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 | 26-0630461 |
| (State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) |
| Class | Outstanding at November 10, 2014 |
| Common Stock, $.01 par value | 1,027,558,123 |
|
|
|
|
|
|
|
1
|
|
|
|
2
|
|
3
|
|
|
4
|
|
|
5
|
|
|
43
|
|
|
69
|
|
|
|
73
|
|
74
|
|
|
74
|
|
|
74
|
|
|
75
|
|
|
S-1
|
|
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
|
||||||||
|
(dollars in thousands, except share and per share data)
|
||||||||
|
September 30, 2014
(Unaudited)
|
December 31, 2013
(1)
|
|||||||
|
Assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 241,643 | $ | 77,629 | ||||
|
Non-Agency RMBS, at fair value
|
||||||||
|
Senior
|
239,934 | 89,687 | ||||||
|
Senior interest-only
|
207,840 | 229,065 | ||||||
|
Subordinated
|
439,967 | 457,569 | ||||||
|
Subordinated interest-only
|
7,340 | 16,571 | ||||||
|
Agency RMBS, at fair value
|
||||||||
|
Pass-through
|
7,955,805 | 1,954,796 | ||||||
|
Interest-only
|
114,169 | 42,782 | ||||||
|
Receivable for investments sold
|
- | 253,541 | ||||||
|
Accrued interest receivable
|
32,640 | 15,821 | ||||||
|
Other assets
|
99,038 | 1,763 | ||||||
|
Derivatives, at fair value, net
|
7,800 | 8,095 | ||||||
|
Subtotal
|
9,346,176 | 3,147,319 | ||||||
|
Assets of Consolidated VIEs:
|
||||||||
|
Non-Agency RMBS transferred to consolidated variable interest entities ("VIEs"), at fair value
|
2,528,335 | 2,981,571 | ||||||
|
Securitized loans held for investment, net of allowance for loan losses of $7 million and $9 million, respectively
|
678,866 | 783,484 | ||||||
|
Securitized loans held for investment, at fair value
|
4,816,551 | - | ||||||
|
Accrued interest receivable
|
40,587 | 17,173 | ||||||
|
Other Assets
|
80,454 | 6,534 | ||||||
|
Subtotal
|
8,144,793 | 3,788,762 | ||||||
|
Total assets
|
$ | 17,490,969 | $ | 6,936,081 | ||||
|
Liabilities:
|
||||||||
|
Repurchase agreements, RMBS ($8.5 billion and $1.7 billion pledged as collateral, respectively)
|
$ | 7,838,163 | $ | 1,658,561 | ||||
|
Accrued interest payable
|
25,941 | 1,397 | ||||||
|
Dividends payable
|
92,461 | 297,904 | ||||||
|
Payable for investments purchased
|
848,131 | - | ||||||
|
Accounts payable and other liabilities
|
664 | 1,861 | ||||||
|
Investment management fees and expenses payable to affiliate
|
8,540 | 5,658 | ||||||
|
Derivatives, at fair value, net
|
16,222 | 30,199 | ||||||
|
Subtotal
|
8,830,122 | 1,995,580 | ||||||
|
Non-Recourse Liabilities of Consolidated VIEs
|
||||||||
|
Securitized debt, collateralized by Non-Agency RMBS ($2.5 billion and $3.0 billion pledged as collateral, respectively)
|
742,894 | 933,732 | ||||||
|
Securitized debt, collateralized by loans held for investment ($673 million and $763 million pledged as collateral, respectively)
|
572,742 | 669,981 | ||||||
|
Securitized debt at fair value, collateralized by loans held for investment ($4.8 billion pledged as collateral)
|
3,737,602 | - | ||||||
|
Accrued interest payable
|
16,383 | 5,278 | ||||||
|
Subtotal
|
5,069,621 | 1,608,991 | ||||||
|
Total liabilities
|
$ | 13,899,743 | $ | 3,604,571 | ||||
|
Commitments and Contingencies (See Note 16)
|
||||||||
|
Stockholders' Equity:
|
||||||||
|
Preferred Stock: par value $0.01 per share; 100,000,000 shares authorized, 0 shares issued and outstanding, respectively
|
$ | - | $ | - | ||||
|
Common stock: par value $0.01 per share; 1,500,000,000 shares authorized, 1,027,508,880 and 1,027,626,237 shares issued and outstanding, respectively
|
10,273 | 10,272 | ||||||
|
Additional paid-in-capital
|
3,605,406 | 3,605,241 | ||||||
|
Accumulated other comprehensive income (loss)
|
945,006 | 990,803 | ||||||
|
Retained earnings (accumulated deficit)
|
(969,459 | ) | (1,274,806 | ) | ||||
|
Total stockholders' equity
|
$ | 3,591,226 | $ | 3,331,510 | ||||
|
Total liabilities and stockholders' equity
|
$ | 17,490,969 | $ | 6,936,081 | ||||
|
|
||||||||||||||||
|
(dollars in thousands, except share and per share data)
|
||||||||||||||||
|
(unaudited)
|
||||||||||||||||
|
For the Quarter Ended
|
For the Nine Months Ended
|
|||||||||||||||
|
September 30, 2014
|
September 30, 2013
|
September 30, 2014
|
September 30, 2013
|
|||||||||||||
|
Net interest income:
|
||||||||||||||||
|
Interest income
|
$ | 86,613 | $ | 38,818 | $ | 171,125 | $ | 101,514 | ||||||||
|
Interest expense
|
(9,902 | ) | (1,580 | ) | (15,132 | ) | (5,042 | ) | ||||||||
|
Interest income, Assets of consolidated VIEs
|
103,742 | 91,543 | 274,215 | 282,207 | ||||||||||||
|
Interest expense, Non-recourse liabilities of consolidated VIEs
|
(28,984 | ) | (23,494 | ) | (66,859 | ) | (75,472 | ) | ||||||||
|
Net interest income (expense)
|
151,469 | 105,287 | 363,349 | 303,207 | ||||||||||||
|
Other-than-temporary impairments:
|
||||||||||||||||
|
Total other-than-temporary impairment losses
|
(726 | ) | (2,209 | ) | (4,939 | ) | (2,209 | ) | ||||||||
|
Portion of loss recognized in other comprehensive income (loss)
|
(1,264 | ) | (14,246 | ) | (3,932 | ) | (20,409 | ) | ||||||||
|
Net other-than-temporary credit impairment losses
|
(1,990 | ) | (16,455 | ) | (8,871 | ) | (22,618 | ) | ||||||||
| - | ||||||||||||||||
|
Other gains (losses):
|
||||||||||||||||
|
Net unrealized gains (losses) on derivatives
|
12,975 | 27 | (11,720 | ) | 18,607 | |||||||||||
|
Net realized gains (losses) on derivatives
|
(23,152 | ) | (3,391 | ) | (48,692 | ) | (14,312 | ) | ||||||||
|
Net gains (losses) on derivatives
|
(10,177 | ) | (3,364 | ) | (60,412 | ) | 4,295 | |||||||||
|
Net unrealized gains (losses) on financial instruments at fair value
|
162,921 | (27,874 | ) | 183,722 | (41,861 | ) | ||||||||||
|
Net realized gains (losses) on sales of investments
|
64,107 | 18,816 | 68,145 | 72,939 | ||||||||||||
|
Gain on deconsolidation
|
- | - | 47,846 | - | ||||||||||||
|
Loss on Extinguishment of Debt
|
- | - | (2,184 | ) | - | |||||||||||
|
Total other gains (losses)
|
216,851 | (12,422 | ) | 237,117 | 35,373 | |||||||||||
|
Net investment income (loss)
|
366,330 | 76,410 | 591,595 | 315,962 | ||||||||||||
| - | ||||||||||||||||
|
Other (income) and expenses:
|
||||||||||||||||
|
Management fees
|
9,381 | 6,570 | 21,873 | 19,517 | ||||||||||||
|
Expense recoveries from Manager
|
(1,975 | ) | (1,082 | ) | (4,820 | ) | (6,252 | ) | ||||||||
|
Net management fees
|
7,406 | 5,488 | 17,053 | 13,265 | ||||||||||||
|
(Income)/expense for change in loan loss provision
|
(645 | ) | (69 | ) | (112 | ) | (1,348 | ) | ||||||||
|
General and administrative expenses
|
5,772 | 3,624 | 15,718 | 13,668 | ||||||||||||
|
Other (income) expense
|
(23,783 | ) | - | (23,783 | ) | - | ||||||||||
|
Total other income and expenses
|
(11,250 | ) | 9,043 | 8,876 | 25,585 | |||||||||||
|
Income (loss) before income taxes
|
377,580 | 67,367 | 582,719 | 290,377 | ||||||||||||
|
Income taxes
|
- | - | 2 | 2 | ||||||||||||
|
Net income (loss)
|
$ | 377,580 | $ | 67,367 | $ | 582,717 | $ | 290,375 | ||||||||
|
Net income (loss) per share available to common shareholders:
|
||||||||||||||||
|
Basic
|
$ | 0.37 | $ | 0.07 | $ | 0.57 | $ | 0.28 | ||||||||
|
Diluted
|
$ | 0.37 | $ | 0.07 | $ | 0.57 | $ | 0.28 | ||||||||
|
Weighted average number of common shares outstanding:
|
||||||||||||||||
|
Basic
|
1,027,183,380 | 1,027,121,439 | 1,027,218,024 | 1,027,075,627 | ||||||||||||
|
Diluted
|
1,027,508,880 | 1,027,559,189 | 1,027,543,738 | 1,027,582,582 | ||||||||||||
|
Dividends declared per share of common stock
|
$ | 0.09 | $ | 0.09 | $ | 0.27 | $ | 0.27 | ||||||||
|
Comprehensive income (loss):
|
||||||||||||||||
|
Net income (loss)
|
$ | 377,580 | $ | 67,367 | 582,717 | 290,375 | ||||||||||
|
Other comprehensive income (loss):
|
||||||||||||||||
|
Unrealized gains (losses) on available-for-sale securities, net
|
(74,155 | ) | (33,176 | ) | 63,995 | 61,836 | ||||||||||
|
Reclassification adjustment for net losses included in net income (loss) for other-than-
temporary credit impairment losses
|
1,990 | 16,455 | 8,871 | 22,618 | ||||||||||||
|
Reclassification adjustment for net realized losses (gains) included in net income (loss)
|
(62,477 | ) | (18,816 | ) | (70,817 | ) | (72,939 | ) | ||||||||
|
Reclassification adjustment for gain on deconsolidation included in net income
|
- | - | (47,846 | ) | - | |||||||||||
|
Other comprehensive income (loss)
|
(134,642 | ) | (35,537 | ) | (45,797 | ) | 11,515 | |||||||||
|
Comprehensive income (loss)
|
$ | 242,938 | $ | 31,830 | $ | 536,920 | $ | 301,890 | ||||||||
|
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||||||||||||||
|
(dollars in thousands, except per share data)
|
||||||||||||||||||||
|
(unaudited)
|
||||||||||||||||||||
|
Common
Stock
Par
Value
|
Additional
Paid-in Capital
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Retained
Earnings
(Accumulated
Deficit)
|
Total
|
||||||||||||||||
|
Balance, December 31, 2012
|
$ | 10,268 | $ | 3,604,554 | $ | 989,936 | $ | (1,062,279 | ) | $ | 3,542,479 | |||||||||
|
Net income
|
- | - | - | 290,375 | 290,375 | |||||||||||||||
|
Unrealized gains (losses) on available-for-sale securities, net
|
- | - | 61,836 | - | 61,836 | |||||||||||||||
|
Reclassification adjustment for net losses included in net income (loss) for other-than-
temporary credit impairment losses
|
- | - | 22,618 | - | 22,618 | |||||||||||||||
|
Reclassification adjustment for net realized losses (gains) included in net income (loss)
|
- | - | (72,939 | ) | - | (72,939 | ) | |||||||||||||
|
Proceeds from restricted stock grants
|
3 | 236 | - | - | 239 | |||||||||||||||
|
Common dividends declared, $0.27 per share
|
- | - | - | (277,309 | ) | (277,309 | ) | |||||||||||||
|
Balance, September 30, 2013
|
$ | 10,271 | $ | 3,604,790 | $ | 1,001,451 | $ | (1,049,213 | ) | $ | 3,567,299 | |||||||||
|
Balance, December 31, 2013
|
$ | 10,272 | $ | 3,605,241 | $ | 990,803 | $ | (1,274,806 | ) | $ | 3,331,510 | |||||||||
|
Net income
|
- | - | - | 582,717 | 582,717 | |||||||||||||||
|
Unrealized gains (losses) on available-for-sale securities, net
|
- | - | 63,995 | - | 63,995 | |||||||||||||||
|
Reclassification adjustment for net losses included in net income (loss) for other-than-
temporary credit impairment losses
|
- | - | 8,871 | - | 8,871 | |||||||||||||||
|
Reclassification adjustment for net realized losses (gains) included in net income (loss)
|
- | - | (70,817 | ) | - | (70,817 | ) | |||||||||||||
|
Reclassification adjustment for gain on deconsolidation included in net income
|
- | - | (47,846 | ) | - | (47,846 | ) | |||||||||||||
|
Proceeds from restricted stock grants
|
1 | 165 | - | - | 166 | |||||||||||||||
|
Common dividends declared, $0.27 per share
|
- | - | - | (277,370 | ) | (277,370 | ) | |||||||||||||
|
Balance, September 30, 2014
|
$ | 10,273 | $ | 3,605,406 | $ | 945,006 | $ | (969,459 | ) | $ | 3,591,226 | |||||||||
|
|
||||||||
|
(dollars in thousands)
|
||||||||
|
For the Nine Months Ended
|
||||||||
|
September 30, 2014
|
September 30, 2013
|
|||||||
|
Cash Flows From Operating Activities:
|
||||||||
|
Net income (loss)
|
$ | 582,717 | $ | 290,375 | ||||
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
||||||||
|
(Accretion) amortization of investment discounts/premiums, net
|
(51,284 | ) | (56,211 | ) | ||||
|
Amortization of deferred financing costs
|
1,673 | 5,215 | ||||||
|
Accretion (amortization) of securitized debt discounts/premiums, net
|
7,782 | 8,964 | ||||||
|
Net unrealized losses (gains) on derivatives
|
11,720 | (18,607 | ) | |||||
|
Net realized losses (gains) on option contracts settled
|
1,246 | - | ||||||
|
Proceeds (payments) for derivative sales and settlements
|
(1,076 | ) | - | |||||
|
Margin (paid) received on derivatives
|
(111,904 | ) | - | |||||
|
Net unrealized losses (gains) on financial instruments at fair value
|
(183,722 | ) | 41,861 | |||||
|
Net realized losses (gains) on sales of investments
|
(68,145 | ) | (72,939 | ) | ||||
|
Gain on deconsolidation
|
(47,846 | ) | - | |||||
|
Net other-than-temporary credit impairment losses
|
8,871 | 22,618 | ||||||
|
Loss on extinguishment of securitized debt
|
2,184 | - | ||||||
|
Provision for loan losses, net
|
(112 | ) | (1,348 | ) | ||||
|
Equity-based compensation expense
|
169 | 239 | ||||||
|
Changes in operating assets:
|
||||||||
|
Decrease (increase) in accrued interest receivable, net
|
(39,698 | ) | 2,144 | |||||
|
Decrease (increase) in other assets
|
(9,921 | ) | (617 | ) | ||||
|
Decrease (increase) in other assets of consolidated VIEs
|
15,393 | - | ||||||
|
Changes in operating liabilities:
|
||||||||
|
Increase (decrease) in accounts payable and other liabilities
|
(1,197 | ) | 2,079 | |||||
|
Increase (decrease) in investment management fees and expenses payable to affiliate
|
2,882 | (818 | ) | |||||
|
Increase (decrease) in accrued interest payable, net
|
35,649 | (3,699 | ) | |||||
|
Net cash provided by (used in) operating activities
|
$ | 155,381 | 219,256 | |||||
|
Cash Flows From Investing Activities:
|
||||||||
|
Agency RMBS portfolio:
|
||||||||
|
Purchases
|
(7,456,073 | ) | (1,377,380 | ) | ||||
|
Sales
|
1,910,389 | 437,440 | ||||||
|
Principal payments
|
267,809 | 424,420 | ||||||
|
Non-Agency RMBS portfolio:
|
||||||||
|
Purchases
|
(316,728 | ) | (219,798 | ) | ||||
|
Sales
|
299,804 | 189,925 | ||||||
|
Principal payments
|
31,605 | 6,418 | ||||||
|
Non-Agency RMBS transferred to consolidated VIEs:
|
||||||||
|
Sales
|
211,164 | - | ||||||
|
Principal payments
|
214,634 | 372,504 | ||||||
|
Securitized loans held for investment:
|
||||||||
|
Principal payments
|
139,809 | 462,920 | ||||||
|
Acquisition of securities in consolidated VIEs
|
(774,350 | ) | - | |||||
|
Net cash provided by (used in) investing activities
|
$ | (5,471,937 | ) | 296,449 | ||||
|
Cash Flows From Financing Activities:
|
||||||||
|
Proceeds from repurchase agreements
|
$ | 17,795,611 | 5,589,715 | |||||
|
Payments on repurchase agreements
|
(11,616,008 | ) | (5,528,415 | ) | ||||
|
Proceeds from securitized debt borrowings, collateralized by loans held for investment
|
128,173 | - | ||||||
|
Payments on securitized debt borrowings, collateralized by loans held for investment
|
(144,183 | ) | (456,233 | ) | ||||
|
Payments on securitized debt borrowings, collateralized by Non-Agency RMBS
|
(144,138 | ) | (339,134 | ) | ||||
|
Repurchase of securitized debt borrowings, collateralized by Non-Agency RMBS
|
(56,072 | ) | - | |||||
|
Common dividends paid
|
(482,813 | ) | (277,300 | ) | ||||
|
Net cash provided by (used in) financing activities
|
$ | 5,480,570 | (1,011,367 | ) | ||||
|
Net increase (decrease) in cash and cash equivalents
|
164,014 | (495,662 | ) | |||||
|
Cash and cash equivalents at beginning of period
|
77,629 | 621,153 | ||||||
|
Cash and cash equivalents at end of period
|
$ | 241,643 | $ | 125,491 | ||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Interest received
|
$ | 353,825 | $ | 329,654 | ||||
|
Interest paid
|
$ | 36,887 | $ | 70,035 | ||||
|
Management fees and expenses paid to affiliate
|
$ | 18,991 | $ | 20,335 | ||||
|
Non-cash investing activities:
|
||||||||
|
Receivable for investments sold
|
$ | - | $ | 197,554 | ||||
|
Payable for investments purchased
|
$ | 848,131 | $ | 4,810 | ||||
|
Net change in unrealized gain (loss) on available-for sale securities
|
$ | (45,797 | ) | $ | 11,515 | |||
| Transfer out of Non-Agency RMBS Transferred to consolidated VIEs | $ | (54,916 | ) | $ | - | |||
| Transfer into Non-Agency RMBS | $ | 54,916 | $ | - | ||||
|
Acquisition of securities in consolidated VIEs
|
||||||||
|
Securitized loans held for investment, at fair value
|
$ | 4,722,825 | $ | - | ||||
|
Other assets of consolidated VIEs
|
$ | 84,830 | $ | - | ||||
|
Securitized debt at fair value
|
$ | 4,033,304 | $ | - | ||||
|
Non-cash financing activities:
|
||||||||
|
Common dividends declared, not yet paid
|
$ | 92,461 | $ | 92,440 | ||||
|
●
|
Agency RMBS
|
|
●
|
Non-Agency RMBS that meet all of the following conditions at the acquisition date (referred to hereafter as “Non-Agency RMBS of High Credit Quality”):
|
|
1.
|
Rated AA or higher by a nationally recognized credit rating agency. The Company uses the lowest rating available.
|
|
2.
|
The Company expects to collect all of the security’s contractual cash flows.
|
|
3.
|
The security cannot be contractually prepaid such that the Company would not recover substantially all of its recorded investment.
|
|
1.
|
There is evidence of deterioration in credit quality of the security from its inception.
|
|
2.
|
It is probable that the Company will be unable to collect all contractual cash flows of the security.
|
|
1.
|
The security is not of high credit quality (defined as rated below AA or is unrated), or
|
|
2.
|
The security can contractually be prepaid or otherwise settled in such a way that the Company would not recover substantially all of its recorded investment.
|
| September 30, 2014 | |||||||||||||||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||||||
|
Principal or
Notional Value
|
Total
Premium
|
Total Discount
|
Amortized Cost
|
Fair Value
|
Gross Unrealized Gains
|
Gross
Unrealized
Losses
|
Net
Unrealized
Gain/(Loss)
|
||||||||||||||||||||||||||
|
Non-Agency RMBS
|
|||||||||||||||||||||||||||||||||
|
Senior
|
$ | 312,619 | - | (98,669 | ) | $ | 213,950 | $ | 239,934 | 26,534 | (550 | ) | $ | 25,984 | |||||||||||||||||||
|
Senior, interest-only
|
5,383,454 | 239,047 | - | 239,047 | 207,840 | 13,905 | (45,112 | ) | (31,207 | ) | |||||||||||||||||||||||
|
Subordinated
|
689,332 | - | (352,856 | ) | 336,476 | 439,967 | 103,988 | (497 | ) | 103,491 | |||||||||||||||||||||||
|
Subordinated, interest-only
|
218,527 | 9,857 | - | 9,857 | 7,340 | 207 | (2,724 | ) | (2,517 | ) | |||||||||||||||||||||||
|
RMBS transferred to consolidated VIEs
|
3,226,298 | 3,676 | (1,447,744 | ) | 1,737,810 | 2,528,335 | 790,525 | - | 790,525 | ||||||||||||||||||||||||
|
Agency RMBS
|
|||||||||||||||||||||||||||||||||
|
Pass-through
|
7,553,614 | 374,456 | (21 | ) | 7,928,049 | 7,955,805 | 59,685 | (31,929 | ) | 27,756 | |||||||||||||||||||||||
|
Interest-only
|
2,016,717 | 117,111 | - | 117,111 | 114,169 | 639 | (3,581 | ) | (2,942 | ) | |||||||||||||||||||||||
|
Total
|
$ | 19,400,561 | $ | 744,147 | $ | (1,899,290 | ) | $ | 10,582,300 | $ | 11,493,390 | $ | 995,483 | $ | (84,393 | ) | $ | 911,090 | |||||||||||||||
| December 31, 2013 | |||||||||||||||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||||||
|
Principal or
Notional Value
|
Total
Premium
|
Total Discount
|
Amortized Cost
|
Fair Value
|
Gross Unrealized Gains
|
Gross
Unrealized
Losses
|
Net
Unrealized
Gain/(Loss)
|
||||||||||||||||||||||||||
|
Non-Agency RMBS
|
|||||||||||||||||||||||||||||||||
|
Senior
|
$ | 128,217 | $ | - | $ | (39,395 | ) | $ | 88,822 | $ | 89,687 | $ | 974 | $ | (109 | ) | $ | 865 | |||||||||||||||
|
Senior, interest-only
|
5,742,781 | 283,271 | - | 283,271 | 229,065 | 11,802 | (66,008 | ) | (54,206 | ) | |||||||||||||||||||||||
|
Subordinated
|
830,632 | - | (490,400 | ) | 340,232 | 457,569 | 119,233 | (1,896 | ) | 117,337 | |||||||||||||||||||||||
|
Subordinated, interest-only
|
274,462 | 14,666 | - | 14,666 | 16,571 | 2,483 | (578 | ) | 1,905 | ||||||||||||||||||||||||
|
RMBS transferred to consolidated VIEs
|
3,912,376 | 7,490 | (1,763,401 | ) | 2,075,628 | 2,981,571 | 905,943 | - | 905,943 | ||||||||||||||||||||||||
|
Agency RMBS
|
|||||||||||||||||||||||||||||||||
|
Pass-through
|
1,898,131 | 90,843 | (5,004 | ) | 1,983,970 | 1,954,796 | 22,320 | (51,494 | ) | (29,174 | ) | ||||||||||||||||||||||
|
Interest-only
|
247,344 | 43,766 | - | 43,766 | 42,782 | 332 | (1,316 | ) | (984 | ) | |||||||||||||||||||||||
|
Total
|
$ | 13,033,943 | $ | 440,036 | $ | (2,298,200 | ) | $ | 4,830,355 | $ | 5,772,041 | $ | 1,063,087 | $ | (121,401 | ) | $ | 941,686 | |||||||||||||||
|
For the Quarter Ended
|
For the Nine Months Ended
|
|||||||||||||||
|
September 30, 2014
|
September 30, 2013
|
September 30, 2014
|
September 30, 2013
|
|||||||||||||
|
(dollars in thousands)
|
(dollars in thousands) | |||||||||||||||
|
Balance at beginning of period
|
$ | 1,630,153 | $ | 1,921,687 | $ | 1,794,576 | $ | 2,107,387 | ||||||||
|
Purchases
|
66,249 | - | 105,814 | - | ||||||||||||
|
Accretion
|
(72,665 | ) | (80,501 | ) | (223,114 | ) | (249,431 | ) | ||||||||
|
Reclassification (to) from non-accretable difference
|
4,948 | (18,496 | ) | 44,324 | (6,831 | ) | ||||||||||
|
Sales and deconsolidation
|
(106,801 | ) | - | (199,716 | ) | (28,435 | ) | |||||||||
|
Balance at end of period
|
$ | 1,521,884 | $ | 1,822,690 | $ | 1,521,884 | $ | 1,822,690 | ||||||||
|
For the Quarter Ended
September 30, 2014
|
For the Year Ended
December 31, 2013
|
||||||||
|
(dollars in thousands)
|
|||||||||
|
Outstanding principal balance:
|
|
||||||||
|
Beginning of period
|
$ | 3,664,543 | $ | 4,508,475 | |||||
|
End of period
|
$ | 3,401,226 | $ | 3,949,674 | |||||
|
|
|||||||||
|
Amortized cost:
|
|||||||||
|
|
Beginning of period
|
$ | 1,891,872 | $ | 2,268,751 | ||||
|
End of period
|
$ | 1,809,403 | $ | 2,027,738 | |||||
|
September 30, 2014
|
||||||||||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||||||||||
|
Unrealized Loss Position for Less than 12 Months
|
Unrealized Loss Position for 12 Months or More
|
Total
|
||||||||||||||||||||||||||
|
Estimated Fair Value
|
Unrealized Losses
|
Number of Securities
|
Estimated Fair Value
|
Unrealized Losses
|
Number of Securities
|
Estimated Fair
Value
|
Unrealized
Losses
|
Number of Securities
|
||||||||||||||||||||
|
Non-Agency RMBS
|
||||||||||||||||||||||||||||
|
Senior
|
$ | 31,469 | $ | (550 | ) | 4 | $ | - | $ | - | - | $ | 31,469 | $ | (550 | ) | 4 | |||||||||||
|
Senior, interest-only
|
28,629 | (3,735 | ) | 27 | 102,293 | (41,377 | ) | 56 | 130,922 | (45,112 | ) | 83 | ||||||||||||||||
|
Subordinated
|
- | - | - | 11,485 | (497 | ) | 3 | 11,485 | (497 | ) | 3 | |||||||||||||||||
|
Subordinated, interest-only
|
4,845 | (2,404 | ) | 2 | 1,084 | (320 | ) | 2 | 5,929 | (2,724 | ) | 4 | ||||||||||||||||
|
RMBS transferred to consolidated VIEs
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||
|
Agency RMBS
|
||||||||||||||||||||||||||||
|
Pass-through
|
1,999,279 | (5,654 | ) | 38 | 710,935 | (26,275 | ) | 12 | 2,710,214 | (31,929 | ) | 50 | ||||||||||||||||
|
Interest-only
|
80,886 | (2,582 | ) | 9 | 11,296 | (999 | ) | 3 | 92,182 | (3,581 | ) | 12 | ||||||||||||||||
|
Total
|
$ | 2,145,108 | $ | (14,925 | ) | 80 | $ | 837,093 | $ | (69,468 | ) | 76 | $ | 2,982,201 | $ | (84,393 | ) | 156 | ||||||||||
|
December 31, 2013
|
||||||||||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||||||||||
|
Unrealized Loss Position for Less than 12 Months
|
Unrealized Loss Position for 12 Months or More
|
Total
|
||||||||||||||||||||||||||
|
Estimated Fair Value
|
Unrealized Losses
|
Number of Securities
|
Estimated Fair Value
|
Unrealized Losses
|
Number of Securities
|
Estimated Fair
Value
|
Unrealized
Losses
|
Number of Securities
|
||||||||||||||||||||
|
Non-Agency RMBS
|
||||||||||||||||||||||||||||
|
Senior
|
$ | 28,163 | $ | (109 | ) | 3 | $ | - | $ | - | - | $ | 28,163 | $ | (109 | ) | 3 | |||||||||||
|
Senior interest-only
|
119,913 | (35,252 | ) | 54 | 45,167 | (30,756 | ) | 28 | 165,080 | (66,008 | ) | 82 | ||||||||||||||||
|
Subordinated
|
- | - | - | 17,661 | (1,896 | ) | 2 | 17,661 | (1,896 | ) | 2 | |||||||||||||||||
|
Subordinated interest-only
|
1,062 | (578 | ) | 2 | - | - | - | 1,062 | (578 | ) | 2 | |||||||||||||||||
|
RMBS transferred to consolidated VIEs
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||
|
Agency RMBS
|
||||||||||||||||||||||||||||
|
Pass-through
|
1,126,881 | (51,494 | ) | 30 | - | - | - | 1,126,881 | (51,494 | ) | 30 | |||||||||||||||||
|
Interest-only
|
22,246 | (1,018 | ) | 4 | 491 | (298 | ) | 3 | 22,737 | (1,316 | ) | 7 | ||||||||||||||||
|
Total
|
$ | 1,298,265 | $ | (88,451 | ) | 93 | $ | 63,319 | $ | (32,950 | ) | 33 | $ | 1,361,584 | $ | (121,401 | ) | 126 | ||||||||||
|
For the Quarter Ended
|
||||||||
|
September 30, 2014
|
September 30, 2013
|
|||||||
|
(dollars in thousands)
|
||||||||
|
Total other-than-temporary impairment losses
|
$ | (726 | ) | $ | (2,209 | ) | ||
|
Portion of loss recognized in other comprehensive income (loss)
|
(1,264 | ) | (14,246 | ) | ||||
|
Net other-than-temporary credit impairment losses
|
$ | (1,990 | ) | $ | (16,455 | ) | ||
|
For the Nine Months Ended
|
||||||||
|
September 30, 2014
|
September 30, 2013
|
|||||||
|
(dollars in thousands)
|
||||||||
|
Total other-than-temporary impairment losses
|
$ | (4,939 | ) | $ | (2,209 | ) | ||
|
Portion of loss recognized in other comprehensive income (loss)
|
(3,932 | ) | (20,409 | ) | ||||
|
Net other-than-temporary credit impairment losses
|
$ | (8,871 | ) | $ | (22,618 | ) | ||
|
For the Quarter Ended
|
||||||||
|
September 30, 2014
|
September 30, 2013
|
|||||||
|
(dollars in thousands)
|
||||||||
|
Cumulative credit loss beginning balance
|
$ | 512,583 | $ | 498,252 | ||||
|
Additions:
|
||||||||
|
Other-than-temporary impairments not previously recognized
|
1,322 | 15,837 | ||||||
|
Reductions for securities sold or deconsolidated during the period
|
(48,970 | ) | (2,919 | ) | ||||
|
Increases related to other-than-temporary impairments on securities with
previously recognized other-than-temporary
impairments
|
668 | 618 | ||||||
|
Reductions for increases in cash flows expected to be collected that are
recognized over the remaining life of the security
|
(688 | ) | (4,536 | ) | ||||
|
Cumulative credit loss ending balance
|
$ | 464,915 | $ | 507,252 | ||||
|
For the Nine Months Ended
|
||||||||
|
September 30, 2014
|
September 30, 2013
|
|||||||
|
(dollars in thousands)
|
||||||||
|
Cumulative credit loss beginning balance
|
$ | 524,432 | $ | 510,089 | ||||
|
Additions:
|
||||||||
|
Other-than-temporary impairments not previously recognized
|
8,203 | 16,549 | ||||||
|
Reductions for securities sold or deconsolidated during the period
|
(61,854 | ) | (14,038 | ) | ||||
|
Increases related to other-than-temporary impairments on securities with previously recognized other-than-temporary
impairments
|
668 | 6,069 | ||||||
|
Reductions for increases in cash flows expected to be collected over the remaining life of the securities
|
(6,534 | ) | (11,417 | ) | ||||
|
Cumulative credit impairment loss ending balance
|
$ | 464,915 | $ | 507,252 | ||||
|
For the Nine Months Ended
|
||||||||
|
September 30, 2014
|
September 30, 2013
|
|||||||
|
Loss Severity
|
||||||||
|
Weighted Average
|
72% | 55% | ||||||
|
Range
|
35% - 91% | 41% - 75% | ||||||
|
60+ days delinquent
|
||||||||
|
Weighted Average
|
33% | 23% | ||||||
|
Range
|
8% - 47% | 0% - 37% | ||||||
|
Credit Enhancement (1)
|
||||||||
|
Weighted Average
|
10% | 5% | ||||||
|
Range
|
0% - 35% | 0% - 48% | ||||||
|
3 Month CPR
|
||||||||
|
Weighted Average
|
8% | 18% | ||||||
|
Range
|
2% - 25% | 0% - 42% | ||||||
|
12 Month CPR
|
||||||||
|
Weighted Average
|
10% | 18% | ||||||
|
Range
|
5% - 22% | 9% - 35% | ||||||
|
(1) Calculated as the combined credit enhancement to the Re-REMIC and underlying from each of their respective capital structures.
|
||||||||
|
September 30, 2014
|
|||||||||||||||||||||||||
|
(dollars in thousands)
|
|||||||||||||||||||||||||
|
Gross Unrealized Gain
Included in Accumulated
Other Comprehensive
Income
|
Gross Unrealized Gain
Included in Accumulated
Deficit
|
Total Gross
Unrealized Gain
|
Gross Unrealized Loss
Included in Accumulated
Other Comprehensive
Income
|
Gross Unrealized Loss Included in Accumulated Deficit
|
Total Gross
Unrealized Loss
|
||||||||||||||||||||
|
Non-Agency RMBS
|
|||||||||||||||||||||||||
|
Senior
|
$ | 26,534 | $ | - | $ | 26,534 | $ | (550 | ) | $ | - | $ | (550 | ) | |||||||||||
|
Senior, interest-only
|
- | 13,905 | 13,905 | - | (45,112 | ) | (45,112 | ) | |||||||||||||||||
|
Subordinated
|
103,988 | - | 103,988 | (497 | ) | - | (497 | ) | |||||||||||||||||
|
Subordinated, interest-only
|
- | 207 | 207 | - | (2,724 | ) | (2,724 | ) | |||||||||||||||||
|
RMBS transferred to consolidated VIEs
|
787,775 | 2,750 | 790,525 | - | - | - | |||||||||||||||||||
|
Agency RMBS
|
|||||||||||||||||||||||||
|
Pass-through
|
59,685 | - | 59,685 | (31,929 | ) | - | (31,929 | ) | |||||||||||||||||
|
Interest-only
|
- | 639 | 639 | - | (3,581 | ) | (3,581 | ) | |||||||||||||||||
|
Total
|
$ | 977,982 | $ | 17,501 | $ | 995,483 | $ | (32,976 | ) | $ | (51,417 | ) | $ | (84,393 | ) | ||||||||||
|
December 31, 2013
|
|||||||||||||||||||||||||
|
(dollars in thousands)
|
|||||||||||||||||||||||||
|
Gross Unrealized Gain
Included in Accumulated
Other Comprehensive
Income
|
Gross Unrealized Gain
Included in Accumulated
Deficit
|
Total Gross
Unrealized Gain
|
Gross Unrealized Loss
Included in Accumulated
Other Comprehensive
Income
|
Gross Unrealized Loss Included in Accumulated Deficit
|
Total Gross
Unrealized Loss
|
||||||||||||||||||||
|
Non-Agency RMBS
|
|||||||||||||||||||||||||
|
Senior
|
$ | 974 | $ | - | $ | 974 | $ | (109 | ) | $ | - | $ | (109 | ) | |||||||||||
|
Senior, interest only
|
- | 11,802 | 11,802 | - | (66,008 | ) | (66,008 | ) | |||||||||||||||||
|
Subordinated
|
119,233 | - | 119,233 | (1,896 | ) | - | (1,896 | ) | |||||||||||||||||
|
Subordinated, interest only
|
- | 2,483 | 2,483 | - | (578 | ) | (578 | ) | |||||||||||||||||
|
RMBS transferred to consolidated VIEs
|
901,773 | 4,170 | 905,943 | - | - | - | |||||||||||||||||||
|
Agency RMBS
|
|||||||||||||||||||||||||
|
Pass-through
|
22,320 | - | 22,320 | (51,494 | ) | - | (51,494 | ) | |||||||||||||||||
|
Interest-only
|
2 | 330 | 332 | - | (1,316 | ) | (1,316 | ) | |||||||||||||||||
|
Total
|
$ | 1,044,302 | $ | 18,785 | $ | 1,063,087 | $ | (53,499 | ) | $ | (67,902 | ) | $ | (121,401 | ) | ||||||||||
|
September 30, 2014
|
||||||||||||||||||||
|
Principal or
Notional Value
at Period-End
(dollars in
thousands)
|
Weighted
Average
Amortized
Cost Basis
|
Weighted
Average Fair
Value
|
Weighted
Average
Coupon
|
Weighted
Average Yield
at Period-End
(1)
|
||||||||||||||||
|
Non-Agency Mortgage-Backed Securities
|
||||||||||||||||||||
|
Senior
|
$ | 312,619 | $ | 68.46 | $ | 76.76 | 2.4 | % | 5.5 | % | ||||||||||
|
Senior, interest-only
|
$ | 5,383,454 | $ | 4.44 | $ | 3.86 | 1.6 | % | 15.2 | % | ||||||||||
|
Subordinated
|
$ | 689,332 | $ | 48.81 | $ | 63.83 | 3.3 | % | 10.5 | % | ||||||||||
|
Subordinated, interest-only
|
$ | 218,527 | $ | 4.51 | $ | 3.36 | 0.9 | % | 8.4 | % | ||||||||||
|
RMBS transferred to consolidated VIEs
|
$ | 3,226,298 | $ | 54.62 | $ | 79.46 | 4.6 | % | 17.1 | % | ||||||||||
|
Agency Mortgage-Backed Securities
|
||||||||||||||||||||
|
Pass-through
|
$ | 7,553,614 | $ | 104.96 | $ | 105.32 | 4.0 | % | 3.1 | % | ||||||||||
|
Interest-only
|
$ | 2,016,717 | $ | 5.81 | $ | 5.66 | 1.1 | % | 3.7 | % | ||||||||||
|
(1) Bond Equivalent Yield at period end.
|
||||||||||||||||||||
|
December 31, 2013
|
||||||||||||||||||||
|
Principal or
Notional Value
at Period-End
(dollars in
thousands)
|
Weighted
Average
Amortized
Cost Basis
|
Weighted
Average Fair
Value
|
Weighted
Average
Coupon
|
Weighted
Average Yield
at Period-End
(1)
|
||||||||||||||||
|
Non-Agency Mortgage-Backed Securities
|
||||||||||||||||||||
|
Senior
|
$ | 128,217 | $ | 69.27 | $ | 69.95 | 1.4 | % | 5.9 | % | ||||||||||
|
Senior, interest only
|
$ | 5,742,781 | $ | 4.93 | $ | 3.99 | 1.4 | % | 17.2 | % | ||||||||||
|
Subordinated
|
$ | 830,632 | $ | 40.96 | $ | 55.09 | 2.9 | % | 13.5 | % | ||||||||||
|
Subordinated, interest only
|
$ | 274,462 | $ | 5.34 | $ | 6.04 | 1.7 | % | 9.0 | % | ||||||||||
|
RMBS transferred to consolidated VIEs
|
$ | 3,912,376 | $ | 54.17 | $ | 77.82 | 4.7 | % | 15.8 | % | ||||||||||
|
Agency Mortgage-Backed Securities
|
||||||||||||||||||||
|
Pass-through
|
$ | 1,898,131 | $ | 104.52 | $ | 105.24 | 3.6 | % | 3.3 | % | ||||||||||
|
Interest only
|
$ | 247,344 | $ | 17.69 | $ | 17.30 | 3.2 | % | 5.3 | % | ||||||||||
|
(1) Bond Equivalent Yield at period end.
|
||||||||||||||||||||
|
September 30, 2014
|
December 31, 2013
|
||||||||
|
AAA
|
0.9 | % | 0.0 | % | |||||
|
AA
|
0.5 | % | 0.7 | % | |||||
| A | 0.0 | % | 0.0 | % | |||||
|
BBB
|
0.4 | % | 0.0 | % | |||||
|
BB
|
1.9 | % | 1.4 | % | |||||
| B | 5.6 | % | 4.3 | % | |||||
|
Below B or not rated
|
90.7 | % | 93.6 | % | |||||
|
Total
|
100.0 | % | 100.0 | % | |||||
|
September 30, 2014
|
||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
Weighted Average Life
|
||||||||||||||||||||
|
Less than one year
|
Greater than one
year and less than
five years
|
Greater than five
years and less
than ten years
|
Greater than ten
years
|
Total
|
||||||||||||||||
|
Fair value
|
||||||||||||||||||||
|
Non-Agency RMBS
|
||||||||||||||||||||
|
Senior
|
$ | 2,591 | $ | 60,512 | $ | 170,527 | $ | 6,304 | $ | 239,934 | ||||||||||
|
Senior interest-only
|
641 | 61,272 | 111,808 | 34,119 | 207,840 | |||||||||||||||
|
Subordinated
|
- | 49,171 | 234,248 | 156,548 | 439,967 | |||||||||||||||
|
Subordinated interest-only
|
- | - | 5,929 | 1,411 | 7,340 | |||||||||||||||
|
RMBS transferred to consolidated VIEs
|
- | 199,600 | 1,606,828 | 721,907 | 2,528,335 | |||||||||||||||
|
Agency RMBS
|
||||||||||||||||||||
|
Pass-through
|
- | 7,830,535 | 88,424 | 36,846 | 7,955,805 | |||||||||||||||
|
Interest-only
|
- | 31,795 | 82,374 | - | 114,169 | |||||||||||||||
|
Total fair value
|
$ | 3,232 | $ | 8,232,885 | $ | 2,300,138 | $ | 957,135 | $ | 11,493,390 | ||||||||||
|
Amortized cost
|
||||||||||||||||||||
|
Non-Agency RMBS
|
||||||||||||||||||||
|
Senior
|
$ | 2,504 | $ | 54,965 | $ | 154,622 | $ | 1,859 | $ | 213,950 | ||||||||||
|
Senior interest-only
|
1,395 | 70,864 | 129,346 | 37,442 | 239,047 | |||||||||||||||
|
Subordinated
|
- | 36,703 | 170,152 | 129,621 | 336,476 | |||||||||||||||
|
Subordinated interest-only
|
- | - | 8,653 | 1,204 | 9,857 | |||||||||||||||
|
RMBS transferred to consolidated VIEs
|
- | 143,036 | 1,119,807 | 474,967 | 1,737,810 | |||||||||||||||
|
Agency RMBS
|
||||||||||||||||||||
|
Pass-through
|
- | 7,805,818 | 85,390 | 36,841 | 7,928,049 | |||||||||||||||
|
Interest-only
|
- | 32,007 | 85,104 | - | 117,111 | |||||||||||||||
|
Total amortized cost
|
$ | 3,899 | $ | 8,143,393 | $ | 1,753,074 | $ | 681,934 | $ | 10,582,300 | ||||||||||
|
December 31, 2013
|
||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
Weighted Average Life
|
||||||||||||||||||||
|
Less than one year
|
Greater than one
year and less than
five years
|
Greater than five
years and less
than ten years
|
Greater than ten
years
|
Total
|
||||||||||||||||
|
Fair value
|
||||||||||||||||||||
|
Non-Agency RMBS
|
||||||||||||||||||||
|
Senior
|
$ | - | $ | 29,283 | $ | 60,404 | $ | - | $ | 89,687 | ||||||||||
|
Senior interest-only
|
376 | 103,688 | 96,968 | 28,033 | 229,065 | |||||||||||||||
|
Subordinated
|
3,359 | 63,177 | 321,333 | 69,700 | 457,569 | |||||||||||||||
|
Subordinated interest-only
|
- | - | 14,862 | 1,709 | 16,571 | |||||||||||||||
|
RMBS transferred to consolidated VIEs
|
5,724 | 276,752 | 1,986,879 | 712,216 | 2,981,571 | |||||||||||||||
|
Agency RMBS
|
||||||||||||||||||||
|
Pass-through
|
- | 20,375 | 1,808,346 | 126,075 | 1,954,796 | |||||||||||||||
|
Interest-only
|
54 | 636 | 42,092 | - | 42,782 | |||||||||||||||
|
Total fair value
|
$ | 9,513 | $ | 493,911 | $ | 4,330,884 | $ | 937,733 | $ | 5,772,041 | ||||||||||
|
Amortized cost
|
||||||||||||||||||||
|
Non-Agency RMBS
|
||||||||||||||||||||
|
Senior
|
$ | - | $ | 28,900 | $ | 59,922 | $ | - | $ | 88,822 | ||||||||||
|
Senior interest-only
|
1,017 | 131,159 | 117,008 | 34,087 | 283,271 | |||||||||||||||
|
Subordinated
|
2,877 | 50,483 | 243,350 | 43,522 | 340,232 | |||||||||||||||
|
Subordinated interest-only
|
- | - | 13,344 | 1,322 | 14,666 | |||||||||||||||
|
RMBS transferred to consolidated VIEs
|
4,744 | 211,925 | 1,356,981 | 501,978 | 2,075,628 | |||||||||||||||
|
Agency RMBS
|
||||||||||||||||||||
|
Pass-through
|
- | 18,608 | 1,837,611 | 127,751 | 1,983,970 | |||||||||||||||
|
Interest-only
|
122 | 825 | 42,819 | - | 43,766 | |||||||||||||||
|
Total amortized cost
|
$ | 8,760 | $ | 441,900 | $ | 3,671,035 | $ | 708,660 | $ | 4,830,355 | ||||||||||
|
September 30, 2014
|
December 31, 2013
|
||||||||||
|
Weighted average maturity (years)
|
22.7 | 24.1 | |||||||||
|
Weighted average amortized loan to value (1)
|
67.9 | % | 69.4 | % | |||||||
|
Weighted average FICO (2)
|
685 | 710 | |||||||||
|
Weighted average loan balance (in thousands)
|
$ | 371 | $ | 385 | |||||||
|
Weighted average percentage owner occupied
|
83.1 | % | 84.0 | % | |||||||
|
Weighted average percentage single family residence
|
65.5 | % | 65.4 | % | |||||||
|
Weighted average current credit enhancement
|
1.6 | % | 1.6 | % | |||||||
|
Weighted average geographic concentration of top five states
|
CA
|
32.8 | % |
CA
|
33.4 | % | |||||
|
FL
|
8.5 | % |
FL
|
9.1 | % | ||||||
|
NY
|
7.8 | % |
NY
|
7.1 | % | ||||||
|
NJ
|
2.9 | % |
NJ
|
3.0 | % | ||||||
|
MD
|
2.7 | % |
MD
|
2.7 | % | ||||||
|
(1) Value represents appraised value of the collateral at the time of loan origination.
|
|||||||||||
|
(2) FICO as determined at the time of loan origination.
|
|||||||||||
|
Origination Year
|
September 30, 2014
|
December 31, 2013
|
||||||
|
1999
|
0.2 | % | 0.0 | % | ||||
|
2000
|
0.6 | % | 0.6 | % | ||||
|
2001
|
2.1 | % | 1.2 | % | ||||
|
2002
|
0.4 | % | 1.0 | % | ||||
|
2003
|
2.6 | % | 1.4 | % | ||||
|
2004
|
4.0 | % | 3.6 | % | ||||
|
2005
|
20.0 | % | 17.8 | % | ||||
|
2006
|
28.5 | % | 32.2 | % | ||||
|
2007
|
37.8 | % | 40.1 | % | ||||
|
2008
|
2.2 | % | 2.1 | % | ||||
|
2013
|
0.9 | % | 0.0 | % | ||||
|
2014
|
0.7 | % | 0.0 | % | ||||
|
Total
|
100.0 | % | 100.0 | % | ||||
|
For the Quarter Ended
|
For the Nine Months Ended
|
|||||||||||||||
|
September 30, 2014
|
September 30, 2013
|
September 30, 2014
|
September 30, 2013
|
|||||||||||||
|
(dollars in thousands)
|
||||||||||||||||
|
Proceeds from sales
|
$ | 1,683,377 | $ | 394,361 | $ | 1,816,845 | $ | 823,923 | ||||||||
|
Gross realized gains
|
66,566 | 18,816 | 75,056 | 72,942 | ||||||||||||
|
Gross realized losses
|
(2,459 | ) | - | (6,911 | ) | (3 | ) | |||||||||
|
Net realized gain (loss)
|
$ | 64,107 | $ | 18,816 | $ | 68,145 | $ | 72,939 | ||||||||
| For the Nine Months Ended |
For the Year Ended
|
|||||||
|
September 30, 2014
|
December 31, 2013
|
|||||||
|
(dollars in thousands)
|
||||||||
|
Balance, beginning of period
|
$ | 783,484 | $ | 1,300,131 | ||||
|
Purchases
|
- | - | ||||||
|
Principal paydowns
|
(100,673 | ) | (507,683 | ) | ||||
|
Net periodic amortization (accretion)
|
(4,057 | ) | (10,763 | ) | ||||
|
Change to loan loss provision
|
112 | 1,799 | ||||||
|
Balance, end of period
|
$ | 678,866 | $ | 783,484 | ||||
|
September 30, 2014
|
December 31, 2013
|
|||||||
|
(dollars in thousands)
|
||||||||
|
Securitized loans, at amortized cost
|
$ | 686,269 | $ | 792,547 | ||||
|
Less: allowance for loan losses
|
7,403 | 9,063 | ||||||
|
Securitized loans held for investment
|
$ | 678,866 | $ | 783,484 | ||||
|
September 30, 2014
|
December 31, 2013
|
|||||||||
|
Number of loans
|
930 | 1,053 | ||||||||
|
Weighted average maturity (years)
|
26.7 | 27.3 | ||||||||
|
Weighted average loan to value (1)
|
71.6 | % | 71.7 | % | ||||||
|
Weighted average FICO (2)
|
766 | 766 | ||||||||
|
Weighted average loan balance (in thousands)
|
$ | 725 | $ | 737 | ||||||
|
Weighted average percentage owner occupied
|
95.1 | % | 94.7 | % | ||||||
|
Weighted average percentage single family residence
|
71.0 | % | 70.0 | % | ||||||
|
Weighted average geographic concentration of top five states
|
CA
|
35.4 | % |
CA
|
34.7 | % | ||||
|
VA
|
5.4 | % |
VA
|
5.6 | % | |||||
|
NJ
|
5.4 | % |
NY
|
5.5 | % | |||||
|
MD
|
5.0 | % |
NJ
|
5.1 | % | |||||
|
NY
|
4.8 | % |
TX
|
4.9 | % | |||||
|
(1) Value represents appraised value of the collateral at the time of loan origination.
|
||||||||||
|
(2) FICO as determined at the time of loan origination.
|
||||||||||
|
For the Nine Months Ended
|
For the Year Ended
|
|||||||
|
September 30, 2014
|
December 31, 2013
|
|||||||
|
(dollars in thousands)
|
||||||||
|
Balance, beginning of period
|
$ | 9,063 | $ | 11,624 | ||||
|
Provision for loan losses
|
(112 | ) | (1,799 | ) | ||||
|
Charge-offs
|
(1,548 | ) | (762 | ) | ||||
|
Balance, end of period
|
$ | 7,403 | $ | 9,063 | ||||
|
30 Days
Delinquent
|
60 Days
Delinquent
|
90+ Days
Delinquent
|
Bankruptcy
|
Foreclosure
|
REO
|
Total
|
||||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||||||||||
|
September 30, 2014
|
$ | 1,909 | $ | 0 | $ | 5,506 | $ | 0 | $ | 3,814 | $ | 473 | $ | 11,702 | ||||||||||||||
|
December 31, 2013
|
$ | 999 | $ | 570 | $ | 2,087 | $ | 473 | $ | 7,530 | $ | 1,179 | $ | 12,838 | ||||||||||||||
|
Number of Loans
Modified During
Period
|
Unpaid Principal
Balance of Modified
Loans (Pre-
modification)
|
Unpaid Principal
Balance of Modified
Loans (Post-
modification)
|
Amortized Cost of
Modified Loans
|
Amortized Cost of
Modified Loans For Which
There is an Allowance for
Loan Losses
|
Amortized Cost of
Modified Loans For Which
There is No Allowance for
Loan Losses
|
|||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||||||
|
Nine Months Ended
|
||||||||||||||||||||||||
|
September 30, 2014
|
2 | $ | 1,139 | $ | 1,256 | $ | 1,173 | $ | 1,173 | $ | 0 | |||||||||||||
|
September 30, 2013
|
3 | $ | 2,349 | $ | 2,358 | $ | 2,248 | $ | 2,248 | $ | 0 | |||||||||||||
|
From Acquisition to
|
||||
|
September 30, 2014
|
||||
|
(dollars in thousands)
|
||||
|
Balance, beginning of period
|
$ | - | ||
|
Purchases
|
4,722,824 | |||
|
Principal paydowns
|
(44,809 | ) | ||
|
Net periodic amortization (accretion)
|
(484 | ) | ||
|
Change in fair value
|
139,020 | |||
|
Balance, end of period
|
$ | 4,816,551 | ||
|
Origination Year
|
September 30, 2014
|
|||
|
2002 and prior
|
6.1 | % | ||
|
2003
|
4.4 | % | ||
|
2004
|
12.4 | % | ||
|
2005
|
20.6 | % | ||
|
2006
|
18.1 | % | ||
|
2007
|
26.2 | % | ||
|
2008
|
9.9 | % | ||
|
2009
|
1.2 | % | ||
|
2010 and later
|
1.1 | % | ||
|
Total
|
100.0 | % | ||
|
September 30, 2014
|
|||||
|
Number of loans
|
59,447 | ||||
|
Weighted average maturity (years)
|
6.3 | ||||
|
Weighted average loan to value (1)
|
80.2 | % | |||
|
Weighted average FICO (1)
|
629 | ||||
|
Weighted average loan balance (in thousands)
|
$ | 79,872 | |||
|
Weighted average percentage owner occupied
|
95.8 | % | |||
|
Weighted average percentage single family residence
|
79.3 | % | |||
|
Weighted average geographic concentration of top five states
|
CA
|
9.3 | % | ||
|
FL
|
7.0 | % | |||
|
NC
|
7.0 | % | |||
|
VA
|
6.4 | % | |||
|
OH
|
6.0 | % | |||
|
(1) As provided by the Trustee
|
|||||
|
30 Days
Delinquent
|
60 Days
Delinquent
|
90+ Days
Delinquent
|
Bankruptcy
|
Foreclosure
|
REO
|
Total
|
||||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||||||||||
|
September 30, 2014
|
$ | 155,898 | $ | 66,793 | $ | 114,221 | $ | 292,983 | $ | 72,897 | $ | 12,710 | $ | 715,502 | ||||||||||||||
|
September 30, 2014
|
||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Counterparty and Cash
Collateral, netting
|
Total
|
||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
Assets:
|
||||||||||||||||||||
|
Non-Agency RMBS
|
||||||||||||||||||||
|
Senior
|
$ | - | $ | - | $ | 239,934 | $ | - | $ | 239,934 | ||||||||||
|
Senior interest-only
|
- | - | 207,840 | - | 207,840 | |||||||||||||||
|
Subordinated
|
- | - | 439,967 | - | 439,967 | |||||||||||||||
|
Subordinated interest-only
|
- | - | 7,340 | - | 7,340 | |||||||||||||||
|
RMBS transferred to consolidated VIEs
|
- | - | 2,528,335 | - | 2,528,335 | |||||||||||||||
|
Securitized loans held for investment, at fair value
|
- | - | 4,816,551 | - | 4,816,551 | |||||||||||||||
|
Agency RMBS
|
||||||||||||||||||||
|
Pass-through
|
- | 7,955,805 | - | - | 7,955,805 | |||||||||||||||
|
Interest-only
|
- | 114,169 | - | - | 114,169 | |||||||||||||||
|
Other Derivatives
|
||||||||||||||||||||
|
Liabilities:
|
||||||||||||||||||||
|
Securitized debt at fair value, collateralized by loans held for investment
|
- | - | (3,737,602 | ) | - | (3,737,602 | ) | |||||||||||||
|
Derivatives, net
|
7,800 | (38,012 | ) | - | 21,790 | (8,422 | ) | |||||||||||||
|
Total
|
$ | 7,800 | $ | 8,031,962 | $ | 4,502,365 | $ | 21,790 | $ | 12,563,917 | ||||||||||
|
December 31, 2013
|
||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Counterparty and Cash
Collateral, netting
|
Total
|
||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
Assets:
|
||||||||||||||||||||
|
Non-Agency RMBS
|
||||||||||||||||||||
|
Senior
|
$ | - | $ | - | $ | 89,687 | $ | - | $ | 89,687 | ||||||||||
|
Senior interest-only
|
- | - | 229,065 | - | 229,065 | |||||||||||||||
|
Subordinated
|
- | - | 457,569 | - | 457,569 | |||||||||||||||
|
Subordinated interest-only
|
- | - | 16,571 | - | 16,571 | |||||||||||||||
|
RMBS transferred to consolidated VIEs
|
- | - | 2,981,571 | - | 2,981,571 | |||||||||||||||
|
Agency RMBS
|
||||||||||||||||||||
|
Pass-through
|
- | 1,954,796 | - | - | 1,954,796 | |||||||||||||||
|
Interest-only
|
- | 42,782 | - | - | 42,782 | |||||||||||||||
|
Derivatives, net
|
10,629 | - | - | (2,534 | ) | 8,095 | ||||||||||||||
|
Liabilities:
|
||||||||||||||||||||
|
Derivatives, net
|
- | (30,199 | ) | - | - | (30,199 | ) | |||||||||||||
|
Total
|
$ | 10,629 | $ | 1,967,379 | $ | 3,774,463 | $ | (2,534 | ) | $ | 5,749,937 | |||||||||
|
Fair Value Reconciliation, Level 3
|
||||||||||||||||||||
|
For the Nine Months Ended
|
||||||||||||||||||||
|
September 30, 2014
|
||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
Non-Agency RMBS
|
Derivatives
|
Securitized Loans
|
Securitized Debt
|
Total
|
||||||||||||||||
|
Beginning balance Level 3 assets
|
$ | 3,774,463 | $ | - | $ | - | $ | - | $ | 3,774,463 | ||||||||||
|
Transfers in to Level 3 assets
|
- | - | - | - | - | |||||||||||||||
|
Transfers out of Level 3 assets
|
- | - | - | - | - | |||||||||||||||
|
Purchases
|
405,994 | - | 4,722,824 | (4,033,304 | ) | 1,095,514 | ||||||||||||||
|
Principal payments
|
(247,106 | ) | - | (44,809 | ) | 266,198 | (25,717 | ) | ||||||||||||
|
Sales and Settlements
|
(600,511 | ) | (8,749 | ) | - | - | (609,260 | ) | ||||||||||||
|
Accretion (amortization) of purchase discounts
|
74,461 | - | (484 | ) | 4 | 73,981 | ||||||||||||||
|
Gains (losses) included in net income
|
||||||||||||||||||||
|
Other than temporary credit impairment losses
|
(8,871 | ) | - | - | - | (8,871 | ) | |||||||||||||
|
Realized gains (losses) on sales and settlements
|
62,558 | 8,749 | - | - | 71,307 | |||||||||||||||
|
Realized gain on deconsolidation
|
47,846 | - | - | - | 47,846 | |||||||||||||||
|
Net unrealized gains (losses) included in income
|
17,158 | - | 139,020 | 29,500 | 185,678 | |||||||||||||||
|
Gains (losses) included in other comprehensive income
|
||||||||||||||||||||
|
Total unrealized gains (losses) for the period
|
(102,576 | ) | - | - | - | (102,576 | ) | |||||||||||||
|
Ending balance Level 3 assets
|
$ | 3,423,416 | $ | - | $ | 4,816,551 | $ | (3,737,602 | ) | $ | 4,502,365 | |||||||||
|
Fair Value Reconciliation, Level 3
|
||||||||||||||||||||
|
For the Year Ended
|
||||||||||||||||||||
|
December 31, 2013
|
||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
Non-Agency RMBS
|
Derivatives
|
Securitized Loans
|
Securitized Debt
|
Total
|
||||||||||||||||
|
Beginning balance Level 3 assets
|
$ | 3,961,208 | - | - | - | $ | 3,961,208 | |||||||||||||
|
Transfers in to Level 3 assets
|
- | - | - | - | - | |||||||||||||||
|
Transfers out of Level 3 assets
|
- | - | - | - | - | |||||||||||||||
|
Purchases
|
317,299 | - | - | - | 317,299 | |||||||||||||||
|
Principal payments
|
(475,092 | ) | - | - | - | (475,092 | ) | |||||||||||||
|
Sales and Settlements
|
(181,215 | ) | (10,221 | ) | - | - | (191,436 | ) | ||||||||||||
|
Accretion of purchase discounts
|
106,290 | - | - | - | 106,290 | |||||||||||||||
|
Gains (losses) included in net income
|
||||||||||||||||||||
|
Other than temporary credit impairment losses
|
(45,167 | ) | - | - | - | (45,167 | ) | |||||||||||||
|
Realized gains (losses) on sales and settlements
|
36,645 | 10,221 | - | - | 46,866 | |||||||||||||||
|
Realized losses on principal write-downs of Non-Agency RMBS
|
(18,316 | ) | - | - | - | (18,316 | ) | |||||||||||||
|
Net unrealized gains (losses) included in income
|
(43,252 | ) | - | - | - | (43,252 | ) | |||||||||||||
|
Gains (losses) included in other comprehensive income
|
||||||||||||||||||||
|
Total unrealized gains (losses) for the period
|
116,063 | - | - | - | 116,063 | |||||||||||||||
|
Ending balance Level 3 assets
|
$ | 3,774,463 | $ | - | $ | - | $ | - | $ | 3,774,463 | ||||||||||
|
September 30, 2014
|
December 31, 2013
|
|||||||||||||||||||||||||
|
Significant Inputs
|
Significant Inputs
|
|||||||||||||||||||||||||
|
Weighted
Average
Discount Rate
|
CPR
|
CDR
|
Loss
Severity
|
Weighted
Average
Discount Rate
|
CPR
|
CDR
|
Loss
Severity
|
|||||||||||||||||||
|
Range
|
Range
|
|||||||||||||||||||||||||
|
Non-Agency RMBS
|
||||||||||||||||||||||||||
|
Senior
|
4.8% | 1% - 12% | 0% - 30% | 50% - 85% | 6.4% | 1% - 6% | 0% - 33% | 50% - 85% | ||||||||||||||||||
|
Senior interest-only
|
13.4% | 1% - 25% | 0% - 34% | 50% - 85% | 14.1% | 1% - 28% | 0% - 33% | 50% - 85% | ||||||||||||||||||
|
Subordinated
|
6.0% | 1% - 20% | 0% - 20% | 50% - 78% | 6.1% | 1% - 22% | 0% - 38% | 50% - 85% | ||||||||||||||||||
|
Subordinated interest-only
|
22.0% | 1% - 10% | 0% - 14% | 50% - 66% | 12.7% | 2% - 13% | 0% - 18% | 50% - 73% | ||||||||||||||||||
|
RMBS transferred to consolidated VIEs
|
4.6% | 1% - 17% | 0% - 33% | 50% - 85% | 5.3% | 1% - 20% | 0% - 33% | 50% - 85% | ||||||||||||||||||
|
September 30, 2014
|
|||||||||
|
Significant Inputs
|
|||||||||
|
CPR
|
CDR
|
Loss Severity
|
|||||||
|
Range
|
Range
|
Range
|
|||||||
|
Securitized debt at fair value, collateralized by loans held for investment
|
3% - 7% | 0% - 9% | 50% - 66% | ||||||
|
September 30, 2014
|
|||||||||
|
Significant Inputs
|
|||||||||
|
Base Rate
|
Weighted
Average/Percent of
loan pool
|
||||||||
|
Factor:
|
|||||||||
|
Coupon
|
|||||||||
|
Clean
|
4.63 | % | 7.07 | % | |||||
|
Reperforming
|
5.50 | % | 6.98 | % | |||||
|
FICO
|
620 | 629 | |||||||
|
Loan-to-value (LTV)
|
90 | % | 80 | % | |||||
|
Occupancy
|
|||||||||
|
Owner Occupied
|
N/A | 96 | % | ||||||
|
Investor
|
N/A | 4 | % | ||||||
|
Secondary
|
N/A | 0 | % | ||||||
|
Property Type
|
|||||||||
|
Single family
|
N/A | 79 | % | ||||||
|
Manufactured housing
|
N/A | 15 | % | ||||||
|
Multi-family/mixed use/other
|
N/A | 6 | % | ||||||
|
September 30, 2014
|
||||||||||||
|
(dollars in thousands)
|
||||||||||||
|
Level in Fair Value
Hierarchy
|
Carrying Amount
|
Fair Value
|
||||||||||
|
Securitized loans held for investment
|
3 | 678,866 | 672,953 | |||||||||
|
Repurchase agreements
|
2 | (7,838,163 | ) | (7,850,598 | ) | |||||||
|
Securitized debt, collateralized by Non-Agency RMBS
|
3 | (742,894 | ) | (748,319 | ) | |||||||
|
Securitized debt, collateralized by loans held for investment
|
3 | (572,742 | ) | (560,663 | ) | |||||||
|
December 31, 2013
|
||||||||||||
|
(dollars in thousands)
|
||||||||||||
|
Level in Fair Value
Hierarchy
|
Carrying Amount
|
Fair Value
|
||||||||||
|
Securitized loans held for investment
|
3 | 783,484 | 762,550 | |||||||||
|
Repurchase agreements
|
2 | (1,658,561 | ) | (1,660,941 | ) | |||||||
|
Securitized debt, collateralized by Non-Agency RMBS
|
3 | (933,732 | ) | (940,712 | ) | |||||||
|
Securitized debt, collateralized by loans held for investment
|
3 | (669,981 | ) | (647,628 | ) | |||||||
|
September 30, 2014
|
December 31, 2013
|
|||||||
|
(dollars in thousands)
|
||||||||
|
Overnight
|
$ | - | $ | - | ||||
|
1-29 days
|
3,556,708 | 644,332 | ||||||
|
30 to 59 days
|
1,691,671 | 606,945 | ||||||
|
60 to 89 days
|
957,222 | - | ||||||
|
90 to 119 days
|
556,406 | 129,049 | ||||||
|
Greater than or equal to 120 days
|
1,076,156 | 278,235 | ||||||
|
Total
|
$ | 7,838,163 | $ | 1,658,561 | ||||
|
September 30, 2014
|
December 31, 2013
|
|||||||
|
(dollars in thousands)
|
||||||||
|
Within One Year
|
$ | 858,050 | $ | 370,250 | ||||
|
One to Three Years
|
1,346,397 | 497,943 | ||||||
|
Three to Five Years
|
910,604 | 264,456 | ||||||
|
Greater Than Five Years
|
1,811,101 | 396,916 | ||||||
|
Total
|
$ | 4,926,152 | $ | 1,529,565 | ||||
|
SLFMT Trusts
|
||||
|
(dollars in thousands)
|
||||
|
Assets
|
||||
|
Securitized loans held for investment, at fair value
|
$ | 4,722,825 | ||
|
Other Assets
|
84,830 | |||
|
Liabilities
|
||||
|
Securitized debt at fair value
|
$ | 4,033,304 | ||
|
September 30, 2014
|
December 31, 2013
|
|||||||
|
(dollars in thousands)
|
||||||||
|
Assets
|
||||||||
|
Non-Agency RMBS transferred to consolidated VIEs
|
$ | 2,528,335 | $ | 2,981,571 | ||||
|
Securitized loans held for investment, net of allowance for loan losses
|
678,866 | 783,484 | ||||||
|
Securitized loans held for investment, at fair value
|
4,816,551 | - | ||||||
|
Accrued interest receivable
|
40,587 | 17,173 | ||||||
|
Other Assets
|
80,454 | 6,534 | ||||||
|
Liabilities
|
||||||||
|
Securitized debt, collateralized by Non-Agency RMBS
|
$ | 742,894 | $ | 933,732 | ||||
|
Securitized debt, collateralized by loans held for investment
|
572,742 | 669,981 | ||||||
|
Securitized debt at fair value, collateralized by loans held for investment
|
3,737,602 | - | ||||||
|
Accrued interest payable
|
16,383 | 5,278 | ||||||
|
For the Quarter Ended
|
||||||||
|
September 30, 2014
|
September 30, 2013
|
|||||||
|
(dollars in thousands)
|
||||||||
|
Interest income, Assets of consolidated VIEs
|
$ | 103,742 | $ | 91,543 | ||||
|
Interest expense, Non-recourse liabilities of VIEs
|
(28,984 | ) | (23,494 | ) | ||||
|
Net interest income
|
$ | 74,758 | $ | 68,049 | ||||
|
Total other-than-temporary impairment losses
|
- | (2,209 | ) | |||||
|
Portion of loss recognized in other comprehensive income (loss)
|
(695 | ) | (13,427 | ) | ||||
|
Net other-than-temporary credit impairment losses
|
$ | (695 | ) | $ | (15,636 | ) | ||
|
For the Nine Months Ended
|
||||||||
|
September 30, 2014
|
September 30, 2013
|
|||||||
|
(dollars in thousands)
|
||||||||
|
Interest income, Assets of consolidated VIEs
|
$ | 274,215 | $ | 282,207 | ||||
|
Interest expense, Non-recourse liabilities of VIEs
|
(66,859 | ) | (75,472 | ) | ||||
|
Net interest income
|
$ | 207,356 | $ | 206,735 | ||||
|
Total other-than-temporary impairment losses
|
(479 | ) | (2,209 | ) | ||||
|
Portion of loss recognized in other comprehensive income (loss)
|
(4,166 | ) | (13,562 | ) | ||||
|
Net other-than-temporary credit impairment losses
|
$ | (4,645 | ) | $ | (15,771 | ) | ||
|
September 30, 2014
|
||||||||||||||||
|
Derivative Assets
|
Derivative Liabilities
|
|||||||||||||||
|
Derivative Instruments
|
Notional Amount Outstanding
|
Location on Consolidated
Statements of Financial
Condition
|
Net Estimated Fair Value/Carrying
Value
|
Location on
Consolidated Statements
of Financial Condition
|
Net Estimated Fair Value/Carrying
Value
|
|||||||||||
|
(dollars in thousands)
|
||||||||||||||||
|
Interest Rate Swaps
|
$ | 3,435,000 |
Derivatives, at fair value, net
|
$ | - |
Derivatives, at fair value, net
|
$ | (16,222 | ) | |||||||
|
Mortgage Options
|
- |
Derivatives, at fair value, net
|
- |
Derivatives, at fair value, net
|
- | |||||||||||
|
Treasury Futures
|
1,240,000 |
Derivatives, at fair value, net
|
7,800 |
Derivatives, at fair value, net
|
- | |||||||||||
|
Total
|
$ | 4,675,000 | $ | 7,800 | $ | (16,222 | ) | |||||||||
|
December 31, 2013
|
||||||||||||||||
|
Derivative Assets
|
Derivative Liabilities
|
|||||||||||||||
|
Derivative Instruments
|
Notional Amount Outstanding
|
Location on Consolidated
Statements of Financial
Condition
|
Net Estimated Fair Value/Carrying
Value
|
Location on
Consolidated Statements
of Financial Condition
|
Net Estimated Fair Value/Carrying
Value
|
|||||||||||
|
(dollars in thousands)
|
||||||||||||||||
|
Interest Rate Swaps
|
$ | 1,355,000 |
Derivatives, at fair value, net
|
$ | - |
Derivatives, at fair value
|
$ | (30,199 | ) | |||||||
|
Treasury Futures
|
550,000 |
Derivatives, at fair value, net
|
8,095 |
Derivatives, at fair value
|
- | |||||||||||
|
Total
|
$ | 1,905,000 | $ | 8,095 | $ | (30,199 | ) | |||||||||
|
Net gains (losses) on derivatives
|
|||||||||
|
For the Quarter Ended
|
|||||||||
|
Derivative
Instruments
|
Location on Consolidated Statements of
Operations and Comprehensive Income (Loss)
|
September 30, 2014
|
September 30, 2013
|
||||||
|
(dollars in thousands)
|
|||||||||
|
Interest Rate Swaps
|
Net unrealized gains (losses) on derivatives
|
$ | 7,041 | $ | 237 | ||||
|
Interest Rate Swaps
|
Net realized gains (losses) on derivatives
|
(17,132 | ) | (5,459 | ) | ||||
|
Mortgage Options
|
Net unrealized gains (losses) on derivatives
|
(4,340 | ) | (198 | ) | ||||
|
Mortgage Options
|
Net realized gains (losses) on derivatives
|
5,852 | 3,590 | ||||||
|
Treasury Futures
|
Net unrealized gains (losses) on derivatives
|
10,436 | (12 | ) | |||||
|
Treasury Futures
|
Net realized gains (losses) on derivatives
|
(11,547 | ) | (1,522 | ) | ||||
|
Swaptions
|
Net unrealized gains (losses) on derivatives
|
(162 | ) | - | |||||
|
Swaptions
|
Net realized gains (losses) on derivatives
|
(325 | ) | - | |||||
|
Total
|
$ | (10,177 | ) | $ | (3,364 | ) | |||
|
Net gains (losses) on derivatives
|
|||||||||
|
For the Nine Months Ended
|
|||||||||
|
Derivative
Instruments
|
Location on Consolidated Statements of
Operations and Comprehensive Income (Loss)
|
September 30, 2014
|
September 30, 2013
|
||||||
|
(dollars in thousands)
|
|||||||||
|
Interest Rate Swaps
|
Net unrealized gains (losses) on derivatives
|
$ | (8,728 | ) | $ | 18,817 | |||
|
Interest Rate Swaps
|
Net realized gains (losses) on derivatives
|
(34,843 | ) | (16,380 | ) | ||||
|
Mortgage Options
|
Net unrealized gains (losses) on derivatives
|
- | (198 | ) | |||||
|
Mortgage Options
|
Net realized gains (losses) on derivatives
|
7,504 | 3,590 | ||||||
|
Treasury Futures
|
Net unrealized gains (losses) on derivatives
|
(2,829 | ) | (12 | ) | ||||
|
Treasury Futures
|
Net realized gains (losses) on derivatives
|
(21,029 | ) | (1,522 | ) | ||||
|
Swaptions
|
Net unrealized gains (losses) on derivatives
|
(162 | ) | - | |||||
|
Swaptions
|
Net realized gains (losses) on derivatives
|
(325 | ) | - | |||||
|
Total
|
$ | (60,412 | ) | $ | 4,295 | ||||
|
For the Quarter Ended
|
||||||||
|
September 30, 2014
|
September 30, 2013
|
|||||||
|
Numerator:
|
||||||||
|
Net income
|
$ | 377,580 | $ | 67,367 | ||||
|
Effect of dilutive securities:
|
- | - | ||||||
|
Dilutive net income available to stockholders
|
$ | 377,580 | $ | 67,367 | ||||
|
Denominator:
|
||||||||
|
Weighted average basic shares
|
1,027,183,380 | 1,027,121,439 | ||||||
|
Effect of dilutive securities
|
325,500 | 437,750 | ||||||
|
Weighted average diluted shares
|
1,027,508,880 | 1,027,559,189 | ||||||
|
Net income per average share attributable to common stockholders - Basic
|
$ | 0.37 | $ | 0.07 | ||||
|
Net income per average share attributable to common stockholders - Diluted
|
$ | 0.37 | $ | 0.07 | ||||
|
For the Nine Months Ended
|
||||||||
|
September 30, 2014
|
September 30, 2013
|
|||||||
|
(dollars in thousands)
|
||||||||
|
Numerator:
|
||||||||
|
Net income
|
$ | 582,717 | $ | 290,375 | ||||
|
Effect of dilutive securities:
|
- | - | ||||||
|
Dilutive net income available to stockholders
|
$ | 582,717 | $ | 290,375 | ||||
|
Denominator:
|
||||||||
|
Weighted average basic shares
|
1,027,218,024 | 1,027,075,627 | ||||||
|
Effect of dilutive securities
|
325,714 | 506,955 | ||||||
|
Weighted average dilutive shares
|
1,027,543,738 | 1,027,582,582 | ||||||
|
Net income per average share attributable to common stockholders - Basic
|
$ | 0.57 | $ | 0.28 | ||||
|
Net income per average share attributable to common stockholders - Diluted
|
$ | 0.57 | $ | 0.28 | ||||
|
September 30, 2014
|
||||||||
|
(dollars in thousands)
|
||||||||
|
Unrealized gains
(losses) on available-
for-sale securities, net
|
Total Accumulated
OCI Balance
|
|||||||
|
Balance as of December 31, 2013
|
$ | 990,803 | $ | 990,803 | ||||
|
OCI before reclassifications
|
63,995 | 63,995 | ||||||
|
Amounts reclassified from AOCI
|
(109,792 | ) | (109,792 | ) | ||||
|
Net current period OCI
|
(45,797 | ) | (45,797 | ) | ||||
|
Balance as of September 30, 2014
|
$ | 945,006 | $ | 945,006 | ||||
|
September 30, 2013
|
||||||||
|
(dollars in thousands)
|
||||||||
|
Unrealized gains
(losses) on available-
for-sale securities, net
|
Total Accumulated
OCI Balance
|
|||||||
|
Balance as of December 31, 2012
|
$ | 989,936 | $ | 989,936 | ||||
|
OCI before reclassifications
|
61,836 | 61,836 | ||||||
|
Amounts reclassified from AOCI
|
(50,321 | ) | (50,321 | ) | ||||
|
Net current period OCI
|
11,515 | 11,515 | ||||||
|
Balance as of September 30, 2013
|
$ | 1,001,451 | $ | 1,001,451 | ||||
|
September 30, 2014
|
September 30, 2013
|
||||||||
|
Details about Accumulated OCI Components
|
Amounts Reclassified from Accumulated
OCI
|
Amounts Reclassified from Accumulated
OCI
|
Affected Line on the Consolidated
Statements Of Operations And
Comprehensive Income (Loss)
|
||||||
|
Unrealized gains and losses on available-for-sale securities
|
(dollars in thousands)
|
|
|||||||
| $ | 70,817 | $ | 72,939 |
Net realized gains (losses) on sales of investments
|
|||||
| 47,846 |
Realized gain on deconsolidation
|
||||||||
| (8,871 | ) | (22,618 | ) |
Net other-than-temporary credit impairment losses
|
|||||
| $ | 109,792 | $ | 50,321 |
Income (loss) before income taxes
|
|||||
| - | - |
Income taxes
|
|||||||
| $ | 109,792 | $ | 50,321 |
Net of tax
|
|||||
|
September 30, 2014
|
||||||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||||||
|
Gross Amounts Not Offset with Financial
Assets (Liabilities) in the Consolidated
Statements of Financial Position
|
||||||||||||||||||||||||
|
Gross Amounts
of Recognized
Assets
(Liabilities)
|
Gross Amounts Offset
in the Consolidated
Statements of
Financial Position
|
Net Amounts Offset
in the Consolidated
Statements of
Financial Position
|
Financial
Instruments
|
Cash Collateral
(Received) Pledged (1)
|
Net Amount
|
|||||||||||||||||||
|
Repurchase agreements
|
$ | (7,838,163 | ) | $ | - | $ | (7,838,163 | ) | $ | 8,524,273 | $ | - | $ | 686,110 | ||||||||||
|
Interest Rate Swaps
|
(38,012 | ) | 21,790 | (16,222 | ) | 29,220 | 78,725 | 91,723 | ||||||||||||||||
|
Mortgage Options
|
- | - | - | - | - | - | ||||||||||||||||||
|
Treasury Futures
|
7,800 | - | 7,800 | - | 8,855 | 16,655 | ||||||||||||||||||
|
Total Liabilities
|
$ | (7,868,375 | ) | $ | 21,790 | $ | (7,846,585 | ) | $ | 8,553,493 | $ | 87,580 | $ | 794,488 | ||||||||||
|
(1) Included in other assets
|
||||||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||||||
|
Gross Amounts Not Offset with Financial
Assets (Liabilities) in the Consolidated
Statements of Financial Position
|
||||||||||||||||||||||||
|
Gross Amounts
of Recognized
Assets
(Liabilities)
|
Gross Amounts Offset
in the Consolidated
Statements of
Financial Position
|
Net Amounts Offset
in the Consolidated
Statements of
Financial Position
|
Financial
Instruments
|
Cash Collateral
(Received) Pledged (1)
|
Net Amount
|
|||||||||||||||||||
|
Repurchase agreements
|
$ | (1,658,561 | ) | $ | - | $ | (1,658,561 | ) | $ | 1,737,381 | $ | - | $ | 78,820 | ||||||||||
|
Interest Rate Swaps
|
(30,199 | ) | - | (30,199 | ) | 39,470 | - | 9,271 | ||||||||||||||||
|
Mortgage Options
|
- | - | - | - | - | - | ||||||||||||||||||
|
Treasury Futures
|
10,629 | (2,534 | ) | 8,095 | - | - | 8,095 | |||||||||||||||||
|
Total Liabilities
|
$ | (1,678,131 | ) | $ | (2,534 | ) | $ | (1,680,665 | ) | $ | 1,776,851 | $ | - | $ | 96,186 | |||||||||
|
●
|
our business and investment strategy;
|
|
●
|
our ability to maintain existing financing arrangements and our ability to obtain future financing arrangements;
|
|
●
|
our ability to timely file our periodic reports with the Securities and Exchange Commission, or SEC;
|
|
●
|
our expectations regarding materiality or significance;
|
|
●
|
the effectiveness of our disclosure controls and procedures;
|
|
●
|
material weaknesses in our internal controls over financial reporting;
|
|
●
|
additional information that may arise from the preparation of our financial statements;
|
|
●
|
inadequacy of or weakness in our internal controls over financial reporting of which we are not currently aware or which have not been detected;
|
|
●
|
general volatility of the securities markets in which we invest;
|
|
●
|
the impact of and changes to various government programs;
|
|
●
|
our expected investments;
|
|
●
|
changes in the value of our investments;
|
|
●
|
interest rate mismatches between our investments and our borrowings used to finance such purchases;
|
|
●
|
changes in interest rates and mortgage prepayment rates;
|
|
●
|
effects of interest rate caps on our adjustable-rate investments;
|
|
●
|
rates of default, delinquencies or decreased recovery rates on our investments;
|
|
●
|
prepayments of the mortgage and other loans underlying our mortgage-backed securities, or RMBS, or other asset-backed securities, or ABS;
|
|
●
|
the degree to which our hedging strategies may or may not protect us from interest rate volatility;
|
|
●
|
impact of and changes in governmental regulations, tax law and rates, accounting guidance, and similar matters;
|
|
●
|
availability of investment opportunities in real estate-related and other securities;
|
|
●
|
availability of qualified personnel;
|
|
●
|
estimates relating to our ability to make distributions to our stockholders in the future;
|
|
●
|
our understanding of our competition;
|
|
●
|
market trends in our industry, interest rates, the debt securities markets or the general economy;
|
|
●
|
our ability to maintain our classification as a real estate investment trust, or REIT, for federal income tax purposes; and
|
|
●
|
our ability to maintain our exemption from registration under the Investment Company Act of 1940, as amended, or 1940 Act.
|
|
Asset Class
|
Principal Investments
|
|
|
RMBS
|
●
Non-Agency RMBS, including investment-grade and non-investment grade classes, including the BB-rated, B-rated and non-rated classes
|
|
|
●
Agency RMBS
|
||
| ● Interest-only (“IO”) RMBS | ||
|
Residential Mortgage Loans
|
●
Prime mortgage loans, which are mortgage loans that conform to the underwriting guidelines of Fannie Mae and Freddie Mac, which we refer to as Agency Guidelines; and jumbo prime mortgage loans, which are mortgage loans that conform to the Agency Guidelines except as to loan size
|
|
|
●
Alt-A mortgage loans, which are mortgage loans that may have been originated using documentation standards that are less stringent than the documentation standards applied by certain other first lien mortgage loan purchase programs, such as the Agency Guidelines, but have one or more compensating factors such as a borrower with a strong credit or mortgage history or significant assets
|
|
●
Seasoned sub-prime mortgage loans, which are mortgage loans that may have been originated using documentation standards that are less stringent than prime mortgage loans
and that have borrowers who have credit or mortgage history which would not meet the standards for prime mortgage loans or Alt-A mortgage loans.
|
||
|
●
FHA/VA insured loans, which are mortgage loans that comply with the underwriting guidelines of the Federal Housing Administration (FHA) or Department of Veteran Affairs (VA) and which are guaranteed by the FHA or VA, respectively
|
||
|
●
Mortgage servicing rights associated with residential mortgage loans, which reflect the value of the future stream of expected cash flows from the contractual rights to service a given pool of residential mortgage loans
|
||
|
Commercial Mortgage Loans
|
●
First or second lien loans secured by multifamily properties, which are residential rental properties consisting of five or more dwelling units; and mixed residential or other commercial properties; retail properties; office properties; or industrial properties, which may or may not conform to the Agency Guidelines
|
|
|
Other Asset-Backed Securities
|
●
CMBS
|
|
|
●
Debt and equity tranches of CDOs
|
||
|
●
Consumer and non-consumer ABS, including investment-grade and non-investment grade classes, including the BB-rated, B-rated and non-rated classes
|
||
|
Hedging Instruments
|
●
Swaps
|
|
|
|
●
Swaptions
|
|
|
●
Futures
|
||
|
●
Index options
|
||
| ● Mortgage options |
|
Net Income (Loss)
|
||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||
|
(unaudited)
|
||||||||||||||||
| For the Quarter Ended |
For the Nine Months Ended
|
|||||||||||||||
|
September 30, 2014
|
September 30, 2013
|
September 30, 2014
|
September 30, 2013
|
|||||||||||||
|
Net Interest Income:
|
||||||||||||||||
|
Interest income
|
$ | 86,613 | $ | 38,818 | $ | 171,125 | $ | 101,514 | ||||||||
|
Interest expense
|
(9,902 | ) | (1,580 | ) | (15,132 | ) | (5,042 | ) | ||||||||
|
Interest income, Assets of consolidated VIEs
|
103,742 | 91,543 | 274,215 | 282,207 | ||||||||||||
|
Interest expense, Non-recourse liabilities of consolidated VIEs
|
(28,984 | ) | (23,494 | ) | (66,859 | ) | (75,472 | ) | ||||||||
|
Net interest income (expense)
|
151,469 | 105,287 | 363,349 | 303,207 | ||||||||||||
|
Other-than-temporary impairments:
|
||||||||||||||||
|
Total other-than-temporary impairment losses
|
(726 | ) | (2,209 | ) | (4,939 | ) | (2,209 | ) | ||||||||
|
Portion of loss recognized in other comprehensive income (loss)
|
(1,264 | ) | (14,246 | ) | (3,932 | ) | (20,409 | ) | ||||||||
|
Net other-than-temporary credit impairment losses
|
(1,990 | ) | (16,455 | ) | (8,871 | ) | (22,618 | ) | ||||||||
|
Other gains (losses):
|
||||||||||||||||
|
Net unrealized gains (losses) on derivatives
|
12,975 | 27 | (11,720 | ) | 18,607 | |||||||||||
|
Net realized gains (losses) on derivatives
|
(23,152 | ) | (3,391 | ) | (48,692 | ) | (14,312 | ) | ||||||||
|
Realized gains (losses) on terminations of interest rate swaps
|
- | - | - | - | ||||||||||||
|
Net gains (losses) on derivatives
|
(10,177 | ) | (3,364 | ) | (60,412 | ) | 4,295 | |||||||||
|
Net unrealized gains (losses) on financial instruments at fair value
|
162,921 | (27,874 | ) | 183,722 | (41,861 | ) | ||||||||||
|
Net realized gains (losses) on sales of investments
|
64,107 | 18,816 | 68,145 | 72,939 | ||||||||||||
|
Gain on deconsolidation
|
- | - | 47,846 | - | ||||||||||||
|
Realized losses on principal write-downs of Non-Agency RMBS
|
- | - | (2,184 | ) | - | |||||||||||
|
Total other gains (losses)
|
216,851 | (12,422 | ) | 237,117 | 35,373 | |||||||||||
|
Net investment income (loss)
|
366,330 | 76,410 | 591,595 | 315,962 | ||||||||||||
|
Other (income) and expenses:
|
||||||||||||||||
|
Management fees
|
9,381 | 6,570 | 21,873 | 19,517 | ||||||||||||
|
Expense recoveries from Manager
|
(1,975 | ) | (1,082 | ) | (4,820 | ) | (6,252 | ) | ||||||||
|
Net management fees
|
7,406 | 5,488 | 17,053 | 13,265 | ||||||||||||
|
General and administrative expenses
|
5,772 | 3,624 | 15,718 | 13,668 | ||||||||||||
|
(Income)/expense for change in loan loss provision
|
(645 | ) | (69 | ) | (112 | ) | (1,348 | ) | ||||||||
|
Other (income) expense
|
(23,783 | ) | - | (23,783 | ) | - | ||||||||||
|
Total other expenses
|
(11,250 | ) | 9,043 | 8,876 | 25,585 | |||||||||||
|
Income (loss) before income taxes
|
377,580 | 67,367 | 582,719 | 290,377 | ||||||||||||
|
Income taxes
|
- | - | 2 | 2 | ||||||||||||
|
Net income (loss)
|
$ | 377,580 | $ | 67,367 | $ | 582,717 | $ | 290,375 | ||||||||
|
September 30, 2014
|
||||||||||||
|
(dollars in thousands, except per share data)
|
||||||||||||
|
GAAP Book
Value
|
Adjustments
|
Estimated Economic
Book Value
|
||||||||||
|
Assets:
|
||||||||||||
|
Non-Agency RMBS, at fair value
|
||||||||||||
|
Senior
|
$ | 239,934 | $ | 218,717 | $ | 458,651 | ||||||
|
Senior interest-only
|
207,840 | 70,707 | 278,547 | |||||||||
|
Subordinated
|
439,967 | 1,970,558 | 2,410,525 | |||||||||
|
Subordinated interest-only
|
7,340 | 3,610 | 10,950 | |||||||||
|
RMBS transferred to consolidated VIEs
|
2,528,335 | (2,528,335 | ) | - | ||||||||
|
Agency RMBS, at fair value
|
||||||||||||
|
Pass-through
|
7,955,805 | - | 7,955,805 | |||||||||
|
Interest-only
|
114,169 | - | 114,169 | |||||||||
|
Securitized loans held for investment, net of allowance for loan losses
|
678,866 | (678,866 | ) | - | ||||||||
|
Securitized loans held for investment, at fair value
|
4,816,551 | (4,816,551 | ) | - | ||||||||
|
Other assets
|
502,163 | - | 502,163 | |||||||||
|
Total assets
|
$ | 17,490,970 | $ | (5,760,160 | ) | $ | 11,730,810 | |||||
|
Liabilities:
|
||||||||||||
|
Repurchase agreements
|
7,838,163 | - | 7,838,163 | |||||||||
|
Securitized debt, collateralized by Non-Agency RMBS
|
742,894 | (742,894 | ) | - | ||||||||
|
Securitized debt, collateralized by loans held for investment
|
572,742 | (572,742 | ) | - | ||||||||
|
Securitized debt at fair value, collateralized by loans held for investment
|
3,737,602 | (3,737,602 | ) | - | ||||||||
|
Other liabilities (1)
|
1,008,342 | (347,800 | ) | 660,542 | ||||||||
|
Total liabilities
|
13,899,743 | (5,401,038 | ) | 8,498,705 | ||||||||
|
Total stockholders' equity
|
3,591,227 | (359,122 | ) | 3,232,105 | ||||||||
|
Total liabilities and stockholders' equity
|
$ | 17,490,970 | $ | (5,760,160 | ) | $ | 11,730,810 | |||||
|
Book Value Per Share
|
$ | 3.50 | $ | (0.35 | ) | $ | 3.15 | |||||
|
(1) Primarily payable for investments purchased.
|
||||||||||||
|
December 31, 2013
|
||||||||||||
|
(dollars in thousands, except per share data)
|
||||||||||||
|
GAAP Book
Value
|
Adjustments
|
Estimated Economic
Book Value
|
||||||||||
|
Assets:
|
||||||||||||
|
Non-Agency RMBS, at fair value
|
||||||||||||
|
Senior
|
$ | 89,687 | $ | 12,365 | $ | 102,052 | ||||||
|
Senior interest-only
|
229,065 | 116,951 | 346,016 | |||||||||
|
Subordinated
|
457,569 | 1,593,924 | 2,051,493 | |||||||||
|
Subordinated interest-only
|
16,571 | 280 | 16,851 | |||||||||
|
RMBS transferred to consolidated VIEs
|
2,981,571 | (2,981,571 | ) | - | ||||||||
|
Agency RMBS, at fair value
|
||||||||||||
|
Pass-through
|
1,954,796 | - | 1,954,796 | |||||||||
|
Interest-only
|
42,782 | - | 42,782 | |||||||||
|
Securitized loans held for investment, net of allowance for loan losses
|
783,484 | (783,484 | ) | - | ||||||||
|
Other assets
|
380,556 | - | 380,556 | |||||||||
|
Total assets
|
$ | 6,936,081 | $ | (2,041,535 | ) | $ | 4,894,546 | |||||
|
Liabilities:
|
||||||||||||
|
Repurchase agreements, RMBS
|
1,658,561 | - | 1,658,561 | |||||||||
|
Securitized debt, collateralized by Non-Agency RMBS
|
933,732 | (933,732 | ) | - | ||||||||
|
Securitized debt, collateralized by loans held for investment
|
669,981 | (669,981 | ) | - | ||||||||
|
Other liabilities
|
342,297 | - | 342,297 | |||||||||
|
Total liabilities
|
3,604,571 | (1,603,713 | ) | 2,000,858 | ||||||||
|
Total stockholders' equity
|
3,331,510 | (437,822 | ) | 2,893,688 | ||||||||
|
Total liabilities and stockholders' equity
|
$ | 6,936,081 | $ | (2,041,535 | ) | $ | 4,894,546 | |||||
|
Book Value Per Share
|
$ | 3.24 | $ | (0.42 | ) | $ | 2.82 | |||||
|
September 30, 2014
|
December 31, 2013
|
|||||||
|
Interest earning assets at period-end (1)
|
$ | 16,988,807 | $ | 6,555,525 | ||||
|
Interest bearing liabilities at period-end
|
$ | 12,891,401 | $ | 3,262,274 | ||||
|
Leverage at period-end
|
3.8:1
|
1.0:1
|
||||||
|
Leverage at period-end (recourse)
|
2.6:1
|
0.5:1
|
||||||
|
Portfolio Composition, at amortized cost
|
||||||||
|
Non-Agency RMBS
|
15.9 | % | 49.8 | % | ||||
|
Senior
|
1.3 | % | 1.5 | % | ||||
|
Senior, interest only
|
1.5 | % | 5.1 | % | ||||
|
Subordinated
|
2.1 | % | 6.0 | % | ||||
|
Subordinated, interest only
|
0.1 | % | 0.3 | % | ||||
|
RMBS transferred to consolidated VIEs
|
10.9 | % | 36.9 | % | ||||
|
Agency RMBS
|
0.0 | % | 36.1 | % | ||||
|
Pass-through
|
49.7 | % | 35.3 | % | ||||
|
Interest-only
|
0.7 | % | 0.8 | % | ||||
|
Securitized loans
|
33.7 | % | 14.1 | % | ||||
|
Fixed-rate percentage of portfolio
|
92.3 | % | 76.3 | % | ||||
|
Adjustable-rate percentage of portfolio
|
7.7 | % | 23.7 | % | ||||
|
(1) Excludes cash and cash equivalents.
|
||||||||
|
September 30, 2014
|
||||||||||||||||||||||||||||||||||||||||||||
|
Principal or
Notional Value at
Period-End
(dollars in
thousands)
|
Weighted Average
Amortized Cost
Basis
|
Weighted
Average Fair
Value
|
Weighted
Average
Coupon
|
Weighted
Average
Yield at
Period-End
(1)
|
Weighted
Average 3
Month CPR
at Period-End
|
Weighted
Average 12
Month CPR
at Period-End
|
Weighted
Average
Delinquency
Pipeline 60+
|
Weighted
Average Loss
Severity (2)
|
Weighted
Average
Credit
Enhancement
|
Principal
Writedowns
During
Period
(dollars in
thousands)
|
||||||||||||||||||||||||||||||||||
|
Non-Agency Mortgage-Backed Securities
|
||||||||||||||||||||||||||||||||||||||||||||
|
Senior
|
$ | 312,619 | $ | 68.46 | $ | 76.76 | 2.4 | % | 5.5 | % | 11.2 | % | 11.4 | % | 31.6 | % | 66.7 | % | 9.7 | % | $ | 1,118 | ||||||||||||||||||||||
|
Senior, interest only
|
$ | 5,383,454 | $ | 4.44 | $ | 3.86 | 1.6 | % | 15.2 | % | 13.7 | % | 13.8 | % | 21.1 | % | 50.7 | % | 0.0 | % | $ | - | ||||||||||||||||||||||
|
Subordinated
|
$ | 689,332 | $ | 48.81 | $ | 63.83 | 3.3 | % | 10.5 | % | 15.5 | % | 15.9 | % | 15.9 | % | 46.0 | % | 11.7 | % | $ | 6,043 | ||||||||||||||||||||||
|
Subordinated, interest only
|
$ | 218,527 | $ | 4.51 | $ | 3.36 | 0.9 | % | 8.4 | % | 13.0 | % | 13.8 | % | 14.4 | % | 45.6 | % | 0.0 | % | $ | - | ||||||||||||||||||||||
|
RMBS transferred to consolidated VIEs
|
$ | 3,226,298 | $ | 54.62 | $ | 79.46 | 4.6 | % | 17.1 | % | 11.8 | % | 11.1 | % | 23.4 | % | 58.4 | % | 1.3 | % | $ | 27,232 | ||||||||||||||||||||||
|
Agency Mortgage-Backed Securities
|
||||||||||||||||||||||||||||||||||||||||||||
|
Pass-through
|
$ | 7,553,614 | $ | 104.96 | $ | 105.32 | 4.0 | % | 3.1 | % | 6.0 | % | 9.0 | % |
NA
|
NA
|
0.0 | % | $ | - | ||||||||||||||||||||||||
|
Interest-only
|
$ | 2,016,717 | $ | 5.81 | $ | 5.66 | 1.1 | % | 3.7 | % | 9.1 | % | 9.1 | % |
NA
|
NA
|
0.0 | % | $ | - | ||||||||||||||||||||||||
|
Securitized loans
|
$ | 5,421,978 | $ | 99.04 | $ | 101.35 | 6.6 | % | 49.8 | % | 7.1 | % | 6.6 | % | 5.0 | % | 50.6 | % | 36.5 | % | $ | 570 | ||||||||||||||||||||||
|
(1) Bond Equivalent Yield at period end. Weighted Average Yield is calculated using each investment's respective amortized cost.
|
||||||||||||||||||||||||||||||||||||||||||||
|
(2) Calculated based on reported losses to date, utilizing widest data set available (i.e., life-time losses, 12-month loss, etc.)
|
||||||||||||||||||||||||||||||||||||||||||||
|
December 31, 2013
|
||||||||||||||||||||||||||||||||||||||||||||
|
Principal or
Notional Value at
Period-End
(dollars in
thousands)
|
Weighted Average
Amortized Cost
Basis
|
Weighted
Average Fair
Value
|
Weighted
Average
Coupon
|
Weighted
Average
Yield at
Period-End
(1)
|
Weighted
Average 3
Month CPR
at Period-End
|
Weighted
Average 12
Month CPR
at Period-End
|
Weighted
Average
Delinquency Pipeline 60+
|
Weighted
Average Loss
Severity (2)
|
Weighted
Average
Credit
Enhancement
|
Principal
Writedowns
During
Period
(dollars in
thousands)
|
||||||||||||||||||||||||||||||||||
|
Non-Agency Mortgage-Backed Securities
|
||||||||||||||||||||||||||||||||||||||||||||
|
Senior
|
$ | 128,217 | $ | 69.27 | $ | 69.95 | 1.4 | % | 5.9 | % | 12.1 | % | 15.1 | % | 38.0 | % | 63.3 | % | 8.3 | % | $ | 297 | ||||||||||||||||||||||
|
Senior, interest only
|
$ | 5,742,781 | $ | 4.93 | $ | 3.99 | 1.4 | % | 17.2 | % | 15.2 | % | 16.8 | % | 19.9 | % | 51.1 | % | 0.0 | % | $ | - | ||||||||||||||||||||||
|
Subordinated
|
$ | 830,632 | $ | 40.96 | $ | 55.09 | 2.9 | % | 13.5 | % | 17.0 | % | 19.6 | % | 16.2 | % | 49.6 | % | 12.6 | % | $ | 6,563 | ||||||||||||||||||||||
|
Subordinated, interest only
|
$ | 274,462 | $ | 5.34 | $ | 6.04 | 1.7 | % | 9.0 | % | 17.0 | % | 18.1 | % | 15.4 | % | 45.0 | % | 0.0 | % | $ | - | ||||||||||||||||||||||
|
RMBS transferred to consolidated VIEs
|
$ | 3,912,376 | $ | 54.17 | $ | 77.82 | 4.7 | % | 15.8 | % | 11.7 | % | 14.7 | % | 25.8 | % | 57.9 | % | 1.6 | % | $ | 34,386 | ||||||||||||||||||||||
|
Agency Mortgage-Backed Securities
|
||||||||||||||||||||||||||||||||||||||||||||
|
Pass-through
|
$ | 1,898,131 | $ | 104.52 | $ | 105.24 | 3.6 | % | 3.3 | % | 7.7 | % | 18.2 | % |
NA
|
NA
|
0.0 | % | $ | - | ||||||||||||||||||||||||
|
Interest-only
|
$ | 247,344 | $ | 17.69 | $ | 17.30 | 3.2 | % | 5.3 | % | 9.8 | % | 17.5 | % |
NA
|
NA
|
0.0 | % | $ | - | ||||||||||||||||||||||||
|
Securitized loans
|
$ | 776,074 | $ | 102.12 | $ | 98.26 | 4.7 | % | 3.5 | % | 18.3 | % | 36.4 | % | 1.5 | % | 22.3 | % | 16.4 | % | $ | (6 | ) | |||||||||||||||||||||
|
(1) Bond Equivalent Yield at period end. Weighted Average Yield is calculated using each investment's respective amortized cost.
|
||||||||||||||||||||||||||||||||||||||||||||
|
(2) Calculated based on reported losses to date, utilizing widest data set available (i.e., life-time losses, 12-month loss, etc.)
|
||||||||||||||||||||||||||||||||||||||||||||
|
For the Quarter Ended
|
||||||||||||||||||||
|
September 30, 2014
|
June 30, 2014
|
March 31, 2014
|
December 31, 2013
|
September 30, 2013
|
||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
Accretable Discount
|
||||||||||||||||||||
|
Balance, beginning of period
|
$ | 951,305 | $ | 990,202 | $ | 996,694 | $ | 1,012,513 | $ | 1,026,921 | ||||||||||
|
Accretion of discount
|
(39,062 | ) | (42,101 | ) | (40,304 | ) | (40,812 | ) | (40,001 | ) | ||||||||||
|
Purchases
|
126,753 | (6,773 | ) | 18,815 | - | - | ||||||||||||||
|
Sales and deconsolidation
|
(66,161 | ) | (669 | ) | (3,843 | ) | - | (6,655 | ) | |||||||||||
|
Transfers from credit reserve
|
11,809 | 17,134 | 31,666 | 28,962 | 35,054 | |||||||||||||||
|
Transfers to credit reserve
|
(7,601 | ) | (6,488 | ) | (12,826 | ) | (3,969 | ) | (2,806 | ) | ||||||||||
|
Balance, end of period
|
$ | 977,042 | $ | 951,305 | $ | 990,202 | $ | 996,694 | $ | 1,012,513 | ||||||||||
|
For the Quarter Ended
|
||||||||||||||||||||
|
September 30, 2014
|
June 30, 2014
|
March 31, 2014
|
December 31, 2013
|
September 30, 2013
|
||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
Non-Accretable Difference
|
||||||||||||||||||||
|
Balance, beginning of period
|
$ | 1,046,519 | $ | 1,171,130 | $ | 1,217,793 | $ | 1,261,945 | $ | 1,370,792 | ||||||||||
|
Principal Writedowns
|
(81,289 | ) | (41,155 | ) | (47,079 | ) | (41,708 | ) | (93,054 | ) | ||||||||||
|
Purchases
|
126,753 | (6,773 | ) | 18,815 | - | - | ||||||||||||||
|
Sales and deconsolidation
|
(156,096 | ) | (71,384 | ) | (1,093 | ) | - | - | ||||||||||||
|
Net other-than-temporary credit impairment losses
|
1,990 | 5,347 | 1,534 | 22,549 | 16,455 | |||||||||||||||
|
Transfers from credit reserve
|
(11,809 | ) | (17,134 | ) | (31,666 | ) | (28,962 | ) | (35,054 | ) | ||||||||||
|
Transfers to credit reserve
|
7,601 | 6,488 | 12,826 | 3,969 | 2,806 | |||||||||||||||
|
Balance, end of period
|
$ | 933,668 | $ | 1,046,519 | $ | 1,171,130 | $ | 1,217,793 | $ | 1,261,945 | ||||||||||
|
GAAP
Interest
Income
|
GAAP
Interest
Expense
|
Add: Net
Realized
Losses on
Interest Rate
Hedges
|
Economic
Interest
Expense
|
GAAP Net
Interest
Income
|
Less: Net
Realized
Losses on
Interest Rate
Hedges
|
Economic
Net
Interest
Income (1)
|
||||||||||||||||||||||
|
For the Quarter Ended September 30, 2014
|
$ | 190,355 | $ | 38,886 | $ | 17,132 | $ | 56,018 | $ | 151,469 | $ | 17,132 | $ | 134,333 | ||||||||||||||
|
For the Quarter Ended June 30, 2014
|
$ | 134,318 | $ | 20,680 | $ | 12,061 | $ | 32,741 | $ | 113,638 | $ | 12,061 | $ | 101,573 | ||||||||||||||
|
For the Quarter Ended March 31, 2014
|
$ | 120,667 | $ | 22,425 | $ | 5,650 | $ | 28,075 | $ | 98,242 | $ | 5,650 | $ | 92,588 | ||||||||||||||
|
For the Quarter Ended December 31, 2013
|
$ | 128,062 | $ | 21,485 | $ | 5,477 | $ | 26,962 | $ | 106,577 | $ | 5,477 | $ | 101,092 | ||||||||||||||
|
For the Quarter Ended September 30, 2013
|
$ | 130,361 | $ | 25,074 | $ | 5,459 | $ | 30,533 | $ | 105,287 | $ | 5,459 | $ | 99,824 | ||||||||||||||
|
(1) Excludes interest income on cash and cash equivalents.
|
||||||||||||||||||||||||||||
|
For the Quarter Ended
|
||||||||||||||||||||||||
|
September 30, 2014
|
September 30, 2013
|
|||||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||||||
|
Average
Balance
|
Interest
|
Average
Yield/Cost
|
Average
Balance
|
Interest
|
Average
Yield/Cost
|
|||||||||||||||||||
|
Assets:
|
||||||||||||||||||||||||
|
Interest-earning assets (1):
|
||||||||||||||||||||||||
|
Agency RMBS
|
$ | 7,614,237 | $ | 64,065 | 3.37 | % | $ | 2,061,276 | $ | 16,599 | 3.22 | % | ||||||||||||
|
Non-Agency RMBS
|
812,667 | 22,544 | 11.10 | % | 671,713 | 22,215 | 13.23 | % | ||||||||||||||||
|
Non-Agency RMBS transferred to consolidated VIEs
|
1,787,994 | 71,108 | 15.91 | % | 2,217,071 | 82,776 | 14.93 | % | ||||||||||||||||
|
Jumbo Prime securitized residential mortgage loans held for investment
|
710,865 | 5,282 | 2.97 | % | 885,965 | 8,767 | 3.96 | % | ||||||||||||||||
|
Seasoned sub-prime securitized residential mortgage loans held for investment
|
1,556,948 | 27,352 | 7.03 | % | - | - | - | |||||||||||||||||
|
Total
|
$ | 12,482,712 | $ | 190,351 | 6.10 | % | $ | 5,836,025 | $ | 130,357 | 8.93 | % | ||||||||||||
|
Liabilities and stockholders' equity:
|
||||||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Agency repurchase agreements (2)
|
$ | 7,181,000 | $ | 23,872 | 1.33 | % | $ | 1,533,733 | $ | 7,039 | 1.84 | % | ||||||||||||
|
Non-Agency repurchase agreements
|
560,836 | 3,162 | 2.26 | % | - | - | - | |||||||||||||||||
|
Securitized debt, collateralized by Non-Agency RMBS
|
765,028 | 13,540 | 7.08 | % | 1,067,709 | 16,909 | 6.33 | % | ||||||||||||||||
|
Securitized debt, collateralized by jumbo prime residential mortgage loans
|
588,699 | 5,205 | 3.54 | % | 759,066 | 6,585 | 3.47 | % | ||||||||||||||||
|
Securitized debt, collateralized by seasoned sub-prime residential mortgage loans
|
1,255,689 | 10,239 | 3.26 | % | - | - | - | |||||||||||||||||
|
Total
|
$ | 10,351,252 | $ | 56,018 | 2.16 | % | $ | 3,360,508 | $ | 30,533 | 3.63 | % | ||||||||||||
|
Net economic interest income/net interest rate spread
|
$ | 134,333 | 3.93 | % | $ | 99,824 | 5.29 | % | ||||||||||||||||
|
Net interest-earning assets/net interest margin
|
$ | 2,131,460 | 4.30 | % | $ | 2,475,518 | 6.84 | % | ||||||||||||||||
|
Ratio of interest-earning assets to interest bearing liabilities
|
1.21 | 1.74 | ||||||||||||||||||||||
|
(1) Interest-earning assets at amortized cost
|
||||||||||||||||||||||||
|
(2) Interest includes cash paid on swaps
|
||||||||||||||||||||||||
|
For the Nine Months Ended
|
||||||||||||||||||||||||
|
September 30, 2014
|
September 30, 2014
|
|||||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||||||
|
Average
Balance
|
Interest
|
Average
Yield/Cost
|
Average
Balance
|
Interest
|
Average
Yield/Cost
|
|||||||||||||||||||
|
Assets:
|
||||||||||||||||||||||||
|
Interest-earning assets (1):
|
||||||||||||||||||||||||
|
Agency RMBS
|
$ | 4,321,091 | $ | 109,322 | 3.37 | % | $ | 1,850,327 | $ | 47,391 | 3.41 | % | ||||||||||||
|
Non-Agency RMBS
|
796,297 | 61,791 | 10.35 | % | 646,741 | 54,093 | 11.15 | % | ||||||||||||||||
|
Non-Agency RMBS transferred to consolidated VIEs
|
1,921,600 | 225,417 | 15.64 | % | 2,309,704 | 257,107 | 14.84 | % | ||||||||||||||||
|
Jumbo Prime securitized residential mortgage loans held for investment
|
742,858 | 21,446 | 3.85 | % | 1,044,492 | 25,100 | 3.20 | % | ||||||||||||||||
|
Seasoned sub-prime securitized residential mortgage loans held for investment
|
518,983 | 27,352 | 7.03 | % | - | - | - | |||||||||||||||||
|
Total
|
$ | 8,300,829 | $ | 445,328 | 10.73 | % | $ | 5,851,263 | $ | 383,691 | 13.11 | % | ||||||||||||
|
Liabilities and stockholders' equity:
|
||||||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Agency repurchase agreements (2)
|
$ | 3,921,089 | $ | 46,036 | 1.57 | % | $ | 1,503,967 | $ | 21,422 | 1.90 | % | ||||||||||||
|
Non-Agency repurchase agreements
|
246,603 | 3,939 | 2.13 | % | - | - | - | |||||||||||||||||
|
Securitized debt, collateralized by Non-Agency RMBS
|
823,113 | 39,559 | 6.41 | % | 1,178,244 | 54,161 | 6.13 | % | ||||||||||||||||
|
Securitized debt, collateralized by jumbo prime residential mortgage loans
|
621,142 | 17,061 | 3.66 | % | 911,861 | 21,311 | 3.12 | % | ||||||||||||||||
|
Securitized debt, collateralized by seasoned sub-prime residential mortgage loans
|
418,563 | 10,239 | 3.26 | % | - | - | - | |||||||||||||||||
|
Total
|
$ | 6,030,510 | $ | 116,834 | 3.87 | % | $ | 3,594,071 | $ | 96,894 | 5.39 | % | ||||||||||||
|
Net economic interest income/net interest rate spread
|
$ | 328,494 | 6.85 | % | $ | 286,797 | 7.72 | % | ||||||||||||||||
|
Net interest-earning assets/net interest margin
|
$ | 2,270,318 | 7.91 | % | $ | 2,257,192 | 9.80 | % | ||||||||||||||||
|
Ratio of interest-earning assets to interest bearing liabilities
|
1.38 | 1.63 | ||||||||||||||||||||||
|
(1) Interest-earning assets at amortized cost
|
||||||||||||||||||||||||
|
(2) Interest includes cash paid on swaps
|
||||||||||||||||||||||||
|
Average Debt
Balance
|
Economic
Interest
Expense (1)
|
Average
Cost of
Funds
|
Average One-
Month
LIBOR
|
Average Six-
Month
LIBOR
|
Average One-
Month
LIBOR
Relative to
Average Six-
Month
LIBOR
|
Average Cost
of Funds
Relative to
Average One-
Month
LIBOR
|
Average Cost
of Funds
Relative to
Average Six-
Month
LIBOR
|
|||||||||||||||||||||||||
|
(Ratios have been annualized, dollars in thousands)
|
||||||||||||||||||||||||||||||||
|
For The Quarter Ended September 30, 2014
|
$ | 10,351,252 | $ | 56,018 | 2.16 | % | 0.15 | % | 0.33 | % | (0.17 | %) | 2.01 | % | 1.84 | % | ||||||||||||||||
|
For The Quarter Ended June 30, 2014
|
$ | 4,483,572 | $ | 32,741 | 2.92 | % | 0.15 | % | 0.32 | % | (0.17 | %) | 2.77 | % | 2.60 | % | ||||||||||||||||
|
For The Quarter Ended March 31, 2014
|
$ | 3,145,025 | $ | 28,075 | 3.57 | % | 0.16 | % | 0.33 | % | (0.17 | %) | 3.41 | % | 3.24 | % | ||||||||||||||||
|
For The Quarter Ended December 31, 2013
|
$ | 3,285,584 | $ | 26,962 | 3.28 | % | 0.17 | % | 0.35 | % | (0.18 | %) | 3.11 | % | 2.93 | % | ||||||||||||||||
|
For The Quarter Ended September 30, 2013
|
$ | 3,360,508 | $ | 30,533 | 3.63 | % | 0.19 | % | 0.39 | % | (0.20 | %) | 3.44 | % | 3.24 | % | ||||||||||||||||
|
(1) Includes effect of realized losses on interest rate swaps.
|
||||||||||||||||||||||||||||||||
|
For the Quarter Ended
|
||||||||||||||||
|
September 30, 2014
|
September 30, 2013
|
September 30, 2014
|
September 30, 2013
|
|||||||||||||
|
Periodic interest cost of interest rate swaps, net
|
$ | (17,132 | ) | $ | (5,459 | ) | $ | (34,843 | ) | $ | (16,380 | ) | ||||
|
Realized gain (loss) on derivative instruments, net:
|
(dollars in thousands)
|
|||||||||||||||
|
Mortgage Options
|
5,852 | 3,590 | 7,505 | 3,590 | ||||||||||||
|
Treasury Futures
|
(11,547 | ) | (1,522 | ) | (21,029 | ) | (1,522 | ) | ||||||||
|
Swaptions
|
(325 | ) | - | (325 | ) | - | ||||||||||
|
Total realized gain (loss) on derivative instruments, net
|
(6,020 | ) | 2,068 | (13,849 | ) | 2,068 | ||||||||||
|
Unrealized gain on derivative instruments, net:
|
||||||||||||||||
|
Interest Rate Swaps
|
7,041 | $ | 237 | (8,729 | ) | 18,817 | ||||||||||
|
Mortgage Options
|
(4,340 | ) | (198 | ) | - | (198 | ) | |||||||||
|
Treasury Futures
|
10,436 | (12 | ) | (2,829 | ) | (12 | ) | |||||||||
|
Swaptions
|
(162 | ) | - | (162 | ) | - | ||||||||||
|
Total unrealized gain (loss) on derivative instruments, net:
|
12,975 | 27 | (11,720 | ) | 18,607 | |||||||||||
|
Total gain (loss) on derivative instruments, net
|
$ | (10,177 | ) | $ | (3,364 | ) | $ | (60,412 | ) | $ | 4,295 | |||||
|
As of
|
As of
|
For the Quarter Ended
|
||||||||||||||||||||||
|
September 30, 2014
|
September 30, 2013
|
September 30, 2013
|
September 30, 2013
|
|||||||||||||||||||||
|
(dollars in thousands)
|
(dollars in thousands)
|
(dollars in thousands)
|
||||||||||||||||||||||
|
Unpaid Principal/
Notional
|
Fair Value
|
Unpaid Principal/
Notional
|
Fair Value
|
Gain/(Loss) on
Change in Fair Value
|
Gain/(Loss) on
Change in Fair Value
|
|||||||||||||||||||
|
IO RMBS securities
|
7,663,118 | 335,773 | 6,794,462 | 336,373 | (5,599 | ) | (27,874 | ) | ||||||||||||||||
|
Securitized loans held for investment, at fair value
|
4,748,160 | 4,816,551 | - | - | 139,020 | - | ||||||||||||||||||
|
Securitized debt at fair value, collateralized by loans held for investment
|
3,842,420 | 3,737,602 | - | - | 29,500 | - | ||||||||||||||||||
|
Total gain (loss) on financial instruments, net
|
$ | 16,253,698 | $ | 8,889,926 | $ | 6,794,462 | $ | 336,373 | $ | 162,921 | $ | (27,874 | ) | |||||||||||
|
Total
Management Fee
and G&A
Expenses
|
Total Management
Fee and G&A
Expenses/Total
Assets
|
Total Management Fee
and G&A
Expenses/Average
Equity
|
||||||||||
|
(Ratios have been annualized, dollars in thousands)
|
||||||||||||
|
For The Quarter Ended September 30, 2014 (1)
|
$ | 13,178 | 0.43 | % | 1.54 | % | ||||||
|
For The Quarter Ended June 30, 2014
|
$ | 10,317 | 0.42 | % | 1.22 | % | ||||||
|
For The Quarter Ended March 31, 2014
|
$ | 9,276 | 0.54 | % | 1.11 | % | ||||||
|
For The Quarter Ended December 31, 2013
|
$ | 8,965 | 0.51 | % | 1.04 | % | ||||||
|
For The Quarter Ended September 30, 2013
|
$ | 9,112 | 0.51 | % | 1.01 | % | ||||||
|
(1) Does not include one-time management fee reduction of $24 million
|
||||||||||||
|
Economic Net Interest
Income/Average Equity *
|
Realized Gains
(Losses) on
Sales and
OTTI/Average
Equity
|
Realized and
Unrealized Gains
(Losses) on
Interest Rate
Swaps and
IOs/Average
Equity
|
Total
Management Fee
& G&A
Expenses/Average
Equity
|
Return on Average Equity
|
||||||||||||||||
|
(Ratios have been annualized)
|
||||||||||||||||||||
|
For The Quarter Ended September 30, 2014
|
15.64 | % | 7.41 | % | 2.57 | % | (1.54 | %) | 43.99 | % | ||||||||||
|
For The Quarter Ended June 30, 2014
|
12.00 | % | (1.17 | %) | 2.55 | % | (1.22 | %) | 12.38 | % | ||||||||||
|
For The Quarter Ended March 31, 2014
|
11.04 | % | 0.78 | % | 1.31 | % | (1.11 | %) | 11.98 | % | ||||||||||
|
For The Quarter Ended December 31, 2013
|
13.13 | % | (3.12 | %) | 1.55 | % | (1.04 | %) | 8.39 | % | ||||||||||
|
For The Quarter Ended September 30, 2013
|
11.33 | % | 0.27 | % | (3.10 | %) | (1.01 | %) | 7.49 | % | ||||||||||
|
* Includes effect of realized losses on interest rate swaps.
|
||||||||||||||||||||
|
For the Quarter Ended
|
For the Nine Months Ended
|
|||||||||||||||
|
September 30, 2014
|
September 30, 2013
|
September 30, 2014
|
September 30, 2013
|
|||||||||||||
|
GAAP Net income (loss)
|
$ | 377,580 | $ | 67,367 | $ | 582,717 | $ | 290,375 | ||||||||
|
Adjustments:
|
||||||||||||||||
|
Net other-than-temporary credit impairment losses
|
1,990 | 16,455 | 8,871 | 22,618 | ||||||||||||
|
Net unrealized (gains) losses on derivatives
|
(12,975 | ) | (27 | ) | 11,720 | (18,607 | ) | |||||||||
|
Total other (gains) losses
|
(227,028 | ) | 9,058 | (297,529 | ) | (31,078 | ) | |||||||||
|
Other (income) expense
|
(23,783 | ) | - | (23,783 | ) | - | ||||||||||
|
Core Earnings
|
$ | 115,784 | $ | 92,853 | $ | 281,966 | $ | 263,308 | ||||||||
|
GAAP net income per basic common share
|
$ | 0.37 | $ | 0.07 | $ | 0.57 | $ | 0.28 | ||||||||
|
Core earnings per basic common share
|
$ | 0.11 | $ | 0.09 | $ | 0.27 | $ | 0.26 | ||||||||
|
September 30, 2014
|
December 31, 2013
|
|||||||
|
(dollars in thousands)
|
||||||||
|
Overnight
|
$ | - | $ | - | ||||
|
1-29 days
|
3,556,708 | 644,332 | ||||||
|
30 to 59 days
|
1,691,671 | 606,945 | ||||||
|
60 to 89 days
|
957,222 | - | ||||||
|
90 to 119 days
|
556,406 | 129,049 | ||||||
|
Greater than or equal to 120 days
|
1,076,156 | 278,235 | ||||||
|
Total
|
$ | 7,838,163 | $ | 1,658,561 | ||||
|
Average days to maturity
|
67 days
|
58 days
|
||||||
|
Period
|
Average
Repurchase
Balance
|
Repurchase
Balance at Period
End
|
||||||
|
(dollars in thousands)
|
||||||||
|
Quarter End September 30, 2014
|
$ | 7,741,837 | $ | 7,838,163 | ||||
|
Quarter End June 30, 2014
|
$ | 3,054,737 | $ | 5,564,554 | ||||
|
Quarter End March 31, 2014
|
$ | 1,648,425 | $ | 1,561,920 | ||||
|
Quarter Ended December 31, 2013
|
$ | 1,574,872 | $ | 1,658,561 | ||||
|
Quarter Ended September 30, 2013
|
$ | 1,464,677 | $ | 1,589,325 | ||||
|
Country
|
Number of
Counterparties
|
Repurchase
Agreement
Financing
|
Interest Rate
Swaps at Fair
Value
|
Exposure (1)
|
Exposure as a
Percentage of Total
Assets
|
||||||||||||||
|
(dollars in thousands)
|
|||||||||||||||||||
|
France
|
1 | $ | 593,278 | $ | (21,790 | ) | $ | 10,414 | 0.06% | ||||||||||
|
Germany
|
1 | - | (3,568 | ) | (3,568 | ) | -0.02% | ||||||||||||
|
Netherlands
|
1 | 491,294 | - | 20,910 | 0.12% | ||||||||||||||
|
Switzerland
|
2 | 1,533,939 | (13,569 | ) | 356,720 | 2.04% | |||||||||||||
|
United Kingdom
|
1 | 545,590 | - | 8,026 | 0.05% | ||||||||||||||
|
Total
|
6 | $ | 3,164,101 | $ | (38,927 | ) | $ | 392,501 | 2.25% | ||||||||||
|
(1) Represents the amount of securities pledged as collateral to each counterparty less the aggregate of repurchase agreement financing and unrealized loss on swaps for each counterparty.
|
|||||||||||||||||||
|
September 30, 2014
|
||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||
|
Contractual Obligations
|
Within One
Year
|
One to Three
Years
|
Three to Five
Years
|
Greater Than
or Equal to
Five Years
|
Total
|
|||||||||||||||
|
Repurchase agreements for RMBS
|
$ | 7,838,163 | $ | - | $ | - | $ | - | $ | 7,838,163 | ||||||||||
|
Securitized debt
|
858,050 | 1,346,397 | 910,604 | 1,811,101 | 4,926,152 | |||||||||||||||
|
Interest expense on RMBS repurchase agreements (1)
|
12,432 | 3 | - | - | 12,435 | |||||||||||||||
|
Interest expense on securitized debt (1)
|
185,214 | 313,475 | 245,471 | 643,507 | 1,387,666 | |||||||||||||||
|
Total
|
$ | 8,893,858 | $ | 1,659,876 | $ | 1,156,074 | $ | 2,454,608 | $ | 14,164,416 | ||||||||||
|
(1) Interest is based on variable rates in effect as of September 30, 2014.
|
||||||||||||||||||||
|
December 31, 2013
|
||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
Contractual Obligations
|
Within One
Year
|
One to Three
Years
|
Three to Five
Years
|
Greater Than
or Equal to
Five Years
|
Total
|
|||||||||||||||
|
Repurchase agreements for RMBS
|
$ | 1,658,561 | $ | - | $ | - | $ | - | $ | 1,658,561 | ||||||||||
|
Securitized debt
|
370,250 | 497,943 | 264,456 | 396,916 | 1,529,565 | |||||||||||||||
|
Interest expense on RMBS repurchase agreements (1)
|
2,380 | - | - | - | 2,380 | |||||||||||||||
|
Interest expense on securitized debt (1)
|
57,546 | 80,446 | 58,620 | 178,391 | 375,003 | |||||||||||||||
|
Total
|
$ | 2,088,737 | $ | 578,389 | $ | 323,076 | $ | 575,307 | $ | 3,565,509 | ||||||||||
|
(1) Interest is based on variable rates in effect as of December 31, 2013.
|
||||||||||||||||||||
|
|
●
|
Limit the initial margin and premiums required to establish its commodity interest positions to no more than five percent of the fair market value of the mortgage real estate investment trust’s total assets;
|
|
|
●
|
Limit the net income derived annually from its commodity interest positions that are not qualifying hedging transactions to less than five percent of the mortgage real estate investment trust’s gross income;
|
|
|
●
|
Ensure that interests in the mortgage real estate investment trust are not marketed to the public as or in a commodity pool or otherwise as or in a vehicle for trading in the commodity futures, commodity options, or swaps markets; and
|
|
|
·
|
Either:
|
|
|
o
|
identify itself as a “mortgage REIT” in Item G of its last U.S. income tax return on Form 1120-REIT; or
|
|
|
o
|
if it has not yet filed its first U.S. income tax return on Form 1120-REIT, disclose to its shareholders that it intends to identify itself as a “mortgage REIT” in its first U.S. income tax return on Form 1120-REIT.
|
|
September 30, 2014
|
||||||
|
Change in Interest Rate
|
Projected Percentage
Change in Net Interest
Income (1)
|
Projected Percentage
Change in Portfolio Value
with Effect of Interest
Rate Swaps and Other
Hedging Transactions (2)
|
||||
|
-100 Basis Points
|
(20.90%) | (1.23%) | ||||
|
-50 Basis Points
|
(13.86%) | (0.84%) | ||||
|
Base Interest Rate
|
- | - | ||||
|
+50 Basis Points
|
8.18% | (0.78%) | ||||
|
+100 Basis Points
|
5.91% | (1.95%) | ||||
|
(1)
Change in annual economic net interest income. Includes interest expense on interest rate swaps.
|
||||||
|
(2) Projected Percentage Change in Portfolio Value is based on instantaneous moves in interest rates.
|
||||||
|
|
●
|
monitoring and adjusting, if necessary, the reset index and interest rate related to our RMBS and our financings;
|
|
|
●
|
attempting to structure our financing agreements to have a range of different maturities, terms, amortizations and interest rate adjustment periods;
|
|
|
●
|
using derivatives, financial futures, swaps, options, caps, floors and forward sales to adjust the interest rate sensitivity of our investments and our borrowings;
|
|
|
●
|
using securitization financing to lower average cost of funds relative to short-term financing vehicles further allowing us to receive the benefit of attractive terms for an extended period of time in contrast to short term financing and maturity dates of the investments not included in the securitization; and
|
|
|
●
|
actively managing, on an aggregate basis, the interest rate indices, interest rate adjustment periods, and gross reset margins of our investments and the interest rate indices and adjustment periods of our financings.
|
|
September 30, 2014
|
||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
Within 3 Months
|
3-12 Months
|
1 Year to 3 Years
|
Greater than 3 Years
|
Total
|
||||||||||||||||
|
Rate sensitive assets
|
$ | 1,435,030 | $ | 1,792,010 | $ | 831,528 | $ | 20,763,970 | $ | 24,822,538 | ||||||||||
|
Cash equivalents
|
241,643 | - | - | - | 241,643 | |||||||||||||||
|
Total rate sensitive assets
|
1,676,673 | 1,792,010 | 831,528 | 20,763,970 | 25,064,181 | |||||||||||||||
|
Rate sensitive liabilities
|
8,484,669 | 1,331,095 | 20,895 | 8,473 | 9,845,133 | |||||||||||||||
|
Interest rate sensitivity gap
|
$ | (6,807,996 | ) | $ | 460,915 | $ | 810,633 | $ | 20,755,497 | $ | 15,219,048 | |||||||||
|
Cumulative rate sensitivity gap
|
$ | (6,807,996 | ) | $ | (6,347,081 | ) | $ | (5,536,448 | ) | $ | 15,219,049 | |||||||||
|
Cumulative interest rate sensitivity gap as a
|
||||||||||||||||||||
|
percentage of total rate sensitive assets
|
-27 | % | -25 | % | -22 | % | 61 | % | ||||||||||||
|
Exhibit
Number
|
Description
|
|
3.1
|
Articles of Amendment and Restatement of Chimera Investment Corporation (filed as Exhibit 3.1 to the Company’s Registration Statement on Amendment No. 1 to Form S-11 (File No. 333-145525) filed on September 27, 2007 and incorporated herein by reference).
|
|
3.2
|
Articles of Amendment of Chimera Investment Corporation (filed as Exhibit 3.1 to the Company’s Report on Form 8-K filed on May 28, 2009 and incorporated herein by reference)
|
|
3.3
|
Articles of Amendment of Chimera Investment Corporation (filed as Exhibit 3.1 to the Company’s Report on Form 8-K filed on November 5, 2010 and incorporated herein by reference).
|
|
3.4
|
Amended and Restated Bylaws of Chimera Investment Corporation (filed as Exhibit 3.2 to the Company’s Report on Form 8-K filed on December 19, 2011 and incorporated herein by reference).
|
|
4.1
|
Specimen Common Stock Certificate of Chimera Investment Corporation (filed as Exhibit 4.1 to the Company’s Registration Statement on Amendment No. 1 to Form S-11 (File No. 333-145525) filed on September 27, 2007 and incorporated herein by reference).
|
|
31.1
|
Certification of Matthew Lambiase, Chief Executive Officer and President of the Registrant, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certification of Rob Colligan, Chief Financial Officer of the Registrant, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certification of Matthew Lambiase, Chief Executive Officer and President of the Registrant, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
Certification of Rob Colligan, Chief Financial Officer of the Registrant, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
Exhibit 101.INS XBRL
|
Instance Document **
|
|
Exhibit 101.SCH XBRL
|
Taxonomy Extension Schema Document **
|
|
Exhibit 101.CAL XBRL
|
Taxonomy Extension Calculation Linkbase Document **
|
|
Exhibit 101.DEF XBRL
|
Additional Taxonomy Extension Definition Linkbase Document Created**
|
|
Exhibit 101.LAB XBRL
|
Taxonomy Extension Label Linkbase Document **
|
|
Exhibit 101.PRE XBRL
|
Taxonomy Extension Presentation Linkbase Document **
|
|
CHIMERA INVESTMENT CORPORATION
|
||
|
By:
|
/s/ Matthew Lambiase
|
|
|
Matthew Lambiase
|
||
|
(Chief Executive Officer and President
|
||
|
and duly authorized officer of the registrant)
|
||
|
Date: November 10, 2014
|
||
|
By:
|
/s/
Rob Colligan
|
|
|
Rob Colligan
|
||
|
(Chief Financial Officer
|
||
|
and principal financial officer of the registrant)
|
||
|
Date: November 10, 2014
|
||
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 |
|---|