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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ANNALY CAPITAL MANAGEMENT, INC.
(Exact Name of Registrant as Specified in its Charter)
|
|
MARYLAND
(State or other jurisdiction of
incorporation or organization) |
22-3479661
(IRS Employer Identification No.)
|
|
1211 AVENUE OF THE AMERICAS
NEW YORK, NY 10036
(Address of principal executive offices)
|
10036
(Zip Code)
|
|
(212) 696-0100
|
|
(Registrant’s telephone number, including area code)
|
| Class | Outstanding at October 31, 2016 |
| Common Stock, $.01 par value | 1,018,869,843 |
|
ANNALY CAPITAL MANAGEMENT, INC.
|
|
|
FORM 10-Q
|
|
|
TABLE OF CONTENTS
|
|
|
Page
|
|
|
1
|
|
|
2
|
|
|
3
|
|
|
4
|
|
|
5
|
|
|
5
|
|
|
5
|
|
|
14
|
|
|
17
|
|
|
19
|
|
|
20
|
|
|
20
|
|
|
25
|
|
| 25 | |
|
29
|
|
|
34
|
|
|
35
|
|
|
39
|
|
|
39
|
|
|
41
|
|
|
41
|
|
|
41
|
|
|
42
|
|
|
42
|
|
|
43
|
|
|
43
|
|
|
44
|
|
|
44
|
|
|
46
|
|
|
48
|
|
|
48
|
|
|
48
|
|
|
50
|
|
|
59
|
|
|
63
|
|
|
65
|
|
|
74
|
|
|
76
|
|
|
84
|
|
|
84
|
|
|
85
|
|
|
85
|
|
|
86
|
|
|
87
|
|
|
88
|
|
|
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
|
||||||||
|
(dollars in thousands, except per share data)
|
||||||||
|
September 30,
|
December 31,
|
|||||||
|
2016
|
2015
(1)
|
|||||||
|
(Unaudited)
|
||||||||
|
ASSETS
|
||||||||
|
Cash and cash equivalents (including cash pledged as collateral of $2,271,856 and $1,584,686, respectively)
(2)
|
$
|
2,382,188
|
$
|
1,769,258
|
||||
|
Investments, at fair value:
|
||||||||
|
Agency mortgage-backed securities (including pledged assets of $67,902,771 and $60,678,548, respectively)
|
73,476,105
|
65,718,224
|
||||||
|
Agency debentures
|
-
|
152,038
|
||||||
|
Credit risk transfer securities (including pledged assets of $446,529 and $184,160, respectively)
|
669,295
|
456,510
|
||||||
|
Non-Agency mortgage-backed securities (including pledged assets of $1,293,530 and $744,783, respectively)
(3)
|
1,460,261
|
906,722
|
||||||
|
Residential mortgage loans (including pledged assets of $179,626 and $0, respectively)
(4)
|
310,148
|
-
|
||||||
|
Mortgage servicing rights
|
492,169
|
-
|
||||||
|
Commercial real estate debt investments (including pledged assets of $4,319,077 and $2,911,828, respectively)
(5)
|
4,319,077
|
2,911,828
|
||||||
|
Commercial real estate debt and preferred equity, held for investment (including pledged assets of $583,131 and
$578,820, respectively) (6) |
1,070,197
|
1,348,817
|
||||||
|
Commercial loans held for sale, net
|
144,275
|
278,600
|
||||||
|
Investments in commercial real estate
|
500,027
|
535,946
|
||||||
|
Corporate debt (including pledged assets of $475,453 and $0, respectively)
|
716,831
|
488,508
|
||||||
|
Interest rate swaps, at fair value
|
113,253
|
19,642
|
||||||
|
Other derivatives, at fair value
|
87,921
|
22,066
|
||||||
|
Receivable for investments sold
|
493,839
|
121,625
|
||||||
|
Accrued interest and dividends receivable
|
260,583
|
231,336
|
||||||
|
Other assets
|
301,419
|
119,422
|
||||||
|
Goodwill
|
71,815
|
71,815
|
||||||
|
Intangible assets, net
|
39,903
|
38,536
|
||||||
|
Total assets
|
$
|
86,909,306
|
$
|
75,190,893
|
||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
|
Liabilities:
|
||||||||
|
Repurchase agreements
|
$
|
61,784,121
|
$
|
56,230,860
|
||||
|
Other secured financing
|
3,804,742
|
1,845,048
|
||||||
|
Securitized debt of consolidated VIEs
(7)
|
3,712,821
|
2,540,711
|
||||||
|
Participation sold
|
12,976
|
13,286
|
||||||
|
Mortgages payable
|
327,632
|
334,707
|
||||||
|
Interest rate swaps, at fair value
|
2,919,492
|
1,677,571
|
||||||
|
Other derivatives, at fair value
|
73,445
|
49,963
|
||||||
|
Dividends payable
|
269,111
|
280,779
|
||||||
|
Payable for investments purchased
|
454,237
|
107,115
|
||||||
|
Accrued interest payable
|
173,320
|
151,843
|
||||||
|
Accounts payable and other liabilities
|
115,606
|
53,088
|
||||||
|
Total liabilities
|
73,647,503
|
63,284,971
|
||||||
|
Stockholders’ Equity:
|
||||||||
|
7.875% Series A Cumulative Redeemable Preferred Stock:
7,412,500 authorized, issued and outstanding
|
177,088
|
177,088
|
||||||
|
7.625% Series C Cumulative Redeemable Preferred Stock:
12,650,000 authorized, 12,000,000 issued and outstanding
|
290,514
|
290,514
|
||||||
|
7.50% Series D Cumulative Redeemable Preferred Stock:
18,400,000 authorized, issued and outstanding
|
445,457
|
445,457
|
||||||
|
7.625% Series E Cumulative Redeemable Preferred Stock:
11,500,000 authorized, issued and outstanding
|
287,500
|
-
|
||||||
|
Common stock, par value $0.01 per share, 1,945,437,500 and 1,956,937,500 authorized,
1,018,857,866 and 935,929,561 issued and outstanding, respectively
|
10,189
|
9,359
|
||||||
|
Additional paid-in capital
|
15,578,677
|
14,675,768
|
||||||
|
Accumulated other comprehensive income (loss)
|
1,119,677
|
(377,596
|
)
|
|||||
|
Accumulated deficit
|
(4,655,440
|
)
|
(3,324,616
|
)
|
||||
|
Total stockholders’ equity
|
13,253,662
|
11,895,974
|
||||||
|
Noncontrolling interest
|
8,141
|
9,948
|
||||||
|
Total equity
|
13,261,803
|
11,905,922
|
||||||
|
Total liabilities and equity
|
$
|
86,909,306
|
$
|
75,190,893
|
||||
|
(1)
|
Derived from the audited consolidated financial statements at December 31, 2015.
|
|
(2)
|
Includes cash of consolidated VIEs of $31.3 million and $48.5 million at September 30, 2016 and December 31, 2015, respectively.
|
|
(3)
|
Includes $96.0 million and $0 at September 30, 2016 and December 31, 2015, respectively, of non-Agency mortgage-backed securities pledged as collateral in a consolidated VIE and eliminated from the Company’s Consolidated Statements of Financial Condition.
|
|
(4)
|
Includes securitized mortgage loans of a consolidated VIE carried at fair value of $176.7 million and $0 at September 30, 2016 and December 31, 2015, respectively.
|
|
(5)
|
Includes senior securitized commercial mortgage loans of consolidated VIEs carried at fair value of $4.0 billion and $2.6 billion at September 30, 2016 and December 31, 2015, respectively.
|
|
(6)
|
Includes senior securitized commercial mortgage loans of a consolidated VIE with a carrying value of $128.9 million and $262.7 million carried at amortized cost, net of an allowance for losses of $0, at September 30, 2016 and December 31, 2015, respectively.
|
|
(7)
|
Includes securitized debt of consolidated VIEs carried at fair value of $3.7 billion and $2.4 billion at September 30, 2016 and December 31, 2015, respectively.
|
|
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
|
||||||||||||||||
|
(dollars in thousands, except per share data)
|
||||||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
Quarter Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2016
|
2015
|
2016
|
2015
|
|||||||||||||
|
Net interest income:
|
||||||||||||||||
|
Interest income
|
$
|
558,668
|
$
|
450,726
|
$
|
1,403,929
|
$
|
1,594,117
|
||||||||
|
Interest expense
|
174,154
|
110,297
|
474,356
|
352,789
|
||||||||||||
|
Net interest income
|
384,514
|
340,429
|
929,573
|
1,241,328
|
||||||||||||
|
Realized and unrealized gains (losses):
|
||||||||||||||||
|
Realized gains (losses) on interest rate swaps
(1)
|
(124,572
|
)
|
(162,304
|
)
|
(402,809
|
)
|
(465,008
|
)
|
||||||||
|
Realized gains (losses) on termination of interest rate swaps
|
1,337
|
-
|
(58,727
|
)
|
(226,462
|
)
|
||||||||||
|
Unrealized gains (losses) on interest rate swaps
|
256,462
|
(822,585
|
)
|
(1,148,478
|
)
|
(587,995
|
)
|
|||||||||
|
Subtotal
|
133,227
|
(984,889
|
)
|
(1,610,014
|
)
|
(1,279,465
|
)
|
|||||||||
|
Net gains (losses) on disposal of investments
|
14,447
|
(7,943
|
)
|
25,307
|
58,246
|
|||||||||||
|
Net gains (losses) on trading assets
|
162,981
|
108,175
|
370,050
|
(12,961
|
)
|
|||||||||||
|
Net unrealized gains (losses) on investments measured at fair value through earnings
|
29,675
|
(24,501
|
)
|
(24,351
|
)
|
(40,466
|
)
|
|||||||||
|
Bargain purchase gain
|
72,576
|
-
|
72,576
|
-
|
||||||||||||
|
Impairment of goodwill
|
-
|
-
|
-
|
(22,966
|
)
|
|||||||||||
|
Subtotal
|
279,679
|
75,731
|
443,582
|
(18,147
|
)
|
|||||||||||
|
Total realized and unrealized gains (losses)
|
412,906
|
(909,158
|
)
|
(1,166,432
|
)
|
(1,297,612
|
)
|
|||||||||
|
Other income (loss):
|
||||||||||||||||
|
Investment advisory income
|
-
|
3,780
|
-
|
24,848
|
||||||||||||
|
Dividend income from affiliate
|
-
|
-
|
-
|
8,636
|
||||||||||||
|
Other income (loss)
|
29,271
|
(13,455
|
)
|
13,226
|
(36,754
|
)
|
||||||||||
|
Total other income (loss)
|
29,271
|
(9,675
|
)
|
13,226
|
(3,270
|
)
|
||||||||||
|
General and administrative expenses:
|
||||||||||||||||
|
Compensation and management fee
|
38,709
|
37,450
|
111,754
|
113,093
|
||||||||||||
|
Other general and administrative expenses
|
59,028
|
12,007
|
83,149
|
39,311
|
||||||||||||
|
Total general and administrative expenses
|
97,737
|
49,457
|
194,903
|
152,404
|
||||||||||||
|
Income (loss) before income taxes
|
728,954
|
(627,861
|
)
|
(418,536
|
)
|
(211,958
|
)
|
|||||||||
|
Income taxes
|
(1,926
|
)
|
(370
|
)
|
(2,839
|
)
|
(8,039
|
)
|
||||||||
|
Net income (loss)
|
730,880
|
(627,491
|
)
|
(415,697
|
)
|
(203,919
|
)
|
|||||||||
|
Net income (loss) attributable to noncontrolling interest
|
(336
|
)
|
(197
|
)
|
(883
|
)
|
(436
|
)
|
||||||||
|
Net income (loss) attributable to Annaly
|
731,216
|
(627,294
|
)
|
(414,814
|
)
|
(203,483
|
)
|
|||||||||
|
Dividends on preferred stock
|
22,803
|
17,992
|
58,787
|
53,976
|
||||||||||||
|
Net income (loss) available (related) to common stockholders
|
$
|
708,413
|
$
|
(645,286
|
)
|
$
|
(473,601
|
)
|
$
|
(257,459
|
)
|
|||||
|
Net income (loss) per share available (related) to common stockholders:
|
||||||||||||||||
|
Basic
|
$
|
0.70
|
$
|
(0.68
|
)
|
$
|
(0.50
|
)
|
$
|
(0.27
|
)
|
|||||
|
Diluted
|
$
|
0.70
|
$
|
(0.68
|
)
|
$
|
(0.50
|
)
|
$
|
(0.27
|
)
|
|||||
|
Weighted average number of common shares outstanding:
|
||||||||||||||||
|
Basic
|
1,007,607,893
|
947,795,500
|
953,301,855
|
947,732,735
|
||||||||||||
|
Diluted
|
1,007,963,406
|
947,795,500
|
953,301,855
|
947,732,735
|
||||||||||||
|
Dividends declared per share of common stock
|
$
|
0.30
|
$
|
0.30
|
$
|
0.90
|
$
|
0.90
|
||||||||
|
Net income (loss)
|
$
|
730,880
|
$
|
(627,491
|
)
|
$
|
(415,697
|
)
|
$
|
(203,919
|
)
|
|||||
|
Other comprehensive income (loss):
|
||||||||||||||||
|
Unrealized gains (losses) on available-for-sale securities
|
18,237
|
609,725
|
1,519,874
|
116,154
|
||||||||||||
|
Reclassification adjustment for net (gains) losses included in net income (loss)
|
(15,606
|
)
|
8,095
|
(22,601
|
)
|
(58,182
|
)
|
|||||||||
|
Other comprehensive income (loss)
|
2,631
|
617,820
|
1,497,273
|
57,972
|
||||||||||||
|
Comprehensive income (loss)
|
$
|
733,511
|
$
|
(9,671
|
)
|
$
|
1,081,576
|
$
|
(145,947
|
)
|
||||||
|
Comprehensive income (loss) attributable to noncontrolling interest
|
(336
|
)
|
(197
|
)
|
(883
|
)
|
(436
|
)
|
||||||||
|
Comprehensive income (loss) attributable to Annaly
|
733,847
|
(9,474
|
)
|
1,082,459
|
(145,511
|
)
|
||||||||||
|
Dividends on preferred stock
|
22,803
|
17,992
|
58,787
|
53,976
|
||||||||||||
|
Comprehensive income (loss) attibutable to common stockholders
|
$
|
711,044
|
$
|
(27,466
|
)
|
$
|
1,023,672
|
$
|
(199,487
|
)
|
||||||
|
(1)
|
Consists of interest expense on interest rate swaps.
|
|
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(dollars in thousands, except per share data)
(Unaudited)
|
|
7.875% Series A Cumulative Redeemable Preferred Stock
|
7.625% Series C Cumulative Redeemable Preferred Stock
|
7.50% Series D Cumulative Redeemable Preferred Stock
|
7.625% Series E Cumulative Redeemable Preferred Stock
|
Common stock par value
|
Additional paid-in capital
|
Accumulated other comprehensive income (loss)
|
Accumulated deficit
|
Total stockholders’ equity
|
Noncontrolling interest
|
Total
|
||||||||||||||||||||||||||||||||||
|
BALANCE, December 31, 2014
|
$
|
177,088
|
$
|
290,514
|
$
|
445,457
|
$
|
-
|
$
|
9,476
|
$
|
14,786,509
|
$
|
204,883
|
$
|
(2,585,436
|
)
|
$
|
13,328,491
|
$
|
5,290
|
$
|
13,333,781
|
|||||||||||||||||||||
|
Net income (loss) attributable to Annaly
|
-
|
-
|
-
|
-
|
-
|
-
|
(203,483
|
)
|
(203,483
|
)
|
-
|
(203,483
|
)
|
|||||||||||||||||||||||||||||||
|
Net income (loss) attributable to noncontrolling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(436
|
)
|
(436
|
)
|
||||||||||||||||||||||||||||||||
|
Unrealized gains (losses) on available-for-sale securities
|
-
|
-
|
-
|
-
|
-
|
116,154
|
-
|
116,154
|
-
|
116,154
|
||||||||||||||||||||||||||||||||||
|
Reclassification adjustment for net (gains) losses included in net income (loss)
|
-
|
-
|
-
|
-
|
-
|
(58,182
|
)
|
-
|
(58,182
|
)
|
-
|
(58,182
|
)
|
|||||||||||||||||||||||||||||||
|
Stock compensation expense
|
-
|
-
|
-
|
-
|
1,089
|
-
|
-
|
1,089
|
-
|
1,089
|
||||||||||||||||||||||||||||||||||
|
Net proceeds from direct purchase and dividend reinvestment
|
-
|
-
|
-
|
2
|
1,722
|
-
|
-
|
1,724
|
-
|
1,724
|
||||||||||||||||||||||||||||||||||
|
Equity contributions from (distributions to) noncontrolling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
651
|
651
|
||||||||||||||||||||||||||||||||||
|
Preferred Series A dividends, declared $1.477 per share
|
-
|
-
|
-
|
-
|
-
|
-
|
(10,944
|
)
|
(10,944
|
)
|
-
|
(10,944
|
)
|
|||||||||||||||||||||||||||||||
|
Preferred Series C dividends, declared $1.430 per share
|
-
|
-
|
-
|
-
|
-
|
-
|
(17,157
|
)
|
(17,157
|
)
|
-
|
(17,157
|
)
|
|||||||||||||||||||||||||||||||
|
Preferred Series D dividends, declared $1.406 per share
|
-
|
-
|
-
|
-
|
-
|
-
|
(25,875
|
)
|
(25,875
|
)
|
-
|
(25,875
|
)
|
|||||||||||||||||||||||||||||||
|
Common dividends declared, $0.90 per share
|
-
|
-
|
-
|
-
|
-
|
-
|
(852,989
|
)
|
(852,989
|
)
|
-
|
(852,989
|
)
|
|||||||||||||||||||||||||||||||
|
BALANCE, September 30, 2015
|
$
|
177,088
|
$
|
290,514
|
$
|
445,457
|
$
|
-
|
$
|
9,478
|
$
|
14,789,320
|
$
|
262,855
|
$
|
(3,695,884
|
)
|
$
|
12,278,828
|
$
|
5,505
|
$
|
12,284,333
|
|||||||||||||||||||||
|
BALANCE, December 31, 2015
|
$
|
177,088
|
$
|
290,514
|
$
|
445,457
|
$
|
-
|
$
|
9,359
|
$
|
14,675,768
|
$
|
(377,596
|
)
|
$
|
(3,324,616
|
)
|
$
|
11,895,974
|
$
|
9,948
|
$
|
11,905,922
|
||||||||||||||||||||
|
Net income (loss) attributable to Annaly
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(414,814
|
)
|
(414,814
|
)
|
-
|
(414,814
|
)
|
||||||||||||||||||||||||||||||
|
Net income (loss) attributable to noncontrolling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(883
|
)
|
(883
|
)
|
|||||||||||||||||||||||||||||||
|
Unrealized gains (losses) on available-for-sale securities
|
-
|
-
|
-
|
-
|
-
|
-
|
1,519,874
|
-
|
1,519,874
|
-
|
1,519,874
|
|||||||||||||||||||||||||||||||||
|
Reclassification adjustment for net (gains) losses included in net income (loss)
|
-
|
-
|
-
|
-
|
-
|
-
|
(22,601
|
)
|
-
|
(22,601
|
)
|
-
|
(22,601
|
)
|
||||||||||||||||||||||||||||||
|
Stock compensation expense
|
-
|
-
|
-
|
-
|
-
|
6,949
|
-
|
-
|
6,949
|
-
|
6,949
|
|||||||||||||||||||||||||||||||||
|
Net proceeds from direct purchase and dividend reinvestment
|
-
|
-
|
-
|
-
|
2
|
1,793
|
-
|
-
|
1,795
|
-
|
1,795
|
|||||||||||||||||||||||||||||||||
|
Buyback of common stock
|
-
|
-
|
-
|
-
|
(111
|
)
|
(102,601
|
)
|
-
|
-
|
(102,712
|
)
|
-
|
(102,712
|
)
|
|||||||||||||||||||||||||||||
|
Acquisition of subsidiary
|
-
|
-
|
-
|
287,500
|
939
|
996,768
|
-
|
-
|
1,285,207
|
1,285,207
|
||||||||||||||||||||||||||||||||||
|
Equity contributions from (distributions to) noncontrolling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(924
|
)
|
(924
|
)
|
|||||||||||||||||||||||||||||||
|
Preferred Series A dividends, declared $1.477 per share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(10,944
|
)
|
(10,944
|
)
|
-
|
(10,944
|
)
|
||||||||||||||||||||||||||||||
|
Preferred Series C dividends, declared $1.430 per share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(17,157
|
)
|
(17,157
|
)
|
-
|
(17,157
|
)
|
||||||||||||||||||||||||||||||
|
Preferred Series D dividends, declared $1.406 per share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(25,875
|
)
|
(25,875
|
)
|
-
|
(25,875
|
)
|
||||||||||||||||||||||||||||||
|
Preferred Series E dividends, declared $0.477 per share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(4,811
|
)
|
(4,811
|
)
|
(4,811
|
)
|
|||||||||||||||||||||||||||||||
|
Common dividends declared, $0.90 per share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(857,223
|
)
|
(857,223
|
)
|
-
|
(857,223
|
)
|
||||||||||||||||||||||||||||||
|
BALANCE, September 30, 2016
|
$
|
177,088
|
$
|
290,514
|
$
|
445,457
|
$
|
287,500
|
$
|
10,189
|
$
|
15,578,677
|
$
|
1,119,677
|
$
|
(4,655,440
|
)
|
$
|
13,253,662
|
$
|
8,141
|
$
|
13,261,803
|
|||||||||||||||||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||
|
(Unaudited)
|
|
Nine Months Ended September 30,
|
||||||||
|
2016
|
2015
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income (loss)
|
$
|
(415,697
|
)
|
$
|
(203,919
|
)
|
||
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
||||||||
|
Amortization of Residential Investment Securities premiums and discounts, net
|
834,257
|
633,937
|
||||||
|
Amortization of commercial real estate investment premiums and discounts, net
|
(2,393
|
)
|
(1,080
|
)
|
||||
|
Amortization of intangibles
|
10,446
|
5,095
|
||||||
|
Amortization of deferred financing costs
|
1,315
|
5,192
|
||||||
|
Amortization of net origination fees and costs, net
|
(3,925
|
)
|
(3,350
|
)
|
||||
|
Amortization of contingent beneficial conversion feature and equity component of Convertible Senior Notes
|
-
|
12,246
|
||||||
|
Depreciation expense
|
16,511
|
8,773
|
||||||
|
Bargain purchase gain
|
(72,576
|
)
|
-
|
|||||
|
Net gain on sale of commercial real estate
|
(821
|
)
|
-
|
|||||
|
Net gain on sale of commercial loans held for sale
|
72
|
100
|
||||||
|
Net (gains) losses on sales of Residential Investment Securities
|
(24,941
|
)
|
(70,796
|
)
|
||||
| Net (gains) losses on sale of residential mortgage loans | 383 | - | ||||||
|
Net (gain) loss on sale of investment in affiliate
|
-
|
12,450
|
||||||
|
Stock compensation expense
|
6,949
|
1,089
|
||||||
|
Impairment of goodwill
|
-
|
22,966
|
||||||
|
Unrealized (gains) losses on interest rate swaps
|
1,148,478
|
587,995
|
||||||
|
Net unrealized (gains) losses on investments measured at fair value through earnings
|
24,351
|
40,466
|
||||||
|
Equity in net income from unconsolidated joint ventures
|
5,344
|
414
|
||||||
|
Net (gains) losses on trading assets
|
(370,050
|
)
|
12,961
|
|||||
|
Originations of commercial loans held for sale, net
|
-
|
(476,400
|
)
|
|||||
|
Proceeds from sale of commercial loans held for sale
|
134,253
|
-
|
||||||
|
Payments on purchase of residential mortgage loans
|
(73,370
|
)
|
-
|
|||||
|
Proceeds from repayments from residential mortgage loans
|
107,648
|
-
|
||||||
|
Proceeds from repurchase agreements of RCap
|
1,661,650,000
|
1,447,650,000
|
||||||
|
Payments on repurchase agreements of RCap
|
(1,662,100,000
|
)
|
(1,452,000,000
|
)
|
||||
|
Proceeds from reverse repurchase agreements of RCap
|
48,390,000
|
39,875,000
|
||||||
|
Payments on reverse repurchase agreements of RCap
|
(48,390,000
|
)
|
(39,775,000
|
)
|
||||
|
Net payments on derivatives
|
23,168
|
7,288
|
||||||
|
Net change in:
|
||||||||
|
Other assets
|
(72,800
|
)
|
(29,324
|
)
|
||||
|
Accrued interest and dividends receivable
|
13,970
|
52,057
|
||||||
|
Receivable for investment advisory income
|
-
|
6,410
|
||||||
|
Accrued interest payable
|
15,729
|
(34,947
|
)
|
|||||
|
Accounts payable and other liabilities
|
(23,162
|
)
|
17,417
|
|||||
|
Net cash provided by (used in) operating activities
|
$
|
833,139
|
$
|
(3,642,960
|
)
|
|||
|
Cash flows from investing activities:
|
||||||||
|
Payments on purchases of Residential Investment Securities
|
(13,628,516
|
)
|
(13,172,943
|
)
|
||||
|
Proceeds from sales of Residential Investment Securities
|
8,729,912
|
22,081,011
|
||||||
|
Principal payments on Agency mortgage-backed securities
|
8,580,353
|
7,811,368
|
||||||
|
Purchase of MSRs
|
(127,489
|
)
|
-
|
|||||
|
Proceeds from sale of investment in affiliate
|
-
|
126,402
|
||||||
|
Payments on purchases of corporate debt
|
(324,863
|
)
|
(301,739
|
)
|
||||
|
Principal payments on corporate debt
|
98,542
|
43,846
|
||||||
|
Purchases of commercial real estate debt investments
|
(76,862
|
)
|
(368,511
|
)
|
||||
|
Sales of commercial real estate debt investments
|
-
|
41,016
|
||||||
|
Purchase of securitized loans at fair value
|
(1,489,268
|
)
|
(2,574,353
|
)
|
||||
|
Origination of commercial real estate investments, net
|
(204,184
|
)
|
(350,477
|
)
|
||||
|
Proceeds from sale of commercial real estate investments
|
12,750
|
227,450
|
||||||
|
Principal payments on commercial real estate debt investments
|
71,116
|
10,170
|
||||||
|
Principal payments on securitized loans at fair value
|
106,786
|
-
|
||||||
|
Principal payments on commercial real estate investments
|
486,435
|
327,936
|
||||||
|
Purchase of investments in real estate
|
(2,043
|
)
|
(29,900
|
)
|
||||
|
Investment in unconsolidated joint venture
|
(3,109
|
)
|
(70,602
|
)
|
||||
|
Distributions in excess of cumulative earnings from unconsolidated joint ventures
|
4,155
|
-
|
||||||
|
Payments on purchase of residential mortgage loans held for investment
|
(8,022
|
)
|
-
|
|||||
|
Proceeds from repayments from residential mortgage loans held for investment
|
11,771
|
-
|
||||||
|
Purchase of equity securities
|
(88,062
|
)
|
(27,519
|
)
|
||||
|
Proceeds from sales of equity securities
|
16,112
|
13,119
|
||||||
|
Cash acquired in business combination
|
41,697
|
-
|
||||||
|
Net cash provided by (used in) investing activities
|
$
|
2,207,211
|
$
|
13,786,274
|
||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from repurchase agreements
|
128,601,867
|
156,196,644
|
||||||
|
Principal payments on repurchase agreements
|
(133,021,365
|
)
|
(166,759,206
|
)
|
||||
|
Payments on maturity of convertible senior notes
|
-
|
(857,541
|
)
|
|||||
|
Proceeds from other secured financing
|
2,358,314
|
687,935
|
||||||
|
Payments on other secured financing
|
(434,458
|
)
|
(327,965
|
)
|
||||
|
Proceeds from issuance of securitized debt
|
1,381,640
|
2,382,810
|
||||||
|
Principal repayments on securitized debt
|
(273,091
|
)
|
(84,560
|
)
|
||||
|
Principal repayments on securitized loans
|
-
|
201
|
||||||
|
Payment of deferred financing cost
|
(3,076
|
)
|
(886
|
)
|
||||
|
Net proceeds from direct purchases and dividend reinvestments
|
1,795
|
1,724
|
||||||
|
Proceeds from mortgages payable
|
-
|
20,450
|
||||||
|
Principal payments on participation sold
|
(230
|
)
|
(220
|
)
|
||||
|
Principal payments on mortgages payable
|
(7,500
|
)
|
(262
|
)
|
||||
|
Contributions from noncontrolling interests
|
-
|
1,107
|
||||||
|
Distributions to noncontrolling interests
|
(926
|
)
|
(456
|
)
|
||||
|
Net payment on share repurchase
|
(102,712
|
)
|
-
|
|||||
|
Dividends paid
|
(927,678
|
)
|
(906,910
|
)
|
||||
|
Net cash provided by (used in) financing activities
|
$
|
(2,427,420
|
)
|
$
|
(9,647,135
|
)
|
||
|
Net (decrease) increase in cash and cash equivalents
|
$
|
612,930
|
$
|
496,179
|
||||
|
Cash and cash equivalents, beginning of period
|
1,769,258
|
1,741,244
|
||||||
|
Cash and cash equivalents, end of period
|
$
|
2,382,188
|
$
|
2,237,423
|
||||
|
|
|
|||||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Interest received
|
$
|
2,197,880
|
$
|
2,241,301
|
||||
|
Dividends received
|
$
|
1,253
|
$
|
12,684
|
||||
| Fees received | $ | 4,266 | $ | - | ||||
|
Investment advisory income received
|
$
|
-
|
$
|
31,258
|
||||
|
Interest paid (excluding interest paid on interest rate swaps)
|
$
|
441,121
|
$
|
314,568
|
||||
|
Net interest paid on interest rate swaps
|
$
|
415,223
|
$
|
450,750
|
||||
|
Taxes paid
|
$
|
858
|
$
|
1,926
|
||||
|
|
|
|
|
|||||
|
Noncash investing activities:
|
||||||||
|
Receivable for investments sold
|
$
|
493,839
|
$
|
127,571
|
||||
|
Payable for investments purchased
|
$
|
454,237
|
$
|
744,378
|
||||
|
Net change in unrealized gains (losses) on available-for-sale securities, net of reclassification adjustment
|
$
|
1,497,273
|
$
|
57,972
|
||||
|
|
|
|
|
|||||
|
Noncash financing activities
:
|
||||||||
|
Dividends declared, not yet paid
|
$
|
269,111
|
$
|
284,348
|
||||
| Decrease in securitized debt | $ | 16,663 | $ | - | ||||
|
·
|
Annaly, the parent company, which invests primarily in Agency mortgage-backed securities and related derivatives to hedge these investments. Its portfolio also includes residential credit investments such as CRT and non-Agency mortgage-backed securities.
|
|
·
|
Annaly Commercial Real Estate Group, Inc. (“ACREG,” formerly known as CreXus Investment Corp.), a wholly-owned subsidiary that was acquired during the second quarter of 2013 which specializes in acquiring, financing and managing commercial real estate loans and other commercial real estate debt, commercial mortgage-backed securities and other commercial real estate-related assets.
|
|
·
|
Annaly Middle Market Lending LLC (“MML,” formerly known as Charlesfort Capital Management LLC), a wholly-owned subsidiary which engages in corporate middle market lending transactions.
|
|
·
|
Hatteras Financial Corp. (“Hatteras”), a wholly-owned subsidiary that was acquired during the third quarter of 2016 which, through its wholly-owned subsidiaries, primarily engages in acquiring, investing in, securitizing and managing residential whole mortgage loans and investing in and managing mortgage servicing rights.
|
|
·
|
RCap Securities, Inc. (“RCap”), a wholly-owned subsidiary, which operates as a broker-dealer and is a member of the Financial Industry Regulatory Authority (“FINRA”).
|
|
Interest Income
Methodology
|
|
|
Agency
|
|
|
Fixed-rate pass-through
(1)
|
Effective yield
(3)
|
|
Adjustable-rate pass-through
(1)
|
Effective yield
(3)
|
|
Collateralized Mortgage Obligation (“CMO”)
(1)
|
Effective yield
(3)
|
|
Debentures
(1)
|
Contractual Cash Flows
|
|
Interest-only
(2)
|
Prospective
|
|
Residential Credit
|
|
|
CRT
(2)
|
Prospective
|
|
Legacy
(2)
|
Prospective
|
|
NPL/RPL
(2)
|
Prospective
|
|
New issue
(2)
|
Prospective
|
|
New issue interest-only
(2)
|
Prospective
|
|
Category
|
Term
|
|
Building
|
30 - 40 years
|
|
Site improvements
|
1 - 28 years
|
|
Standard
|
Description
|
Effective Date
|
Effect on the financial statements or other significant matters
|
|
Standards that are not yet adopted
|
|||
|
ASU 2016-13
Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments
|
This ASU updates the existing incurred loss model to a current expected credit loss model for financial assets and net investments in leases that are not accounted for at fair value through earnings. The amendments affect loans, debt securities, trade receivables, net investments in leases, off balance sheet credit exposures and any other financial assets not excluded from the scope. There are also changes to the accounting for available for sale debt securities.
|
January 1, 2020 (early adoption permitted) |
The Company is assessing the impact to the consolidated financial statements.
|
|
Standard
|
Description
|
Effective Date
|
Effect on the financial statements or other significant matters
|
|
Standards that were adopted
|
|||
|
ASU 2014-13,
Consolidation (Topic 810) Measuring the Financial Assets and the Financial Liabilities of a Consolidated Collateralized Financing Entity
|
This update provides a practical expedient to measure the fair value of the financial assets and financial liabilities of a consolidated collateralized financing entity, which the reporting entity has elected to or is required to measure on a fair value basis.
|
January 1, 2016 (early adoption permitted) |
The Company early adopted this ASU in the first quarter of 2015 and applied the guidance to commercial mortgage backed securitization transactions. See "Variable Interest Entity" footnote for further disclosure.
|
|
Purchase Price Allocation (dollars in thousands)
|
||||
|
Consideration transferred:
|
||||
|
Cash
|
$
|
521,082
|
||
|
Common Equity
|
997,707
|
|||
|
Preferred Shares:
|
||||
|
Exchange of Hatteras preferred stock for Annaly preferred stock
|
278,252
|
|||
|
Preferred stock fair value adjustment
|
9,248
|
|||
|
Preferred Shares
|
287,500
|
|||
|
Total Consideration
|
$
|
1,806,289
|
||
|
Net Assets:
|
||||
|
Cash
|
$
|
562,780
|
||
|
Agency mortgage-backed securities, at fair value
|
10,863,070
|
|||
|
Credit risk transfer securities, at fair value
|
116,770
|
|||
|
Residential mortgage loans
|
360,447
|
|||
|
Mortgage servicing rights
|
355,820
|
|||
|
Other derivatives, at fair value
|
8,677
|
|||
|
Principal receivable
|
438,005
|
|||
|
Accrued interest and dividend receivable
|
83,814
|
|||
|
Other assets
|
57,250
|
|||
|
Total Assets Acquired
|
$
|
12,846,633
|
||
|
Repurchase agreements
|
$
|
10,422,757
|
||
|
Other secured financing
|
35,769
|
|||
|
Securitized debt of consolidated VIEs
|
54,135
|
|||
|
Other derivatives, at fair value
|
349,922
|
|||
|
Dividends payable
|
670
|
|||
|
Payable for investments purchased
|
2,643
|
|||
|
Accrued interest payable
|
4,833
|
|||
|
Accounts payable and other liabilities
|
97,039
|
|||
|
Total Liabilities Assumed
|
10,967,768
|
|||
|
Net Assets Acquired
|
$
|
1,878,865
|
||
|
Bargain Purchase Gain
|
$
|
72,576
|
||
|
For the Quarters Ended
|
For the Nine Months Ended
|
|||||||||||||||
|
September 30, 2016
|
September 30, 2015
|
September 30, 2015
|
September 30, 2015
|
|||||||||||||
|
(dollars in thousands, except per share data)
|
||||||||||||||||
|
Net interest income
|
$
|
395,396
|
$
|
397,602
|
$
|
1,027,202
|
$
|
1,434,947
|
||||||||
|
Net income (loss)
|
$
|
708,191
|
$
|
(710,720
|
)
|
$
|
(520,830
|
)
|
$
|
(272,007
|
)
|
|||||
|
Basic earnings per common share
|
$
|
0.67
|
$
|
(0.70
|
)
|
$
|
(0.58
|
)
|
$
|
(0.33
|
)
|
|||||
|
Diluted earnings per common share
|
$
|
0.67
|
$
|
(0.70
|
)
|
$
|
(0.58
|
)
|
$
|
(0.33
|
)
|
|||||
|
September 30, 2016
|
||||||||||||||||||||||||||||
|
Principal / Notional
|
Remaining Premium
|
Remaining Discount
|
Amortized Cost
|
Unrealized Gains
(1)
|
Unrealized Losses
(1)
|
Estimated Fair Value
|
||||||||||||||||||||||
|
Agency
|
(dollars in thousands)
|
|||||||||||||||||||||||||||
|
Fixed-rate pass-through
|
$
|
55,713,247
|
$
|
3,174,800
|
$
|
(1,828
|
)
|
$
|
58,886,219
|
$
|
1,102,609
|
$
|
(46,259
|
)
|
$
|
59,942,569
|
||||||||||||
|
Adjustable-rate pass-through
|
11,760,633
|
409,677
|
(4,399
|
)
|
12,165,911
|
77,056
|
(14,340
|
)
|
12,228,627
|
|||||||||||||||||||
|
Interest-only
|
8,562,837
|
1,498,193
|
-
|
1,498,193
|
13,145
|
(206,429
|
)
|
1,304,909
|
||||||||||||||||||||
|
Total Agency investments
|
$
|
76,036,717
|
$
|
5,082,670
|
$
|
(6,227
|
)
|
$
|
72,550,323
|
$
|
1,192,810
|
$
|
(267,028
|
)
|
$
|
73,476,105
|
||||||||||||
|
Residential Credit
|
||||||||||||||||||||||||||||
|
CRT
|
$
|
641,531
|
$
|
7,333
|
$
|
(11,742
|
)
|
$
|
637,122
|
$
|
32,188
|
$
|
(15
|
)
|
$
|
669,295
|
||||||||||||
|
Legacy
(2)
|
1,075,956
|
1,634
|
(169,677
|
)
|
907,913
|
26,767
|
(513
|
)
|
934,167
|
|||||||||||||||||||
|
NPL/RPL
|
347,105
|
434
|
(877
|
)
|
346,662
|
2,037
|
(264
|
)
|
348,435
|
|||||||||||||||||||
|
New issue
|
161,275
|
946
|
(359
|
)
|
161,862
|
4,484
|
(16
|
)
|
166,330
|
|||||||||||||||||||
|
New issue interest-only
|
935,395
|
16,615
|
-
|
16,615
|
-
|
(5,286
|
)
|
11,329
|
||||||||||||||||||||
|
Total residential credit investments
|
$
|
3,161,262
|
$
|
26,962
|
$
|
(182,655
|
)
|
$
|
2,070,174
|
$
|
65,476
|
$
|
(6,094
|
)
|
$
|
2,129,556
|
||||||||||||
|
Total Residential Investment Securities
|
$
|
79,197,979
|
$
|
5,109,632
|
$
|
(188,882
|
)
|
$
|
74,620,497
|
$
|
1,258,286
|
$
|
(273,122
|
)
|
$
|
75,605,661
|
||||||||||||
|
December 31, 2015
|
||||||||||||||||||||||||||||
|
Principal / Notional
|
Remaining Premium
|
Remaining Discount
|
Amortized Cost
|
Unrealized Gains
(1)
|
Unrealized Losses
(1)
|
Estimated Fair Value
|
||||||||||||||||||||||
|
Agency
|
(dollars in thousands)
|
|||||||||||||||||||||||||||
|
Fixed-rate pass-through
|
$
|
57,339,705
|
$
|
3,270,521
|
$
|
(2,832
|
)
|
$
|
60,607,394
|
$
|
400,350
|
$
|
(824,862
|
)
|
$
|
60,182,882
|
||||||||||||
|
Adjustable-rate pass-through
|
2,894,192
|
61,781
|
(6,427
|
)
|
2,949,546
|
70,849
|
(10,317
|
)
|
3,010,078
|
|||||||||||||||||||
|
CMO
|
964,095
|
27,269
|
(477
|
)
|
990,887
|
9,137
|
(12,945
|
)
|
987,079
|
|||||||||||||||||||
|
Debentures
|
158,802
|
-
|
(648
|
)
|
158,154
|
-
|
(6,116
|
)
|
152,038
|
|||||||||||||||||||
|
Interest-only
|
9,499,332
|
1,634,312
|
-
|
1,634,312
|
18,699
|
(114,826
|
)
|
1,538,185
|
||||||||||||||||||||
|
Total Agency investments
|
$
|
70,856,126
|
$
|
4,993,883
|
$
|
(10,384
|
)
|
$
|
66,340,293
|
$
|
499,035
|
$
|
(969,066
|
)
|
$
|
65,870,262
|
||||||||||||
|
Residential Credit
|
||||||||||||||||||||||||||||
|
CRT
|
$
|
476,084
|
$
|
2,225
|
$
|
(12,840
|
)
|
$
|
465,469
|
$
|
250
|
$
|
(9,209
|
)
|
$
|
456,510
|
||||||||||||
|
Legacy
(2)
|
378,527
|
773
|
(37,150
|
)
|
342,150
|
698
|
(1,140
|
)
|
341,708
|
|||||||||||||||||||
|
NPL/RPL
|
354,945
|
19
|
(1,270
|
)
|
353,694
|
19
|
(1,172
|
)
|
352,541
|
|||||||||||||||||||
|
New issue
|
197,695
|
566
|
-
|
198,261
|
-
|
(1,060
|
)
|
197,201
|
||||||||||||||||||||
|
New issue interest-only
|
811,245
|
15,430
|
-
|
15,430
|
-
|
(158
|
)
|
15,272
|
||||||||||||||||||||
|
Total residential credit securities
|
$
|
2,218,496
|
$
|
19,013
|
$
|
(51,260
|
)
|
$
|
1,375,004
|
$
|
967
|
$
|
(12,739
|
)
|
$
|
1,363,232
|
||||||||||||
|
Total Residential Investment Securities
|
$
|
73,074,622
|
$
|
5,012,896
|
$
|
(61,644
|
)
|
$
|
67,715,297
|
$
|
500,002
|
$
|
(981,805
|
)
|
$
|
67,233,494
|
||||||||||||
|
Investment Type
|
September 30, 2016
|
December 31, 2015
|
||||||
|
(dollars in thousands)
|
||||||||
|
Fannie Mae
|
$
|
48,151,223
|
$
|
42,647,075
|
||||
|
Freddie Mac
|
25,246,425
|
22,960,595
|
||||||
|
Ginnie Mae
|
78,457
|
110,554
|
||||||
|
Total
|
$
|
73,476,105
|
$
|
65,718,224
|
||||
|
September 30, 2016
|
December 31, 2015
|
|||||||||||||||
|
Weighted Average Life
|
Estimated Fair Value
|
Amortized Cost
|
Estimated Fair Value
|
Amortized Cost
|
||||||||||||
|
(dollars in thousands)
|
||||||||||||||||
|
Less than one year
|
$
|
654,108
|
$
|
663,561
|
$
|
37,862
|
$
|
37,850
|
||||||||
|
Greater than one year through five years
|
55,394,787
|
54,543,574
|
20,278,111
|
20,066,435
|
||||||||||||
|
Greater than five years through ten years
|
19,480,416
|
19,337,485
|
46,473,701
|
47,174,319
|
||||||||||||
|
Greater than ten years
|
76,350
|
75,877
|
443,820
|
436,693
|
||||||||||||
|
Total
|
$
|
75,605,661
|
$
|
74,620,497
|
$
|
67,233,494
|
$
|
67,715,297
|
||||||||
|
September 30, 2016
|
December 31, 2015
|
|||||||||||||||||||||||
|
Estimated Fair Value
(1)
|
Gross Unrealized Losses
(1)
|
Number of Securities
(1)
|
Estimated Fair Value
(1)
|
Gross Unrealized Losses
(1)
|
Number of Securities
(1)
|
|||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||||||
|
Less than 12 Months
|
$
|
8,204,957
|
$
|
(28,676
|
)
|
445
|
$
|
20,072,072
|
$
|
(164,259
|
)
|
463
|
||||||||||||
|
12 Months or More
|
6,867,701
|
(31,923
|
)
|
54
|
21,705,764
|
(689,981
|
)
|
189
|
||||||||||||||||
|
Total
|
$
|
15,072,658
|
$
|
(60,599
|
)
|
499
|
$
|
41,777,836
|
$
|
(854,240
|
)
|
652
|
||||||||||||
|
(dollars in thousands)
|
||||
|
Fair value
|
$
|
310,148
|
||
|
Unpaid principal balance
|
$
|
301,957
|
||
|
(dollars in thousands)
|
||||
|
Net gains (losses) on disposal of investments
|
$
|
(383
|
)
|
|
|
Net unrealized gains (losses) on investments measured at fair value through earnings
|
(493
|
) | ||
|
Net interest income
|
1,203
|
|||
|
Total included in net income (loss)
|
$
|
327
|
||
|
Geographic Concentrations of Residential Mortgage Loans
|
|
|
Property Location
|
% of Balance
|
|
California
|
48.5%
|
|
Texas
|
11.0%
|
|
Illinois
|
5.5%
|
|
Florida
|
5.3%
|
|
All other (none individually greater than 5%)
|
29.7%
|
|
Total
|
100.0%
|
|
September 30, 2016
|
||||||||
|
Portfolio Range
|
Portfolio Weighted Average
|
|||||||
|
(dollars in thousands)
|
||||||||
|
Unpaid principal balance
|
$
|
164 - $1,903
|
$
|
716
|
||||
|
Interest rate
|
2.50% - 4.13
|
%
|
3.45
|
%
|
||||
|
Maturity
|
3/5/2044 - 7/21/2046
|
6/10/2045
|
||||||
|
FICO score at loan origination
|
700 - 815
|
765
|
||||||
|
Loan-to-value ratio at loan origination
|
23.73% - 80.27
|
%
|
70.56
|
%
|
||||
|
September 30, 2016
|
||||
|
(dollars in thousands)
|
||||
|
Fair value, beginning of period
|
$
|
-
|
||
|
Obtained through Hatteras Acquisition
|
355,820
|
|||
|
Purchases
|
131,729
|
|||
|
Change in fair value due to:
|
||||
|
Changes in valuation inputs or assumptions
(1)
|
26,254
|
|||
|
Other changes, including realization of expected cash flows
|
(21,634
|
)
|
||
|
Fair value, end of period
|
$
|
492,169
|
||
|
(1) Principally represent changes in discount rates and prepayment speed inputs used in valuation model, primarily due to changes in interest rates
.
|
||||
|
September 30, 2016
|
December 31, 2015
|
|||||||||||||||||||||||
|
Outstanding Principal
|
Carrying
Value
(1)
|
Percentage of Loan Portfolio
(2)
|
Outstanding Principal
|
Carrying
Value
(1)
|
Percentage of Loan Portfolio
(2)
|
|||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||||||
|
Senior mortgages
|
$
|
468,258
|
$
|
466,169
|
43.6
|
%
|
$
|
387,314
|
$
|
385,838
|
28.6
|
%
|
||||||||||||
|
Senior securitized mortgages
(3)
|
128,896
|
128,896
|
12.0
|
%
|
263,072
|
262,703
|
19.4
|
%
|
||||||||||||||||
|
Mezzanine loans
|
468,864
|
466,170
|
43.6
|
%
|
582,592
|
578,503
|
43.0
|
%
|
||||||||||||||||
|
Preferred equity
|
9,000
|
8,962
|
0.8
|
%
|
122,444
|
121,773
|
9.0
|
%
|
||||||||||||||||
|
Total
(4)
|
$
|
1,075,018
|
$
|
1,070,197
|
100.0
|
%
|
$
|
1,355,422
|
$
|
1,348,817
|
100.0
|
%
|
||||||||||||
|
(1) Carrying value includes unamortized origination fees of $4.9 million and $6.9 million as of September 30, 2016 and December 31, 2015, respectively.
|
||||||||||||||||||||||||
|
(2) Based on outstanding principal.
|
||||||||||||||||||||||||
|
(3) Assets of consolidated VIEs.
|
||||||||||||||||||||||||
|
(4) Excludes Loans held for sale, net.
|
||||||||||||||||||||||||
|
September 30, 2016
|
||||||||||||||||||||
|
Senior Mortgages
|
Senior Securitized Mortgages
(1)
|
Mezzanine Loans
|
Preferred Equity
|
Total
|
||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
Beginning balance
|
$
|
385,838
|
$
|
262,703
|
$
|
578,503
|
$
|
121,773
|
$
|
1,348,817
|
||||||||||
|
Originations & advances (principal)
|
159,173
|
-
|
46,858
|
-
|
206,031
|
|||||||||||||||
|
Principal payments
|
(78,229
|
)
|
(134,176
|
)
|
(160,585
|
)
|
(113,444
|
)
|
(486,434
|
)
|
||||||||||
|
Amortization & accretion of (premium) discounts
|
(102
|
)
|
-
|
(192
|
)
|
-
|
(294
|
)
|
||||||||||||
|
Net (increase) decrease in origination fees
|
(1,566
|
)
|
-
|
(282
|
)
|
-
|
(1,848
|
)
|
||||||||||||
|
Amortization of net origination fees
|
1,055
|
369
|
1,868
|
633
|
3,925
|
|||||||||||||||
|
Net carrying value
(2)
|
$
|
466,169
|
$
|
128,896
|
$
|
466,170
|
$
|
8,962
|
$
|
1,070,197
|
||||||||||
|
(1) Assets of consolidated VIE.
|
||||||||||||||||||||
|
(2) Excludes Loans held for sale, net.
|
||||||||||||||||||||
|
December 31, 2015
|
||||||||||||||||||||
|
Senior Mortgages
|
Senior Securitized Mortgages
(1)
|
Mezzanine Loans
|
Preferred Equity
|
Total
|
||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
Beginning balance
|
$
|
383,895
|
$
|
398,634
|
$
|
522,731
|
$
|
212,905
|
$
|
1,518,165
|
||||||||||
|
Originations & advances (principal)
|
293,925
|
-
|
195,312
|
-
|
489,237
|
|||||||||||||||
|
Principal payments
|
(243,270
|
)
|
(136,469
|
)
|
(153,693
|
)
|
(92,210
|
)
|
(625,642
|
)
|
||||||||||
|
Sales (principal)
|
(46,945
|
)
|
-
|
-
|
-
|
(46,945
|
)
|
|||||||||||||
|
Amortization & accretion of (premium) discounts
|
(142
|
)
|
-
|
(232
|
)
|
517
|
143
|
|||||||||||||
|
Net (increase) decrease in origination fees
|
(3,702
|
)
|
(279
|
)
|
(4,806
|
)
|
-
|
(8,787
|
)
|
|||||||||||
|
Amortization of net origination fees
|
2,077
|
817
|
691
|
561
|
4,146
|
|||||||||||||||
|
Transfers
|
-
|
-
|
18,500
|
-
|
18,500
|
|||||||||||||||
|
Net carrying value
(2)
|
$
|
385,838
|
$
|
262,703
|
$
|
578,503
|
$
|
121,773
|
$
|
1,348,817
|
||||||||||
|
(1) Assets of consolidated VIE.
|
||||||||||||||||||||
|
(2) Excludes Loans held for sale, net.
|
||||||||||||||||||||
|
September 30, 2016
|
||||||||||||||||||||||||||||||||||||
|
Percentage of CRE Debt and Preferred Equity Portfolio
|
Internal Ratings
|
|||||||||||||||||||||||||||||||||||
|
Investment Type
|
Outstanding Principal
(1)
|
Performing
|
Performing - Closely Monitored
|
Performing - Special Mention
|
Substandard
|
Doubtful
|
Loss
|
Total
|
||||||||||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||||||||||||||||||
|
Senior mortgages
|
$
|
468,258
|
43.6
|
%
|
$
|
92,290
|
$
|
243,528
|
$
|
132,440
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
468,258
|
||||||||||||||||||
|
Senior securitized mortgages
(2)
|
128,896
|
12.0
|
%
|
-
|
17,500
|
111,396
|
-
|
-
|
-
|
128,896
|
||||||||||||||||||||||||||
|
Mezzanine loans
|
468,864
|
43.6
|
%
|
268,190
|
164,357
|
36,317
|
-
|
-
|
-
|
468,864
|
||||||||||||||||||||||||||
|
Preferred equity
|
9,000
|
0.8
|
%
|
-
|
-
|
9,000
|
-
|
-
|
-
|
9,000
|
||||||||||||||||||||||||||
|
$
|
1,075,018
|
100.0
|
%
|
$
|
360,480
|
$
|
425,385
|
$
|
289,153
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
1,075,018
|
|||||||||||||||||||
|
(1) Excludes Loans held for sale, net.
|
||||||||||||||||||||||||||||||||||||
|
(2) Assets of consolidated VIE.
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
December 31, 2015
|
||||||||||||||||||||||||||||||||||||
|
Percentage of CRE Debt and Preferred Equity Portfolio
|
Internal Ratings
|
|||||||||||||||||||||||||||||||||||
|
Investment Type
|
Outstanding Principal
(1)
|
Performing
|
Performing - Closely Monitored
|
Performing - Special Mention
|
Substandard
|
Doubtful
|
Loss
|
Total
|
||||||||||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||||||||||||||||||
|
Senior mortgages
|
$
|
387,314
|
28.6
|
%
|
$
|
71,000
|
$
|
283,148
|
$
|
33,166
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
387,314
|
||||||||||||||||||
|
Senior securitized mortgages
(2)
|
263,072
|
19.4
|
%
|
106,770
|
15,500
|
140,802
|
-
|
-
|
-
|
263,072
|
||||||||||||||||||||||||||
|
Mezzanine loans
|
582,592
|
43.0
|
%
|
342,493
|
219,969
|
20,130
|
-
|
-
|
-
|
582,592
|
||||||||||||||||||||||||||
|
Preferred equity
|
122,444
|
9.0
|
%
|
-
|
81,944
|
40,500
|
-
|
-
|
-
|
122,444
|
||||||||||||||||||||||||||
|
$
|
1,355,422
|
100.0
|
%
|
$
|
520,263
|
$
|
600,561
|
$
|
234,598
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
1,355,422
|
|||||||||||||||||||
|
(1) Excludes Loans held for sale, net.
|
||||||||||||||||||||||||||||||||||||
|
(2) Assets of consolidated VIE.
|
||||||||||||||||||||||||||||||||||||
|
Date of Acquisition
|
Type
|
Location
|
Original Purchase Price
|
Remaining Lease
Term (Years)
(1)
|
||||||
|
(dollars in thousands)
|
||||||||||
|
|
|
|
||||||||
|
July 2015
|
Single Tenant Retail
|
Ohio
|
$
|
11,000
|
4.1
|
|||||
|
August 2015
|
Multi Tenant Retail
|
Florida
|
$
|
18,900
|
4.8
|
|||||
|
October 2015
|
Multifamily Property
|
Washington, DC
|
$
|
75,000
|
1.0
|
|||||
|
October 2015
|
Multi Tenant Retail
|
California
|
$
|
37,750
|
3.8
|
|||||
|
November 2015
|
Multi Tenant Retail
|
Texas
|
$
|
131,950
|
4.4
|
|||||
|
|
Texas
|
|||
|
|
(dollars in thousands)
|
|||
|
Purchase Price Allocation:
|
||||
|
Land
|
$
|
32,452
|
||
|
Buildings
|
82,552
|
|||
|
Site improvements
|
5,446
|
|||
|
Tenant Improvements
|
6,835
|
|||
|
Real estate held for investment
|
127,285
|
|||
|
|
||||
|
Intangible assets (liabilities):
|
||||
|
Leasehold intangible assets
|
14,598
|
|||
|
Above market lease
|
274
|
|||
|
Below market lease
|
(10,207
|
)
|
||
|
Total purchase price
|
$
|
131,950
|
||
|
September 30, 2016
|
December 31, 2015
|
|||||||
|
(dollars in thousands)
|
||||||||
|
Real estate held for investment, at amortized cost
|
||||||||
|
Land
|
$
|
117,023
|
$
|
113,494
|
||||
|
Buildings and improvements
|
355,899
|
373,603
|
||||||
|
Subtotal
|
472,922
|
487,097
|
||||||
|
Less: accumulated depreciation
|
(32,239
|
)
|
(16,886
|
)
|
||||
|
Total real estate held for investment, at amortized cost, net
|
440,683
|
470,211
|
||||||
|
Equity in unconsolidated joint ventures
|
59,344
|
65,735
|
||||||
|
Investments in commercial real estate, net
|
$
|
500,027
|
$
|
535,946
|
||||
|
|
September 30, 2016
|
|||
|
|
(dollars in thousands)
|
|||
|
2016 (remaining)
|
$
|
8,189
|
||
|
2017
|
31,102
|
|||
|
2018
|
27,504
|
|||
|
2019
|
23,448
|
|||
|
2020
|
18,877
|
|||
|
Later years
|
56,266
|
|||
|
|
$
|
165,386
|
||
|
September 30, 2016
|
|||||||||||||||
|
Property
|
Mortgage Carrying Value
|
Mortgage Principal
|
Interest Rate
|
Fixed/Floating Rate
|
Maturity Date
|
Priority
|
|||||||||
|
(dollars in thousands)
|
|||||||||||||||
|
Joint Ventures
|
$
|
285,899
|
$
|
289,125
|
4.03% - 4.61
|
%
|
Fixed
|
2024 and 2025
|
First liens
|
||||||
|
Tennessee
|
12,253
|
12,350
|
4.01
|
%
|
Fixed
|
9/6/2019
|
First liens
|
||||||||
|
Virginia
|
11,014
|
11,025
|
3.58
|
%
|
Fixed
|
6/6/2019
|
First liens
|
||||||||
|
Arizona
|
16,080
|
16,063
|
3.50
|
%
|
Fixed
|
1/1/2017
|
First liens
|
||||||||
|
Nevada
|
2,386
|
2,383
|
L+200
|
|
Floating
(1)
|
3/29/2017
|
First liens
|
||||||||
|
|
$
|
327,632
|
$
|
330,946
|
|
|
|
||||||||
|
|
|
|
|
||||||||||||
|
(1) Includes a mortgage with a fixed rate via an interest rate swap (pay fixed 3.45%, receive floating rate of L+200).
|
|||||||||||||||
|
|
|
|
|
||||||||||||
|
|
|
|
|
||||||||||||
|
December 31, 2015
|
|||||||||||||||
|
Property
|
Mortgage Carrying Value
|
Mortgage Principal
|
Interest Rate
|
Fixed/Floating Rate
|
Maturity Date
|
Priority
|
|||||||||
|
(dollars in thousands)
|
|||||||||||||||
|
Joint Ventures
|
$
|
292,658
|
$
|
296,325
|
2.30% to 4.61%
|
Fixed
|
2016, 2024 and 2025
|
First liens
|
|||||||
|
Tennessee
|
12,228
|
12,350
|
4.01
|
%
|
Fixed
|
9/6/2019
|
First liens
|
||||||||
|
Virginia
|
11,012
|
11,025
|
3.58
|
%
|
Fixed
|
6/6/2019
|
First liens
|
||||||||
|
Arizona
|
16,365
|
16,308
|
3.50
|
%
|
Fixed
|
1/1/2017
|
First liens
|
||||||||
|
Nevada
|
2,444
|
2,436
|
L+200
|
|
Floating
(1)
|
3/29/2017
|
First liens
|
||||||||
|
|
$
|
334,707
|
$
|
338,444
|
|
|
|
||||||||
|
|
|
|
|
||||||||||||
|
(1) Includes a mortgage with a fixed rate via an interest rate swap (pay fixed 3.45%, receive floating rate of L+200).
|
|||||||||||||||
|
|
Mortgage Loan Principal Payments
|
|||
|
|
(dollars in thousands)
|
|||
|
2016 (remaining)
|
$
|
101
|
||
|
2017
|
18,345
|
|||
|
2018
|
-
|
|||
|
2019
|
23,375
|
|||
|
2020
|
-
|
|||
|
Later years
|
289,125
|
|||
|
|
$
|
330,946
|
||
|
|
Industry Dispersion
|
|||||||||||
|
|
Fixed Rate
|
Floating Rate
|
Total
|
|||||||||
|
|
(dollars in thousands)
|
|||||||||||
|
|
||||||||||||
|
Airports, Flying Fields and Airport Terminal
|
$
|
-
|
$
|
47,184
|
$
|
47,184
|
||||||
|
Commercial Fishing
|
-
|
40,590
|
40,590
|
|||||||||
|
Computer Programming & Data Processing
|
-
|
63,253
|
63,253
|
|||||||||
|
Drugs
|
-
|
34,247
|
34,247
|
|||||||||
|
Home Health Care Services
|
-
|
39,339
|
39,339
|
|||||||||
|
Insurance Agents, Brokers & Services
|
4,380
|
44,344
|
48,724
|
|||||||||
|
Management & Public Relations Services
|
-
|
39,116
|
39,116
|
|||||||||
|
Medical & Dental Laboratories
|
-
|
17,324
|
17,324
|
|||||||||
|
Miscellaneous Business Services
|
84,448
|
63,677
|
148,125
|
|||||||||
|
Miscellaneous Health & Allied Services
|
-
|
38,886
|
38,886
|
|||||||||
|
Miscellaneous Nonmetallic Minerals
|
-
|
24,682
|
24,682
|
|||||||||
|
Miscellaneous Plastic Products
|
-
|
27,075
|
27,075
|
|||||||||
|
Motor Vehicles, Parts & Supplies
|
-
|
12,347
|
12,347
|
|||||||||
|
Offices & Clinics of Doctors of Medicine
|
-
|
83,582
|
83,582
|
|||||||||
|
Research, Development & Testing Services
|
-
|
17,739
|
17,739
|
|||||||||
|
Schools & Educational Services
|
-
|
21,042
|
21,042
|
|||||||||
|
Surgical, Medical & Dental Instruments
|
-
|
13,576
|
13,576
|
|||||||||
|
Total
|
$
|
88,828
|
$
|
628,003
|
$
|
716,831
|
||||||
|
September 30, 2016
|
||||
|
(dollars in thousands)
|
||||
|
First lien loans
|
$
|
466,099
|
||
|
Second lien loans
|
161,904
|
|||
|
Second lien notes
|
84,448
|
|||
|
Subordinated notes
|
4,380
|
|||
|
Total
|
$
|
716,831
|
||
|
|
September 30, 2016
|
|||||||||||||||
|
|
FREMF Trusts
|
NLY Commercial Mortgage Trust
|
Residential Mortgage Loan Trust
|
MSR Silos
|
||||||||||||
|
|
(dollars in thousands)
|
|||||||||||||||
|
Assets
|
||||||||||||||||
|
Cash
|
$
|
-
|
$
|
185
|
$
|
-
|
$
|
31,163
|
||||||||
|
Senior securitized commercial mortgages carried at fair value
|
3,953,150
|
-
|
-
|
-
|
||||||||||||
|
Commercial real estate and debt and preferred equity, held for investment
|
-
|
128,896
|
-
|
-
|
||||||||||||
|
Residential mortgages loans carried at fair value
|
-
|
-
|
176,748
|
9,631
|
||||||||||||
|
Mortgage servicing rights
|
-
|
-
|
-
|
492,169
|
||||||||||||
|
Accrued interest receivable
|
8,519
|
49
|
356
|
4
|
||||||||||||
|
Other assets
|
-
|
9
|
3,149
|
29,586
|
||||||||||||
|
Total assets
|
$
|
3,961,669
|
$
|
129,139
|
$
|
180,253
|
$
|
562,553
|
||||||||
|
|
||||||||||||||||
|
Liabilities
|
||||||||||||||||
|
Securitized debt (non-recourse) at fair value
|
$
|
3,661,884
|
$
|
-
|
$
|
50,937
|
$
|
-
|
||||||||
|
Other secured financing
|
-
|
-
|
-
|
4,186
|
||||||||||||
|
Other derivatives, at fair value
|
-
|
-
|
-
|
9
|
||||||||||||
|
Accrued interest payable
|
4,288
|
200
|
127
|
-
|
||||||||||||
|
Other liabilities
|
-
|
-
|
44
|
25,363
|
||||||||||||
|
Total liabilities
|
$
|
3,666,172
|
$
|
200
|
$
|
51,108
|
$
|
29,558
|
||||||||
|
|
December 31, 2015
|
|||||||
|
|
FREMF Trusts
|
NLY Commercial Mortgage Trust
|
||||||
|
|
(dollars in thousands)
|
|||||||
|
Assets
|
||||||||
|
Cash
|
$
|
-
|
$
|
49,025
|
||||
|
Senior securitized commercial mortgages carried at fair value
|
2,554,023
|
-
|
||||||
|
Commercial real estate and debt and preferred equity, held for investment
|
-
|
262,703
|
||||||
|
Accrued interest receivable
|
4,994
|
431
|
||||||
|
Other Assets
|
-
|
169
|
||||||
|
Total assets
|
$
|
2,559,017
|
$
|
312,328
|
||||
|
Liabilities
|
||||||||
|
Securitized debt (non-recourse) at fair value
|
$
|
2,366,878
|
$
|
-
|
||||
|
Securitized debt (non-recourse) at amortized cost
|
-
|
173,833
|
||||||
|
Accrued interest payable
|
4,183
|
191
|
||||||
|
Other liabilities
|
-
|
290
|
||||||
|
Total liabilities
|
$
|
2,371,061
|
$
|
174,314
|
||||
|
|
For the Quarter Ended
|
|||||||||||||||
|
|
September 30, 2016
|
|||||||||||||||
|
|
FREMF Trusts
|
NLY Commercial Mortgage Trust
|
Residential Mortgage Loan Trust
|
MSR Silos
|
||||||||||||
|
|
(dollars in thousands)
|
|||||||||||||||
|
Net interest income:
|
||||||||||||||||
|
Interest income
|
$
|
25,148
|
$
|
1,691
|
$
|
932
|
$
|
57
|
||||||||
|
Interest expense
|
11,375
|
105
|
404
|
22
|
||||||||||||
|
Net interest income
|
13,773
|
1,586
|
528
|
35
|
||||||||||||
|
|
||||||||||||||||
|
Realized gain (loss) on disposal of investments
|
-
|
-
|
(329
|
)
|
184
|
|||||||||||
|
Unrealized gain (loss) on investments at fair value
(1)
|
(3,201
|
)
|
-
|
(109
|
)
|
4,218
|
||||||||||
|
Other income (loss)
|
(6,773
|
)
|
-
|
(79
|
)
|
25,716
|
||||||||||
|
General and administration expenses
|
-
|
-
|
17
|
1,555
|
||||||||||||
|
Net income (loss)
|
$
|
3,799
|
$
|
1,586
|
$
|
(6
|
)
|
$
|
28,598
|
|||||||
|
|
For the Nine Months Ended
|
|||||||||||||||
|
|
September 30, 2016
|
|||||||||||||||
|
|
FREMF Trusts
|
NLY Commercial Mortgage Trust
|
Residential Mortgage Loan Trust
|
MSR Silos
|
||||||||||||
|
|
(dollars in thousands)
|
|||||||||||||||
|
Net interest income:
|
||||||||||||||||
|
Interest income
|
$
|
69,972
|
$
|
8,543
|
$
|
932
|
$
|
57
|
||||||||
|
Interest expense
|
29,598
|
2,302
|
404
|
22
|
||||||||||||
|
Net interest income
|
40,374
|
6,241
|
528
|
35
|
||||||||||||
|
|
||||||||||||||||
|
Realized gain (loss) on disposal of investments
|
-
|
-
|
(329
|
)
|
184
|
|||||||||||
|
Unrealized gain (loss) on investments at fair value
(1)
|
3,784
|
-
|
(109
|
)
|
4,218
|
|||||||||||
|
Other income (loss)
|
(18,861
|
)
|
-
|
(79
|
)
|
25,716
|
||||||||||
|
General and administration expenses
|
2
|
(2
|
) |
17
|
1,555
|
|||||||||||
|
Net income (loss)
|
$
|
25,295
|
$
|
6,243
|
$
|
(6
|
)
|
$
|
28,598
|
|||||||
|
Securitized Loans at Fair Value Geographic Concentration of Credit Risk
|
||||||||||||||||||||||||||||
|
FREMF Trusts
|
NLY Commercial Mortgage Trust
|
Residential Mortgage Loan Trust
|
||||||||||||||||||||||||||
|
Property Location
|
Principal Balance
|
% of Balance
|
Property Location
|
Principal Balance
|
% of Balance
|
Property Location
|
Principal Balance
|
% of Balance
|
||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||||||||||
|
Texas
|
$
|
724,035
|
18.4
|
%
|
Illinois
|
$
|
111,396
|
86.4
|
%
|
California
|
$
|
80,023
|
46.3
|
%
|
||||||||||||||
|
North Carolina
|
537,375
|
13.6
|
%
|
Oklahoma
|
17,500
|
13.6
|
%
|
Texas
|
19,114
|
11.1
|
%
|
|||||||||||||||||
|
Maryland
|
499,495
|
12.7
|
%
|
|
Washington
|
10,734
|
6.3
|
%
|
||||||||||||||||||||
|
Florida
|
456,516
|
11.6
|
%
|
|
Illinois
|
10,799
|
6.2
|
%
|
||||||||||||||||||||
|
Other
(1)
|
1,723,146
|
43.7
|
%
|
|
Florida
|
9,392
|
5.4
|
%
|
||||||||||||||||||||
|
|
|
Other
(1)
|
42,664
|
24.7
|
%
|
|||||||||||||||||||||||
|
Total
|
$
|
3,940,567
|
100.0
|
%
|
Total
|
$
|
128,896
|
100.0
|
%
|
Total |
$
|
172,726
|
100.0
|
%
|
||||||||||||||
|
(1) No individual state greater than 5%
|
||||||||||||||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
September 30, 2016
|
(dollars in thousands)
|
|||||||||||||||
|
Assets:
|
||||||||||||||||
|
Agency mortgage-backed securities
|
$
|
-
|
73,476,105
|
$
|
-
|
$
|
73,476,105
|
|||||||||
|
Credit risk transfer securities
|
-
|
669,295
|
-
|
669,295
|
||||||||||||
|
Non-Agency mortgage-backed securities
|
-
|
1,460,261
|
-
|
1,460,261
|
||||||||||||
|
Residential mortgage loans
|
-
|
310,148
|
-
|
310,148
|
||||||||||||
|
Mortgage servicing rights
|
-
|
-
|
492,169
|
492,169
|
||||||||||||
|
Commercial real estate debt investments
|
-
|
4,319,077
|
-
|
4,319,077
|
||||||||||||
|
Interest rate swaps
|
-
|
113,253
|
-
|
113,253
|
||||||||||||
|
Other derivatives
|
26,985
|
60,936
|
-
|
87,921
|
||||||||||||
|
Total assets
|
$
|
26,985
|
$
|
80,409,075
|
$
|
492,169
|
$
|
80,928,229
|
||||||||
|
Liabilities:
|
||||||||||||||||
|
Securitized debt of consolidated VIEs
|
$
|
-
|
$
|
3,712,821
|
$
|
-
|
$
|
3,712,821
|
||||||||
|
Interest rate swaps
|
-
|
2,919,492
|
-
|
2,919,492
|
||||||||||||
|
Other derivatives
|
70,784
|
2,661
|
-
|
73,445
|
||||||||||||
|
Total liabilities
|
$
|
70,784
|
$
|
6,634,974
|
$
|
-
|
$
|
6,705,758
|
||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
December 31, 2015
|
(dollars in thousands)
|
|||||||||||||||
|
Assets:
|
||||||||||||||||
|
Agency mortgage-backed securities
|
$
|
-
|
$
|
65,718,224
|
$
|
-
|
$
|
65,718,224
|
||||||||
|
Agency debentures
|
-
|
152,038
|
-
|
152,038
|
||||||||||||
|
Credit risk transfer securities
|
-
|
456,510
|
-
|
456,510
|
||||||||||||
|
Non-Agency mortgage-backed securities
|
-
|
906,722
|
-
|
906,722
|
||||||||||||
|
Commercial real estate debt investments
|
-
|
2,911,828
|
-
|
2,911,828
|
||||||||||||
|
Interest rate swaps
|
-
|
19,642
|
-
|
19,642
|
||||||||||||
|
Other derivatives
|
12,443
|
9,623
|
-
|
22,066
|
||||||||||||
|
Total assets
|
$
|
12,443
|
$
|
70,174,587
|
$
|
-
|
$
|
70,187,030
|
||||||||
|
Liabilities:
|
||||||||||||||||
|
Securitized debt of consolidated VIEs
|
$
|
-
|
$
|
2,366,878
|
$
|
-
|
$
|
2,366,878
|
||||||||
|
Interest rate swaps
|
-
|
1,677,571
|
-
|
1,677,571
|
||||||||||||
|
Other derivatives
|
32,778
|
17,185
|
-
|
49,963
|
||||||||||||
|
Total liabilities
|
$
|
32,778
|
$
|
4,061,634
|
$
|
-
|
$
|
4,094,412
|
||||||||
|
September 30, 2016
|
|||||
|
Range
|
|||||
| Valuation Technique |
Unobservable Input
(1)
|
(Weighted Average )
|
|||
| Discounted cash flow |
Discount rate
|
10.0% -15.0% (10.4
|
%)
|
||
|
Prepayment rate
|
6.3% - 43.2% (20.1
|
%)
|
|||
|
Delinquency rate
|
0.0% - 8.0% (2.0
|
%)
|
|||
|
Cost to service
|
|
$84 - $146 ($100)
|
|
||
|
(1)
Represents rates, estimates and assumptions that the Company believes would be used by market participants when valuing these assets.
|
|
September 30, 2016
|
December 31, 2015
|
|||||||||||||||||||
|
Level in Fair Value Hierarchy
|
Carrying Value
|
Fair Value
|
Carrying Value
|
Fair Value
|
||||||||||||||||
|
Financial assets:
|
(dollars in thousands)
|
|||||||||||||||||||
|
Cash and cash equivalents
|
1
|
$
|
2,382,188
|
$
|
2,382,188
|
$
|
1,769,258
|
$
|
1,769,258
|
|||||||||||
|
Agency mortgage-backed securities
|
2
|
73,476,105
|
73,476,105
|
65,718,224
|
65,718,224
|
|||||||||||||||
|
Agency debentures
|
2
|
-
|
-
|
152,038
|
152,038
|
|||||||||||||||
|
Credit risk transfer securities
|
2
|
669,295
|
669,295
|
456,510
|
456,510
|
|||||||||||||||
|
Non-Agency mortgage-backed securities
|
2
|
1,460,261
|
1,460,261
|
906,722
|
906,722
|
|||||||||||||||
|
Residential mortgage loans
|
2
|
310,148
|
310,148
|
-
|
-
|
|||||||||||||||
|
Mortgage servicing rights
|
3
|
492,169
|
492,169
|
-
|
-
|
|||||||||||||||
|
Commercial real estate debt investments
|
2
|
4,319,077
|
4,319,077
|
2,911,828
|
2,911,828
|
|||||||||||||||
|
Commercial real estate debt and preferred equity, held for investment
|
3
|
1,070,197
|
1,069,089
|
1,348,817
|
1,350,968
|
|||||||||||||||
|
Commercial loans held for sale, net
|
3
|
144,275
|
144,275
|
278,600
|
278,600
|
|||||||||||||||
|
Corporate debt
(1)
|
2
|
716,831
|
714,672
|
488,508
|
470,894
|
|||||||||||||||
|
Interest rate swaps
|
2
|
113,253
|
113,253
|
19,642
|
19,642
|
|||||||||||||||
|
Other derivatives
|
1,2
|
87,921
|
87,921
|
22,066
|
22,066
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Financial liabilities:
|
||||||||||||||||||||
|
Repurchase agreements
|
1,2
|
$
|
61,784,121
|
$
|
61,857,552
|
$
|
56,230,860
|
$
|
56,361,623
|
|||||||||||
|
Other secured financing
|
1,2
|
3,804,742
|
3,806,477
|
1,845,048
|
1,846,095
|
|||||||||||||||
|
Securitized debt of consolidated VIEs
|
2
|
3,712,821
|
3,712,821
|
2,540,711
|
2,541,193
|
|||||||||||||||
|
Participation sold
|
2
|
12,976
|
12,908
|
13,286
|
13,138
|
|||||||||||||||
|
Mortgage payable
|
3
|
327,632
|
346,718
|
334,707
|
339,849
|
|||||||||||||||
|
Interest rate swaps
|
2
|
2,919,492
|
2,919,492
|
1,677,571
|
1,677,571
|
|||||||||||||||
|
Other derivatives
|
1,2
|
73,445
|
73,445
|
49,963
|
49,963
|
|||||||||||||||
|
September 30, 2016
|
||||||||||||||||||||||||
|
Agency Mortgage-backed Securities
|
CRTs
|
Non-Agency Mortgage-backed Securities
|
Commercial Loans
|
Total Repurchase Agreements
|
Weighted Average Rate
|
|||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||||||
|
1 day
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
-
|
|
||||||||||||
|
2 to 29 days
|
25,761,193
|
250,347
|
496,798
|
-
|
26,508,338
|
0.99
|
%
|
|||||||||||||||||
|
30 to 59 days
|
4,937,568
|
71,650
|
191,132
|
-
|
5,200,350
|
0.86
|
%
|
|||||||||||||||||
|
60 to 89 days
|
6,057,659
|
-
|
115,939
|
-
|
6,173,598
|
0.85
|
%
|
|||||||||||||||||
|
90 to 119 days
|
5,309,103
|
-
|
-
|
-
|
5,309,103
|
0.79
|
%
|
|||||||||||||||||
|
Over 120 days
(1)
|
18,297,615
|
-
|
-
|
295,117
|
18,592,732
|
1.39
|
%
|
|||||||||||||||||
|
Total
|
$
|
60,363,138
|
$
|
321,997
|
$
|
803,869
|
$
|
295,117
|
$
|
61,784,121
|
1.07
|
%
|
||||||||||||
|
December 31, 2015
|
||||||||||||||||||||||||
|
|
Agency Mortgage-backed Securities
|
CRTs
|
Non-Agency Mortgage-backed Securities
|
Commercial Loans
|
Total Repurchase Agreements
|
Weighted Average Rate
|
||||||||||||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||||||||
|
1 day
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
-
|
|
||||||||||||
|
2 to 29 days
|
20,123,464
|
83,664
|
260,359
|
-
|
20,467,487
|
0.69
|
%
|
|||||||||||||||||
|
30 to 59 days
|
7,898,646
|
59,189
|
65,374
|
-
|
8,023,209
|
0.74
|
%
|
|||||||||||||||||
|
60 to 89 days
|
4,046,593
|
-
|
78,833
|
-
|
4,125,426
|
0.74
|
%
|
|||||||||||||||||
|
90 to 119 days
|
4,846,580
|
-
|
-
|
-
|
4,846,580
|
0.60
|
%
|
|||||||||||||||||
|
Over 120 days
(1)
|
18,557,715
|
-
|
31,015
|
179,428
|
18,768,158
|
1.33
|
%
|
|||||||||||||||||
|
Total
|
$
|
55,472,998
|
$
|
142,853
|
$
|
435,581
|
$
|
179,428
|
$
|
56,230,860
|
0.90
|
%
|
||||||||||||
|
September 30, 2016
|
December 31, 2015
|
|||||||||||||||
|
Reverse Repurchase Agreements
|
Repurchase Agreements
|
Reverse Repurchase Agreements
|
Repurchase Agreements
|
|||||||||||||
|
(dollars in thousands)
|
||||||||||||||||
|
Gross Amounts
|
$
|
500,000
|
$
|
62,284,121
|
$
|
-
|
$
|
56,230,860
|
||||||||
|
Amounts Offset
|
(500,000
|
)
|
(500,000
|
)
|
-
|
-
|
||||||||||
|
Netted Amounts
|
$
|
-
|
$
|
61,784,121
|
$
|
-
|
$
|
56,230,860
|
||||||||
|
Derivatives Instruments
|
Balance Sheet Location
|
September 30, 2016
|
December 31, 2015
|
||||||
|
Assets:
|
(dollars in thousands)
|
||||||||
|
Interest rate swaps
|
Interest rate swaps, at fair value
|
$
|
113,253
|
$
|
19,642
|
||||
|
Interest rate swaptions
|
Other derivatives, at fair value
|
1,527
|
-
|
||||||
|
TBA derivatives
|
Other derivatives, at fair value
|
59,360
|
9,622
|
||||||
|
Futures contracts
|
Other derivatives, at fair value
|
26,986
|
12,444
|
||||||
|
Purchase commitments
|
Other derivatives, at fair value
|
48
|
-
|
||||||
|
$
|
201,174
|
$
|
41,708
|
||||||
|
Liabilities:
|
|||||||||
|
Interest rate swaps
|
Interest rate swaps, at fair value
|
$
|
2,919,492
|
$
|
1,677,571
|
||||
|
Interest rate swaptions
|
Other derivatives, at fair value
|
2,105
|
-
|
||||||
|
TBA derivatives
|
Other derivatives, at fair value
|
547
|
17,185
|
||||||
|
Futures contracts
|
Other derivatives, at fair value
|
70,784
|
32,778
|
||||||
|
Purchase commitments
|
Other derivatives, at fair value
|
9
|
-
|
||||||
|
$
|
2,992,937
|
$
|
1,727,534
|
||||||
|
September 30, 2016
|
||||||||||||||||
|
Maturity
|
Current Notional
(1)
|
Weighted Average Pay Rate
(2) (3)
|
Weighted Average Receive Rate
(2)
|
Weighted Average Years to Maturity
(2)
|
||||||||||||
|
(dollars in thousands)
|
||||||||||||||||
|
0 - 3 years
|
$
|
4,552,383
|
1.74
|
%
|
0.76
|
%
|
2.77
|
|||||||||
|
3 - 6 years
|
9,675,000
|
1.92
|
%
|
0.88
|
%
|
4.14
|
||||||||||
|
6 - 10 years
|
7,363,550
|
2.34
|
%
|
0.98
|
%
|
7.81
|
||||||||||
|
Greater than 10 years
|
3,634,400
|
3.70
|
%
|
0.67
|
%
|
18.62
|
||||||||||
|
Total / Weighted Average
|
$
|
25,225,333
|
2.25
|
%
|
0.88
|
%
|
6.89
|
|||||||||
|
December 31, 2015
|
||||||||||||||||
|
Maturity
|
Current Notional
(1)
|
Weighted Average Pay Rate
(2) (3)
|
Weighted Average Receive Rate
(2)
|
Weighted Average Years to Maturity
(2)
|
||||||||||||
|
(dollars in thousands)
|
||||||||||||||||
|
0 - 3 years
|
$
|
3,240,436
|
1.85
|
%
|
0.36
|
%
|
1.80
|
|||||||||
|
3 - 6 years
|
11,675,000
|
1.82
|
%
|
0.55
|
%
|
4.25
|
||||||||||
|
6 - 10 years
|
11,635,250
|
2.44
|
%
|
0.57
|
%
|
7.92
|
||||||||||
|
Greater than 10 years
|
3,634,400
|
3.70
|
%
|
0.43
|
%
|
19.37
|
||||||||||
|
Total / Weighted Average
|
$
|
30,185,086
|
2.26
|
%
|
0.53
|
%
|
7.02
|
|||||||||
|
(1)
|
There were no forward starting swaps as of September 30, 2016. Notional amount includes $500.0 million in forward starting pay fixed swaps as of December 31, 2015.
|
|
(2)
|
Excludes forward starting swaps.
|
|
(3)
|
There were no forward starting swaps as of September 30, 2016. Weighted average fixed rate on forward starting pay fixed swaps was 1.44% as of December 31, 2015.
|
|
September 30, 2016
|
Current Underlying Notional
|
Weighted Average Underlying Pay Rate
|
Weighted Average Underlying Receive Rate
|
Weighted Average Underlying Years to Maturity
|
Weighted Average Months to Expiration
|
|||||||||||||
| (dollars in thousands) | ||||||||||||||||||
|
Long
|
$
|
950,000
|
1.08% |
|
3M LIBOR
|
2.24
|
2.77
|
|||||||||||
|
Short
|
$
|
(200,000
|
)
|
3M LIBOR
|
1.54% |
|
10.25
|
2.77
|
||||||||||
|
September 30, 2016
|
||||||||||||||||
|
Purchase and sale contracts for derivative TBAs
|
Notional
|
Implied Cost Basis
|
Implied Market Value
|
Net Carrying Value
|
||||||||||||
|
(dollars in thousands)
|
||||||||||||||||
|
Purchase contracts
|
$
|
15,950,000
|
$
|
16,671,196
|
$
|
16,730,009
|
$
|
58,813
|
||||||||
|
December 31, 2015
|
||||||||||||||||
|
Purchase and sale contracts for derivative TBAs
|
Notional
|
Implied Cost Basis
|
Implied Market Value
|
Net Carrying Value
|
||||||||||||
|
(dollars in thousands)
|
||||||||||||||||
|
Purchase contracts
|
$
|
13,761,000
|
$
|
14,177,338
|
$
|
14,169,775
|
$
|
(7,563
|
)
|
|||||||
|
September 30, 2016
|
||||||||||||
|
Notional - Long Positions
|
Notional - Short Positions
|
Weighted Average Years to Maturity
|
||||||||||
|
(dollars in thousands)
|
||||||||||||
|
2-year swap equivalent Eurodollar contracts
|
$
|
-
|
$
|
(14,991,375
|
)
|
2.00
|
||||||
|
U.S. Treasury futures - 5 year
|
-
|
(1,247,200
|
)
|
4.42
|
||||||||
|
Total
|
$
|
-
|
$
|
(16,238,575
|
)
|
2.19
|
||||||
|
December 31, 2015
|
||||||||||||
|
Notional - Long Positions
|
Notional - Short Positions
|
Weighted Average Years to Maturity
|
||||||||||
|
(dollars in thousands)
|
||||||||||||
|
2-year swap equivalent Eurodollar contracts
|
$
|
-
|
$
|
(7,000,000
|
)
|
2.00
|
||||||
|
U.S. Treasury futures - 5 year
|
-
|
(1,847,200
|
)
|
4.42
|
||||||||
|
U.S. Treasury futures - 10 year and greater
|
-
|
(655,600
|
)
|
6.92
|
||||||||
|
Total
|
$
|
-
|
$
|
(9,502,800
|
)
|
2.81
|
||||||
|
September 30, 2016
|
Amounts Eligible for Offset
|
|||||||||||||||
|
|
Gross Amounts
|
Financial Instruments
|
Cash Collateral
|
Net Amounts
|
||||||||||||
|
Assets:
|
(dollars in thousands)
|
|||||||||||||||
|
Interest rate swaps, at fair value
|
$
|
113,253
|
$
|
(113,253
|
)
|
$
|
-
|
$
|
-
|
|||||||
|
Interest rate swaptions, at fair value
|
1,527
|
(1,527
|
)
|
-
|
-
|
|||||||||||
|
TBA derivatives, at fair value
|
59,360
|
(406
|
)
|
-
|
58,954
|
|||||||||||
|
Futures contracts, at fair value
|
26,986
|
(26,986
|
)
|
-
|
-
|
|||||||||||
|
Purchase commitments
|
48
|
-
|
-
|
48
|
||||||||||||
|
|
||||||||||||||||
|
Liabilities:
|
||||||||||||||||
|
Interest rate swaps, at fair value
|
$
|
2,919,492
|
$
|
(113,253
|
)
|
$
|
(1,657,612
|
)
|
$
|
1,148,627
|
||||||
|
Interest rate swaptions, at fair value
|
2,105
|
(1,527
|
)
|
-
|
578
|
|||||||||||
|
TBA derivatives, at fair value
|
547
|
(406
|
)
|
-
|
141
|
|||||||||||
|
Futures contracts, at fair value
|
70,784
|
(26,986
|
)
|
(43,798
|
)
|
-
|
||||||||||
|
Purchase commitments
|
9
|
-
|
-
|
9
|
||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
December 31, 2015
|
Amounts Eligible for Offset
|
|||||||||||||||
|
|
Gross Amounts
|
Financial Instruments
|
Cash Collateral
|
Net Amounts
|
||||||||||||
|
Assets:
|
(dollars in thousands)
|
|||||||||||||||
|
Interest rate swaps, at fair value
|
$
|
19,642
|
$
|
(18,040
|
)
|
$
|
-
|
$
|
1,602
|
|||||||
|
TBA derivatives, at fair value
|
9,622
|
(7,367
|
)
|
-
|
2,255
|
|||||||||||
|
Futures contracts, at fair value
|
12,443
|
(10,868
|
)
|
-
|
1,575
|
|||||||||||
|
|
||||||||||||||||
|
Liabilities:
|
||||||||||||||||
|
Interest rate swaps, at fair value
|
$
|
1,677,571
|
$
|
(18,040
|
)
|
$
|
(913,576
|
)
|
$
|
745,955
|
||||||
|
TBA derivatives, at fair value
|
17,185
|
(7,367
|
)
|
-
|
9,818
|
|||||||||||
|
Futures contracts, at fair value
|
32,778
|
(10,868
|
)
|
(21,910
|
)
|
-
|
||||||||||
|
Location on Consolidated Statements of Comprehensive Income (Loss)
|
||||||||||||
|
Realized Gains (Losses) on Interest Rate Swaps
(1)
|
Realized Gains (Losses) on Termination of Interest Rate Swaps
|
Unrealized Gains (Losses) on Interest Rate Swaps
|
||||||||||
|
(dollars in thousands)
|
||||||||||||
|
Quarters Ended:
|
||||||||||||
|
September 30, 2016
|
$
|
(124,572
|
)
|
$
|
1,337
|
$
|
256,462
|
|||||
|
September 30, 2015
|
$
|
(162,304
|
)
|
$
|
-
|
$
|
(822,585
|
)
|
||||
|
Nine Months Ended:
|
||||||||||||
|
September 30, 2016
|
$
|
(402,809
|
)
|
$
|
(58,727
|
)
|
$
|
(1,148,478
|
)
|
|||
|
September 30, 2015
|
$
|
(465,008
|
)
|
$
|
(226,462
|
)
|
$
|
(587,995
|
)
|
|||
|
Quarter Ended September 30, 2016
|
||||||||||||
|
Derivative Instruments
|
Realized Gain (Loss)
|
Unrealized Gain (Loss)
|
Amount of Gain/(Loss) Recognized in Net Gains (Losses) on Trading Assets
|
|||||||||
|
(dollars in thousands)
|
||||||||||||
|
Net TBA derivatives
(1)
|
$
|
174,086
|
$
|
(78,677
|
)
|
$
|
95,409
|
|||||
|
Net interest rate swaptions
|
4,180
|
93
|
4,273
|
|||||||||
|
Futures
|
(47,035
|
)
|
110,218
|
63,183
|
||||||||
|
Purchase commitments
|
-
|
116
|
116
|
|||||||||
|
$
|
162,981
|
|||||||||||
|
Quarter Ended September 30, 2015
|
||||||||||||
|
Derivative Instruments
|
Realized Gain (Loss)
|
Unrealized Gain (Loss)
|
Amount of Gain/(Loss) Recognized in Net Gains (Losses) on Trading Assets
|
|||||||||
|
(dollars in thousands)
|
||||||||||||
|
Net TBA derivatives
(1)
|
$
|
168,292
|
$
|
81,560
|
$
|
249,852
|
||||||
|
Net interest rate swaptions
|
(11,525
|
)
|
11,519
|
(6
|
)
|
|||||||
|
Futures
|
(36,468
|
)
|
(105,199
|
)
|
(141,667
|
)
|
||||||
|
|
$
|
108,179
|
||||||||||
|
Nine Months Ended September 30, 2016
|
||||||||||||
|
Derivative Instruments
|
Realized Gain (Loss)
|
Unrealized Gain (Loss)
|
Amount of Gain/(Loss) Recognized in Net Gains (Losses) on Trading Assets
|
|||||||||
|
(dollars in thousands)
|
||||||||||||
|
Net TBA derivatives
(1)
|
492,450
|
66,376
|
$
|
558,826
|
||||||||
|
Net interest rate swaptions
|
4,180
|
93
|
4,273
|
|||||||||
|
Futures
|
(169,716
|
)
|
(23,465
|
)
|
(193,181
|
)
|
||||||
|
Purchase Commitments
|
-
|
116
|
116
|
|||||||||
|
$
|
370,034
|
|||||||||||
|
Nine Months Ended September 30, 2015
|
||||||||||||
|
Derivative Instruments
|
Realized Gain (Loss)
|
Unrealized Gain (Loss)
|
Amount of Gain/(Loss) Recognized in Net Gains (Losses) on Trading Assets
|
|||||||||
|
(dollars in thousands)
|
||||||||||||
|
Net TBA derivatives
(1)
|
$
|
61,846
|
$
|
91,773
|
$
|
153,619
|
||||||
|
Net interest rate swaptions
|
(41,016
|
)
|
35,634
|
(5,382
|
)
|
|||||||
|
Futures
|
(51,205
|
)
|
(109,974
|
)
|
(161,179
|
)
|
||||||
|
|
$
|
(12,942
|
)
|
|||||||||
|
(A)
|
Common Stock
|
|
|
For the Nine Months Ended:
|
|||||||
|
|
September 30, 2016
|
September 30, 2015
|
||||||
|
|
(dollars in thousands, except per share data)
|
|||||||
|
Distributions declared to common stockholders
|
$
|
857,223
|
$
|
852,989
|
||||
|
Distributions declared per common share
|
$
|
0.90
|
$
|
0.90
|
||||
|
Distributions paid to common stockholders after period end
|
$
|
269,111
|
$
|
284,348
|
||||
|
Distributions paid per common share after period end
|
$
|
0.26
|
$
|
0.30
|
||||
|
Date of distributions paid to common stockholders after period end
|
October 31, 2016
|
October 30, 2015
|
||||||
|
Dividends declared to Series A Preferred stockholders
|
$
|
10,944
|
$
|
10,944
|
||||
|
Dividends declared per Series A Preferred share
|
$
|
1.477
|
$
|
1.477
|
||||
|
Dividends declared to Series C Preferred stockholders
|
$
|
17,157
|
$
|
17,157
|
||||
|
Dividends declared per Series C Preferred share
|
$
|
1.430
|
$
|
1.430
|
||||
|
Dividends declared to Series D Preferred stockholders
|
$
|
25,875
|
$
|
25,875
|
||||
|
Dividends declared per Series D Preferred share
|
$
|
1.406
|
$
|
1.406
|
||||
|
Dividends declared to Series E Preferred stockholders
|
$
|
4,811
|
$
|
-
|
||||
|
Dividends declared per Series E Preferred share
|
$
|
0.477
|
$
|
-
|
||||
|
|
For the Quarters Ended September 30,
|
For the Nine Months Ended September 30,
|
||||||||||||||
|
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
|
Interest income:
|
(dollars in thousands)
|
|||||||||||||||
|
Residential Investment Securities
|
$
|
493,226
|
$
|
399,702
|
$
|
1,203,793
|
$
|
1,448,434
|
||||||||
|
Residential mortgage loans
|
1,608
|
-
|
1,608
|
-
|
||||||||||||
|
Commercial investment portfolio
(1)
|
61,240
|
50,204
|
191,005
|
142,969
|
||||||||||||
|
Reverse repurchase agreements
|
2,594
|
820
|
7,523
|
2,714
|
||||||||||||
|
Total interest income
|
558,668
|
450,726
|
1,403,929
|
1,594,117
|
||||||||||||
|
Interest expense:
|
||||||||||||||||
|
Repurchase agreements
|
154,083
|
103,823
|
423,150
|
307,796
|
||||||||||||
|
Convertible Senior Notes
|
-
|
-
|
-
|
29,740
|
||||||||||||
|
Securitized debt of consolidated VIEs
|
12,046
|
6,111
|
32,305
|
14,468
|
||||||||||||
|
Participation sold
|
157
|
161
|
472
|
479
|
||||||||||||
|
Other
|
7,868
|
202
|
18,429
|
306
|
||||||||||||
|
Total interest expense
|
174,154
|
110,297
|
474,356
|
352,789
|
||||||||||||
|
Net interest income
|
$
|
384,514
|
$
|
340,429
|
$
|
929,573
|
$
|
1,241,328
|
||||||||
|
|
||||||||||||||||
|
(1)
Includes commercial real estate debt, preferred equity and corporate debt.
|
||||||||||||||||
|
For the Quarters Ended
|
For the Nine Months Ended
|
|||||||||||||||
|
September 30, 2016
|
September 30, 2015
|
September 30, 2016
|
September 30, 2015
|
|||||||||||||
|
(dollars in thousands, except per share data)
|
||||||||||||||||
|
Net income (loss)
|
$
|
730,880
|
$
|
(627,491
|
)
|
$
|
(415,697
|
)
|
$
|
(203,919
|
)
|
|||||
|
Less: Net income (loss) attributable to noncontrolling interest
|
(336
|
)
|
(197
|
)
|
(883
|
)
|
(436
|
)
|
||||||||
|
Net income (loss) attributable to Annaly
|
731,216
|
(627,294
|
)
|
(414,814
|
)
|
(203,483
|
)
|
|||||||||
|
Less: Preferred stock dividends
|
22,803
|
17,992
|
58,787
|
53,976
|
||||||||||||
|
Net income (loss) available (related) to common stockholders, prior to adjustment for dilutive potential common shares, if necessary
|
708,413
|
(645,286
|
)
|
(473,601
|
)
|
(257,459
|
)
|
|||||||||
|
Add: Interest on Convertible Senior Notes, if dilutive
|
-
|
-
|
-
|
-
|
||||||||||||
|
Net income (loss) available to common stockholders, as adjusted
|
$
|
708,413
|
$
|
(645,286
|
)
|
$
|
(473,601
|
)
|
$
|
(257,459
|
)
|
|||||
|
Weighted average shares of common stock outstanding-basic
|
1,007,607,893
|
947,795,500
|
953,301,855
|
947,732,735
|
||||||||||||
|
Add: Effect of stock awards and Convertible Senior Notes, if dilutive
|
355,513
|
-
|
-
|
-
|
||||||||||||
|
Weighted average shares of common stock outstanding-diluted
|
1,007,963,406
|
947,795,500
|
953,301,855
|
947,732,735
|
||||||||||||
|
Net income (loss) per share available (related) to common share:
|
||||||||||||||||
|
Basic
|
$
|
0.70
|
$
|
(0.68
|
)
|
$
|
(0.50
|
)
|
$
|
(0.27
|
)
|
|||||
|
Diluted
|
$
|
0.70
|
$
|
(0.68
|
)
|
$
|
(0.50
|
)
|
$
|
(0.27
|
)
|
|||||
|
For the Nine Months Ended
|
||||||||||||||||
|
September 30, 2016
|
September 30, 2015
|
|||||||||||||||
|
Number of Shares
|
Weighted Average Exercise Price
|
Number of Shares
|
Weighted Average Exercise Price
|
|||||||||||||
|
Options outstanding at the beginning of period
|
1,168,775
|
$
|
15.34
|
2,259,335
|
$
|
15.35
|
||||||||||
|
Granted
|
-
|
-
|
-
|
-
|
||||||||||||
|
Exercised
|
-
|
-
|
-
|
-
|
||||||||||||
|
Forfeited
|
(6,400
|
)
|
14.69
|
(266,399
|
)
|
15.24
|
||||||||||
|
Expired
|
(36,750
|
)
|
12.90
|
(294,750
|
)
|
17.07
|
||||||||||
|
Options outstanding at the end of period
|
1,125,625
|
$
|
15.43
|
1,698,186
|
$
|
15.07
|
||||||||||
|
Options exercisable at the end of period
|
1,125,625
|
$
|
15.43
|
1,698,186
|
$
|
15.07
|
||||||||||
|
Years Ending December 31,
|
Lease Commitments
|
|||
|
(dollars in thousands)
|
||||
|
2016 (remaining)
|
$
|
924
|
||
|
2017
|
3,697
|
|||
|
2018
|
3,641
|
|||
|
2019
|
3,565
|
|||
|
2020
|
3,652
|
|||
|
Later years
|
18,343
|
|||
|
$
|
33,822
|
|||
|
INDEX TO ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS
|
|
|
Page
|
|
|
Overview
|
48
|
|
Acquisition of Hatteras
|
48
|
|
Business Environment
|
48
|
|
Economic Environment
|
49
|
|
Financial Regulatory Reform
|
50
|
|
Results of Operations
|
50
|
|
Net Income (Loss) Summary
|
50
|
|
Non-GAAP Financial Measures
|
52
|
|
Core Earnings, Core Earnings Per Common Share and Annualized Core Return on Average Equity
|
52
|
|
Core Interest Income, Economic Interest Expense, and Economic Core Net Interest Income
|
53
|
|
Experienced and Projected Long-term CPR
|
54
|
|
Core Interest Income and Core Average Yield on Interest Earning Assets
|
55
|
|
Economic Interest Expense and Average Cost of Interest Bearing Liabilities
|
55
|
|
Economic Core Net Interest Income
|
56
|
|
Realized and Unrealized Gains (Losses)
|
56
|
|
Other Income (Loss)
|
57
|
|
General and Administrative Expenses
|
58
|
|
Unrealized Gains and Losses
|
58
|
|
Return on Average Equity
|
59
|
|
Financial Condition
|
59
|
|
Residential Investment Securities
|
60
|
|
Contractual Obligations
|
62
|
|
Off-Balance Sheet Arrangements
|
62
|
|
Capital Management
|
62
|
|
Stockholders’ Equity
|
64
|
|
Common and Preferred Stock
|
64
|
|
Leverage and Capital
|
65
|
|
Risk Management
|
65
|
|
Risk Appetite
|
65
|
|
Governance
|
66
|
|
Description of Risks
|
66
|
|
Liquidity Risk Management
|
66
|
|
Funding
|
67
|
|
Excess Liquidity
|
68
|
|
Maturity Profile
|
69
|
|
Stress Testing
|
70
|
|
Liquidity Management Policies
|
71
|
|
Investment/Market Risk Management
|
71
|
|
Credit Risk Management
|
72
|
|
Counterparty Risk Management
|
73
|
|
Operational Risk Management
|
73
|
|
Compliance, Regulatory and Legal Risk Management
|
73
|
|
Critical Accounting Policies and Estimates
|
74
|
|
Valuation of Financial Instruments
|
74
|
|
Residential Investment Securities
|
74
|
|
Commercial Real Estate Investments
|
74
|
|
Interest Rate Swaps
|
75
|
|
Revenue Recognition
|
75
|
|
Consolidation of Variable Interest Entities
|
75
|
|
Use of Estimates
|
75
|
|
Glossary of Terms
|
76
|
|
Annaly, the parent company
|
Invests primarily in various types of Agency mortgage-backed securities and related derivatives to hedge these investments. Its portfolio also includes residential credit investments such as CRTs and non-Agency mortgage-backed securities.
|
|
Annaly Commercial Real Estate Group, Inc. (or ACREG)
|
Wholly-owned subsidiary that specializes in originating or acquiring, financing and managing commercial loans and other commercial real estate debt, commercial mortgage-backed securities and other commercial real estate-related assets.
|
|
Annaly Middle Market Lending LLC
(or MML)
|
Wholly-owned subsidiary that engages in corporate middle market lending transactions.
|
|
Hatteras Financial Corp. (or Hatteras)
|
Wholly-owned subsidiary that primarily engages in acquiring, owning and managing residential whole mortgage loans and MSRs.
|
|
RCap Securities, Inc.
(or RCap)
|
Wholly-owned subsidiary that operates as a broker-dealer, and is a member of the Financial Industry Regulatory Authority (or FINRA).
|
|
September 30, 2016
|
December 31, 2015
|
September 30, 2015
|
|||||||
|
30-Year mortgage current coupon
|
2.36%
|
|
3.00%
|
|
2.80%
|
|
|||
|
Mortgage basis
|
77 bps
|
73 bps
|
76 bps
|
||||||
|
10-Year U.S. Treasury rate
|
1.59%
|
|
2.27%
|
|
2.04%
|
|
|||
|
LIBOR:
|
|||||||||
|
1-Month
|
0.53%
|
|
0.43%
|
|
0.19%
|
|
|||
|
6-Month
|
1.24%
|
|
0.84%
|
|
0.53%
|
|
|
For the Quarter Ended September 30,
|
For the Nine Months Ended September 30,
|
|||||||||||||||
|
2016
|
2015
|
2016
|
2015
|
|||||||||||||
|
(dollars in thousands, except per share data)
|
||||||||||||||||
|
Interest income
|
$
|
558,668
|
$
|
450,726
|
$
|
1,403,929
|
$
|
1,594,117
|
||||||||
|
Interest expense
|
174,154
|
110,297
|
474,356
|
352,789
|
||||||||||||
|
Net interest income
|
384,514
|
340,429
|
929,573
|
1,241,328
|
||||||||||||
|
Realized and unrealized gains (losses)
|
412,906
|
(909,158
|
)
|
(1,166,432
|
)
|
(1,297,612
|
)
|
|||||||||
|
Other income (loss)
|
29,271
|
(9,675
|
)
|
13,226
|
(3,270
|
)
|
||||||||||
|
General and administrative expenses
|
97,737
|
49,457
|
194,903
|
152,404
|
||||||||||||
|
Income (loss) before income taxes
|
728,954
|
(627,861
|
)
|
(418,536
|
)
|
(211,958
|
)
|
|||||||||
|
Income taxes
|
(1,926
|
)
|
(370
|
)
|
(2,839
|
)
|
(8,039
|
)
|
||||||||
|
Net income (loss)
|
730,880
|
(627,491
|
)
|
(415,697
|
)
|
(203,919
|
)
|
|||||||||
|
Net income (loss) attributable to noncontrolling interest
|
(336
|
)
|
(197
|
)
|
(883
|
)
|
(436
|
)
|
||||||||
|
Net income (loss) attributable to Annaly
|
731,216
|
(627,294
|
)
|
(414,814
|
)
|
(203,483
|
)
|
|||||||||
|
Dividends on preferred stock
|
22,803
|
17,992
|
58,787
|
53,976
|
||||||||||||
|
Net income (loss) available (related) to common stockholders
|
$
|
708,413
|
$
|
(645,286
|
)
|
$
|
(473,601
|
)
|
$
|
(257,459
|
)
|
|||||
|
Net income (loss) per share available (related) to common stockholders:
|
||||||||||||||||
|
Basic
|
$
|
0.70
|
$
|
(0.68
|
)
|
$
|
(0.50
|
)
|
$
|
(0.27
|
)
|
|||||
|
Diluted
|
$
|
0.70
|
$
|
(0.68
|
)
|
$
|
(0.50
|
)
|
$
|
(0.27
|
)
|
|||||
|
Weighted average number of common shares outstanding:
|
||||||||||||||||
|
Basic
|
1,007,607,893
|
947,795,500
|
953,301,855
|
947,732,735
|
||||||||||||
|
Diluted
|
1,007,963,406
|
947,795,500
|
953,301,855
|
947,732,735
|
||||||||||||
|
Other information:
|
||||||||||||||||
|
Asset portfolio at period-end
|
$
|
83,158,385
|
$
|
72,441,744
|
$
|
83,158,385
|
$
|
72,441,744
|
||||||||
|
Average total assets
|
$
|
82,312,889
|
$
|
75,442,184
|
$
|
79,315,159
|
$
|
79,478,853
|
||||||||
|
Average equity
|
$
|
12,411,839
|
$
|
12,439,569
|
$
|
12,096,902
|
$
|
12,834,377
|
||||||||
|
Leverage at period-end
(1)
|
5.3:1
|
4.8:1
|
5.3:1
|
4.8:1
|
||||||||||||
|
Economic leverage at period-end
(2)
|
6.1:1
|
5.8:1
|
6.1:1
|
5.8:1
|
||||||||||||
|
Capital ratio
(3)
|
13.3
|
%
|
14.0
|
%
|
13.3
|
%
|
14.0
|
%
|
||||||||
|
Annualized return on average total assets
|
3.55
|
%
|
(3.33
|
%)
|
(0.70
|
%)
|
(0.34
|
%)
|
||||||||
|
Annualized return (loss) on average equity
|
23.55
|
%
|
(20.18
|
%)
|
(4.58
|
%)
|
(2.12
|
%)
|
||||||||
|
Annualized core return on average equity
(4)(5)
|
10.09
|
%
|
9.67
|
%
|
9.73
|
%
|
10.12
|
%
|
||||||||
|
Net interest margin
(6)
|
1.40
|
%
|
1.27
|
%
|
1.12
|
%
|
1.54
|
%
|
||||||||
|
Core net interest margin
(4)(5)
|
1.42
|
%
|
1.65
|
%
|
1.50
|
%
|
1.68
|
%
|
||||||||
|
Average yield on interest earning assets
|
2.70
|
%
|
2.48
|
%
|
2.44
|
%
|
2.77
|
%
|
||||||||
|
Core average yield on interest earning assets
(4)(5)
|
2.72
|
%
|
2.94
|
%
|
2.88
|
%
|
2.93
|
%
|
||||||||
|
Average cost of interest bearing liabilities
|
1.57
|
%
|
1.65
|
%
|
1.66
|
%
|
1.63
|
%
|
||||||||
|
Net interest spread
|
1.13
|
%
|
0.83
|
%
|
0.78
|
%
|
1.14
|
%
|
||||||||
|
Core net interest spread
(4)(5)
|
1.15
|
%
|
1.29
|
%
|
1.22
|
%
|
1.30
|
%
|
||||||||
|
Constant prepayment rate
|
15.9
|
%
|
11.5
|
%
|
12.5
|
%
|
10.9
|
%
|
||||||||
|
Long-term constant prepayment rate
(7)
|
14.4
|
%
|
9.2
|
%
|
14.4
|
%
|
9.2
|
%
|
||||||||
|
Common stock book value per share
|
$
|
11.83
|
$
|
11.99
|
$
|
11.83
|
$
|
11.99
|
||||||||
|
Core interest income
(4)(5)
|
$
|
562,559
|
$
|
533,862
|
$
|
1,661,811
|
$
|
1,685,554
|
||||||||
|
Economic interest expense
(4)
|
$
|
277,254
|
$
|
248,041
|
$
|
808,880
|
$
|
787,638
|
||||||||
|
Economic core net interest income
(4)(5)
|
$
|
285,305
|
$
|
285,821
|
$
|
852,931
|
$
|
897,916
|
||||||||
|
Core earnings
(4)(5)
|
$
|
312,893
|
$
|
300,737
|
$
|
886,826
|
$
|
974,175
|
||||||||
|
Core earnings per common share
(4)(5)
|
$
|
0.29
|
$
|
0.30
|
$
|
0.87
|
$
|
0.97
|
||||||||
|
(1)
|
Includes repurchase agreements, other secured financing, Convertible Senior Notes and non-recourse securitized debt, loan participation and mortgages payable.
|
|
(2)
|
Computed as the sum of recourse debt, TBA derivative notional outstanding and net forward purchases of investments divided by total equity.
|
|
(3)
|
Represents the ratio of stockholders’ equity to total assets (inclusive of total market value of TBA derivatives and exclusive of consolidated VIEs associated with B-Piece commercial mortgage-backed securities).
|
|
(4)
|
See “Non-GAAP Financial Measures” for a reconciliation of our non-GAAP measures to their corresponding GAAP amounts.
|
|
(5)
|
Excludes the premium amortization adjustment due to quarter-over-quarter changes in long-term CPR estimates.
|
|
(6)
|
Represents the sum of annualized economic core net interest income, inclusive of interest expense on interest rate swaps used to hedge costs of funds, plus TBA dollar roll income less interest expense on interest rate swaps used to hedge dollar roll transactions divided by the sum of average Interest Earning Assets plus average outstanding TBA contract balances.
|
|
(7)
|
The change in CPR measures over prior periods largely reflect the change in portfolio mix due to the acquisition of Hatteras.
|
| · |
core earnings;
|
| · |
core earnings per common share;
|
| · |
annualized core return on average equity;
|
| · |
core interest income;
|
| · |
economic interest expense;
|
| · |
economic core net interest income;
|
| · |
core average yield on interest earning assets;
|
| · |
core net interest margin; and
|
| · |
core net interest spread.
|
|
For the Quarters Ended
September 30, |
For the Nine Months Ended
September 30, |
|||||||||||||||
|
2016
|
2015
|
2016
|
2015
|
|||||||||||||
|
(dollars in thousands, except per share data)
|
||||||||||||||||
|
GAAP net income (loss)
|
$
|
730,880
|
$
|
(627,491
|
)
|
$
|
(415,697
|
)
|
$
|
(203,919
|
)
|
|||||
|
Less:
|
||||||||||||||||
|
Realized (gains) losses on termination of interest rate swaps
|
(1,337
|
)
|
-
|
58,727
|
226,462
|
|||||||||||
|
Unrealized (gains) losses on interest rate swaps
|
(256,462
|
)
|
822,585
|
1,148,478
|
587,995
|
|||||||||||
|
Net (gains) losses on disposal of investments
|
(14,447
|
)
|
7,943
|
(25,307
|
)
|
(58,246
|
)
|
|||||||||
|
Net (gains) losses on trading assets
|
(162,981
|
)
|
(108,175
|
)
|
(370,050
|
)
|
12,961
|
|||||||||
|
Net unrealized (gains) losses on investments measured at fair value through earnings
|
(29,675
|
)
|
24,501
|
24,351
|
40,466
|
|||||||||||
|
Bargain purchase gain
|
(72,576
|
)
|
-
|
(72,576
|
)
|
-
|
||||||||||
|
Impairment of goodwill
|
-
|
-
|
-
|
22,966
|
||||||||||||
|
Corporate acquisition related expenses
(1)
|
46,724
|
-
|
48,887
|
-
|
||||||||||||
|
Net (income) loss attributable to noncontrolling interest
|
336
|
197
|
883
|
436
|
||||||||||||
|
Premium amortization adjustment cost (benefit)
|
3,891
|
83,136
|
257,882
|
91,437
|
||||||||||||
|
Plus:
|
||||||||||||||||
|
TBA dollar roll income (loss)
(2)
|
90,174
|
98,041
|
252,882
|
253,617
|
||||||||||||
|
MSR amortization
(3)
|
(21,634
|
)
|
-
|
(21,634
|
)
|
-
|
||||||||||
|
Core earnings
|
$
|
312,893
|
$
|
300,737
|
$
|
886,826
|
$
|
974,175
|
||||||||
|
GAAP net income (loss) per average common share
|
$
|
0.70
|
$
|
(0.68
|
)
|
$
|
(0.50
|
)
|
$
|
(0.27
|
)
|
|||||
|
Core earnings per common share
|
$
|
0.29
|
$
|
0.30
|
$
|
0.87
|
$
|
0.97
|
||||||||
|
(1)
|
Represents transaction costs incurred in connection with the Hatteras Acquisition.
|
|
(2)
|
Represents a component of Net gains (losses) on trading assets in the Consolidated Statements of Comprehensive Income (Loss).
|
|
(3)
|
Represents the portion of changes in fair value that is attributable to the realization of estimated cash flows on our MSR portfolio and is reported as a component of Net unrealized (gains) losses on investments measured at fair value through earnings in the Consolidated Statements of Comprehensive Income (Loss).
|
|
For the Quarters Ended
|
For the Nine Months Ended
|
|||||||||||||||
|
September 30, 2016
|
September 30, 2015
|
September 30, 2016
|
September 30, 2015
|
|||||||||||||
| (dollars in thousands) | ||||||||||||||||
|
Premium amortization expense
|
213,241
|
255,123
|
834,387
|
633,937
|
||||||||||||
|
Less: PAA Cost (Benefit)
|
3,891
|
83,136
|
257,882
|
91,437
|
||||||||||||
|
Premium amortization expense exclusive of PAA
|
209,350
|
171,987
|
576,505
|
542,500
|
||||||||||||
|
For the Quarters Ended
|
For the Nine Months Ended
|
|||||||||||||||
|
September 30, 2016
|
September 30, 2015
|
September 30, 2016
|
September 30, 2015
|
|||||||||||||
| (per common share) | ||||||||||||||||
|
Premium amortization expense
|
0.21
|
0.27
|
0.88
|
0.67
|
||||||||||||
|
Less: PAA Cost (Benefit)
(1)
|
-
|
0.09
|
0.27
|
0.10
|
||||||||||||
|
Premium amortization expense exclusive of PAA
|
0.21
|
0.18
|
0.61
|
0.57
|
||||||||||||
|
(1)
|
PAA Cost (Benefit) for the quarter ended September 30, 2016 rounds to less than $0.01 per common share.
|
|
Total Interest
Income
|
PAA Cost
(Benefit)
|
Core Interest
Income
|
||||||||||
|
Quarters Ended:
|
(dollars in thousands)
|
|||||||||||
|
September 30, 2016
|
$
|
558,668
|
$
|
3,891
|
$
|
562,559
|
||||||
|
September 30, 2015
|
$
|
450,726
|
$
|
83,136
|
$
|
533,862
|
||||||
|
Nine Months Ended:
|
||||||||||||
|
September 30, 2016
|
$
|
1,403,929
|
$
|
257,882
|
$
|
1,661,811
|
||||||
|
September 30, 2015
|
$
|
1,594,117
|
$
|
91,437
|
$
|
1,685,554
|
||||||
|
GAAP
Interest
Expense
|
Add: Interest Expense
on Interest Rate Swaps
Used to Hedge Cost of
Funds
(1)
|
Economic
Interest
Expense
|
GAAP Net
Interest
Income
|
Less: Interest Expense
on Interest Rate Swaps
Used to Hedge Cost of
Funds
(1)
|
Economic
Net Interest
Income |
Add: PAA
Cost
(Benefit)
|
Economic Core
Net Interest
Income
|
|||||||||||||||||||||||||
|
For the Quarters Ended:
|
(dollars in thousands)
|
(dollars in thousands)
|
||||||||||||||||||||||||||||||
|
September 30, 2016
|
$
|
174,154
|
$
|
103,100
|
$
|
277,254
|
$
|
384,514
|
$
|
103,100
|
$
|
281,414
|
$
|
3,891
|
$
|
285,305
|
||||||||||||||||
|
September 30, 2015
|
$
|
110,297
|
$
|
137,744
|
$
|
248,041
|
$
|
340,429
|
$
|
137,744
|
$
|
202,685
|
$
|
83,136
|
$
|
285,821
|
||||||||||||||||
|
Nine Months Ended:
|
||||||||||||||||||||||||||||||||
|
September 30, 2016
|
$
|
474,356
|
$
|
334,525
|
$
|
808,881
|
$
|
929,573
|
$
|
334,525
|
$
|
595,048
|
$
|
257,882
|
$
|
852,930
|
||||||||||||||||
|
September 30, 2015
|
$
|
352,789
|
$
|
434,849
|
$
|
787,638
|
$
|
1,241,328
|
$
|
434,849
|
$
|
806,479
|
$
|
91,437
|
$
|
897,916
|
||||||||||||||||
|
(1)
|
A component of realized gains (losses) on interest rate swaps on the Consolidated Statements of Comprehensive Income (Loss).
|
|
Quarters Ended
|
Experienced
CPR
(1)
|
Projected Long
term CPR
(2)
|
|
September 30, 2016
|
15.9%
|
14.4%
|
|
September 30, 2015
|
11.5%
|
9.2%
|
|
Nine Months Ended
|
Experienced
CPR
(1)
|
Projected Long-
term CPR
(2)
|
|
September 30, 2016
|
12.5%
|
14.4%
|
|
September 30, 2015
|
10.9%
|
9.2%
|
|
(1)
For the quarters and nine months ended September 30, 2016 and 2015, respectively.
|
||
|
(2)
As of September 30, 2016 and 2015, respectively.
|
||
|
Average
Interest Bearing
Liabilities
|
Interest
Bearing
Liabilities at
Period End
|
Economic
Interest
Expense
(1)
|
Average
Cost of
Interest
Bearing
Liabilities
|
Average
One-
Month
LIBOR
|
Average
Six-
Month
LIBOR
|
Average One-Month
LIBOR Relative to
Average Six-Month
LIBOR
|
Average Cost of
Interest Bearing
Liabilities Relative
to Average One-
Month LIBOR
|
Average Cost of
Interest Bearing
Liabilities Relative
to Average Six-
Month LIBOR
|
||||||||||||||||||||||||||||
|
For the Quarters Ended:
|
(dollars in thousands)
|
|||||||||||||||||||||||||||||||||||
|
September 30, 2016
|
$
|
70,809,712
|
$
|
69,314,660
|
$
|
277,254
|
1.57
|
%
|
0.51
|
%
|
1.15
|
%
|
(0.64
|
%)
|
1.06
|
%
|
0.42
|
%
|
||||||||||||||||||
|
September 30, 2015
|
$
|
59,984,298
|
$
|
59,376,121
|
$
|
248,041
|
1.65
|
%
|
0.20
|
%
|
0.51
|
%
|
(0.31
|
%)
|
1.45
|
%
|
1.14
|
%
|
||||||||||||||||||
|
For the Nine Months Ended:
|
||||||||||||||||||||||||||||||||||||
|
September 30, 2016
|
$
|
65,079,627
|
$
|
69,314,660
|
$
|
808,881
|
1.66
|
%
|
0.46
|
%
|
0.99
|
%
|
(0.53
|
%)
|
1.20
|
%
|
0.67
|
%
|
||||||||||||||||||
|
September 30, 2015
|
$
|
64,542,221
|
$
|
59,376,121
|
$
|
787,638
|
1.63
|
%
|
0.18
|
%
|
0.44
|
%
|
(0.26
|
%)
|
1.45
|
%
|
1.19
|
%
|
||||||||||||||||||
|
(1) Economic interest expense includes interest expense on interest rate swaps.
|
||||||||||||||||||||||||||||||||||||
|
Average
Interest
Earning
Assets
(1)
|
Core
Interest
Income
(2)
|
Core Average
Yield on Interest
Earning Assets
(2)
|
Average
Interest
Bearing
Liabilities
|
Economic
Interest
Expense
(3)
|
Average Cost
of Interest
Bearing
Liabilities
|
Economic
Core Net
Interest
Income
(2) (3)
|
Core Net
Interest
Spread
(2)
|
Core Net
Interest
Margin
(4)
|
||||||||||||||||||||||||||||
|
For the Quarters Ended:
|
(dollars in thousands)
|
|||||||||||||||||||||||||||||||||||
|
September 30, 2016
|
$
|
82,695,270
|
$
|
562,559
|
2.72
|
%
|
$
|
70,809,712
|
$
|
277,254
|
1.57
|
%
|
$
|
285,305
|
1.15
|
%
|
1.42
|
%
|
||||||||||||||||||
|
September 30, 2015
|
$
|
72,633,314
|
$
|
533,862
|
2.94
|
%
|
$
|
59,984,298
|
$
|
248,041
|
1.65
|
%
|
$
|
285,821
|
1.29
|
%
|
1.65
|
%
|
||||||||||||||||||
|
For the Nine Months Ended:
|
||||||||||||||||||||||||||||||||||||
|
September 30, 2016
|
$
|
76,818,322
|
$
|
1,661,811
|
2.88
|
%
|
$
|
65,079,627
|
$
|
808,881
|
1.66
|
%
|
$
|
852,930
|
1.22
|
%
|
1.50
|
%
|
||||||||||||||||||
|
September 30, 2015
|
$
|
76,595,623
|
$
|
1,685,554
|
2.93
|
%
|
$
|
64,542,221
|
$
|
787,638
|
1.63
|
%
|
$
|
897,916
|
1.30
|
%
|
1.68
|
%
|
||||||||||||||||||
|
(1)
|
Does not reflect unrealized gains/(losses).
|
|
(2)
|
Adjusted by the PAA.
|
|
(3)
|
Economic interest expense and economic core net interest income is net of interest expense on interest rate swaps used to hedge cost of funds.
|
|
(4)
|
Represents the sum of annualized economic core net interest income, inclusive of interest expense on interest rate swaps used to hedge costs of funds, plus TBA dollar roll income less interest expense on interest rate swaps used to hedge dollar roll transactions divided by the sum of average Interest Earning Assets plus average outstanding TBA contract balances.
|
|
For the Quarters Ended,
|
For the Nine Months Ended,
|
|||||||||||||||
|
September 30, 2016
|
September 30, 2015
|
September 30, 2016
|
September 30, 2015
|
|||||||||||||
|
(dollars in thousands)
|
||||||||||||||||
|
Net gains (losses) on interest rate swaps
(1)
|
$
|
133,227
|
$
|
(984,889
|
)
|
$
|
(1,610,014
|
)
|
$
|
(1,279,465
|
)
|
|||||
|
Net gains (losses) on disposal of investments
|
14,447
|
(7,943
|
)
|
25,307
|
58,246
|
|||||||||||
|
Net gains (losses) on trading assets
|
162,981
|
108,175
|
370,050
|
(12,961
|
)
|
|||||||||||
|
Net unrealized gains (losses) on investments measured
at fair value through earnings
|
29,675
|
(24,501
|
)
|
(24,351
|
)
|
(40,466
|
)
|
|||||||||
|
Bargain purchase gain
|
72,576
|
-
|
72,576
|
-
|
||||||||||||
|
Impairment of goodwill
|
-
|
-
|
-
|
(22,966
|
)
|
|||||||||||
|
Total
|
$
|
412,906
|
$
|
(909,158
|
)
|
$
|
(1,166,432
|
)
|
$
|
(1,297,612
|
)
|
|||||
|
(1)
|
Includes realized gains (losses) on interest rate swaps, realized gains (losses) on termination of interest rate swaps and unrealized gains (losses) on interest rate swaps.
|
|
Total G&A
Expenses
(1)
|
Total G&A
Expenses/Average Assets
|
Total G&A
Expenses/Average Equity
|
||||||||||
|
For the Quarters Ended:
|
(dollars in thousands)
|
|||||||||||
|
September 30, 2016
|
$
|
97,737
|
0.47%
|
|
3.15%
|
|
||||||
|
September 30, 2015
|
$
|
49,457
|
0.26%
|
|
1.59%
|
|
||||||
|
For the Nine Months Ended:
|
||||||||||||
|
September 30, 2016
|
$
|
194,903
|
0.33%
|
|
2.15%
|
|
||||||
|
September 30, 2015
|
$
|
152,404
|
0.26%
|
|
1.58%
|
|
||||||
|
(1)
|
Includes $46.7 million and $48.9 million in Hatteras Acquisition related expenses for the quarter and nine months ended 2016, respectively.
|
|
September 30, 2016
|
December 31, 2015
|
|||||||
|
(dollars in thousands)
|
||||||||
|
Unrealized gain
|
$
|
1,180,275
|
$
|
480,336
|
||||
|
Unrealized loss
|
(60,598
|
)
|
(857,932
|
)
|
||||
|
Net unrealized gain (loss)
|
$
|
1,119,677
|
$
|
(377,596
|
)
|
|||
|
Economic
Net Interest
Income/
Average
Equity
(1)
|
Realized and
Unrealized Gains
and Losses/Average
Equity
(2)
|
Other Income
(Loss)/Average
Equity
(3)
|
G&A
Expenses/
Average
Equity
|
Income
Taxes/
Average
Equity
|
Return on
Average
Equity
|
|||||||||||||||||||
|
For the Quarters Ended:
|
||||||||||||||||||||||||
|
September 30, 2016
|
9.07
|
%
|
16.63
|
%
|
0.94
|
%
|
(3.15
|
%)
|
0.06
|
%
|
23.55
|
%
|
||||||||||||
|
September 30, 2015
|
6.52
|
%
|
(24.81
|
%)
|
(0.31
|
%)
|
(1.59
|
%)
|
0.01
|
%
|
(20.18
|
%)
|
||||||||||||
|
For the Nine Months Ended:
|
||||||||||||||||||||||||
|
September 30, 2016
|
6.56
|
%
|
(9.17
|
%)
|
0.15
|
%
|
(2.15
|
%)
|
0.03
|
%
|
(4.58
|
%)
|
||||||||||||
|
September 30, 2015
|
8.37
|
%
|
(8.96
|
%)
|
(0.03
|
%)
|
(1.58
|
%)
|
0.08
|
%
|
(2.12
|
%
)
|
||||||||||||
|
(1)
|
Economic net interest income includes interest expense on interest rate swaps used to hedge cost of funds.
|
|
(2)
|
Realized and unrealized gains and losses excludes interest expense on interest rate swaps used to hedge cost of funds.
|
|
(3)
|
Other income (loss) includes investment advisory income, dividend income from affiliate, and other income (loss).
|
|
Residential
|
Commercial
|
|||||||||||||||||||||||||||||||||||
|
Agency
MBS
(1)
|
TBAs
|
CRTs
|
Non-Agency
MBS
(2)
|
CRE Debt & Preferred
Equity
Investments
|
Loans Held
for Sale
|
Investments
in CRE
|
Corporate
Debt
|
Total
(3)
|
||||||||||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||||||||||||||||||
|
Assets:
|
||||||||||||||||||||||||||||||||||||
|
Fair Value/Carrying Value
|
$
|
73,968,274
|
$
|
16,730,009
|
$
|
669,295
|
$
|
1,770,409
|
$
|
5,389,274
|
$
|
144,275
|
$
|
500,027
|
$
|
716,831
|
$
|
83,158,385
|
||||||||||||||||||
|
Debt:
|
||||||||||||||||||||||||||||||||||||
|
Repurchase agreements
|
60,363,138
|
15,950,000
|
321,997
|
803,869
|
295,117
|
-
|
-
|
-
|
61,784,121
|
|||||||||||||||||||||||||||
|
Other secured financing
|
2,982,418
|
-
|
-
|
246,665
|
363,429
|
-
|
-
|
212,230
|
3,804,742
|
|||||||||||||||||||||||||||
|
Securitized debt
|
-
|
-
|
-
|
50,937
|
3,661,884
|
-
|
-
|
-
|
3,712,821
|
|||||||||||||||||||||||||||
|
Participation sold
|
-
|
-
|
-
|
-
|
12,976
|
-
|
-
|
-
|
12,976
|
|||||||||||||||||||||||||||
|
Mortgages payable
|
-
|
-
|
-
|
-
|
-
|
-
|
327,632
|
-
|
327,632
|
|||||||||||||||||||||||||||
|
Net Equity Allocated
|
$
|
10,622,718
|
$
|
780,009
|
$
|
347,298
|
$
|
668,938
|
$
|
1,055,868
|
$
|
144,275
|
$
|
172,395
|
$
|
504,601
|
$
|
13,516,093
|
||||||||||||||||||
|
Net Equity Allocated (%)
|
78
|
%
|
6
|
%
|
3
|
%
|
5
|
%
|
8
|
%
|
1
|
%
|
1
|
%
|
4
|
%
|
100%
|
(4)
|
||||||||||||||||||
|
Debt/Net Equity Ratio
|
6.0:1
|
20.4:1
|
0.9:1
|
1.6:1
|
4.1:1
|
0.0:1
|
1.9:1
|
0.4:1
|
5.3:1
|
(5) | ||||||||||||||||||||||||||
|
(1)
|
Includes MSRs.
|
|
(2)
|
Includes residential mortgage loans.
|
|
(3)
|
Excludes the TBA asset, debt and equity balances.
|
|
(4)
|
Net Equity Allocated, as disclosed in the above table, excludes non-portfolio related activity and may differ from stockholders’ equity per the Consolidated Statements of Financial Condition.
|
|
(5)
|
Represents the debt/net equity ratio as determined using amounts on the Consolidated Statements of Financial Condition.
|
|
September 30, 2016
|
December 31, 2015
|
|||||||
|
(dollars in thousands)
|
||||||||
|
Residential Investment Securities:
(1)
|
||||||||
|
Principal Amount
|
$
|
69,699,747
|
$
|
62,764,045
|
||||
|
Net Premium
|
3,405,942
|
3,301,510
|
||||||
|
Amortized Cost
|
73,105,689
|
66,065,555
|
||||||
|
Amortized Cost/Principal Amount
|
104.89
|
%
|
105.26
|
%
|
||||
|
Carrying Value
|
74,289,423
|
65,680,037
|
||||||
|
Carrying Value / Principal Amount
|
106.58
|
%
|
104.65
|
%
|
||||
|
Weighted Average Coupon Rate
|
3.56
|
%
|
3.68
|
%
|
||||
|
Weighted Average Yield
|
2.55
|
%
|
2.82
|
%
|
||||
|
Adjustable-Rate Residential Investment Securities:
(1)
|
||||||||
|
Principal Amount
|
$
|
13,186,232
|
$
|
3,623,673
|
||||
|
Weighted Average Coupon Rate
|
2.77
|
%
|
3.06
|
%
|
||||
|
Weighted Average Yield
|
2.01
|
%
|
2.90
|
%
|
||||
|
Weighted Average Term to Next Adjustment
|
33 Months
|
57 Months
|
||||||
|
Weighted Average Lifetime Cap
(2)
|
7.49
|
%
|
9.15
|
%
|
||||
|
Principal Amount at Period End as % of Total Residential Investment Securities
|
18.92
|
%
|
5.77
|
%
|
||||
|
Fixed-Rate Residential Investment Securities:
(1)
|
||||||||
|
Principal Amount
|
$
|
56,513,515
|
$
|
59,140,372
|
||||
|
Weighted Average Coupon Rate
|
3.74
|
%
|
3.72
|
%
|
||||
|
Weighted Average Yield
|
2.67
|
%
|
2.82
|
%
|
||||
|
Principal Amount at Period End as % of Total Residential Investment Securities
|
81.08
|
%
|
94.23
|
%
|
||||
|
Interest-Only Residential Investment Securities:
|
||||||||
|
Notional Amount
|
$
|
9,498,232
|
$
|
10,310,577
|
||||
|
Net Premium
|
1,514,808
|
1,649,742
|
||||||
|
Amortized Cost
|
1,514,808
|
1,649,742
|
||||||
|
Amortized Cost/Notional Amount
|
15.95
|
%
|
16.00
|
%
|
||||
|
Carrying Value
|
1,316,238
|
1,553,457
|
||||||
|
Carrying Value/Notional Amount
|
13.86
|
%
|
15.07
|
%
|
||||
|
Weighted Average Coupon Rate
|
3.87
|
%
|
3.97
|
%
|
||||
|
Weighted Average Yield
|
4.74
|
%
|
8.89
|
%
|
||||
|
(1)
|
Excludes interest-only mortgage-backed securities.
|
|
(2)
|
Excludes non-Agency mortgage-backed securities and CRT securities as this attribute is not applicable to these asset classes.
|
|
By Sector Product
|
||||||||||||||||||||
|
Product
|
Market Value
|
Coupon
|
Credit
Enhancement
|
60+
Delinquencies
|
3M VPR
(1)
|
|||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
Alt-A
|
$
|
160,233
|
4.41
|
%
|
7.21
|
%
|
15.07
|
%
|
5.90
|
%
|
||||||||||
|
Prime
|
230,140
|
4.52
|
%
|
1.55
|
%
|
10.45
|
%
|
2.50
|
%
|
|||||||||||
|
Subprime
|
549,754
|
1.91
|
%
|
23.21
|
%
|
19.96
|
%
|
1.85
|
%
|
|||||||||||
|
Prime Jumbo (>=2010 Vintage)
|
160,370
|
3.50
|
%
|
15.59
|
%
|
-
|
24.41
|
%
|
||||||||||||
|
Prime Jumbo (>=2010 Vintage) Interest Only
|
11,329
|
0.39
|
%
|
-
|
-
|
17.46
|
%
|
|||||||||||||
|
Re-Performing Loan Securitizations
|
80,212
|
3.86
|
%
|
45.17
|
%
|
14.37
|
%
|
3.34
|
%
|
|||||||||||
|
Agency Credit Risk Transfer
|
616,761
|
4.61
|
%
|
1.02
|
%
|
0.14
|
%
|
18.89
|
%
|
|||||||||||
|
Private Label Credit Risk Transfer
|
52,534
|
6.06
|
%
|
7.77
|
%
|
1.42
|
%
|
4.00
|
%
|
|||||||||||
|
Non-Performing Loan Securitizations
|
268,223
|
4.15
|
%
|
51.52
|
%
|
67.23
|
%
|
1.35
|
%
|
|||||||||||
|
Total/Weighted Average
|
$
|
2,129,556
|
2.70
|
%
|
11.85
|
%
|
11.87
|
%
|
11.07
|
%
|
||||||||||
|
(1)
|
Represents the 3 month voluntary prepayment rate (or VPR).
|
|
Market Value By Sector and Payment Structure
|
||||||||||||
|
Product
|
Senior
|
Subordinate
|
Total
|
|||||||||
|
(dollars in thousands)
|
||||||||||||
|
Alt-A
|
$
|
83,319
|
$
|
76,914
|
$
|
160,233
|
||||||
|
Prime
|
37,779
|
192,361
|
230,140
|
|||||||||
|
Subprime
|
189,236
|
360,518
|
549,754
|
|||||||||
|
Prime Jumbo (>=2010 Vintage)
|
149,870
|
10,500
|
160,370
|
|||||||||
|
Prime Jumbo (>=2010 Vintage) Interest Only
|
11,329
|
-
|
11,329
|
|||||||||
|
Re-Performing Loan Securitizations
|
80,212
|
-
|
80,212
|
|||||||||
|
Agency Credit Risk Transfer
|
-
|
616,761
|
616,761
|
|||||||||
|
Private Label Credit Risk Transfer
|
-
|
52,534
|
52,534
|
|||||||||
|
Non-Performing Loan Securitizations
|
264,735
|
3,488
|
268,223
|
|||||||||
|
Total/Weighted Average
|
$
|
816,480
|
$
|
1,313,076
|
$
|
2,129,556
|
||||||
|
Market Value By Sector and Bond Coupon
|
||||||||||||||||||||
|
Product
|
ARM
|
Fixed
|
Floater
|
Interest Only
|
Total
|
|||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
Alt-A
|
$
|
18,628
|
$
|
99,947
|
$
|
41,658
|
$
|
-
|
$
|
160,233
|
||||||||||
|
Prime
|
107,269
|
122,871
|
-
|
-
|
230,140
|
|||||||||||||||
|
Subprime
|
-
|
60,675
|
489,079
|
-
|
549,754
|
|||||||||||||||
|
Prime Jumbo (>=2010 Vintage)
|
-
|
149,870
|
10,500
|
-
|
160,370
|
|||||||||||||||
|
Prime Jumbo (>=2010 Vintage) Interest Only
|
-
|
-
|
-
|
11,329
|
11,329
|
|||||||||||||||
|
Re-Performing Loan Securitizations
|
-
|
80,212
|
-
|
-
|
80,212
|
|||||||||||||||
|
Agency Credit Risk Transfer
|
-
|
-
|
616,761
|
-
|
616,761
|
|||||||||||||||
|
Private Label Credit Risk Transfer
|
-
|
-
|
52,534
|
-
|
52,534
|
|||||||||||||||
|
Non-Performing Loan Securitizations
|
-
|
268,223
|
-
|
-
|
268,223
|
|||||||||||||||
|
Total
|
$
|
125,897
|
$
|
781,798
|
$
|
1,210,532
|
$
|
11,329
|
$
|
2,129,556
|
||||||||||
|
Within One
Year
|
One to Three
Years
|
Three to
Five Years
|
More than
Five Years
|
Total
|
||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
Repurchase agreements
|
$
|
55,041,768
|
$
|
6,742,353
|
$
|
-
|
$
|
-
|
$
|
61,784,121
|
||||||||||
|
Interest expense on repurchase agreements
(1)
|
229,100
|
53,408
|
-
|
-
|
282,508
|
|||||||||||||||
|
Other secured financing
|
2,646
|
1,540
|
3,800,556
|
-
|
3,804,742
|
|||||||||||||||
|
Interest expense on other secured financing
(1)
|
30,661
|
61,323
|
41,627
|
-
|
133,611
|
|||||||||||||||
|
Securitized debt of consolidated VIEs (principal)
|
-
|
-
|
-
|
3,695,502
|
3,695,502
|
|||||||||||||||
|
Mortgages payable (principal)
|
18,446
|
23,375
|
-
|
289,125
|
330,946
|
|||||||||||||||
|
Participation sold (principal)
|
12,908
|
-
|
-
|
-
|
12,908
|
|||||||||||||||
|
Long-term operating lease obligations
|
3,389
|
7,250
|
7,415
|
15,768
|
33,822
|
|||||||||||||||
|
Total
|
$
|
55,338,918
|
$
|
6,889,249
|
$
|
3,849,598
|
$
|
4,000,395
|
$
|
70,078,160
|
||||||||||
|
(1)
|
Interest expense on repurchase agreements and other secured financing calculated based on rates at September 30, 2016.
|
| § |
Common and preferred equity
|
| § |
Other forms of equity-like capital
|
| § |
Surplus credit reserves over expected losses
|
| § |
Other loss absorption instruments
|
|
September 30, 2016
|
December 31, 2015
|
|||||||
|
Stockholders’ Equity:
|
(dollars in thousands)
|
|||||||
|
7.875% Series A Cumulative Redeemable Preferred Stock
|
$
|
177,088
|
$
|
177,088
|
||||
|
7.625% Series C Cumulative Redeemable Preferred Stock
|
290,514
|
290,514
|
||||||
|
7.50% Series D Cumulative Redeemable Preferred Stock
|
445,457
|
445,457
|
||||||
|
7.625% Series E Cumulative Redeemable Preferred Stock
|
287,500
|
-
|
||||||
|
Common stock
|
10,189
|
9,359
|
||||||
|
Additional paid-in capital
|
15,578,677
|
14,675,768
|
||||||
|
Accumulated other comprehensive income (loss)
|
1,119,677
|
(377,596
|
)
|
|||||
|
Accumulated deficit
|
(4,655,440
|
)
|
(3,324,616
|
)
|
||||
|
Total stockholders’ equity
|
$
|
13,253,662
|
$
|
11,895,974
|
||||
|
Options
Exercised
|
Aggregate
Exercise Price
|
Shares Issued
Through Direct
Purchase
|
Amount Raised from Direct
Purchase and Dividend
Reinvestment Program
|
|||||||||||||
|
For the Nine Months Ended:
|
(dollars in thousands)
|
|||||||||||||||
|
September 30, 2016
|
-
|
$
|
-
|
172,000
|
$
|
1,795
|
||||||||||
|
September 30, 2015
|
-
|
$
|
-
|
168,000
|
$
|
1,724
|
||||||||||
|
Portfolio Composition
|
We will maintain a portfolio comprised of target assets approved by our Board and in accordance with our capital allocation policy.
|
|
Leverage
|
We will operate at an economic leverage ratio no greater than 10:1.
|
|
Liquidity Risk
|
We will seek to maintain an unencumbered asset portfolio sufficient to meet our liquidity needs under adverse market conditions.
|
|
Interest Rate Risk
|
We will seek to manage interest rate risk to protect the portfolio from adverse rate movements utilizing derivative instruments targeting both income and capital preservation.
|
|
Credit Risk
|
We will seek to manage credit risk by making investments which conform within our specific investment policy parameters and optimize risk-adjusted returns.
|
|
Capital Preservation
|
We will seek to protect our capital base through disciplined risk management practices.
|
|
Compliance
|
We will comply with regulatory requirements needed to maintain our REIT status and our exemption from registration under the Investment Company Act.
|
|
Risk
|
Description
|
|
Liquidity Risk
|
Risk to earnings, capital or business arising from our inability to meet our obligations when they come due without incurring unacceptable losses because of inability to liquidate assets or obtain adequate funding.
|
|
Investment/Market
Risk
|
Risk to earnings, capital or business resulting in the decline in value of our assets or an increase in the costs of financing caused by changes in market variables, such as interest rates, which affect the values of investment securities and other investment instruments.
|
|
Counterparty Risk
|
Risk to earnings, capital or business resulting from counterparty's failure to meet the terms of any contract or otherwise failure to perform as agreed. This risk is present in funding and hedging activities.
|
|
Credit Risk
|
Risk to earnings, capital or business resulting from an obligor’s failure to meet the terms of any contract or otherwise failure to perform as agreed. This risk is present in lending, and investing activities.
|
|
Operational Risk
|
Risk to earnings, capital, reputation or business arising from inadequate or failed internal processes or systems, human factors or external events. Model risk is included in operational risk.
|
|
Compliance,
Regulatory and Legal
Risk
|
Risk to earnings, capital, reputation of business arising from violations of, or nonconformance with internal and external applicable rules and regulations, losses resulting from lawsuits or adverse judgments, or from changes in the regulatory environment that may impact our business model.
|
|
Funding
|
Availability of diverse and stable sources of funds.
|
|
Excess Liquidity
|
Excess liquidity primarily in the form of unencumbered assets.
|
|
Maturity Profile
|
Diversity and tenor of liabilities and modest use of leverage.
|
|
Stress Testing
|
Scenario modeling to measure the resiliency of our liquidity position.
|
|
Liquidity Management Policies
|
Comprehensive policies including monitoring, risk limits and an escalation protocol.
|
|
Repurchase Agreements
|
Reverse Repurchase Agreements
|
|||||||||||||||
|
Average Daily
Amount Outstanding
|
Ending Amount
Outstanding
|
Average Daily
Amount Outstanding
|
Ending Amount
Outstanding
|
|||||||||||||
|
Quarter Ended:
|
(dollars in thousands)
|
|||||||||||||||
|
September 30, 2016
|
63,231,246
|
61,784,121
|
1,494,022
|
-
|
||||||||||||
|
June 30, 2016
|
54,647,175
|
53,868,385
|
1,159,341
|
-
|
||||||||||||
|
March 31, 2016
|
55,753,041
|
54,448,141
|
1,294,505
|
-
|
||||||||||||
|
December 31, 2015
|
57,483,870
|
56,230,860
|
214,674
|
-
|
||||||||||||
|
September 30, 2015
|
57,102,712
|
56,449,364
|
931,522
|
-
|
||||||||||||
|
June 30, 2015
|
60,643,597
|
57,459,552
|
1,779,121
|
-
|
||||||||||||
|
March 31, 2015
|
68,572,119
|
60,477,378
|
100,000
|
100,000
|
||||||||||||
|
December 31, 2014
|
72,117,895
|
71,361,926
|
10,870
|
100,000
|
||||||||||||
|
September 30, 2014
|
71,312,473
|
69,610,722
|
-
|
-
|
||||||||||||
|
September 30, 2016
|
||||||||||||
|
Principal Balance
|
Weighted
Average Rate
|
% of Total
|
||||||||||
|
(dollars in thousands)
|
||||||||||||
|
1 day
|
$
|
-
|
0.00
|
%
|
0.0
|
%
|
||||||
|
2 to 29 days
|
26,508,338
|
0.99
|
%
|
40.4
|
%
|
|||||||
|
30 to 59 days
|
5,202,996
|
0.85
|
%
|
7.9
|
%
|
|||||||
|
60 to 89 days
|
6,173,598
|
0.85
|
%
|
9.4
|
%
|
|||||||
|
90 to 119 days
|
5,309,103
|
0.79
|
%
|
8.1
|
%
|
|||||||
|
Over 120 days
(1)
|
22,394,828
|
1.29
|
%
|
34.2
|
%
|
|||||||
|
Total
|
$
|
65,588,863
|
1.05
|
%
|
100.0
|
%
|
||||||
|
Weighted Average Rate
|
||||||||||||||||
|
Principal Balance
|
As of Period End
|
For the Quarter
|
Weighted Average
Days to Maturity (3) |
|||||||||||||
|
(dollars in thousands)
|
||||||||||||||||
|
Repurchase agreements
|
$
|
61,784,121
|
1.07
|
%
|
0.97
|
%
|
128
|
|||||||||
|
Other secured financing
(1)
|
3,804,742
|
0.80
|
%
|
0.83
|
%
|
1,560
|
||||||||||
|
Securitized debt of consolidated VIEs
(2)
|
3,695,502
|
1.14
|
%
|
1.29
|
%
|
2,434
|
||||||||||
|
Participation sold
(2)
|
12,908
|
5.58
|
%
|
4.81
|
%
|
213
|
||||||||||
|
Mortgages payable
(2)
|
330,946
|
4.20
|
%
|
4.42
|
%
|
2,881
|
||||||||||
|
Total indebtedness
|
$
|
69,628,219
|
||||||||||||||
|
(1)
|
Includes advances from the Federal Home Loan Bank of Des Moines of $3.6 billion and financing under credit facilities.
|
|
(2)
|
Non-recourse to Annaly.
|
|
(3)
|
Determined based on estimated weighted-average lives of the underlying debt instruments.
|
|
Encumbered
Assets
|
Unencumbered
Assets
|
Total
|
||||||||||
|
(dollars in thousands)
|
||||||||||||
|
Financial Assets:
|
||||||||||||
|
Cash and cash equivalents
|
$
|
2,271,856
|
$
|
110,332
|
$
|
2,382,188
|
||||||
|
Investments, at carrying value:
(1)
|
||||||||||||
|
Agency mortgage-backed securities
|
67,902,771
|
6,046,140
|
73,948,911
|
|||||||||
|
Credit risk transfer securities
|
446,529
|
222,766
|
669,295
|
|||||||||
|
Non-Agency mortgage-backed securities
|
1,293,530
|
166,730
|
1,460,260
|
|||||||||
|
Residential mortgage loans
|
179,626
|
130,522
|
310,148
|
|||||||||
|
MSRs
|
2,200
|
489,969
|
492,169
|
|||||||||
|
Commerical real estate debt investments
|
4,319,077
|
-
|
4,319,077
|
|||||||||
|
Commercial real estate debt and preferred equity, held for investment
|
583,131
|
487,066
|
1,070,197
|
|||||||||
|
Commercial loans held for sale
|
-
|
144,275
|
144,275
|
|||||||||
|
Corporate debt
|
475,453
|
241,378
|
716,831
|
|||||||||
|
Total financial assets
|
$
|
77,474,956
|
$
|
8,038,395
|
$
|
85,513,351
|
||||||
|
(1)
|
The amounts reflected in the table above are on a settlement date basis and may differ from the total positions reported on the Consolidated Statements of Financial Condition.
|
|
Liquid Assets
|
Carrying Value
(1)
|
|||
|
(dollars in thousands)
|
||||
|
Cash and cash equivalents
|
$
|
2,382,188
|
||
|
Residential Investment Securities
(2)
|
76,078,466
|
|||
|
Residential mortgage loans
|
310,148
|
|||
|
Commercial real estate debt investments
|
365,927
|
|||
|
Commercial real estate debt and preferred equity, held for investment
|
459,612
|
|||
|
Commercial loans held for sale
|
144,275
|
|||
|
Corporate debt
|
466,099
|
|||
|
Total liquid assets
|
$
|
80,206,715
|
||
|
Percentage of liquid assets to total assets
|
92.29
|
%
|
||
|
(1)
|
Carrying value represents the market value of assets. The assets listed in this table include $73.4 billion of assets that have been pledged as collateral against existing liabilities as of September 30, 2016. Please refer to the Encumbered and Unencumbered Assets table for related information.
|
|
(2)
|
The amounts reflected in the table above are on a settlement date basis and may differ from the total positions reported on the Consolidated Statements of Financial Condition.
|
|
Less than 3
Months
|
3-12 Months
|
More than 1 Year
to 3 Years
|
3 Years and Over
|
Total
|
||||||||||||||||
|
Financial Assets:
|
(dollars in thousands)
|
|||||||||||||||||||
|
Cash and cash equivalents
|
$
|
2,382,188
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
2,382,188
|
||||||||||
|
Agency mortgage-backed securities (principal)
|
403,781
|
-
|
2,778,381
|
64,291,718
|
67,473,880
|
|||||||||||||||
|
Credit risk transfer securities (principal)
|
-
|
-
|
33,000
|
608,531
|
641,531
|
|||||||||||||||
|
Non-Agency mortgage-backed securities (principal)
|
40,000
|
172,943
|
360,661
|
1,010,732
|
1,584,336
|
|||||||||||||||
|
Residential mortgage loans (principal)
|
-
|
-
|
-
|
301,957
|
301,957
|
|||||||||||||||
|
Commercial real estate debt investments (principal)
|
-
|
-
|
-
|
4,305,085
|
4,305,085
|
|||||||||||||||
|
Corporate debt (principal)
|
-
|
-
|
-
|
725,801
|
725,801
|
|||||||||||||||
|
Commercial real estate debt and preferred equity (principal)
|
136,895
|
242,685
|
580,973
|
114,465
|
1,075,018
|
|||||||||||||||
|
Commercial loans held for sale (principal)
|
-
|
-
|
145,000
|
-
|
145,000
|
|||||||||||||||
|
Total financial assets
|
$
|
2,962,864
|
$
|
415,628
|
$
|
3,898,015
|
$
|
71,358,289
|
$
|
78,634,796
|
||||||||||
|
Financial Liabilities:
|
||||||||||||||||||||
|
Repurchase agreements
|
$
|
37,882,286
|
$
|
17,159,482
|
$
|
6,742,353
|
$
|
-
|
$
|
61,784,121
|
||||||||||
|
Other secured financing
|
2,646
|
-
|
1,540
|
3,800,556
|
3,804,742
|
|||||||||||||||
|
Securitized debt of consolidated VIE (principal)
|
-
|
-
|
-
|
3,695,502
|
3,695,502
|
|||||||||||||||
|
Participation sold (principal)
|
81
|
12,827
|
-
|
-
|
12,908
|
|||||||||||||||
|
Total financial liabilities
|
$
|
37,885,013
|
$
|
17,172,309
|
$
|
6,743,893
|
$
|
7,496,058
|
$
|
69,297,273
|
||||||||||
|
Maturity gap
|
$
|
(34,922,149
|
)
|
$
|
(16,756,681
|
)
|
$
|
(2,845,878
|
)
|
$
|
63,862,229
|
$
|
9,337,521
|
|||||||
|
Cumulative maturity gap
|
$
|
(34,922,149
|
)
|
$
|
(51,678,830
|
)
|
$
|
(54,524,708
|
)
|
$
|
9,337,521
|
|||||||||
|
Interest rate sensitivity gap
|
$
|
(20,139,262
|
)
|
$
|
(7,339,011
|
)
|
$
|
2,886,220
|
$
|
33,929,574
|
$
|
9,337,521
|
||||||||
|
Cumulative rate sensitivity gap
|
$
|
(20,139,262
|
)
|
$
|
(27,478,273
|
)
|
$
|
(24,592,053
|
)
|
$
|
9,337,521
|
|||||||||
|
Cumulative rate sensitivity gap as a % of total rate sensitive assets
|
(25.61
|
%)
|
(34.94
|
%)
|
(31.27
|
%)
|
11.87
|
%
|
||||||||||||
|
Change in Interest Rate
|
Projected Percentage
Change in Economic Net
Interest Income
(1)
|
Estimated Percentage
Change in Portfolio Value
(2)
|
Estimated
Change as a
% on
NAV
(2)(3)
|
|||||||||
|
-75 Basis Points
|
(21.8%)
|
|
0.5%
|
|
3.1%
|
|
||||||
|
-50 Basis Points
|
(14.9%)
|
|
0.4%
|
|
2.3%
|
|
||||||
|
-25 Basis Points
|
(8.2%)
|
|
0.2%
|
|
1.3%
|
|
||||||
|
Base Interest Rate
|
-
|
-
|
-
|
|||||||||
|
+25 Basis Points
|
5.4%
|
|
(0.3%)
|
|
(1.7%)
|
|
||||||
|
+50 Basis Points
|
10.5%
|
|
(0.6%)
|
|
(3.8%)
|
|
||||||
|
+75 Basis Points
|
13.4%
|
|
(1.1%)
|
|
(6.6%)
|
|
||||||
|
MBS Spread Shock
|
Estimated Change in
Portfolio Market Value
|
Estimated Change as a %
on NAV
(2)(3)
|
||||||||||
|
-25 Basis Points
|
1.3%
|
|
8.2%
|
|
||||||||
|
-15 Basis Points
|
0.8%
|
|
4.9%
|
|
||||||||
|
-5 Basis Points
|
0.3%
|
|
1.6%
|
|
||||||||
|
Base Interest Rate
|
-
|
-
|
||||||||||
|
+5 Basis Points
|
(0.3%)
|
|
(1.6%)
|
|
||||||||
|
+15 Basis Points
|
(0.8%)
|
|
(4.8%)
|
|
||||||||
|
+25 Basis Points
|
(1.3%)
|
|
(8.0%)
|
|
||||||||
|
(1)
|
Scenarios include Residential Investment Securities, commercial real estate investments, corporate debt, repurchase agreements, other secured financing and interest rate swaps. Economic net interest income includes interest expense on interest rate swaps.
|
|
(2)
|
Scenarios include Residential Investment Securities and derivative instruments.
|
|
(3)
|
NAV represents book value of equity.
|
|
Asset Portfolio (using balance sheet values)
|
||||||||
|
Category
|
September 30, 2016
|
December 31, 2015
|
||||||
|
Agency mortgage-backed securities
(1)
|
88.4
|
%
|
90.3
|
%
|
||||
|
Agency debentures
|
-
|
%
|
0.2
|
%
|
||||
|
Credit risk transfer securities
|
0.8
|
%
|
0.6
|
%
|
||||
|
Residential mortgage loans
|
1.8
|
%
|
-
|
%
|
||||
|
Mortgage servicing rights
|
0.4
|
%
|
-
|
%
|
||||
|
Non-Agency mortgage-backed securities
|
0.6
|
%
|
1.2
|
%
|
||||
|
Commercial real estate
(2) (3)
|
7.1
|
%
|
7.0
|
%
|
||||
|
Corporate debt
|
0.9
|
%
|
0.7
|
%
|
||||
|
(1)
|
Including TBAs held for delivery.
|
|
(2)
|
Net of unamortized origination fees.
|
|
(3)
|
Including commercial loans held for sale, net.
|
|
Country
|
Number of
Counterparties
|
Repurchase
Agreement
Financing
|
Interest Rate
Swaps at Fair
Value
|
Exposure
(1)
|
||||||||||||
|
(dollars in thousands)
|
||||||||||||||||
|
North America
|
17
|
$
|
46,997,444
|
$
|
(2,066,651
|
)
|
$
|
3,260,953
|
||||||||
|
Europe
|
11
|
10,204,382
|
(739,588
|
)
|
833,296
|
|||||||||||
|
Asia (non-Japan)
|
1
|
307,623
|
-
|
19,312
|
||||||||||||
|
Japan
|
4
|
4,274,672
|
-
|
264,194
|
||||||||||||
|
Total
|
33
|
$
|
61,784,121
|
$
|
(2,806,239
|
)
|
$
|
4,377,755
|
||||||||
|
(1)
|
Represents the amount of cash and/or securities pledged as collateral to each counterparty less the aggregate of repurchase agreement financing and unrealized loss on swaps for each counterparty.
|
| · |
Investments in MSRs are highly illiquid and subject to numerous restrictions on transfer and, as a result, there is risk that we would be unable to locate a willing buyer or get required approval to sell MSRs in the future should we desire to do so.
|
| · |
We have limited experience operating a master servicer and while ownership of MSRs and the operation of a master servicer includes many of the same risks as our other target assets, including risks related to prepayments, borrower credit, defaults, interest rates, hedging, and regulatory changes, there can be no assurance that we will be able to successfully operate a master servicer subsidiary and integrate it into our business operations.
|
| · |
Our subsidiary’s status as a Fannie Mae, Freddie Mac and Ginnie Mae approved servicer is subject to compliance with each of their respective selling and servicing guidelines, minimum capital and liquidity requirements and other conditions they may impose from time to time at their discretion. The failure to meet such guidelines and conditions could result in the unilateral termination of our subsidiary’s status as an approved servicer.
|
| · |
Our subsidiary is presently licensed in all states to hold MSRs, and to purchase whole loans, where a license is necessary to carry on such activities. Such state licenses may be revoked by a state regulatory authority.
|
| · |
Our rights to the excess servicing spread are subordinate to the interests of Fannie Mae, Freddie Mac and Ginnie Mae, and are subject to extinguishment. Fannie Mae and Freddie Mac each require approval of the sale of excess servicing spreads pertaining to their respective MSRs. We have entered into acknowledgement agreements or subordination of interest agreements with them, which acknowledge our subordinated rights.
|
| · |
Changes in minimum servicing compensation for agency loans could occur at any time and could negatively impact the value of the income derived from MSRs.
|
|
Exhibit
Number
|
Exhibit Description
|
|
|
4.1
|
Articles Supplementary designating the Registrant’s 7.625% Series E Cumulative Redeemable Preferred Stock, Liquidation preference $25.00 (incorporated by reference to Exhibit 3.12 to the Registrant’s Form 8-A filed with the Securities and Exchange Commission on July 12, 2016).
|
|
|
31.1
|
Certification of Kevin G. Keyes, Chief Executive Officer and President (Principal Executive Officer) of the Registrant, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
31.2
|
Certification of Glenn A. Votek, Chief Financial Officer (Principal Financial Officer) of the Registrant, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
32.1
|
Certification of Kevin G. Keyes, Chief Executive Officer and President (Principal Executive 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.
|
|
|
32.2
|
Certification of Glenn A. Votek, Chief Financial Officer (Principal 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 †
|
|
|
|
ANNALY CAPITAL MANAGEMENT, INC.
|
|
|
|
|
|
Dated:
November 3, 2016
|
|
By: /s/
Kevin G. Keyes
Kevin G. Keyes
Chief Executive Officer, President and Director
(Principal Executive Officer)
|
|
|
|
|
|
Dated: November 3, 2016
|
|
By:
/s/ Glenn A. Votek
Glenn A. Votek
Chief Financial Officer (Principal Financial 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 |
|---|