|
Maryland
|
|
13-3974868
|
(State or other jurisdiction of
|
|
(I.R.S. Employer
|
incorporation or organization)
|
|
Identification No.)
|
|
|
|
350 Park Avenue, 20th Floor, New York, New York
|
|
10022
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Large accelerated filer
x
|
|
Accelerated filer
o
|
|
|
|
Non-accelerated filer
o
|
|
Smaller reporting company
o
|
|
|
Page
|
|
|
|
|
PART I
|
||
FINANCIAL INFORMATION
|
||
|
|
|
Item 1.
|
Financial Statements
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Non-Agency MBS transferred to consolidated VIEs represent assets of the consolidated VIEs that can be used only to settle the obligations of each respective VIE.
|
(2)
|
Securitized Debt represents third-party liabilities of consolidated VIEs and excludes liabilities of the VIEs acquired by the Company that eliminate on consolidation. The third-party beneficial interest holders in the VIEs have no recourse to the general credit of the Company. (See Notes 10 and 15 for further discussion.)
|
MFA FINANCIAL, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
|
|||||||||||||||||
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
|
||||||||||||
(In Thousands, Except Per Share Amounts)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
||||||||
Interest Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Agency MBS
|
|
$
|
37,609
|
|
|
$
|
38,037
|
|
|
$
|
76,938
|
|
|
$
|
80,824
|
|
|
Non-Agency MBS
|
|
43,473
|
|
|
43,997
|
|
|
86,628
|
|
|
85,044
|
|
|
||||
Non-Agency MBS transferred to consolidated VIEs
|
|
37,543
|
|
|
38,601
|
|
|
76,207
|
|
|
77,469
|
|
|
||||
Cash and cash equivalent investments
|
|
17
|
|
|
36
|
|
|
43
|
|
|
72
|
|
|
||||
Interest Income
|
|
$
|
118,642
|
|
|
$
|
120,671
|
|
|
$
|
239,816
|
|
|
$
|
243,409
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Interest Expense:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Repurchase agreements
|
|
$
|
36,690
|
|
|
$
|
33,397
|
|
|
$
|
73,419
|
|
|
$
|
68,072
|
|
|
Securitized debt
|
|
1,871
|
|
|
3,075
|
|
|
4,056
|
|
|
6,551
|
|
|
||||
Senior Notes
|
|
2,008
|
|
|
2,006
|
|
|
4,015
|
|
|
4,013
|
|
|
||||
Total Interest Expense
|
|
$
|
40,569
|
|
|
$
|
38,478
|
|
|
$
|
81,490
|
|
|
$
|
78,636
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net Interest Income
|
|
$
|
78,073
|
|
|
$
|
82,193
|
|
|
$
|
158,326
|
|
|
$
|
164,773
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Other Income, net:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Unrealized net gains/(losses) and net interest income from Linked Transactions
|
|
$
|
3,776
|
|
|
$
|
(295
|
)
|
|
$
|
7,027
|
|
|
$
|
1,241
|
|
|
Gain on sales of MBS and U.S. Treasury securities, net
|
|
7,852
|
|
|
4,365
|
|
|
11,423
|
|
|
5,998
|
|
|
||||
Other, net
|
|
708
|
|
|
55
|
|
|
292
|
|
|
110
|
|
|
||||
Other Income, net
|
|
$
|
12,336
|
|
|
$
|
4,125
|
|
|
$
|
18,742
|
|
|
$
|
7,349
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating and Other Expense:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Compensation and benefits
|
|
$
|
5,901
|
|
|
$
|
5,284
|
|
|
$
|
12,408
|
|
|
$
|
10,557
|
|
|
Other general and administrative expense
|
|
4,546
|
|
|
3,561
|
|
|
8,510
|
|
|
6,741
|
|
|
||||
Excise tax and interest
|
|
1,175
|
|
|
2,000
|
|
|
1,175
|
|
|
2,000
|
|
|
||||
Other investment related operating expenses
|
|
61
|
|
|
—
|
|
|
61
|
|
|
—
|
|
|
||||
Operating and Other Expense
|
|
$
|
11,683
|
|
|
$
|
10,845
|
|
|
$
|
22,154
|
|
|
$
|
19,298
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net Income
|
|
$
|
78,726
|
|
|
$
|
75,473
|
|
|
$
|
154,914
|
|
|
$
|
152,824
|
|
|
Less Preferred Stock Dividends
|
|
3,750
|
|
|
4,210
|
|
|
7,500
|
|
|
6,250
|
|
|
||||
Less Issuance Costs of Redeemed Preferred Stock
|
|
—
|
|
|
3,947
|
|
|
—
|
|
|
3,947
|
|
|
||||
Net Income Available to Common Stock and Participating Securities
|
|
$
|
74,976
|
|
|
$
|
67,316
|
|
|
$
|
147,414
|
|
|
$
|
142,627
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per Common Share - Basic and Diluted
|
|
$
|
0.20
|
|
|
$
|
0.19
|
|
|
$
|
0.40
|
|
|
$
|
0.39
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Dividends Declared per Share of Common Stock
|
|
$
|
0.20
|
|
|
$
|
0.22
|
|
|
$
|
0.40
|
|
|
$
|
0.94
|
|
(1)
|
MFA FINANCIAL, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME/(LOSS)
(UNAUDITED)
|
||||||||||||||||
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
(In Thousands)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Net income
|
|
$
|
78,726
|
|
|
$
|
75,473
|
|
|
$
|
154,914
|
|
|
$
|
152,824
|
|
Other Comprehensive Income/(Loss):
|
|
|
|
|
|
|
|
|
|
|
||||||
Unrealiz
ed gain/(loss) on
Agency MBS, net
|
|
43,094
|
|
|
(140,480
|
)
|
|
60,937
|
|
|
(167,771
|
)
|
||||
Unrealized gain/(loss) on Non-Agency MBS, net
|
|
50,136
|
|
|
(98,282
|
)
|
|
101,554
|
|
|
48,388
|
|
||||
Reclassification adjustment for MBS sales included in net income
|
|
(6,748
|
)
|
|
(3,254
|
)
|
|
(9,699
|
)
|
|
(4,554
|
)
|
||||
Unrealized (loss)/gain on derivative hedging instruments, net
|
|
(27,634
|
)
|
|
18,548
|
|
|
(39,901
|
)
|
|
30,864
|
|
||||
Reclassification of unrealized loss on de-designated derivative hedging instruments
|
|
—
|
|
|
—
|
|
|
447
|
|
|
—
|
|
||||
Other Comprehensive Income/(Loss)
|
|
58,848
|
|
|
(223,468
|
)
|
|
113,338
|
|
|
(93,073
|
)
|
||||
Comprehensive income/(loss) before preferred stock dividends and issuance costs of redeemed preferred stock
|
|
$
|
137,574
|
|
|
$
|
(147,995
|
)
|
|
$
|
268,252
|
|
|
$
|
59,751
|
|
Dividends declared on preferred stock
|
|
(3,750
|
)
|
|
(4,210
|
)
|
|
(7,500
|
)
|
|
(6,250
|
)
|
||||
Issuance costs of redeemed preferred stock
|
|
—
|
|
|
(3,947
|
)
|
|
—
|
|
|
(3,947
|
)
|
||||
Comprehensive Income/(Loss) Available to Common Stock and Participating Securities
|
|
$
|
133,824
|
|
|
$
|
(156,152
|
)
|
|
$
|
260,752
|
|
|
$
|
49,554
|
|
MFA FINANCIAL, INC.
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
(UNAUDITED)
|
|||||||
|
|
Six Months Ended
June 30, 2014 |
|||||
(In Thousands, Except Per Share Amounts)
|
|
Dollars
|
|
Shares
|
|||
Preferred Stock, 7.50% Series B Cumulative Redeemable - Liquidation Preference $25.00 per Share:
|
|
|
|
|
|||
Balance at June 30, 2014 and December 31, 2013
|
|
$
|
80
|
|
|
8,000
|
|
|
|
|
|
|
|||
Common Stock, Par Value $.01:
|
|
|
|
|
|
|
|
Balance at December 31, 2013
|
|
$
|
3,651
|
|
|
365,125
|
|
Issuance of common stock
(1)
|
|
24
|
|
|
2,414
|
|
|
Repurchase of shares of common stock
(1)
|
|
—
|
|
|
(64
|
)
|
|
Balance at June 30, 2014
|
|
$
|
3,675
|
|
|
367,475
|
|
|
|
|
|
|
|||
Additional Paid-in Capital, in excess of Par:
|
|
|
|
|
|
|
|
Balance at December 31, 2013
|
|
$
|
2,972,369
|
|
|
|
|
Issuance of common stock, net of expenses
(1)
|
|
16,822
|
|
|
|
|
|
Equity-based compensation expense
|
|
3,086
|
|
|
|
|
|
Accrued dividends attributable to stock-based awards
|
|
(109
|
)
|
|
|
||
Repurchase of shares of common stock
(1)
|
|
(241
|
)
|
|
|
|
|
Balance at June 30, 2014
|
|
$
|
2,991,927
|
|
|
|
|
|
|
|
|
|
|||
Accumulated Deficit:
|
|
|
|
|
|
|
|
Balance at December 31, 2013
|
|
$
|
(571,544
|
)
|
|
|
|
Net income
|
|
154,914
|
|
|
|
|
|
Dividends declared on common stock
|
|
(146,907
|
)
|
|
|
|
|
Dividends declared on preferred stock
|
|
(7,500
|
)
|
|
|
|
|
Dividends attributable to DERs
|
|
(384
|
)
|
|
|
|
|
Balance at June 30, 2014
|
|
$
|
(571,421
|
)
|
|
|
|
|
|
|
|
|
|||
Accumulated Other Comprehensive Income:
|
|
|
|
|
|
|
|
Balance at December 31, 2013
|
|
$
|
737,695
|
|
|
|
|
Change in unrealized gains on MBS, net
|
|
152,792
|
|
|
|
|
|
Change in unrealized losses on derivative hedging instruments, net
|
|
(39,454
|
)
|
|
|
|
|
Balance at June 30, 2014
|
|
$
|
851,033
|
|
|
|
|
|
|
|
|
|
|||
Total Stockholders' Equity at June 30, 2014
|
|
$
|
3,275,294
|
|
|
|
|
MFA FINANCIAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
||||||||
|
|
Six Months Ended
June 30, |
||||||
(In Thousands)
|
|
2014
|
|
2013
|
||||
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
||
Net income
|
|
$
|
154,914
|
|
|
$
|
152,824
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
||
Gain on sales of MBS and U.S. Treasury securities
|
|
(11,423
|
)
|
|
(5,998
|
)
|
||
Accretion of purchase discounts on MBS and other investments
|
|
(48,433
|
)
|
|
(28,762
|
)
|
||
Amortization of purchase premiums on MBS
|
|
17,678
|
|
|
31,301
|
|
||
Depreciation and amortization on fixed assets and other assets
|
|
657
|
|
|
2,160
|
|
||
Equity-based compensation expense
|
|
3,086
|
|
|
2,186
|
|
||
Unrealized gains on derivative instruments
|
|
(4,094
|
)
|
|
(466
|
)
|
||
Decrease in interest receivable
|
|
1,144
|
|
|
3,142
|
|
||
Increase in prepaid and other assets
|
|
(15,935
|
)
|
|
(12,088
|
)
|
||
(Decrease)/increase in accrued expenses and other liabilities, and excise tax and interest
|
|
(1,185
|
)
|
|
1,720
|
|
||
Increase/(decrease) in accrued interest payable on financial instruments
|
|
18,553
|
|
|
(4,773
|
)
|
||
Net cash provided by operating activities
|
|
$
|
114,962
|
|
|
$
|
141,246
|
|
|
|
|
|
|
||||
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
||
Principal payments on MBS and other investments
|
|
$
|
935,415
|
|
|
$
|
1,483,476
|
|
Proceeds from sale of MBS and U.S. Treasury securities
|
|
42,029
|
|
|
216,079
|
|
||
Purchases of MBS and other investments
|
|
(955,975
|
)
|
|
(1,251,726
|
)
|
||
Additions to leasehold improvements, furniture and fixtures
|
|
(221
|
)
|
|
(135
|
)
|
||
Net cash provided by investing activities
|
|
$
|
21,248
|
|
|
$
|
447,694
|
|
|
|
|
|
|
||||
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
||
Principal payments on repurchase agreements
|
|
$
|
(41,172,586
|
)
|
|
$
|
(39,284,004
|
)
|
Proceeds from borrowings under repurchase agreements
|
|
41,217,390
|
|
|
39,440,815
|
|
||
Principal payments on securitized debt
|
|
(151,296
|
)
|
|
(203,068
|
)
|
||
Payments made on obligation to return securities obtained as collateral
|
|
—
|
|
|
(300,119
|
)
|
||
Cash disbursements on financial instruments underlying Linked Transactions
|
|
(1,139,692
|
)
|
|
(114,903
|
)
|
||
Cash received from financial instruments underlying Linked Transactions
|
|
1,065,107
|
|
|
117,554
|
|
||
Payments made for margin calls on repurchase agreements and Swaps
|
|
(87,700
|
)
|
|
(3
|
)
|
||
Proceeds from reverse margin calls on repurchase agreements and Swaps
|
|
48,400
|
|
|
2,000
|
|
||
Proceeds from issuances of common stock
|
|
16,846
|
|
|
40,398
|
|
||
Payments made for redemption of Series A Preferred Stock
|
|
—
|
|
|
(96,000
|
)
|
||
Proceeds from issuance of Series B Preferred Stock
|
|
—
|
|
|
200,000
|
|
||
Payments made for preferred stock offering costs
|
|
—
|
|
|
(6,684
|
)
|
||
Dividends paid on preferred stock
|
|
(7,500
|
)
|
|
(6,250
|
)
|
||
Dividends paid on common stock and DERs
|
|
(146,830
|
)
|
|
(331,687
|
)
|
||
Net cash used in financing activities
|
|
$
|
(357,861
|
)
|
|
$
|
(541,951
|
)
|
Net (decrease)/increase in cash and cash equivalents
|
|
$
|
(221,651
|
)
|
|
$
|
46,989
|
|
Cash and cash equivalents at beginning of period
|
|
$
|
565,370
|
|
|
$
|
401,293
|
|
Cash and cash equivalents at end of period
|
|
$
|
343,719
|
|
|
$
|
448,282
|
|
|
|
|
|
|
||||
Non-cash Investing and Financing Activities:
|
|
|
|
|
|
|
||
Net increase in securities obtained as collateral/obligation to return securities obtained as collateral
|
|
$
|
50,375
|
|
|
$
|
200,098
|
|
Dividends and DERs declared and unpaid
|
|
$
|
74,104
|
|
|
$
|
80,440
|
|
|
|
Principal/
Current Face
|
|
Purchase Premiums
|
|
Accretable
Purchase Discounts
|
|
Discount
Designated
as Credit
Reserve and OTTI
(1)
|
|
Amortized Cost
(2)
|
|
Fair Value
|
|
Gross
Unrealized Gains
|
|
Gross
Unrealized Losses
|
|
Net
Unrealized Gain/(Loss)
|
||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||||||||||||||
Agency MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Fannie Mae
|
|
$
|
5,128,686
|
|
|
$
|
195,467
|
|
|
$
|
(74
|
)
|
|
$
|
—
|
|
|
$
|
5,324,079
|
|
|
$
|
5,403,241
|
|
|
$
|
106,337
|
|
|
$
|
(27,175
|
)
|
|
$
|
79,162
|
|
Freddie Mac
|
|
1,094,460
|
|
|
42,075
|
|
|
—
|
|
|
—
|
|
|
1,137,853
|
|
|
1,133,670
|
|
|
11,652
|
|
|
(15,835
|
)
|
|
(4,183
|
)
|
|||||||||
Ginnie Mae
|
|
12,001
|
|
|
206
|
|
|
—
|
|
|
—
|
|
|
12,207
|
|
|
12,540
|
|
|
333
|
|
|
—
|
|
|
333
|
|
|||||||||
Total Agency MBS
|
|
6,235,147
|
|
|
237,748
|
|
|
(74
|
)
|
|
—
|
|
|
6,474,139
|
|
|
6,549,451
|
|
|
118,322
|
|
|
(43,010
|
)
|
|
75,312
|
|
|||||||||
Non-Agency MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Expected to Recover Par
(3)
|
|
313,136
|
|
|
524
|
|
|
(29,593
|
)
|
|
—
|
|
|
284,067
|
|
|
310,586
|
|
|
27,653
|
|
|
(1,134
|
)
|
|
26,519
|
|
|||||||||
Expected to Recover
Less Than Par
(3)(4)
|
|
5,280,238
|
|
|
—
|
|
|
(406,518
|
)
|
|
(986,842
|
)
|
|
3,886,878
|
|
|
4,690,751
|
|
|
804,953
|
|
|
(1,080
|
)
|
|
803,873
|
|
|||||||||
Total Non-Agency MBS
|
|
5,593,374
|
|
|
524
|
|
|
(436,111
|
)
|
|
(986,842
|
)
|
|
4,170,945
|
|
|
5,001,337
|
|
|
832,606
|
|
|
(2,214
|
)
|
|
830,392
|
|
|||||||||
Total MBS
|
|
$
|
11,828,521
|
|
|
$
|
238,272
|
|
|
$
|
(436,185
|
)
|
|
$
|
(986,842
|
)
|
|
$
|
10,645,084
|
|
|
$
|
11,550,788
|
|
|
$
|
950,928
|
|
|
$
|
(45,224
|
)
|
|
$
|
905,704
|
|
|
|
Principal/
Current Face
|
|
Purchase Premiums
|
|
Accretable
Purchase Discounts
|
|
Discount
Designated
as Credit
Reserve and OTTI
(1)
|
|
Amortized Cost
(2)
|
|
Fair Value
|
|
Gross
Unrealized Gains
|
|
Gross
Unrealized Losses
|
|
Net
Unrealized Gain/(Loss)
|
||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||||||||||||||
Agency MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Fannie Mae
|
|
$
|
5,092,410
|
|
|
$
|
181,710
|
|
|
$
|
(87
|
)
|
|
$
|
—
|
|
|
$
|
5,274,033
|
|
|
$
|
5,315,363
|
|
|
$
|
96,516
|
|
|
$
|
(55,186
|
)
|
|
$
|
41,330
|
|
Freddie Mac
|
|
1,171,841
|
|
|
44,967
|
|
|
—
|
|
|
—
|
|
|
1,217,927
|
|
|
1,190,670
|
|
|
9,842
|
|
|
(37,099
|
)
|
|
(27,257
|
)
|
|||||||||
Ginnie Mae
|
|
12,668
|
|
|
218
|
|
|
—
|
|
|
—
|
|
|
12,886
|
|
|
13,188
|
|
|
302
|
|
|
—
|
|
|
302
|
|
|||||||||
Total Agency MBS
|
|
6,276,919
|
|
|
226,895
|
|
|
(87
|
)
|
|
—
|
|
|
6,504,846
|
|
|
6,519,221
|
|
|
106,660
|
|
|
(92,285
|
)
|
|
14,375
|
|
|||||||||
Non-Agency MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Expected to Recover Par
(3)
|
|
234,187
|
|
|
638
|
|
|
(24,450
|
)
|
|
—
|
|
|
210,375
|
|
|
230,738
|
|
|
21,720
|
|
|
(1,357
|
)
|
|
20,363
|
|
|||||||||
Expected to Recover
Less Than Par
(3)(4)
|
|
5,381,851
|
|
|
—
|
|
|
(435,589
|
)
|
|
(1,043,037
|
)
|
|
3,903,225
|
|
|
4,621,399
|
|
|
720,566
|
|
|
(2,392
|
)
|
|
718,174
|
|
|||||||||
Total Non-Agency MBS
|
|
5,616,038
|
|
|
638
|
|
|
(460,039
|
)
|
|
(1,043,037
|
)
|
|
4,113,600
|
|
|
4,852,137
|
|
|
742,286
|
|
|
(3,749
|
)
|
|
738,537
|
|
|||||||||
Total MBS
|
|
$
|
11,892,957
|
|
|
$
|
227,533
|
|
|
$
|
(460,126
|
)
|
|
$
|
(1,043,037
|
)
|
|
$
|
10,618,446
|
|
|
$
|
11,371,358
|
|
|
$
|
848,946
|
|
|
$
|
(96,034
|
)
|
|
$
|
752,912
|
|
(1)
|
Discount designated as Credit Reserve and amounts related to OTTI are generally not expected to be accreted into interest income. Amounts disclosed at
June 30, 2014
reflect Credit Reserve of
$942.7 million
and OTTI of
$44.1 million
. Amounts disclosed at
December 31, 2013
reflect Credit Reserve of
$998.5 million
and OTTI of
$44.5 million
.
|
(2)
|
Includes principal payments receivable of
$1.3 million
and
$1.1 million
at
June 30, 2014
and
December 31, 2013
, respectively, which are not included in the Principal/Current Face.
|
(3)
|
Based on managemen
t
’
s
current estimates of future principal cash flows expected to be received.
|
(4)
|
At
June 30, 2014
and
December 31, 2013
, the Company expected to recover approximately
82%
and
81%
, respectively, of the then-current face amount of Non-Agency MBS.
|
|
|
Less than 12 Months
|
|
12 Months or more
|
|
Total
|
||||||||||||||||||||||||
|
Fair Value
|
|
Unrealized Losses
|
|
Number of Securities
|
Fair Value
|
|
Unrealized Losses
|
|
Number of Securities
|
Fair Value
|
|
Unrealized Losses
|
|||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||||||||
Agency MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Fannie Mae
|
|
$
|
407,252
|
|
|
$
|
2,013
|
|
|
35
|
|
|
$
|
1,383,328
|
|
|
$
|
25,162
|
|
|
147
|
|
|
$
|
1,790,580
|
|
|
$
|
27,175
|
|
Freddie Mac
|
|
9,980
|
|
|
34
|
|
|
2
|
|
|
733,159
|
|
|
15,801
|
|
|
103
|
|
|
743,139
|
|
|
15,835
|
|
||||||
Total Agency MBS
|
|
417,232
|
|
|
2,047
|
|
|
37
|
|
|
2,116,487
|
|
|
40,963
|
|
|
250
|
|
|
2,533,719
|
|
|
43,010
|
|
||||||
Non-Agency MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Expected to Recover Par
(1)
|
|
1,357
|
|
|
10
|
|
|
1
|
|
|
23,335
|
|
|
1,124
|
|
|
8
|
|
|
24,692
|
|
|
1,134
|
|
||||||
Expected to Recover Less Than Par
(1)
|
|
17,668
|
|
|
118
|
|
|
3
|
|
|
29,241
|
|
|
962
|
|
|
8
|
|
|
46,909
|
|
|
1,080
|
|
||||||
Total Non-Agency MBS
|
|
19,025
|
|
|
128
|
|
|
4
|
|
|
52,576
|
|
|
2,086
|
|
|
16
|
|
|
71,601
|
|
|
2,214
|
|
||||||
Total MBS
|
|
$
|
436,257
|
|
|
$
|
2,175
|
|
|
41
|
|
|
$
|
2,169,063
|
|
|
$
|
43,049
|
|
|
266
|
|
|
$
|
2,605,320
|
|
|
$
|
45,224
|
|
|
|
Three Months Ended
June 30, 2014 |
|
Six Months Ended
June 30, 2014 |
||||
(In Thousands)
|
|
|
|
|
||||
Credit loss component of OTTI at beginning of period
|
|
$
|
36,115
|
|
|
$
|
36,115
|
|
Additions for credit related OTTI not previously recognized
|
|
—
|
|
|
—
|
|
||
Subsequent additional credit related OTTI recorded
|
|
—
|
|
|
—
|
|
||
Credit loss component of OTTI at end of period
|
|
$
|
36,115
|
|
|
$
|
36,115
|
|
|
|
Three Months Ended
June 30, 2014 |
|
Three Months Ended
June 30, 2013 |
||||||||||||
|
|
Discount Designated as Credit Reserve and OTTI
(1)
|
|
Accretable Discount
(1)(2)
|
Discount Designated as Credit Reserve and OTTI
(1)
|
|
Accretable Discount
(1)(2)
|
|||||||||
|
|
|||||||||||||||
(In Thousands)
|
|
|||||||||||||||
Balance at beginning of period
|
|
$
|
(1,041,933
|
)
|
|
$
|
(442,156
|
)
|
|
$
|
(1,312,952
|
)
|
|
$
|
(381,913
|
)
|
Accretion of discount
|
|
—
|
|
|
25,766
|
|
|
—
|
|
|
16,698
|
|
||||
Realized credit losses
|
|
23,359
|
|
|
—
|
|
|
38,375
|
|
|
—
|
|
||||
Purchases
|
|
(3,018
|
)
|
|
1,636
|
|
|
(49,852
|
)
|
|
18,425
|
|
||||
Sales
|
|
10,269
|
|
|
3,124
|
|
|
4,689
|
|
|
4,978
|
|
||||
Transfers/release of credit reserve
|
|
24,481
|
|
|
(24,481
|
)
|
|
54,769
|
|
|
(54,769
|
)
|
||||
Balance at end of period
|
|
$
|
(986,842
|
)
|
|
$
|
(436,111
|
)
|
|
$
|
(1,264,971
|
)
|
|
$
|
(396,581
|
)
|
|
|
Six Months Ended
June 30, 2014 |
|
Six Months Ended
June 30, 2013 |
||||||||||||
|
|
Discount Designated as Credit Reserve and OTTI
(3)
|
|
Accretable Discount
(2)(3)
|
Discount Designated as Credit Reserve and OTTI
(3)
|
|
Accretable Discount
(2)(3)
|
|||||||||
|
|
|||||||||||||||
(In Thousands)
|
|
|||||||||||||||
Balance at beginning of period
|
|
$
|
(1,043,037
|
)
|
|
$
|
(460,039
|
)
|
|
$
|
(1,380,506
|
)
|
|
$
|
(371,626
|
)
|
Accretion of discount
|
|
—
|
|
|
53,197
|
|
|
—
|
|
|
28,749
|
|
||||
Realized credit losses
|
|
48,396
|
|
|
—
|
|
|
88,682
|
|
|
—
|
|
||||
Purchases
|
|
(66,335
|
)
|
|
25,042
|
|
|
(73,387
|
)
|
|
29,654
|
|
||||
Sales
|
|
13,756
|
|
|
6,067
|
|
|
10,972
|
|
|
5,910
|
|
||||
Transfers/release of credit reserve
|
|
60,378
|
|
|
(60,378
|
)
|
|
89,268
|
|
|
(89,268
|
)
|
||||
Balance at end of period
|
|
$
|
(986,842
|
)
|
|
$
|
(436,111
|
)
|
|
$
|
(1,264,971
|
)
|
|
$
|
(396,581
|
)
|
(1)
|
The Company did
no
t reallocate any purchase discount designated as Credit Reserve to accretable purchase discount on Non-Agency MBS underlying Linked Transactions during the
three months ended June 30, 2014
. The Company reallocated
$116,000
of purchase discount designated as Credit Reserve to accretable purchase discount on Non-Agency MBS underlying Linked Transactions during the
three months ended June 30, 2013
.
|
(2)
|
Together with coupon interest, accretable purchase discount is recognized as interest income over the life of the security.
|
(3)
|
In addition, the Company reallocated
$115,000
and
$129,000
of purchase discount designated as Credit Reserve to accretable purchase discount on Non-Agency MBS underlying Linked Transactions during the
six months ended June 30, 2014
and
2013
, respectively.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
(In Thousands)
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|||||||||
AOCI from MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unrealized gain on MBS at beginning of period
|
|
$
|
819,222
|
|
|
$
|
942,887
|
|
|
$
|
752,912
|
|
|
$
|
824,808
|
|
Unrealized gain/(loss) on Agency MBS, net
|
|
43,094
|
|
|
(140,480
|
)
|
|
60,937
|
|
|
(167,771
|
)
|
||||
Unrealized gain/(loss) on Non-Agency MBS, net
|
|
50,136
|
|
|
(98,282
|
)
|
|
101,554
|
|
|
48,388
|
|
||||
Reclassification adjustment for MBS sales included in net income
|
|
(6,748
|
)
|
|
(3,254
|
)
|
|
(9,699
|
)
|
|
(4,554
|
)
|
||||
Change in AOCI from MBS
|
|
86,482
|
|
|
(242,016
|
)
|
|
152,792
|
|
|
$
|
(123,937
|
)
|
|||
Balance at end of period
|
|
$
|
905,704
|
|
|
$
|
700,871
|
|
|
$
|
905,704
|
|
|
$
|
700,871
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
(In Thousands)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Coupon interest
|
|
$
|
49,836
|
|
|
$
|
54,485
|
|
|
$
|
99,335
|
|
|
$
|
111,989
|
|
Effective yield adjustment
(1)
|
|
(12,227
|
)
|
|
(16,448
|
)
|
|
(22,397
|
)
|
|
(31,165
|
)
|
||||
Agency MBS interest income
|
|
$
|
37,609
|
|
|
$
|
38,037
|
|
|
$
|
76,938
|
|
|
$
|
80,824
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
(In Thousands)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Coupon interest
|
|
$
|
55,322
|
|
|
$
|
65,954
|
|
|
$
|
109,752
|
|
|
$
|
133,887
|
|
Effective yield adjustment
(1)
|
|
25,694
|
|
|
16,644
|
|
|
53,083
|
|
|
28,626
|
|
||||
Non-Agency MBS interest income
|
|
$
|
81,016
|
|
|
$
|
82,598
|
|
|
$
|
162,835
|
|
|
$
|
162,513
|
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||
(In Thousands)
|
||||||||
MBS interest receivable:
|
|
|
|
|
|
|
||
Fannie Mae
|
|
$
|
13,638
|
|
|
$
|
13,760
|
|
Freddie Mac
|
|
2,872
|
|
|
3,110
|
|
||
Ginnie Mae
|
|
19
|
|
|
19
|
|
||
Non-Agency MBS
|
|
18,069
|
|
|
18,917
|
|
||
Total MBS interest receivable
|
|
34,598
|
|
|
35,806
|
|
||
Money market and other investments
|
|
75
|
|
|
22
|
|
||
Total interest receivable
|
|
$
|
34,673
|
|
|
$
|
35,828
|
|
|
|
|
|
|
|
June 30,
2014 |
|
June 30,
2014 |
|
December 31,
2013 |
||||||
Derivative Instrument
|
|
Designation
|
|
Balance Sheet Location
|
|
Notional Amount
|
|
Fair Value
|
||||||||
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
||||||
Linked Transactions
|
|
Non-Hedging
|
|
Assets
|
|
N/A
|
|
|
$
|
106,859
|
|
|
$
|
28,181
|
|
|
Non-cleared legacy Swaps
(1)
|
|
Hedging
|
|
Assets
|
|
$
|
450,000
|
|
|
$
|
2,755
|
|
|
$
|
4,925
|
|
Cleared Swaps
(2)
|
|
Hedging
|
|
Assets
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,075
|
|
Non-cleared legacy Swaps
(1)
|
|
Hedging
|
|
Liabilities
|
|
$
|
927,214
|
|
|
$
|
(12,856
|
)
|
|
$
|
(24,437
|
)
|
Cleared Swaps
(2)
|
|
Hedging
|
|
Liabilities
|
|
$
|
2,550,000
|
|
|
$
|
(44,570
|
)
|
|
$
|
(3,780
|
)
|
Linked Repurchase Agreements
|
|
Linked MBS
|
|||||||||||||||||||||||
|
|
Balance
|
|
Weighted Average Interest Rate
|
Non-Agency MBS
|
|
Fair Value
|
|
Amortized Cost
|
|
Par/Current Face
|
|
Weighted Average Coupon Rate
|
||||||||||||
Maturity or Repricing
|
|||||||||||||||||||||||||
(Dollars in Thousands)
|
|
|
|
|
|
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|||||||||||
Within 30 days
|
|
$
|
183,790
|
|
|
1.76
|
%
|
|
Total
|
|
$
|
494,047
|
|
|
$
|
486,220
|
|
|
$
|
499,034
|
|
|
3.55
|
%
|
|
>30 days to 90 days
|
|
203,739
|
|
|
1.54
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total
|
|
$
|
387,529
|
|
|
1.64
|
%
|
|
|
|
|
|
|
|
|
|
|
Linked Repurchase Agreements
|
|
Linked MBS
|
|||||||||||||||||||||||
|
|
Balance
|
|
Weighted Average Interest Rate
|
Non-Agency MBS
|
|
Fair Value
|
|
Amortized Cost
|
|
Par/Current Face
|
|
Weighted Average Coupon Rate
|
||||||||||||
Maturity or Repricing
|
|||||||||||||||||||||||||
(Dollars in Thousands)
|
|
|
|
|
|
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|||||||||||
Within 30 days
|
|
$
|
93,835
|
|
|
1.76
|
%
|
|
Total
|
|
$
|
130,790
|
|
|
$
|
126,497
|
|
|
$
|
134,430
|
|
|
3.96
|
%
|
|
>30 days to 90 days
|
|
8,902
|
|
|
1.44
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total
|
|
$
|
102,737
|
|
|
1.73
|
%
|
|
|
|
|
|
|
|
|
|
|
Components of Unrealized Net Gains and Net Interest Income from Linked Transactions
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
(In Thousands)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Interest income attributable to MBS underlying Linked Transactions
|
|
$
|
2,925
|
|
|
$
|
654
|
|
|
$
|
4,966
|
|
|
$
|
1,322
|
|
Interest expense attributable to linked repurchase agreement borrowings underlying Linked Transactions
|
|
(921
|
)
|
|
(137
|
)
|
|
(1,472
|
)
|
|
(277
|
)
|
||||
Change in fair value of Linked Transactions included in earnings
|
|
1,772
|
|
|
(812
|
)
|
|
3,533
|
|
|
196
|
|
||||
Unrealized net gains/(losses) and net interest income from Linked Transactions
|
|
$
|
3,776
|
|
|
$
|
(295
|
)
|
|
$
|
7,027
|
|
|
$
|
1,241
|
|
(In Thousands)
|
|
June 30, 2014
|
|
December 31, 2013
|
||||
Agency MBS, at fair value
|
|
$
|
75,061
|
|
|
$
|
73,859
|
|
Restricted cash
|
|
52,630
|
|
|
37,520
|
|
||
Total assets pledged against Swaps
|
|
$
|
127,691
|
|
|
$
|
111,379
|
|
(Dollars in Thousands)
|
|
Three Months Ended
June 30, 2014 |
|
Six Months Ended
June 30, 2014 |
||||
New Swaps:
|
|
|
|
|
||||
Aggregate notional amount
|
|
$
|
200,000
|
|
|
$
|
400,000
|
|
Weighted average fixed-pay rate
|
|
1.96
|
%
|
|
1.95
|
%
|
||
Initial maturity date
|
|
5 years to 7 years
|
|
|
5 years to 7 years
|
|
||
Number of new Swaps
|
|
Two
|
|
|
Four
|
|
||
Swaps amortized/expired:
|
|
|
|
|
||||
Aggregate notional amount
|
|
$
|
476,147
|
|
|
$
|
517,998
|
|
Weighted average fixed-pay rate
|
|
1.80
|
%
|
|
1.97
|
%
|
|
|
June 30, 2014
|
|
December 31, 2013
|
|||||||||||||||||
Notional Amount
|
|
Weighted Average Fixed-Pay
Interest Rate
|
|
Weighted Average Variable
Interest Rate
(2)
|
Notional Amount
|
|
Weighted Average Fixed-Pay
Interest Rate
|
|
Weighted Average Variable
Interest Rate
(2)
|
||||||||||||
Maturity
(1)
|
|||||||||||||||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Within 30 days
|
|
$
|
6,978
|
|
|
4.07
|
%
|
|
0.20
|
%
|
|
$
|
17,635
|
|
|
3.90
|
%
|
|
0.21
|
%
|
|
Over 30 days to 3 months
|
|
39,344
|
|
|
2.63
|
|
|
0.16
|
|
|
24,216
|
|
|
3.93
|
|
|
0.21
|
|
|||
Over 3 months to 6 months
|
|
120,722
|
|
|
3.36
|
|
|
0.17
|
|
|
476,147
|
|
|
1.80
|
|
|
0.17
|
|
|||
Over 6 months to 12 months
|
|
710,170
|
|
|
1.96
|
|
|
0.16
|
|
|
167,043
|
|
|
3.22
|
|
|
0.18
|
|
|||
Over 12 months to 24 months
|
|
50,000
|
|
|
2.13
|
|
|
0.15
|
|
|
710,171
|
|
|
1.97
|
|
|
0.17
|
|
|||
Over 24 months to 36 months
|
|
450,000
|
|
|
0.56
|
|
|
0.15
|
|
|
150,000
|
|
|
1.03
|
|
|
0.17
|
|
|||
Over 36 months to 48 months
|
|
50,000
|
|
|
1.45
|
|
|
0.15
|
|
|
350,000
|
|
|
0.58
|
|
|
0.17
|
|
|||
Over 48 months to 60 months
|
|
700,000
|
|
|
1.56
|
|
|
0.15
|
|
|
550,000
|
|
|
1.49
|
|
|
0.17
|
|
|||
Over 60 months to 72 months
|
|
200,000
|
|
|
2.05
|
|
|
0.15
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Over 72 months to 84 months
|
|
1,500,000
|
|
|
2.24
|
|
|
0.15
|
|
|
1,500,000
|
|
|
2.22
|
|
|
0.17
|
|
|||
Over 84 months
(3)
|
|
100,000
|
|
|
2.75
|
|
|
0.16
|
|
|
100,000
|
|
|
2.75
|
|
|
0.17
|
|
|||
Total Swaps
|
|
$
|
3,927,214
|
|
|
1.91
|
%
|
|
0.15
|
%
|
|
$
|
4,045,212
|
|
|
1.91
|
%
|
|
0.17
|
%
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
(Dollars in Thousands)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Interest expense attributable to Swaps
|
|
$
|
18,075
|
|
|
$
|
12,027
|
|
|
$
|
35,638
|
|
|
$
|
24,996
|
|
Weighted average Swap rate paid
|
|
1.92
|
%
|
|
2.12
|
%
|
|
1.92
|
%
|
|
2.22
|
%
|
||||
Weighted average Swap rate received
|
|
0.15
|
%
|
|
0.20
|
%
|
|
0.16
|
%
|
|
0.20
|
%
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
(In Thousands)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
AOCI from derivative hedging instruments:
|
|
|
|
|
|
|
|
|
||||||||
Balance at beginning of period
|
|
$
|
(27,037
|
)
|
|
$
|
(50,515
|
)
|
|
$
|
(15,217
|
)
|
|
$
|
(62,831
|
)
|
Unrealized (loss)/gain on Swaps, net
|
|
(27,634
|
)
|
|
18,548
|
|
|
(39,901
|
)
|
|
30,864
|
|
||||
Reclassification of unrealized loss on de-designated Swaps
|
|
—
|
|
|
—
|
|
|
447
|
|
|
—
|
|
||||
Balance at end of period
|
|
$
|
(54,671
|
)
|
|
$
|
(31,967
|
)
|
|
$
|
(54,671
|
)
|
|
$
|
(31,967
|
)
|
(Dollars in Thousands)
|
|
June 30,
2014 |
|
December 31,
2013 |
||||
Repurchase agreement borrowings secured by Agency MBS
|
|
$
|
5,757,074
|
|
|
$
|
5,750,053
|
|
Fair Value of Agency MBS pledged as collateral under repurchase agreements
|
|
$
|
6,074,987
|
|
|
$
|
6,068,447
|
|
Weighted average haircut on Agency MBS
(1)
|
|
4.69
|
%
|
|
4.89
|
%
|
||
Repurchase agreement borrowings secured by Non-Agency MBS
(2)
|
|
$
|
2,187,998
|
|
|
$
|
2,206,586
|
|
Fair Value of Non-Agency MBS pledged as collateral under repurchase agreements
(2)(3)
|
|
$
|
3,698,181
|
|
|
$
|
3,663,523
|
|
Weighted average haircut on Non-Agency MBS
(1)
|
|
32.50
|
%
|
|
32.48
|
%
|
||
Repurchase agreements secured by U.S. Treasuries
|
|
$
|
439,029
|
|
|
$
|
382,658
|
|
Fair value of U.S. Treasuries pledged as collateral under repurchase agreements
|
|
$
|
446,375
|
|
|
$
|
383,743
|
|
Weighted average haircut on U.S. Treasuries
(1)
|
|
1.40
|
%
|
|
1.65
|
%
|
(1)
|
Haircut represents the percentage amount by which the collateral value is contractually required to exceed the loan amount on the Company’s repurchase agreements borrowings.
|
(2)
|
Does not reflect Non-Agency MBS and repurchase agreement borrowings that are components of Linked Transactions.
|
(3)
|
Includes
$1.955 billion
and
$1.885 billion
of Non-Agency MBS acquired from consolidated VIEs at
June 30, 2014
, and
December 31, 2013
, respectively, that are eliminated from the Company’s consolidated balance sheets.
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||||||||
Balance
(1)
|
|
Weighted Average Interest Rate
|
Balance
(1)
|
|
Weighted Average Interest Rate
|
|||||||||
Time Until Interest Rate Reset
|
||||||||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
||||||
Within 30 days
|
|
$
|
6,993,651
|
|
|
0.57
|
%
|
|
$
|
7,064,598
|
|
|
0.68
|
%
|
Over 30 days to 3 months
|
|
1,175,229
|
|
|
1.14
|
|
|
1,274,699
|
|
|
1.31
|
|
||
Over 3 months to 12 months
|
|
215,221
|
|
|
1.84
|
|
|
—
|
|
|
—
|
|
||
Total
|
|
$
|
8,384,101
|
|
|
0.69
|
%
|
|
$
|
8,339,297
|
|
|
0.77
|
%
|
|
|
June 30, 2014
|
|||||
Contractual Maturity
|
Balance
(1)
|
|
Weighted Average Interest Rate
|
||||
(Dollars in Thousands)
|
|
|
|
|
|||
Overnight
|
|
$
|
—
|
|
|
—
|
%
|
Within 30 days
|
|
6,453,126
|
|
|
0.47
|
|
|
Over 30 days to 90 days
|
|
1,184,772
|
|
|
1.14
|
|
|
Over 90 days to 12 months
|
|
746,203
|
|
|
1.89
|
|
|
Total
|
|
$
|
8,384,101
|
|
|
0.69
|
%
|
(1)
|
At
June 30, 2014
, the Company had repurchase agreements of
$387.5 million
that were linked to Non-Agency MBS purchases and were accounted for as Linked Transactions, and as such, the linked repurchase agreements are not included in the above table. (See Note 5)
|
|
|
Counterparty
Rating
(1)
|
|
Amount
at Risk
(2)
|
|
Weighted
Average Months
to Maturity for
Repurchase Agreements
|
|
Percent of
Stockholders’ Equity
|
|||
Counterparty
|
|
|
|
|
|||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|||
Alpine Securitization Corporation/Credit Suisse
(3)
|
|
A-1/P-1/F1
|
|
$
|
830,183
|
|
|
1
|
|
25.4
|
%
|
Wells Fargo
(4)
|
|
A+/A2/AA-
|
|
339,760
|
|
|
5
|
|
10.4
|
|
|
RBS
|
|
BBB+/Baa2/A
|
|
262,141
|
|
|
2
|
|
8.0
|
|
|
UBS
(5)
|
|
A/A2/A
|
|
232,202
|
|
|
19
|
|
7.1
|
|
(1)
|
As rated at
June 30, 2014
by S&P, Moody’s and Fitch, Inc., respectively. The counterparty rating presented is the lowest published for these entities.
|
(2)
|
The amount at risk reflects the difference between (a) the amount loaned to the Company through repurchase agreements and repurchase agreements underlying Linked Transactions, including interest payable, and (b) the cash and the fair value of the securities pledged by the Company as collateral and MBS underlying Linked Transactions, including accrued interest receivable on such securities.
|
(3)
|
Includes
$755.3 million
at risk with Alpine Securitization Corporation and
$74.9 million
at risk with Credit Suisse Securities (USA) LLC. Alpine Securitization Corporation is a special purpose funding vehicle that is a consolidated affiliate of Credit Suisse Group. Counterparty rating shown is the asset backed short term rating for Alpine Securitization Corporation.
|
(4)
|
Includes
$200.6 million
at risk with Wells Fargo Bank, NA and
$139.2 million
at risk with Wells Fargo Securities LLC.
|
(5)
|
Includes Non-Agency MBS pledged as collateral with contemporaneous repurchase and reverse repurchase agreements.
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||||||||||
(In Thousands)
|
|
Assets Pledged
|
|
Collateral Held
|
|
Assets Pledged
|
|
Collateral Held
|
||||||||
Derivative Hedging Instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Agency MBS
|
|
$
|
75,061
|
|
|
$
|
—
|
|
|
$
|
73,859
|
|
|
$
|
—
|
|
Cash
(1)
|
|
52,630
|
|
|
—
|
|
|
37,520
|
|
|
—
|
|
||||
|
|
127,691
|
|
|
—
|
|
|
111,379
|
|
|
—
|
|
||||
Repurchase Agreement Borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Agency MBS
|
|
$
|
6,074,987
|
|
|
$
|
—
|
|
|
$
|
6,068,447
|
|
|
$
|
—
|
|
Non-Agency MBS
(2)(3)
|
|
3,698,181
|
|
|
—
|
|
|
3,663,523
|
|
|
—
|
|
||||
U.S. Treasury securities
|
|
446,375
|
|
|
—
|
|
|
383,743
|
|
|
—
|
|
||||
Cash
(1)
|
|
1,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
10,221,343
|
|
|
—
|
|
|
10,115,713
|
|
|
—
|
|
||||
Reverse Repurchase Agreements:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. Treasury securities
|
|
$
|
—
|
|
|
$
|
446,375
|
|
|
$
|
—
|
|
|
$
|
383,743
|
|
|
|
—
|
|
|
446,375
|
|
|
—
|
|
|
383,743
|
|
||||
Total
|
|
$
|
10,349,034
|
|
|
$
|
446,375
|
|
|
$
|
10,227,092
|
|
|
$
|
383,743
|
|
|
|
Assets Pledged Under Repurchase
Agreements
|
|
Assets Pledged Against Derivative
Hedging Instruments
|
|
Total Fair
Value of Assets Pledged and Accrued Interest
|
||||||||||||||||||||||
(In Thousands)
|
|
Fair Value/
Carrying
Value
|
|
Amortized
Cost
|
|
Accrued
Interest on
Pledged
MBS
|
|
Fair Value/
Carrying
Value
|
|
Amortized
Cost
|
|
Accrued
Interest on
Pledged
MBS
|
|
|||||||||||||||
U.S. Treasuries
|
|
$
|
446,375
|
|
|
$
|
446,375
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
446,375
|
|
Fannie Mae
|
|
$
|
5,078,914
|
|
|
$
|
5,003,625
|
|
|
$
|
12,803
|
|
|
$
|
6,679
|
|
|
$
|
6,448
|
|
|
$
|
14
|
|
|
$
|
5,098,410
|
|
Freddie Mac
|
|
996,073
|
|
|
1,000,380
|
|
|
2,498
|
|
|
58,423
|
|
|
58,949
|
|
|
138
|
|
|
1,057,132
|
|
|||||||
Ginnie Mae
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,959
|
|
|
9,766
|
|
|
13
|
|
|
9,972
|
|
|||||||
Agency MBS
|
|
$
|
6,074,987
|
|
|
$
|
6,004,005
|
|
|
$
|
15,301
|
|
|
$
|
75,061
|
|
|
$
|
75,163
|
|
|
$
|
165
|
|
|
$
|
6,165,514
|
|
Non-Agency MBS
(1)(2)
|
|
$
|
3,698,181
|
|
|
$
|
2,770,398
|
|
|
$
|
13,282
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,711,463
|
|
Total
|
|
$
|
10,219,543
|
|
|
$
|
9,220,778
|
|
|
$
|
28,583
|
|
|
$
|
75,061
|
|
|
$
|
75,163
|
|
|
$
|
165
|
|
|
$
|
10,323,352
|
|
|
|
Gross Amounts of Recognized Assets
|
|
Gross Amounts Offset in the Consolidated Balance Sheets
|
|
Net Amounts of Assets Presented in the Consolidated Balance Sheets
|
|
Gross Amounts Not Offset in
the Consolidated Balance Sheets
|
|
Net Amount
|
||||||||||||||
(In Thousands)
|
Financial
Instruments
|
|
Cash
Collateral
Received
|
|||||||||||||||||||||
June 30, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Swaps, at fair value
|
|
$
|
2,755
|
|
|
$
|
—
|
|
|
$
|
2,755
|
|
|
$
|
(2,755
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
Total
|
|
$
|
2,755
|
|
|
$
|
—
|
|
|
$
|
2,755
|
|
|
$
|
(2,755
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Swaps, at fair value
|
|
$
|
13,000
|
|
|
$
|
—
|
|
|
$
|
13,000
|
|
|
$
|
(13,000
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
Total
|
|
$
|
13,000
|
|
|
$
|
—
|
|
|
$
|
13,000
|
|
|
$
|
(13,000
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Gross Amounts of Recognized Liabilities
|
|
Gross Amounts Offset in the Consolidated Balance Sheets
|
|
Net Amounts of Liabilities Presented in the Consolidated Balance Sheets
|
|
Gross Amounts Not Offset in the
Consolidated Balance Sheets
|
|
Net Amount
|
||||||||||||||
(In Thousands)
|
Financial
Instruments
(1)
|
|
Cash
Collateral
Pledged
(1)
|
|||||||||||||||||||||
June 30, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Swaps, at fair value
(2)
|
|
$
|
57,426
|
|
|
$
|
—
|
|
|
$
|
57,426
|
|
|
$
|
(4,796
|
)
|
|
$
|
(52,630
|
)
|
|
$
|
—
|
|
Repurchase agreements
(3)
|
|
8,384,101
|
|
|
—
|
|
|
8,384,101
|
|
|
(8,382,301
|
)
|
|
(1,800
|
)
|
|
—
|
|
||||||
Total
|
|
$
|
8,441,527
|
|
|
$
|
—
|
|
|
$
|
8,441,527
|
|
|
$
|
(8,387,097
|
)
|
|
$
|
(54,430
|
)
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Swaps, at fair value
(2)
|
|
$
|
28,217
|
|
|
$
|
—
|
|
|
$
|
28,217
|
|
|
$
|
—
|
|
|
$
|
(28,217
|
)
|
|
$
|
—
|
|
Repurchase agreements
(3)
|
|
8,339,297
|
|
|
—
|
|
|
8,339,297
|
|
|
(8,339,297
|
)
|
|
—
|
|
|
—
|
|
||||||
Total
|
|
$
|
8,367,514
|
|
|
$
|
—
|
|
|
$
|
8,367,514
|
|
|
$
|
(8,339,297
|
)
|
|
$
|
(28,217
|
)
|
|
$
|
—
|
|
Declaration Date
|
Record Date
|
Payment Date
|
Dividend Per Share
|
||
May 19, 2014
|
June 10, 2014
|
June 30, 2014
|
$
|
0.46875
|
|
February 14, 2014
|
February 28, 2014
|
March 31, 2014
|
0.46875
|
|
Declaration Date
(1)
|
Record Date
|
Payment Date
|
Dividend Per Share
|
|||
June 13, 2014
|
June 27, 2014
|
July 31, 2014
|
$
|
0.20
|
|
(1)
|
March 10, 2014
|
March 28, 2014
|
April 30, 2014
|
0.20
|
|
|
|
|
Three Months Ended
June 30, 2014 |
|
Six Months Ended
June 30, 2014 |
||||||||||||||||||||
(In Thousands)
|
|
Net Unrealized
Gain/(Loss) on
Available-for-Sale MBS
|
|
Net
Unrealized
Gain/(Loss)
on Swaps
|
|
Total AOCI
|
|
Net
Unrealized
Gain/(Loss) on
Available-for-Sale MBS
|
|
Net
Unrealized Gain/(Loss) on Swaps |
|
Total AOCI
|
||||||||||||
Balance at the beginning of the period
|
|
$
|
819,222
|
|
|
$
|
(27,037
|
)
|
|
$
|
792,185
|
|
|
$
|
752,912
|
|
|
$
|
(15,217
|
)
|
|
$
|
737,695
|
|
OCI before reclassifications
|
|
93,230
|
|
|
(27,634
|
)
|
|
65,596
|
|
|
162,491
|
|
|
(39,901
|
)
|
|
122,590
|
|
||||||
Amounts reclassified from AOCI
(1)
|
|
(6,748
|
)
|
|
—
|
|
|
(6,748
|
)
|
|
(9,699
|
)
|
|
447
|
|
|
(9,252
|
)
|
||||||
Net OCI during the period
(2)
|
|
86,482
|
|
|
(27,634
|
)
|
|
58,848
|
|
|
152,792
|
|
|
(39,454
|
)
|
|
113,338
|
|
||||||
Balance at end of period
|
|
$
|
905,704
|
|
|
$
|
(54,671
|
)
|
|
$
|
851,033
|
|
|
$
|
905,704
|
|
|
$
|
(54,671
|
)
|
|
$
|
851,033
|
|
|
|
Three Months Ended
June 30, 2013 |
|
Six Months Ended
June 30, 2013 |
||||||||||||||||||||
(In Thousands)
|
|
Net Unrealized
Gain/(Loss) on Available-for-Sale MBS |
|
Net
Unrealized Gain/(Loss) on Swaps |
|
Total AOCI
|
|
Net Unrealized
Gain/(Loss) on Available-for-Sale MBS |
|
Net
Unrealized Gain/(Loss) on Swaps |
|
Total AOCI
|
||||||||||||
Balance at the beginning of the period
|
|
$
|
942,887
|
|
|
$
|
(50,515
|
)
|
|
$
|
892,372
|
|
|
$
|
824,808
|
|
|
$
|
(62,831
|
)
|
|
$
|
761,977
|
|
OCI before reclassifications
|
|
(238,762
|
)
|
|
18,548
|
|
|
(220,214
|
)
|
|
(119,383
|
)
|
|
30,864
|
|
|
(88,519
|
)
|
||||||
Amounts reclassified from AOCI
(1)
|
|
(3,254
|
)
|
|
—
|
|
|
(3,254
|
)
|
|
(4,554
|
)
|
|
—
|
|
|
(4,554
|
)
|
||||||
Net OCI during the period
(2)
|
|
(242,016
|
)
|
|
18,548
|
|
|
(223,468
|
)
|
|
(123,937
|
)
|
|
30,864
|
|
|
(93,073
|
)
|
||||||
Balance at end of period
|
|
$
|
700,871
|
|
|
$
|
(31,967
|
)
|
|
$
|
668,904
|
|
|
$
|
700,871
|
|
|
$
|
(31,967
|
)
|
|
$
|
668,904
|
|
|
|
Three Months Ended
June 30, 2014 |
|
Six Months Ended
June 30, 2014 |
|
|
||||
Details about AOCI Components
|
|
Amounts Reclassified from AOCI
|
|
Affected Line Item in the Statement
Where Net Income is Presented
|
||||||
(In Thousands)
|
|
|
|
|
|
|
||||
Available-for-sale MBS:
|
|
|
|
|
|
|
||||
Realized gain on sale of securities
|
|
$
|
(6,748
|
)
|
|
$
|
(9,699
|
)
|
|
Gain on sales of MBS and U.S. Treasury securities, net
|
Swaps designated as cash flow hedges:
|
|
|
|
|
|
|
||||
De-designated Swaps
|
|
$
|
—
|
|
|
$
|
447
|
|
|
Other, net
|
Total reclassifications for period
|
|
$
|
(6,748
|
)
|
|
$
|
(9,252
|
)
|
|
|
|
|
Three Months Ended
June 30, 2013 |
|
Six Months Ended
June 30, 2013 |
|
|
||||
Details about AOCI Components
|
|
Amounts
Reclassified from AOCI |
|
Amounts
Reclassified from AOCI |
|
Affected Line Item in the Statement
Where Net Income is Presented |
||||
(In Thousands)
|
|
|
|
|
|
|
||||
Available-for-sale MBS:
|
|
|
|
|
|
|
||||
Realized gain on sale of securities
|
|
$
|
(3,254
|
)
|
|
$
|
(4,554
|
)
|
|
Gain on sales of MBS and U.S. Treasury securities, net
|
Total reclassifications for period
|
|
$
|
(3,254
|
)
|
|
$
|
(4,554
|
)
|
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
(In Thousands, Except Per Share Amounts)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Numerator:
|
|
|
|
|
|
|
|
|
||||||||
Net income
|
|
$
|
78,726
|
|
|
$
|
75,473
|
|
|
$
|
154,914
|
|
|
$
|
152,824
|
|
Dividends declared on preferred stock
|
|
(3,750
|
)
|
|
(4,210
|
)
|
|
(7,500
|
)
|
|
(6,250
|
)
|
||||
Dividends, DERs and undistributed earnings allocated to participating securities
|
|
(287
|
)
|
|
(329
|
)
|
|
(561
|
)
|
|
(650
|
)
|
||||
Issuance costs of redeemed preferred stock
(1)
|
|
—
|
|
|
(3,947
|
)
|
|
—
|
|
|
(3,947
|
)
|
||||
Net income to common stockholders - basic and diluted
|
|
$
|
74,689
|
|
|
$
|
66,987
|
|
|
$
|
146,853
|
|
|
$
|
141,977
|
|
|
|
|
|
|
|
|
|
|
||||||||
Denominator:
|
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares for basic and diluted earnings per share
(2)
|
|
368,445
|
|
|
361,450
|
|
|
367,792
|
|
|
359,790
|
|
||||
Basic and diluted earnings per share
|
|
$
|
0.20
|
|
|
$
|
0.19
|
|
|
$
|
0.40
|
|
|
$
|
0.39
|
|
(1)
|
Issuance costs of redeemed preferred stock represent the original offering costs related to the Series A Preferred Stock, which was redeemed on May 16, 2013. (See Note 11)
|
(2)
|
At
June 30, 2014
, the Company had an aggregate of
1.6 million
equity instruments outstanding that were not included in the calculation of diluted EPS for the
three and six
months ended
June 30, 2014
, as their inclusion would have been anti-dilutive. These equity instruments were comprised of
5,000
stock options with a weighted average exercise price of
$8.40
that will expire in August, 2014, approximately
387,000
shares of restricted common stock with a weighted average grant date fair value of
$7.48
and approximately
1.2
million RSUs with a weighted average grant date fair value of
$6.82
. These equity instruments may have a dilutive impact on future EPS.
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
(In Thousands)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Restricted shares of common stock
|
|
$
|
882
|
|
|
$
|
591
|
|
|
$
|
1,249
|
|
|
$
|
1,135
|
|
RSUs
|
|
683
|
|
|
659
|
|
|
1,763
|
|
(1)
|
949
|
|
||||
DERs
|
|
37
|
|
|
51
|
|
|
74
|
|
|
102
|
|
||||
Total
|
|
$
|
1,602
|
|
|
$
|
1,301
|
|
|
$
|
3,086
|
|
|
$
|
2,186
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
(In Thousands)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Non-employee directors
|
|
$
|
27
|
|
|
$
|
—
|
|
|
$
|
63
|
|
|
$
|
52
|
|
Total
|
|
$
|
27
|
|
|
$
|
—
|
|
|
$
|
63
|
|
|
$
|
52
|
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||||||||||
Undistributed Income Deferred
(1)
|
|
Liability Under Deferred Plans
|
Undistributed Income Deferred
(1)
|
|
Liability Under Deferred Plans
|
|||||||||||
(In Thousands)
|
||||||||||||||||
Non-employee directors
|
|
$
|
236
|
|
|
$
|
351
|
|
|
$
|
270
|
|
|
$
|
382
|
|
Total
|
|
$
|
236
|
|
|
$
|
351
|
|
|
$
|
270
|
|
|
$
|
382
|
|
(In Thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
||||||||
Agency MBS
|
|
$
|
—
|
|
|
$
|
6,549,451
|
|
|
$
|
—
|
|
|
$
|
6,549,451
|
|
Non-Agency MBS, including MBS transferred to
consolidated VIEs
|
|
—
|
|
|
5,001,337
|
|
|
—
|
|
|
5,001,337
|
|
||||
Securities obtained and pledged as collateral
|
|
446,375
|
|
|
—
|
|
|
—
|
|
|
446,375
|
|
||||
Linked Transactions
|
|
—
|
|
|
106,859
|
|
|
—
|
|
|
106,859
|
|
||||
Swaps
|
|
—
|
|
|
2,755
|
|
|
—
|
|
|
2,755
|
|
||||
Total assets carried at fair value
|
|
$
|
446,375
|
|
|
$
|
11,660,402
|
|
|
$
|
—
|
|
|
$
|
12,106,777
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
Swaps
|
|
$
|
—
|
|
|
$
|
57,426
|
|
|
$
|
—
|
|
|
$
|
57,426
|
|
Obligation to return securities obtained as collateral
|
|
446,375
|
|
|
—
|
|
|
—
|
|
|
446,375
|
|
||||
Total liabilities carried at fair value
|
|
$
|
446,375
|
|
|
$
|
57,426
|
|
|
$
|
—
|
|
|
$
|
503,801
|
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||||||||||
Carrying
Value
|
|
Estimated Fair Value
|
Carrying
Value
|
|
Estimated Fair Value
|
|||||||||||
(In Thousands)
|
||||||||||||||||
Financial Assets:
|
|
|
|
|
|
|
|
|
||||||||
Agency MBS
|
|
$
|
6,549,451
|
|
|
$
|
6,549,451
|
|
|
$
|
6,519,221
|
|
|
$
|
6,519,221
|
|
Non-Agency MBS, including MBS transferred to
consolidated VIEs
|
|
5,001,337
|
|
|
5,001,337
|
|
|
4,852,137
|
|
|
4,852,137
|
|
||||
Securities obtained and pledged as collateral
|
|
446,375
|
|
|
446,375
|
|
|
383,743
|
|
|
383,743
|
|
||||
Cash and cash equivalents
|
|
343,719
|
|
|
343,719
|
|
|
565,370
|
|
|
565,370
|
|
||||
Restricted cash
|
|
54,430
|
|
|
54,430
|
|
|
37,520
|
|
|
37,520
|
|
||||
Linked Transactions
|
|
106,859
|
|
|
106,859
|
|
|
28,181
|
|
|
28,181
|
|
||||
Swaps
|
|
2,755
|
|
|
2,755
|
|
|
13,000
|
|
|
13,000
|
|
||||
Residential whole loans
|
|
59,746
|
|
|
59,746
|
|
|
—
|
|
|
—
|
|
||||
Financial Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
Repurchase agreements
|
|
8,384,101
|
|
|
8,383,492
|
|
|
8,339,297
|
|
|
8,339,071
|
|
||||
Securitized debt
|
|
214,048
|
|
|
214,821
|
|
|
366,205
|
|
|
366,767
|
|
||||
Obligation to return securities obtained as collateral
|
|
446,375
|
|
|
446,375
|
|
|
383,743
|
|
|
383,743
|
|
||||
Senior Notes
|
|
100,000
|
|
|
104,720
|
|
|
100,000
|
|
|
98,000
|
|
||||
Swaps
|
|
57,426
|
|
|
57,426
|
|
|
28,217
|
|
|
28,217
|
|
(Dollars in Thousands)
|
|
February 2012
|
|
June 2011
|
|
February 2011
|
|
October 2010
|
||||||||
Name of Trust (Consolidated as a VIE)
|
|
WFMLT Series
2012-RR1 |
|
CSMC Series
2011-7R |
|
CSMC Series
2011-1R |
|
DMSI
2010-RS2 |
||||||||
Principal value of Non-Agency MBS sold
|
|
$
|
433,347
|
|
|
$
|
1,283,422
|
|
|
$
|
1,319,969
|
|
|
$
|
985,228
|
|
Face amount of Bonds issued by the VIE and purchased by 3rd party investors
(1)
|
|
$
|
186,691
|
|
|
$
|
474,866
|
|
|
$
|
488,389
|
|
|
$
|
373,577
|
|
Outstanding amount of Senior Bonds at June 30, 2014
|
|
$
|
76,597
|
|
|
$
|
5,503
|
|
|
$
|
50,159
|
|
|
$
|
81,789
|
|
Pass-through rate for Senior Bonds issued
|
|
2.85
|
%
|
|
One-month LIBOR plus 125 basis points
|
|
One-month LIBOR plus 100 basis points
|
|
Weighted Average Coupon Rate
|
|||||||
Face amount of Senior Support Certificates received by the Company
(2)
|
|
$
|
220,524
|
|
|
$
|
762,810
|
|
|
$
|
781,744
|
|
|
$
|
487,460
|
|
Cash received
|
|
$
|
186,691
|
|
|
$
|
474,866
|
|
|
$
|
488,389
|
|
|
$
|
375,621
|
|
Notional amount acquired of non-rated, interest only senior certificates
(1)
|
|
$
|
186,691
|
|
|
$
|
474,866
|
|
|
$
|
488,389
|
|
|
$
|
—
|
|
Unamortized deferred costs
|
|
$
|
659
|
|
|
$
|
38
|
|
|
$
|
469
|
|
|
$
|
183
|
|
•
|
Whether the Company has both the power to direct the activities that most significantly impact the economic performance of the VIE; and
|
•
|
Whether the Company has a right to receive benefits or absorb losses of the entity that could be potentially significant to the VIE.
|
GAAP Basis
|
|
Agency MBS
|
|
Non-Agency MBS
|
|
RPL/NPL MBS
(1)
|
|
MBS Portfolio
|
|
Residential Whole Loans
(2)
|
|
Cash
(3)
|
|
Other,
net
(4)
|
|
Total
|
||||||||||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Amortized Cost
|
|
$
|
6,474,139
|
|
|
$
|
4,102,130
|
|
|
$
|
68,815
|
|
|
$
|
10,645,084
|
|
|
$
|
59,746
|
|
|
$
|
398,149
|
|
|
$
|
91,831
|
|
|
$
|
11,194,810
|
|
Market Value
|
|
$
|
6,549,451
|
|
|
$
|
4,932,493
|
|
|
$
|
68,844
|
|
|
$
|
11,550,788
|
|
|
$
|
59,746
|
|
|
$
|
398,149
|
|
|
$
|
91,831
|
|
|
$
|
12,100,514
|
|
Less Payable for Unsettled
Purchases
|
|
—
|
|
|
—
|
|
|
(66,000
|
)
|
|
(66,000
|
)
|
|
(6,400
|
)
|
|
|
|
|
|
|
|
(72,400
|
)
|
||||||||
Less Repurchase Agreements
|
|
(5,757,074
|
)
|
|
(2,627,027
|
)
|
|
—
|
|
|
(8,384,101
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,384,101
|
)
|
||||||||
Less Securitized Debt
|
|
—
|
|
|
(214,048
|
)
|
|
—
|
|
|
(214,048
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(214,048
|
)
|
||||||||
Less Senior Notes
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(100,000
|
)
|
|
(100,000
|
)
|
||||||||
Equity Allocated
|
|
$
|
792,377
|
|
|
$
|
2,091,418
|
|
|
$
|
2,844
|
|
|
$
|
2,886,639
|
|
|
$
|
53,346
|
|
|
$
|
398,149
|
|
|
$
|
(8,169
|
)
|
|
$
|
3,329,965
|
|
Less Swaps at Market Value
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(54,671
|
)
|
|
(54,671
|
)
|
||||||||
Net Equity Allocated
|
|
$
|
792,377
|
|
|
$
|
2,091,418
|
|
|
$
|
2,844
|
|
|
$
|
2,886,639
|
|
|
$
|
53,346
|
|
|
$
|
398,149
|
|
|
$
|
(62,840
|
)
|
|
$
|
3,275,294
|
|
Debt/Net Equity Ratio
(5)
|
|
7.27
|
x
|
|
1.36
|
x
|
|
23.21
|
x
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.81
|
x
|
Non-GAAP Adjustments
|
|
Agency MBS
|
|
Non-Agency MBS
(5)
|
|
RPL/NPL MBS
(5)
|
|
MBS Portfolio
|
|
Residential Whole Loans
(2)
|
|
Cash
(3)
|
|
Other,
net
(6)
|
|
Total
|
||||||||||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Amortized Cost
|
|
$
|
—
|
|
|
$
|
61,783
|
|
|
$
|
424,437
|
|
|
$
|
486,220
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(99,172
|
)
|
|
$
|
387,048
|
|
Market Value
|
|
$
|
—
|
|
|
$
|
67,819
|
|
|
$
|
426,228
|
|
|
$
|
494,047
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(99,172
|
)
|
|
$
|
394,875
|
|
Repurchase Agreements
|
|
—
|
|
|
388,804
|
|
|
(337,304
|
)
|
|
51,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51,500
|
|
||||||||
Multi-year Collateralized
Financing Arrangements
|
|
—
|
|
|
(446,375
|
)
|
|
—
|
|
|
(446,375
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(446,375
|
)
|
||||||||
Equity Allocated
|
|
$
|
—
|
|
|
$
|
10,248
|
|
|
$
|
88,924
|
|
|
$
|
99,172
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(99,172
|
)
|
|
$
|
—
|
|
Less Swaps at Market Value
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Net Equity Allocated
|
|
$
|
—
|
|
|
$
|
10,248
|
|
|
$
|
88,924
|
|
|
$
|
99,172
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(99,172
|
)
|
|
$
|
—
|
|
Non-GAAP Basis
|
|
Agency MBS
|
|
Non-Agency MBS
(5)
|
|
RPL/NPL MBS
(5)
|
|
MBS Portfolio
|
|
Residential Whole Loans
(2)
|
|
Cash
(3)
|
|
Other,
net
(7)
|
|
Total
|
||||||||||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Amortized Cost
|
|
$
|
6,474,139
|
|
|
$
|
4,163,913
|
|
|
$
|
493,252
|
|
|
$
|
11,131,304
|
|
|
$
|
59,746
|
|
|
$
|
398,149
|
|
|
$
|
(7,341
|
)
|
|
$
|
11,581,858
|
|
Market Value
|
|
$
|
6,549,451
|
|
|
$
|
5,000,312
|
|
|
$
|
495,072
|
|
|
$
|
12,044,835
|
|
|
$
|
59,746
|
|
|
$
|
398,149
|
|
|
$
|
(7,341
|
)
|
|
$
|
12,495,389
|
|
Less Payable for Unsettled
Purchases
|
|
—
|
|
|
—
|
|
|
(66,000
|
)
|
|
(66,000
|
)
|
|
(6,400
|
)
|
|
—
|
|
|
—
|
|
|
(72,400
|
)
|
||||||||
Less Repurchase Agreements
|
|
(5,757,074
|
)
|
|
(2,238,223
|
)
|
|
(337,304
|
)
|
|
(8,332,601
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,332,601
|
)
|
||||||||
Less Multi-year Collateralized
Financing Arrangements
|
|
—
|
|
|
(446,375
|
)
|
|
—
|
|
|
(446,375
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(446,375
|
)
|
||||||||
Less Securitized Debt
|
|
—
|
|
|
(214,048
|
)
|
|
—
|
|
|
(214,048
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(214,048
|
)
|
||||||||
Less Senior Notes
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(100,000
|
)
|
|
(100,000
|
)
|
||||||||
Equity Allocated
|
|
$
|
792,377
|
|
|
$
|
2,101,666
|
|
|
$
|
91,768
|
|
|
$
|
2,985,811
|
|
|
$
|
53,346
|
|
|
$
|
398,149
|
|
|
$
|
(107,341
|
)
|
|
$
|
3,329,965
|
|
Less Swaps at Market Value
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(54,671
|
)
|
|
(54,671
|
)
|
||||||||
Net Equity Allocated
|
|
$
|
792,377
|
|
|
$
|
2,101,666
|
|
|
$
|
91,768
|
|
|
$
|
2,985,811
|
|
|
$
|
53,346
|
|
|
$
|
398,149
|
|
|
$
|
(162,012
|
)
|
|
$
|
3,275,294
|
|
Debt/Net Equity Ratio
(8)
|
|
7.27
|
x
|
|
1.38
|
x
|
|
4.39
|
x
|
|
|
|
|
|
|
|
|
|
|
|
|
2.93
|
x
|
(1)
|
Represents private-label MBS issued in 2013 and 2014 in which the underlying collateral consists of re-performing/non-performing loans that were originated in prior years. Included with the balance of Non-Agency MBS reported on our consolidated balance sheets.
|
(2)
|
Included in Prepaid and other assets on our consolidated balance sheets as of
June 30, 2014
, resulting from our interest in a consolidated trust.
|
(3)
|
Includes cash, cash equivalents and restricted cash.
|
(4)
|
Includes securities obtained and pledged as collateral, Linked Transactions, interest receivable, goodwill, prepaid and other assets, obligation to return securities obtained as collateral, interest payable, dividends payable, excise tax and interest payable and accrued expenses and other liabilities.
|
(5)
|
For the Agency, Non-Agency and RPL/NPL MBS portfolios, represents the sum of borrowings under repurchase agreements, payable for unsettled MBS purchases and securitized debt as a multiple of net equity allocated. The numerator of our Total Debt/Net Equity ratio also includes the obligation to return securities obtained as collateral of
$446.4 million
and Senior Notes. Assuming purchases of RPL/NPL MBS and residential whole loans are settled in cash, there would be no leverage for RPL/NPL MBS and Debt/Net Equity is 2.79x in total.
|
(6)
|
Includes Non-Agency and RPL/NPL MBS and repurchase agreements underlying Linked Transactions. The purchase of a Non-Agency or RPL/NPL MBS and contemporaneous repurchase borrowing of this MBS with the same counterparty are accounted for under GAAP as a “linked transaction.” The two components of a linked transaction (MBS and associated borrowings under a repurchase agreement) are evaluated on a combined basis and are presented net as “Linked Transactions” on our consolidated balance sheets. Amounts reported in the Non-Agency MBS column also includes the adjustment to reflect Non-Agency financing under multi-year collateralized financing arrangements of
$446.4 million
, while borrowings under repurchase agreements of
$439.0 million
for which U.S. Treasury securities are pledged as collateral is reclassified to other, net.
|
(7)
|
Includes securities obtained and pledged as collateral, interest receivable, goodwill, prepaid and other assets, borrowings under repurchase agreements of
$439.0 million
for which U.S. Treasury securities are pledged as collateral, interest payable, dividends payable, excise tax and interest payable and accrued expenses and other liabilities.
|
(8)
|
For the Agency, Non-Agency and RPL/NPL MBS portfolios, represents the sum of borrowings under repurchase agreements (including an aggregate of
$387.5 million
repurchase agreements underlying linked transactions), payable for unsettled MBS purchases, multi-year collateralized financing arrangements of
$446.4 million
and securitized debt as a multiple of net equity allocated. The numerator of our Total Debt/Net Equity ratio also includes borrowings under repurchase agreements of
$439.0 million
for which U.S. Treasury securities are pledged as collateral and Senior Notes. Assuming purchases of RPL/NPL MBS and residential whole loans are settled in cash, Debt/Net Equity Ratio for RPL/NPL MBS is 3.68x and 2.91x in total.
|
(Dollars in Thousands)
|
|
Current
Face
|
|
Weighted
Average
Purchase
Price
|
|
Weighted
Average
Market
Price
|
|
Fair
Value
(1)
|
|
Weighted
Average
Loan Age
(Months)
(2)
|
|
Weighted
Average
Coupon
(2)
|
|
Weighted
Average
3 Month
CPR
|
|||||||||
15-Year Fixed Rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Low Loan Balance
(3)
|
|
$
|
1,848,306
|
|
|
104.3
|
%
|
|
103.7
|
%
|
|
$
|
1,916,640
|
|
|
26
|
|
|
3.03
|
%
|
|
7.4
|
%
|
HARP
(4)
|
|
190,634
|
|
|
104.7
|
|
|
103.7
|
|
|
197,677
|
|
|
25
|
|
|
3.00
|
|
|
7.5
|
|
||
Other (Post June 2009)
(5)
|
|
217,128
|
|
|
103.9
|
|
|
106.9
|
|
|
232,140
|
|
|
45
|
|
|
4.15
|
|
|
14.1
|
|
||
Other (Pre June 2009)
(6)
|
|
1,204
|
|
|
104.9
|
|
|
107.4
|
|
|
1,294
|
|
|
61
|
|
|
4.50
|
|
|
0.5
|
|
||
Total 15-Year Fixed Rate
|
|
$
|
2,257,272
|
|
|
104.3
|
%
|
|
104.0
|
%
|
|
$
|
2,347,751
|
|
|
28
|
|
|
3.13
|
%
|
|
8.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Hybrid:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Other (Post June 2009)
(5)
|
|
$
|
2,683,139
|
|
|
104.4
|
%
|
|
105.2
|
%
|
|
$
|
2,823,148
|
|
|
38
|
|
|
3.21
|
%
|
|
17.9
|
%
|
Other (Pre June 2009)
(6)
|
|
1,141,211
|
|
|
101.7
|
|
|
106.6
|
|
|
1,216,313
|
|
|
90
|
|
|
3.08
|
|
|
12.0
|
|
||
Total Hybrid
|
|
$
|
3,824,350
|
|
|
103.6
|
%
|
|
105.6
|
%
|
|
$
|
4,039,461
|
|
|
54
|
|
|
3.17
|
%
|
|
16.2
|
%
|
CMO/Other
|
|
$
|
153,525
|
|
|
102.5
|
%
|
|
104.8
|
%
|
|
$
|
160,921
|
|
|
158
|
|
|
2.43
|
%
|
|
8.3
|
%
|
Total Portfolio
|
|
$
|
6,235,147
|
|
|
103.8
|
%
|
|
105.0
|
%
|
|
$
|
6,548,133
|
|
|
47
|
|
|
3.14
|
%
|
|
13.1
|
%
|
(Dollars in Thousands)
|
|
Current
Face
|
|
Weighted
Average
Purchase
Price
|
|
Weighted
Average
Market
Price
|
|
Fair
Value
(1)
|
|
Weighted
Average
Loan Age
(Months)
(2)
|
|
Weighted
Average
Coupon
(2)
|
|
Weighted
Average
3 Month
CPR
|
|||||||||
15-Year Fixed Rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Low Loan Balance
(3)
|
|
$
|
1,977,798
|
|
|
104.3
|
%
|
|
101.8
|
%
|
|
$
|
2,012,876
|
|
|
20
|
|
|
3.04
|
%
|
|
7.2
|
%
|
HARP
(4)
|
|
205,895
|
|
|
104.7
|
|
|
101.8
|
|
|
209,597
|
|
|
19
|
|
|
3.01
|
|
|
6.3
|
|
||
Other (Post June 2009)
(5)
|
|
222,691
|
|
|
103.7
|
|
|
106.1
|
|
|
236,253
|
|
|
40
|
|
|
4.16
|
|
|
17.0
|
|
||
Other (Pre June 2009)
(6)
|
|
1,256
|
|
|
104.9
|
|
|
106.7
|
|
|
1,340
|
|
|
55
|
|
|
4.50
|
|
|
0.5
|
|
||
Total 15-Year Fixed Rate
|
|
$
|
2,407,640
|
|
|
104.3
|
%
|
|
102.2
|
%
|
|
$
|
2,460,066
|
|
|
22
|
|
|
3.14
|
%
|
|
8.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Hybrid:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Other (Post June 2009)
(5)
|
|
$
|
2,502,413
|
|
|
104.1
|
%
|
|
104.4
|
%
|
|
$
|
2,612,108
|
|
|
32
|
|
|
3.22
|
%
|
|
17.7
|
%
|
Other (Pre June 2009)
(6)
|
|
1,202,227
|
|
|
101.4
|
|
|
106.0
|
|
|
1,274,745
|
|
|
84
|
|
|
3.28
|
|
|
13.2
|
|
||
Total Hybrid
|
|
$
|
3,704,640
|
|
|
103.2
|
%
|
|
104.9
|
%
|
|
$
|
3,886,853
|
|
|
49
|
|
|
3.24
|
%
|
|
16.2
|
%
|
CMO/Other
|
|
$
|
164,639
|
|
|
102.5
|
%
|
|
104.0
|
%
|
|
$
|
171,182
|
|
|
154
|
|
|
2.44
|
%
|
|
8.7
|
%
|
Total Portfolio
|
|
$
|
6,276,919
|
|
|
103.6
|
%
|
|
103.8
|
%
|
|
$
|
6,518,101
|
|
|
41
|
|
|
3.18
|
%
|
|
12.9
|
%
|
Coupon
|
|
Current
Face
|
|
Weighted
Average
Purchase
Price
|
|
Weighted
Average
Market
Price
|
|
Fair
Value
(1)
|
|
Weighted
Average
Loan Age
(Months)
(2)
|
|
Weighted
Average
Loan Rate
|
|
Low Loan
Balance
and/or
HARP
(3)
|
|
Weighted
Average
3 Month
CPR
|
|||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
15-Year Fixed Rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
2.5%
|
|
$
|
1,036,279
|
|
|
104.0
|
%
|
|
101.8
|
%
|
|
$
|
1,055,352
|
|
|
18
|
|
3.04
|
%
|
|
100
|
%
|
|
5.2
|
%
|
3.0%
|
|
450,649
|
|
|
105.9
|
|
|
104.0
|
|
|
468,661
|
|
|
24
|
|
3.49
|
|
|
100
|
|
|
7.4
|
|
||
3.5%
|
|
13,451
|
|
|
103.5
|
|
|
106.1
|
|
|
14,267
|
|
|
44
|
|
4.16
|
|
|
100
|
|
|
17.4
|
|
||
4.0%
|
|
643,653
|
|
|
103.5
|
|
|
106.8
|
|
|
687,713
|
|
|
43
|
|
4.40
|
|
|
79
|
|
|
11.8
|
|
||
4.5%
|
|
113,240
|
|
|
105.2
|
|
|
107.5
|
|
|
121,758
|
|
|
47
|
|
4.87
|
|
|
32
|
|
|
13.8
|
|
||
Total 15-Year Fixed Rate
|
|
$
|
2,257,272
|
|
|
104.3
|
%
|
|
104.0
|
%
|
|
$
|
2,347,751
|
|
|
28
|
|
3.62
|
%
|
|
90
|
%
|
|
8.0
|
%
|
Coupon
|
|
Current
Face
|
|
Weighted
Average
Purchase
Price
|
|
Weighted
Average
Market
Price
|
|
Fair
Value
(1)
|
|
Weighted
Average
Loan Age
(Months)
(2)
|
|
Weighted
Average
Loan Rate
|
|
Low Loan
Balance
and/or
HARP
(3)
|
|
Weighted
Average
3 Month
CPR
|
|||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
15-Year Fixed Rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
2.5%
|
|
$
|
1,096,097
|
|
|
104.0
|
%
|
|
99.2
|
%
|
|
$
|
1,086,853
|
|
|
12
|
|
3.04
|
%
|
|
100
|
%
|
|
4.0
|
%
|
3.0%
|
|
481,174
|
|
|
105.9
|
|
|
102.1
|
|
|
491,212
|
|
|
18
|
|
3.49
|
|
|
100
|
|
|
5.5
|
|
||
3.5%
|
|
15,429
|
|
|
103.5
|
|
|
104.8
|
|
|
16,162
|
|
|
38
|
|
4.16
|
|
|
100
|
|
|
24.1
|
|
||
4.0%
|
|
688,213
|
|
|
103.4
|
|
|
106.2
|
|
|
730,542
|
|
|
37
|
|
4.40
|
|
|
80
|
|
|
13.8
|
|
||
4.5%
|
|
126,727
|
|
|
105.2
|
|
|
106.8
|
|
|
135,297
|
|
|
41
|
|
4.87
|
|
|
32
|
|
|
15.8
|
|
||
Total 15-Year Fixed Rate
|
|
$
|
2,407,640
|
|
|
104.3
|
%
|
|
102.2
|
%
|
|
$
|
2,460,066
|
|
|
22
|
|
3.62
|
%
|
|
91
|
%
|
|
8.0
|
%
|
(Dollars in Thousands)
|
|
Current
Face
|
|
Weighted
Average
Purchase
Price
|
|
Weighted
Average
Market
Price
|
|
Fair
Value
(1)
|
|
Weighted
Average
Coupon
(2)
|
|
Weighted
Average
Loan Age
(Months)
(2)
|
|
Weighted
Average
Months to
Reset
(3)
|
|
Interest
Only
(4)
|
|
Weighted
Average
3 Month
CPR
|
|||||||||
Hybrid Post June 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Agency 5/1
|
|
$
|
1,132,585
|
|
|
104.2
|
%
|
|
105.9
|
%
|
|
$
|
1,199,198
|
|
|
3.34
|
%
|
|
45
|
|
15
|
|
21
|
%
|
|
22.5
|
%
|
Agency 7/1
|
|
1,224,374
|
|
|
104.5
|
|
|
105.0
|
|
|
1,285,374
|
|
|
3.08
|
|
|
34
|
|
49
|
|
20
|
|
|
15.5
|
|
||
Agency 10/1
|
|
326,180
|
|
|
104.8
|
|
|
103.8
|
|
|
338,576
|
|
|
3.25
|
|
|
30
|
|
89
|
|
58
|
|
|
10.5
|
|
||
Total Hybrids Post June 2009
|
|
$
|
2,683,139
|
|
|
104.4
|
%
|
|
105.2
|
%
|
|
$
|
2,823,148
|
|
|
3.21
|
%
|
|
38
|
|
40
|
|
25
|
%
|
|
17.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Hybrid Pre June 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Coupon < 4.5%
(5)
|
|
$
|
864,403
|
|
|
101.8
|
%
|
|
106.4
|
%
|
|
$
|
919,678
|
|
|
2.35
|
%
|
|
94
|
|
5
|
|
56
|
%
|
|
9.0
|
%
|
Coupon >= 4.5%
(6)
|
|
276,808
|
|
|
101.2
|
|
|
107.2
|
|
|
296,635
|
|
|
5.36
|
|
|
79
|
|
15
|
|
78
|
|
|
21.0
|
|
||
Total Hybrids Pre June 2009
|
|
$
|
1,141,211
|
|
|
101.7
|
%
|
|
106.6
|
%
|
|
$
|
1,216,313
|
|
|
3.08
|
%
|
|
90
|
|
7
|
|
62
|
%
|
|
12.0
|
%
|
Total Hybrids
|
|
$
|
3,824,350
|
|
|
103.6
|
%
|
|
105.6
|
%
|
|
$
|
4,039,461
|
|
|
3.17
|
%
|
|
54
|
|
30
|
|
36
|
%
|
|
16.2
|
%
|
(Dollars in Thousands)
|
|
Current
Face
|
|
Weighted
Average
Purchase
Price
|
|
Weighted
Average
Market
Price
|
|
Fair
Value
(1)
|
|
Weighted
Average
Coupon
(2)
|
|
Weighted
Average
Loan Age
(Months)
(2)
|
|
Weighted
Average
Months to
Reset
(3)
|
|
Interest
Only
(4)
|
|
Weighted
Average
3 Month
CPR
|
|||||||||
Hybrid Post June 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Agency 5/1
|
|
$
|
921,849
|
|
|
103.5
|
%
|
|
105.5
|
%
|
|
$
|
972,201
|
|
|
3.37
|
%
|
|
39
|
|
20
|
|
24
|
%
|
|
23.8
|
%
|
Agency 7/1
|
|
1,233,187
|
|
|
104.4
|
|
|
104.2
|
|
|
1,284,739
|
|
|
3.09
|
|
|
28
|
|
55
|
|
21
|
|
|
15.1
|
|
||
Agency 10/1
|
|
347,377
|
|
|
104.8
|
|
|
102.2
|
|
|
355,168
|
|
|
3.27
|
|
|
24
|
|
95
|
|
57
|
|
|
10.9
|
|
||
Total Hybrids Post June 2009
|
|
$
|
2,502,413
|
|
|
104.1
|
%
|
|
104.4
|
%
|
|
$
|
2,612,108
|
|
|
3.22
|
%
|
|
32
|
|
48
|
|
27
|
%
|
|
17.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Hybrid Pre June 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Coupon < 4.5%
(5)
|
|
$
|
860,491
|
|
|
101.5
|
%
|
|
105.9
|
%
|
|
$
|
910,849
|
|
|
2.44
|
%
|
|
88
|
|
6
|
|
56
|
%
|
|
8.8
|
%
|
Coupon >= 4.5%
(6)
|
|
341,736
|
|
|
101.2
|
|
|
106.5
|
|
|
363,896
|
|
|
5.40
|
|
|
73
|
|
20
|
|
77
|
|
|
23.5
|
|
||
Total Hybrids Pre June 2009
|
|
$
|
1,202,227
|
|
|
101.4
|
%
|
|
106.0
|
%
|
|
$
|
1,274,745
|
|
|
3.28
|
%
|
|
84
|
|
10
|
|
62
|
%
|
|
13.2
|
%
|
Total Hybrids
|
|
$
|
3,704,640
|
|
|
103.2
|
%
|
|
104.9
|
%
|
|
$
|
3,886,853
|
|
|
3.24
|
%
|
|
49
|
|
35
|
|
38
|
%
|
|
16.2
|
%
|
(In Thousands)
|
|
June 30, 2014
|
|
December 31, 2013
|
|
||||
(i) Non-Agency MBS (GAAP - excluding Linked Transactions)
|
|
|
|
|
|
|
|
||
Face/Par
|
|
$
|
5,593,374
|
|
|
$
|
5,616,038
|
|
|
Fair Value
|
|
5,001,337
|
|
|
4,852,137
|
|
|
||
Amortized Cost
|
|
4,170,945
|
|
|
4,113,600
|
|
|
||
Purchase Discount Designated as Credit Reserve and OTTI
|
|
(986,842
|
)
|
(1)
|
(1,043,037
|
)
|
(2)
|
||
Purchase Discount Designated as Accretable
|
|
(436,111
|
)
|
|
(460,039
|
)
|
|
||
Purchase Premiums
|
|
524
|
|
|
638
|
|
|
||
(ii) Non-Agency MBS Underlying Linked Transactions
|
|
|
|
|
|
|
|
||
Face/Par
|
|
$
|
499,034
|
|
|
$
|
134,430
|
|
|
Fair Value
|
|
494,047
|
|
|
130,790
|
|
|
||
Amortized Cost
|
|
486,220
|
|
|
126,497
|
|
|
||
Purchase Discount Designated as Credit Reserve
|
|
(11,094
|
)
|
|
(4,721
|
)
|
|
||
Purchase Discount Designated as Accretable
|
|
(1,720
|
)
|
|
(3,212
|
)
|
|
||
(iii) Combined Non-Agency MBS and MBS Underlying Linked Transactions (Non-GAAP)
|
|
|
|
|
|
|
|
||
Face/Par
|
|
$
|
6,092,408
|
|
|
$
|
5,750,468
|
|
|
Fair Value
|
|
5,495,384
|
|
|
4,982,927
|
|
|
||
Amortized Cost
|
|
4,657,165
|
|
|
4,240,097
|
|
|
||
Purchase Discount Designated as Credit Reserve and OTTI
|
|
(997,936
|
)
|
(3)
|
(1,047,758
|
)
|
(4)
|
||
Purchase Discount Designated as Accretable
|
|
(437,831
|
)
|
|
(463,251
|
)
|
|
||
Purchase Premiums
|
|
524
|
|
|
638
|
|
|
|
|
Three Months Ended
June 30, 2014 |
|
Three Months Ended
June 30, 2013 |
||||||||||||
GAAP Basis
|
|
Discount
Designated as
Credit Reserve and
OTTI
|
|
Accretable
Discount
(1)
|
|
Discount
Designated as
Credit Reserve and
OTTI
|
|
Accretable
Discount
(1)
|
||||||||
(In Thousands)
|
|
|
|
|
|
|
|
|
||||||||
Balance at beginning of period
|
|
$
|
(1,041,933
|
)
|
|
$
|
(442,156
|
)
|
|
$
|
(1,312,952
|
)
|
|
$
|
(381,913
|
)
|
Accretion of discount
|
|
—
|
|
|
25,766
|
|
|
—
|
|
|
16,698
|
|
||||
Realized credit losses
|
|
23,359
|
|
|
—
|
|
|
38,375
|
|
|
—
|
|
||||
Purchases
|
|
(3,018
|
)
|
|
1,636
|
|
|
(49,852
|
)
|
|
18,425
|
|
||||
Sales
|
|
10,269
|
|
|
3,124
|
|
|
4,689
|
|
|
4,978
|
|
||||
Transfers/release of credit reserve
|
|
24,481
|
|
|
(24,481
|
)
|
|
54,769
|
|
|
(54,769
|
)
|
||||
Balance at the end of period
|
|
$
|
(986,842
|
)
|
|
$
|
(436,111
|
)
|
|
$
|
(1,264,971
|
)
|
|
$
|
(396,581
|
)
|
Non-GAAP Adjustments
|
|
Discount
Designated as
Credit Reserve and
OTTI
|
|
Accretable
Discount
(1)
|
|
Discount
Designated as
Credit Reserve and
OTTI
|
|
Accretable
Discount
(1)
|
||||||||
(In Thousands)
|
|
|
|
|
|
|
|
|
||||||||
Balance at beginning of period
|
|
$
|
(10,705
|
)
|
|
$
|
(2,177
|
)
|
|
$
|
(5,778
|
)
|
|
$
|
(2,293
|
)
|
Accretion of discount
|
|
—
|
|
|
245
|
|
|
—
|
|
|
143
|
|
||||
Realized credit losses
|
|
130
|
|
|
—
|
|
|
139
|
|
|
—
|
|
||||
Purchases
|
|
(519
|
)
|
|
212
|
|
|
—
|
|
|
—
|
|
||||
Transfers/release of credit reserve
|
|
—
|
|
|
—
|
|
|
116
|
|
|
(116
|
)
|
||||
Balance at the end of period
|
|
$
|
(11,094
|
)
|
|
$
|
(1,720
|
)
|
|
$
|
(5,523
|
)
|
|
$
|
(2,266
|
)
|
Non-GAAP Basis
|
|
Discount
Designated as
Credit Reserve and
OTTI
|
|
Accretable
Discount
(1)
|
|
Discount
Designated as
Credit Reserve and
OTTI
|
|
Accretable
Discount
(1)
|
||||||||
(In Thousands)
|
|
|
|
|
|
|
|
|
||||||||
Balance at beginning of period
|
|
$
|
(1,052,638
|
)
|
|
$
|
(444,333
|
)
|
|
$
|
(1,318,730
|
)
|
|
$
|
(384,206
|
)
|
Accretion of discount
|
|
—
|
|
|
26,011
|
|
|
—
|
|
|
16,841
|
|
||||
Realized credit losses
|
|
23,489
|
|
|
—
|
|
|
38,514
|
|
|
—
|
|
||||
Purchases
|
|
(3,537
|
)
|
|
1,848
|
|
|
(49,852
|
)
|
|
18,425
|
|
||||
Sales
|
|
10,269
|
|
|
3,124
|
|
|
4,689
|
|
|
4,978
|
|
||||
Transfers/release of credit reserve
|
|
24,481
|
|
|
(24,481
|
)
|
|
54,885
|
|
|
(54,885
|
)
|
||||
Balance at the end of period
|
|
$
|
(997,936
|
)
|
|
$
|
(437,831
|
)
|
|
$
|
(1,270,494
|
)
|
|
$
|
(398,847
|
)
|
|
|
Six Months Ended
June 30, 2014 |
|
Six Months Ended
June 30, 2013 |
||||||||||||
GAAP Basis
|
|
Discount
Designated as Credit Reserve and OTTI |
|
Accretable
Discount (1) |
|
Discount
Designated as Credit Reserve and OTTI |
|
Accretable
Discount (1) |
||||||||
(In Thousands)
|
|
|
|
|
|
|
|
|
||||||||
Balance at beginning of period
|
|
$
|
(1,043,037
|
)
|
|
$
|
(460,039
|
)
|
|
$
|
(1,380,506
|
)
|
|
$
|
(371,626
|
)
|
Accretion of discount
|
|
—
|
|
|
53,197
|
|
|
—
|
|
|
28,749
|
|
||||
Realized credit losses
|
|
48,396
|
|
|
—
|
|
|
88,682
|
|
|
—
|
|
||||
Purchases
|
|
(66,335
|
)
|
|
25,042
|
|
|
(73,387
|
)
|
|
29,654
|
|
||||
Sales
|
|
13,756
|
|
|
6,067
|
|
|
10,972
|
|
|
5,910
|
|
||||
Transfers/release of credit reserve
|
|
60,378
|
|
|
(60,378
|
)
|
|
89,268
|
|
|
(89,268
|
)
|
||||
Balance at the end of period
|
|
$
|
(986,842
|
)
|
|
$
|
(436,111
|
)
|
|
$
|
(1,264,971
|
)
|
|
$
|
(396,581
|
)
|
Non-GAAP Adjustments
|
|
Discount
Designated as Credit Reserve and OTTI |
|
Accretable
Discount (1) |
|
Discount
Designated as Credit Reserve and OTTI |
|
Accretable
Discount (1) |
||||||||
(In Thousands)
|
|
|
|
|
|
|
|
|
||||||||
Balance at beginning of period
|
|
$
|
(4,721
|
)
|
|
$
|
(3,212
|
)
|
|
$
|
(6,051
|
)
|
|
$
|
(2,409
|
)
|
Accretion of discount
|
|
—
|
|
|
560
|
|
|
—
|
|
|
272
|
|
||||
Realized credit losses
|
|
250
|
|
|
—
|
|
|
399
|
|
|
—
|
|
||||
Purchases
|
|
(6,738
|
)
|
|
1,047
|
|
|
—
|
|
|
—
|
|
||||
Transfers/release of credit reserve
|
|
115
|
|
|
(115
|
)
|
|
129
|
|
|
(129
|
)
|
||||
Balance at the end of period
|
|
$
|
(11,094
|
)
|
|
$
|
(1,720
|
)
|
|
$
|
(5,523
|
)
|
|
$
|
(2,266
|
)
|
Non-GAAP Basis
|
|
Discount
Designated as Credit Reserve and OTTI |
|
Accretable
Discount (1) |
|
Discount
Designated as Credit Reserve and OTTI |
|
Accretable
Discount (1) |
||||||||
(In Thousands)
|
|
|
|
|
|
|
|
|
||||||||
Balance at beginning of period
|
|
$
|
(1,047,758
|
)
|
|
$
|
(463,251
|
)
|
|
$
|
(1,386,557
|
)
|
|
$
|
(374,035
|
)
|
Accretion of discount
|
|
—
|
|
|
53,757
|
|
|
—
|
|
|
29,021
|
|
||||
Realized credit losses
|
|
48,646
|
|
|
—
|
|
|
89,081
|
|
|
—
|
|
||||
Purchases
|
|
(73,073
|
)
|
|
26,089
|
|
|
(73,387
|
)
|
|
29,654
|
|
||||
Sales
|
|
13,756
|
|
|
6,067
|
|
|
10,972
|
|
|
5,910
|
|
||||
Transfers/release of credit reserve
|
|
60,493
|
|
|
(60,493
|
)
|
|
89,397
|
|
|
(89,397
|
)
|
||||
Balance at the end of period
|
|
$
|
(997,936
|
)
|
|
$
|
(437,831
|
)
|
|
$
|
(1,270,494
|
)
|
|
$
|
(398,847
|
)
|
|
Three Months Ended
|
||||
Non-Agency MBS
|
June 30, 2014
|
|
June 30, 2013
|
||
Coupon Yield
(1)
|
5.27
|
%
|
|
5.71
|
%
|
Effective Yield Adjustment
(2)
|
2.44
|
|
|
1.44
|
|
Net Yield
|
7.71
|
%
|
|
7.15
|
%
|
(1)
|
Reflects the annualized coupon interest income divided by the average amortized cost. The discounted purchase price on Non-Agency MBS causes the coupon yield to be higher than the pass-through coupon interest rate.
|
(2)
|
The effective yield adjustment is the difference between the net yield, calculated utilizing management’s estimates of future cash flows for Non-Agency MBS, less the current coupon yield.
|
|
|
One to Five Years
|
|
Five to Ten Years
|
|
Over Ten Years
|
|
Total MBS
(1)
|
||||||||||||||||||||||||
(Dollars in Thousands)
|
|
Amortized
Cost
|
|
Weighted
Average
Yield
|
|
Amortized
Cost
|
|
Weighted
Average
Yield
|
|
Amortized
Cost
|
|
Weighted
Average
Yield
|
|
Total
Amortized
Cost
|
|
Total Fair
Value
|
|
Weighted
Average
Yield
|
||||||||||||||
Agency MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Fannie Mae
|
|
$
|
288
|
|
|
3.71
|
%
|
|
$
|
2,614
|
|
|
3.02
|
%
|
|
$
|
5,321,177
|
|
|
2.32
|
%
|
|
$
|
5,324,079
|
|
|
$
|
5,403,241
|
|
|
2.33
|
%
|
Freddie Mac
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,137,853
|
|
|
2.26
|
|
|
1,137,853
|
|
|
1,133,670
|
|
|
2.26
|
|
|||||
Ginnie Mae
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,207
|
|
|
1.63
|
|
|
12,207
|
|
|
12,540
|
|
|
1.63
|
|
|||||
Total Agency MBS
|
|
$
|
288
|
|
|
3.71
|
%
|
|
$
|
2,614
|
|
|
3.02
|
%
|
|
$
|
6,471,237
|
|
|
2.31
|
%
|
|
$
|
6,474,139
|
|
|
$
|
6,549,451
|
|
|
2.31
|
%
|
Non-Agency MBS
|
|
$
|
2,816
|
|
|
4.24
|
%
|
|
$
|
11,907
|
|
|
6.67
|
%
|
|
$
|
4,156,222
|
|
|
7.74
|
%
|
|
$
|
4,170,945
|
|
|
$
|
5,001,337
|
|
|
7.74
|
%
|
Total MBS
|
|
$
|
3,104
|
|
|
4.19
|
%
|
|
$
|
14,521
|
|
|
6.02
|
%
|
|
$
|
10,627,459
|
|
|
4.44
|
%
|
|
$
|
10,645,084
|
|
|
$
|
11,550,788
|
|
|
4.41
|
%
|
Country
|
|
Number of
Counterparties
|
|
Repurchase
Agreement
Financing
|
|
Swaps at Fair
Value
|
|
Exposure
(1)
|
|
Exposure as a
Percentage of
MFA Total
Assets
|
|||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|||||||
European Countries:
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Switzerland
|
|
3
|
|
$
|
1,569,228
|
|
|
$
|
—
|
|
|
$
|
1,062,380
|
|
|
8.40
|
%
|
United Kingdom
|
|
2
|
|
1,024,918
|
|
|
(6,417
|
)
|
|
295,637
|
|
|
2.34
|
|
|||
France
|
|
1
|
|
465,128
|
|
|
—
|
|
|
30,042
|
|
|
0.24
|
|
|||
Holland
|
|
1
|
|
417,864
|
|
|
1,008
|
|
|
16,024
|
|
|
0.13
|
|
|||
Germany
|
|
1
|
|
—
|
|
|
(775
|
)
|
|
3,160
|
|
|
0.02
|
|
|||
Total
|
|
8
|
|
3,477,138
|
|
|
(6,184
|
)
|
|
1,407,243
|
|
|
11.13
|
%
|
|||
Other Countries:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
United States
(3)
|
|
13
|
|
$
|
4,475,585
|
|
|
$
|
(48,487
|
)
|
|
$
|
738,899
|
|
|
5.84
|
%
|
Japan
|
|
4
|
|
639,515
|
|
|
—
|
|
|
41,132
|
|
|
0.33
|
|
|||
Other
|
|
3
|
|
679,392
|
|
|
—
|
|
|
150,375
|
|
|
1.19
|
|
|||
Total
|
|
20
|
|
5,794,492
|
|
|
(48,487
|
)
|
|
930,406
|
|
|
7.36
|
%
|
|||
Total Counterparty Exposure
|
|
28
|
|
$
|
9,271,630
|
|
(4)(5)
|
$
|
(54,671
|
)
|
|
$
|
2,337,649
|
|
|
18.49
|
%
|
(1)
|
Represents for each counterparty the amount of cash and/or securities pledged as collateral less the aggregate of repurchase agreement financing, Swaps at fair value, and net interest receivable/payable on all such instruments.
|
(2)
|
Includes European-based counterparties as well as U.S.-domiciled subsidiaries of the European parent entity.
|
(3)
|
Includes one counterparty that is a central clearing house for our Swaps.
|
(4)
|
Includes $500.0 million of repurchase agreements entered into in connection with contemporaneous repurchase and reverse repurchase agreements with a single counterparty.
|
(5)
|
Includes
$387.5 million
of repurchase agreements which are a component of our Linked Transactions.
|
|
|
Three Months Ended June 30,
|
||||||||||||||||||||
|
|
2014
|
|
2013
|
||||||||||||||||||
|
|
Average Balance
|
|
Interest
|
|
Average Yield/Cost
|
|
Average Balance
|
|
Interest
|
|
Average Yield/Cost
|
||||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
||||||||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Agency MBS
(1)
|
|
$
|
6,670,666
|
|
|
$
|
37,609
|
|
|
2.26
|
%
|
|
$
|
6,933,936
|
|
|
$
|
38,037
|
|
|
2.19
|
%
|
Non-Agency MBS
(1)
|
|
4,201,613
|
|
|
81,016
|
|
|
7.71
|
|
|
4,623,593
|
|
|
82,598
|
|
|
7.15
|
|
||||
Total MBS
|
|
10,872,279
|
|
|
118,625
|
|
|
4.36
|
|
|
11,557,529
|
|
|
120,635
|
|
|
4.18
|
|
||||
Cash and cash equivalents
(2)
|
|
273,038
|
|
|
17
|
|
|
0.03
|
|
|
471,795
|
|
|
36
|
|
|
0.03
|
|
||||
Total interest-earning assets
|
|
11,145,317
|
|
|
118,642
|
|
|
4.26
|
|
|
12,029,324
|
|
|
120,671
|
|
|
4.01
|
|
||||
Total non-interest-earning assets
|
|
1,479,676
|
|
|
|
|
|
|
|
|
1,537,906
|
|
|
|
|
|
|
|
||||
Total assets
|
|
$
|
12,624,993
|
|
|
|
|
|
|
|
|
$
|
13,567,230
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities and stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Agency repurchase agreements
(3)
|
|
$
|
5,903,349
|
|
|
$
|
16,671
|
|
|
1.13
|
|
|
$
|
6,253,417
|
|
|
$
|
17,877
|
|
|
1.15
|
|
Non-Agency repurchase agreements
(3)
|
|
2,560,786
|
|
|
20,019
|
|
|
3.14
|
|
|
2,588,601
|
|
|
15,520
|
|
|
2.40
|
|
||||
Total repurchase agreements
|
|
8,464,135
|
|
|
36,690
|
|
|
1.74
|
|
|
8,842,018
|
|
|
33,397
|
|
|
1.51
|
|
||||
Securitized debt
|
|
264,806
|
|
|
1,871
|
|
|
2.83
|
|
|
505,409
|
|
|
3,075
|
|
|
2.44
|
|
||||
Senior Notes
|
|
100,000
|
|
|
2,008
|
|
|
8.03
|
|
|
100,000
|
|
|
2,006
|
|
|
8.03
|
|
||||
Total interest-bearing liabilities
|
|
8,828,941
|
|
|
40,569
|
|
|
1.84
|
|
|
9,447,427
|
|
|
38,478
|
|
|
1.63
|
|
||||
Total non-interest-bearing liabilities
|
|
552,876
|
|
|
|
|
|
|
|
|
681,096
|
|
|
|
|
|
|
|||||
Total liabilities
|
|
9,381,817
|
|
|
|
|
|
|
|
|
10,128,523
|
|
|
|
|
|
|
|||||
Stockholders’ equity
|
|
3,243,176
|
|
|
|
|
|
|
|
|
3,438,707
|
|
|
|
|
|
|
|||||
Total liabilities and stockholders’ equity
|
|
$
|
12,624,993
|
|
|
|
|
|
|
|
|
$
|
13,567,230
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income/ net interest
rate spread
(4)
|
|
|
|
|
$
|
78,073
|
|
|
2.42
|
%
|
|
|
|
|
$
|
82,193
|
|
|
2.38
|
%
|
||
Net interest-earning assets/ net
interest margin
(5)
|
|
$
|
2,316,376
|
|
|
|
|
|
2.80
|
%
|
|
$
|
2,581,897
|
|
|
|
|
|
2.73
|
%
|
||
Ratio of interest-earning assets to
interest-bearing liabilities
|
|
1.26
|
x
|
|
|
|
|
|
|
|
1.27
|
x
|
|
|
|
|
|
|
(1)
|
Yields presented throughout this Quarterly Report on Form 10-Q are calculated using average amortized cost data for MBS which excludes unrealized gains and losses and includes principal payments receivable on MBS. For GAAP reporting purposes, MBS purchases and sales are reported on the trade date. Average amortized cost data used to determine yields is calculated based on the settlement date of the associated purchase or sale as interest income is not earned on purchased assets and continues to be earned on sold assets until settlement date. Includes Non-Agency MBS transferred to consolidated VIEs.
|
(2)
|
Includes average interest-earning cash, cash equivalents and restricted cash.
|
(3)
|
Average cost of repurchase agreements includes the cost of Swaps allocated based on the proportionate share of the overall estimated weighted average portfolio duration.
|
(4)
|
Net interest rate spread reflects the difference between the yield on average interest-earning assets and average cost of funds.
|
(5)
|
Net interest margin reflects annualized net interest income divided by average interest-earning assets.
|
|
|
Three Months Ended June 30, 2014
|
||||||||||
|
|
Compared to
|
||||||||||
|
|
Three Months Ended June 30, 2013
|
||||||||||
|
|
Increase/(Decrease) due to
|
|
Total Net
Change in
Interest Income/Expense
|
||||||||
(In Thousands)
|
|
Volume
|
|
Rate
|
|
|||||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|||
Agency MBS
|
|
$
|
(400
|
)
|
|
$
|
(28
|
)
|
|
$
|
(428
|
)
|
Non-Agency MBS
|
|
(20,286
|
)
|
|
18,704
|
|
|
(1,582
|
)
|
|||
Cash and cash equivalents
|
|
(17
|
)
|
|
(2
|
)
|
|
(19
|
)
|
|||
Total net change in income from interest-earning assets
|
|
$
|
(20,703
|
)
|
|
$
|
18,674
|
|
|
$
|
(2,029
|
)
|
|
|
|
|
|
|
|
||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|||
Agency repurchase agreements
|
|
$
|
(965
|
)
|
|
$
|
(241
|
)
|
|
$
|
(1,206
|
)
|
Non-Agency repurchase agreements
|
|
225
|
|
|
4,274
|
|
|
4,499
|
|
|||
Securitized debt
|
|
(904
|
)
|
|
(300
|
)
|
|
(1,204
|
)
|
|||
Senior Notes
|
|
—
|
|
|
2
|
|
|
2
|
|
|||
Total net change in expense of interest-bearing liabilities
|
|
$
|
(1,644
|
)
|
|
$
|
3,735
|
|
|
$
|
2,091
|
|
Net change in net interest income
|
|
$
|
(19,059
|
)
|
|
$
|
14,939
|
|
|
$
|
(4,120
|
)
|
|
|
Agency MBS
|
|
Non-Agency MBS
|
|
Total MBS
|
|||||||||||||||||||||
Quarter Ended
|
|
Net
Yield
(1)
|
|
Cost of
Funding
(2)
|
|
Net Interest
Spread
(3)
|
|
Net
Yield
(1)
|
|
Cost of
Funding
(2)
|
|
Net Interest
Spread
(3)
|
|
Net
Yield
(1)
|
|
Cost of
Funding
(2)
|
|
Net Interest
Spread
(3)
|
|||||||||
June 30, 2014
|
|
2.26
|
%
|
|
1.13
|
%
|
|
1.13
|
%
|
|
7.71
|
%
|
|
3.11
|
%
|
|
4.60
|
%
|
|
4.36
|
%
|
|
1.77
|
%
|
|
2.59
|
%
|
March 31, 2014
|
|
2.39
|
|
|
1.21
|
|
|
1.18
|
|
|
7.80
|
|
|
2.99
|
|
|
4.81
|
|
|
4.50
|
|
|
1.80
|
|
|
2.70
|
|
December 31, 2013
|
|
2.37
|
|
|
1.26
|
|
|
1.11
|
|
|
7.77
|
|
|
3.01
|
|
|
4.76
|
|
|
4.48
|
|
|
1.85
|
|
|
2.63
|
|
September 30, 2013
|
|
2.13
|
|
|
1.12
|
|
|
1.01
|
|
|
7.33
|
|
|
2.91
|
|
|
4.42
|
|
|
4.20
|
|
|
1.74
|
|
|
2.46
|
|
June 30, 2013
|
|
2.19
|
|
|
1.15
|
|
|
1.04
|
|
|
7.15
|
|
|
2.41
|
|
|
4.74
|
|
|
4.18
|
|
|
1.56
|
|
|
2.62
|
|
(1)
|
Reflects annualized interest income on MBS divided by average amortized cost of MBS.
|
(2)
|
Reflects annualized interest expense divided by average balance of repurchase agreements, including the cost of swaps allocated based on the proportionate share of the overall estimated weighted average portfolio duration and securitized debt. Agency cost of funding includes 81, 85, 86 and 74 basis points and Non-Agency cost of funding includes 88, 74, 72 and 57 basis points associated with Swaps to hedge interest rate sensitivity on these assets for the quarters ended
June 30, 2014
,
March 31, 2014
,
December 31, 2013
and
September 30, 2013
, respectively. Agency cost of funding includes 100 basis points associated with Swaps to hedge interest rate sensitivity on these assets for the quarter ended
June 30, 2013
.
|
(3)
|
Reflects the difference between the net yield on average MBS and average cost of funds on MBS.
|
|
|
Agency MBS
|
|
Non-Agency MBS
|
|
Total MBS
|
|||||||||||||||||||||
|
|
Coupon Yield
(1)
|
|
Net Yield
(2)
|
|
Weighted Average CPR
|
|
Coupon Yield
(1)
|
|
Net Yield
(2)
|
|
Weighted Average CPR
|
|
Coupon Yield
(1)
|
|
Net Yield
(2)
|
|
Weighted Average CPR
|
|||||||||
Quarter Ended
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
June 30, 2014
|
|
2.99
|
%
|
|
2.26
|
%
|
|
13.05
|
%
|
|
5.27
|
%
|
|
7.71
|
%
|
|
12.05
|
%
|
|
3.87
|
%
|
|
4.36
|
%
|
|
12.58
|
%
|
March 31, 2014
|
|
3.01
|
|
|
2.39
|
|
|
11.54
|
|
|
5.19
|
|
|
7.80
|
|
|
11.90
|
|
|
3.86
|
|
|
4.50
|
|
|
11.71
|
|
December 31, 2013
|
|
3.04
|
|
|
2.37
|
|
|
12.87
|
|
|
5.40
|
|
|
7.77
|
|
|
14.16
|
|
|
3.96
|
|
|
4.48
|
|
|
13.42
|
|
September 30, 2013
|
|
3.07
|
|
|
2.13
|
|
|
19.25
|
|
|
5.59
|
|
|
7.33
|
|
|
18.15
|
|
|
4.07
|
|
|
4.20
|
|
|
18.77
|
|
June 30, 2013
|
|
3.14
|
|
|
2.19
|
|
|
20.19
|
|
|
5.71
|
|
|
7.15
|
|
|
16.37
|
|
|
4.17
|
|
|
4.18
|
|
|
18.53
|
|
(1)
|
Reflects the annualized coupon interest income divided by the average amortized cost. The discounted purchase price on Non-Agency MBS causes the coupon yield to be higher than the pass-through coupon interest rate. (Does not include MBS underlying our Linked Transactions. See Note 5 to the accompanying consolidated financial statements, included under Item 1 of this Quarterly Report on Form 10-Q.)
|
(2)
|
Reflects annualized interest income on MBS divided by average amortized cost of MBS.
|
|
|
At June 30, 2014
|
|||||
Benchmark Interest Rate
|
|
Securitized Debt
|
|
Interest Rate
|
|||
(Dollars in Thousands)
|
|
|
|
|
|||
30 Day LIBOR + 100 basis points
|
|
$
|
50,159
|
|
|
1.16
|
%
|
30 Day LIBOR + 125 basis points
|
|
5,503
|
|
|
1.41
|
|
|
Fixed Rate
|
|
76,597
|
|
|
2.85
|
|
|
Weighted Average Coupon Rate
|
|
81,789
|
|
|
3.89
|
|
|
Total
|
|
$
|
214,048
|
|
|
2.81
|
%
|
At the Period Ended
|
|
GAAP
Leverage Multiple (1) |
|
Non-GAAP
Leverage Multiple (2) |
|
June 30, 2014
|
|
2.8
|
|
|
2.9
|
March 31, 2014
|
|
2.9
|
|
|
3.0
|
December 31, 2013
|
|
2.9
|
|
|
3.0
|
September 30, 2013
|
|
3.0
|
|
|
3.1
|
June 30, 2013
|
|
3.1
|
|
|
3.1
|
(1)
|
Represents the sum of borrowings under repurchase agreements, securitized debt, payable for unsettled MBS purchases, and obligations to return securities obtained as collateral and Senior Notes divided by stockholders’ equity.
|
(2)
|
The Non-GAAP Leverage Multiple reflects the sum of our borrowings under repurchase agreements, securitized debt, payable for unsettled MBS purchases, obligations to return securities obtained as collateral, Senior Notes and borrowings that are reported on our consolidated balance sheets as a component of Linked Transactions of $
387.5 million
, $206.0 million, $102.7 million, $82.4 million and $33.2 million at
June 30, 2014
,
March 31, 2014
,
December 31, 2013
,
September 30, 2013
and
June 30, 2013
, respectively. We present a Non-GAAP leverage multiple since repurchase agreement borrowings that are a component of Linked Transactions may not be linked in the future and, if no longer linked, will be reported as repurchase agreement borrowings, which will increase our leverage multiple. (See Note 5 to the accompanying consolidated financial statements, included under Item 1 of this Quarterly Report on Form 10-Q.)
|
At or for the Quarter Ended
|
|
Return on
Average Total
Assets
(1)
|
|
Return on
Average Total
Stockholders’
Equity
(2)
|
|
Total Average
Stockholders’
Equity to Total
Average Assets
(3)
|
|
Dividend
Payout
Ratio
(4)
|
|
Book Value
per Share
of Common
Stock
(5)
|
||||||
June 30, 2014
|
|
2.38
|
%
|
|
9.25
|
%
|
|
25.69
|
%
|
|
1.00
|
%
|
|
$
|
8.37
|
|
March 31, 2014
|
|
2.30
|
|
|
9.10
|
|
|
25.27
|
|
|
1.00
|
|
|
8.20
|
|
|
December 31, 2013
|
|
2.37
|
|
|
9.55
|
|
|
24.80
|
|
|
0.98
|
|
|
8.06
|
|
|
September 30, 2013
|
|
2.10
|
|
|
8.71
|
|
|
24.12
|
|
|
1.18
|
|
(6)
|
7.85
|
|
|
June 30, 2013
|
|
2.10
|
|
|
8.29
|
|
|
25.35
|
|
|
1.16
|
|
|
8.19
|
|
(1)
|
Reflects annualized net income divided by average total assets.
|
(2)
|
Reflects annualized net income divided by average total stockholders’ equity.
|
(3)
|
Reflects total average stockholders’ equity divided by total average assets.
|
(4)
|
Reflects dividends declared per share of common stock divided by earnings per share.
|
(5)
|
Reflects total stockholders’ equity less the preferred stock liquidation preference divided by total shares of common stock outstanding.
|
(6)
|
Excludes the special common stock dividend declared on August 1, 2013.
|
|
|
Six Months Ended June 30,
|
||||||||||||||||||||
|
|
2014
|
|
2013
|
||||||||||||||||||
|
|
Average Balance
|
|
Interest
|
|
Average Yield/Cost
|
|
Average Balance
|
|
Interest
|
|
Average Yield/Cost
|
||||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
||||||||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Agency MBS
(1)
|
|
$
|
6,626,669
|
|
|
$
|
76,938
|
|
|
2.32
|
%
|
|
$
|
7,000,760
|
|
|
$
|
80,824
|
|
|
2.31
|
%
|
Non-Agency MBS
(1)
|
|
4,199,979
|
|
|
162,835
|
|
|
7.75
|
|
|
4,662,487
|
|
|
162,513
|
|
|
6.97
|
|
||||
Total MBS
|
|
10,826,648
|
|
|
239,773
|
|
|
4.43
|
|
|
11,663,247
|
|
|
243,337
|
|
|
4.17
|
|
||||
Cash and cash equivalents
(2)
|
|
357,613
|
|
|
43
|
|
|
0.02
|
|
|
454,107
|
|
|
72
|
|
|
0.03
|
|
||||
Total interest-earning assets
|
|
11,184,261
|
|
|
239,816
|
|
|
4.29
|
|
|
12,117,354
|
|
|
243,409
|
|
|
4.02
|
|
||||
Total non-interest-earning assets
|
|
1,433,855
|
|
|
|
|
|
|
|
|
1,521,156
|
|
|
|
|
|
|
|
||||
Total assets
|
|
$
|
12,618,116
|
|
|
|
|
|
|
|
|
$
|
13,638,510
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities and stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Agency repurchase agreements
(3)
|
|
$
|
5,863,627
|
|
|
$
|
33,999
|
|
|
1.17
|
|
|
$
|
6,333,137
|
|
|
$
|
37,517
|
|
|
1.19
|
|
Non-Agency repurchase agreements
(3)
|
|
2,574,607
|
|
|
39,420
|
|
|
3.09
|
|
|
2,524,710
|
|
|
30,555
|
|
|
2.44
|
|
||||
Total repurchase agreements
|
|
8,438,234
|
|
|
73,419
|
|
|
1.75
|
|
|
8,857,847
|
|
|
68,072
|
|
|
1.55
|
|
||||
Securitized debt
|
|
300,650
|
|
|
4,056
|
|
|
2.72
|
|
|
555,854
|
|
|
6,551
|
|
|
2.38
|
|
||||
Senior Notes
|
|
100,000
|
|
|
4,015
|
|
|
8.10
|
|
|
100,000
|
|
|
4,013
|
|
|
8.09
|
|
||||
Total interest-bearing liabilities
|
|
8,838,884
|
|
|
81,490
|
|
|
1.86
|
|
|
9,513,701
|
|
|
78,636
|
|
|
1.67
|
|
||||
Total non-interest-bearing liabilities
|
|
565,577
|
|
|
|
|
|
|
|
|
716,570
|
|
|
|
|
|
|
|
||||
Total liabilities
|
|
9,404,461
|
|
|
|
|
|
|
|
|
10,230,271
|
|
|
|
|
|
|
|
||||
Stockholders’ equity
|
|
3,213,655
|
|
|
|
|
|
|
|
|
3,408,239
|
|
|
|
|
|
|
|
||||
Total liabilities and stockholders’ equity
|
|
$
|
12,618,116
|
|
|
|
|
|
|
|
|
$
|
13,638,510
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income/ net interest
rate spread
(4)
|
|
|
|
|
$
|
158,326
|
|
|
2.43
|
%
|
|
|
|
|
$
|
164,773
|
|
|
2.35
|
%
|
||
Net interest-earning assets/ net
interest margin
(5)
|
|
$
|
2,345,377
|
|
|
|
|
|
2.82
|
%
|
|
$
|
2,603,653
|
|
|
|
|
|
2.71
|
%
|
||
Ratio of interest-earning assets to
interest-bearing liabilities
|
|
1.27
|
x
|
|
|
|
|
|
|
|
1.27
|
x
|
|
|
|
|
|
|
(1)
|
Yields presented throughout this Quarterly Report on Form 10-Q are calculated using average amortized cost data for MBS which excludes unrealized gains and losses and includes principal payments receivable on MBS. For GAAP reporting purposes, MBS purchases and sales are reported on the trade date. Average amortized cost data used to determine yields is calculated based on the settlement date of the associated purchase or sale as interest income is not earned on purchased assets and continues to be earned on sold assets until settlement date. Includes Non-Agency MBS transferred to consolidated VIEs.
|
(2)
|
Includes average interest-earning cash, cash equivalents and restricted cash.
|
(3)
|
Average cost of repurchase agreements includes the cost of Swaps designated as hedges against such repurchase agreements.
|
(4)
|
Net interest rate spread reflects the difference between the yield on average interest-earning assets and average cost of funds.
|
(5)
|
Net interest margin reflects annualized net interest income divided by average interest-earning assets.
|
|
|
Six Months Ended June 30, 2014
|
||||||||||
|
|
Compared to
|
||||||||||
|
|
Six Months Ended June 30, 2013
|
||||||||||
|
|
Increase/(Decrease) due to
|
|
Total Net
Change in
Interest Income/Expense
|
||||||||
(In Thousands)
|
|
Volume
|
|
Rate
|
|
|||||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|||
Agency MBS
|
|
$
|
(4,310
|
)
|
|
$
|
424
|
|
|
$
|
(3,886
|
)
|
Non-Agency MBS
|
|
(16,980
|
)
|
|
17,302
|
|
|
322
|
|
|||
Cash and cash equivalents
|
|
(12
|
)
|
|
(17
|
)
|
|
(29
|
)
|
|||
Total net change in income from interest-earning assets
|
|
$
|
(21,302
|
)
|
|
$
|
17,709
|
|
|
$
|
(3,593
|
)
|
|
|
|
|
|
|
|
||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|||
Agency repurchase agreements
|
|
$
|
(2,868
|
)
|
|
$
|
(650
|
)
|
|
$
|
(3,518
|
)
|
Non-Agency repurchase agreements
|
|
614
|
|
|
8,251
|
|
|
8,865
|
|
|||
Securitized debt
|
|
(3,333
|
)
|
|
838
|
|
|
(2,495
|
)
|
|||
Senior Notes
|
|
—
|
|
|
2
|
|
|
2
|
|
|||
Total net change in expense of interest-bearing liabilities
|
|
$
|
(5,587
|
)
|
|
$
|
8,441
|
|
|
$
|
2,854
|
|
Net change in net interest income
|
|
$
|
(15,715
|
)
|
|
$
|
9,268
|
|
|
$
|
(6,447
|
)
|
|
|
Agency MBS
|
|
Non-Agency MBS
|
|
Total MBS
|
|||||||||||||||||||||
Six Months Ended
|
|
Net
Yield
(1)
|
|
Cost of
Funding
(2)
|
|
Net Interest
Spread
(3)
|
|
Net
Yield
(1)
|
|
Cost of
Funding
(2)
|
|
Net Interest
Spread
(3)
|
|
Net
Yield
(1)
|
|
Cost of
Funding
(2)
|
|
Net Interest
Spread
(3)
|
|||||||||
June 30, 2014
|
|
2.32
|
%
|
|
1.17
|
%
|
|
1.15
|
%
|
|
7.75
|
%
|
|
3.05
|
%
|
|
4.70
|
%
|
|
4.43
|
%
|
|
1.79
|
%
|
|
2.64
|
%
|
June 30, 2013
|
|
2.31
|
|
|
1.19
|
|
|
1.12
|
|
|
6.97
|
|
|
2.43
|
|
|
4.54
|
|
|
4.17
|
|
|
1.60
|
|
|
2.57
|
|
|
|
Agency MBS
|
|
Non-Agency MBS
|
|
Total MBS
|
|||||||||||||||||||||
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
Weighted
|
|||||||||
|
|
Coupon
|
|
Net
|
|
Average
|
|
Coupon
|
|
Net
|
|
Average
|
|
Coupon
|
|
Net
|
|
Average
|
|||||||||
Six Months Ended
|
|
Yield
(1)
|
|
Yield
(2)
|
|
CPR
|
|
Yield
(1)
|
|
Yield
(2)
|
|
CPR
|
|
Yield
(1)
|
|
Yield
(2)
|
|
CPR
|
|||||||||
June 30, 2014
|
|
3.00
|
%
|
|
2.32
|
%
|
|
12.30
|
%
|
|
5.23
|
%
|
|
7.75
|
%
|
|
11.98
|
%
|
|
3.86
|
%
|
|
4.43
|
%
|
|
12.15
|
%
|
June 30, 2013
|
|
3.20
|
|
|
2.31
|
|
|
19.63
|
|
|
5.74
|
|
|
6.97
|
|
|
15.71
|
|
|
4.22
|
|
|
4.17
|
|
|
17.93
|
|
(1)
|
Reflects the annualized coupon interest income divided by the average amortized cost. The discounted purchase price on Non-Agency MBS causes the coupon yield to be higher than the pass-through coupon interest rate. (Does not include MBS underlying our Linked Transactions. See Note 5 to the accompanying consolidated financial statements, included under Item 1 of this Quarterly Report on Form 10-Q.)
|
(2)
|
Reflects annualized interest income on MBS divided by average amortized cost of MBS.
|
At or for the Six Months Ended
|
|
Return on
Average Total
Assets
(1)
|
|
Return on
Average Total
Stockholders’
Equity
(2)
|
|
Total Average
Stockholders’
Equity to Total
Average Assets
(3)
|
|
Dividend
Payout
Ratio
(4)
|
Book Value
per Share
of Common
Stock
(5)
|
|||||||
June 30, 2014
|
|
2.34
|
%
|
|
9.18
|
%
|
|
25.47
|
%
|
|
1.00
|
%
|
|
$
|
8.37
|
|
June 30, 2013
|
|
2.09
|
|
|
8.37
|
|
|
24.99
|
|
|
1.13
|
|
(6)
|
8.19
|
|
At June 30, 2014
|
|
Weighted
Average Haircut |
|
Low
|
|
High
|
|||
Repurchase agreement borrowings secured by:
|
|
|
|
|
|
|
|
|
|
Agency MBS
|
|
4.69
|
%
|
|
3.00
|
%
|
|
6.00
|
%
|
Non-Agency MBS
|
|
32.50
|
|
|
10.00
|
|
|
63.00
|
|
U.S. Treasury securities
|
|
1.40
|
|
|
0.00
|
|
|
2.00
|
|
|
|
|
|
|
|
|
|||
At December 31, 2013
|
|
Weighted
Average Haircut |
|
Low
|
|
High
|
|||
Repurchase agreement borrowings secured by:
|
|
|
|
|
|
|
|
|
|
Agency MBS
|
|
4.89
|
%
|
|
3.00
|
%
|
|
6.00
|
%
|
Non-Agency MBS
|
|
32.48
|
|
|
10.00
|
|
|
63.00
|
|
U.S. Treasury securities
|
|
1.65
|
|
|
1.00
|
|
|
2.00
|
|
|
|
Repurchase Agreements
|
|
Securitized Debt
|
||||||||||||||||||||
Quarter Ended
(1)
|
|
Quarterly
Average Balance |
|
End of Period
Balance |
|
Maximum
Balance at Any Month-End |
|
Quarterly
Average Balance |
|
End of Period
Balance |
|
Maximum
Balance at Any Month-End |
||||||||||||
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
June 30, 2014
|
|
$
|
8,464,135
|
|
|
$
|
8,384,101
|
|
|
$
|
8,501,978
|
|
|
$
|
264,806
|
|
|
$
|
214,048
|
|
|
$
|
267,740
|
|
March 31, 2014
|
|
8,412,045
|
|
|
8,606,129
|
|
|
8,606,129
|
|
|
336,893
|
|
|
292,526
|
|
|
338,965
|
|
||||||
December 31, 2013
|
|
8,462,138
|
|
|
8,339,297
|
|
|
8,504,593
|
|
|
399,762
|
|
|
366,205
|
|
|
398,384
|
|
||||||
September 30, 2013
|
|
8,679,410
|
|
|
8,568,171
|
|
|
8,721,573
|
|
|
440,665
|
|
|
419,693
|
|
|
462,207
|
|
||||||
June 30, 2013
|
|
8,842,018
|
|
|
8,909,283
|
|
|
8,909,283
|
|
|
505,409
|
|
|
443,748
|
|
|
508,893
|
|
|
|
Collateral Pledged to Meet Margin Calls
|
|
Cash and
Securities Received for Reverse Margin Calls |
|
Net Assets
Received/(Pledged) for Margin Activity |
||||||||||||||
For the Quarter Ended
|
|
Fair Value of
Securities Pledged |
|
Cash Pledged
|
|
Aggregate Assets
Pledged For Margin Calls |
|
|
||||||||||||
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
June 30, 2014
|
|
$
|
248,163
|
|
|
$
|
58,700
|
|
|
$
|
306,863
|
|
|
$
|
281,233
|
|
|
$
|
(25,630
|
)
|
March 31, 2014
|
|
238,306
|
|
|
29,000
|
|
|
267,306
|
|
|
285,544
|
|
|
18,238
|
|
|||||
December 31, 2013
|
|
282,521
|
|
|
8,500
|
|
|
291,021
|
|
|
242,652
|
|
|
(48,369
|
)
|
|||||
September 30, 2013
|
|
395,970
|
|
|
61,400
|
|
|
457,370
|
|
|
506,703
|
|
|
49,333
|
|
|||||
June 30, 2013
|
|
421,744
|
|
|
2
|
|
|
421,746
|
|
|
294,067
|
|
|
(127,679
|
)
|
|
|
Agency MBS
|
|
Non-Agency MBS
(1)
|
|
Total
(1)
|
||||||||||||||||||||||||
Time to Reset
|
|
Fair
Value
(2)
|
|
Average Months to Reset
(3)
|
|
Average CPR
(4)
|
|
Fair Value
|
|
Average Months to Reset
(3)
|
|
Average CPR
(4)
|
|
Fair
Value
(2)
|
|
Average Months to Reset
(3)
|
|
Average CPR
(4)
|
||||||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
< 2 years
(5)
|
|
$
|
2,281,099
|
|
|
7
|
|
|
16.5
|
%
|
|
$
|
2,934,306
|
|
|
5
|
|
|
10.1
|
%
|
|
$
|
5,215,405
|
|
|
6
|
|
|
12.7
|
%
|
2-5 years
|
|
1,485,591
|
|
|
45
|
|
|
15.9
|
|
|
503,918
|
|
|
30
|
|
|
18.3
|
|
|
1,989,509
|
|
|
42
|
|
|
16.6
|
|
|||
> 5 years
|
|
433,692
|
|
|
83
|
|
|
12.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
433,692
|
|
|
83
|
|
|
12.4
|
|
|||
ARM-MBS Total
|
|
$
|
4,200,382
|
|
|
28
|
|
|
15.9
|
%
|
|
$
|
3,438,224
|
|
|
9
|
|
|
11.3
|
%
|
|
$
|
7,638,606
|
|
|
20
|
|
|
13.6
|
%
|
15-year fixed
(6)
|
|
$
|
2,347,751
|
|
|
|
|
|
8.0
|
%
|
|
$
|
12,494
|
|
|
|
|
|
11.1
|
%
|
|
$
|
2,360,245
|
|
|
|
|
|
8.1
|
%
|
30-year fixed
(6)
|
|
—
|
|
|
|
|
|
—
|
|
|
1,543,778
|
|
|
|
|
|
13.7
|
|
|
1,543,778
|
|
|
|
|
|
13.7
|
|
|||
40-year fixed
(6)
|
|
—
|
|
|
|
|
|
—
|
|
|
5,816
|
|
|
|
|
|
9.9
|
|
|
5,816
|
|
|
|
|
|
9.9
|
|
|||
Fixed-Rate Total
|
|
$
|
2,347,751
|
|
|
|
|
|
8.0
|
%
|
|
$
|
1,562,088
|
|
|
|
|
|
13.7
|
%
|
|
$
|
3,909,839
|
|
|
|
|
|
10.5
|
%
|
MBS Total
|
|
$
|
6,548,133
|
|
|
|
|
|
13.0
|
%
|
|
$
|
5,000,312
|
|
|
|
|
|
12.1
|
%
|
|
$
|
11,548,445
|
|
|
|
|
|
12.6
|
%
|
(1)
|
Excludes
$495.1 million
of RPL/NPL MBS. Refer to table below for further information on RPL/NPL MBS.
|
(2)
|
Does not include principal payments receivable of
$1.3 million
.
|
(3)
|
Months to reset is the number of months remaining before the coupon interest rate resets. At reset, the MBS coupon will adjust based upon the underlying benchmark interest rate index, margin and periodic or lifetime caps. The months to reset do not reflect scheduled amortization or prepayments.
|
(4)
|
Average CPR weighted by positions as of the beginning of each month in the quarter.
|
(5)
|
Includes floating rate MBS that may be collateralized by fixed-rate mortgages.
|
(6)
|
Information presented based on data available at time of loan origination.
|
|
|
Fair Value
|
|
Net Coupon
|
|
Months to
Step-Up
(1)
|
|
Current Credit Support
(2)
|
|
Original Credit Support
|
|
3 Month
Bond CPR
(3)
|
|||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Re-Performing MBS
|
|
$
|
84,136
|
|
|
3.9
|
%
|
|
26
|
|
|
51
|
%
|
|
48
|
%
|
|
12.8
|
%
|
Non-Performing MBS
|
|
410,936
|
|
|
3.3
|
|
|
34
|
|
|
53
|
|
|
53
|
|
|
18.3
|
|
|
Total RPL/NPL MBS
|
|
$
|
495,072
|
|
|
3.4
|
%
|
|
33
|
|
|
53
|
%
|
|
52
|
%
|
|
15.8
|
%
|
(1)
|
Months to step-up is the number of months remaining before the coupon interest rate increases 300 basis points. We anticipate that the security will be redeemed prior to the step-up date.
|
(2)
|
Credit Support for a particular security is expressed as a percentage of all outstanding mortgage loan collateral. A particular security will not be subject to principal loss as long as credit enhancement is greater than zero.
|
(3)
|
All principal payments are considered to be prepayments for CPR purposes. Excludes RPL/NPL MBS that have not had a principal payment.
|
Change in Interest Rates
|
|
Estimated
Value of Assets (1) |
|
Estimated
Value of Swaps |
|
Estimated
Value of Financial Instruments |
|
Change in
Estimated
Value
|
|
Percentage
Change in Net Interest Income (2) |
|
Percentage
Change in Portfolio Value |
||||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
+100 Basis Point Increase
|
|
$
|
12,193,536
|
|
|
$
|
97,294
|
|
|
$
|
12,290,830
|
|
|
$
|
(102,799
|
)
|
|
1.47
|
%
|
|
(0.83
|
)%
|
+ 50 Basis Point Increase
|
|
$
|
12,326,238
|
|
|
$
|
21,312
|
|
|
$
|
12,347,550
|
|
|
$
|
(46,079
|
)
|
|
0.48
|
%
|
|
(0.37
|
)%
|
Actual at June 30, 2014
|
|
$
|
12,448,300
|
|
|
$
|
(54,671
|
)
|
|
$
|
12,393,629
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
- 50 Basis Point Decrease
|
|
$
|
12,559,721
|
|
|
$
|
(130,653
|
)
|
|
$
|
12,429,068
|
|
|
$
|
35,439
|
|
|
(4.92
|
)%
|
|
0.29
|
%
|
-100 Basis Point Decrease
|
|
$
|
12,660,500
|
|
|
$
|
(206,635
|
)
|
|
$
|
12,453,865
|
|
|
$
|
60,236
|
|
|
(10.76
|
)%
|
|
0.49
|
%
|
|
|
Securities with Average Loan FICO
of 715 or Higher (1) |
|
Securities with Average Loan FICO
Below 715 (1) |
|
|
||||||||||||||||||||||
Year of Securitization
(2)
|
|
2007
|
|
2006
|
|
2005
and Prior |
|
2007
|
|
2006
|
|
2005
and Prior |
|
Total
|
||||||||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Number of securities
|
|
105
|
|
|
95
|
|
|
109
|
|
|
19
|
|
|
48
|
|
|
60
|
|
|
436
|
|
|||||||
MBS current face
(3)
|
|
$
|
1,643,106
|
|
|
$
|
1,183,198
|
|
|
$
|
1,287,473
|
|
|
$
|
208,428
|
|
|
$
|
590,887
|
|
|
$
|
685,182
|
|
|
$
|
5,598,274
|
|
Total purchase discounts, net
(3)
|
|
$
|
(419,449
|
)
|
|
$
|
(337,179
|
)
|
|
$
|
(227,796
|
)
|
|
$
|
(70,083
|
)
|
|
$
|
(210,072
|
)
|
|
$
|
(169,782
|
)
|
|
$
|
(1,434,361
|
)
|
Purchase discount designated as Credit Reserve and OTTI
(3)(4)
|
|
$
|
(297,118
|
)
|
|
$
|
(199,147
|
)
|
|
$
|
(117,005
|
)
|
|
$
|
(57,316
|
)
|
|
$
|
(210,228
|
)
|
|
$
|
(117,122
|
)
|
|
$
|
(997,936
|
)
|
Purchase discount designated as Credit Reserve and OTTI as percentage of current face
|
|
18.1
|
%
|
|
16.8
|
%
|
|
9.1
|
%
|
|
27.5
|
%
|
|
35.6
|
%
|
|
17.1
|
%
|
|
17.8
|
%
|
|||||||
MBS amortized cost
(3)
|
|
$
|
1,223,658
|
|
|
$
|
846,019
|
|
|
$
|
1,059,678
|
|
|
$
|
138,345
|
|
|
$
|
380,814
|
|
|
$
|
515,400
|
|
|
$
|
4,163,914
|
|
MBS fair value
(3)
|
|
$
|
1,472,085
|
|
|
$
|
1,042,049
|
|
|
$
|
1,199,181
|
|
|
$
|
175,853
|
|
|
$
|
482,530
|
|
|
$
|
628,614
|
|
|
$
|
5,000,312
|
|
Weighted average fair value to current face
|
|
89.6
|
%
|
|
88.1
|
%
|
|
93.1
|
%
|
|
84.4
|
%
|
|
81.7
|
%
|
|
91.7
|
%
|
|
89.3
|
%
|
|||||||
Weighted average coupon
(5)
|
|
4.22
|
%
|
|
3.65
|
%
|
|
3.23
|
%
|
|
4.36
|
%
|
|
4.67
|
%
|
|
4.33
|
%
|
|
3.94
|
%
|
|||||||
Weighted average loan age (months)
(5)(6)
|
|
87
|
|
|
96
|
|
|
110
|
|
|
91
|
|
|
98
|
|
|
110
|
|
|
98
|
|
|||||||
Weighted average current loan size
(5)(6)
|
|
$
|
534
|
|
|
$
|
500
|
|
|
$
|
332
|
|
|
$
|
401
|
|
|
$
|
273
|
|
|
$
|
270
|
|
|
$
|
415
|
|
Percentage amortizing
(7)
|
|
44
|
%
|
|
56
|
%
|
|
65
|
%
|
|
48
|
%
|
|
57
|
%
|
|
62
|
%
|
|
55
|
%
|
|||||||
Weighted average FICO score at origination
(5)(8)
|
|
732
|
|
|
729
|
|
|
727
|
|
|
705
|
|
|
703
|
|
|
705
|
|
|
723
|
|
|||||||
Owner-occupied loans
|
|
90.1
|
%
|
|
89.2
|
%
|
|
85.6
|
%
|
|
80.0
|
%
|
|
85.3
|
%
|
|
83.8
|
%
|
|
87.2
|
%
|
|||||||
Rate-term refinancings
|
|
27.9
|
%
|
|
18.9
|
%
|
|
15.3
|
%
|
|
19.7
|
%
|
|
15.9
|
%
|
|
13.8
|
%
|
|
19.8
|
%
|
|||||||
Cash-out refinancings
|
|
32.9
|
%
|
|
33.8
|
%
|
|
26.1
|
%
|
|
45.9
|
%
|
|
42.3
|
%
|
|
37.1
|
%
|
|
33.5
|
%
|
|||||||
3 Month CPR
(6)
|
|
14.3
|
%
|
|
11.8
|
%
|
|
11.3
|
%
|
|
8.6
|
%
|
|
12.9
|
%
|
|
11.0
|
%
|
|
12.3
|
%
|
|||||||
3 Month CRR
(6)(9)
|
|
11.2
|
%
|
|
9.2
|
%
|
|
9.1
|
%
|
|
5.1
|
%
|
|
7.9
|
%
|
|
9.0
|
%
|
|
9.4
|
%
|
|||||||
3 Month CDR
(6)(9)
|
|
3.6
|
%
|
|
2.9
|
%
|
|
2.6
|
%
|
|
3.5
|
%
|
|
5.5
|
%
|
|
2.3
|
%
|
|
3.2
|
%
|
|||||||
3 Month loss severity
|
|
43.8
|
%
|
|
43.2
|
%
|
|
44.2
|
%
|
|
65.8
|
%
|
|
56.6
|
%
|
|
58.0
|
%
|
|
48.2
|
%
|
|||||||
60+ days delinquent
(8)
|
|
15.1
|
%
|
|
13.8
|
%
|
|
11.0
|
%
|
|
21.1
|
%
|
|
23.0
|
%
|
|
15.4
|
%
|
|
15.0
|
%
|
|||||||
Percentage of always current borrowers (Lifetime)
(10)
|
|
45.5
|
%
|
|
44.6
|
%
|
|
51.2
|
%
|
|
35.5
|
%
|
|
32.9
|
%
|
|
39.9
|
%
|
|
44.2
|
%
|
|||||||
Percentage of always current borrowers (12M)
(11)
|
|
71.6
|
%
|
|
71.5
|
%
|
|
75.1
|
%
|
|
61.5
|
%
|
|
59.6
|
%
|
|
65.6
|
%
|
|
70.0
|
%
|
|||||||
Weighted average credit enhancement
(8)(12)
|
|
0.6
|
%
|
|
1.4
|
%
|
|
4.3
|
%
|
|
0.3
|
%
|
|
0.9
|
%
|
|
6.5
|
%
|
|
2.3
|
%
|
(1)
|
FICO score is used by major credit bureaus to indicate a borrower’s creditworthiness at time of loan origination.
|
(2)
|
Information presented based on the initial year of securitization of the underlying collateral. Certain of our Non-Agency MBS have been resecuritized. The historical information presented in the table is based on the initial securitization date and data available at the time of original securitization (and not the date of resecuritization). No information has been updated with respect to any MBS that have been resecuritized.
|
(3)
|
Excludes Non-Agency MBS issued in
2013
and
2014
in which the underlying collateral consists of re-performing loans that were originated in prior years. These Non-Agency MBS are a component of our re-performing deals and have a current face of
$494.1 million
, amortized cost of
$493.3 million
, fair value of
$495.1 million
and purchase discounts of
$882,000
at
June 30, 2014
.
|
(4)
|
Purchase discounts designated as Credit Reserve and OTTI are not expected to be accreted into interest income.
|
(5)
|
Weighted average is based on MBS current face at
June 30, 2014
.
|
(6)
|
Information provided is based on loans for individual groups owned by us.
|
(7)
|
Percentage of face amount for which the original mortgage note contractually calls for principal amortization in the current period.
|
(8)
|
Information provided is based on loans for all groups that provide credit enhancement for MBS with credit enhancement.
|
(9)
|
CRR represents voluntary prepayments and CDR represents involuntary prepayments.
|
(10)
|
Percentage of face amount of loans for which the borrower has not been delinquent since origination.
|
(11)
|
Percentage of face amount of loans for which the borrower has not been delinquent in the last twelve months.
|
(12)
|
Credit enhancement for a particular security is expressed as a percentage of all outstanding mortgage loan collateral. A particular security will not be subject to principal loss as long as its credit enhancement is greater than zero. As of
June 30, 2014
, a total of 256 Non-Agency MBS in our portfolio representing approximately $3.568 billion or 64% of the current face amount of the portfolio had no credit enhancement.
|
Date: August 4, 2014
|
MFA FINANCIAL, INC.
|
|
|
(Registrant)
|
|
|
|
|
|
By:
|
/s/ William S. Gorin
|
|
|
William S. Gorin
|
|
|
Chief Executive Officer
|
|
|
|
|
By:
|
/s/ Stephen D. Yarad
|
|
|
Stephen D. Yarad
|
|
|
Chief Financial Officer
|
|
|
(Principal Financial Officer)
|
Exhibit
|
|
Description
|
|
|
|
10.1
|
|
Summary Description of Compensation Payable to Non-Employee Directors of MFA Financial, Inc.
|
|
|
|
31.1
|
|
Certification of the Chief Executive Officer, 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 the Chief Financial Officer, 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 the Chief Executive Officer, 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 the Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
101.INS*
|
|
XBRL Instance Document
|
|
|
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
101.CAL*
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
101.DEF*
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
101.LAB*
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
101.PRE*
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
•
|
Increased
from
$75,000 per year to $100,000 per year the annual cash retainer paid to the
Non-Employee Directors
, which retainer is payable quarterly in arrears on a pro rata basis.
|
•
|
Increased the annual cash fee paid to the chair of the Board’s (i) Audit Committee from $25,000 per year to $35,000 per year; (ii) Compensation Committee from $20,000 per year to $35,000 per year; and (iii) Nominating and Corporate Governance Committee (“
Nom. & Gov. Committee
”) from $10,000 per year to $15,000 per year, which fees are payable quarterly in arrears on a pro rata basis.
|
•
|
Established an annual cash retainer for service on one or more committees of the Board pursuant to which members of the Board’s (i) Audit Committee (other than the Audit Committee Chair) would receive $15,000 per year; (ii) Compensation Committee (other than the Compensation Committee Chair) would receive $15,000 per year; and (iii) Nominating and Corporate Governance Committee (other than the Nom. & Gov. Committee Chair) would receive $5,000 per year. Such fees will be payable quarterly in arrears on a pro rata basis.
|
•
|
Eliminated fees payable to Non-Employee Directors for attendance at any regular or special meeting (whether in-person or telephonic) of the Board and for meetings of the Audit, Compensation and Nominating and Corporate Governance Committees (formerly, $1,500 per meeting).
|
•
|
Increased
from $75,000 to $100,000
the grant date value of the annual grant (the “
Annual Equity Grant
”) made to each
Non-Employee Director
of fully-vested
shares of the Company’s common stock or restricted stock units (“
RSUs
”)
.
|
•
|
In light of the changes to the Board’s governance structure effective January 1, 2014, pursuant to which the role of the Lead Director was eliminated and replaced with a non-executive Chairman of the Board, the Board approved the elimination of the additional annual cash fee of $7,500 formerly payable to the Lead Director and the additional annual grant of fully-vested 7,500 shares of Restricted Stock or RSUs formerly granted to the Lead Director and replaced such cash and equity with an annual grant to the non-executive Chairman of fully-vested shares of the Company’s common stock or RSUs with a grant date value of $85,000.
|
•
|
The annual grants of Restricted Shares and RSUs to Non-Employee Directors will continue to be granted on the day following the Company’s annual meeting of stockholders,
provided
that as soon as practicable after July 1, 2014, (i) each of the Non-Employee Directors will receive an additional grant of fully-vested Restricted Shares with a grant date value of $25,000 to reflect the increase in the value of the Annual Equity Grant and (ii) the non-executive Chairman of the Board will receive, in addition to the grant described in clause (i), a grant of fully-vested Restricted Shares with a grant date value of $24,375 (which, when aggregated with the 7,500 Restricted Shares granted to such person after the Company’s 2014 Annual Meeting of Stockholders, will have a total grant date value of approximately $85,000).
|
Date: August 4, 2014
|
|
|
|
By:
|
/s/ William S. Gorin
|
|
Name: William S. Gorin
|
|
Title: Chief Executive Officer
|
Date: August 4, 2014
|
|
|
|
By:
|
/s/ Stephen D. Yarad
|
|
Name: Stephen D. Yarad
|
|
Title: Chief Financial Officer
|
By:
|
/s/ William S. Gorin
|
|
Date: August 4, 2014
|
|
Name: William S. Gorin
|
|
|
|
Title: Chief Executive Officer
|
|
|
By:
|
/s/ Stephen D. Yarad
|
|
Date: August 4, 2014
|
|
Name: Stephen D. Yarad
|
|
|
|
Title: Chief Financial Officer
|
|
|