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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Maryland
|
45-4966519
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification Number)
|
|
Large accelerated filer
¨
|
Accelerated filer
x
|
|
|
|
|
Non-accelerated filer
¨
|
Smaller reporting company
x
|
|
|
Emerging growth company
x
|
|
Class
|
|
Outstanding at November 14, 2018
|
|
Common stock, $0.01 par value
|
|
23,687,664
|
|
|
||
|
|
|
|
|
Item 1.
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
|
|
|
|
|
|
|
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
|
|
|
|
|
||
|
|
|
9/30/2018
(1)
|
|
12/31/2017
(1)
|
||||
|
|
|
(unaudited)
|
|
|
||||
|
ASSETS
|
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
|
$
|
9,912,051
|
|
|
$
|
34,347,339
|
|
|
Restricted cash
|
|
77,694,265
|
|
|
11,275,263
|
|
||
|
Available-for-sale securities, at fair value (includes pledged securities of $0 for September 30, 2018 and $1,295,225,428 for December 31, 2017, respectively)
|
|
—
|
|
|
1,290,825,648
|
|
||
|
Commercial mortgage loans held-for-investment, at amortized cost
|
|
544,586,537
|
|
|
—
|
|
||
|
Multi-family loans held in securitization trusts, at fair value
(1)
|
|
24,787,988
|
|
|
1,130,874,274
|
|
||
|
Residential loans held in securitization trusts, at fair value
(1)
|
|
—
|
|
|
119,756,455
|
|
||
|
Mortgage servicing rights, at fair value
|
|
4,209,124
|
|
|
2,963,861
|
|
||
|
Deferred offering costs
|
|
122,233
|
|
|
179,382
|
|
||
|
Accrued interest receivable
|
|
2,542,868
|
|
|
8,852,036
|
|
||
|
Investment related receivable
|
|
16,242,900
|
|
|
7,461,128
|
|
||
|
Derivative assets, at fair value
|
|
—
|
|
|
5,349,613
|
|
||
|
Other assets
|
|
713,762
|
|
|
656,117
|
|
||
|
|
|
|
|
|
||||
|
Total assets
|
|
$
|
680,811,728
|
|
|
$
|
2,612,541,116
|
|
|
|
|
|
|
|
||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
||
|
LIABILITIES:
|
|
|
|
|
|
|
||
|
Repurchase agreements:
|
|
|
|
|
|
|
||
|
Available-for-sale securities
|
|
$
|
—
|
|
|
$
|
1,234,522,000
|
|
|
Collateralized loan obligation (net of discount of $2,716,862 and deferred financing costs of $3,977,017 for September 30, 2018)
|
|
503,487,121
|
|
|
—
|
|
||
|
Multi-family securitized debt obligations
(1)
|
|
19,462,838
|
|
|
1,109,204,743
|
|
||
|
Residential securitized debt obligations
(1)
|
|
—
|
|
|
114,418,318
|
|
||
|
Accrued interest payable
|
|
854,060
|
|
|
6,194,464
|
|
||
|
Dividends payable
|
|
1,450,609
|
|
|
39,132
|
|
||
|
Deferred income
|
|
397,203
|
|
|
222,518
|
|
||
|
Due to broker
|
|
—
|
|
|
1,123,463
|
|
||
|
Fees and expenses payable to Manager
|
|
3,001,338
|
|
|
752,000
|
|
||
|
Other accounts payable and accrued expenses
|
|
96,293
|
|
|
273,201
|
|
||
|
|
|
|
|
|
||||
|
Total liabilities
|
|
528,749,462
|
|
|
2,466,749,839
|
|
||
|
|
|
|
|
|
||||
|
COMMITMENTS AND CONTINGENCIES (NOTES 15 & 16)
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
|
STOCKHOLDERS' EQUITY:
|
|
|
|
|
|
|
||
|
Preferred Stock: par value $0.01 per share; 50,000,000 shares authorized, 8.75% Series A cumulative redeemable, $25 liquidation preference, 1,610,000 and 1,610,000 issued and outstanding at September 30, 2018 and December 31, 2017, respectively
|
|
37,156,972
|
|
|
37,156,972
|
|
||
|
Common Stock: par value $0.01 per share; 450,000,000 shares authorized, 23,687,664 and 22,143,758 shares issued and outstanding, at September 30, 2018 and December 31, 2017, respectively
|
|
236,787
|
|
|
221,393
|
|
||
|
Additional paid-in capital
|
|
231,296,687
|
|
|
224,048,169
|
|
||
|
Accumulated other comprehensive income (loss)
|
|
—
|
|
|
(12,617,794
|
)
|
||
|
Cumulative distributions to stockholders
|
|
(112,438,915
|
)
|
|
(104,650,235
|
)
|
||
|
Accumulated earnings (deficit)
|
|
(4,189,265
|
)
|
|
1,632,772
|
|
||
|
|
|
|
|
|
||||
|
Total stockholders' equity
|
|
152,062,266
|
|
|
145,791,277
|
|
||
|
|
|
|
|
|
||||
|
Total liabilities and stockholders' equity
|
|
$
|
680,811,728
|
|
|
$
|
2,612,541,116
|
|
|
|
|
Three Months Ended September 30, 2018
|
|
Three Months Ended September 30, 2017
|
|
Nine Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2017
|
||||||||
|
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Available-for-sale securities
|
|
$
|
—
|
|
|
$
|
7,827,281
|
|
|
$
|
10,748,966
|
|
|
$
|
21,308,582
|
|
|
Residential mortgage loans held-for-sale
|
|
—
|
|
|
12,082
|
|
|
—
|
|
|
69,416
|
|
||||
|
Commercial mortgage loans held-for-investment
|
|
9,365,400
|
|
|
—
|
|
|
15,259,400
|
|
|
—
|
|
||||
|
Multi-family loans held in securitization trusts
|
|
336,824
|
|
|
13,473,913
|
|
|
20,540,942
|
|
|
40,992,241
|
|
||||
|
Residential loans held in securitization trusts
|
|
—
|
|
|
1,249,966
|
|
|
2,102,352
|
|
|
3,903,924
|
|
||||
|
Cash and cash equivalents
|
|
17,024
|
|
|
63,264
|
|
|
134,002
|
|
|
138,745
|
|
||||
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Repurchase agreements - available-for-sale securities
|
|
—
|
|
|
(4,118,639
|
)
|
|
(7,637,242
|
)
|
|
(9,087,956
|
)
|
||||
|
Collateralized loan obligations
|
|
(4,366,632
|
)
|
|
—
|
|
|
(7,255,799
|
)
|
|
—
|
|
||||
|
Multi-family securitized debt obligations
|
|
(237,980
|
)
|
|
(12,766,808
|
)
|
|
(19,404,532
|
)
|
|
(38,866,888
|
)
|
||||
|
Residential securitized debt obligations
|
|
—
|
|
|
(995,293
|
)
|
|
(1,685,971
|
)
|
|
(3,100,616
|
)
|
||||
|
Net interest income
|
|
5,114,636
|
|
|
4,745,766
|
|
|
12,802,118
|
|
|
15,357,448
|
|
||||
|
Other income:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Realized gain (loss) on sale of investments, net
|
|
(13,617
|
)
|
|
(5,148,445
|
)
|
|
(33,358,905
|
)
|
|
(14,616,997
|
)
|
||||
|
Change in unrealized gain (loss) on fair value option securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,448,270
|
|
||||
|
Realized gain (loss) on derivative contracts, net
|
|
—
|
|
|
(1,636,725
|
)
|
|
25,984,870
|
|
|
2,049,400
|
|
||||
|
Change in unrealized gain (loss) on derivative contracts, net
|
|
—
|
|
|
307,263
|
|
|
(5,349,613
|
)
|
|
(8,583,100
|
)
|
||||
|
Realized gain (loss) on mortgage loans held-for-sale
|
|
—
|
|
|
(221,197
|
)
|
|
—
|
|
|
(221,620
|
)
|
||||
|
Change in unrealized gain (loss) on mortgage loans held-for-sale
|
|
—
|
|
|
28,794
|
|
|
—
|
|
|
17,727
|
|
||||
|
Change in unrealized gain (loss) on mortgage servicing rights
|
|
103,512
|
|
|
(102,945
|
)
|
|
1,245,264
|
|
|
(457,720
|
)
|
||||
|
Change in unrealized gain (loss) on multi-family loans held in securitization trusts
|
|
957,549
|
|
|
694,730
|
|
|
(5,861,373
|
)
|
|
2,797,566
|
|
||||
|
Change in unrealized gain (loss) on residential loans held in securitization trusts
|
|
—
|
|
|
(155,252
|
)
|
|
5,650,199
|
|
|
(773,674
|
)
|
||||
|
Other interest expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(152,322
|
)
|
||||
|
Servicing income
|
|
285,745
|
|
|
276,211
|
|
|
702,127
|
|
|
721,468
|
|
||||
|
Other income
|
|
27,942
|
|
|
8,369
|
|
|
88,434
|
|
|
33,275
|
|
||||
|
Total other income (loss)
|
|
1,361,131
|
|
|
(5,949,197
|
)
|
|
(10,898,997
|
)
|
|
(9,737,727
|
)
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Management fee
|
|
586,926
|
|
|
573,412
|
|
|
1,767,252
|
|
|
1,670,804
|
|
||||
|
General and administrative expenses
|
|
796,600
|
|
|
1,288,978
|
|
|
3,148,945
|
|
|
4,120,807
|
|
||||
|
Operating expenses reimbursable to Manager
|
|
548,132
|
|
|
915,452
|
|
|
1,865,057
|
|
|
3,086,304
|
|
||||
|
Other operating expenses
|
|
136,400
|
|
|
225,502
|
|
|
742,059
|
|
|
770,189
|
|
||||
|
Compensation expense
|
|
54,683
|
|
|
49,562
|
|
|
201,845
|
|
|
155,384
|
|
||||
|
Total expenses
|
|
2,122,741
|
|
|
3,052,906
|
|
|
7,725,158
|
|
|
9,803,488
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
|
4,353,026
|
|
|
(4,256,337
|
)
|
|
(5,822,037
|
)
|
|
(4,183,767
|
)
|
||||
|
Dividends to preferred stockholders
|
|
(880,509
|
)
|
|
(880,509
|
)
|
|
(2,631,744
|
)
|
|
(2,631,744
|
)
|
||||
|
Net income (loss) attributable to common stockholders
|
|
$
|
3,472,517
|
|
|
$
|
(5,136,846
|
)
|
|
$
|
(8,453,781
|
)
|
|
$
|
(6,815,511
|
)
|
|
Earnings (deficit) per share:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income (loss) attributable to common stockholders (basic and diluted)
|
|
$
|
3,472,517
|
|
|
$
|
(5,136,846
|
)
|
|
$
|
(8,453,781
|
)
|
|
$
|
(6,815,511
|
)
|
|
Weighted average number of shares of common stock outstanding
|
|
23,687,273
|
|
|
22,139,258
|
|
|
23,588,688
|
|
|
19,342,188
|
|
||||
|
Basic and diluted income (loss) per share
|
|
$
|
0.15
|
|
|
$
|
(0.23
|
)
|
|
$
|
(0.36
|
)
|
|
$
|
(0.35
|
)
|
|
Dividends declared per share of common stock
|
|
$
|
0.06
|
|
|
$
|
0.15
|
|
|
$
|
0.22
|
|
|
$
|
0.45
|
|
|
|
|
Three Months Ended September 30, 2018
|
|
Three Months Ended September 30, 2017
|
|
Nine Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2017
|
||||||||
|
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
||||||||
|
Net income (loss)
|
|
$
|
4,353,026
|
|
|
$
|
(4,256,337
|
)
|
|
$
|
(5,822,037
|
)
|
|
$
|
(4,183,767
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Increase (decrease) in unrealized gain (loss) on available-for-sale securities, net
|
|
—
|
|
|
(4,175,111
|
)
|
|
—
|
|
|
(2,954,193
|
)
|
||||
|
Reclassification adjustment for net gain (loss) included in net income (loss)
|
|
—
|
|
|
6,362,159
|
|
|
12,617,794
|
|
|
6,579,724
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total other comprehensive income (loss)
|
|
—
|
|
|
2,187,048
|
|
|
12,617,794
|
|
|
3,625,531
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Less: Dividends to preferred stockholders
|
|
(880,509
|
)
|
|
(880,509
|
)
|
|
(2,631,744
|
)
|
|
(2,631,744
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income (loss) attributable to common stockholders
|
|
$
|
3,472,517
|
|
|
$
|
(2,949,798
|
)
|
|
$
|
4,164,013
|
|
|
$
|
(3,189,980
|
)
|
|
|
|
Preferred Stock
|
|
Common Stock
|
|
Additional
Paid in
Capital
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Cumulative
Distributions to
Stockholders
|
|
Accumulated
Earnings
(Deficit)
|
|
Total
Stockholders'
Equity
|
||||||||||||||||||||
|
|
|
Shares
|
|
Par Value
|
|
Shares
|
|
Par Value
|
|
|
|
|
|
|||||||||||||||||||||
|
Balance at January 1, 2018
|
|
1,610,000
|
|
|
$
|
37,156,972
|
|
|
22,143,758
|
|
|
$
|
221,393
|
|
|
$
|
224,048,169
|
|
|
$
|
(12,617,794
|
)
|
|
$
|
(104,650,235
|
)
|
|
$
|
1,632,772
|
|
|
$
|
145,791,277
|
|
|
Issuance of common stock, net
|
|
—
|
|
|
—
|
|
|
1,543,906
|
|
|
15,394
|
|
|
7,327,573
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,342,967
|
|
|||||||
|
Cost of issuing common stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(97,150
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(97,150
|
)
|
|||||||
|
Restricted stock compensation expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,095
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,095
|
|
|||||||
|
Net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,822,037
|
)
|
|
(5,822,037
|
)
|
|||||||
|
Reclassification adjustment for net gain (loss) included in net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,617,794
|
|
|
—
|
|
|
—
|
|
|
12,617,794
|
|
|||||||
|
Common dividends declared
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,156,936
|
)
|
|
—
|
|
|
(5,156,936
|
)
|
|||||||
|
Preferred dividends declared
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,631,744
|
)
|
|
—
|
|
|
(2,631,744
|
)
|
|||||||
|
Balance at September 30, 2018
|
|
1,610,000
|
|
|
$
|
37,156,972
|
|
|
23,687,664
|
|
|
$
|
236,787
|
|
|
$
|
231,296,687
|
|
|
$
|
—
|
|
|
$
|
(112,438,915
|
)
|
|
$
|
(4,189,265
|
)
|
|
$
|
152,062,266
|
|
|
|
|
Nine Months Ended
September 30, 2018 |
|
Nine Months Ended
September 30, 2017 |
||||
|
|
|
(unaudited)
|
|
(unaudited)
|
||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
||
|
Net income (loss)
|
|
$
|
(5,822,037
|
)
|
|
$
|
(4,183,767
|
)
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
|
||
|
Amortization/accretion of available-for-sale securities premiums and discounts, net
|
|
1,403,431
|
|
|
(1,653,155
|
)
|
||
|
Amortization of collateralized loan obligations discounts, net
|
|
462,318
|
|
|
—
|
|
||
|
Amortization of deferred financing costs
|
|
98,429
|
|
|
—
|
|
||
|
Realized (gain) loss on sale of investments, net
|
|
33,358,905
|
|
|
14,616,997
|
|
||
|
Realized (gain) loss on derivative contracts, net
|
|
(25,984,870
|
)
|
|
(2,049,400
|
)
|
||
|
Realized (gain) loss on mortgage loans held-for-sale
|
|
—
|
|
|
221,620
|
|
||
|
Unrealized (gain) loss on fair value option securities
|
|
—
|
|
|
(9,448,270
|
)
|
||
|
Unrealized (gain) loss on derivative contracts
|
|
5,349,613
|
|
|
8,583,100
|
|
||
|
Unrealized (gain) loss on mortgage loans held-for-sale
|
|
—
|
|
|
(17,727
|
)
|
||
|
Unrealized (gain) loss on mortgage servicing rights
|
|
(1,245,264
|
)
|
|
457,720
|
|
||
|
Unrealized (gain) loss on multi-family loans held in securitization trusts
|
|
5,861,373
|
|
|
(2,797,566
|
)
|
||
|
Unrealized (gain) loss on residential loans held in securitization trusts
|
|
(5,650,199
|
)
|
|
773,674
|
|
||
|
Restricted stock compensation expense
|
|
18,095
|
|
|
16,634
|
|
||
|
Net change in:
|
|
|
|
|
|
|
||
|
Accrued interest receivable
|
|
1,645,778
|
|
|
(1,400,041
|
)
|
||
|
Deferred offering costs
|
|
57,149
|
|
|
18,057
|
|
||
|
Other assets
|
|
49,804
|
|
|
(137,688
|
)
|
||
|
Accrued interest payable
|
|
(771,386
|
)
|
|
13,743
|
|
||
|
Deferred income
|
|
174,685
|
|
|
(847
|
)
|
||
|
Fees and expenses payable to Manager
|
|
2,249,338
|
|
|
(293,000
|
)
|
||
|
Other accounts payable and accrued expenses
|
|
(176,907
|
)
|
|
(1,784,111
|
)
|
||
|
Net cash provided by operating activities
|
|
11,078,255
|
|
|
935,973
|
|
||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
||
|
Purchase of available-for-sale securities
|
|
—
|
|
|
(1,000,558,281
|
)
|
||
|
Purchase of commercial mortgage loans held-for-investment
|
|
(323,416,036
|
)
|
|
—
|
|
||
|
Purchase of mortgage servicing rights
|
|
—
|
|
|
(10,910
|
)
|
||
|
Proceeds from sales of available-for-sale securities
|
|
1,227,314,578
|
|
|
469,004,262
|
|
||
|
Proceeds from sales of residential mortgage loans held-for-sale
|
|
—
|
|
|
2,098,010
|
|
||
|
Net proceeds from (payments for) derivative contracts
|
|
25,984,870
|
|
|
2,049,188
|
|
||
|
Principal payments from available-for-sale securities
|
|
62,932,244
|
|
|
98,107,847
|
|
||
|
Principal payments from residential mortgage loans held-for-sale
|
|
—
|
|
|
52,146
|
|
||
|
Principal payments from commercial mortgage loans held-for-investment
|
|
124,493,511
|
|
|
—
|
|
||
|
Investment related receivable
|
|
(8,780,121
|
)
|
|
(784,563
|
)
|
||
|
Purchase of Hunt CMT Equity LLC (net of $9,829,774 in restricted cash)
|
|
(58,220,292
|
)
|
|
—
|
|
||
|
Due from broker
|
|
(1,123,463
|
)
|
|
(4,244,678
|
)
|
||
|
Net cash provided by (used in) investing activities
|
|
1,049,185,291
|
|
|
(434,286,979
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
||
|
Proceeds from issuance of common stock
|
|
7,245,817
|
|
|
19,827,811
|
|
||
|
Dividends paid on common stock
|
|
(3,735,676
|
)
|
|
(8,582,666
|
)
|
||
|
Dividends paid on preferred stock
|
|
(2,641,527
|
)
|
|
(2,641,527
|
)
|
||
|
Proceeds from repurchase agreements - available-for-sale securities
|
|
6,017,838,000
|
|
|
10,247,863,000
|
|
||
|
Proceeds from collateralized loan obligations
|
|
219,449,000
|
|
|
—
|
|
||
|
Payment of deferred financing costs
|
|
(4,075,446
|
)
|
|
—
|
|
||
|
Principal repayments of repurchase agreements - available-for-sale securities
|
|
(7,252,360,000
|
)
|
|
(9,815,013,000
|
)
|
||
|
Net cash (used in) provided by financing activities
|
|
(1,018,279,832
|
)
|
|
441,453,618
|
|
||
|
|
|
|
|
|
||||
|
Net increase in cash, cash equivalents and restricted cash
|
|
41,983,714
|
|
|
8,102,612
|
|
||
|
Cash, cash equivalents and restricted cash, beginning of period
|
|
45,622,602
|
|
|
37,889,596
|
|
||
|
Cash, cash equivalents and restricted cash, end of period
|
|
$
|
87,606,316
|
|
|
$
|
45,992,208
|
|
|
|
|
|
|
|
||||
|
Supplemental disclosure of cash flow information
|
|
|
|
|
|
|
||
|
Cash paid for interest
|
|
$
|
14,332,294
|
|
|
$
|
11,086,534
|
|
|
Non-cash investing and financing activities information
|
|
|
|
|
|
|
||
|
Dividends declared but not paid at end of period
|
|
$
|
1,450,609
|
|
|
$
|
29,349
|
|
|
Net change in unrealized gain (loss) on available-for-sale securities
|
|
$
|
12,617,794
|
|
|
$
|
3,625,531
|
|
|
Consolidation of multi-family loans held in securitization trusts
|
|
$
|
24,908,204
|
|
|
$
|
1,154,277,919
|
|
|
Consolidation of residential loans held in securitization trusts
|
|
$
|
—
|
|
|
$
|
125,815,955
|
|
|
Consolidation of multi-family securitized debt obligations
|
|
$
|
19,566,273
|
|
|
$
|
1,133,138,620
|
|
|
Consolidation of residential securitized debt obligations
|
|
$
|
—
|
|
|
$
|
120,214,808
|
|
|
Commercial mortgage loans acquired, Hunt CMT Equity LLC acquisition
|
|
$
|
345,664,012
|
|
|
$
|
—
|
|
|
Restricted cash acquired, Hunt CMT Equity LLC acquisition
|
|
$
|
9,829,774
|
|
|
$
|
—
|
|
|
Other assets acquired, Hunt CMT Equity LLC acquisition
|
|
$
|
109,100
|
|
|
$
|
—
|
|
|
Collateralized loan obligations assumed, Hunt CMT Equity LLC acquisition
|
|
$
|
(287,552,820
|
)
|
|
$
|
—
|
|
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Cash and cash equivalents
|
$
|
9,912,051
|
|
|
$
|
34,347,339
|
|
|
Repurchase counterparties as restricted collateral
|
—
|
|
|
11,275,263
|
|
||
|
Restricted cash CRE 2017-FL1, Ltd.
|
41,864,739
|
|
|
—
|
|
||
|
Restricted cash CRE 2018-FL2, Ltd.
|
$
|
35,829,526
|
|
|
$
|
—
|
|
|
Total cash, cash equivalents and restricted cash
|
$
|
87,606,316
|
|
|
$
|
45,622,602
|
|
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
|
|
December 31, 2017
|
||
|
Available-for-sale securities:
|
|
|
|
|
|
Agency
|
|
|
|
|
|
Federal Home Loan Mortgage Corporation
|
|
$
|
530,640,091
|
|
|
Federal National Mortgage Association
|
|
754,443,557
|
|
|
|
Multi-Family
|
|
5,742,000
|
|
|
|
Total available-for-sale securities
|
|
$
|
1,290,825,648
|
|
|
|
|
December 31, 2017
|
|||||||||||
|
|
|
Agency
|
|
|
Multi - Family
|
|
Total
|
||||||
|
Face Value
|
|
$
|
1,274,329,317
|
|
|
|
$
|
7,500,000
|
|
|
$
|
1,281,829,317
|
|
|
Unamortized premium
|
|
23,818,687
|
|
|
|
—
|
|
|
23,818,687
|
|
|||
|
Unamortized discount
|
|
(491,020
|
)
|
|
|
(1,713,542
|
)
|
|
(2,204,562
|
)
|
|||
|
Amortized Cost
|
|
1,297,656,984
|
|
|
|
5,786,458
|
|
|
1,303,443,442
|
|
|||
|
Gross unrealized gain
|
|
751,458
|
|
|
|
—
|
|
|
751,458
|
|
|||
|
Gross unrealized (loss)
|
|
(13,324,794
|
)
|
|
|
(44,458
|
)
|
|
(13,369,252
|
)
|
|||
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
Fair Value
|
|
$
|
1,285,083,648
|
|
|
|
$
|
5,742,000
|
|
|
$
|
1,290,825,648
|
|
|
|
|
Less than 12 months
|
|
Greater than 12 months
|
|
Total
|
||||||||||||||||||
|
|
|
Estimated Fair
Value
|
|
Gross Unrealized
Losses
|
|
Estimated Fair
Value
|
|
Gross Unrealized
Losses
|
|
Estimated Fair
Value
|
|
Gross Unrealized
Losses
|
||||||||||||
|
December 31, 2017
|
|
$
|
1,084,010,586
|
|
|
$
|
(11,135,736
|
)
|
|
$
|
95,024,791
|
|
|
$
|
(2,233,516
|
)
|
|
$
|
1,179,035,377
|
|
|
$
|
(13,369,252
|
)
|
|
|
|
Three Months Ended
September 30, 2018 |
|
Three Months Ended
September 30, 2017 |
||||
|
AFS securities sold, at cost
|
|
$
|
—
|
|
|
$
|
421,186,153
|
|
|
Proceeds from AFS securities sold
|
|
$
|
—
|
|
|
$
|
416,037,708
|
|
|
Net realized gain (loss) on sale of AFS securities
|
|
$
|
—
|
|
|
$
|
(5,148,445
|
)
|
|
|
|
Nine Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2017
|
||||
|
AFS securities sold, at cost
|
|
$
|
1,260,655,162
|
|
|
$
|
483,621,259
|
|
|
Proceeds from AFS securities sold
|
|
$
|
1,227,314,578
|
|
|
$
|
469,004,262
|
|
|
Net realized gain (loss) on sale of AFS securities
|
|
$
|
(33,340,584
|
)
|
|
$
|
(14,616,997
|
)
|
|
|
|
December 31, 2017
|
||||||||||
|
|
|
Agency
|
|
Multi- Family
|
|
Total
|
||||||
|
Adjustable rate
|
|
$
|
1,284,237,670
|
|
|
$
|
—
|
|
|
$
|
1,284,237,670
|
|
|
Fixed rate
|
|
845,978
|
|
|
5,742,000
|
|
|
6,587,978
|
|
|||
|
Total
|
|
$
|
1,285,083,648
|
|
|
$
|
5,742,000
|
|
|
$
|
1,290,825,648
|
|
|
|
|
December 31, 2017
|
||
|
Greater than or equal to one year and less than five years
|
|
$
|
1,187,909,353
|
|
|
Greater than or equal to five years
|
|
102,916,295
|
|
|
|
Total
|
|
$
|
1,290,825,648
|
|
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
|
|
September 30, 2018
|
||||||||||
|
|
|
Designated
credit reserve
|
|
Unamortized
net discount
|
|
Total
|
||||||
|
Beginning Balance as of January 1, 2018
|
|
$
|
—
|
|
|
$
|
(2,204,562
|
)
|
|
$
|
(2,204,562
|
)
|
|
Dispositions
|
|
—
|
|
|
2,042,842
|
|
|
2,042,842
|
|
|||
|
Accretion of net discount
|
|
—
|
|
|
161,720
|
|
|
161,720
|
|
|||
|
Ending Balance at September 30, 2018
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
December 31, 2017
|
||||||||||
|
|
|
Designated
credit reserve
|
|
Unamortized
net discount
|
|
Total
|
||||||
|
Beginning Balance as of January 1, 2017
|
|
$
|
(1,929,833
|
)
|
|
$
|
(27,841,262
|
)
|
|
$
|
(29,771,095
|
)
|
|
Dispositions
|
|
1,929,833
|
|
|
22,685,756
|
|
|
24,615,589
|
|
|||
|
Accretion of net discount
|
|
—
|
|
|
2,950,944
|
|
|
2,950,944
|
|
|||
|
Ending Balance at December 31, 2017
|
|
$
|
—
|
|
|
$
|
(2,204,562
|
)
|
|
$
|
(2,204,562
|
)
|
|
|
|
Three Months Ended September 30, 2018
|
|
Three Months Ended September 30, 2017
|
||||||||||||||||||||
|
|
|
Coupon
interest
|
|
Net (premium
amortization)/
discount accretion
|
|
Interest
income
|
|
Coupon
interest
|
|
Net (premium
amortization)/
discount accretion
|
|
Interest
income
|
||||||||||||
|
Agency
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,870,458
|
|
|
$
|
(514,600
|
)
|
|
$
|
7,355,858
|
|
|
Non-Agency
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Multi-Family
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
471,423
|
|
|
471,423
|
|
||||||
|
Total
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,870,458
|
|
|
$
|
(43,177
|
)
|
|
$
|
7,827,281
|
|
|
|
|
Nine Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2017
|
||||||||||||||||||||
|
|
|
Coupon
interest |
|
Net (premium
amortization)/ discount accretion |
|
Interest
income |
|
Coupon
interest |
|
Net (premium
amortization)/ discount accretion |
|
Interest
income |
||||||||||||
|
Agency
|
|
$
|
12,152,397
|
|
|
$
|
(1,435,534
|
)
|
|
$
|
10,716,863
|
|
|
$
|
19,613,173
|
|
|
$
|
(263,230
|
)
|
|
$
|
19,349,943
|
|
|
Non-Agency
|
|
—
|
|
|
—
|
|
|
—
|
|
|
42,254
|
|
|
9,946
|
|
|
52,200
|
|
||||||
|
Multi-Family
|
|
—
|
|
|
32,103
|
|
|
32,103
|
|
|
—
|
|
|
1,906,439
|
|
|
1,906,439
|
|
||||||
|
Total
|
|
$
|
12,152,397
|
|
|
$
|
(1,403,431
|
)
|
|
$
|
10,748,966
|
|
|
$
|
19,655,427
|
|
|
$
|
1,653,155
|
|
|
$
|
21,308,582
|
|
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
|
|
|
|
|
|
|
|
Weighted Average
|
|||||||||||
|
Loan Type
|
|
Unpaid Principal Balance
|
|
Carrying Value
|
|
Loan Count
|
|
Floating Rate Loan %
|
|
Coupon
(1)
|
|
Life (Years)
(2)
|
|||||||
|
September 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Loans held-for-investment
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Senior secured loans
(3)
|
|
$
|
544,586,537
|
|
|
$
|
544,586,537
|
|
|
43
|
|
|
100.0
|
%
|
|
6.5
|
%
|
|
3.9
|
|
|
|
544,586,537
|
|
|
544,586,537
|
|
|
43
|
|
|
100.0
|
%
|
|
6.5
|
%
|
|
3.9
|
||
|
|
|
Commercial Mortgage Loans Held-for-Investment
|
||
|
Balance at December 31, 2017
|
|
$
|
—
|
|
|
Purchases, net
|
|
669,080,048
|
|
|
|
Proceeds from principal repayments
|
|
(124,493,511
|
)
|
|
|
Balance at September 30, 2018
|
|
$
|
544,586,537
|
|
|
September 30, 2018
|
||||||||||
|
Risk Rating
|
|
Number of Loans
|
|
Unpaid Principal Balance
|
|
Net Carrying Value
|
||||
|
1
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
2
|
|
9
|
|
|
105,814,995
|
|
|
105,814,995
|
|
|
|
3
|
|
30
|
|
|
393,620,797
|
|
|
393,620,797
|
|
|
|
4
|
|
4
|
|
|
45,150,745
|
|
|
45,150,745
|
|
|
|
5
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
43
|
|
|
$
|
544,586,537
|
|
|
544,586,537
|
|
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
|
|
September 30, 2018
|
|
|
|
September 30, 2018
|
||
|
Geography
|
|
|
|
Collateral Property Type
|
|
|
||
|
Southwest
|
|
41.3
|
%
|
|
Multi-Family
|
|
80.4
|
%
|
|
South
|
|
20.9
|
|
|
Office
|
|
6.8
|
|
|
Midwest
|
|
20.0
|
|
|
Retail
|
|
5.6
|
|
|
Mid-Atlantic
|
|
9.9
|
|
|
Student Housing
|
|
3.2
|
|
|
West
|
|
7.9
|
|
|
Mixed-Use
|
|
3.0
|
|
|
Total
|
|
100.0
|
%
|
|
Self-Storage
|
|
1.0
|
|
|
|
|
|
|
Total
|
|
100.0
|
%
|
|
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
Loan #
|
|
Investment
|
|
Origination Date
|
|
Total Loan Commitment
|
|
Outstanding Face Amount
|
|
Location
|
|
Property Type
|
|
Coupon
|
|
Max Remaining Term (Years)
|
|
LTV
(1)
|
||||
|
1
|
|
|
Senior Loan
|
|
12-Jun-17
|
|
4,675,000
|
|
|
4,675,000
|
|
|
Winston-Salem, NC
|
|
Multi-Family
|
|
1mL + 6.0%
|
|
1.8
|
|
83.5
|
%
|
|
2
|
|
|
Senior Loan
|
|
30-Jan-17
|
|
3,743,000
|
|
|
3,743,000
|
|
|
Tyler, TX
|
|
Multi-Family
|
|
1mL + 5.5%
|
|
1.4
|
|
66.8
|
%
|
|
3
|
|
|
Senior Loan
|
|
5-Nov-15
|
|
6,035,000
|
|
|
6,035,000
|
|
|
Pascagoula, MS
|
|
Multi-Family
|
|
1mL + 4.5%
|
|
2.2
|
|
72.9
|
%
|
|
4
|
|
|
Senior Loan
|
|
15-Jan-16
|
|
13,500,000
|
|
|
12,226,811
|
|
|
Akron, OH
|
|
Mixed Use
|
|
1mL + 5.3%
|
|
2.4
|
|
56.7
|
%
|
|
5
|
|
|
Senior Loan
|
|
11-Oct-17
|
|
6,370,000
|
|
|
6,370,000
|
|
|
New Orleans, LA
|
|
Multi-Family
|
|
1mL + 4.1%
|
|
4.2
|
|
75.5
|
%
|
|
6
|
|
|
Senior Loan
|
|
13-Oct-17
|
|
14,715,000
|
|
|
14,715,000
|
|
|
Hattiesburg, MS
|
|
Multi-Family
|
|
1mL + 4.8%
|
|
4.2
|
|
81.5
|
%
|
|
7
|
|
|
Senior Loan
|
|
9-Jan-18
|
|
10,317,000
|
|
|
9,295,085
|
|
|
North Highlands, CA
|
|
Multi-Family
|
|
1mL + 4.0%
|
|
4.4
|
|
79.0
|
%
|
|
8
|
|
|
Senior Loan
|
|
16-Jun-17
|
|
5,810,000
|
|
|
5,653,628
|
|
|
Dallas, TX
|
|
Multi-Family
|
|
1mL + 4.8%
|
|
3.8
|
|
79.3
|
%
|
|
9
|
|
|
Senior Loan
|
|
15-Nov-17
|
|
30,505,000
|
|
|
30,505,000
|
|
|
Phoenix, AZ
|
|
Multi-Family
|
|
1mL + 3.8%
|
|
4.3
|
|
75.5
|
%
|
|
10
|
|
|
Senior Loan
|
|
30-Nov-16
|
|
5,000,000
|
|
|
4,618,553
|
|
|
Stafford, TX
|
|
Office
|
|
1mL + 5.5%
|
|
3.3
|
|
56.4
|
%
|
|
11
|
|
|
Senior Loan
|
|
16-Aug-17
|
|
24,000,000
|
|
|
24,000,000
|
|
|
League City, TX
|
|
Multi-Family
|
|
1mL + 4.5%
|
|
2.0
|
|
76.4
|
%
|
|
12
|
|
|
Senior Loan
|
|
29-Sep-17
|
|
12,364,000
|
|
|
11,720,232
|
|
|
Austell, GA
|
|
Multi-Family
|
|
1mL + 4.2%
|
|
4.1
|
|
80.4
|
%
|
|
13
|
|
|
Senior Loan
|
|
4-Nov-16
|
|
10,250,000
|
|
|
10,250,000
|
|
|
Greensboro, NC
|
|
Multi-Family
|
|
1mL + 5.3%
|
|
1.2
|
|
88.7
|
%
|
|
14
|
|
|
Senior Loan
|
|
6-Sep-17
|
|
15,250,000
|
|
|
15,250,000
|
|
|
Seattle, WA
|
|
Multi-Family
|
|
1mL + 4.5%
|
|
1.0
|
|
54.1
|
%
|
|
15
|
|
|
Senior Loan
|
|
9-May-17
|
|
16,500,000
|
|
|
15,050,568
|
|
|
Austin, TX
|
|
Retail
|
|
1mL + 7.3%
|
|
3.8
|
|
70.8
|
%
|
|
16
|
|
|
Senior Loan
|
|
29-Jun-16
|
|
23,145,934
|
|
|
23,145,934
|
|
|
Various, TX
|
|
Multi-Family
|
|
1mL + 5.5%
|
|
0.8
|
|
76.0
|
%
|
|
17
|
|
|
Senior Loan
|
|
1-Dec-17
|
|
19,110,000
|
|
|
19,110,000
|
|
|
Tuscon, AZ
|
|
Multi-Family
|
|
1mL + 4.5%
|
|
4.3
|
|
81.0
|
%
|
|
18
|
|
|
Senior Loan
|
|
19-Apr-17
|
|
11,200,000
|
|
|
8,824,763
|
|
|
Austin, TX
|
|
Retail
|
|
1mL + 5.2%
|
|
3.7
|
|
32.2
|
%
|
|
19
|
|
|
Senior Loan
|
|
8-Aug-18
|
|
35,000,000
|
|
|
31,678,000
|
|
|
Dallas, TX
|
|
Multi-Family
|
|
1mL + 3.7%
|
|
4.9
|
|
81.2
|
%
|
|
20
|
|
|
Senior Loan
|
|
25-Oct-17
|
|
6,360,000
|
|
|
6,360,000
|
|
|
Tulsa, OK
|
|
Multi-Family
|
|
1mL + 4.5%
|
|
4.2
|
|
76.6
|
%
|
|
21
|
|
|
Senior Loan
|
|
27-Dec-17
|
|
7,600,000
|
|
|
7,600,000
|
|
|
Philadelphia, PA
|
|
Multi-Family
|
|
1mL + 4.1%
|
|
4.3
|
|
79.8
|
%
|
|
22
|
|
|
Senior Loan
|
|
9-Jul-18
|
|
33,830,000
|
|
|
28,476,000
|
|
|
Baltimore, MD
|
|
Multi-Family
|
|
1mL + 3.1%
|
|
4.9
|
|
77.6
|
%
|
|
23
|
|
|
Senior Loan
|
|
5-Jun-18
|
|
51,971,621
|
|
|
31,690,000
|
|
|
Palatine, IL
|
|
Multi-Family
|
|
1mL + 4.3%
|
|
4.8
|
|
70.9
|
%
|
|
24
|
|
|
Senior Loan
|
|
18-May-18
|
|
28,000,000
|
|
|
24,521,093
|
|
|
Woodridge, IL
|
|
Multi-Family
|
|
1mL + 3.8%
|
|
4.8
|
|
77.8
|
%
|
|
25
|
|
|
Senior Loan
|
|
29-Nov-17
|
|
22,500,000
|
|
|
22,500,000
|
|
|
Richmond, TX
|
|
Multi-Family
|
|
1mL + 3.9%
|
|
2.3
|
|
73.5
|
%
|
|
26
|
|
|
Senior Loan
|
|
31-May-18
|
|
24,700,000
|
|
|
19,430,000
|
|
|
Omaha, NE
|
|
Multi-Family
|
|
1mL + 3.7%
|
|
4.8
|
|
77.3
|
%
|
|
27
|
|
|
Senior Loan
|
|
28-Jun-18
|
|
17,000,000
|
|
|
14,800,000
|
|
|
Greenville, SC
|
|
Multi-Family
|
|
1mL + 3.9%
|
|
4.8
|
|
76.3
|
%
|
|
28
|
|
|
Senior Loan
|
|
26-Mar-18
|
|
19,235,000
|
|
|
13,600,000
|
|
|
Rochelle Park, NJ
|
|
Office
|
|
1mL + 4.0%
|
|
4.6
|
|
76.8
|
%
|
|
29
|
|
|
Senior Loan
|
|
1-Feb-18
|
|
14,320,000
|
|
|
12,920,000
|
|
|
Fresno, CA
|
|
Multi-Family
|
|
1mL + 3.9%
|
|
4.4
|
|
82.3
|
%
|
|
30
|
|
|
Senior Loan
|
|
23-Jul-18
|
|
16,200,000
|
|
|
12,075,000
|
|
|
Chicago, IL
|
|
Office
|
|
1mL + 3.8%
|
|
4.9
|
|
72.7
|
%
|
|
31
|
|
|
Senior Loan
|
|
24-May-18
|
|
12,720,000
|
|
|
11,070,000
|
|
|
Austin, TX
|
|
Multi-Family
|
|
1mL + 3.6%
|
|
4.8
|
|
80.2
|
%
|
|
32
|
|
|
Senior Loan
|
|
25-May-18
|
|
11,000,000
|
|
|
9,440,000
|
|
|
Phoenix, AZ
|
|
Multi-Family
|
|
1mL + 3.9%
|
|
4.8
|
|
69.4
|
%
|
|
33
|
|
|
Senior Loan
|
|
12-Mar-18
|
|
9,112,000
|
|
|
9,112,000
|
|
|
Waco, TX
|
|
Student Housing
|
|
1mL + 4.8%
|
|
4.6
|
|
72.9
|
%
|
|
34
|
|
|
Senior Loan
|
|
15-Feb-18
|
|
10,500,000
|
|
|
8,262,000
|
|
|
Atlanta, GA
|
|
Multi-Family
|
|
1mL + 4.3%
|
|
4.5
|
|
80.2
|
%
|
|
35
|
|
|
Senior Loan
|
|
23-Feb-18
|
|
8,070,000
|
|
|
8,070,000
|
|
|
Little Rock, AR
|
|
Multi-Family
|
|
1mL + 4.3%
|
|
4.5
|
|
86.8
|
%
|
|
36
|
|
|
Senior Loan
|
|
4-Apr-18
|
|
7,332,000
|
|
|
6,874,000
|
|
|
Little Rock, AR
|
|
Office
|
|
1mL + 4.9%
|
|
4.6
|
|
72.4
|
%
|
|
37
|
|
|
Senior Loan
|
|
9-Nov-17
|
|
6,647,000
|
|
|
5,547,000
|
|
|
Las Vegas, NV
|
|
Self-Storage
|
|
1mL + 4.3%
|
|
4.3
|
|
86.0
|
%
|
|
38
|
|
|
Senior Loan
|
|
22-Jun-18
|
|
6,200,000
|
|
|
5,322,870
|
|
|
Chicago, IL
|
|
Multi-Family
|
|
1mL + 4.1%
|
|
4.8
|
|
80.5
|
%
|
|
39
|
|
|
Senior Loan
|
|
29-Jun-18
|
|
4,525,000
|
|
|
4,325,000
|
|
|
Washington, D.C.
|
|
Mixed Use
|
|
1mL + 4.7%
|
|
4.8
|
|
73.3
|
%
|
|
40
|
|
|
Senior Loan
|
|
30-Apr-18
|
|
4,080,000
|
|
|
3,580,000
|
|
|
Wichita, KS
|
|
Multi-Family
|
|
1mL + 5.0%
|
|
4.7
|
|
69.0
|
%
|
|
41
|
|
|
Senior Loan
|
|
30-Aug-18
|
|
9,034,000
|
|
|
8,000,000
|
|
|
Blacksburg, VA
|
|
Student Housing
|
|
1mL + 3.9%
|
|
5.0
|
|
72.7
|
%
|
|
42
|
|
|
Senior Loan
|
|
7-Aug-18
|
|
9,000,000
|
|
|
7,645,000
|
|
|
Birmingham, AL
|
|
Multi-Family
|
|
1mL + 3.5%
|
|
5.0
|
|
78.0
|
%
|
|
43
|
|
|
Senior Loan
|
|
2-Aug-18
|
|
10,000,000
|
|
|
6,500,000
|
|
|
Goldsboro, NC
|
|
Retail
|
|
1mL + 4.0%
|
|
4.9
|
|
56.5
|
%
|
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
Balance Sheets
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Assets
|
|
|
|
|
|
|
||
|
Multi-family mortgage loans held in securitization trusts
|
|
$
|
24,787,988
|
|
|
$
|
1,130,874,274
|
|
|
Receivables
|
|
110,216
|
|
|
4,377,606
|
|
||
|
Total assets
|
|
$
|
24,898,204
|
|
|
$
|
1,135,251,880
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
||
|
Multi-family securitized debt obligations
|
|
$
|
19,462,838
|
|
|
$
|
1,109,204,743
|
|
|
Payables
|
|
103,435
|
|
|
4,352,039
|
|
||
|
Total liabilities
|
|
$
|
19,566,273
|
|
|
$
|
1,113,556,782
|
|
|
Equity
|
|
5,331,931
|
|
|
21,695,098
|
|
||
|
Total liabilities and equity
|
|
$
|
24,898,204
|
|
|
$
|
1,135,251,880
|
|
|
Statements of Operations
|
|
Three Months Ended
September 30, 2018 |
|
Three Months Ended
September 30, 2017 |
||||
|
Interest income
|
|
$
|
336,824
|
|
|
$
|
13,473,913
|
|
|
Interest expense
|
|
237,980
|
|
|
12,766,808
|
|
||
|
Net interest income
|
|
$
|
98,844
|
|
|
$
|
707,105
|
|
|
General and administrative fees
|
|
(56,186
|
)
|
|
(634,222
|
)
|
||
|
Unrealized gain (loss) on multi-family loans held in securitization trusts
|
|
957,549
|
|
|
694,730
|
|
||
|
Net income (loss)
|
|
$
|
1,000,207
|
|
|
$
|
767,613
|
|
|
Statements of Operations
|
|
Nine Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2017
|
||||
|
Interest income
|
|
$
|
20,540,942
|
|
|
$
|
40,992,241
|
|
|
Interest expense
|
|
19,404,532
|
|
|
38,866,888
|
|
||
|
Net interest income
|
|
$
|
1,136,410
|
|
|
$
|
2,125,353
|
|
|
General and administrative fees
|
|
(934,496
|
)
|
|
(1,922,771
|
)
|
||
|
Unrealized gain (loss) on multi-family loans held in securitization trusts
|
|
(5,861,373
|
)
|
|
2,797,566
|
|
||
|
Net income (loss)
|
|
$
|
(5,659,459
|
)
|
|
$
|
3,000,148
|
|
|
|
September 30, 2018
|
|
|
December 31, 2017
|
||
|
Texas
|
71.4
|
%
|
|
New York
|
16.5
|
%
|
|
Connecticut
|
28.6
|
%
|
|
Texas
|
14.2
|
%
|
|
|
|
|
Washington
|
8.7
|
%
|
|
|
|
|
|
Colorado
|
7.8
|
%
|
|
|
|
|
|
Georgia
|
5.7
|
%
|
|
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
Balance Sheets
|
|
December 31, 2017
|
||
|
Assets
|
|
|
|
|
|
Residential mortgage loans held in securitization trusts
|
|
$
|
119,756,455
|
|
|
Receivables
|
|
396,000
|
|
|
|
Total assets
|
|
$
|
120,152,455
|
|
|
Liabilities and Equity
|
|
|
|
|
|
Residential securitized debt obligations
|
|
$
|
114,418,318
|
|
|
Payables
|
|
320,417
|
|
|
|
Total liabilities
|
|
$
|
114,738,735
|
|
|
Equity
|
|
5,413,720
|
|
|
|
Total liabilities and equity
|
|
$
|
120,152,455
|
|
|
Statements of Operations
|
|
Three Months Ended
September 30, 2018 |
|
Three Months Ended
September 30, 2017 |
||||
|
Interest income
|
|
$
|
—
|
|
|
$
|
1,249,966
|
|
|
Interest expense
|
|
—
|
|
|
995,293
|
|
||
|
Net interest income
|
|
$
|
—
|
|
|
$
|
254,673
|
|
|
General and administrative fees
|
|
—
|
|
|
(11,003
|
)
|
||
|
Unrealized gain (loss) on residential loans held in securitization trusts
|
|
—
|
|
|
(155,252
|
)
|
||
|
Net income (loss)
|
|
$
|
—
|
|
|
$
|
88,418
|
|
|
Statements of Operations
|
|
Nine Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2017
|
||||
|
Interest income
|
|
$
|
2,102,352
|
|
|
$
|
3,903,924
|
|
|
Interest expense
|
|
1,685,971
|
|
|
3,100,616
|
|
||
|
Net interest income
|
|
$
|
416,381
|
|
|
$
|
803,308
|
|
|
General and administrative fees
|
|
(20,886
|
)
|
|
(34,227
|
)
|
||
|
Unrealized gain (loss) on residential loans held in securitization trusts
|
|
5,650,199
|
|
|
(773,674
|
)
|
||
|
Net income (loss)
|
|
$
|
6,045,694
|
|
|
$
|
(4,593
|
)
|
|
|
September 30, 2018
|
|
December 31, 2017
|
|
|
California
|
N/A
|
|
37.0
|
%
|
|
Washington
|
N/A
|
|
15.3
|
%
|
|
Massachusetts
|
N/A
|
|
8.1
|
%
|
|
Florida
|
N/A
|
|
6.4
|
%
|
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
ASSETS
|
|
September 30, 2018
|
||
|
Cash, cash equivalents and restricted cash
|
|
$
|
77,694,265
|
|
|
Accrued interest receivable
|
|
2,403,506
|
|
|
|
Investment related receivable
|
|
16,242,900
|
|
|
|
Loans held for investment
|
|
540,531,960
|
|
|
|
Total Assets
|
|
$
|
636,872,631
|
|
|
|
|
|
||
|
LIABILITIES
|
|
|
||
|
Accrued interest payable
|
|
$
|
750,625
|
|
|
Collateralized loan obligations
(1)
|
|
503,487,121
|
|
|
|
Fees and expenses payable to Manager
|
|
$
|
1,816,338
|
|
|
Total Liabilities
|
|
$
|
506,054,084
|
|
|
As of September 30, 2018
|
||||||||||||||
|
Collateral (loan investments)
|
|
Debt (notes issued)
|
||||||||||||
|
Unpaid Principal Balance
|
|
Carrying Value
|
|
Face Value
|
|
Carrying Value
|
||||||||
|
$
|
540,531,960
|
|
|
$
|
540,531,960
|
|
|
$
|
510,181,000
|
|
|
$
|
503,487,121
|
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Restricted cash balance held by:
|
|
|
|
|
|
|
||
|
Broker counterparties for derivatives trading
|
|
$
|
—
|
|
|
$
|
(1,123,463
|
)
|
|
Repurchase counterparties as restricted collateral
|
|
—
|
|
|
11,275,263
|
|
||
|
Hunt CRE 2017-FL1, Ltd. reinvestment principal proceeds
|
|
$
|
41,864,739
|
|
|
$
|
—
|
|
|
Hunt CRE 2018-FL2, Ltd. reinvestment principal proceeds
|
|
$
|
35,829,526
|
|
|
$
|
—
|
|
|
Total
|
|
$
|
77,694,265
|
|
|
$
|
10,151,800
|
|
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
|
|
December 31, 2017
|
|||||||||
|
|
|
Amount
outstanding
|
|
Weighted
average
interest rate
|
|
Market value
of collateral held
|
|||||
|
Agency
|
|
$
|
1,228,349,000
|
|
|
1.55
|
%
|
|
$
|
1,285,083,649
|
|
|
Non-Agency
|
|
2,555,000
|
|
|
3.38
|
%
|
|
4,399,779
|
|
||
|
Multi-Family
|
|
3,618,000
|
|
|
3.16
|
%
|
|
5,742,000
|
|
||
|
Total
|
|
$
|
1,234,522,000
|
|
|
1.56
|
%
|
|
$
|
1,295,225,428
|
|
|
|
|
December 31, 2017
|
||
|
< or equal to 30 days
|
|
$
|
1,175,407,000
|
|
|
31 to 60 days
|
|
56,560,000
|
|
|
|
61 to 90 days
|
|
2,555,000
|
|
|
|
Total
|
|
$
|
1,234,522,000
|
|
|
|
|
December 31, 2017
|
|||||||||||
|
Repurchase Agreement Counterparties
|
|
Amount
Outstanding
|
|
Percent of total
amount outstanding
|
|
Weighted
days to maturity
|
|
Market Value
of collateral held
|
|||||
|
North America
|
|
939,438,000
|
|
|
76.10
|
%
|
|
13
|
|
985,672,703
|
|
||
|
Asia (1)
|
|
292,529,000
|
|
|
23.70
|
%
|
|
14
|
|
305,152,946
|
|
||
|
Europe (1)
|
|
2,555,000
|
|
|
0.20
|
%
|
|
78
|
|
4,399,779
|
|
||
|
Total
|
|
$
|
1,234,522,000
|
|
|
100.00
|
%
|
|
13
|
|
$
|
1,295,225,428
|
|
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
|
|
December 31, 2017
|
||||||||||||||||||||
|
|
|
Derivative Assets
|
|
Derivative Liabilities
|
||||||||||||||||||
|
|
|
Contracts
|
|
Fair value
|
|
Notional
|
|
Contracts
|
|
Fair value
|
|
Notional
|
||||||||||
|
Eurodollar Futures (Short positions)
|
|
14,355
|
|
|
$
|
5,349,613
|
|
|
$
|
14,355,000,000
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Total
|
|
14,355
|
|
|
$
|
5,349,613
|
|
|
$
|
14,355,000,000
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
December 31, 2017
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Gross amounts not offset
in the Balance Sheet
|
|
|
||||||||||||||
|
Description
|
|
Gross amounts
of recognized
assets
|
|
Gross amounts
offset in the
Balance Sheet
|
|
Net amounts
of assets
presented in the
Balance Sheet
|
|
Financial instruments
|
|
Cash collateral
(Received)/
Pledged
|
|
Net
amount
|
||||||||||||
|
Futures (Short positions)
|
|
$
|
5,349,613
|
|
|
$
|
—
|
|
|
$
|
5,349,613
|
|
|
$
|
—
|
|
|
$
|
(1,123,463
|
)
|
|
$
|
4,226,150
|
|
|
Total
|
|
$
|
5,349,613
|
|
|
$
|
—
|
|
|
$
|
5,349,613
|
|
|
$
|
—
|
|
|
$
|
(1,123,463
|
)
|
|
$
|
4,226,150
|
|
|
|
|
December 31, 2017
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Gross amounts not offset
in the Balance Sheet
|
|
|
||||||||||||||
|
Description
|
|
Gross amounts
of recognized
liabilities
|
|
Gross amounts
offset in the
Balance Sheet
|
|
Net amounts
of liabilities
presented in the
Balance Sheet
|
|
Financial
instruments
|
|
Cash
collateral
(Received)/
Pledged
|
|
Net
Amount
|
||||||||||||
|
Repurchase agreements
|
|
$
|
(1,234,522,000
|
)
|
|
$
|
—
|
|
|
$
|
(1,234,522,000
|
)
|
|
$
|
1,234,522,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Total
|
|
$
|
(1,234,522,000
|
)
|
|
$
|
—
|
|
|
$
|
(1,234,522,000
|
)
|
|
$
|
1,234,522,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
|
|
Three Months Ended September 30, 2018
|
||||||||||
|
Primary underlying risk
|
|
Amount of
realized
gain (loss)
|
|
Amount of
unrealized
appreciation (depreciation)
|
|
Total
|
||||||
|
Interest rate:
|
|
|
|
|
|
|
|
|
|
|||
|
Futures
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Total
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
Three Months Ended September 30, 2017
|
||||||||||
|
Primary underlying risk
|
|
Amount of
realized
gain (loss)
|
|
Amount of
unrealized
appreciation (depreciation)
|
|
Total
|
||||||
|
Interest rate:
|
|
|
|
|
|
|
|
|
|
|||
|
Futures
|
|
$
|
(1,636,725
|
)
|
|
$
|
307,263
|
|
|
$
|
(1,329,462
|
)
|
|
Total
|
|
$
|
(1,636,725
|
)
|
|
$
|
307,263
|
|
|
$
|
(1,329,462
|
)
|
|
|
|
Nine Months Ended September 30, 2018
|
||||||||||
|
Primary underlying risk
|
|
Amount of
realized gain (loss) |
|
Amount of
unrealized appreciation (depreciation) |
|
Total
|
||||||
|
Interest rate:
|
|
|
|
|
|
|
|
|
|
|||
|
Futures
|
|
25,984,870
|
|
|
(5,349,613
|
)
|
|
20,635,257
|
|
|||
|
Total
|
|
$
|
25,984,870
|
|
|
$
|
(5,349,613
|
)
|
|
$
|
20,635,257
|
|
|
|
|
Nine Months Ended September 30, 2017
|
||||||||||
|
Primary underlying risk
|
|
Amount of
realized gain (loss) |
|
Amount of
unrealized appreciation (depreciation) |
|
Total
|
||||||
|
Interest rate:
|
|
|
|
|
|
|
|
|
|
|||
|
Futures
|
|
2,049,400
|
|
|
(8,583,100
|
)
|
|
(6,533,700
|
)
|
|||
|
Total
|
|
$
|
2,049,400
|
|
|
$
|
(8,583,100
|
)
|
|
$
|
(6,533,700
|
)
|
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Balance at beginning of year
|
|
$
|
2,963,861
|
|
|
$
|
3,440,809
|
|
|
MSRs relating to sales to securitizations
|
|
—
|
|
|
10,910
|
|
||
|
MSRs related to deconsolidation of securitization trust
|
|
1,025,129
|
|
|
—
|
|
||
|
Changes in fair value due to:
|
|
|
|
|
||||
|
Changes in valuation inputs or assumptions used in valuation model
|
|
513,807
|
|
|
39,688
|
|
||
|
Other changes to fair value
(1)
|
|
(293,673
|
)
|
|
(527,546
|
)
|
||
|
Balance at end of period
|
|
$
|
4,209,124
|
|
|
$
|
2,963,861
|
|
|
|
|
|
|
|
||||
|
Loans associated with MSRs
(2)
|
|
$
|
415,564,795
|
|
|
$
|
338,167,569
|
|
|
MSR values as percent of loans
(3)
|
|
1.01
|
%
|
|
0.88
|
%
|
||
|
(3)
|
Amounts represent the carrying value of MSRs at
September 30, 2018
and
December 31, 2017
, respectively divided by the outstanding balance of the loans associated with these MSRs.
|
|
|
|
Three Months Ended
September 30, 2018 |
|
Three Months Ended
September 30, 2017 |
||||
|
Servicing income
|
|
$
|
285,745
|
|
|
$
|
276,211
|
|
|
Total servicing income
|
|
$
|
285,745
|
|
|
$
|
276,211
|
|
|
|
|
Nine Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2017
|
||||
|
Servicing income
|
|
$
|
702,127
|
|
|
$
|
721,468
|
|
|
Total servicing income
|
|
$
|
702,127
|
|
|
$
|
721,468
|
|
|
•
|
Level 1 Inputs
– Quoted prices for identical instruments in active markets.
|
|
•
|
Level 2 Inputs
– Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable.
|
|
•
|
Level 3 Inputs
– Instruments with primarily unobservable value drivers.
|
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
|
|
September 30, 2018
|
||||||||||||||
|
|
|
Quoted prices in
active markets
for identical assets
Level 1
|
|
Significant
other observable
inputs
Level 2
|
|
Unobservable
inputs
Level 3
|
|
Balance as of
September 30, 2018
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Multi-family mortgage loans held in securitization trusts
|
|
—
|
|
|
24,787,988
|
|
|
—
|
|
|
24,787,988
|
|
||||
|
Mortgage servicing rights
|
|
—
|
|
|
—
|
|
|
4,209,124
|
|
|
4,209,124
|
|
||||
|
Total
|
|
$
|
—
|
|
|
$
|
24,787,988
|
|
|
$
|
4,209,124
|
|
|
$
|
28,997,112
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Multi-family securitized debt obligations
|
|
$
|
—
|
|
|
$
|
19,462,838
|
|
|
$
|
—
|
|
|
$
|
19,462,838
|
|
|
Total
|
|
$
|
—
|
|
|
$
|
19,462,838
|
|
|
$
|
—
|
|
|
$
|
19,462,838
|
|
|
|
|
December 31, 2017
|
||||||||||||||
|
|
|
Quoted prices in
active markets
for identical assets
Level 1
|
|
Significant
other observable
inputs
Level 2
|
|
Unobservable
inputs
Level 3
|
|
Balance as of
December 31, 2017
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Residential mortgage-backed securities (1)
|
|
$
|
—
|
|
|
$
|
1,290,825,648
|
|
|
$
|
—
|
|
|
$
|
1,290,825,648
|
|
|
Multi-family mortgage loans held in securitization trusts
|
|
—
|
|
|
1,130,874,274
|
|
|
—
|
|
|
1,130,874,274
|
|
||||
|
Residential mortgage loans held in securitization trusts
|
|
—
|
|
|
119,756,455
|
|
|
—
|
|
|
119,756,455
|
|
||||
|
Mortgage servicing rights
|
|
—
|
|
|
—
|
|
|
2,963,861
|
|
|
2,963,861
|
|
||||
|
Futures (Short positions)
|
|
5,349,613
|
|
|
—
|
|
|
—
|
|
|
5,349,613
|
|
||||
|
Total
|
|
$
|
5,349,613
|
|
|
$
|
2,541,456,377
|
|
|
$
|
2,963,861
|
|
|
$
|
2,549,769,851
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Multi-family securitized debt obligations
|
|
$
|
—
|
|
|
$
|
(1,109,204,743
|
)
|
|
$
|
—
|
|
|
$
|
(1,109,204,743
|
)
|
|
Residential securitized debt obligations
|
|
—
|
|
|
(114,418,318
|
)
|
|
—
|
|
|
(114,418,318
|
)
|
||||
|
Total
|
|
$
|
—
|
|
|
$
|
(1,223,623,061
|
)
|
|
$
|
—
|
|
|
$
|
(1,223,623,061
|
)
|
|
As of September 30, 2018
|
||||||||
|
Valuation Technique
|
|
Unobservable Input
|
|
Range
|
|
Weighted Average
|
||
|
Discounted cash flow
|
|
Constant prepayment rate
|
|
7.0 - 19.3%
|
|
|
10.1
|
%
|
|
|
|
Discount rate
|
|
12.0
|
%
|
|
12.0
|
%
|
|
As of December 31, 2017
|
||||||||
|
Valuation Technique
|
|
Unobservable Input
|
|
Range
|
|
Weighted Average
|
||
|
Discounted cash flow
|
|
Constant prepayment rate
|
|
8.0 - 25.4%
|
|
|
12.8
|
%
|
|
|
|
Discount rate
|
|
12.0
|
%
|
|
12.0
|
%
|
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
|
|
September 30, 2018
|
||||||||||
|
|
|
Carrying Value
|
|
Face Amount
|
|
Fair Value
|
||||||
|
Assets:
|
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
|
$
|
9,912,051
|
|
|
$
|
9,912,051
|
|
|
$
|
9,912,051
|
|
|
Restricted cash
|
|
77,694,265
|
|
|
77,694,265
|
|
|
77,694,265
|
|
|||
|
Commercial mortgage loans held-for-investment
|
|
544,586,537
|
|
|
544,586,537
|
|
|
544,586,537
|
|
|||
|
Total
|
|
$
|
632,192,853
|
|
|
$
|
632,192,853
|
|
|
$
|
632,192,853
|
|
|
|
|
|
|
|
|
|
||||||
|
Liabilities
|
|
|
|
|
|
|
||||||
|
Collateralized loan obligations
|
|
$
|
503,487,121
|
|
|
$
|
510,181,000
|
|
|
$
|
512,428,916
|
|
|
Total
|
|
$
|
503,487,121
|
|
|
$
|
510,181,000
|
|
|
$
|
512,428,916
|
|
|
|
|
December 31, 2017
|
||||||||||
|
|
|
Carrying Value
|
|
Face Amount
|
|
Fair Value
|
||||||
|
Assets:
|
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
|
$
|
34,347,339
|
|
|
$
|
34,347,339
|
|
|
$
|
34,347,339
|
|
|
Restricted cash
|
|
11,275,263
|
|
|
11,275,263
|
|
|
11,275,263
|
|
|||
|
Total
|
|
$
|
45,622,602
|
|
|
$
|
45,622,602
|
|
|
$
|
45,622,602
|
|
|
|
|
|
|
|
|
|
||||||
|
Liabilities:
|
|
|
|
|
|
|
||||||
|
Repurchase agreements
|
|
$
|
1,234,522,000
|
|
|
$
|
1,234,522,000
|
|
|
$
|
1,234,522,000
|
|
|
Total
|
|
$
|
1,234,522,000
|
|
|
$
|
1,234,522,000
|
|
|
$
|
1,234,522,000
|
|
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
||||||||||
|
|
|
Shares
|
|
Weighted Average Grant Date Fair Market Value
|
|
Shares
|
|
Weighted Average Grant Date Fair Market Value
|
||||||
|
Outstanding Unvested Shares at Beginning of Period
|
|
4,500
|
|
|
$
|
4.33
|
|
|
4,500
|
|
|
$
|
5.97
|
|
|
Granted
|
|
4,500
|
|
|
3.40
|
|
|
—
|
|
|
—
|
|
||
|
Vested
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Outstanding Unvested Shares at End of Period
|
|
9,000
|
|
|
$
|
3.87
|
|
|
4,500
|
|
|
$
|
5.97
|
|
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Amount
|
|
Cash Dividend Per Weighted Average Share
|
||||
|
January 5, 2018
|
|
January 16, 2018
|
|
January 30, 2018
|
|
$
|
737,388
|
|
|
$
|
0.03126
|
|
|
January 5, 2018
|
|
February 15, 2018
|
|
February 27, 2018
|
|
$
|
788,649
|
|
|
$
|
0.03343
|
|
|
January 5, 2018
|
|
March 15, 2018
|
|
March 29, 2018
|
|
$
|
788,649
|
|
|
$
|
0.03343
|
|
|
March 16, 2018
|
|
April 16, 2018
|
|
April 27, 2018
|
|
$
|
473,663
|
|
|
$
|
0.02008
|
|
|
March 16, 2018
|
|
May 15, 2018
|
|
May 30, 2018
|
|
$
|
473,663
|
|
|
$
|
0.02008
|
|
|
March 16, 2018
|
|
June 15, 2018
|
|
June 29, 2018
|
|
$
|
473,663
|
|
|
$
|
0.02008
|
|
|
September 10, 2018
|
|
September 28, 2018
|
|
October 15, 2018
|
|
$
|
1,421,260
|
|
|
$
|
0.06025
|
|
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Amount
|
|
Cash Dividend Per Weighted Average Share
|
||||
|
January 5, 2018
|
|
January 16, 2018
|
|
January 30, 2018
|
|
$
|
293,503
|
|
|
$
|
0.18230
|
|
|
January 5, 2018
|
|
February 15, 2018
|
|
February 27, 2018
|
|
$
|
293,503
|
|
|
$
|
0.18230
|
|
|
January 5, 2018
|
|
March 15, 2018
|
|
March 29, 2018
|
|
$
|
293,503
|
|
|
$
|
0.18230
|
|
|
March 16, 2018
|
|
April 16, 2018
|
|
April 27, 2018
|
|
$
|
293,503
|
|
|
$
|
0.18230
|
|
|
March 16, 2018
|
|
May 15, 2018
|
|
May 30, 2018
|
|
$
|
293,503
|
|
|
$
|
0.18230
|
|
|
March 16, 2018
|
|
June 15, 2018
|
|
June 29, 2018
|
|
$
|
293,503
|
|
|
$
|
0.18230
|
|
|
July 3, 2018
|
|
July 16, 2018
|
|
July 27, 2018
|
|
$
|
293,503
|
|
|
$
|
0.18230
|
|
|
July 3, 2018
|
|
August 15, 2018
|
|
August 27, 2018
|
|
$
|
293,503
|
|
|
$
|
0.18230
|
|
|
July 3, 2018
|
|
September 17, 2018
|
|
September 27, 2018
|
|
$
|
293,503
|
|
|
$
|
0.18230
|
|
|
|
|
Three Months Ended September 30, 2018
|
|
Three Months Ended September 30, 2017
|
||||||||||||
|
Net income (loss)
|
|
|
|
$
|
4,353,026
|
|
|
|
|
$
|
(4,256,337
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Less dividends paid:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Common stock
|
|
$
|
1,421,260
|
|
|
|
|
|
$
|
3,320,889
|
|
|
|
|
||
|
Preferred stock
|
|
880,509
|
|
|
|
|
|
880,509
|
|
|
|
|
||||
|
|
|
|
|
|
2,301,769
|
|
|
|
|
|
4,201,398
|
|
||||
|
Undistributed earnings (deficit)
|
|
|
|
$
|
2,051,257
|
|
|
|
|
$
|
(8,457,735
|
)
|
||||
|
|
|
Unvested Share-Based
Payment Awards
|
|
Common Stock
|
|
Unvested Share-Based
Payment Awards
|
|
Common Stock
|
||||||||
|
Distributed earnings
|
|
$
|
0.06
|
|
|
$
|
0.06
|
|
|
$
|
0.15
|
|
|
$
|
0.15
|
|
|
Undistributed earnings (deficit)
|
|
0.09
|
|
|
0.09
|
|
|
(0.38
|
)
|
|
(0.38
|
)
|
||||
|
Total
|
|
$
|
0.15
|
|
|
$
|
0.15
|
|
|
$
|
(0.23
|
)
|
|
$
|
(0.23
|
)
|
|
|
|
Nine Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2017
|
||||||||||||
|
Net income (loss)
|
|
|
|
$
|
(5,822,037
|
)
|
|
|
|
$
|
(4,183,767
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Less dividends paid:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Common stock
|
|
$
|
5,156,936
|
|
|
|
|
|
$
|
8,582,666
|
|
|
|
|
||
|
Preferred stock
|
|
2,631,744
|
|
|
|
|
|
2,631,744
|
|
|
|
|
||||
|
|
|
|
|
|
7,788,680
|
|
|
|
|
|
11,214,410
|
|
||||
|
Undistributed earnings (deficit)
|
|
|
|
$
|
(13,610,717
|
)
|
|
|
|
$
|
(15,398,177
|
)
|
||||
|
|
|
Unvested Share-Based
Payment Awards |
|
Common Stock
|
|
Unvested Share-Based
Payment Awards |
|
Common Stock
|
||||||||
|
Distributed earnings
|
|
$
|
0.22
|
|
|
$
|
0.22
|
|
|
$
|
0.45
|
|
|
$
|
0.45
|
|
|
Undistributed earnings (deficit)
|
|
(0.58
|
)
|
|
(0.58
|
)
|
|
(0.80
|
)
|
|
(0.80
|
)
|
||||
|
Total
|
|
$
|
(0.36
|
)
|
|
$
|
(0.36
|
)
|
|
$
|
(0.35
|
)
|
|
$
|
(0.35
|
)
|
|
|
|
Nine Months Ended September 30, 2018
|
|
As of December 31, 2017
|
|||
|
|
|
|
|
|
|||
|
GAAP consolidated net income (loss) attributable to Hunt Companies Finance Trust, Inc.
|
|
(5,822
|
)
|
|
$
|
4,707
|
|
|
GAAP net loss (income) from REIT operations
|
|
6,830
|
|
|
(4,645
|
)
|
|
|
GAAP net income (loss) of taxable subsidiary
|
|
1,008
|
|
|
62
|
|
|
|
Capitalized transaction fees
|
|
(31
|
)
|
|
(41
|
)
|
|
|
Unrealized gain (loss)
|
|
(231
|
)
|
|
639
|
|
|
|
Deferred income
|
|
176
|
|
|
19
|
|
|
|
Tax income of taxable subsidiary before utilization of net operating losses
|
|
922
|
|
|
679
|
|
|
|
Utilization of net operating losses
|
|
(922
|
)
|
|
(679
|
)
|
|
|
Net tax income of taxable subsidiary
|
|
—
|
|
|
$
|
—
|
|
|
|
|
As of September 30, 2018
|
|
As of December 31, 2017
|
||
|
|
|
|
|
|
||
|
Accumulated net operating losses of TRS
|
|
99
|
|
|
337
|
|
|
Unrealized gain
|
|
191
|
|
|
251
|
|
|
Capitalized transaction costs
|
|
114
|
|
|
122
|
|
|
Deferred income
|
|
103
|
|
|
57
|
|
|
AMT Credit
|
|
19
|
|
|
19
|
|
|
Deferred tax asset (liability)
|
|
526
|
|
|
786
|
|
|
Valuation allowance
|
|
(507
|
)
|
|
(767
|
)
|
|
Net non-current deferred tax asset (liability)
|
|
19
|
|
|
19
|
|
|
HUNT COMPANIES FINANCE TRUST, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018 (unaudited)
|
||
|
•
|
transitional multi-family and other commercial real estate loans, which are floating-rate loans secured by multi-family and other commercial real estate properties that are not guaranteed by a U.S. Government sponsored entity, or securitizations backed by such loans;
|
|
•
|
securitizations backed by multi-family mortgage loans, or Multi-Family MBS; and
|
|
•
|
other mortgage-related investments, including mortgage servicing rights, or MSRs, CMBS, other loans or securities backed by real estate, or ownership interests in reall estate.
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Multi-family mortgage loans held in securitization trusts, at fair value
(1)
|
|
$
|
24,898,204
|
|
|
$
|
1,135,251,880
|
|
|
Multi-family securitized debt obligations
(2)
|
|
$
|
19,566,273
|
|
|
$
|
1,113,556,782
|
|
|
Net investment amount of Multi-Family MBS trusts held by us
|
|
$
|
5,331,931
|
|
|
$
|
21,695,098
|
|
|
Residential mortgage loans held in securitization trusts, at fair value
(1)
|
|
$
|
—
|
|
|
$
|
120,152,455
|
|
|
Residential securitized debt obligations
(2)
|
|
$
|
—
|
|
|
$
|
114,738,735
|
|
|
Net investment amount of residential mortgage loan trusts held by us
|
|
$
|
—
|
|
|
$
|
5,413,720
|
|
|
(1)
|
Includes related receivables
|
|
(2)
|
Includes related payables
|
|
|
|
Principal Balance
|
|
Unamortized Premium (Discount)
|
|
Designated Credit Reserve
|
|
Amortized Cost
|
|
Unrealized Gain/ (Loss)
|
|
Fair Value
|
|
Net Weighted Average Coupon(1)
|
|
Average Yield(2)
|
||||||||||||||
|
$ in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Multi-Family MBS
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
|
Total Multi-Family MBS
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Total/Weighted Average (GAAP)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
|
|
Principal Balance
|
|
Unamortized Premium (Discount)
|
|
Designated Credit Reserve
|
|
Amortized Cost
|
|
Unrealized Gain/ (Loss)
|
|
Fair Value
|
|
Net Weighted Average Coupon(1)
|
|
Average Yield(2)
|
||||||||||||||
|
$ in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Multi-Family MBS
|
|
8,179
|
|
|
(2,690
|
)
|
|
—
|
|
|
5,489
|
|
|
(158
|
)
|
|
5,331
|
|
|
4.48
|
%
|
|
6.68
|
%
|
||||||
|
Total Multi-Family MBS
|
|
8,179
|
|
|
(2,690
|
)
|
|
—
|
|
|
5,489
|
|
|
(158
|
)
|
|
5,331
|
|
|
4.48
|
%
|
|
6.68
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Total/Weighted Average (Non-GAAP)
|
|
$
|
8,179
|
|
|
$
|
(2,690
|
)
|
|
$
|
—
|
|
|
$
|
5,489
|
|
|
$
|
(158
|
)
|
|
$
|
5,331
|
|
|
4.48
|
%
|
|
6.68
|
%
|
|
|
|
Principal Balance
|
|
Unamortized Premium (Discount)
|
|
Designated Credit Reserve
|
|
Amortized Cost
|
|
Unrealized Gain/ (Loss)
|
|
Fair Value
|
|
Net Weighted Average Coupon(1)
|
|
Average Yield(2)
|
||||||||||||||
|
$ in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Multi-Family MBS
|
|
8,179
|
|
|
(2,690
|
)
|
|
—
|
|
|
5,489
|
|
|
(158
|
)
|
|
5,331
|
|
|
4.48
|
%
|
|
6.68
|
%
|
||||||
|
Total Multi-Family MBS
|
|
8,179
|
|
|
(2,690
|
)
|
|
—
|
|
|
5,489
|
|
|
(158
|
)
|
|
5,331
|
|
|
4.48
|
%
|
|
6.68
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Total/Weighted Average (Non-GAAP)
|
|
$
|
8,179
|
|
|
$
|
(2,690
|
)
|
|
$
|
—
|
|
|
$
|
5,489
|
|
|
$
|
(158
|
)
|
|
$
|
5,331
|
|
|
4.48
|
%
|
|
6.68
|
%
|
|
(1)
|
Weighted average coupon is presented net of servicing and other fees.
|
|
(2)
|
Average yield incorporates future prepayment assumptions as discussed in Note 2 to our condensed consolidated financial statements.
|
|
|
|
Principal Balance
|
|
Unamortized Premium (Discount)
|
|
Designated Credit Reserve
|
|
Amortized Cost
|
|
Unrealized Gain/ (Loss)
|
|
Fair Value
|
|
Net Weighted Average Coupon(1)
|
|
Average Yield(2)
|
||||||||||||||
|
$ in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Agency RMBS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
15 year fixed-rate
|
|
$
|
842
|
|
|
$
|
20
|
|
|
$
|
—
|
|
|
$
|
862
|
|
|
$
|
(16
|
)
|
|
$
|
846
|
|
|
2.50
|
%
|
|
1.83
|
%
|
|
Hybrid RMBS
|
|
1,273,487
|
|
|
23,308
|
|
|
—
|
|
|
1,296,795
|
|
|
(12,557
|
)
|
|
1,284,238
|
|
|
2.66
|
%
|
|
2.49
|
%
|
||||||
|
Total Agency RMBS
|
|
1,274,329
|
|
|
23,328
|
|
|
—
|
|
|
1,297,657
|
|
|
(12,573
|
)
|
|
1,285,084
|
|
|
2.66
|
%
|
|
2.49
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Non-Agency RMBS
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
|
Non-Agency MBS IO, fair value option
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
|
Total Non-Agency RMBS
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Multi-Family MBS
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
|
Multi-Family MBS PO
|
|
7,500
|
|
|
(1,714
|
)
|
|
—
|
|
|
5,786
|
|
|
(44
|
)
|
|
5,742
|
|
|
—
|
%
|
|
6.86
|
%
|
||||||
|
Multi-Family MBS PO, fair value option
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
|
Total Multi-Family MBS
|
|
7,500
|
|
|
(1,714
|
)
|
|
—
|
|
|
5,786
|
|
|
(44
|
)
|
|
5,742
|
|
|
—
|
%
|
|
6.86
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Total/Weighted Average (GAAP)
|
|
$
|
1,281,829
|
|
|
$
|
21,614
|
|
|
$
|
—
|
|
|
$
|
1,303,443
|
|
|
$
|
(12,617
|
)
|
|
$
|
1,290,826
|
|
|
2.65
|
%
|
|
2.51
|
%
|
|
|
|
Principal Balance
|
|
Unamortized Premium (Discount)
|
|
Designated Credit Reserve
|
|
Amortized Cost
|
|
Unrealized Gain/ (Loss)
|
|
Fair Value
|
|
Net Weighted Average Coupon(1)
|
|
Average Yield(2)
|
||||||||||||||
|
$ in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Agency RMBS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
15 year fixed-rate
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
Hybrid RMBS
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total Agency RMBS
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Non-Agency RMBS
|
|
4,345
|
|
|
(1,086
|
)
|
|
—
|
|
|
3,259
|
|
|
45
|
|
|
3,304
|
|
|
3.73
|
%
|
|
4.97
|
%
|
||||||
|
Non-Agency MBS IO, fair value option
|
|
122,267
|
|
|
—
|
|
|
—
|
|
|
7,805
|
|
|
(6,709
|
)
|
|
1,096
|
|
|
0.37
|
%
|
|
5.72
|
%
|
||||||
|
Total Non-Agency RMBS
|
|
126,612
|
|
|
(1,086
|
)
|
|
—
|
|
|
11,064
|
|
|
(6,664
|
)
|
|
4,400
|
|
|
0.48
|
%
|
|
5.50
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Multi-Family MBS
|
|
8,197
|
|
|
(2,689
|
)
|
|
—
|
|
|
5,508
|
|
|
1,911
|
|
|
7,419
|
|
|
3.80
|
%
|
|
5.66
|
%
|
||||||
|
Multi-Family MBS PO
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
|
Multi-Family MBS PO, fair value option
|
|
21,940
|
|
|
—
|
|
|
—
|
|
|
10,483
|
|
|
3,793
|
|
|
14,276
|
|
|
—
|
%
|
|
—
|
%
|
||||||
|
Total Multi-Family MBS
|
|
30,137
|
|
|
(2,689
|
)
|
|
—
|
|
|
15,991
|
|
|
5,704
|
|
|
21,695
|
|
|
1.03
|
%
|
|
1.95
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Total/Weighted Average (Non-GAAP)
|
|
$
|
156,749
|
|
|
$
|
(3,775
|
)
|
|
$
|
—
|
|
|
$
|
27,055
|
|
|
$
|
(960
|
)
|
|
$
|
26,095
|
|
|
0.59
|
%
|
|
3.40
|
%
|
|
|
|
Principal Balance
|
|
Unamortized Premium (Discount)
|
|
Designated Credit Reserve
|
|
Amortized Cost
|
|
Unrealized Gain/ (Loss)
|
|
Fair Value
|
|
Net Weighted Average Coupon(1)
|
|
Average Yield(2)
|
||||||||||||||
|
$ in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Agency RMBS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
15 year fixed-rate
|
|
$
|
842
|
|
|
$
|
20
|
|
|
$
|
—
|
|
|
$
|
862
|
|
|
$
|
(16
|
)
|
|
$
|
846
|
|
|
2.50
|
%
|
|
1.83
|
%
|
|
Hybrid RMBS
|
|
1,273,487
|
|
|
23,308
|
|
|
—
|
|
|
1,296,795
|
|
|
(12,557
|
)
|
|
1,284,238
|
|
|
2.66
|
%
|
|
2.49
|
%
|
||||||
|
Total Agency RMBS
|
|
1,274,329
|
|
|
23,328
|
|
|
—
|
|
|
1,297,657
|
|
|
(12,573
|
)
|
|
1,285,084
|
|
|
2.66
|
%
|
|
2.49
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Non-Agency RMBS
|
|
4,345
|
|
|
(1,086
|
)
|
|
—
|
|
|
3,259
|
|
|
45
|
|
|
3,304
|
|
|
3.73
|
%
|
|
4.97
|
%
|
||||||
|
Non-Agency MBS IO, fair value option
|
|
122,267
|
|
|
—
|
|
|
—
|
|
|
7,805
|
|
|
(6,709
|
)
|
|
1,096
|
|
|
0.37
|
%
|
|
5.72
|
%
|
||||||
|
Total Non-Agency RMBS
|
|
126,612
|
|
|
(1,086
|
)
|
|
—
|
|
|
11,064
|
|
|
(6,664
|
)
|
|
4,400
|
|
|
0.48
|
%
|
|
5.50
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Multi-Family MBS
|
|
8,197
|
|
|
(2,689
|
)
|
|
—
|
|
|
5,508
|
|
|
1,911
|
|
|
7,419
|
|
|
3.80
|
%
|
|
5.66
|
%
|
||||||
|
Multi-Family MBS PO
|
|
7,500
|
|
|
(1,714
|
)
|
|
—
|
|
|
5,786
|
|
|
(44
|
)
|
|
5,742
|
|
|
—
|
%
|
|
6.86
|
%
|
||||||
|
Multi-Family MBS PO, fair value option
|
|
21,940
|
|
|
—
|
|
|
—
|
|
|
10,483
|
|
|
3,793
|
|
|
14,276
|
|
|
—
|
%
|
|
—
|
%
|
||||||
|
Total Multi-Family MBS
|
|
37,637
|
|
|
(4,403
|
)
|
|
—
|
|
|
21,777
|
|
|
5,660
|
|
|
27,437
|
|
|
0.83
|
%
|
|
3.26
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Total/Weighted Average (Non-GAAP)
|
|
$
|
1,438,578
|
|
|
$
|
17,839
|
|
|
$
|
—
|
|
|
$
|
1,330,498
|
|
|
$
|
(13,577
|
)
|
|
$
|
1,316,921
|
|
|
2.42
|
%
|
|
2.53
|
%
|
|
(1)
|
Weighted average coupon is presented net of servicing and other fees.
|
|
(2)
|
Average yield incorporates future prepayment assumptions as discussed in Note 2 to our condensed consolidated financial statements.
|
|
|
|
September 30, 2018 Fair Value
|
|
December 31, 2017 Fair Value
|
||||
|
Less than or equal to one year
|
|
$
|
5,331,931
|
|
|
$
|
—
|
|
|
Greater than one year and less than five years
|
|
—
|
|
|
1,209,914,656
|
|
||
|
Greater than or equal to five years
|
|
—
|
|
|
107,005,869
|
|
||
|
Total
|
|
$
|
5,331,931
|
|
|
$
|
1,316,920,525
|
|
|
|
|
Nine Months Ended September 30, 2018
|
||
|
Purchases, net
|
|
$
|
669,080,048
|
|
|
Proceeds from principal repayments
|
|
(124,493,511
|
)
|
|
|
Total loans (net of repayments)
|
|
$
|
544,586,537
|
|
|
|
|
|
|
|
|
|
|
Weighted Average
|
|||||||||||
|
Loan Type
|
|
Unpaid Principal Balance
|
|
Carrying Value
|
|
Loan Count
|
|
Floating Rate Loan %
|
|
Coupon
(1)
|
|
Life (Years)
(2)
|
|||||||
|
September 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Loans held-for-investment
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Senior secured loans
(3)
|
|
$
|
544,586,537
|
|
|
$
|
544,586,537
|
|
|
43
|
|
|
100.0
|
%
|
|
6.5
|
%
|
|
3.9
|
|
|
|
$
|
544,586,537
|
|
|
$
|
544,586,537
|
|
|
43
|
|
|
100.0
|
%
|
|
6.5
|
%
|
|
3.9
|
|
Period ended September 30, 2018
|
|
Repurchase Agreements for Available-for-Sale Securities
|
||||||||
|
GAAP and non-GAAP basis
|
|
Period
Average
Balance
|
|
End of Period
Balance
|
|
Maximum Balance
at Month-End
During the Period
|
||||
|
Period from January 1, 2018 to September 30, 2018
|
|
$
|
579,392,934
|
|
|
—
|
|
|
1,214,770,000
|
|
|
Non-GAAP Basis
|
|
|
||||||||||||||||||
|
|
|
Multi-Family MBS
(1)
|
|
MSRs
|
|
Commercial Mortgage Loans
|
|
Unrestricted Cash
(2)
|
|
Total
|
||||||||||
|
Market Value
|
|
$
|
5,331,931
|
|
|
$
|
4,209,124
|
|
|
$
|
544,586,537
|
|
|
$
|
9,912,051
|
|
|
$
|
564,039,643
|
|
|
Collateralized Loan Obligations
|
|
—
|
|
|
—
|
|
|
(503,487,120
|
)
|
|
—
|
|
|
(503,487,120
|
)
|
|||||
|
Hedges
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other
(3)
|
|
4,071
|
|
|
—
|
|
|
17,920,855
|
|
|
(4,109,447
|
)
|
|
13,815,479
|
|
|||||
|
Restricted Cash
|
|
—
|
|
|
—
|
|
|
77,694,264
|
|
|
—
|
|
|
77,694,264
|
|
|||||
|
Equity Allocated
|
|
$
|
5,336,002
|
|
|
$
|
4,209,124
|
|
|
$
|
136,714,536
|
|
|
$
|
5,802,604
|
|
|
$
|
152,062,266
|
|
|
% Equity
|
|
3.5
|
%
|
|
2.8
|
%
|
|
89.9
|
%
|
|
3.8
|
%
|
|
100.0
|
%
|
|||||
|
|
|
Three Months Ended September 30, 2018
|
|
Three Months Ended September 30, 2017
|
|
Nine Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2017
|
||||||||
|
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Available-for-sale securities
|
|
$
|
—
|
|
|
$
|
7,827,281
|
|
|
$
|
10,748,966
|
|
|
$
|
21,308,582
|
|
|
Residential mortgage loans held-for-sale
|
|
—
|
|
|
12,082
|
|
|
—
|
|
|
69,416
|
|
||||
|
Commercial mortgage loans held-for-investment
|
|
9,365,400
|
|
|
—
|
|
|
15,259,400
|
|
|
—
|
|
||||
|
Multi-family loans held in securitization trusts
|
|
336,824
|
|
|
13,473,913
|
|
|
20,540,942
|
|
|
40,992,241
|
|
||||
|
Residential loans held in securitization trusts
|
|
—
|
|
|
1,249,966
|
|
|
2,102,352
|
|
|
3,903,924
|
|
||||
|
Cash and cash equivalents
|
|
17,024
|
|
|
63,264
|
|
|
134,002
|
|
|
138,745
|
|
||||
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Repurchase agreements - available-for-sale securities
|
|
—
|
|
|
(4,118,639
|
)
|
|
(7,637,242
|
)
|
|
(9,087,956
|
)
|
||||
|
Collateralized loan obligations
|
|
(4,366,632
|
)
|
|
—
|
|
|
(7,255,799
|
)
|
|
—
|
|
||||
|
Multi-family securitized debt obligations
|
|
(237,980
|
)
|
|
(12,766,808
|
)
|
|
(19,404,532
|
)
|
|
(38,866,888
|
)
|
||||
|
Residential securitized debt obligations
|
|
—
|
|
|
(995,293
|
)
|
|
(1,685,971
|
)
|
|
(3,100,616
|
)
|
||||
|
Net interest income
|
|
5,114,636
|
|
|
4,745,766
|
|
|
12,802,118
|
|
|
15,357,448
|
|
||||
|
Other income:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Realized gain (loss) on sale of investments, net
|
|
(13,617
|
)
|
|
(5,148,445
|
)
|
|
(33,358,905
|
)
|
|
(14,616,997
|
)
|
||||
|
Change in unrealized gain (loss) on fair value option securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,448,270
|
|
||||
|
Realized gain (loss) on derivative contracts, net
|
|
—
|
|
|
(1,636,725
|
)
|
|
25,984,870
|
|
|
2,049,400
|
|
||||
|
Change in unrealized gain (loss) on derivative contracts, net
|
|
—
|
|
|
307,263
|
|
|
(5,349,613
|
)
|
|
(8,583,100
|
)
|
||||
|
Realized gain (loss) on mortgage loans held-for-sale
|
|
—
|
|
|
(221,197
|
)
|
|
—
|
|
|
(221,620
|
)
|
||||
|
Change in unrealized gain (loss) on mortgage loans held-for-sale
|
|
—
|
|
|
28,794
|
|
|
—
|
|
|
17,727
|
|
||||
|
Change in unrealized gain (loss) on mortgage servicing rights
|
|
103,512
|
|
|
(102,945
|
)
|
|
1,245,264
|
|
|
(457,720
|
)
|
||||
|
Change in unrealized gain (loss) on multi-family loans held in securitization trusts
|
|
957,549
|
|
|
694,730
|
|
|
(5,861,373
|
)
|
|
2,797,566
|
|
||||
|
Change in unrealized gain (loss) on residential loans held in securitization trusts
|
|
—
|
|
|
(155,252
|
)
|
|
5,650,199
|
|
|
(773,674
|
)
|
||||
|
Other interest expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(152,322
|
)
|
||||
|
Servicing income
|
|
285,745
|
|
|
276,211
|
|
|
702,127
|
|
|
721,468
|
|
||||
|
Other income
|
|
27,942
|
|
|
8,369
|
|
|
88,434
|
|
|
33,275
|
|
||||
|
Total other income (loss)
|
|
1,361,131
|
|
|
(5,949,197
|
)
|
|
(10,898,997
|
)
|
|
(9,737,727
|
)
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Management fee
|
|
586,926
|
|
|
573,412
|
|
|
1,767,252
|
|
|
1,670,804
|
|
||||
|
General and administrative expenses
|
|
796,600
|
|
|
1,288,978
|
|
|
3,148,945
|
|
|
4,120,807
|
|
||||
|
Operating expenses reimbursable to Manager
|
|
548,132
|
|
|
915,452
|
|
|
1,865,057
|
|
|
3,086,304
|
|
||||
|
Other operating expenses
|
|
136,400
|
|
|
225,502
|
|
|
742,059
|
|
|
770,189
|
|
||||
|
Compensation expense
|
|
54,683
|
|
|
49,562
|
|
|
201,845
|
|
|
155,384
|
|
||||
|
Total expenses
|
|
2,122,741
|
|
|
3,052,906
|
|
|
7,725,158
|
|
|
9,803,488
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
|
4,353,026
|
|
|
(4,256,337
|
)
|
|
(5,822,037
|
)
|
|
(4,183,767
|
)
|
||||
|
Dividends to preferred stockholders
|
|
(880,509
|
)
|
|
(880,509
|
)
|
|
(2,631,744
|
)
|
|
(2,631,744
|
)
|
||||
|
Net income (loss) attributable to common stockholders
|
|
$
|
3,472,517
|
|
|
$
|
(5,136,846
|
)
|
|
$
|
(8,453,781
|
)
|
|
$
|
(6,815,511
|
)
|
|
Earnings (deficit) per share:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income (loss) attributable to common stockholders (basic and diluted)
|
|
$
|
3,472,517
|
|
|
$
|
(5,136,846
|
)
|
|
$
|
(8,453,781
|
)
|
|
$
|
(6,815,511
|
)
|
|
Weighted average number of shares of common stock outstanding
|
|
23,687,273
|
|
|
22,139,258
|
|
|
23,588,688
|
|
|
19,342,188
|
|
||||
|
Basic and diluted income (loss) per share
|
|
$
|
0.15
|
|
|
$
|
(0.23
|
)
|
|
$
|
(0.36
|
)
|
|
$
|
(0.35
|
)
|
|
Dividends declared per share of common stock
|
|
$
|
0.06
|
|
|
$
|
0.15
|
|
|
$
|
0.22
|
|
|
$
|
0.45
|
|
|
|
|
|||
|
|
|
Multi-Family MBS
(1)
|
||
|
Portfolio Characteristics:
|
|
|
||
|
Number of Securities
|
|
1
|
|
|
|
Carrying Value/ Estimated Fair Value
|
|
$
|
5,331,931
|
|
|
Amortized Cost
|
|
$
|
5,489,295
|
|
|
Current Par Value
|
|
$
|
8,179,063
|
|
|
Carrying Value to Current Par
|
|
65.2
|
%
|
|
|
Amortized Cost to Current Par
|
|
67.1
|
%
|
|
|
Net Weighted Average Coupon
|
|
4.48
|
%
|
|
|
3 Month CPR
(2)
|
|
N/A
|
|
|
|
|
|
September 30, 2018
(1)
|
|||||
|
Current Rating
|
|
Fair Value
|
|
% of Multi-Family MBS
|
|||
|
Not Rated
|
|
$
|
5,331,931
|
|
|
100.0
|
%
|
|
Weighted Average Life Breakdown
|
Carrying Value
|
||
|
|
|
||
|
Less than or equal to one year
|
$
|
5,331,931
|
|
|
Assets (Liabilities) Subject to Interest Rate Sensitivity
(1)
|
|
|
|
25 Basis Point Increase
|
|
25 Basis Point Decrease
|
|
50 Basis Point Increase
|
|
50 Basis Point Decrease
|
|||||
|
552,765,600
|
|
|
Interest income
|
|
1,381,914
|
|
|
(1,381,914
|
)
|
|
2,763,828
|
|
|
(2,763,828
|
)
|
|
(510,181,000
|
)
|
(2)
|
Interest expense
|
|
(1,275,453
|
)
|
|
1,275,453
|
|
|
(2,550,905
|
)
|
|
2,550,905
|
|
|
42,584,600
|
|
|
Total
|
|
106,461
|
|
|
(106,461
|
)
|
|
212,923
|
|
|
(212,923
|
)
|
|
Exhibit
Number
|
|
Exhibit Description
|
|
10.1*
|
|
|
|
31.1*
|
|
|
|
31.2*
|
|
|
|
32.1**
|
|
|
|
32.2**
|
|
|
|
101.INS*
|
|
XBRL Instance Document
|
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL*
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.DEF*
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
101.LAB*
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE*
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
*
|
Filed herewith
|
|
|
**
|
Furnished herewith
|
|
|
HUNT COMPANIES FINANCE TRUST, INC.
|
|
|
|
|
|
|
Dated: November 14, 2018
|
By
|
/s/ James P. Flynn
|
|
|
|
James P. Flynn
|
|
|
|
Chief Executive Officer (Principal Executive Officer)
|
|
|
|
|
|
Dated: November 14, 2018
|
By
|
/s/ James A. Briggs
|
|
|
|
James A. Briggs
|
|
|
|
Interim Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)
|
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 |
|---|