|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
|
26-1701984
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
(I.R.S. Employer
Identification No.)
|
Large accelerated filer
|
ý
|
|
Accelerated filer
|
¨
|
|
|
|
|
|
Non-accelerated filer
|
¨
|
(Do not check if a smaller reporting company)
|
Smaller Reporting Company
|
¨
|
|
|
||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
(Unaudited)
|
|
|
||||
Assets:
|
|
|
|
||||
Agency securities, at fair value (including pledged securities of $44,089 and $48,380, respectively)
|
$
|
46,328
|
|
|
$
|
51,331
|
|
Agency securities transferred to consolidated variable interest entities, at fair value (pledged securities)
|
890
|
|
|
1,029
|
|
||
Non-agency securities, at fair value (pledged securities)
|
102
|
|
|
113
|
|
||
Credit risk transfer securities, at fair value
|
36
|
|
|
—
|
|
||
U.S. Treasury securities, at fair value (pledged securities)
|
45
|
|
|
25
|
|
||
REIT equity securities, at fair value
|
—
|
|
|
33
|
|
||
Cash and cash equivalents
|
1,254
|
|
|
1,110
|
|
||
Restricted cash and cash equivalents
|
681
|
|
|
1,281
|
|
||
Derivative assets, at fair value
|
61
|
|
|
81
|
|
||
Receivable for securities sold (pledged securities)
|
228
|
|
|
—
|
|
||
Receivable under reverse repurchase agreements
|
5,441
|
|
|
1,713
|
|
||
Goodwill and other intangible assets, net
|
555
|
|
|
—
|
|
||
Other assets
|
268
|
|
|
305
|
|
||
Total assets
|
$
|
55,889
|
|
|
$
|
57,021
|
|
Liabilities:
|
|
|
|
||||
Repurchase agreements
|
$
|
37,668
|
|
|
$
|
41,754
|
|
Federal Home Loan Bank advances
|
3,037
|
|
|
3,753
|
|
||
Debt of consolidated variable interest entities, at fair value
|
494
|
|
|
595
|
|
||
Payable for securities purchased
|
251
|
|
|
182
|
|
||
Derivative liabilities, at fair value
|
947
|
|
|
935
|
|
||
Dividends payable
|
66
|
|
|
74
|
|
||
Obligation to return securities borrowed under reverse repurchase agreements, at
fair value |
5,424
|
|
|
1,696
|
|
||
Accounts payable and other accrued liabilities
|
71
|
|
|
61
|
|
||
Total liabilities
|
47,958
|
|
|
49,050
|
|
||
Stockholders' equity:
|
|
|
|
||||
Preferred stock - $0.01 par value; 10.0 shares authorized:
|
|
|
|
||||
Redeemable Preferred Stock; $0.01 par value; 6.9 shares issued and outstanding (aggregate liquidation preference of $348)
|
336
|
|
|
336
|
|
||
Common stock - $0.01 par value; 600.0 shares authorized;
|
|
|
|
||||
331.0 and 337.5 shares issued and outstanding, respectively
|
3
|
|
|
3
|
|
||
Additional paid-in capital
|
9,932
|
|
|
10,048
|
|
||
Retained deficit
|
(3,350
|
)
|
|
(2,350
|
)
|
||
Accumulated other comprehensive income (loss)
|
1,010
|
|
|
(66
|
)
|
||
Total stockholders' equity
|
7,931
|
|
|
7,971
|
|
||
Total liabilities and stockholders' equity
|
$
|
55,889
|
|
|
$
|
57,021
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Interest income:
|
|
|
|
|
|
|
|
||||||||
Interest income
|
$
|
315
|
|
|
$
|
295
|
|
|
$
|
928
|
|
|
$
|
1,092
|
|
Interest expense
|
96
|
|
|
77
|
|
|
296
|
|
|
244
|
|
||||
Net interest income
|
219
|
|
|
218
|
|
|
632
|
|
|
848
|
|
||||
Other gain (loss), net:
|
|
|
|
|
|
|
|
||||||||
Gain (loss) on sale of mortgage-backed securities, net
|
61
|
|
|
(39
|
)
|
|
114
|
|
|
(25
|
)
|
||||
Gain (loss) on derivative instruments and other securities, net
|
242
|
|
|
(778
|
)
|
|
(1,058
|
)
|
|
(1,090
|
)
|
||||
Management fee income
|
4
|
|
|
—
|
|
|
4
|
|
|
—
|
|
||||
Total other gain (loss), net
|
307
|
|
|
(817
|
)
|
|
(940
|
)
|
|
(1,115
|
)
|
||||
Expenses:
|
|
|
|
|
|
|
|
||||||||
Management fee expense
|
—
|
|
|
29
|
|
|
52
|
|
|
88
|
|
||||
Compensation and benefits
|
9
|
|
|
—
|
|
|
9
|
|
|
—
|
|
||||
Other operating expenses
|
6
|
|
|
5
|
|
|
27
|
|
|
18
|
|
||||
Total operating expenses
|
15
|
|
|
34
|
|
|
88
|
|
|
106
|
|
||||
Net income (loss)
|
511
|
|
|
(633
|
)
|
|
(396
|
)
|
|
(373
|
)
|
||||
Dividend on preferred stock
|
7
|
|
|
7
|
|
|
21
|
|
|
21
|
|
||||
Net income (loss) available (attributable) to common stockholders
|
$
|
504
|
|
|
$
|
(640
|
)
|
|
$
|
(417
|
)
|
|
$
|
(394
|
)
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss)
|
$
|
511
|
|
|
$
|
(633
|
)
|
|
$
|
(396
|
)
|
|
$
|
(373
|
)
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
Unrealized gain (loss) on available-for-sale securities, net
|
(97
|
)
|
|
467
|
|
|
1,038
|
|
|
(14
|
)
|
||||
Unrealized gain on derivative instruments, net
|
7
|
|
|
24
|
|
|
38
|
|
|
79
|
|
||||
Other comprehensive income (loss)
|
(90
|
)
|
|
491
|
|
|
1,076
|
|
|
65
|
|
||||
Comprehensive income (loss)
|
421
|
|
|
(142
|
)
|
|
680
|
|
|
(308
|
)
|
||||
Dividend on preferred stock
|
7
|
|
|
7
|
|
|
21
|
|
|
21
|
|
||||
Comprehensive income (loss) available (attributable) to common stockholders
|
$
|
414
|
|
|
$
|
(149
|
)
|
|
$
|
659
|
|
|
$
|
(329
|
)
|
|
|
|
|
|
|
|
|
||||||||
Weighted average number of common shares outstanding - basic and diluted
|
331.0
|
|
|
347.8
|
|
|
332.1
|
|
|
350.9
|
|
||||
Net income (loss) per common share - basic and diluted
|
$
|
1.52
|
|
|
$
|
(1.84
|
)
|
|
$
|
(1.26
|
)
|
|
$
|
(1.12
|
)
|
Dividends declared per common share
|
$
|
0.56
|
|
|
$
|
0.60
|
|
|
$
|
1.76
|
|
|
$
|
1.88
|
|
|
Preferred Stock
|
|
Common Stock
|
|
Additional
Paid-in Capital |
|
Retained
Deficit |
|
Accumulated
Other Comprehensive Income (Loss) |
|
Total
|
||||||||||||||||||
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
|||||||||||||||||||||
Balance, December 31, 2014
|
6.9
|
|
|
$
|
336
|
|
|
352.8
|
|
|
$
|
4
|
|
|
$
|
10,332
|
|
|
$
|
(1,674
|
)
|
|
$
|
430
|
|
|
$
|
9,428
|
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(373
|
)
|
|
—
|
|
|
(373
|
)
|
||||||
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Unrealized loss on available-for-sale securities, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
|
(14
|
)
|
||||||
Unrealized gain on derivative instruments, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
79
|
|
|
79
|
|
||||||
Repurchase of common stock
|
—
|
|
|
—
|
|
|
(6.3
|
)
|
|
(1
|
)
|
|
(123
|
)
|
|
—
|
|
|
—
|
|
|
(124
|
)
|
||||||
Preferred dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21
|
)
|
|
—
|
|
|
(21
|
)
|
||||||
Common dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(659
|
)
|
|
—
|
|
|
(659
|
)
|
||||||
Balance, September 30, 2015
|
6.9
|
|
|
$
|
336
|
|
|
346.5
|
|
|
$
|
3
|
|
|
$
|
10,209
|
|
|
$
|
(2,727
|
)
|
|
$
|
495
|
|
|
$
|
8,316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Balance, December 31, 2015
|
6.9
|
|
|
$
|
336
|
|
|
337.5
|
|
|
$
|
3
|
|
|
$
|
10,048
|
|
|
$
|
(2,350
|
)
|
|
$
|
(66
|
)
|
|
$
|
7,971
|
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(396
|
)
|
|
—
|
|
|
(396
|
)
|
||||||
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Unrealized gain on available-for-sale securities, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,038
|
|
|
1,038
|
|
||||||
Unrealized gain on derivative instruments, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
38
|
|
|
38
|
|
||||||
Repurchase of common stock
|
—
|
|
|
—
|
|
|
(6.5
|
)
|
|
—
|
|
|
(116
|
)
|
|
—
|
|
|
—
|
|
|
(116
|
)
|
||||||
Preferred dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21
|
)
|
|
—
|
|
|
(21
|
)
|
||||||
Common dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(583
|
)
|
|
—
|
|
|
(583
|
)
|
||||||
Balance, September 30, 2016
|
6.9
|
|
|
$
|
336
|
|
|
331.0
|
|
|
$
|
3
|
|
|
$
|
9,932
|
|
|
$
|
(3,350
|
)
|
|
$
|
1,010
|
|
|
$
|
7,931
|
|
|
Nine Months Ended September 30,
|
||||||
|
2016
|
|
2015
|
||||
Operating activities:
|
|
|
|
||||
Net loss
|
$
|
(396
|
)
|
|
$
|
(373
|
)
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
||||
Amortization of premiums and discounts on mortgage-backed securities, net
|
394
|
|
|
330
|
|
||
Amortization of accumulated other comprehensive loss on interest rate swaps de-designated as qualifying hedges
|
38
|
|
|
79
|
|
||
Amortization of intangible assets
|
1
|
|
|
—
|
|
||
Stock based compensation
|
1
|
|
|
—
|
|
||
(Gain) loss on sale of mortgage-backed securities, net
|
(114
|
)
|
|
25
|
|
||
Loss on derivative instruments and other securities, net
|
1,058
|
|
|
1,090
|
|
||
(Increase) decrease in other assets
|
37
|
|
|
(73
|
)
|
||
Increase (decrease) in accounts payable and other accrued liabilities
|
10
|
|
|
(8
|
)
|
||
Net cash provided by operating activities
|
1,029
|
|
|
1,070
|
|
||
Investing activities:
|
|
|
|
||||
Purchases of mortgage-backed securities
|
(17,275
|
)
|
|
(23,792
|
)
|
||
Proceeds from sale of mortgage-backed securities
|
17,032
|
|
|
22,615
|
|
||
Principal collections on mortgage-backed securities
|
5,997
|
|
|
6,177
|
|
||
Purchases of credit risk transfer securities
|
(36
|
)
|
|
—
|
|
||
Purchases of U.S. Treasury securities
|
(2,178
|
)
|
|
(46,774
|
)
|
||
Proceeds from sale of U.S. Treasury securities
|
5,741
|
|
|
44,237
|
|
||
Net proceeds from (payments on) reverse repurchase agreements
|
(3,728
|
)
|
|
3,755
|
|
||
Net payments on other derivative instruments
|
(892
|
)
|
|
(85
|
)
|
||
Purchases of REIT equity securities
|
—
|
|
|
(11
|
)
|
||
Proceeds from sale of REIT equity securities
|
39
|
|
|
35
|
|
||
Purchase of AGNC Mortgage Management, LLC, net of cash acquired
|
(555
|
)
|
|
—
|
|
||
(Increase) decrease in restricted cash and cash equivalents
|
577
|
|
|
(700
|
)
|
||
Other investing cash flows, net
|
—
|
|
|
(28
|
)
|
||
Net cash provided by investing activities
|
4,722
|
|
|
5,429
|
|
||
Financing activities:
|
|
|
|
||||
Proceeds from repurchase arrangements
|
196,015
|
|
|
317,718
|
|
||
Payments on repurchase agreements
|
(200,078
|
)
|
|
(327,000
|
)
|
||
Proceeds from Federal Home Loan Bank advances
|
2,098
|
|
|
5,437
|
|
||
Payments on Federal Home Loan Bank advances
|
(2,814
|
)
|
|
(1,935
|
)
|
||
Payments on debt of consolidated variable interest entities
|
(100
|
)
|
|
(121
|
)
|
||
Payments for common stock repurchases
|
(116
|
)
|
|
(124
|
)
|
||
Cash dividends paid
|
(612
|
)
|
|
(689
|
)
|
||
Net cash used in financing activities
|
(5,607
|
)
|
|
(6,714
|
)
|
||
Net change in cash and cash equivalents
|
144
|
|
|
(215
|
)
|
||
Cash and cash equivalents at beginning of period
|
1,110
|
|
|
1,720
|
|
||
Cash and cash equivalents at end of period
|
$
|
1,254
|
|
|
$
|
1,505
|
|
|
|
September 30, 2016
|
||||||||||||||
Investment Securities
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gain
|
|
Gross
Unrealized
Loss
|
|
Fair Value
|
||||||||
Agency MBS:
|
|
|
|
|
|
|
|
|
||||||||
Fixed rate
|
|
$
|
44,641
|
|
|
$
|
980
|
|
|
$
|
(10
|
)
|
|
$
|
45,611
|
|
Adjustable rate
|
|
401
|
|
|
14
|
|
|
—
|
|
|
415
|
|
||||
CMO
|
|
840
|
|
|
25
|
|
|
—
|
|
|
865
|
|
||||
Interest-only and principal-only strips
|
|
286
|
|
|
44
|
|
|
(3
|
)
|
|
327
|
|
||||
Total agency MBS
|
|
46,168
|
|
|
1,063
|
|
|
(13
|
)
|
|
47,218
|
|
||||
Non-agency MBS
|
|
100
|
|
|
2
|
|
|
—
|
|
|
102
|
|
||||
CRT securities
|
|
36
|
|
|
—
|
|
|
—
|
|
|
36
|
|
||||
Total investment securities
|
|
$
|
46,304
|
|
|
$
|
1,065
|
|
|
$
|
(13
|
)
|
|
$
|
47,356
|
|
|
|
December 31, 2015
|
||||||||||||||
Investments Securities
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gain
|
|
Gross
Unrealized
Loss
|
|
Fair Value
|
||||||||
Agency MBS:
|
|
|
|
|
|
|
|
|
||||||||
Fixed rate
|
|
$
|
50,576
|
|
|
$
|
339
|
|
|
$
|
(393
|
)
|
|
$
|
50,522
|
|
Adjustable rate
|
|
484
|
|
|
11
|
|
|
—
|
|
|
495
|
|
||||
CMO
|
|
973
|
|
|
18
|
|
|
(1
|
)
|
|
990
|
|
||||
Interest-only and principal-only strips
|
|
317
|
|
|
39
|
|
|
(3
|
)
|
|
353
|
|
||||
Total agency MBS
|
|
52,350
|
|
|
407
|
|
|
(397
|
)
|
|
52,360
|
|
||||
Non-agency MBS
|
|
114
|
|
|
—
|
|
|
(1
|
)
|
|
113
|
|
||||
Total investment securities
|
|
$
|
52,464
|
|
|
$
|
407
|
|
|
$
|
(398
|
)
|
|
$
|
52,473
|
|
|
|
September 30, 2016
|
||||||||||||||||||||||
Investment Securities
|
|
Fannie Mae
|
|
Freddie Mac
|
|
Ginnie Mae
|
|
Non-Agency
|
|
CRT
|
|
Total
|
||||||||||||
Available-for-sale securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Par value
|
|
$
|
33,919
|
|
|
$
|
9,930
|
|
|
$
|
48
|
|
|
$
|
99
|
|
|
$
|
—
|
|
|
$
|
43,996
|
|
Unamortized discount
|
|
(27
|
)
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
||||||
Unamortized premium
|
|
1,494
|
|
|
520
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
2,016
|
|
||||||
Amortized cost
|
|
35,386
|
|
|
10,447
|
|
|
49
|
|
|
100
|
|
|
—
|
|
|
45,982
|
|
||||||
Gross unrealized gains
|
|
817
|
|
|
201
|
|
|
1
|
|
|
2
|
|
|
—
|
|
|
1,021
|
|
||||||
Gross unrealized losses
|
|
(6
|
)
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
||||||
Total available-for-sale securities, at fair value
|
|
36,197
|
|
|
10,644
|
|
|
50
|
|
|
102
|
|
|
—
|
|
|
46,993
|
|
||||||
Securities remeasured at fair value through earnings:
1
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Par value
2
|
|
181
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35
|
|
|
216
|
|
||||||
Unamortized discount
|
|
(37
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(37
|
)
|
||||||
Unamortized premium
|
|
126
|
|
|
16
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
143
|
|
||||||
Amortized cost
|
|
270
|
|
|
16
|
|
|
—
|
|
|
—
|
|
|
36
|
|
|
322
|
|
||||||
Gross unrealized gains
|
|
41
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44
|
|
||||||
Gross unrealized losses
|
|
(2
|
)
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
||||||
Total securities remeasured at fair value through earnings
|
|
309
|
|
|
18
|
|
|
—
|
|
|
—
|
|
|
36
|
|
|
363
|
|
||||||
Total securities, at fair value
|
|
$
|
36,506
|
|
|
$
|
10,662
|
|
|
$
|
50
|
|
|
$
|
102
|
|
|
$
|
36
|
|
|
$
|
47,356
|
|
Weighted average coupon as of September 30, 2016
|
|
3.63
|
%
|
|
3.69
|
%
|
|
2.81
|
%
|
|
3.50
|
%
|
|
4.91
|
%
|
|
3.64
|
%
|
||||||
Weighted average yield as of September 30, 2016
3
|
|
2.68
|
%
|
|
2.67
|
%
|
|
1.96
|
%
|
|
3.00
|
%
|
|
4.85
|
%
|
|
2.68
|
%
|
1.
|
Securities measured at fair value through earnings includes agency interest-only and principal-only securities.
|
2.
|
Par value amount excludes the underlying unamortized principal balance ("UPB") of interest-only securities of
$1.0 billion
as of
September 30, 2016
.
|
3.
|
Incorporates a weighted average future constant prepayment rate assumption of
11%
based on forward rates as of
September 30, 2016
.
|
|
|
December 31, 2015
|
||||||||||||||||||
Investment Securities
|
|
Fannie Mae
|
|
Freddie Mac
|
|
Ginnie Mae
|
|
Non-Agency
|
|
Total
|
||||||||||
Available-for-sale securities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Par value
|
|
$
|
39,205
|
|
|
$
|
10,575
|
|
|
$
|
62
|
|
|
$
|
113
|
|
|
$
|
49,955
|
|
Unamortized discount
|
|
(32
|
)
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(36
|
)
|
|||||
Unamortized premium
|
|
1,707
|
|
|
519
|
|
|
1
|
|
|
1
|
|
|
2,228
|
|
|||||
Amortized cost
|
|
40,880
|
|
|
11,090
|
|
|
63
|
|
|
114
|
|
|
52,147
|
|
|||||
Gross unrealized gains
|
|
286
|
|
|
80
|
|
|
2
|
|
|
—
|
|
|
368
|
|
|||||
Gross unrealized losses
|
|
(283
|
)
|
|
(111
|
)
|
|
—
|
|
|
(1
|
)
|
|
(395
|
)
|
|||||
Total available-for-sale securities, at fair value
|
|
40,883
|
|
|
11,059
|
|
|
65
|
|
|
113
|
|
|
52,120
|
|
|||||
Securities remeasured at fair value through earnings:
1
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Par value
2
|
|
208
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
208
|
|
|||||
Unamortized discount
|
|
(42
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(42
|
)
|
|||||
Unamortized premium
|
|
132
|
|
|
19
|
|
|
—
|
|
|
—
|
|
|
151
|
|
|||||
Amortized cost
|
|
298
|
|
|
19
|
|
|
—
|
|
|
—
|
|
|
317
|
|
|||||
Gross unrealized gains
|
|
35
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
39
|
|
|||||
Gross unrealized losses
|
|
(2
|
)
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|||||
Total securities remeasured at fair value through earnings
|
|
331
|
|
|
22
|
|
|
—
|
|
|
—
|
|
|
353
|
|
|||||
Total securities, at fair value
|
|
$
|
41,214
|
|
|
$
|
11,081
|
|
|
$
|
65
|
|
|
$
|
113
|
|
|
$
|
52,473
|
|
Weighted average coupon as of December 31, 2015
|
|
3.62
|
%
|
|
3.69
|
%
|
|
3.18
|
%
|
|
3.50
|
%
|
|
3.63
|
%
|
|||||
Weighted average yield as of December 31, 2015
3
|
|
2.79
|
%
|
|
2.77
|
%
|
|
1.97
|
%
|
|
3.33
|
%
|
|
2.78
|
%
|
1.
|
Securities measured at fair value through earnings includes agency interest-only and principal-only securities.
|
2.
|
Par value amount excludes the underlying unamortized principal balance ("UPB") of interest-only securities of
$1.0 billion
as of
December 31, 2015
.
|
3.
|
Incorporates a weighted average future constant prepayment rate assumption of
8%
based on forward rates as of
December 31, 2015
.
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
Estimated Weighted Average Life of Securities Classified as Available-for-Sale
|
|
Fair Value
|
|
Amortized
Cost
|
|
Weighted
Average
Coupon
|
|
Weighted
Average
Yield
|
|
Fair Value
|
|
Amortized
Cost
|
|
Weighted
Average
Coupon
|
|
Weighted
Average
Yield
|
||||||||
≥ 1 year and ≤ 3 years
|
|
$
|
1,493
|
|
|
$
|
1,467
|
|
|
3.92%
|
|
2.48%
|
|
$
|
167
|
|
|
$
|
163
|
|
|
4.02%
|
|
2.66%
|
> 3 years and ≤ 5 years
|
|
15,984
|
|
|
15,556
|
|
|
3.30%
|
|
2.44%
|
|
17,497
|
|
|
17,343
|
|
|
3.27%
|
|
2.40%
|
||||
> 5 years and ≤10 years
|
|
29,490
|
|
|
28,936
|
|
|
3.65%
|
|
2.76%
|
|
34,206
|
|
|
34,391
|
|
|
3.67%
|
|
2.93%
|
||||
> 10 years
|
|
26
|
|
|
23
|
|
|
4.67%
|
|
3.86%
|
|
250
|
|
|
250
|
|
|
3.56%
|
|
3.08%
|
||||
Total
|
|
$
|
46,993
|
|
|
$
|
45,982
|
|
|
3.54%
|
|
2.64%
|
|
$
|
52,120
|
|
|
$
|
52,147
|
|
|
3.54%
|
|
2.75%
|
|
|
Unrealized Loss Position For
|
||||||||||||||||||||||
|
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
||||||||||||||||||
Securities Classified as Available-for-Sale
|
|
Estimated Fair
Value
|
|
Unrealized
Loss
|
|
Estimated
Fair Value
|
|
Unrealized
Loss
|
|
Estimated Fair
Value
|
|
Unrealized
Loss
|
||||||||||||
September 30, 2016
|
|
$
|
602
|
|
|
$
|
(2
|
)
|
|
$
|
1,851
|
|
|
$
|
(8
|
)
|
|
$
|
2,453
|
|
|
$
|
(10
|
)
|
December 31, 2015
|
|
$
|
24,035
|
|
|
$
|
(200
|
)
|
|
$
|
6,793
|
|
|
$
|
(195
|
)
|
|
$
|
30,828
|
|
|
$
|
(395
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
Securities Classified as Available-for-Sale
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
MBS sold, at cost
|
|
$
|
(6,123
|
)
|
|
$
|
(4,575
|
)
|
|
$
|
(17,146
|
)
|
|
$
|
(22,548
|
)
|
Proceeds from MBS sold
1
|
|
6,184
|
|
|
4,536
|
|
|
17,260
|
|
|
22,523
|
|
||||
Net gain (loss) on sale of MBS
|
|
$
|
61
|
|
|
$
|
(39
|
)
|
|
$
|
114
|
|
|
$
|
(25
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
Gross gain on sale of MBS
|
|
$
|
62
|
|
|
$
|
2
|
|
|
$
|
122
|
|
|
$
|
81
|
|
Gross loss on sale of MBS
|
|
(1
|
)
|
|
(41
|
)
|
|
(8
|
)
|
|
(106
|
)
|
||||
Net gain (loss) on sale of MBS
|
|
$
|
61
|
|
|
$
|
(39
|
)
|
|
$
|
114
|
|
|
$
|
(25
|
)
|
1.
|
Proceeds include cash received during the period, plus receivable for MBS sold during the period as of period end.
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||
Remaining Maturity
|
|
Repurchase Agreements
|
|
Weighted
Average
Interest
Rate
|
|
Weighted
Average Days
to Maturity
|
|
Repurchase Agreements
|
|
Weighted
Average
Interest
Rate
|
|
Weighted
Average Days
to Maturity
|
||||||||
Agency repo:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
≤ 1 month
|
|
$
|
17,198
|
|
|
0.72
|
%
|
|
11
|
|
|
$
|
17,579
|
|
|
0.54
|
%
|
|
14
|
|
> 1 to ≤ 3 months
|
|
9,318
|
|
|
0.79
|
%
|
|
50
|
|
|
14,283
|
|
|
0.64
|
%
|
|
58
|
|
||
> 3 to ≤ 6 months
|
|
3,617
|
|
|
0.90
|
%
|
|
126
|
|
|
3,154
|
|
|
0.61
|
%
|
|
121
|
|
||
> 6 to ≤ 9 months
|
|
765
|
|
|
0.85
|
%
|
|
221
|
|
|
589
|
|
|
0.65
|
%
|
|
199
|
|
||
> 9 to ≤ 12 months
|
|
615
|
|
|
0.95
|
%
|
|
309
|
|
|
1,201
|
|
|
0.65
|
%
|
|
307
|
|
||
> 12 to ≤ 24 months
|
|
1,985
|
|
|
1.09
|
%
|
|
495
|
|
|
1,473
|
|
|
0.73
|
%
|
|
600
|
|
||
> 24 to ≤ 36 months
|
|
1,100
|
|
|
1.21
|
%
|
|
926
|
|
|
650
|
|
|
0.81
|
%
|
|
901
|
|
||
> 36 to ≤ 48 months
|
|
2,100
|
|
|
1.15
|
%
|
|
1,216
|
|
|
1,300
|
|
|
0.86
|
%
|
|
1,231
|
|
||
> 48 to < 60 months
|
|
925
|
|
|
1.23
|
%
|
|
1,559
|
|
|
1,500
|
|
|
0.76
|
%
|
|
1,477
|
|
||
Total agency repo
|
|
37,623
|
|
|
0.83
|
%
|
|
199
|
|
|
41,729
|
|
|
0.61
|
%
|
|
173
|
|
||
U.S. Treasury repo:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
1 day
|
|
45
|
|
|
0.85
|
%
|
|
3
|
|
|
25
|
|
|
—
|
%
|
|
1
|
|
||
Total
|
|
$
|
37,668
|
|
|
0.83
|
%
|
|
198
|
|
|
$
|
41,754
|
|
|
0.61
|
%
|
|
173
|
|
Derivative and Other Hedging Instruments
|
|
Balance Sheet Location
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
Interest rate swaps
|
|
Derivative assets, at fair value
|
|
$
|
5
|
|
|
$
|
31
|
|
Swaptions
|
|
Derivative assets, at fair value
|
|
6
|
|
|
17
|
|
||
TBA securities
|
|
Derivative assets, at fair value
|
|
50
|
|
|
29
|
|
||
U.S. Treasury futures - short
|
|
Derivative assets, at fair value
|
|
—
|
|
|
4
|
|
||
Total derivative assets, at fair value
|
|
|
|
$
|
61
|
|
|
$
|
81
|
|
|
|
|
|
|
|
|
||||
Interest rate swaps
|
|
Derivative liabilities, at fair value
|
|
$
|
(942
|
)
|
|
$
|
(920
|
)
|
TBA securities
|
|
Derivative liabilities, at fair value
|
|
(4
|
)
|
|
(15
|
)
|
||
U.S. Treasury futures - short
|
|
Derivative liabilities, at fair value
|
|
(1
|
)
|
|
—
|
|
||
Total derivative liabilities, at fair value
|
|
|
|
$
|
(947
|
)
|
|
$
|
(935
|
)
|
|
|
|
|
|
|
|
||||
U.S. Treasury securities - long
|
|
U.S. Treasury securities, at fair value
|
|
$
|
45
|
|
|
$
|
25
|
|
U.S. Treasury securities - short
|
|
Obligation to return securities borrowed under reverse repurchase agreements, at fair value
|
|
(5,424
|
)
|
|
(1,696
|
)
|
||
Total U.S. Treasury securities, net at fair value
|
|
|
|
$
|
(5,379
|
)
|
|
$
|
(1,671
|
)
|
|
|
September 30, 2016
|
||||||||||||
Payer Interest Rate Swaps
|
|
Notional
Amount
1
|
|
Average
Fixed Pay Rate 2 |
|
Average
Receive
Rate
3
|
|
Net
Estimated
Fair Value
|
|
Average
Maturity
(Years)
|
||||
≤ 3 years
|
|
$
|
19,025
|
|
|
1.05%
|
|
0.79%
|
|
$
|
(64
|
)
|
|
1.4
|
> 3 to ≤ 5 years
|
|
5,050
|
|
|
1.55%
|
|
0.76%
|
|
(89
|
)
|
|
3.5
|
||
> 5 to ≤ 7 years
|
|
7,075
|
|
|
2.23%
|
|
0.76%
|
|
(405
|
)
|
|
5.8
|
||
> 7 to ≤ 10 years
|
|
1,825
|
|
|
2.46%
|
|
0.83%
|
|
(158
|
)
|
|
8.6
|
||
> 10 years
|
|
1,175
|
|
|
3.20%
|
|
0.80%
|
|
(221
|
)
|
|
14.0
|
||
Total payer interest rate swaps
|
|
$
|
34,150
|
|
|
1.52%
|
|
0.78%
|
|
$
|
(937
|
)
|
|
3.5
|
1.
|
Notional amount includes forward starting swaps of
$2.2 billion
with an average forward start date of
0.5
years and an average maturity of
6.8
years from
September 30, 2016
.
|
2.
|
Average fixed pay rate includes forward starting swaps. Excluding forward starting swaps, the average fixed pay rate was
1.40%
as of
September 30, 2016
.
|
3.
|
Average receive rate excludes forward starting swaps.
|
|
|
December 31, 2015
|
||||||||||||
Payer Interest Rate Swaps
|
|
Notional
Amount 1 |
|
Average
Fixed Pay Rate 2 |
|
Average
Receive Rate 3 |
|
Net
Estimated Fair Value |
|
Average
Maturity (Years) |
||||
≤ 3 years
|
|
$
|
14,775
|
|
|
1.06%
|
|
0.40%
|
|
$
|
(23
|
)
|
|
1.6
|
> 3 to ≤ 5 years
|
|
9,950
|
|
|
2.03%
|
|
0.40%
|
|
(203
|
)
|
|
4.0
|
||
> 5 to ≤ 7 years
|
|
7,175
|
|
|
2.47%
|
|
0.44%
|
|
(230
|
)
|
|
6.1
|
||
> 7 to ≤ 10 years
|
|
7,450
|
|
|
2.57%
|
|
0.39%
|
|
(342
|
)
|
|
8.3
|
||
> 10 years
|
|
1,175
|
|
|
3.20%
|
|
0.39%
|
|
(91
|
)
|
|
14.7
|
||
Total payer interest rate swaps
|
|
$
|
40,525
|
|
|
1.89%
|
|
0.40%
|
|
$
|
(889
|
)
|
|
4.6
|
1.
|
Notional amount includes forward starting swaps of
$4.5 billion
with an average forward start date of
0.7
years and an average maturity of
5.5
years from
December 31, 2015
.
|
2.
|
Average fixed pay rate includes forward starting swaps. Excluding forward starting swaps, the average fixed pay rate was
1.75%
as of
December 31, 2015
.
|
3.
|
Average receive rate excludes forward starting swaps.
|
Payer Swaptions
|
|
Option
|
|
Underlying Payer Swap
|
||||||||||||||||
Years to Expiration
|
|
Cost
|
|
Fair
Value
|
|
Average
Months to
Expiration
|
|
Notional
Amount
|
|
Average Fixed Pay
Rate
|
|
Average
Receive
Rate
(LIBOR)
|
|
Average
Term
(Years)
|
||||||
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total ≤ 1 year
|
|
$
|
44
|
|
|
$
|
6
|
|
|
5
|
|
$
|
700
|
|
|
3.10%
|
|
3M
|
|
7.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total ≤ 1 year
|
|
$
|
74
|
|
|
$
|
17
|
|
|
4
|
|
$
|
2,150
|
|
|
3.51%
|
|
3M
|
|
7.0
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
Maturity
|
|
Face Amount Net Long / (Short)
|
|
Cost Basis
|
|
Market Value
|
|
Face Amount Net Long / (Short)
|
|
Cost Basis
|
|
Market Value
|
||||||||||||
5 years
|
|
$
|
(1,670
|
)
|
|
$
|
(1,683
|
)
|
|
$
|
(1,688
|
)
|
|
$
|
(250
|
)
|
|
$
|
(249
|
)
|
|
$
|
(249
|
)
|
7 years
|
|
(2,941
|
)
|
|
(2,930
|
)
|
|
(2,959
|
)
|
|
(354
|
)
|
|
(353
|
)
|
|
(352
|
)
|
||||||
10 years
|
|
(700
|
)
|
|
(697
|
)
|
|
(732
|
)
|
|
(1,085
|
)
|
|
(1,078
|
)
|
|
(1,070
|
)
|
||||||
Total U.S. Treasury securities, net
|
|
$
|
(5,311
|
)
|
|
$
|
(5,310
|
)
|
|
$
|
(5,379
|
)
|
|
$
|
(1,689
|
)
|
|
$
|
(1,680
|
)
|
|
$
|
(1,671
|
)
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||||||||||
Maturity
|
|
Notional
Amount - Long (Short)
1
|
|
Cost
Basis
2
|
|
Market
Value
3
|
|
Net Carrying Value
4
|
|
Notional
Amount - Long (Short)
1
|
|
Cost
Basis
2
|
|
Market
Value
3
|
|
Net Carrying Value
4
|
||||||||||||||||
5 years
|
|
$
|
(730
|
)
|
|
$
|
(886
|
)
|
|
$
|
(887
|
)
|
|
$
|
(1
|
)
|
|
$
|
(730
|
)
|
|
$
|
(866
|
)
|
|
$
|
(864
|
)
|
|
$
|
2
|
|
10 years
|
|
(1,230
|
)
|
|
(1,612
|
)
|
|
(1,612
|
)
|
|
—
|
|
|
(1,130
|
)
|
|
(1,424
|
)
|
|
(1,422
|
)
|
|
2
|
|
||||||||
Total U.S. Treasury futures
|
|
$
|
(1,960
|
)
|
|
$
|
(2,498
|
)
|
|
$
|
(2,499
|
)
|
|
$
|
(1
|
)
|
|
$
|
(1,860
|
)
|
|
$
|
(2,290
|
)
|
|
$
|
(2,286
|
)
|
|
$
|
4
|
|
1.
|
Notional amount represents the par value (or principal balance) of the underlying U.S. Treasury security.
|
2.
|
Cost basis represents the forward price to be paid / (received) for the underlying U.S. Treasury security.
|
3.
|
Market value represents the current market value of U.S. Treasury futures as of period-end.
|
4.
|
Net carrying value represents the difference between the market value and the cost basis of U.S. Treasury futures as of period-end and is reported in derivative assets / (liabilities), at fair value in our consolidated balance sheets.
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||||||||||
TBA Securities by Coupon
|
|
Notional
Amount - Long (Short)
1
|
|
Cost
Basis
2
|
|
Market
Value
3
|
|
Net Carrying Value
4
|
|
Notional
Amount - Long (Short)
1
|
|
Cost
Basis
2
|
|
Market
Value
3
|
|
Net Carrying Value
4
|
||||||||||||||||
15-Year TBA securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
2.5%
|
|
$
|
1,839
|
|
|
$
|
1,891
|
|
|
$
|
1,899
|
|
|
$
|
8
|
|
|
$
|
(80
|
)
|
|
$
|
(81
|
)
|
|
$
|
(80
|
)
|
|
$
|
1
|
|
3.0%
|
|
293
|
|
|
306
|
|
|
307
|
|
|
1
|
|
|
225
|
|
|
233
|
|
|
232
|
|
|
(1
|
)
|
||||||||
3.5%
|
|
95
|
|
|
100
|
|
|
100
|
|
|
—
|
|
|
136
|
|
|
143
|
|
|
142
|
|
|
(1
|
)
|
||||||||
Total 15-Year TBAs
|
|
2,227
|
|
|
2,297
|
|
|
2,306
|
|
|
9
|
|
|
281
|
|
|
295
|
|
|
294
|
|
|
(1
|
)
|
||||||||
30-Year TBA securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
3.0%
5
|
|
7,031
|
|
|
7,276
|
|
|
7,303
|
|
|
27
|
|
|
3,914
|
|
|
3,911
|
|
|
3,916
|
|
|
5
|
|
||||||||
3.5%
|
|
3,156
|
|
|
3,322
|
|
|
3,327
|
|
|
5
|
|
|
1,497
|
|
|
1,536
|
|
|
1,539
|
|
|
3
|
|
||||||||
4.0%
|
|
2,368
|
|
|
2,537
|
|
|
2,542
|
|
|
5
|
|
|
1,575
|
|
|
1,658
|
|
|
1,665
|
|
|
7
|
|
||||||||
4.5%
|
|
99
|
|
|
108
|
|
|
108
|
|
|
—
|
|
|
28
|
|
|
30
|
|
|
30
|
|
|
—
|
|
||||||||
Total 30-Year TBAs
|
|
12,654
|
|
|
13,243
|
|
|
13,280
|
|
|
37
|
|
|
7,014
|
|
|
7,135
|
|
|
7,150
|
|
|
15
|
|
||||||||
Total net TBA securities
|
|
$
|
14,881
|
|
|
$
|
15,540
|
|
|
$
|
15,586
|
|
|
$
|
46
|
|
|
$
|
7,295
|
|
|
$
|
7,430
|
|
|
$
|
7,444
|
|
|
$
|
14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||||||||||
TBA Securities by Issuer
|
|
Notional
Amount - Long (Short)
1
|
|
Cost
Basis
2
|
|
Market
Value
3
|
|
Net Carrying Value
4
|
|
Notional
Amount - Long (Short)
1
|
|
Cost
Basis
2
|
|
Market
Value
3
|
|
Net Carrying Value
4
|
||||||||||||||||
Fannie Mae
|
|
$
|
12,760
|
|
|
$
|
13,328
|
|
|
$
|
13,365
|
|
|
$
|
37
|
|
|
$
|
6,033
|
|
|
$
|
6,145
|
|
|
$
|
6,159
|
|
|
$
|
14
|
|
Freddie Mac
|
|
1,648
|
|
|
1,723
|
|
|
1,729
|
|
|
6
|
|
|
689
|
|
|
703
|
|
|
703
|
|
|
—
|
|
||||||||
Ginnie Mae
|
|
473
|
|
|
489
|
|
|
492
|
|
|
3
|
|
|
573
|
|
|
582
|
|
|
582
|
|
|
—
|
|
||||||||
TBA securities, net
|
|
$
|
14,881
|
|
|
$
|
15,540
|
|
|
$
|
15,586
|
|
|
$
|
46
|
|
|
$
|
7,295
|
|
|
$
|
7,430
|
|
|
$
|
7,444
|
|
|
$
|
14
|
|
1.
|
Notional amount represents the par value (or principal balance) of the underlying agency security.
|
2.
|
Cost basis represents the forward price to be paid / (received) for the underlying agency security.
|
3.
|
Market value represents the current market value of the TBA contract (or of the underlying agency security) as of period-end.
|
4.
|
Net carrying value represents the difference between the market value and the cost basis of the TBA contract as of period-end and is reported in derivative assets / (liabilities), at fair value in our consolidated balance sheets.
|
5.
|
Includes
$2.6 billion
of forward purchases of agency MBS specified pools as of
September 30, 2016
.
|
|
|
Three Months Ended September 30, 2016
|
|||||||||||||||||
Derivative and Other Hedging Instruments
|
|
Notional Amount
Long/(Short)
June 30, 2016
|
|
Additions
|
|
Settlement, Termination,
Expiration or
Exercise
|
|
Notional Amount
Long/(Short) September 30, 2016
|
|
|
Amount of
Gain/(Loss)
Recognized in
Income on
Derivatives
1
|
||||||||
TBA securities, net
|
|
$
|
6,756
|
|
|
37,881
|
|
|
(29,756
|
)
|
|
$
|
14,881
|
|
|
|
$
|
67
|
|
Interest rate swaps
|
|
$
|
(35,125
|
)
|
|
(2,400
|
)
|
|
3,375
|
|
|
$
|
(34,150
|
)
|
|
|
153
|
|
|
Payer swaptions
|
|
$
|
(1,050
|
)
|
|
—
|
|
|
350
|
|
|
$
|
(700
|
)
|
|
|
(1
|
)
|
|
U.S. Treasury securities - short position
|
|
$
|
(2,930
|
)
|
|
(2,696
|
)
|
|
270
|
|
|
$
|
(5,356
|
)
|
|
|
14
|
|
|
U.S. Treasury securities - long position
|
|
$
|
62
|
|
|
90
|
|
|
(107
|
)
|
|
$
|
45
|
|
|
|
1
|
|
|
U.S. Treasury futures contracts - short position
|
|
$
|
(1,960
|
)
|
|
(1,960
|
)
|
|
1,960
|
|
|
$
|
(1,960
|
)
|
|
|
15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
249
|
|
1.
|
Excludes a net loss of
$2 million
from debt of consolidated VIEs, a net loss of
$6 million
from interest and principal-only securities and other miscellaneous net gain of
$1 million
recognized in gain (loss) on derivative instruments and other securities, net in our consolidated statements of comprehensive income.
|
|
|
Three Months Ended September 30, 2015
|
|||||||||||||||||
Derivative and Other Hedging Instruments
|
|
Notional Amount
Long/(Short) June 30, 2015 |
|
Additions
|
|
Settlement, Termination,
Expiration or
Exercise
|
|
Notional Amount
Long/(Short) September 30, 2015
|
|
|
Amount of
Gain/(Loss)
Recognized in
Income on
Derivatives
1
|
||||||||
TBA securities, net
|
|
$
|
6,941
|
|
|
33,403
|
|
|
(33,216
|
)
|
|
$
|
7,128
|
|
|
|
$
|
213
|
|
Interest rate swaps
|
|
$
|
(44,925
|
)
|
|
(1,450
|
)
|
|
1,200
|
|
|
$
|
(45,175
|
)
|
|
|
(966
|
)
|
|
Payer swaptions
|
|
$
|
(5,450
|
)
|
|
—
|
|
|
1,800
|
|
|
$
|
(3,650
|
)
|
|
|
(23
|
)
|
|
U.S. Treasury securities - short position
|
|
$
|
(2,250
|
)
|
|
(4,335
|
)
|
|
5,284
|
|
|
$
|
(1,301
|
)
|
|
|
(25
|
)
|
|
U.S. Treasury securities - long position
|
|
$
|
5,192
|
|
|
4,704
|
|
|
(9,121
|
)
|
|
$
|
775
|
|
|
|
29
|
|
|
U.S. Treasury futures contracts - short position
|
|
$
|
(730
|
)
|
|
(730
|
)
|
|
730
|
|
|
$
|
(730
|
)
|
|
|
(23
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(795
|
)
|
1.
|
Excludes a net gain of
$7 million
from debt of consolidated VIEs and a net gain of
$10 million
from interest and principal-only securities recognized in gain (loss) on derivative instruments and other securities, net in our consolidated statements of comprehensive income.
|
|
|
Nine Months Ended September 30, 2016
|
|||||||||||||||||
Derivative and Other Hedging Instruments
|
|
Notional Amount
Long/(Short)
December 31, 2015
|
|
Additions
|
|
Settlement, Termination,
Expiration or
Exercise
|
|
Notional Amount
Long/(Short) September 30, 2016
|
|
|
Amount of
Gain/(Loss)
Recognized in
Income on
Derivatives
1
|
||||||||
TBA securities, net
|
|
$
|
7,295
|
|
|
75,906
|
|
|
(68,320
|
)
|
|
$
|
14,881
|
|
|
|
$
|
391
|
|
Interest rate swaps
|
|
$
|
(40,525
|
)
|
|
(5,950
|
)
|
|
12,325
|
|
|
$
|
(34,150
|
)
|
|
|
(1,208
|
)
|
|
Payer swaptions
|
|
$
|
(2,150
|
)
|
|
—
|
|
|
1,450
|
|
|
$
|
(700
|
)
|
|
|
(12
|
)
|
|
U.S. Treasury securities - short position
|
|
$
|
(1,714
|
)
|
|
(5,329
|
)
|
|
1,687
|
|
|
$
|
(5,356
|
)
|
|
|
(142
|
)
|
|
U.S. Treasury securities - long position
|
|
$
|
25
|
|
|
495
|
|
|
(475
|
)
|
|
$
|
45
|
|
|
|
7
|
|
|
U.S. Treasury futures contracts - short position
|
|
$
|
(1,860
|
)
|
|
(5,880
|
)
|
|
5,780
|
|
|
$
|
(1,960
|
)
|
|
|
(106
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(1,070
|
)
|
1.
|
Excludes a net loss of
$8 million
from debt of consolidated VIEs, a net gain of
$5 million
from interest and principal-only securities and other miscellaneous net gains of
$15 million
recognized in gain (loss) on derivative instruments and other securities, net in our consolidated statements of comprehensive income.
|
|
|
Nine Months Ended September 30, 2015
|
|||||||||||||||||
Derivative and Other Hedging Instruments
|
|
Notional Amount
Long/(Short) December 31, 2014 |
|
Additions
|
|
Settlement, Termination,
Expiration or
Exercise
|
|
Notional Amount
Long/(Short) September 30, 2015
|
|
|
Amount of
Gain/(Loss)
Recognized in
Income on
Derivatives
1
|
||||||||
TBA securities, net
|
|
$
|
14,412
|
|
|
97,270
|
|
|
(104,554
|
)
|
|
$
|
7,128
|
|
|
|
$
|
337
|
|
Interest rate swaps
|
|
$
|
(43,700
|
)
|
|
(4,950
|
)
|
|
3,475
|
|
|
$
|
(45,175
|
)
|
|
|
(1,278
|
)
|
|
Payer swaptions
|
|
$
|
(6,800
|
)
|
|
(500
|
)
|
|
3,650
|
|
|
$
|
(3,650
|
)
|
|
|
(27
|
)
|
|
Receiver swaptions
|
|
$
|
4,250
|
|
|
—
|
|
|
(4,250
|
)
|
|
$
|
—
|
|
|
|
4
|
|
|
U.S. Treasury securities - short position
|
|
$
|
(5,392
|
)
|
|
(10,732
|
)
|
|
14,823
|
|
|
$
|
(1,301
|
)
|
|
|
(89
|
)
|
|
U.S. Treasury securities - long position
|
|
$
|
2,411
|
|
|
31,915
|
|
|
(33,551
|
)
|
|
$
|
775
|
|
|
|
(35
|
)
|
|
U.S. Treasury futures contracts - short position
|
|
$
|
(730
|
)
|
|
(2,190
|
)
|
|
2,190
|
|
|
$
|
(730
|
)
|
|
|
(28
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(1,116
|
)
|
1.
|
Excludes a net gain of
$16 million
from debt of consolidate VIEs, a net gain of
$14 million
from interest and principal-only securities and other miscellaneous net losses of
$4 million
recognized in gain (loss) on derivative instruments and other securities, net in our consolidated statements of comprehensive income.
|
|
|
September 30, 2016
|
||||||||||||||||||
Assets Pledged to Counterparties
|
|
Repurchase Agreements and FHLB Advances
1
|
|
Debt of Consolidated VIEs
|
|
Derivative Agreements
|
|
Prime Broker Agreements
|
|
Total
|
||||||||||
Agency MBS - fair value
|
|
$
|
42,997
|
|
|
$
|
890
|
|
|
$
|
684
|
|
|
$
|
830
|
|
|
$
|
45,401
|
|
Non-agency MBS - fair value
|
|
102
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
102
|
|
|||||
U.S. Treasury securities - fair value
|
|
45
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
45
|
|
|||||
Accrued interest on pledged securities
|
|
118
|
|
|
3
|
|
|
2
|
|
|
2
|
|
|
125
|
|
|||||
Restricted cash and cash equivalents
|
|
15
|
|
|
—
|
|
|
666
|
|
|
—
|
|
|
681
|
|
|||||
Total
|
|
$
|
43,277
|
|
|
$
|
893
|
|
|
$
|
1,352
|
|
|
$
|
832
|
|
|
$
|
46,354
|
|
|
|
December 31, 2015
|
||||||||||||||||||
Assets Pledged to Counterparties
|
|
Repurchase Agreements and FHLB Advances
1
|
|
Debt of Consolidated VIEs
|
|
Derivative Agreements
|
|
Prime Broker Agreements
|
|
Total
|
||||||||||
Agency MBS - fair value
|
|
$
|
47,992
|
|
|
$
|
1,029
|
|
|
$
|
148
|
|
|
$
|
485
|
|
|
$
|
49,654
|
|
Non-agency MBS - fair value
|
|
113
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
113
|
|
|||||
U.S. Treasury securities - fair value
|
|
25
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25
|
|
|||||
Accrued interest on pledged securities
|
|
135
|
|
|
3
|
|
|
—
|
|
|
2
|
|
|
140
|
|
|||||
Restricted cash and cash equivalents
|
|
23
|
|
|
—
|
|
|
1,226
|
|
32
|
|
|
1,281
|
|
||||||
Total
|
|
$
|
48,288
|
|
|
$
|
1,032
|
|
|
$
|
1,374
|
|
|
$
|
519
|
|
|
$
|
51,213
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
Securities Pledged by Remaining Maturity of Repurchase Agreements and FHLB Advances
|
|
Fair Value of Pledged Securities
|
|
Amortized
Cost of Pledged Securities
|
|
Accrued
Interest on
Pledged
Securities
|
|
Fair Value of Pledged Securities
|
|
Amortized
Cost of Pledged Securities
|
|
Accrued
Interest on
Pledged
Securities
|
||||||||||||
MBS:
1
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
≤ 30 days
|
|
$
|
18,604
|
|
|
$
|
18,204
|
|
|
$
|
51
|
|
|
$
|
20,053
|
|
|
$
|
20,075
|
|
|
$
|
57
|
|
> 30 and ≤ 60 days
|
|
7,404
|
|
|
7,258
|
|
|
20
|
|
|
8,311
|
|
|
8,340
|
|
|
23
|
|
||||||
> 60 and ≤ 90 days
|
|
2,078
|
|
|
2,026
|
|
|
6
|
|
|
7,534
|
|
|
7,525
|
|
|
21
|
|
||||||
> 90 days
|
|
15,014
|
|
|
14,668
|
|
|
41
|
|
|
12,207
|
|
|
12,187
|
|
|
34
|
|
||||||
Total MBS
|
|
43,100
|
|
|
42,156
|
|
|
118
|
|
|
48,105
|
|
|
48,127
|
|
|
135
|
|
||||||
U.S. Treasury securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
1 day
|
|
45
|
|
|
45
|
|
|
—
|
|
|
25
|
|
|
25
|
|
|
—
|
|
||||||
Total
|
|
$
|
43,145
|
|
|
$
|
42,201
|
|
|
$
|
118
|
|
|
$
|
48,130
|
|
|
$
|
48,152
|
|
|
$
|
135
|
|
1.
|
Includes
$194 million
and
$245 million
of retained interests in our consolidated VIEs pledged as collateral under repurchase agreements, as of
September 30, 2016
and
December 31, 2015
, respectively.
|
|
|
Offsetting of Financial and Derivative Assets
|
||||||||||||||||||||||
|
|
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
|
||||||||||||||
|
|
|
|
|
Financial Instruments
|
|
Collateral Received
2
|
|
||||||||||||||||
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swap and swaption agreements, at fair value
1
|
|
$
|
11
|
|
|
$
|
—
|
|
|
$
|
11
|
|
|
$
|
(11
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
Receivable under reverse repurchase agreements
|
|
5,616
|
|
|
(175
|
)
|
|
5,441
|
|
|
(4,797
|
)
|
|
(644
|
)
|
|
—
|
|
||||||
Total
|
|
$
|
5,627
|
|
|
$
|
(175
|
)
|
|
$
|
5,452
|
|
|
$
|
(4,808
|
)
|
|
$
|
(644
|
)
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swap and swaption agreements, at fair value
1
|
|
$
|
48
|
|
|
$
|
—
|
|
|
$
|
48
|
|
|
$
|
(31
|
)
|
|
$
|
—
|
|
|
$
|
17
|
|
Receivable under reverse repurchase agreements
|
|
1,713
|
|
|
—
|
|
|
1,713
|
|
|
(1,356
|
)
|
|
(357
|
)
|
|
—
|
|
||||||
Total
|
|
$
|
1,761
|
|
|
$
|
—
|
|
|
$
|
1,761
|
|
|
$
|
(1,387
|
)
|
|
$
|
(357
|
)
|
|
$
|
17
|
|
|
|
Offsetting of Financial and Derivative Liabilities
|
||||||||||||||||||||||
|
|
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
|
||||||||||||||
|
|
|
|
|
Financial Instruments
|
|
Collateral Pledged
2
|
|
||||||||||||||||
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swap agreements, at fair value
1
|
|
$
|
942
|
|
|
$
|
—
|
|
|
$
|
942
|
|
|
$
|
(11
|
)
|
|
$
|
(931
|
)
|
|
$
|
—
|
|
Repurchase agreements and FHLB advances
|
|
40,880
|
|
|
(175
|
)
|
|
40,705
|
|
|
(4,797
|
)
|
|
(35,908
|
)
|
|
—
|
|
||||||
Total
|
|
$
|
41,822
|
|
|
$
|
(175
|
)
|
|
$
|
41,647
|
|
|
$
|
(4,808
|
)
|
|
$
|
(36,839
|
)
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swap agreements, at fair value
1
|
|
$
|
920
|
|
|
$
|
—
|
|
|
$
|
920
|
|
|
$
|
(31
|
)
|
|
$
|
(889
|
)
|
|
$
|
—
|
|
Repurchase agreements
|
|
45,507
|
|
|
—
|
|
|
45,507
|
|
|
(1,356
|
)
|
|
(44,151
|
)
|
|
—
|
|
||||||
Total
|
|
$
|
46,427
|
|
|
$
|
—
|
|
|
$
|
46,427
|
|
|
$
|
(1,387
|
)
|
|
$
|
(45,040
|
)
|
|
$
|
—
|
|
1.
|
Reported under derivative assets / liabilities, at fair value in the accompanying consolidated balance sheets. Refer to
Note 6
for a reconciliation of derivative assets / liabilities, at fair value to their sub-components.
|
2.
|
Includes cash and securities pledged / received as collateral, at fair value. Amounts presented are limited to collateral pledged sufficient to reduce the net amount to zero for individual counterparties, as applicable.
|
•
|
Level 1 Inputs —Quoted prices (unadjusted) for identical unrestricted assets and liabilities in active markets that are accessible at the measurement date.
|
•
|
Level 2 Inputs —Quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable.
|
•
|
Level 3 Inputs —Instruments with primarily unobservable market data that cannot be corroborated.
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Agency securities
|
|
$
|
—
|
|
|
$
|
46,328
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
51,331
|
|
|
$
|
—
|
|
Agency securities transferred to consolidated VIEs
|
|
—
|
|
|
890
|
|
|
—
|
|
|
—
|
|
|
1,029
|
|
|
—
|
|
||||||
Non-agency securities
|
|
—
|
|
|
102
|
|
|
—
|
|
|
—
|
|
|
113
|
|
|
—
|
|
||||||
Credit risk transfer securities
|
|
—
|
|
|
36
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
U.S. Treasury securities
|
|
45
|
|
|
—
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
—
|
|
||||||
Interest rate swaps
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|
—
|
|
||||||
Swaptions
|
|
—
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
17
|
|
|
—
|
|
||||||
REIT equity securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33
|
|
|
—
|
|
|
—
|
|
||||||
TBA securities
|
|
—
|
|
|
50
|
|
|
—
|
|
|
—
|
|
|
29
|
|
|
—
|
|
||||||
U.S. Treasury futures
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
||||||
Total
|
|
$
|
45
|
|
|
$
|
47,417
|
|
|
$
|
—
|
|
|
$
|
62
|
|
|
$
|
52,550
|
|
|
$
|
—
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Debt of consolidated VIEs
|
|
$
|
—
|
|
|
$
|
494
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
595
|
|
|
$
|
—
|
|
Obligation to return U.S. Treasury securities borrowed under reverse repurchase agreements
|
|
5,424
|
|
|
—
|
|
|
—
|
|
|
1,696
|
|
|
—
|
|
|
—
|
|
||||||
Interest rate swaps
|
|
—
|
|
|
942
|
|
|
—
|
|
|
—
|
|
|
920
|
|
|
—
|
|
||||||
TBA securities
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|
—
|
|
||||||
U.S. Treasury futures
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total
|
|
$
|
5,425
|
|
|
$
|
1,440
|
|
|
$
|
—
|
|
|
$
|
1,696
|
|
|
$
|
1,530
|
|
|
$
|
—
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Net Unrealized Gain (Loss) on Available-for-Sale MBS
|
|
Net Unrealized Gain (Loss) on Swaps
|
|
Total Accumulated
OCI
Balance
|
||||||
Three Months Ended September 30, 2016
|
|
|
|
|
|
|
||||||
Balance as of June 30, 2016
|
|
$
|
1,108
|
|
|
$
|
(8
|
)
|
|
$
|
1,100
|
|
OCI before reclassifications
|
|
(36
|
)
|
|
—
|
|
|
(36
|
)
|
|||
Amounts reclassified from accumulated OCI
|
|
(61
|
)
|
|
7
|
|
|
(54
|
)
|
|||
Balance as of September 30, 2016
|
|
$
|
1,011
|
|
|
$
|
(1
|
)
|
|
$
|
1,010
|
|
|
|
|
|
|
|
|
||||||
Three Months Ended September 30, 2015
|
|
|
|
|
|
|
||||||
Balance as of June 30, 2015
|
|
$
|
89
|
|
|
$
|
(85
|
)
|
|
$
|
4
|
|
OCI before reclassifications
|
|
428
|
|
|
—
|
|
|
428
|
|
|||
Amounts reclassified from accumulated OCI
|
|
39
|
|
|
24
|
|
|
63
|
|
|||
Balance as of September 30, 2015
|
|
$
|
556
|
|
|
$
|
(61
|
)
|
|
$
|
495
|
|
|
|
|
|
|
|
|
||||||
Nine Months Ended September 30, 2016
|
|
|
|
|
|
|
||||||
Balance as of December 31, 2015
|
|
$
|
(27
|
)
|
|
$
|
(39
|
)
|
|
$
|
(66
|
)
|
OCI before reclassifications
|
|
1,152
|
|
|
—
|
|
|
1,152
|
|
|||
Amounts reclassified from accumulated OCI
|
|
(114
|
)
|
|
38
|
|
|
(76
|
)
|
|||
Balance as of September 30, 2016
|
|
$
|
1,011
|
|
|
$
|
(1
|
)
|
|
$
|
1,010
|
|
|
|
|
|
|
|
|
||||||
Nine Months Ended September 30, 2015
|
|
|
|
|
|
|
||||||
Balance as of December 31, 2014
|
|
$
|
570
|
|
|
$
|
(140
|
)
|
|
$
|
430
|
|
OCI before reclassifications
|
|
(39
|
)
|
|
—
|
|
|
(39
|
)
|
|||
Amounts reclassified from accumulated OCI
|
|
25
|
|
|
79
|
|
|
104
|
|
|||
Balance as of September 30, 2015
|
|
$
|
556
|
|
|
$
|
(61
|
)
|
|
$
|
495
|
|
|
|
Three Months Ended September 30,
|
|
Line Item in the Consolidated
Statements of Comprehensive Income
Where Net Income is Presented
|
||||||
Amounts Reclassified from Accumulated OCI
|
|
2016
|
|
2015
|
|
|||||
(Gain) loss amounts reclassified from accumulated OCI for available-for-sale MBS upon realization
|
|
$
|
(61
|
)
|
|
$
|
39
|
|
|
Gain (loss) on sale of mortgage-backed securities, net
|
Periodic interest costs of interest rate swaps previously designated as hedges under GAAP, net
|
|
7
|
|
|
24
|
|
|
Interest expense
|
||
Total reclassifications
|
|
$
|
(54
|
)
|
|
$
|
63
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
Line Item in the Consolidated
Statements of Comprehensive Income
Where Net Income is Presented
|
||||||
Amounts Reclassified from Accumulated OCI
|
|
2016
|
|
2015
|
|
|||||
(Gain) loss amounts reclassified from accumulated OCI for available-for-sale MBS upon realization
|
|
$
|
(114
|
)
|
|
$
|
25
|
|
|
Gain (loss) on sale of mortgage-backed securities, net
|
Periodic interest costs of interest rate swaps previously designated as hedges under GAAP, net
|
|
38
|
|
|
79
|
|
|
Interest expense
|
||
Total reclassifications
|
|
$
|
(76
|
)
|
|
$
|
104
|
|
|
|
|
|
July 1, 2016
(Acquisition Date)
|
||
Cash
|
|
$
|
7
|
|
MTGE management agreement
|
|
29
|
|
|
Other intangible asset
|
|
1
|
|
|
Total identifiable assets
|
|
37
|
|
|
Accounts payable and other liabilities
|
|
(1
|
)
|
|
Identifiable net assets acquired
|
|
36
|
|
|
Goodwill
|
|
526
|
|
|
Net assets acquired
|
|
$
|
562
|
|
•
|
Executive Overview
|
•
|
Financial Condition
|
•
|
Results of Operations
|
•
|
Liquidity and Capital Resources
|
•
|
Off-Balance Sheet Arrangements
|
•
|
Forward-Looking Statements
|
•
|
manage an investment portfolio consisting primarily of agency securities with the objective of generating attractive risk-adjusted returns;
|
•
|
capitalize on discrepancies in the relative valuations and return potential in the agency and non-agency securities market;
|
•
|
manage a wide range of risks including financing, interest rate, credit, prepayment and extension risks;
|
•
|
preserve our net book value;
|
•
|
provide regular monthly distributions to our stockholders;
|
•
|
continue to qualify as a REIT; and
|
•
|
remain exempt from the requirements of the Investment Company Act of 1940, as amended (the "Investment Company Act").
|
Interest Rate/Security Price
1
|
|
Sept. 30, 2015
|
|
Dec. 31, 2015
|
|
Mar. 31, 2016
|
|
June 30, 2016
|
|
Sept. 30, 2016
|
|
Sept. 30, 2016
vs
June 30, 2016
|
|
Sept. 30, 2016
vs
Dec. 31, 2015
|
||||
LIBOR:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
1-Month
|
|
0.19%
|
|
0.43%
|
|
0.44%
|
|
0.47%
|
|
0.53%
|
|
+0.06
|
|
bps
|
|
+0.10
|
|
bps
|
3-Month
|
|
0.33%
|
|
0.61%
|
|
0.63%
|
|
0.65%
|
|
0.85%
|
|
+0.20
|
|
bps
|
|
+0.24
|
|
bps
|
6-Month
|
|
0.53%
|
|
0.85%
|
|
0.90%
|
|
0.92%
|
|
1.24%
|
|
+0.32
|
|
bps
|
|
+0.39
|
|
bps
|
U.S. Treasury Security Rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
2-Year U.S. Treasury
|
|
0.64%
|
|
1.06%
|
|
0.73%
|
|
0.59%
|
|
0.76%
|
|
+0.17
|
|
bps
|
|
-0.30
|
|
bps
|
3-Year U.S. Treasury
|
|
0.92%
|
|
1.32%
|
|
0.86%
|
|
0.70%
|
|
0.87%
|
|
+0.17
|
|
bps
|
|
-0.45
|
|
bps
|
5-Year U.S. Treasury
|
|
1.37%
|
|
1.77%
|
|
1.22%
|
|
1.01%
|
|
1.15%
|
|
+0.14
|
|
bps
|
|
-0.62
|
|
bps
|
10-Year U.S. Treasury
|
|
2.06%
|
|
2.27%
|
|
1.78%
|
|
1.49%
|
|
1.61%
|
|
+0.12
|
|
bps
|
|
-0.66
|
|
bps
|
30-Year U.S. Treasury
|
|
2.88%
|
|
3.01%
|
|
2.62%
|
|
2.31%
|
|
2.33%
|
|
+0.02
|
|
bps
|
|
-0.68
|
|
bps
|
Interest Rate Swap Rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
2-Year Swap
|
|
0.76%
|
|
1.17%
|
|
0.85%
|
|
0.74%
|
|
1.01%
|
|
+0.27
|
|
bps
|
|
-0.16
|
|
bps
|
3-Year Swap
|
|
0.99%
|
|
1.41%
|
|
0.96%
|
|
0.81%
|
|
1.07%
|
|
+0.26
|
|
bps
|
|
-0.34
|
|
bps
|
5-Year Swap
|
|
1.40%
|
|
1.73%
|
|
1.18%
|
|
0.99%
|
|
1.18%
|
|
+0.19
|
|
bps
|
|
-0.55
|
|
bps
|
10-Year Swap
|
|
2.01%
|
|
2.19%
|
|
1.64%
|
|
1.38%
|
|
1.46%
|
|
+0.08
|
|
bps
|
|
-0.73
|
|
bps
|
30-Year Swap
|
|
2.53%
|
|
2.62%
|
|
2.13%
|
|
1.84%
|
|
1.78%
|
|
-0.06
|
|
bps
|
|
-0.84
|
|
bps
|
30-Year Fixed Rate MBS Price:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
3.0%
|
|
$101.34
|
|
$100.01
|
|
$102.59
|
|
$103.75
|
|
$103.95
|
|
+$0.20
|
|
+$3.94
|
||||
3.5%
|
|
$104.31
|
|
$103.18
|
|
$104.86
|
|
$105.50
|
|
$105.53
|
|
+$0.03
|
|
+$2.35
|
||||
4.0%
|
|
$106.67
|
|
$105.83
|
|
$106.86
|
|
$107.23
|
|
$107.41
|
|
+$0.18
|
|
+$1.58
|
||||
4.5%
|
|
$108.41
|
|
$108.00
|
|
$108.82
|
|
$109.17
|
|
$109.52
|
|
+$0.35
|
|
+$1.52
|
||||
15-Year Fixed Rate MBS Price:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
2.5%
|
|
$101.94
|
|
$100.80
|
|
$102.66
|
|
$103.48
|
|
$103.56
|
|
+$0.08
|
|
+$2.76
|
||||
3.0%
|
|
$104.11
|
|
$103.02
|
|
$104.47
|
|
$104.84
|
|
$104.99
|
|
+$0.15
|
|
+$1.97
|
||||
3.5%
|
|
$105.61
|
|
$104.72
|
|
$105.59
|
|
$105.97
|
|
$105.41
|
|
-$0.56
|
|
+$0.69
|
||||
4.0%
|
|
$104.77
|
|
$104.41
|
|
$104.31
|
|
$103.81
|
|
$103.73
|
|
-$0.08
|
|
-$0.68
|
1.
|
Price information is for generic instruments only and is not reflective of our specific portfolio holdings. Price information is as of 3:00 p.m. (EST) on such date and can vary by source. Prices and interest rates in the table above were obtained from Barclays. LIBOR rates were obtained from Bloomberg.
|
Annualized Monthly Constant Prepayment Rates
1
|
|
Jan. 2016
|
|
Feb. 2016
|
|
Mar. 2016
|
|
Apr. 2016
|
|
May 2016
|
|
June 2016
|
|
July 2016
|
|
Aug. 2016
|
|
Sep. 2016
|
AGNC portfolio
|
|
10%
|
|
8%
|
|
9%
|
|
12%
|
|
11%
|
|
13%
|
|
14%
|
|
13%
|
|
16%
|
1.
|
Weighted average actual one-month annualized CPR released at the beginning of the month based on securities held/outstanding as of the preceding month-end.
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||||||
Investment Portfolio
|
|
Amortized Cost
|
|
Fair Value
|
|
Average Coupon
|
|
%
|
|
Amortized Cost
|
|
Fair Value
|
|
Average Coupon
|
|
%
|
||||||||||||
Fixed rate agency MBS and TBA securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
≤ 15-year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
≤ 15-year
|
|
$
|
13,599
|
|
|
$
|
13,942
|
|
|
3.26
|
%
|
|
22
|
%
|
|
$
|
16,725
|
|
|
$
|
16,865
|
|
|
3.25
|
%
|
|
28
|
%
|
15-year TBA securities
|
|
2,297
|
|
|
2,306
|
|
|
2.61
|
%
|
|
4
|
%
|
|
295
|
|
|
293
|
|
|
3.38
|
%
|
|
1
|
%
|
||||
Total ≤ 15-year
|
|
15,896
|
|
|
16,248
|
|
|
3.17
|
%
|
|
26
|
%
|
|
17,020
|
|
|
17,158
|
|
|
3.25
|
%
|
|
29
|
%
|
||||
20-year
|
|
839
|
|
|
881
|
|
|
3.49
|
%
|
|
1
|
%
|
|
1,061
|
|
|
1,088
|
|
|
3.48
|
%
|
|
2
|
%
|
||||
30-year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
30-year
|
|
30,205
|
|
|
30,788
|
|
|
3.68
|
%
|
|
49
|
%
|
|
32,790
|
|
|
32,570
|
|
|
3.70
|
%
|
|
54
|
%
|
||||
30-year TBA securities
1
|
|
13,243
|
|
|
13,280
|
|
|
3.32
|
%
|
|
21
|
%
|
|
7,135
|
|
|
7,150
|
|
|
3.34
|
%
|
|
12
|
%
|
||||
Total 30-year
|
|
43,448
|
|
|
44,068
|
|
|
3.57
|
%
|
|
70
|
%
|
|
39,925
|
|
|
39,720
|
|
|
3.63
|
%
|
|
66
|
%
|
||||
Total fixed rate agency MBS and TBA securities
|
|
60,183
|
|
|
61,197
|
|
|
3.46
|
%
|
|
97
|
%
|
|
58,006
|
|
|
57,966
|
|
|
3.52
|
%
|
|
97
|
%
|
||||
Adjustable rate agency securities
|
|
401
|
|
|
415
|
|
|
2.98
|
%
|
|
1
|
%
|
|
484
|
|
|
495
|
|
|
3.05
|
%
|
|
1
|
%
|
||||
CMO agency securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
CMO
|
|
840
|
|
|
865
|
|
|
3.41
|
%
|
|
1
|
%
|
|
973
|
|
|
990
|
|
|
3.40
|
%
|
|
2
|
%
|
||||
Interest-only strips
|
|
142
|
|
|
166
|
|
|
5.22
|
%
|
|
—
|
%
|
|
152
|
|
|
179
|
|
|
5.28
|
%
|
|
—
|
%
|
||||
Principal-only strips
|
|
144
|
|
|
161
|
|
|
—
|
%
|
|
—
|
%
|
|
165
|
|
|
174
|
|
|
—
|
%
|
|
—
|
%
|
||||
Total CMO agency securities
|
|
1,126
|
|
|
1,192
|
|
|
3.99
|
%
|
|
2
|
%
|
|
1,290
|
|
|
1,343
|
|
|
3.97
|
%
|
|
2
|
%
|
||||
Total agency MBS and TBA securities
|
|
61,710
|
|
|
62,804
|
|
|
3.48
|
%
|
|
100
|
%
|
|
59,780
|
|
|
59,804
|
|
|
3.53
|
%
|
|
100
|
%
|
||||
AAA non-agency securities
|
|
100
|
|
|
102
|
|
|
3.50
|
%
|
|
—
|
%
|
|
114
|
|
|
113
|
|
|
3.50
|
%
|
|
—
|
%
|
||||
GSE credit risk transfer securities
|
|
36
|
|
|
36
|
|
|
4.91
|
%
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||
Total investment portfolio
|
|
$
|
61,846
|
|
|
$
|
62,942
|
|
|
3.48
|
%
|
|
100
|
%
|
|
$
|
59,894
|
|
|
$
|
59,917
|
|
|
3.53
|
%
|
|
100
|
%
|
1.
|
Includes
$2.6 billion
of forward purchases of agency MBS specified pools as of
September 30, 2016
|
|
|
September 30, 2016
|
||||||||||||||||||||||
|
|
Includes Net TBA Position
|
|
Excludes Net TBA Position
|
||||||||||||||||||||
Fixed Rate Agency Securities
|
|
Par Value
|
|
Amortized
Cost
|
|
Fair Value
|
|
% Lower Loan Balance & HARP
1,2
|
|
Amortized
Cost Basis
|
|
Weighted Average
|
|
Projected Life
CPR
4
|
||||||||||
|
WAC
3
|
|
Yield
4
|
|
Age (Months)
|
|||||||||||||||||||
Fixed rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
≤ 15-year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
2.5%
|
|
$
|
5,041
|
|
|
$
|
5,145
|
|
|
$
|
5,222
|
|
|
26%
|
|
101.6%
|
|
2.96%
|
|
2.05%
|
|
47
|
|
10%
|
3.0%
|
|
3,639
|
|
|
3,749
|
|
|
3,834
|
|
|
73%
|
|
102.9%
|
|
3.50%
|
|
2.19%
|
|
52
|
|
11%
|
|||
3.5%
|
|
3,597
|
|
|
3,721
|
|
|
3,825
|
|
|
88%
|
|
103.4%
|
|
3.95%
|
|
2.49%
|
|
60
|
|
12%
|
|||
4.0%
|
|
2,843
|
|
|
2,957
|
|
|
3,034
|
|
|
89%
|
|
104.0%
|
|
4.40%
|
|
2.67%
|
|
69
|
|
13%
|
|||
4.5%
|
|
306
|
|
|
320
|
|
|
328
|
|
|
98%
|
|
104.5%
|
|
4.87%
|
|
3.01%
|
|
73
|
|
13%
|
|||
≥ 5.0%
|
|
4
|
|
|
4
|
|
|
5
|
|
|
25%
|
|
103.4%
|
|
6.57%
|
|
4.58%
|
|
107
|
|
14%
|
|||
Total ≤ 15-year
|
|
15,430
|
|
|
15,896
|
|
|
16,248
|
|
|
65%
|
|
103.0%
|
|
3.72%
|
|
2.36%
|
|
57
|
|
11%
|
|||
20-year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
≤ 3.0%
|
|
234
|
|
|
233
|
|
|
247
|
|
|
31%
|
|
99.4%
|
|
3.55%
|
|
3.12%
|
|
40
|
|
12%
|
|||
3.5%
|
|
458
|
|
|
468
|
|
|
489
|
|
|
75%
|
|
102.1%
|
|
4.06%
|
|
2.98%
|
|
43
|
|
13%
|
|||
4.0%
|
|
57
|
|
|
59
|
|
|
62
|
|
|
49%
|
|
103.9%
|
|
4.54%
|
|
2.91%
|
|
61
|
|
15%
|
|||
4.5%
|
|
72
|
|
|
76
|
|
|
80
|
|
|
99%
|
|
106.3%
|
|
4.90%
|
|
2.94%
|
|
70
|
|
13%
|
|||
≥ 5.0%
|
|
3
|
|
|
3
|
|
|
3
|
|
|
—%
|
|
105.8%
|
|
5.92%
|
|
3.33%
|
|
100
|
|
19%
|
|||
Total 20-year:
|
|
824
|
|
|
839
|
|
|
881
|
|
|
63%
|
|
101.8%
|
|
4.03%
|
|
3.01%
|
|
46
|
|
13%
|
|||
30-year:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
3.0%
|
|
9,702
|
|
|
9,963
|
|
|
10,086
|
|
|
1%
|
|
100.6%
|
|
3.59%
|
|
2.90%
|
|
40
|
|
8%
|
|||
3.5%
|
|
18,127
|
|
|
19,082
|
|
|
19,305
|
|
|
67%
|
|
105.3%
|
|
4.07%
|
|
2.67%
|
|
36
|
|
9%
|
|||
4.0%
|
|
11,900
|
|
|
12,723
|
|
|
12,926
|
|
|
73%
|
|
106.9%
|
|
4.51%
|
|
2.79%
|
|
42
|
|
11%
|
|||
4.5%
|
|
1,320
|
|
|
1,407
|
|
|
1,465
|
|
|
87%
|
|
106.3%
|
|
4.97%
|
|
3.24%
|
|
64
|
|
13%
|
|||
5.0%
|
|
126
|
|
|
133
|
|
|
141
|
|
|
65%
|
|
106.0%
|
|
5.45%
|
|
3.66%
|
|
101
|
|
13%
|
|||
≥ 5.5%
|
|
128
|
|
|
140
|
|
|
145
|
|
|
38%
|
|
109.1%
|
|
6.20%
|
|
3.35%
|
|
119
|
|
17%
|
|||
Total 30-year
|
|
41,303
|
|
|
43,448
|
|
|
44,068
|
|
|
54%
|
|
105.4%
|
|
4.23%
|
|
2.76%
|
|
40
|
|
10%
|
|||
Total fixed rate
|
|
$
|
57,557
|
|
|
$
|
60,183
|
|
|
$
|
61,197
|
|
|
57%
|
|
104.6%
|
|
4.07%
|
|
2.64%
|
|
46
|
|
10%
|
1.
|
Lower loan balance securities represent pools backed by an original loan balance of ≤ $150,000. Our lower loan balance securities had a weighted average original loan balance of
$97,000
and
$100,000
for 15-year and 30-year securities, respectively, as of
September 30, 2016
.
|
2.
|
HARP securities are defined as pools backed by 100% refinance loans with LTV ≥ 80%. Our HARP securities had a weighted average LTV of
113%
and
135%
for 15-year and 30-year securities, respectively, as of
September 30, 2016
. Includes
$0.8 billion
and
$5.4 billion
of 15-year and 30-year securities, respectively, with >105 LTV pools, which are not deliverable into TBA securities.
|
3.
|
WAC represents the weighted average coupon of the underlying collateral.
|
4.
|
Portfolio yield incorporates a projected life CPR assumption based on forward rate assumptions as of
September 30, 2016
.
|
|
|
December 31, 2015
|
||||||||||||||||||||||
|
|
Includes Net TBA Position
|
|
Excludes Net TBA Position
|
||||||||||||||||||||
Agency Fixed Rate Securities
|
|
Par Value
|
|
Amortized
Cost
|
|
Fair Value
|
|
% Lower Loan Balance & HARP
1,2
|
|
Amortized
Cost Basis
|
|
Weighted Average
|
|
Projected Life
CPR
4
|
||||||||||
|
WAC
3
|
|
Yield
4
|
|
Age (Months)
|
|||||||||||||||||||
Fixed rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
≤ 15-year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
≤ 2.5%
|
|
$
|
4,162
|
|
|
$
|
4,238
|
|
|
$
|
4,221
|
|
|
47%
|
|
101.8%
|
|
2.97%
|
|
2.04%
|
|
38
|
|
8%
|
3.0%
|
|
4,178
|
|
|
4,307
|
|
|
4,319
|
|
|
73%
|
|
103.1%
|
|
3.50%
|
|
2.22%
|
|
43
|
|
9%
|
|||
3.5%
|
|
4,332
|
|
|
4,489
|
|
|
4,557
|
|
|
88%
|
|
103.6%
|
|
3.95%
|
|
2.53%
|
|
51
|
|
10%
|
|||
4.0%
|
|
3,439
|
|
|
3,591
|
|
|
3,662
|
|
|
89%
|
|
104.4%
|
|
4.40%
|
|
2.71%
|
|
60
|
|
11%
|
|||
4.5%
|
|
372
|
|
|
390
|
|
|
394
|
|
|
98%
|
|
104.9%
|
|
4.87%
|
|
3.04%
|
|
64
|
|
12%
|
|||
≥ 5.0%
|
|
5
|
|
|
5
|
|
|
5
|
|
|
28%
|
|
103.8%
|
|
6.51%
|
|
4.54%
|
|
97
|
|
13%
|
|||
Total ≤ 15-year
|
|
16,488
|
|
|
17,020
|
|
|
17,158
|
|
|
75%
|
|
103.2%
|
|
3.71%
|
|
2.38%
|
|
48
|
|
10%
|
|||
20-year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
≤ 3.0%
|
|
287
|
|
|
285
|
|
|
294
|
|
|
28%
|
|
99.3%
|
|
3.55%
|
|
3.11%
|
|
31
|
|
8%
|
|||
3.5%
|
|
600
|
|
|
613
|
|
|
628
|
|
|
64%
|
|
102.2%
|
|
4.05%
|
|
3.04%
|
|
33
|
|
10%
|
|||
4.0%
|
|
66
|
|
|
69
|
|
|
70
|
|
|
48%
|
|
104.5%
|
|
4.54%
|
|
2.97%
|
|
52
|
|
11%
|
|||
4.5%
|
|
84
|
|
|
90
|
|
|
92
|
|
|
99%
|
|
106.7%
|
|
4.90%
|
|
3.03%
|
|
61
|
|
10%
|
|||
≥ 5.0%
|
|
4
|
|
|
4
|
|
|
4
|
|
|
—%
|
|
106.1%
|
|
5.92%
|
|
3.35%
|
|
92
|
|
18%
|
|||
Total 20-year:
|
|
1,041
|
|
|
1,061
|
|
|
1,088
|
|
|
56%
|
|
101.9%
|
|
4.03%
|
|
3.06%
|
|
37
|
|
9%
|
|||
30-year:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
≤ 3.0%
|
|
6,837
|
|
|
6,852
|
|
|
6,845
|
|
|
2%
|
|
100.6%
|
|
3.59%
|
|
2.92%
|
|
31
|
|
6%
|
|||
3.5%
|
|
16,627
|
|
|
17,383
|
|
|
17,188
|
|
|
51%
|
|
104.7%
|
|
4.09%
|
|
2.84%
|
|
26
|
|
7%
|
|||
4.0%
|
|
12,888
|
|
|
13,733
|
|
|
13,687
|
|
|
57%
|
|
106.7%
|
|
4.54%
|
|
2.99%
|
|
29
|
|
8%
|
|||
4.5%
|
|
1,524
|
|
|
1,629
|
|
|
1,664
|
|
|
87%
|
|
106.8%
|
|
4.96%
|
|
3.39%
|
|
55
|
|
9%
|
|||
5.0%
|
|
148
|
|
|
158
|
|
|
163
|
|
|
66%
|
|
106.4%
|
|
5.45%
|
|
3.74%
|
|
92
|
|
11%
|
|||
≥ 5.5%
|
|
155
|
|
|
170
|
|
|
173
|
|
|
38%
|
|
109.5%
|
|
6.20%
|
|
3.40%
|
|
109
|
|
16%
|
|||
Total 30-year
|
|
38,179
|
|
|
39,925
|
|
|
39,720
|
|
|
46%
|
|
105.2%
|
|
4.27%
|
|
2.93%
|
|
30
|
|
8%
|
|||
Total fixed rate
|
|
$
|
55,708
|
|
|
$
|
58,006
|
|
|
$
|
57,966
|
|
|
55%
|
|
104.5%
|
|
4.08%
|
|
2.75%
|
|
36
|
|
8%
|
1.
|
Lower loan balance securities represent pools backed by an original loan balance of ≤ $150,000. Our lower loan balance securities had a weighted average original loan balance of
$97,000
and
$98,000
for 15-year and 30-year securities, respectively, as of
December 31, 2015
.
|
2.
|
HARP securities are defined as pools backed by 100% refinance loans with LTVs ≥ 80%. Our HARP securities had a weighted average LTV of
110%
and
127%
for 15-year and 30-year securities, respectively, as of
December 31, 2015
. Includes
$0.9 billion
and
$4.0 billion
of 15-year and 30-year securities, respectively, with >105 LTV pools which are not deliverable into TBA securities.
|
3.
|
WAC represents the weighted average coupon of the underlying collateral.
|
4.
|
Portfolio yield incorporates a projected life CPR assumption based on forward rate assumptions as of
December 31, 2015
.
|
($ in millions, except per share amounts)
|
|
|
|
|
||||
Balance Sheet Data
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
|
(unaudited)
|
|
|
||||
Investment securities, at fair value
|
|
$
|
47,356
|
|
|
$
|
52,473
|
|
Total assets
|
|
$
|
55,889
|
|
|
$
|
57,021
|
|
Repurchase agreements, Federal Home Loan Bank advances and other debt
|
|
$
|
41,199
|
|
|
$
|
46,102
|
|
Total liabilities
|
|
$
|
47,958
|
|
|
$
|
49,050
|
|
Total stockholders' equity
|
|
$
|
7,931
|
|
|
$
|
7,971
|
|
Net asset value per common share as of period end
1
|
|
$
|
22.91
|
|
|
$
|
22.59
|
|
Tangible net asset value per common share as of period end
2
|
|
$
|
21.23
|
|
|
N/A
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
Statement of Comprehensive Income Data (unaudited)
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Interest income
|
|
$
|
315
|
|
|
$
|
295
|
|
|
$
|
928
|
|
|
$
|
1,092
|
|
Interest expense
3
|
|
96
|
|
|
77
|
|
|
296
|
|
|
244
|
|
||||
Net interest income
|
|
219
|
|
|
218
|
|
|
632
|
|
|
848
|
|
||||
Other gain (loss), net
3
|
|
307
|
|
|
(817
|
)
|
|
(940
|
)
|
|
(1,115
|
)
|
||||
Operating Expenses
|
|
15
|
|
|
34
|
|
|
88
|
|
|
106
|
|
||||
Net income (loss)
|
|
511
|
|
|
(633
|
)
|
|
(396
|
)
|
|
(373
|
)
|
||||
Dividend on preferred stock
|
|
7
|
|
|
7
|
|
|
21
|
|
|
21
|
|
||||
Net income (loss) available (attributable) to common stockholders
|
|
$
|
504
|
|
|
$
|
(640
|
)
|
|
$
|
(417
|
)
|
|
$
|
(394
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss)
|
|
$
|
511
|
|
|
$
|
(633
|
)
|
|
$
|
(396
|
)
|
|
$
|
(373
|
)
|
Other comprehensive income (loss)
3
|
|
(90
|
)
|
|
491
|
|
|
1,076
|
|
|
65
|
|
||||
Comprehensive income (loss)
|
|
421
|
|
|
(142
|
)
|
|
680
|
|
|
(308
|
)
|
||||
Dividend on preferred stock
|
|
7
|
|
|
7
|
|
|
21
|
|
|
21
|
|
||||
Comprehensive income (loss) available (attributable) to common stockholders
|
|
$
|
414
|
|
|
$
|
(149
|
)
|
|
$
|
659
|
|
|
$
|
(329
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average number of common shares outstanding - basic and diluted
|
|
331.0
|
|
|
347.8
|
|
|
332.1
|
|
|
350.9
|
|
||||
Net income (loss) per common share - basic and diluted
|
|
$
|
1.52
|
|
|
$
|
(1.84
|
)
|
|
$
|
(1.26
|
)
|
|
$
|
(1.12
|
)
|
Comprehensive income (loss) per common share - basic and diluted
|
|
$
|
1.25
|
|
|
$
|
(0.43
|
)
|
|
$
|
1.98
|
|
|
$
|
(0.94
|
)
|
Dividends declared per common share
|
|
$
|
0.56
|
|
|
$
|
0.60
|
|
|
$
|
1.76
|
|
|
$
|
1.88
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
Other Data (unaudited)
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Average investment securities - at par
|
|
$46,372
|
|
$46,610
|
|
$48,201
|
|
$52,381
|
||||||||
Average investment securities - at cost
|
|
$48,548
|
|
$48,711
|
|
$50,388
|
|
$54,682
|
||||||||
Average net TBA portfolio - at cost
|
|
$10,748
|
|
$9,434
|
|
$9,050
|
|
$7,464
|
||||||||
Average total assets - at fair value
|
|
$57,088
|
|
$54,353
|
|
$57,361
|
|
$61,439
|
||||||||
Average mortgage borrowings outstanding
4
|
|
$44,401
|
|
$43,308
|
|
$45,753
|
|
$49,188
|
||||||||
Average stockholders' equity
5
|
|
$7,803
|
|
$8,603
|
|
$7,785
|
|
$9,037
|
||||||||
Average coupon
6
|
|
3.65
|
%
|
|
3.62
|
%
|
|
3.64
|
%
|
|
3.62
|
%
|
||||
Average asset yield
7
|
|
2.60
|
%
|
|
2.42
|
%
|
|
2.46
|
%
|
|
2.66
|
%
|
||||
Average cost of funds
8
|
|
(1.32
|
)%
|
|
(1.70
|
)%
|
|
(1.47
|
)%
|
|
(1.45
|
)%
|
||||
Average net interest rate spread
|
|
1.28
|
%
|
|
0.72
|
%
|
|
0.99
|
%
|
|
1.21
|
%
|
||||
Average net interest rate spread, including TBA dollar roll income
9
|
|
1.42
|
%
|
|
1.14
|
%
|
|
1.18
|
%
|
|
1.48
|
%
|
||||
Average coupon
(as of period end)
|
|
3.64
|
%
|
|
3.61
|
%
|
|
3.64
|
%
|
|
3.61
|
%
|
||||
Average asset yield
(as of period end)
|
|
2.68
|
%
|
|
2.76
|
%
|
|
2.68
|
%
|
|
2.76
|
%
|
||||
Average cost of funds
(as of period end)
10
|
|
(1.30
|
)%
|
|
(1.64
|
)%
|
|
(1.30
|
)%
|
|
(1.64
|
)%
|
||||
Average net interest rate spread
(as of period end)
|
|
1.38
|
%
|
|
1.12
|
%
|
|
1.38
|
%
|
|
1.12
|
%
|
||||
Net comprehensive income return on average common equity - annualized
11
|
|
22.0
|
%
|
|
(7.1
|
)%
|
|
11.8
|
%
|
|
(5.1
|
)%
|
||||
Economic return on common equity
12
|
|
22.4
|
%
|
|
(6.6
|
)%
|
|
12.3
|
%
|
|
(4.4
|
)%
|
||||
Average "at risk" leverage
13
|
|
7.1:1
|
|
|
6.2:1
|
|
|
7.1:1
|
|
|
6.3:1
|
|
||||
Average tangible net book value "at risk" leverage
15
|
|
7.6:1
|
|
|
N/A
|
|
|
7.3:1
|
|
|
N/A
|
|
||||
"At risk" leverage
(as of period end)
14
|
|
7.2:1
|
|
|
6.8:1
|
|
|
7.2:1
|
|
|
6.8:1
|
|
||||
Tangible net book value "at risk" leverage
(as of period end)
15
|
|
7.7:1
|
|
|
N/A
|
|
|
7.7:1
|
|
|
N/A
|
|
||||
Expenses % of average total assets
|
|
0.10
|
%
|
|
0.25
|
%
|
|
0.20
|
%
|
|
0.23
|
%
|
||||
Expenses % of average assets, including average net TBA position
|
|
0.09
|
%
|
|
0.21
|
%
|
|
0.18
|
%
|
|
0.21
|
%
|
||||
Expenses % of average stockholders' equity
|
|
0.76
|
%
|
|
1.57
|
%
|
|
1.51
|
%
|
|
1.57
|
%
|
1.
|
Net asset value per common share is calculated as our total stockholders' equity, less our Series A and Series B Preferred Stock aggregate liquidation preference, divided by our number of common shares outstanding as of period end.
|
2.
|
Tangible net asset value per common share excludes goodwill and other intangible assets, net.
|
3.
|
We voluntarily discontinued hedge accounting for our interest rate swaps as of September 30, 2011. Please refer to our
Interest Expense and Cost of Funds
discussion in
Management's Discussion and Analysis of Financial Condition and Results of Operations
and Notes
3
and
6
of our
Consolidated Financial Statements
in this
Quarterly
Report on Form
10-Q
for additional information regarding our discontinuance of hedge accounting.
|
4.
|
Average mortgage borrowings include agency repo, FHLB advances and debt of consolidated VIEs. Amount excludes U.S. Treasury repo agreements and TBA contracts.
|
5.
|
Average stockholders' equity calculated as our average month-end stockholders' equity during the period.
|
6.
|
Average coupon for the period was calculated by dividing our total coupon (or cash) interest income on investment securities by our average investment securities held at par.
|
7.
|
Average asset yield for the period was calculated by dividing our total cash interest income on investment securities, adjusted for amortization of premiums and discounts, by our average amortized cost of investment securities held.
|
8.
|
Average cost of funds includes mortgage borrowings and interest rate swap periodic costs. Amount excludes interest rate swap termination fees, forward starting swaps and costs associated with other supplemental hedges, such as interest rate swaptions and U.S. Treasury positions. Average cost of funds for the period was calculated by dividing our total cost of funds by our average mortgage borrowings outstanding for the period.
|
9.
|
TBA dollar roll income / (loss) is net of short TBAs used for hedging purposes. Dollar roll income excludes the impact of other supplemental hedges, and is recognized in gain (loss) on derivative instruments and other securities, net.
|
10.
|
Average cost of funds as of period end includes mortgage borrowings outstanding and interest rate swap hedges. Amount excludes costs associated with other supplemental hedges such as swaptions, U.S. Treasuries and TBA positions.
|
11.
|
Net comprehensive income (loss) return on average common equity for the period was calculated by dividing our comprehensive income/(loss) available /(attributable) to common stockholders by our average stockholders' equity, net of the Series A and Series B Preferred Stock aggregate liquidation preference.
|
12.
|
Economic return (loss) on common equity represents the sum of the change in our net asset value per common share and our dividends declared on common stock during the period over our beginning net asset value per common share.
|
13.
|
Average "at risk" leverage is calculated by dividing the sum of our daily weighted average mortgage borrowings outstanding and our weighted average net TBA dollar position (at cost) for the period by the sum of our average stockholders' equity less our average investment in REIT equity securities for the period. Leverage excludes U.S. Treasury repurchase agreements.
|
14.
|
"At risk" leverage as of period end is calculated by dividing the sum of our mortgage borrowings outstanding, our receivable / payable for unsettled investment securities and our net TBA dollar roll position outstanding as of period end (at cost) by the sum of our total stockholders' equity less the fair value of investments in REIT equity securities at period end. Leverage excludes U.S. Treasury repurchase agreements.
|
15.
|
Tangible net book value "at risk" leverage includes the components of "at risk" leverage, with stockholders' equity adjusted to exclude goodwill and other intangible assets, net.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||||||||||
|
Amount
|
|
Yield
|
|
Amount
|
|
Yield
|
|
Amount
|
|
Yield
|
|
Amount
|
|
Yield
|
||||||||||||
Cash/coupon interest income
|
$
|
425
|
|
|
3.65
|
%
|
|
$
|
423
|
|
|
3.62
|
%
|
|
$
|
1,322
|
|
|
3.64
|
%
|
|
$
|
1,422
|
|
|
3.62
|
%
|
Net premium amortization
|
(110
|
)
|
|
(1.05
|
)%
|
|
(128
|
)
|
|
(1.20
|
)%
|
|
(394
|
)
|
|
(1.18
|
)%
|
|
(330
|
)
|
|
(0.96
|
)%
|
||||
Interest income
|
$
|
315
|
|
|
2.60
|
%
|
|
$
|
295
|
|
|
2.42
|
%
|
|
$
|
928
|
|
|
2.46
|
%
|
|
$
|
1,092
|
|
|
2.66
|
%
|
Weighted average actual portfolio CPR for securities held during the period
|
14
|
%
|
|
|
|
12
|
%
|
|
|
|
12
|
%
|
|
|
|
11
|
%
|
|
|
||||||||
Weighted average projected CPR for the remaining life of securities held as of period end
|
11
|
%
|
|
|
|
8
|
%
|
|
|
|
11
|
%
|
|
|
|
9
|
%
|
|
|
||||||||
Average 30-year fixed rate mortgage rate as of period end
1
|
3.42
|
%
|
|
|
|
3.85
|
%
|
|
|
|
3.42
|
%
|
|
|
|
3.85
|
%
|
|
|
||||||||
10-year U.S. Treasury rate as of period end
|
1.61
|
%
|
|
|
|
2.06
|
%
|
|
|
|
1.61
|
%
|
|
|
|
2.06
|
%
|
|
|
1.
|
Source: Freddie Mac Primary Fixed Mortgage Rate Mortgage Market Survey
|
Impact of Changes in the Principal Elements Impacting Interest Income
|
|||||||||||
Periods Ended September 30, 2016 vs. September 30, 2015
|
|||||||||||
|
|
|
Due to Change in Average
|
||||||||
|
Total Increase /
(Decrease)
|
|
Portfolio
Size
|
|
Asset
Yield
|
||||||
Three months ended
|
$
|
20
|
|
|
$
|
(1
|
)
|
|
$
|
21
|
|
Nine months ended
|
$
|
(164
|
)
|
|
$
|
(86
|
)
|
|
$
|
(78
|
)
|
|
|
Mortgage Borrowings
1
|
|
Net TBA Position
Long / (Short)
2
|
|
Average Total
"At Risk" Leverage during the Period 3 |
|
Tangible Net Book Value Average Total
"At Risk" Leverage during the Period
4
|
|
"At Risk" Leverage
as of Period End 5 |
|
Tangible Net Book Value "At Risk" Leverage
as of
Period End
4
|
||||||||||||||||
Quarter Ended
|
|
Average Daily
Amount
|
|
Maximum
Daily Amount
|
|
Ending
Amount
|
|
Average Daily
Amount
|
|
Ending
Amount
|
|
|||||||||||||||||
September 30, 2016
|
|
$
|
44,401
|
|
|
$
|
46,555
|
|
|
$
|
41,154
|
|
|
$
|
10,748
|
|
|
$
|
15,540
|
|
|
7.1:1
|
|
7.6:1
|
|
7.2:1
|
|
7.7:1
|
June 30, 2016
|
|
$
|
46,948
|
|
|
$
|
48,875
|
|
|
$
|
45,502
|
|
|
$
|
8,238
|
|
|
$
|
6,975
|
|
|
7.2:1
|
|
N/A
|
|
7.2:1
|
|
N/A
|
March 31, 2016
|
|
$
|
45,926
|
|
|
$
|
49,767
|
|
|
$
|
48,875
|
|
|
$
|
8,144
|
|
|
$
|
5,983
|
|
|
7.0:1
|
|
N/A
|
|
7.3:1
|
|
N/A
|
December 31, 2015
|
|
$
|
47,018
|
|
|
$
|
50,078
|
|
|
$
|
46,077
|
|
|
$
|
7,796
|
|
|
$
|
7,430
|
|
|
6.8:1
|
|
N/A
|
|
6.8:1
|
|
N/A
|
September 30, 2015
|
|
$
|
43,308
|
|
|
$
|
46,049
|
|
|
$
|
44,683
|
|
|
$
|
9,434
|
|
|
$
|
7,265
|
|
|
6.2:1
|
|
N/A
|
|
6.8:1
|
|
N/A
|
June 30, 2015
|
|
$
|
50,410
|
|
|
$
|
55,097
|
|
|
$
|
45,860
|
|
|
$
|
5,973
|
|
|
$
|
7,104
|
|
|
6.2:1
|
|
N/A
|
|
6.1:1
|
|
N/A
|
March 31, 2015
|
|
$
|
53,963
|
|
|
$
|
58,217
|
|
|
$
|
55,056
|
|
|
$
|
6,957
|
|
|
$
|
4,815
|
|
|
6.5:1
|
|
N/A
|
|
6.4:1
|
|
N/A
|
1.
|
Mortgage borrowings includes agency repo, FHLB advances and debt of consolidated VIEs. Amounts exclude U.S. Treasury repo agreements.
|
2.
|
Daily average and ending net TBA position outstanding measured at cost.
|
3.
|
Average "at risk" leverage during the period was calculated by dividing the sum of our daily weighted average mortgage borrowings outstanding and our daily weighted average net TBA position (at cost) during the period by the sum of our average month-end stockholders' equity less our average investment in REIT equity securities for the period.
|
4.
|
Tangible net book value "at risk" leverage includes the components of "at risk" leverage with stockholders' equity adjusted to exclude goodwill and other intangible assets, net.
|
5.
|
"At risk" leverage as of period end was calculated by dividing the sum of the amount of mortgage borrowings outstanding, net payables and receivables for unsettled agency securities and the cost basis (or contract price) of our net TBA position by the sum of our total stockholders' equity less the fair value of our investment in REIT equity securities at period end.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||||||||||
Adjusted Net Interest Expense and Cost of Funds
|
|
Amount
|
|
%
1
|
|
Amount
|
|
%
1
|
|
Amount
|
|
%
1
|
|
Amount
|
|
%
1
|
||||||||||||
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expense on mortgage borrowings
|
|
$
|
89
|
|
|
0.80
|
%
|
|
$
|
53
|
|
|
0.49
|
%
|
|
$
|
258
|
|
|
0.75
|
%
|
|
$
|
165
|
|
|
0.45
|
%
|
Periodic interest costs of interest rate swaps previously designated as hedges under GAAP, net
|
|
7
|
|
|
0.06
|
%
|
|
24
|
|
|
0.22
|
%
|
|
38
|
|
|
0.11
|
%
|
|
79
|
|
|
0.21
|
%
|
||||
Total interest expense
|
|
96
|
|
|
0.86
|
%
|
|
77
|
|
|
0.71
|
%
|
|
296
|
|
|
0.86
|
%
|
|
244
|
|
|
0.66
|
%
|
||||
Other periodic interest costs of interest rate swaps, net
|
|
51
|
|
|
0.47
|
%
|
|
107
|
|
|
0.99
|
%
|
|
209
|
|
|
0.60
|
%
|
|
290
|
|
|
0.79
|
%
|
||||
Total adjusted net interest expense and cost of funds
|
|
$
|
147
|
|
|
1.32
|
%
|
|
$
|
184
|
|
|
1.70
|
%
|
|
$
|
505
|
|
|
1.47
|
%
|
|
$
|
534
|
|
|
1.45
|
%
|
1.
|
Percent of our average mortgage borrowings outstanding for the period annualized.
|
1.
|
Includes amounts recognized in interest expense and in gain (loss) on derivatives and other securities, net in our consolidated statements of comprehensive income. The change due to interest rate reflects the net impact of the change in the weighted average fixed pay and variable receive rates.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
Average Ratio of Interest Rate Swaps Outstanding (Excluding Forward Starting Swaps) to Mortgage Borrowings Outstanding
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Average mortgage borrowings
|
|
$
|
44,401
|
|
|
$
|
43,308
|
|
|
$
|
45,753
|
|
|
$
|
49,188
|
|
Average notional amount of interest rate swaps (excluding forward starting swaps)
|
|
$
|
31,839
|
|
|
$
|
36,615
|
|
|
$
|
33,790
|
|
|
$
|
35,057
|
|
Average ratio of interest rate swaps to mortgage borrowings
|
|
72
|
%
|
|
85
|
%
|
|
74
|
%
|
|
71
|
%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Weighted average pay rate on interest rate swaps
|
|
1.45
|
%
|
|
1.72
|
%
|
|
1.60
|
%
|
|
1.67
|
%
|
||||
Weighted average receive rate on interest rate swaps
|
|
(0.73
|
)%
|
|
(0.30
|
)%
|
|
(0.63
|
)%
|
|
(0.26
|
)%
|
||||
Weighted average net pay rate on interest rate swaps
|
|
0.72
|
%
|
|
1.42
|
%
|
|
0.97
|
%
|
|
1.41
|
%
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
Average Ratio of Interest Rate Swaps Outstanding (Including Forward Starting Swaps) to Mortgage Borrowings and Net TBA Position
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Average mortgage borrowings
|
|
$
|
44,401
|
|
|
$
|
43,308
|
|
|
$
|
45,753
|
|
|
$
|
49,188
|
|
Average net TBA position - at cost
|
|
10,748
|
|
|
9,434
|
|
|
9,050
|
|
|
7,464
|
|
||||
Total average mortgage borrowings and net TBA position
|
|
$
|
55,149
|
|
|
$
|
52,742
|
|
|
$
|
54,803
|
|
|
$
|
56,652
|
|
Average notional amount of interest rate swaps (including of forward starting swaps)
|
|
$
|
36,270
|
|
|
$
|
45,686
|
|
|
$
|
39,575
|
|
|
$
|
45,863
|
|
Average ratio of interest rate swaps to mortgage borrowings and net TBA position
|
|
66
|
%
|
|
87
|
%
|
|
72
|
%
|
|
81
|
%
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Net interest income
|
|
$
|
219
|
|
|
$
|
218
|
|
|
$
|
632
|
|
|
$
|
848
|
|
Other periodic interest costs of interest rate swaps, net
1
|
|
(51
|
)
|
|
(107
|
)
|
|
(209
|
)
|
|
(290
|
)
|
||||
TBA dollar roll income
1
|
|
54
|
|
|
73
|
|
|
148
|
|
|
184
|
|
||||
Management fee income
|
|
4
|
|
|
—
|
|
|
4
|
|
|
—
|
|
||||
Dividend from REIT equity securities
1
|
|
—
|
|
|
1
|
|
|
2
|
|
|
5
|
|
||||
Adjusted net interest and dollar roll income
|
|
226
|
|
|
185
|
|
|
577
|
|
|
747
|
|
||||
Operating expenses:
|
|
|
|
|
|
|
|
|
||||||||
Total operating expenses
|
|
15
|
|
|
34
|
|
|
88
|
|
|
106
|
|
||||
Non-recurring transaction costs
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
||||
Adjusted operating expenses
|
|
15
|
|
|
34
|
|
|
79
|
|
|
106
|
|
||||
Net spread and dollar roll income
|
|
211
|
|
|
151
|
|
|
498
|
|
|
641
|
|
||||
Dividend on preferred stock
|
|
7
|
|
|
7
|
|
|
21
|
|
|
21
|
|
||||
Net spread and dollar roll income available to common stockholders
|
|
204
|
|
|
144
|
|
|
477
|
|
|
620
|
|
||||
Estimated "catch-up" premium amortization cost due to change in CPR forecast
|
|
8
|
|
|
33
|
|
|
95
|
|
|
15
|
|
||||
Net spread and dollar roll income, excluding "catch-up" premium amortization, available to common stockholders
|
|
$
|
212
|
|
|
$
|
177
|
|
|
$
|
572
|
|
|
$
|
635
|
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average number of common shares outstanding - basic and diluted
|
|
331.0
|
|
|
347.8
|
|
|
332.1
|
|
|
350.9
|
|
||||
Net spread and dollar roll income per common share - basic and diluted
|
|
$
|
0.62
|
|
|
$
|
0.41
|
|
|
$
|
1.44
|
|
|
$
|
1.77
|
|
Net spread and dollar roll income, excluding "catch-up" premium amortization, per common share - basic and diluted
|
|
$
|
0.64
|
|
|
$
|
0.51
|
|
|
$
|
1.72
|
|
|
$
|
1.81
|
|
1.
|
Reported in gain (loss) on derivative instruments and other securities, net in our consolidated statements of comprehensive income
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
MBS sold, at cost
|
$
|
(6,123
|
)
|
|
$
|
(4,575
|
)
|
|
$
|
(17,146
|
)
|
|
$
|
(22,548
|
)
|
Proceeds from MBS sold
1
|
6,184
|
|
|
4,536
|
|
|
17,260
|
|
|
22,523
|
|
||||
Net gain (loss) on sale of MBS
|
$
|
61
|
|
|
$
|
(39
|
)
|
|
$
|
114
|
|
|
$
|
(25
|
)
|
|
|
|
|
|
|
|
|
||||||||
Gross gain on sale of MBS
|
$
|
62
|
|
|
$
|
2
|
|
|
$
|
122
|
|
|
$
|
81
|
|
Gross loss on sale of MBS
|
(1
|
)
|
|
(41
|
)
|
|
(8
|
)
|
|
(106
|
)
|
||||
Net gain (loss) on sale of MBS
|
$
|
61
|
|
|
$
|
(39
|
)
|
|
$
|
114
|
|
|
$
|
(25
|
)
|
1.
|
Proceeds include cash received during the period, plus receivable for MBS sold during the period as of period end.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Periodic interest costs of interest rate swaps, net
|
$
|
(51
|
)
|
|
$
|
(107
|
)
|
|
$
|
(209
|
)
|
|
$
|
(290
|
)
|
Realized gain (loss) on derivative instruments and other securities, net:
|
|
|
|
|
|
|
|
||||||||
TBA securities - dollar roll income, net
|
54
|
|
|
73
|
|
|
148
|
|
|
184
|
|
||||
TBA securities - mark-to-market net gain (loss)
|
63
|
|
|
(26
|
)
|
|
210
|
|
|
224
|
|
||||
Payer swaptions
|
(10
|
)
|
|
(40
|
)
|
|
(30
|
)
|
|
(52
|
)
|
||||
Receiver swaptions
|
—
|
|
|
—
|
|
|
—
|
|
|
15
|
|
||||
U.S. Treasury securities - long position
|
1
|
|
|
12
|
|
|
7
|
|
|
(35
|
)
|
||||
U.S. Treasury securities - short position
|
(11
|
)
|
|
(5
|
)
|
|
(64
|
)
|
|
(70
|
)
|
||||
U.S. Treasury futures - short position
|
(43
|
)
|
|
(10
|
)
|
|
(102
|
)
|
|
(24
|
)
|
||||
Interest rate swap termination fees
|
(299
|
)
|
|
(2
|
)
|
|
(865
|
)
|
|
(164
|
)
|
||||
REIT equity securities
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
4
|
|
||||
Other
|
(1
|
)
|
|
(1
|
)
|
|
7
|
|
|
—
|
|
||||
Total realized gain (loss) on derivative instruments and other securities, net
|
(247
|
)
|
|
1
|
|
|
(690
|
)
|
|
82
|
|
||||
Unrealized gain (loss) on derivative instruments and other securities, net:
|
|
|
|
|
|
|
|
||||||||
TBA securities - mark-to-market net gain (loss)
|
(50
|
)
|
|
166
|
|
|
33
|
|
|
(71
|
)
|
||||
Interest rate swaps
|
503
|
|
|
(857
|
)
|
|
(134
|
)
|
|
(824
|
)
|
||||
Payer swaptions
|
9
|
|
|
17
|
|
|
18
|
|
|
25
|
|
||||
Receiver swaptions
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
||||
Interest and principal-only strips
|
(6
|
)
|
|
10
|
|
|
5
|
|
|
14
|
|
||||
U.S. Treasury securities - long position
|
—
|
|
|
17
|
|
|
—
|
|
|
—
|
|
||||
U.S. Treasury securities - short position
|
25
|
|
|
(20
|
)
|
|
(78
|
)
|
|
(19
|
)
|
||||
U.S. Treasury futures - short position
|
58
|
|
|
(13
|
)
|
|
(4
|
)
|
|
(4
|
)
|
||||
Debt of consolidated VIEs
|
(2
|
)
|
|
7
|
|
|
(8
|
)
|
|
16
|
|
||||
REIT equity securities
|
2
|
|
|
—
|
|
|
9
|
|
|
(8
|
)
|
||||
Other
|
1
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||
Total unrealized gain (loss) on derivative instruments and other securities, net
|
540
|
|
|
(672
|
)
|
|
(159
|
)
|
|
(882
|
)
|
||||
Total gain (loss) on derivative instruments and other securities, net
|
$
|
242
|
|
|
$
|
(778
|
)
|
|
$
|
(1,058
|
)
|
|
$
|
(1,090
|
)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Net income (loss)
|
$
|
511
|
|
|
$
|
(633
|
)
|
|
$
|
(396
|
)
|
|
$
|
(373
|
)
|
Estimated book to tax differences:
|
|
|
|
|
|
|
|
||||||||
Premium amortization, net
|
(15
|
)
|
|
15
|
|
|
60
|
|
|
(14
|
)
|
||||
Realized gain/loss, net
|
249
|
|
|
12
|
|
|
733
|
|
|
(140
|
)
|
||||
Net capital loss/(utilization of net capital loss carryforward)
|
(127
|
)
|
|
—
|
|
|
(325
|
)
|
|
6
|
|
||||
Unrealized gain/loss, net
|
(540
|
)
|
|
672
|
|
|
158
|
|
|
882
|
|
||||
Other
|
(8
|
)
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
Total book to tax differences
|
(441
|
)
|
|
699
|
|
|
627
|
|
|
734
|
|
||||
Estimated REIT taxable income
|
70
|
|
|
66
|
|
|
231
|
|
|
361
|
|
||||
Dividend on preferred stock
|
7
|
|
|
7
|
|
|
21
|
|
|
21
|
|
||||
Estimated REIT taxable income available to common stockholders
|
$
|
63
|
|
|
$
|
59
|
|
|
$
|
210
|
|
|
$
|
340
|
|
Weighted average number of common shares outstanding - basic and diluted
|
331.0
|
|
|
347.8
|
|
|
332.1
|
|
|
350.9
|
|
||||
Estimated REIT taxable income per common share - basic and diluted
|
$
|
0.19
|
|
|
$
|
0.17
|
|
|
$
|
0.63
|
|
|
$
|
0.97
|
|
|
|
|
|
|
|
|
|
||||||||
Beginning cumulative non-deductible net capital loss
|
$
|
486
|
|
|
$
|
767
|
|
|
$
|
684
|
|
|
$
|
761
|
|
Utilization of net capital loss carryforward
|
(127
|
)
|
|
—
|
|
|
(325
|
)
|
|
6
|
|
||||
Ending cumulative non-deductible net capital loss
|
$
|
359
|
|
|
$
|
767
|
|
|
$
|
359
|
|
|
$
|
767
|
|
Ending cumulative non-deductible net capital loss per ending common share
|
$
|
1.08
|
|
|
$
|
2.21
|
|
|
$
|
1.08
|
|
|
$
|
2.21
|
|
|
|
Dividends Declared per Share
|
||||||||||
Quarter Ended
|
|
Series A Preferred Stock
|
|
Series B Preferred Stock (Per Depositary Share)
|
|
Common Stock
|
||||||
September 30, 2016
|
|
$
|
0.50000
|
|
|
$
|
0.484375
|
|
|
$
|
0.56
|
|
June 30, 2016
|
|
$
|
0.50000
|
|
|
$
|
0.484375
|
|
|
$
|
0.60
|
|
March 31, 2016
|
|
$
|
0.50000
|
|
|
$
|
0.484375
|
|
|
$
|
0.60
|
|
Total
|
|
$
|
1.50000
|
|
|
$
|
1.453125
|
|
|
$
|
1.76
|
|
|
|
|
|
|
|
|
||||||
September 30, 2015
|
|
$
|
0.50000
|
|
|
$
|
0.484375
|
|
|
$
|
0.60
|
|
June 30, 2015
|
|
$
|
0.50000
|
|
|
$
|
0.484375
|
|
|
$
|
0.62
|
|
March 31, 2015
|
|
$
|
0.50000
|
|
|
$
|
0.484375
|
|
|
$
|
0.66
|
|
Total
|
|
$
|
1.50000
|
|
|
$
|
1.453125
|
|
|
$
|
1.88
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Unrealized gain (loss) on available-for-sale securities, net:
|
|
|
|
|
|
|
|
||||||||
Unrealized gain (loss), net
|
$
|
(36
|
)
|
|
$
|
428
|
|
|
$
|
1,152
|
|
|
$
|
(39
|
)
|
Reversal of prior period unrealized (gain) loss, net, upon realization
|
(61
|
)
|
|
39
|
|
|
(114
|
)
|
|
25
|
|
||||
Unrealized gain (loss) on available-for-sale securities, net:
|
(97
|
)
|
|
467
|
|
|
1,038
|
|
|
(14
|
)
|
||||
Unrealized gain on interest rate swaps designated as cash flow hedges:
|
|
|
|
|
|
|
|
||||||||
Reversal of prior period unrealized loss on interest rate swaps, net, upon reclassification to interest expense
|
7
|
|
|
24
|
|
|
38
|
|
|
79
|
|
||||
Total other comprehensive income (loss)
|
$
|
(90
|
)
|
|
$
|
491
|
|
|
$
|
1,076
|
|
|
$
|
65
|
|
|
|
September 30, 2016
|
||
Counter-Party Region
|
|
Number of Counter-Parties
|
|
Percent of Repurchase Agreement Funding
|
North America
|
|
20
|
|
63%
|
Europe
|
|
13
|
|
25%
|
Asia
|
|
5
|
|
12%
|
|
|
38
|
|
100%
|
Interest Rate Sensitivity
1
|
||||||
|
|
Percentage Change in Projected
|
||||
Change in Interest Rate
|
|
Net Interest Income
2
|
|
Portfolio Market
Value
3,4
|
|
Net Asset Value
3,5
|
As of September 30, 2016
|
|
|
|
|
|
|
-100 Basis Points
|
|
-21.0%
|
|
-0.6%
|
|
-5.3%
|
-50 Basis Points
|
|
-5.8%
|
|
-0.1%
|
|
-0.8%
|
+50 Basis Points
|
|
+3.7%
|
|
-0.4%
|
|
-3.4%
|
+100 Basis Points
|
|
+4.9%
|
|
-1.3%
|
|
-10.5%
|
|
|
|
|
|
|
|
As of December 31, 2015
|
|
|
|
|
|
|
-100 Basis Points
|
|
-17.3%
|
|
-0.4%
|
|
-2.8%
|
-50 Basis Points
|
|
-4.2%
|
|
+0.1%
|
|
+0.6%
|
+50 Basis Points
|
|
+2.0%
|
|
-0.5%
|
|
-3.7%
|
+100 Basis Points
|
|
+2.5%
|
|
-1.2%
|
|
-9.4%
|
1.
|
Interest rate sensitivity is derived from models that are dependent on inputs and assumptions provided by third parties, assumes there are no changes in mortgage spreads and assumes a static portfolio. Actual results could differ materially from these estimates.
|
2.
|
Represents the estimated dollar change in net interest income expressed as a percent of net interest income based on asset yields and cost of funds as of such date. It includes the effect of periodic interest costs on our interest rate swaps, but excludes costs associated with our forward starting swaps and other supplemental hedges, such as swaptions and U.S. Treasury securities. Amounts also exclude costs associated with our TBA position and TBA dollar roll income/loss, which are accounted for as derivative instruments in accordance with GAAP. Base case scenario assumes interest rates and forecasted CPR of
11%
and
8%
as of
September 30, 2016
and
December 31, 2015
, respectively. As of
September 30, 2016
, rate shock scenarios assume a forecasted CPR of
16%
,
13%
,
9%
and
8%
for the -100, -50, +50 and +100 basis points scenarios, respectively. As of
December 31, 2015
, rate shock scenarios assume a forecasted CPR of
12%
,
10%
,
8%
and
7%
for such scenarios, respectively. Estimated dollar change in net interest income does not include the impact of retroactive "catch-up" premium amortization adjustments due to changes in our forecasted CPR. Down rate scenarios assume a floor of 0% for anticipated interest rates.
|
3.
|
Includes the effect of derivatives and other securities used for hedging purposes.
|
4.
|
Estimated dollar change in investment portfolio value expressed as a percent of the total fair value of our investment portfolio as of such date.
|
5.
|
Estimated dollar change in portfolio value expressed as a percent of stockholders' equity, net of the Series A and Series B Preferred Stock liquidation preference, as of such date.
|
1.
|
Spread sensitivity is derived from models that are dependent on inputs and assumptions provided by third parties, assumes there are no changes in interest rates and assumes a static portfolio. Actual results could differ materially from these estimates.
|
2.
|
Includes the effect of derivatives and other securities used for hedging purposes.
|
3.
|
Estimated dollar change in investment portfolio value expressed as a percent of the total fair value of our investment portfolio as of such date.
|
4.
|
Estimated dollar change in portfolio value expressed as a percent of stockholders' equity, net of the Series A and Series B Preferred Stock liquidation preference, as of such date.
|
Exhibit No.
|
Description
|
|
|
|
|
3.1
|
|
AGNC Investment Corp. Amended and Restated Certificate of Incorporation, effective September 30, 2016, filed herewith.
|
|
|
|
3.2
|
|
AGNC Investment Corp. Third Amended and Restated Bylaws, effective September 30, 2016, filed herewith.
|
|
|
|
*3.3
|
|
Certificate of Designations of 8.000% Series A Cumulative Redeemable Preferred Stock, incorporated herein by reference to Exhibit 3.1 of Form 8-K (File No 001-34057), filed April 3, 2012.
|
|
|
|
*3.4
|
|
Certificate of Designations of 7.750% Series B Cumulative Redeemable Preferred Stock, incorporated herein by reference to Exhibit 3.3 of Form 8-A (File No. 001-34057), filed May 7, 2014.
|
|
|
|
4.1
|
|
Instruments defining the rights of holders of securities: See Article IV of our Amended and Restated Certificate of Incorporation, filed herewith.
|
|
|
|
4.2
|
|
Instruments defining the rights of holders of securities: See Article VI of our Third Amended and Restated Bylaws, filed herewith.
|
|
|
|
4.3
|
|
Form of Certificate for Common Stock, filed herewith.
|
|
|
|
*4.4
|
|
Specimen 8.000% Series A Cumulative Redeemable Preferred Stock Certificate, incorporated herein by reference to Exhibit 4.1 of Form 8-K (File No. 001-34057), filed April 3, 2012.
|
|
|
|
*4.5
|
|
Specimen 7.750% Series B Cumulative Redeemable Preferred Stock Certificate, incorporated herein by reference to Exhibit 4.1 of Form 8-A (File No. 001-34057), filed May 7, 2014.
|
|
|
|
*4.6
|
|
Deposit Agreement, dated May 8, 2014, among American Capital Agency Corp., Computershare Inc. and Computershare Trust Company, N.A., jointly as depositary, incorporated herein by reference to Exhibit 4.2 of Form 8-K (File No. 001-34067), filed May 8, 2014.
|
|
|
|
*4.7
|
|
Form of Depositary Receipt, incorporated herein by reference to Exhibit 4.3 of Form 8-K (File No. 001-34067), filed May 8, 2014.
|
|
|
**
|
This exhibit is being furnished rather than filed, and shall not be deemed incorporated by reference into any filing, in accordance with Item 601 of Regulation S-K
|
(b)
|
Exhibits
|
|
See the exhibits filed herewith.
|
(c)
|
Additional financial statement schedules
|
|
None.
|
|
|
|
AGNC I
NVESTMENT
C
ORP
.
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ P
ETER
F
EDERICO
|
|
|
|
|
Peter Federico
Chief Financial Officer and
Executive Vice President (Principal Financial Officer) |
Date:
|
November 7, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ G
ARY
K
AIN
|
|
|
|
|
Gary Kain
Chief Executive Officer, President and
Chief Investment Officer (Principal Executive Officer)
|
Date:
|
November 7, 2016
|
|
|
|
1.
|
I have reviewed this
Quarterly
Report on Form
10-Q
of AGNC Investment Corp.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an Annual Report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors:
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
Date:
|
November 7, 2016
|
|
|
|
|
|
/s/ G
ARY
K
AIN
|
|
|
Gary Kain
|
|
|
Chief Executive Officer, President and Chief Investment Officer (Principal Executive Officer)
|
|
1.
|
I have reviewed this
Quarterly
Report on Form
10-Q
of AGNC Investment Corp;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entitles, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an Annual Report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors:
|
(a)
|
All significant deficiencies and material weakness in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
Date:
|
November 7, 2016
|
|
|
|
|
|
/s/ P
ETER
F
EDERICO
|
|
|
Peter Federico
|
|
|
Chief Financial Officer and Executive Vice President (Principal Financial Officer)
|
|
1.
|
The
Quarterly
Report on Form
10-Q
of the Company for the
quarter
ended
September 30, 2016
(the “Report”) fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934 (15 U.S.C. 78m); and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
/s/ G
ARY
K
AIN
|
|
Name:
|
Gary Kain
|
|
Title:
|
Chief Executive Officer,
President and Chief Investment Officer (Principal Executive Officer)
|
|
Date:
|
November 7, 2016
|
|
|
|
|
|
/s/ P
ETER
F
EDERICO
|
|
Name:
|
Peter Federico
|
|
Title:
|
Chief Financial Officer and
Executive Vice President (Principal Financial Officer)
|
|
Date:
|
November 7, 2016
|
|