Delaware | 001-34057 | 26-1701984 |
(State or Other Jurisdiction of Incorporation or Organization) | (Commission File Number) | (I.R.S. Employer Identification No.) |
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). | |
Emerging Growth Company | o |
Exhibit No. | Description | ||
January 31, 2018 |
AGNC INVESTMENT CORP. | |||
Dated: | January 31, 2018 | By: | /s/ BERNICE E. BELL |
Bernice E. Bell | |||
Senior Vice President and Chief Accounting Officer |
• | $0.44 comprehensive income per common share, comprised of: |
◦ | $0.96 net income per common share |
◦ | $(0.52) other comprehensive loss ("OCI") per common share on investments marked-to-market through OCI |
• | $0.63 net spread and dollar roll income per common share, excluding estimated "catch-up" premium amortization cost 1 |
◦ | Includes $0.20 per common share of dollar roll income associated with the Company's $18.4 billion average net long position in forward purchases and sales of Agency mortgage-backed securities ("MBS") in the "to-be-announced" ("TBA") market |
◦ | Excludes $(0.01) per common share of estimated "catch-up" premium amortization cost due to change in projected constant prepayment rate ("CPR") estimates |
• | $19.69 tangible net book value per common share as of December 31, 2017 |
◦ | Decreased $(0.09) per common share, or -0.5%, from $19.78 per common share as of September 30, 2017 |
◦ | Excludes $551 million, or $1.41 per common share, of goodwill and other intangible assets as of December 31, 2017 |
• | $0.54 dividends declared per common share during the quarter |
• | 2.3% economic return on tangible common equity for the quarter |
◦ | Comprised of $0.54 dividends per common share and $(0.09) decrease in tangible net book value per common share |
• | $72.8 billion investment portfolio as of December 31, 2017, comprised of: |
◦ | $56.2 billion Agency MBS |
◦ | $15.7 billion TBA mortgage position |
◦ | $0.9 billion credit risk transfer ("CRT") and non-Agency securities |
• | 8.1x tangible net book value "at risk" leverage as of December 31, 2017 |
◦ | 8.1x average tangible net book value "at risk" leverage for the quarter |
• | 10.1% portfolio CPR for the quarter |
◦ | 8.4% average projected portfolio life CPR as of December 31, 2017 |
• | 1.36% annualized net interest margin and TBA dollar roll income for the quarter, excluding estimated "catch-up" premium amortization cost |
◦ | Excludes -2 bps of "catch up" premium amortization cost due to change in projected CPR estimates |
◦ | Decreased from 1.41% for the prior quarter, excluding -7 bps of "catch-up" premium amortization cost |
• | $2.19 comprehensive income per common share, comprised of: |
◦ | $2.04 net income per common share |
◦ | $0.15 OCI per common share |
• | $2.56 net spread and dollar roll income per common share, excluding estimated "catch-up" premium amortization cost 1 |
◦ | Includes $0.92 per common share of dollar roll income |
◦ | Excludes $(0.10) per common share of estimated "catch-up" premium amortization cost |
• | $2.16 dividends declared per common share |
• | 12.1% economic return on tangible common equity, comprised of: |
◦ | $2.16 dividends per common share |
◦ | $0.19 increase in tangible net book value per common share from $19.50 per common share as of December 31, 2016 |
• | Over $1.5 billion of accretive common and preferred equity raised during the year |
◦ | $173 million 8.00% Series A Preferred Stock redeemed |
• | 23.7% total stock return |
1. | Represents a non-GAAP measure. Please refer to a reconciliation to the most applicable GAAP measure and additional information regarding the use of non-GAAP financial information later in this release. |
• | $71.9 billion of Agency MBS and TBA securities, including: |
◦ | $70.8 billion of fixed-rate securities, comprised of: |
• | $45.4 billion 30-year fixed-rate securities, |
• | $10.7 billion 30-year TBA securities, |
• | $8.9 billion 15-year securities, |
• | $5.0 billion 15-year TBA securities, and |
• | $0.7 billion 20-year fixed-rate securities; |
◦ | $0.9 billion of collateralized mortgage obligations ("CMOs"), including principal and interest-only strips; and |
◦ | $0.3 billion of adjustable-rate securities; |
• | $0.9 billion of CRT and non-Agency securities; and |
• | $29 million of investments in REIT equity securities consisting of shares of MTGE Investment Corp. common stock. |
• | 3.65% for 30-year fixed-rate securities; |
• | 3.16% for 15-year fixed rate securities; and |
• | 3.48% for 20-year fixed-rate securities. |
• | $35.9 billion of three months or less; |
• | $7.3 billion from three to six months; |
• | $2.6 billion from six to twelve months; |
• | $3.9 billion from one to three years; and |
• | $0.6 billion from three to five years. |
• | $(16) million of net realized losses on sales of investment securities; |
• | $(65) million of net unrealized losses on investment securities measured at fair value through net income; |
• | $(21) million of interest rate swap periodic costs; |
• | $246 million of net gains on interest rate swaps; |
• | $(20) million of net losses on interest rate swaptions; |
• | $97 million of net gains on U.S. Treasury positions; |
• | $78 million of TBA dollar roll income; |
• | $(108) million of net mark-to-market losses on TBA mortgage positions; |
• | $3 million of management fee income; and |
• | $(1) million of other net miscellaneous losses. |
AGNC INVESTMENT CORP. | |||||||||||||||||||
CONSOLIDATED BALANCE SHEETS | |||||||||||||||||||
(in millions, except per share data) | |||||||||||||||||||
December 31, 2017 | September 30, 2017 | June 30, 2017 | March 31, 2017 | December 31, 2016 | |||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||||
Assets: | |||||||||||||||||||
Agency securities, at fair value (including pledged securities of $53,055, $47,997, $41,263, $41,587 and $43,943, respectively) | $ | 55,506 | $ | 51,638 | $ | 45,226 | $ | 43,856 | $ | 45,393 | |||||||||
Agency securities transferred to consolidated variable interest entities, at fair value (pledged securities) | 662 | 700 | 737 | 777 | 818 | ||||||||||||||
Credit risk transfer securities, at fair value | 876 | 717 | 572 | 383 | 164 | ||||||||||||||
Non-Agency securities, at fair value (including pledged securities of $0, $0, $0, $0 and $90, respectively) | 36 | 36 | 31 | 31 | 124 | ||||||||||||||
U.S. Treasury securities, at fair value (including pledged securities of $0, $0, $0, $0 and $173, respectively) | — | — | — | — | 182 | ||||||||||||||
REIT equity securities, at fair value | 29 | 4 | 4 | — | — | ||||||||||||||
Cash and cash equivalents | 1,046 | 1,098 | 1,122 | 1,073 | 1,208 | ||||||||||||||
Restricted cash | 317 | 294 | 261 | 219 | 74 | ||||||||||||||
Derivative assets, at fair value | 205 | 183 | 214 | 205 | 355 | ||||||||||||||
Receivable for securities sold (including pledged securities of $0, $149, $348, $537 and $21, respectively) | — | 521 | 353 | 688 | 21 | ||||||||||||||
Receivable under reverse repurchase agreements | 10,961 | 9,226 | 7,489 | 8,908 | 7,716 | ||||||||||||||
Goodwill and other intangible assets, net | 551 | 552 | 553 | 554 | 554 | ||||||||||||||
Other assets | 187 | 521 | 149 | 144 | 271 | ||||||||||||||
Total assets | $ | 70,376 | $ | 65,490 | $ | 56,711 | $ | 56,838 | $ | 56,880 | |||||||||
Liabilities: | |||||||||||||||||||
Repurchase agreements | $ | 50,296 | $ | 45,505 | $ | 39,058 | $ | 39,375 | $ | 37,858 | |||||||||
Debt of consolidated variable interest entities, at fair value | 357 | 380 | 405 | 434 | 460 | ||||||||||||||
Federal Home Loan Bank advances | — | — | — | — | 3,037 | ||||||||||||||
Payable for securities purchased | 95 | 1,373 | 2,005 | 693 | — | ||||||||||||||
Derivative liabilities, at fair value | 28 | 62 | 73 | 69 | 256 | ||||||||||||||
Dividends payable | 80 | 77 | 71 | 66 | 66 | ||||||||||||||
Obligation to return securities borrowed under reverse repurchase agreements, at fair value | 10,467 | 9,119 | 7,221 | 8,792 | 7,636 | ||||||||||||||
Accounts payable and other liabilities | 299 | 183 | 133 | 117 | 211 | ||||||||||||||
Total liabilities | 61,622 | 56,699 | 48,966 | 49,546 | 49,524 | ||||||||||||||
Stockholders' equity: | |||||||||||||||||||
Preferred stock - aggregate liquidation preference of $500, $500, $348, $348 and $348, respectively | 484 | 484 | 336 | 336 | 336 | ||||||||||||||
Common stock - $0.01 par value; 600.0 shares authorized; | |||||||||||||||||||
391.3, 391.3, 355.6, 331.0 and 331.0 shares issued and outstanding, respectively | 4 | 4 | 4 | 3 | 3 | ||||||||||||||
Additional paid-in capital | 11,173 | 11,172 | 10,435 | 9,932 | 9,932 | ||||||||||||||
Retained deficit | (2,562 | ) | (2,729 | ) | (2,800 | ) | (2,628 | ) | (2,518 | ) | |||||||||
Accumulated other comprehensive loss | (345 | ) | (140 | ) | (230 | ) | (351 | ) | (397 | ) | |||||||||
Total stockholders' equity | 8,754 | 8,791 | 7,745 | 7,292 | 7,356 | ||||||||||||||
Total liabilities and stockholders' equity | $ | 70,376 | $ | 65,490 | $ | 56,711 | $ | 56,838 | $ | 56,880 | |||||||||
Tangible net book value per common share | $ | 19.69 | $ | 19.78 | $ | 19.25 | $ | 19.31 | $ | 19.50 |
AGNC INVESTMENT CORP. | |||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||
(in millions, except per share data) | |||||||||||||||||||
(unaudited) | |||||||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||||||
December 31, 2017 | September 30, 2017 | June 30, 2017 | March 31, 2017 | December 31, 2017 | |||||||||||||||
Interest income: | |||||||||||||||||||
Interest income | $ | 386 | $ | 318 | $ | 293 | $ | 296 | $ | 1,293 | |||||||||
Interest expense | 174 | 140 | 112 | 98 | 524 | ||||||||||||||
Net interest income | 212 | 178 | 181 | 198 | 769 | ||||||||||||||
Other gain (loss), net: | |||||||||||||||||||
Realized gain (loss) on sale of investment securities, net | (16 | ) | 22 | 15 | (84 | ) | (63 | ) | |||||||||||
Unrealized gain (loss) on investment securities measured at fair value through net income, net | (65 | ) | (31 | ) | 9 | 16 | (71 | ) | |||||||||||
Gain (loss) on derivative instruments and other securities, net | 271 | 131 | (169 | ) | (40 | ) | 193 | ||||||||||||
Management fee income | 3 | 3 | 4 | 3 | 13 | ||||||||||||||
Total other gain (loss), net | 193 | 125 | (141 | ) | (105 | ) | 72 | ||||||||||||
Expenses: | |||||||||||||||||||
Compensation and benefits | 12 | 10 | 10 | 10 | 42 | ||||||||||||||
Other operating expenses | 8 | 7 | 6 | 7 | 28 | ||||||||||||||
Total operating expenses | 20 | 17 | 16 | 17 | 70 | ||||||||||||||
Net income | 385 | 286 | 24 | 76 | 771 | ||||||||||||||
Dividend on preferred stock | 9 | 9 | 7 | 7 | 32 | ||||||||||||||
Issuance costs of redeemed preferred stock | — | 6 | — | — | 6 | ||||||||||||||
Net income available to common stockholders | $ | 376 | $ | 271 | $ | 17 | $ | 69 | $ | 733 | |||||||||
Net income | $ | 385 | $ | 286 | $ | 24 | $ | 76 | $ | 771 | |||||||||
Unrealized gain (loss) on investment securities measured at fair value through other comprehensive income (loss), net | (205 | ) | 90 | 121 | 46 | 52 | |||||||||||||
Comprehensive income | 180 | 376 | 145 | 122 | 823 | ||||||||||||||
Dividend on preferred stock | 9 | 9 | 7 | 7 | 32 | ||||||||||||||
Issuance costs of redeemed preferred stock | — | 6 | — | — | 6 | ||||||||||||||
Comprehensive income available to common stockholders | $ | 171 | $ | 361 | $ | 138 | $ | 115 | $ | 785 | |||||||||
Weighted average number of common shares outstanding - basic | 391.3 | 364.7 | 346.4 | 331.0 | 358.6 | ||||||||||||||
Weighted average number of common shares outstanding - diluted | 391.5 | 364.9 | 346.5 | 331.1 | 358.7 | ||||||||||||||
Net income per common share - basic and diluted | $ | 0.96 | $ | 0.74 | $ | 0.05 | $ | 0.21 | $ | 2.04 | |||||||||
Comprehensive income per common share - basic and diluted | $ | 0.44 | $ | 0.99 | $ | 0.40 | $ | 0.35 | $ | 2.19 | |||||||||
Dividends declared per common share | $ | 0.54 | $ | 0.54 | $ | 0.54 | $ | 0.54 | $ | 2.16 |
AGNC INVESTMENT CORP. | |||||||||||||||||||
RECONCILIATION OF GAAP NET INTEREST INCOME TO NET SPREAD AND DOLLAR ROLL INCOME (NON-GAAP MEASURE) 1 | |||||||||||||||||||
(in millions, except per share data) | |||||||||||||||||||
(unaudited) | |||||||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||||||
December 31, 2017 | September 30, 2017 | June 30, 2017 | March 31, 2017 | December 31, 2017 | |||||||||||||||
GAAP net interest income: | |||||||||||||||||||
Interest income | $ | 386 | $ | 318 | $ | 293 | $ | 296 | $ | 1,293 | |||||||||
Interest expense | 174 | 140 | 112 | 98 | 524 | ||||||||||||||
GAAP net interest income | 212 | 178 | 181 | 198 | 769 | ||||||||||||||
TBA dollar roll income, net 2,3 | 78 | 87 | 93 | 71 | 329 | ||||||||||||||
Interest rate swap periodic costs 2,4 | (21 | ) | (26 | ) | (35 | ) | (45 | ) | (127 | ) | |||||||||
Dividend income from REIT equity securities 2 | 1 | — | — | — | 1 | ||||||||||||||
Adjusted net interest and dollar roll income | 270 | 239 | 239 | 224 | 972 | ||||||||||||||
Other operating income (expense): | |||||||||||||||||||
Management fee income | 3 | 3 | 4 | 3 | 13 | ||||||||||||||
Operating expenses | (20 | ) | (17 | ) | (16 | ) | (17 | ) | (70 | ) | |||||||||
Total operating income (expense), net | (17 | ) | (14 | ) | (12 | ) | (14 | ) | (57 | ) | |||||||||
Net spread and dollar roll income | 253 | 225 | 227 | 210 | 915 | ||||||||||||||
Dividend on preferred stock | 9 | 9 | 7 | 7 | 32 | ||||||||||||||
Net spread and dollar roll income available to common stockholders | 244 | 216 | 220 | 203 | 883 | ||||||||||||||
Estimated "catch-up" premium amortization cost (benefit) due to change in CPR forecast 5 | 3 | 12 | 13 | 9 | 37 | ||||||||||||||
Net spread and dollar roll income, excluding "catch-up" premium amortization, available to common stockholders | $ | 247 | $ | 228 | $ | 233 | $ | 212 | $ | 920 | |||||||||
Weighted average number of common shares outstanding - basic | 391.3 | 364.7 | 346.4 | 331.0 | 358.6 | ||||||||||||||
Weighted average number of common shares outstanding - diluted | 391.5 | 364.9 | 346.5 | 331.1 | 358.7 | ||||||||||||||
Net spread and dollar roll income per common share - basic | $ | 0.62 | $ | 0.59 | $ | 0.64 | $ | 0.61 | $ | 2.46 | |||||||||
Net spread and dollar roll income per common share - diluted | $ | 0.62 | $ | 0.59 | $ | 0.63 | $ | 0.61 | $ | 2.46 | |||||||||
Net spread and dollar roll income, excluding "catch-up" premium amortization, per common share - basic | $ | 0.63 | $ | 0.63 | $ | 0.67 | $ | 0.64 | $ | 2.57 | |||||||||
Net spread and dollar roll income, excluding "catch-up" premium amortization, per common share - diluted | $ | 0.63 | $ | 0.62 | $ | 0.67 | $ | 0.64 | $ | 2.56 |
AGNC INVESTMENT CORP. | |||||||||||||||||||
RECONCILIATION OF GAAP NET INCOME TO ESTIMATED TAXABLE INCOME (NON-GAAP MEASURE) 1 | |||||||||||||||||||
(in millions, except per share data) | |||||||||||||||||||
(unaudited) | |||||||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||||||
December 31, 2017 | September 30, 2017 | June 30, 2017 | March 31, 2017 | December 31, 2017 | |||||||||||||||
Net income | $ | 385 | $ | 286 | $ | 24 | $ | 76 | $ | 771 | |||||||||
Book to tax differences: | |||||||||||||||||||
Premium amortization, net | (7 | ) | (3 | ) | 4 | (3 | ) | (9 | ) | ||||||||||
Realized gain/loss, net | (262 | ) | (112 | ) | 99 | (379 | ) | (654 | ) | ||||||||||
Net capital loss/(utilization of net capital loss carryforward) 8 | 20 | (159 | ) | (232 | ) | 276 | (95 | ) | |||||||||||
Unrealized gain/(loss), net | (55 | ) | 41 | 160 | 77 | 223 | |||||||||||||
Other | 1 | (2 | ) | (2 | ) | (10 | ) | (13 | ) | ||||||||||
Total book to tax differences | (303 | ) | (235 | ) | 29 | (39 | ) | (548 | ) | ||||||||||
Estimated REIT taxable income | 82 | 51 | 53 | 37 | 223 | ||||||||||||||
Dividend on preferred stock | 9 | 9 | 7 | 7 | 32 | ||||||||||||||
Estimated REIT taxable income, net of preferred stock dividend | $ | 73 | $ | 42 | $ | 46 | $ | 30 | $ | 191 | |||||||||
Weighted average number of common shares outstanding - basic | 391.3 | 364.7 | 346.4 | 331.0 | 358.6 | ||||||||||||||
Weighted average number of common shares outstanding - diluted | 391.5 | 364.9 | 346.5 | 331.1 | 358.7 | ||||||||||||||
Estimated REIT taxable income per common share - basic and diluted | $ | 0.19 | $ | 0.12 | $ | 0.13 | $ | 0.09 | $ | 0.53 | |||||||||
Beginning cumulative non-deductible net capital loss | $ | 337 | $ | 496 | $ | 728 | $ | 452 | $ | 452 | |||||||||
Net capital loss/(utilization of net capital loss carryforward) | 20 | (159 | ) | (232 | ) | 276 | (95 | ) | |||||||||||
Ending cumulative non-deductible net capital loss | $ | 357 | $ | 337 | $ | 496 | $ | 728 | $ | 357 | |||||||||
Ending cumulative non-deductible net capital loss per common share | $ | 0.91 | $ | 0.86 | $ | 1.39 | $ | 2.20 | $ | 0.91 |
AGNC INVESTMENT CORP. | |||||||||||||||||||
NET INTEREST MARGIN COMPONENTS BY FUNDING SOURCE 1 | |||||||||||||||||||
(in millions, except per share data) | |||||||||||||||||||
(unaudited) | |||||||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||||||
December 31, 2017 | September 30, 2017 | June 30, 2017 | March 31, 2017 | December 31, 2017 | |||||||||||||||
Adjusted net interest and dollar roll income, excluding "catch-up" premium amortization: | |||||||||||||||||||
Economic interest income: | |||||||||||||||||||
Investment securities - GAAP interest income 9 | $ | 386 | $ | 318 | $ | 293 | $ | 296 | $ | 1,293 | |||||||||
Estimated "catch-up" premium amortization cost due to change in CPR forecast 5 | 3 | 12 | 13 | 9 | 37 | ||||||||||||||
TBA dollar roll income - implied interest income 2,3,6 | 134 | 139 | 130 | 90 | 493 | ||||||||||||||
Economic interest income, excluding "catch-up" premium amortization | 523 | 469 | 436 | 395 | 1,823 | ||||||||||||||
Economic interest expense: | |||||||||||||||||||
Repurchase agreements and other debt - GAAP interest expense | (174 | ) | (140 | ) | (112 | ) | (98 | ) | (524 | ) | |||||||||
TBA dollar roll income - implied interest expense 2,3,6 | (56 | ) | (52 | ) | (37 | ) | (19 | ) | (164 | ) | |||||||||
Interest rate swap periodic costs 2,4 | (21 | ) | (26 | ) | (35 | ) | (45 | ) | (127 | ) | |||||||||
Economic interest expense | (251 | ) | (218 | ) | (184 | ) | (162 | ) | (815 | ) | |||||||||
Dividend income from REIT equity securities 2 | 1 | — | — | — | 1 | ||||||||||||||
Adjusted net interest and dollar roll income, excluding "catch-up" premium amortization | $ | 273 | $ | 251 | $ | 252 | $ | 233 | $ | 1,009 | |||||||||
Net interest margin, excluding "catch-up" amortization: | |||||||||||||||||||
Average asset yield: | |||||||||||||||||||
Investment securities - average asset yield | 2.84 | % | 2.72 | % | 2.66 | % | 2.68 | % | 2.73 | % | |||||||||
Estimated "catch-up" premium amortization cost due to change in CPR forecast | 0.02 | % | 0.10 | % | 0.12 | % | 0.08 | % | 0.08 | % | |||||||||
Investment securities average asset yield, excluding "catch-up" premium amortization | 2.86 | % | 2.82 | % | 2.78 | % | 2.76 | % | 2.81 | % | |||||||||
TBA securities - average implied asset yield 6 | 2.93 | % | 2.99 | % | 3.08 | % | 2.81 | % | 2.96 | % | |||||||||
Average asset yield, excluding "catch-up" premium amortization | 2.88 | % | 2.87 | % | 2.86 | % | 2.77 | % | 2.65 | % | |||||||||
Average total cost of funds: | |||||||||||||||||||
Repurchase agreements and other debt - average funding cost | 1.43 | % | 1.34 | % | 1.15 | % | 1.01 | % | 1.25 | % | |||||||||
TBA securities - average implied funding cost | 1.23 | % | 1.12 | % | 0.88 | % | 0.70 | % | 1.01 | % | |||||||||
Average cost of funds, before interest rate swap cost of funds | 1.39 | % | 1.28 | % | 1.07 | % | 0.92 | % | 0.96 | % | |||||||||
Interest rate swap cost of funds 7 | 0.13 | % | 0.18 | % | 0.24 | % | 0.34 | % | 0.22 | % | |||||||||
Average total cost of funds 15 | 1.52 | % | 1.46 | % | 1.31 | % | 1.26 | % | 1.18 | % | |||||||||
Average net interest margin, excluding "catch-up" premium amortization | 1.36 | % | 1.41 | % | 1.55 | % | 1.51 | % | 1.47 | % |
AGNC INVESTMENT CORP. | |||||||||||||||||||
KEY STATISTICS* | |||||||||||||||||||
(in millions, except per share data) | |||||||||||||||||||
(unaudited) | |||||||||||||||||||
Three Months Ended | |||||||||||||||||||
Key Balance Sheet Statistics: | December 31, 2017 | September 30, 2017 | June 30, 2017 | March 31, 2017 | December 31, 2016 | ||||||||||||||
Investment securities: 9 | |||||||||||||||||||
Fixed-rate Agency MBS, at fair value - as of period end | $ | 55,026 | $ | 51,104 | $ | 44,643 | $ | 43,232 | $ | 44,736 | |||||||||
Other Agency MBS, at fair value - as of period end | $ | 1,142 | $ | 1,234 | $ | 1,320 | $ | 1,401 | $ | 1,475 | |||||||||
Credit risk transfer securities, at fair value - as of period end | $ | 876 | $ | 717 | $ | 572 | $ | 383 | $ | 164 | |||||||||
Non-Agency MBS, at fair value - as of period end | $ | 36 | $ | 36 | $ | 31 | $ | 31 | $ | 124 | |||||||||
Total investment securities, at fair value - as of period end | $ | 57,080 | $ | 53,091 | $ | 46,566 | $ | 45,047 | $ | 46,499 | |||||||||
Total investment securities, at cost - as of period end | $ | 57,466 | $ | 53,206 | $ | 46,744 | $ | 45,354 | $ | 46,866 | |||||||||
Total investment securities, at par - as of period end | $ | 54,804 | $ | 50,795 | $ | 44,593 | $ | 43,298 | $ | 44,749 | |||||||||
Average investment securities, at cost | $ | 54,406 | $ | 46,808 | $ | 43,992 | $ | 44,215 | $ | 45,885 | |||||||||
Average investment securities, at par | $ | 51,914 | $ | 44,672 | $ | 41,986 | $ | 42,218 | $ | 43,802 | |||||||||
TBA securities: | |||||||||||||||||||
Net TBA portfolio - as of period end, at fair value | $ | 15,742 | $ | 19,409 | $ | 17,271 | $ | 14,447 | $ | 11,165 | |||||||||
Net TBA portfolio - as of period end, at cost | $ | 15,739 | $ | 19,433 | $ | 17,283 | $ | 14,377 | $ | 11,312 | |||||||||
Net TBA portfolio - as of period end, carrying value | $ | 3 | $ | (24 | ) | $ | (12 | ) | $ | 70 | $ | (147 | ) | ||||||
Average net TBA portfolio, at cost | $ | 18,355 | $ | 18,616 | $ | 16,931 | $ | 13,460 | $ | 14,141 | |||||||||
Average repurchase agreements and other debt 10 | $ | 48,122 | $ | 41,406 | $ | 38,945 | $ | 39,203 | $ | 41,031 | |||||||||
Average stockholders' equity 11 | $ | 8,741 | $ | 8,134 | $ | 7,552 | $ | 7,310 | $ | 7,604 | |||||||||
Tangible net book value per common share 12 | $ | 19.69 | $ | 19.78 | $ | 19.25 | $ | 19.31 | $ | 19.50 | |||||||||
Tangible net book value "at risk" leverage - average 13 | 8.1:1 | 7.9:1 | 8.0:1 | 7.8:1 | 7.8:1 | ||||||||||||||
Tangible net book value "at risk" leverage - as of period end 14 | 8.1:1 | 8.0:1 | 8.1:1 | 8.0:1 | 7.7:1 | ||||||||||||||
Key Performance Statistics: | |||||||||||||||||||
Investment securities: 9 | |||||||||||||||||||
Average coupon | 3.71 | % | 3.72 | % | 3.70 | % | 3.65 | % | 3.63 | % | |||||||||
Average asset yield | 2.84 | % | 2.72 | % | 2.66 | % | 2.68 | % | 3.43 | % | |||||||||
Average asset yield, excluding "catch-up" premium amortization | 2.86 | % | 2.82 | % | 2.78 | % | 2.76 | % | 2.68 | % | |||||||||
Average coupon - as of period end | 3.71 | % | 3.67 | % | 3.70 | % | 3.67 | % | 3.61 | % | |||||||||
Average asset yield - as of period end | 2.89 | % | 2.85 | % | 2.84 | % | 2.83 | % | 2.77 | % | |||||||||
Average actual CPR for securities held during the period | 10 | % | 12 | % | 11 | % | 11 | % | 14 | % | |||||||||
Average forecasted CPR - as of period end | 8 | % | 9 | % | 9 | % | 8 | % | 8 | % | |||||||||
Total premium amortization, net | $ | (96 | ) | $ | (97 | ) | $ | (96 | ) | $ | (89 | ) | $ | (6 | ) | ||||
TBA securities - average implied asset yield 6 | 2.93 | % | 2.99 | % | 3.08 | % | 2.81 | % | 2.30 | % | |||||||||
Combined investment and TBA securities - average asset yield, excluding "catch-up" premium amortization | 2.88 | % | 2.87 | % | 2.86 | % | 2.77 | % | 2.60 | % | |||||||||
Cost of funds: | |||||||||||||||||||
Repurchase agreements - average funding cost | 1.43 | % | 1.34 | % | 1.15 | % | 1.01 | % | 0.95 | % | |||||||||
TBA securities - average implied funding cost 6 | 1.23 | % | 1.12 | % | 0.88 | % | 0.70 | % | 0.38 | % | |||||||||
Interest rate swaps - average cost of funds 7 | 0.13 | % | 0.18 | % | 0.24 | % | 0.34 | % | 0.35 | % | |||||||||
Average total cost of funds, inclusive of TBAs and interest rate swap periodic costs 15 | 1.52 | % | 1.46 | % | 1.31 | % | 1.26 | % | 1.15 | % | |||||||||
Repurchase agreements - average funding cost as of period end | 1.57 | % | 1.36 | % | 1.27 | % | 1.05 | % | 0.98 | % | |||||||||
Interest rate swaps - average net pay/(receive) rate as of period end 16 | 0.30 | % | 0.35 | % | 0.41 | % | 0.46 | % | 0.56 | % | |||||||||
Net interest margin: | |||||||||||||||||||
Combined investment and TBA securities average net interest margin | 1.35 | % | 1.34 | % | 1.46 | % | 1.44 | % | 2.02 | % | |||||||||
Combined investment and TBA securities average net interest margin, excluding "catch-up" premium amortization | 1.36 | % | 1.41 | % | 1.55 | % | 1.51 | % | 1.45 | % | |||||||||
Expenses % of average stockholders' equity - annualized | 0.92 | % | 0.84 | % | 0.85 | % | 0.93 | % | 0.89 | % | |||||||||
Economic return (loss) on tangible common equity - unannualized 17 | 2.3 | % | 5.6 | % | 2.5 | % | 1.8 | % | (5.6 | )% |
1. | Table includes non-GAAP financial measures and/or amounts derived from non-GAAP measures. Refer to "Use of Non-GAAP Financial Information" for additional discussion of non-GAAP financial measures. |
2. | Amount reported in gain (loss) on derivatives instruments and other securities, net in the accompanying consolidated statements of operations. |
3. | Amount is net of TBAs used for hedging purposes. Amount excludes TBA mark-to-market adjustments. |
4. | Represents periodic interest costs/income on the Company's interest rate swap portfolio. Amount excludes interest rate swap termination fees and mark-to-market adjustments. |
5. | "Catch-up" premium amortization (cost)/benefit is reported in interest income on the accompanying consolidated statements of operations. |
6. | TBA implied cost of funds is derived from the Company's executed TBA roll levels and TBA delivery assumptions sourced from Barclays for the associated weighted average coupon, weighted average maturity, and 1-month projected CPR. TBA implied asset yields derived from the implied funding costs and gross executed TBA roll levels. |
7. | Interest rate swap cost of funds represents interest rate swap periodic costs measured as a percent of total mortgage funding (Agency repurchase agreements, other debt and TBA securities). |
8. | Capital losses in excess of capital gains are not deductible from the Company's ordinary taxable income, but may be carried forward for up to five years from the year of loss and applied against future net capital gains. |
9. | Investment securities include Agency MBS, CRT and non-Agency securities. Amounts exclude TBA securities. |
10. | Average repurchase agreements and other debt includes Agency repo, FHLB advances and debt of consolidated VIE's. Amount excludes U.S. Treasury repurchase agreements. |
11. | Average stockholders' equity calculated as the average month-ended stockholders' equity during the quarter. |
12. | Tangible net book value per common share excludes preferred stock liquidation preference and goodwill and other intangible assets, net. |
13. | Average tangible net book value "at risk" leverage during the period was calculated by dividing the sum of the daily weighted average Agency repurchase agreements, other debt and net TBA position (at cost) outstanding for the period by the sum of average stockholders' equity adjusted to exclude investments in REIT equity securities and goodwill and other intangible assets. Leverage excludes U.S. Treasury repurchase agreements. |
14. | Tangible net book value "at risk" leverage as of period end was calculated by dividing the sum of the amount outstanding under Agency repurchase agreements, other debt, net TBA position (at cost) and net receivable / payable for unsettled investment securities outstanding by the sum of total stockholders' equity adjusted to exclude investments in REIT equity securities and goodwill and other intangible assets at period end. Leverage excludes U.S. Treasury repurchase agreements. |
15. | Cost of funds excludes swap termination fees, forward starting swaps and costs associated with other supplemental hedges (such as swaptions, U.S. Treasury positions and U.S. Treasury repurchase agreements). Average cost of funds for the period was calculated by dividing the total Agency repurchase agreements, other debt, and implied TBA cost of funds and periodic interest rate swap costs by the average Agency repurchase agreement, other debt and TBA balance (at cost) outstanding for the period. |
16. | Includes forward starting swaps not yet in effect as of reported period-end. |
17. | Economic return (loss) on tangible common equity represents the sum of the change in tangible net book value per common share and dividends declared on common stock during the period over the beginning tangible net book value per common share. |