ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Maryland
|
45-4966519
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
incorporation or organization)
|
Identification Number)
|
Large accelerated filer
¨
|
Accelerated filer
x
|
|
|
Non-accelerated filer
¨
|
Smaller reporting company
¨
|
(Do not check if a smaller reporting company)
|
Emerging growth company
x
|
Class
|
|
Outstanding at May 10, 2018
|
Common stock, $0.01 par value
|
|
23,683,164
|
|
||
|
|
|
Item 1.
|
|
|
|
||
|
||
|
||
|
||
|
||
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
|
|
|
|
|
|
Item 1.
|
||
Item 1A.
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
Item 5.
|
||
Item 6.
|
||
|
|
|
|
|
|
Three Months Ended March 31, 2018
|
|
Three Months Ended March 31, 2017
|
||||
|
|
(unaudited)
|
|
(unaudited)
|
||||
Revenues:
|
|
|
|
|
|
|
||
Interest income:
|
|
|
|
|
|
|
||
Available-for-sale securities
|
|
$
|
7,079,590
|
|
|
$
|
6,822,622
|
|
Mortgage loans held-for-sale
|
|
—
|
|
|
28,763
|
|
||
Multi-family loans held in securitization trusts
|
|
13,227,188
|
|
|
13,948,754
|
|
||
Residential loans held in securitization trusts
|
|
1,147,641
|
|
|
1,355,438
|
|
||
Cash and cash equivalents
|
|
61,042
|
|
|
35,734
|
|
||
Interest expense:
|
|
|
|
|
|
|
||
Repurchase agreements - available-for-sale securities
|
|
(4,951,537
|
)
|
|
(2,095,474
|
)
|
||
Multi-family securitized debt obligations
|
|
(12,526,295
|
)
|
|
(13,237,724
|
)
|
||
Residential securitized debt obligations
|
|
(920,057
|
)
|
|
(1,074,352
|
)
|
||
|
|
|
|
|
||||
Net interest income
|
|
3,117,572
|
|
|
5,783,761
|
|
||
Other income:
|
|
|
|
|
|
|
||
Realized gain (loss) on sale of investments, net
|
|
(2,848,007
|
)
|
|
(9,317,003
|
)
|
||
Change in unrealized gain (loss) on fair value option securities
|
|
—
|
|
|
9,448,270
|
|
||
Realized gain (loss) on derivative contracts, net
|
|
2,792,794
|
|
|
2,233,051
|
|
||
Change in unrealized gain (loss) on derivative contracts, net
|
|
12,783,088
|
|
|
(3,077,088
|
)
|
||
Realized gain (loss) on mortgage loans held-for-sale
|
|
—
|
|
|
(174
|
)
|
||
Change in unrealized gain (loss) on mortgage loans held-for-sale
|
|
—
|
|
|
(3,709
|
)
|
||
Change in unrealized gain (loss) on mortgage servicing rights
|
|
57,689
|
|
|
(126,446
|
)
|
||
Change in unrealized gain (loss) on multi-family loans held in securitization trusts
|
|
(1,355,774
|
)
|
|
1,299,630
|
|
||
Change in unrealized gain (loss) on residential loans held in securitization trusts
|
|
(255,403
|
)
|
|
(368,343
|
)
|
||
Other interest expense
|
|
—
|
|
|
(152,322
|
)
|
||
Servicing income
|
|
219,978
|
|
|
252,738
|
|
||
Other income
|
|
15,875
|
|
|
12,171
|
|
||
|
|
|
|
|
||||
Total other income (loss)
|
|
11,410,240
|
|
|
200,775
|
|
||
Expenses:
|
|
|
|
|
|
|
||
Management fee
|
|
576,135
|
|
|
544,510
|
|
||
General and administrative expenses
|
|
1,390,061
|
|
|
1,588,572
|
|
||
Operating expenses reimbursable to Manager
|
|
746,092
|
|
|
1,208,943
|
|
||
Other operating expenses
|
|
404,469
|
|
|
220,496
|
|
||
Compensation expense
|
|
96,055
|
|
|
52,874
|
|
||
|
|
|
|
|
||||
Total expenses
|
|
3,212,812
|
|
|
3,615,395
|
|
||
|
|
|
|
|
||||
Net income
|
|
11,315,000
|
|
|
2,369,141
|
|
||
|
|
|
|
|
||||
Dividends to preferred stockholders
|
|
(880,509
|
)
|
|
(880,509
|
)
|
||
|
|
|
|
|
||||
Net income attributable to common stockholders
|
|
$
|
10,434,491
|
|
|
$
|
1,488,632
|
|
|
|
|
|
|
||||
Earnings per share:
|
|
|
|
|
|
|
||
Net income attributable to common stockholders (basic and diluted)
|
|
$
|
10,434,491
|
|
|
$
|
1,488,632
|
|
Weighted average number of shares of common stock outstanding
|
|
23,392,387
|
|
|
17,539,258
|
|
||
Basic and diluted income per share
|
|
$
|
0.45
|
|
|
$
|
0.08
|
|
Dividends declared per share of common stock
|
|
$
|
0.10
|
|
|
$
|
0.15
|
|
|
|
Three Months Ended March 31, 2018
|
|
Three Months Ended March 31, 2017
|
||||
|
|
(unaudited)
|
|
(unaudited)
|
||||
Net income
|
|
$
|
11,315,000
|
|
|
$
|
2,369,141
|
|
|
|
|
|
|
||||
Other comprehensive income (loss):
|
|
|
|
|
|
|
||
Increase (decrease) in net unrealized gain (loss) on available-for-sale securities, net
|
|
(12,154,936
|
)
|
|
3,699,186
|
|
||
Reclassification adjustment for net gain (loss) included in net income (loss)
|
|
1,289,589
|
|
|
(148,284
|
)
|
||
|
|
|
|
|
||||
Total other comprehensive income (loss)
|
|
(10,865,347
|
)
|
|
3,550,902
|
|
||
|
|
|
|
|
||||
Less: Dividends to preferred stockholders
|
|
(880,509
|
)
|
|
(880,509
|
)
|
||
|
|
|
|
|
||||
Comprehensive income attributable to common stockholders
|
|
$
|
(430,856
|
)
|
|
$
|
5,039,534
|
|
|
|
Preferred Stock
|
|
Common Stock
|
|
Additional
Paid in
Capital
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Cumulative
Distributions to
Stockholders
|
|
Accumulated
Earnings
(Deficit)
|
|
Total
Stockholders'
Equity
|
||||||||||||||||||||
|
|
Shares
|
|
Par Value
|
|
Shares
|
|
Par Value
|
|
|
|
|
|
|||||||||||||||||||||
Balance at January 1, 2018
|
|
1,610,000
|
|
|
$
|
37,156,972
|
|
|
22,143,758
|
|
|
$
|
221,393
|
|
|
$
|
224,048,169
|
|
|
$
|
(15,054,484
|
)
|
|
$
|
(104,650,235
|
)
|
|
$
|
4,069,462
|
|
|
$
|
145,791,277
|
|
Issuance of common stock, net
|
|
—
|
|
|
—
|
|
|
1,539,406
|
|
|
15,394
|
|
|
7,327,573
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,342,967
|
|
|||||||
Cost of issuing common stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(32,383
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(32,383
|
)
|
|||||||
Issuance of preferred stock, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Redemption of preferred stock, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Purchase of treasury stock, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Restricted stock compensation expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,804
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,804
|
|
|||||||
Net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,315,000
|
|
|
11,315,000
|
|
|||||||
Increase (decrease) in net unrealized gain (loss) on available-for-sale securities, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,154,936
|
)
|
|
—
|
|
|
—
|
|
|
(12,154,936
|
)
|
|||||||
Reclassification adjustment for net gain (loss) included in net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,289,589
|
|
|
—
|
|
|
—
|
|
|
1,289,589
|
|
|||||||
Reclassification adjustment for other-than-temporary impairments included in net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Common dividends declared
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,314,686
|
)
|
|
—
|
|
|
(2,314,686
|
)
|
|||||||
Preferred dividends declared
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(880,509
|
)
|
|
—
|
|
|
(880,509
|
)
|
|||||||
Balance at March 31, 2018
|
|
1,610,000
|
|
|
$
|
37,156,972
|
|
|
23,683,164
|
|
|
$
|
236,787
|
|
|
$
|
231,348,163
|
|
|
$
|
(25,919,831
|
)
|
|
$
|
(107,845,430
|
)
|
|
$
|
15,384,462
|
|
|
$
|
150,361,123
|
|
|
|
Three Months Ended
March 31, 2018 |
|
Three Months Ended
March 31, 2017 |
||||
|
|
(unaudited)
|
|
(unaudited)
|
||||
Cash flows from operating activities:
|
|
|
|
|
|
|
||
Net income (loss)
|
|
$
|
11,315,000
|
|
|
$
|
2,369,141
|
|
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:
|
|
|
|
|
|
|
||
Amortization/accretion of available-for-sale securities premiums and discounts, net
|
|
1,243,752
|
|
|
(1,399,788
|
)
|
||
Realized (gain) loss on sale of investments, net
|
|
2,848,007
|
|
|
9,317,003
|
|
||
Realized (gain) loss on derivative contracts, net
|
|
(2,792,794
|
)
|
|
(2,233,051
|
)
|
||
Realized (gain) loss on mortgage loans held-for-sale
|
|
—
|
|
|
174
|
|
||
Unrealized (gain) loss on fair value option securities
|
|
—
|
|
|
(9,448,270
|
)
|
||
Unrealized (gain) loss on derivative contracts
|
|
(12,783,088
|
)
|
|
3,077,088
|
|
||
Unrealized (gain) loss on mortgage loans held-for-sale
|
|
—
|
|
|
3,709
|
|
||
Unrealized (gain) loss on mortgage servicing rights
|
|
(57,689
|
)
|
|
126,446
|
|
||
Unrealized (gain) loss on multi-family loans held in securitization trusts
|
|
1,355,774
|
|
|
(1,299,630
|
)
|
||
Unrealized (gain) loss on residential loans held in securitization trusts
|
|
255,403
|
|
|
368,343
|
|
||
Restricted stock compensation expense
|
|
4,804
|
|
|
6,620
|
|
||
Net change in:
|
|
|
|
|
|
|
||
Accrued interest receivable
|
|
100,083
|
|
|
(357,733
|
)
|
||
Deferred offering costs
|
|
(7,617
|
)
|
|
(43
|
)
|
||
Other assets
|
|
143,759
|
|
|
50,764
|
|
||
Accrued interest payable
|
|
(291,435
|
)
|
|
(39,796
|
)
|
||
Deferred income
|
|
51,450
|
|
|
(3,209
|
)
|
||
Fees and expenses payable to Manager
|
|
567,711
|
|
|
(171,000
|
)
|
||
Other accounts payable and accrued expenses
|
|
(63,221
|
)
|
|
(1,681,211
|
)
|
||
Net cash (used in) provided by operating activities
|
|
1,889,899
|
|
|
(1,314,443
|
)
|
||
Cash flows from investing activities:
|
|
|
|
|
|
|
||
Purchase of available-for-sale securities
|
|
—
|
|
|
(229,808,786
|
)
|
||
Proceeds from sales of available-for-sale securities
|
|
144,210,537
|
|
|
46,285,304
|
|
||
Net proceeds from (payments for) derivative contracts
|
|
2,792,794
|
|
|
2,233,051
|
|
||
Principal payments from available-for-sale securities
|
|
36,468,741
|
|
|
23,814,162
|
|
||
Principal payments from mortgage loans held-for-sale
|
|
—
|
|
|
22,696
|
|
||
Investment related receivable
|
|
(136,340,151
|
)
|
|
1,720,692
|
|
||
Due from broker
|
|
12,617,662
|
|
|
(3,329,088
|
)
|
||
Net cash (used in) provided by investing activities
|
|
59,749,583
|
|
|
(159,061,969
|
)
|
||
Cash flows from financing activities:
|
|
|
|
|
|
|
||
Proceeds from (costs for) issuance of common stock
|
|
7,310,584
|
|
|
(9,310
|
)
|
||
Purchase of treasury stock
|
|
—
|
|
|
—
|
|
||
Dividends paid on common stock
|
|
(2,314,686
|
)
|
|
(2,630,889
|
)
|
||
Dividends paid on preferred stock
|
|
(880,509
|
)
|
|
(880,509
|
)
|
||
Proceeds from repurchase agreements - available-for-sale securities
|
|
4,064,474,000
|
|
|
2,720,168,000
|
|
||
Principal repayments of repurchase agreements - available-for-sale securities
|
|
(4,121,936,000
|
)
|
|
(2,553,754,000
|
)
|
||
Net cash (used in) provided by financing activities
|
|
(53,346,611
|
)
|
|
162,893,292
|
|
||
Net increase (decrease) in cash, cash equivalents and restricted cash
|
|
8,292,871
|
|
|
2,516,880
|
|
||
Cash, cash equivalents and restricted cash, beginning of period
|
|
45,622,602
|
|
|
37,889,596
|
|
||
Cash, cash equivalents and restricted cash, end of period
|
|
$
|
53,915,473
|
|
|
$
|
40,406,476
|
|
Supplemental disclosure of cash flow information
|
|
|
|
|
|
|
||
Cash paid for interest
|
|
$
|
5,242,972
|
|
|
$
|
4,147,592
|
|
Non-cash investing and financing activities information
|
|
|
|
|
|
|
||
Dividends declared but not paid at end of period
|
|
$
|
39,132
|
|
|
$
|
39,132
|
|
Net change in unrealized gain (loss) on available-for-sale securities
|
|
$
|
(10,865,347
|
)
|
|
$
|
3,550,902
|
|
Consolidation of multi-family loans held in securitization trusts
|
|
$
|
1,111,092,392
|
|
|
$
|
1,219,903,501
|
|
Consolidation of residential loans held in securitization trusts
|
|
$
|
112,140,311
|
|
|
$
|
132,898,313
|
|
Consolidation of multi-family securitized debt obligations
|
|
$
|
1,090,753,067
|
|
|
$
|
1,200,261,830
|
|
Consolidation of residential securitized debt obligations
|
|
$
|
106,981,993
|
|
|
$
|
126,891,835
|
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Cash and cash equivalents
|
$
|
42,257,248
|
|
|
$
|
34,347,339
|
|
Restricted cash
|
11,658,225
|
|
|
11,275,263
|
|
||
Total cash, cash equivalents and restricted cash
|
$
|
53,915,473
|
|
|
$
|
45,622,602
|
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Available-for-sale securities:
|
|
|
|
|
|
|
||
Agency
|
|
|
|
|
|
|
||
Federal Home Loan Mortgage Corporation
|
|
$
|
430,520,486
|
|
|
$
|
530,640,091
|
|
Federal National Mortgage Association
|
|
664,668,778
|
|
|
754,443,557
|
|
||
Multi-Family
|
|
—
|
|
|
5,742,000
|
|
||
Total available-for-sale securities
|
|
$
|
1,095,189,264
|
|
|
$
|
1,290,825,648
|
|
|
|
March 31, 2018
|
|||||||||||
|
|
Agency
|
|
|
Multi-Family
|
|
Total
|
||||||
Face Value
|
|
$
|
1,098,998,936
|
|
|
|
$
|
—
|
|
|
$
|
1,098,998,936
|
|
Unamortized premium
|
|
20,077,893
|
|
|
|
—
|
|
|
20,077,893
|
|
|||
Unamortized discount
|
|
(404,423
|
)
|
|
|
—
|
|
|
(404,423
|
)
|
|||
Amortized Cost
|
|
1,118,672,406
|
|
|
|
—
|
|
|
1,118,672,406
|
|
|||
Gross unrealized gain
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|||
Gross unrealized (loss)
|
|
(23,483,142
|
)
|
|
|
—
|
|
|
(23,483,142
|
)
|
|||
Fair Value
|
|
$
|
1,095,189,264
|
|
|
|
$
|
—
|
|
|
$
|
1,095,189,264
|
|
|
|
December 31, 2017
|
|||||||||||
|
|
Agency
|
|
|
Multi - Family
|
|
Total
|
||||||
Face Value
|
|
$
|
1,274,329,317
|
|
|
|
$
|
7,500,000
|
|
|
$
|
1,281,829,317
|
|
Unamortized premium
|
|
23,818,687
|
|
|
|
—
|
|
|
23,818,687
|
|
|||
Unamortized discount
|
|
(491,020
|
)
|
|
|
(1,713,542
|
)
|
|
(2,204,562
|
)
|
|||
Amortized Cost
|
|
1,297,656,984
|
|
|
|
5,786,458
|
|
|
1,303,443,442
|
|
|||
Gross unrealized gain
|
|
751,458
|
|
|
|
—
|
|
|
751,458
|
|
|||
Gross unrealized (loss)
|
|
(13,324,794
|
)
|
|
|
(44,458
|
)
|
|
(13,369,252
|
)
|
|||
Fair Value
|
|
$
|
1,285,083,648
|
|
|
|
$
|
5,742,000
|
|
|
$
|
1,290,825,648
|
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
Cumulative credit (loss) at beginning of period
|
|
$
|
(3,074,728
|
)
|
|
$
|
(3,074,728
|
)
|
|
|
|
|
|
||||
Additions:
|
|
|
|
|
|
|
||
Initial (increase) in credit reserves
|
|
—
|
|
|
—
|
|
||
Subsequent (increase) in credit reserves
|
|
—
|
|
|
—
|
|
||
Initial additional other-than-temporary credit impairment losses
|
|
—
|
|
|
—
|
|
||
Subsequent additional other-than-temporary credit impairment losses
|
|
—
|
|
|
—
|
|
||
|
|
|
|
|
||||
Reductions:
|
|
|
|
|
|
|
||
For securities sold decrease in credit reserves
|
|
—
|
|
|
—
|
|
||
For securities sold decrease in other-than-temporary impairment
|
|
—
|
|
|
—
|
|
||
|
|
|
|
|
||||
Cumulative credit (loss) at end of period
|
|
$
|
(3,074,728
|
)
|
|
$
|
(3,074,728
|
)
|
|
|
Less than 12 months
|
|
Greater than 12 months
|
|
Total
|
||||||||||||||||||
|
|
Estimated Fair
Value
|
|
Gross Unrealized
Losses
|
|
Estimated Fair
Value
|
|
Gross Unrealized
Losses
|
|
Estimated Fair
Value
|
|
Gross Unrealized
Losses
|
||||||||||||
March 31, 2018
|
|
$
|
1,003,823,817
|
|
|
$
|
(20,481,607
|
)
|
|
$
|
91,365,447
|
|
|
$
|
(3,001,535
|
)
|
|
$
|
1,095,189,264
|
|
|
$
|
(23,483,142
|
)
|
December 31, 2017
|
|
$
|
1,084,010,586
|
|
|
$
|
(11,135,736
|
)
|
|
$
|
95,024,791
|
|
|
$
|
(2,233,516
|
)
|
|
$
|
1,179,035,377
|
|
|
$
|
(13,369,252
|
)
|
|
|
Three Months Ended
March 31, 2018 |
|
Three Months Ended
March 31, 2017 |
||||
AFS securities sold, at cost
|
|
$
|
147,058,544
|
|
|
$
|
55,602,307
|
|
Proceeds from AFS securities sold
|
|
$
|
144,210,537
|
|
|
$
|
46,285,304
|
|
Net realized gain (loss) on sale of AFS securities
|
|
$
|
(2,848,007
|
)
|
|
$
|
(9,317,003
|
)
|
|
|
March 31, 2018
|
||||||||||
|
|
Agency
|
|
Multi-Family
|
|
Total
|
||||||
Adjustable rate
|
|
$
|
1,094,378,500
|
|
|
$
|
—
|
|
|
$
|
1,094,378,500
|
|
Fixed rate
|
|
810,764
|
|
|
—
|
|
|
810,764
|
|
|||
Total
|
|
$
|
1,095,189,264
|
|
|
$
|
—
|
|
|
$
|
1,095,189,264
|
|
|
|
December 31, 2017
|
||||||||||
|
|
Agency
|
|
Multi- Family
|
|
Total
|
||||||
Adjustable rate
|
|
$
|
1,284,237,670
|
|
|
$
|
—
|
|
|
$
|
1,284,237,670
|
|
Fixed rate
|
|
845,978
|
|
|
5,742,000
|
|
|
6,587,978
|
|
|||
Total
|
|
$
|
1,285,083,648
|
|
|
$
|
5,742,000
|
|
|
$
|
1,290,825,648
|
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Greater than or equal to one year and less than five years
|
|
$
|
992,367,597
|
|
|
$
|
1,187,909,353
|
|
Greater than or equal to five years
|
|
102,821,667
|
|
|
102,916,295
|
|
||
Total
|
|
$
|
1,095,189,264
|
|
|
$
|
1,290,825,648
|
|
|
|
March 31, 2018
|
||||||||||
|
|
Designated
credit reserve
|
|
Unamortized
net discount
|
|
Total
|
||||||
Beginning Balance as of January 1, 2018
|
|
$
|
—
|
|
|
$
|
(2,204,562
|
)
|
|
$
|
(2,204,562
|
)
|
Dispositions
|
|
—
|
|
|
1,736,855
|
|
|
1,736,855
|
|
|||
Accretion of net discount
|
|
—
|
|
|
63,284
|
|
|
63,284
|
|
|||
Ending Balance at March 31, 2018
|
|
$
|
—
|
|
|
$
|
(404,423
|
)
|
|
$
|
(404,423
|
)
|
|
|
December 31, 2017
|
||||||||||
|
|
Designated
credit reserve
|
|
Unamortized
net discount
|
|
Total
|
||||||
Beginning Balance as of January 1, 2017
|
|
$
|
(1,929,833
|
)
|
|
$
|
(27,841,262
|
)
|
|
$
|
(29,771,095
|
)
|
Dispositions
|
|
1,929,833
|
|
|
22,685,756
|
|
|
24,615,589
|
|
|||
Accretion of net discount
|
|
—
|
|
|
2,950,944
|
|
|
2,950,944
|
|
|||
Ending Balance at December 31, 2017
|
|
$
|
—
|
|
|
$
|
(2,204,562
|
)
|
|
$
|
(2,204,562
|
)
|
|
|
Three Months Ended March 31, 2018
|
|
Three Months Ended March 31, 2017
|
||||||||||||||||||||
|
|
Coupon
interest
|
|
Net (premium
amortization)/
discount accretion
|
|
Interest
income
|
|
Coupon
interest
|
|
Net (premium
amortization)/
discount accretion
|
|
Interest
income
|
||||||||||||
Agency
|
|
$
|
8,323,342
|
|
|
$
|
(1,275,855
|
)
|
|
$
|
7,047,487
|
|
|
$
|
5,380,580
|
|
|
$
|
466,291
|
|
|
$
|
5,846,871
|
|
Non-Agency
|
|
—
|
|
|
—
|
|
|
—
|
|
|
42,254
|
|
|
9,946
|
|
|
52,200
|
|
||||||
Multi-Family
|
|
—
|
|
|
32,103
|
|
|
32,103
|
|
|
—
|
|
|
923,551
|
|
|
923,551
|
|
||||||
Total
|
|
$
|
8,323,342
|
|
|
$
|
(1,243,752
|
)
|
|
$
|
7,079,590
|
|
|
$
|
5,422,834
|
|
|
$
|
1,399,788
|
|
|
$
|
6,822,622
|
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
Balance Sheets
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Assets
|
|
|
|
|
|
|
||
Multi-family mortgage loans held in securitization trusts
|
|
$
|
1,106,592,612
|
|
|
$
|
1,130,874,274
|
|
Receivables
|
|
4,499,779
|
|
|
4,377,606
|
|
||
Total assets
|
|
$
|
1,111,092,391
|
|
|
$
|
1,135,251,880
|
|
Liabilities and Equity
|
|
|
|
|
|
|
||
Multi-family securitized debt obligations
|
|
$
|
1,086,279,589
|
|
|
$
|
1,109,204,743
|
|
Payables
|
|
4,473,478
|
|
|
4,352,039
|
|
||
Total liabilities
|
|
$
|
1,090,753,067
|
|
|
$
|
1,113,556,782
|
|
Equity
|
|
20,339,324
|
|
|
21,695,098
|
|
||
Total liabilities and equity
|
|
$
|
1,111,092,391
|
|
|
$
|
1,135,251,880
|
|
Statements of Operations
|
|
Three Months Ended
March 31, 2018 |
|
Three Months Ended
March 31, 2017 |
||||
Interest income
|
|
$
|
13,227,188
|
|
|
$
|
13,948,754
|
|
Interest expense
|
|
12,526,295
|
|
|
13,237,724
|
|
||
Net interest income
|
|
$
|
700,893
|
|
|
$
|
711,030
|
|
General and administrative fees
|
|
(623,254
|
)
|
|
(648,934
|
)
|
||
Unrealized gain (loss) on multi-family loans held in securitization trusts
|
|
(1,355,774
|
)
|
|
1,299,630
|
|
||
Net income (loss)
|
|
$
|
(1,278,135
|
)
|
|
$
|
1,361,726
|
|
|
March 31, 2018
|
|
|
December 31, 2017
|
||
New York
|
16.6
|
%
|
|
New York
|
16.5
|
%
|
Texas
|
14.2
|
%
|
|
Texas
|
14.2
|
%
|
Washington
|
8.7
|
%
|
|
Washington
|
8.7
|
%
|
Colorado
|
7.8
|
%
|
|
Colorado
|
7.8
|
%
|
Georgia
|
5.7
|
%
|
|
Georgia
|
5.7
|
%
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
Balance Sheets
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Assets
|
|
|
|
|
|
|
||
Residential mortgage loans held in securitization trusts
|
|
$
|
111,764,070
|
|
|
$
|
119,756,455
|
|
Receivables
|
|
376,241
|
|
|
396,000
|
|
||
Total assets
|
|
$
|
112,140,311
|
|
|
$
|
120,152,455
|
|
Liabilities and Equity
|
|
|
|
|
|
|
||
Residential securitized debt obligations
|
|
$
|
106,676,747
|
|
|
$
|
114,418,318
|
|
Payables
|
|
305,246
|
|
|
320,417
|
|
||
Total liabilities
|
|
$
|
106,981,993
|
|
|
$
|
114,738,735
|
|
Equity
|
|
5,158,318
|
|
|
5,413,720
|
|
||
Total liabilities and equity
|
|
$
|
112,140,311
|
|
|
$
|
120,152,455
|
|
Statements of Operations
|
|
Three Months Ended
March 31, 2018 |
|
Three Months Ended
March 31, 2017 |
||||
Interest income
|
|
$
|
1,147,641
|
|
|
$
|
1,355,438
|
|
Interest expense
|
|
920,057
|
|
|
1,074,352
|
|
||
Net interest income
|
|
$
|
227,584
|
|
|
$
|
281,086
|
|
General and administrative fees
|
|
(6,928
|
)
|
|
(11,844
|
)
|
||
Unrealized gain (loss) on residential loans held in securitization trusts
|
|
(255,403
|
)
|
|
(368,343
|
)
|
||
Net income (loss)
|
|
$
|
(34,747
|
)
|
|
$
|
(99,101
|
)
|
|
March 31, 2018
|
|
December 31, 2017
|
||
California
|
38.1
|
%
|
|
37.0
|
%
|
Washington
|
13.8
|
%
|
|
15.3
|
%
|
Massachusetts
|
8.5
|
%
|
|
8.1
|
%
|
Florida
|
6.6
|
%
|
|
6.4
|
%
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2017 (unaudited)
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Restricted cash balance held by:
|
|
|
|
|
|
|
||
Broker counterparties for derivatives trading
|
|
$
|
(13,741,125
|
)
|
|
$
|
(1,123,463
|
)
|
Repurchase counterparties as restricted collateral
|
|
11,658,225
|
|
|
11,275,263
|
|
||
Total
|
|
$
|
(2,082,900
|
)
|
|
$
|
10,151,800
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||
|
|
Amount
outstanding
|
|
Weighted
average
interest rate
|
|
Market value
of collateral held
|
|
Amount
outstanding
|
|
Weighted
average
interest rate
|
|
Market value
of collateral held
|
||||||||||
Agency
|
|
$
|
1,174,281,000
|
|
|
1.87
|
%
|
|
$
|
1,233,451,363
|
|
|
$
|
1,228,349,000
|
|
|
1.55
|
%
|
|
$
|
1,285,083,649
|
|
Non-Agency
|
|
2,779,000
|
|
|
3.95
|
%
|
|
4,152,493
|
|
|
2,555,000
|
|
|
3.38
|
%
|
|
4,399,779
|
|
||||
Multi-Family
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
3,618,000
|
|
|
3.16
|
%
|
|
5,742,000
|
|
||||
Total
|
|
$
|
1,177,060,000
|
|
|
1.88
|
%
|
|
$
|
1,237,603,856
|
|
|
$
|
1,234,522,000
|
|
|
1.56
|
%
|
|
$
|
1,295,225,428
|
|
|
|
March 31, 2018
|
|||||||||||
Repurchase Agreement Counterparties
|
|
Amount
Outstanding
|
|
Percent of total
amount outstanding
|
|
Weighted
days to maturity
|
|
Market Value
of collateral held
|
|||||
North America
|
|
895,289,000
|
|
|
76.06
|
%
|
|
11
|
|
941,208,763
|
|
||
Asia (1)
|
|
278,992,000
|
|
|
23.70
|
%
|
|
16
|
|
292,242,600
|
|
||
Europe (1)
|
|
2,779,000
|
|
|
0.24
|
%
|
|
80
|
|
4,152,493
|
|
||
Total
|
|
$
|
1,177,060,000
|
|
|
100.00
|
%
|
|
12
|
|
$
|
1,237,603,856
|
|
|
|
December 31, 2017
|
|||||||||||
Repurchase Agreement Counterparties
|
|
Amount
Outstanding
|
|
Percent of total
amount outstanding
|
|
Weighted
days to maturity
|
|
Market Value
of collateral held
|
|||||
North America
|
|
939,438,000
|
|
|
76.10
|
%
|
|
13
|
|
985,672,703
|
|
||
Asia (1)
|
|
292,529,000
|
|
|
23.70
|
%
|
|
14
|
|
305,152,946
|
|
||
Europe (1)
|
|
2,555,000
|
|
|
0.20
|
%
|
|
78
|
|
4,399,779
|
|
||
Total
|
|
$
|
1,234,522,000
|
|
|
100.00
|
%
|
|
13
|
|
$
|
1,295,225,428
|
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
|
|
March 31, 2018
|
||||||||||||||||||||
|
|
Derivative Assets
|
|
Derivative Liabilities
|
||||||||||||||||||
|
|
Contracts
|
|
Fair value
|
|
Notional
|
|
Contracts
|
|
Fair value
|
|
Notional
|
||||||||||
Eurodollar Futures (Short positions)
|
|
13,505
|
|
|
$
|
18,132,700
|
|
|
$
|
13,505,000,000
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Total
|
|
13,505
|
|
|
$
|
18,132,700
|
|
|
$
|
13,505,000,000
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
December 31, 2017
|
||||||||||||||||||||
|
|
Derivative Assets
|
|
Derivative Liabilities
|
||||||||||||||||||
|
|
Contracts
|
|
Fair value
|
|
Notional
|
|
Contracts
|
|
Fair value
|
|
Notional
|
||||||||||
Eurodollar Futures (Short positions)
|
|
14,355
|
|
|
$
|
5,349,613
|
|
|
$
|
14,355,000,000
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Total
|
|
14,355
|
|
|
$
|
5,349,613
|
|
|
$
|
14,355,000,000
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
|
|
March 31, 2018
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
Gross amounts not offset
in the Balance Sheet
|
|
|
||||||||||||||
Description
|
|
Gross amounts
of recognized
assets
|
|
Gross amounts
offset in the
Balance Sheet
|
|
Net amounts
of assets
presented in the
Balance Sheet
|
|
Financial instruments
|
|
Cash collateral
(Received)/
Pledged
|
|
Net
amount
|
||||||||||||
Futures (Short positions)
|
|
$
|
18,132,700
|
|
|
$
|
—
|
|
|
$
|
18,132,700
|
|
|
$
|
—
|
|
|
$
|
(13,741,125
|
)
|
|
$
|
4,391,575
|
|
Total
|
|
$
|
18,132,700
|
|
|
$
|
—
|
|
|
$
|
18,132,700
|
|
|
$
|
—
|
|
|
$
|
(13,741,125
|
)
|
|
$
|
4,391,575
|
|
|
|
December 31, 2017
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
Gross amounts not offset
in the Balance Sheet
|
|
|
||||||||||||||
Description
|
|
Gross amounts
of recognized
assets
|
|
Gross amounts
offset in the
Balance Sheet
|
|
Net amounts
of assets
presented in the
Balance Sheet
|
|
Financial instruments
|
|
Cash collateral
(Received)/
Pledged
|
|
Net
amount
|
||||||||||||
Futures (Short positions)
|
|
$
|
5,349,613
|
|
|
$
|
—
|
|
|
$
|
5,349,613
|
|
|
$
|
—
|
|
|
$
|
(1,123,463
|
)
|
|
$
|
4,226,150
|
|
Total
|
|
$
|
5,349,613
|
|
|
$
|
—
|
|
|
$
|
5,349,613
|
|
|
$
|
—
|
|
|
$
|
(1,123,463
|
)
|
|
$
|
4,226,150
|
|
|
|
March 31, 2018
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
Gross amounts not offset
in the Balance Sheet
|
|
|
||||||||||||||
Description
|
|
Gross amounts
of recognized
liabilities
|
|
Gross amounts
offset in the
Balance Sheet
|
|
Net amounts
of liabilities
presented in the
Balance Sheet
|
|
Financial
instruments
|
|
Cash
collateral
(Received)/
Pledged
|
|
Net
Amount
|
||||||||||||
Repurchase agreements
|
|
$
|
(1,177,060,000
|
)
|
|
$
|
—
|
|
|
$
|
(1,177,060,000
|
)
|
|
$
|
1,177,060,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Total
|
|
$
|
(1,177,060,000
|
)
|
|
$
|
—
|
|
|
$
|
(1,177,060,000
|
)
|
|
$
|
1,177,060,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
December 31, 2017
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
Gross amounts not offset
in the Balance Sheet
|
|
|
||||||||||||||
Description
|
|
Gross amounts
of recognized
liabilities
|
|
Gross amounts
offset in the
Balance Sheet
|
|
Net amounts
of liabilities
presented in the
Balance Sheet
|
|
Financial
instruments
|
|
Cash
collateral
(Received)/
Pledged
|
|
Net
Amount
|
||||||||||||
Repurchase agreements
|
|
$
|
(1,234,522,000
|
)
|
|
$
|
—
|
|
|
$
|
(1,234,522,000
|
)
|
|
$
|
1,234,522,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Total
|
|
$
|
(1,234,522,000
|
)
|
|
$
|
—
|
|
|
$
|
(1,234,522,000
|
)
|
|
$
|
1,234,522,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
|
|
Three Months Ended March 31, 2018
|
||||||||||
Primary underlying risk
|
|
Amount of
realized
gain (loss)
|
|
Amount of
unrealized
appreciation (depreciation)
|
|
Total
|
||||||
Interest rate:
|
|
|
|
|
|
|
|
|
|
|||
Futures
|
|
$
|
2,792,794
|
|
|
$
|
12,783,088
|
|
|
$
|
15,575,882
|
|
Total
|
|
$
|
2,792,794
|
|
|
$
|
12,783,088
|
|
|
$
|
15,575,882
|
|
|
|
Three Months Ended March 31, 2017
|
||||||||||
Primary underlying risk
|
|
Amount of
realized
gain (loss)
|
|
Amount of
unrealized
appreciation (depreciation)
|
|
Total
|
||||||
Interest rate:
|
|
|
|
|
|
|
|
|
|
|||
Futures
|
|
$
|
2,233,051
|
|
|
$
|
(3,077,088
|
)
|
|
$
|
(844,037
|
)
|
Total
|
|
$
|
2,233,051
|
|
|
$
|
(3,077,088
|
)
|
|
$
|
(844,037
|
)
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Balance at beginning of year
|
|
$
|
2,963,861
|
|
|
$
|
3,440,809
|
|
MSRs relating to sales to securitizations
|
|
—
|
|
|
10,910
|
|
||
MSRs related to deconsolidation of securitization trust
|
|
—
|
|
|
—
|
|
||
Changes in fair value due to:
|
|
|
|
|
||||
Changes in valuation inputs or assumptions used in valuation model
|
|
174,761
|
|
|
39,688
|
|
||
Other changes to fair value (1)
|
|
(117,073
|
)
|
|
(527,546
|
)
|
||
Balance at end of period
|
|
$
|
3,021,549
|
|
|
$
|
2,963,861
|
|
|
|
|
|
|
||||
Loans associated with MSRs (2)
|
|
$
|
324,933,643
|
|
|
$
|
338,167,569
|
|
MSR values as percent of loans (3)
|
|
0.93
|
%
|
|
0.88
|
%
|
(1)
|
Amounts represent changes due to realization of expected cash flows.
|
(2)
|
Amounts represent the principal balance of loans associated with MSRs outstanding at
March 31, 2018
and
December 31, 2017
, respectively.
|
(3)
|
Amounts represent the carrying value of MSRs at
March 31, 2018
and
December 31, 2017
, respectively divided by the outstanding balance of the loans
|
|
|
Three Months Ended
March 31, 2018 |
|
Three Months Ended
March 31, 2017 |
||||
Servicing income
|
|
$
|
219,978
|
|
|
$
|
252,738
|
|
Total servicing income
|
|
$
|
219,978
|
|
|
$
|
252,738
|
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
•
|
Level 1 Inputs
– Quoted prices for identical instruments in active markets.
|
•
|
Level 2 Inputs
– Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable.
|
•
|
Level 3 Inputs
– Instruments with primarily unobservable value drivers.
|
|
|
March 31, 2018
|
||||||||||||||
|
|
Quoted prices in
active markets
for identical assets
Level 1
|
|
Significant
other observable
inputs
Level 2
|
|
Unobservable
inputs
Level 3
|
|
Balance as of
March 31, 2018
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Residential mortgage-backed securities (a)
|
|
$
|
—
|
|
|
$
|
1,095,189,264
|
|
|
$
|
—
|
|
|
$
|
1,095,189,264
|
|
Multi-Family mortgage loans held in securitization trusts
|
|
—
|
|
|
1,106,592,612
|
|
|
—
|
|
|
1,106,592,612
|
|
||||
Residential mortgage loans held in securitization trusts
|
|
—
|
|
|
111,764,070
|
|
|
—
|
|
|
111,764,070
|
|
||||
Mortgage servicing rights
|
|
—
|
|
|
—
|
|
|
3,021,549
|
|
|
3,021,549
|
|
||||
Futures (Short positions)
|
|
18,132,700
|
|
|
—
|
|
|
—
|
|
|
18,132,700
|
|
||||
Total
|
|
$
|
18,132,700
|
|
|
$
|
2,313,545,946
|
|
|
$
|
3,021,549
|
|
|
$
|
2,334,700,195
|
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Multi-family securitized debt obligations
|
|
$
|
—
|
|
|
$
|
(1,086,279,589
|
)
|
|
$
|
—
|
|
|
$
|
(1,086,279,589
|
)
|
Residential securitized debt obligations
|
|
—
|
|
|
(106,676,747
|
)
|
|
—
|
|
|
(106,676,747
|
)
|
||||
Total
|
|
$
|
—
|
|
|
$
|
(1,192,956,336
|
)
|
|
$
|
—
|
|
|
$
|
(1,192,956,336
|
)
|
|
|
December 31, 2017
|
||||||||||||||
|
|
Quoted prices in
active markets
for identical assets
Level 1
|
|
Significant
other observable
inputs
Level 2
|
|
Unobservable
inputs
Level 3
|
|
Balance as of
December 31, 2017
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Residential mortgage-backed securities (a)
|
|
$
|
—
|
|
|
$
|
1,290,825,648
|
|
|
$
|
—
|
|
|
$
|
1,290,825,648
|
|
Multi-Family mortgage loans held in securitization trusts
|
|
—
|
|
|
1,130,874,274
|
|
|
—
|
|
|
1,130,874,274
|
|
||||
Residential mortgage loans held in securitization trusts
|
|
—
|
|
|
119,756,455
|
|
|
—
|
|
|
119,756,455
|
|
||||
Mortgage servicing rights
|
|
—
|
|
|
—
|
|
|
2,963,861
|
|
|
2,963,861
|
|
||||
Futures (Short positions)
|
|
5,349,613
|
|
|
—
|
|
|
—
|
|
|
5,349,613
|
|
||||
Total
|
|
$
|
5,349,613
|
|
|
$
|
2,541,456,377
|
|
|
$
|
2,963,861
|
|
|
$
|
2,549,769,851
|
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Multi-family securitized debt obligations
|
|
$
|
—
|
|
|
$
|
(1,109,204,743
|
)
|
|
$
|
—
|
|
|
$
|
(1,109,204,743
|
)
|
Residential securitized debt obligations
|
|
—
|
|
|
(114,418,318
|
)
|
|
—
|
|
|
(114,418,318
|
)
|
||||
Total
|
|
$
|
—
|
|
|
$
|
(1,223,623,061
|
)
|
|
$
|
—
|
|
|
$
|
(1,223,623,061
|
)
|
(a)
|
For more detail about the fair value of the Company’s MBS and type of securities, see Note 3 and Note 4.
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
As of March 31, 2018
|
||||||||
Valuation Technique
|
|
Unobservable Input
|
|
Range
|
|
Weighted Average
|
||
Discounted cash flow
|
|
Constant prepayment rate
|
|
8.0 - 24.2%
|
|
|
12.2
|
%
|
|
|
Discount rate
|
|
12.0
|
%
|
|
12.0
|
%
|
As of December 31, 2017
|
||||||||
Valuation Technique
|
|
Unobservable Input
|
|
Range
|
|
Weighted Average
|
||
Discounted cash flow
|
|
Constant prepayment rate
|
|
8.0 - 25.4%
|
|
|
12.8
|
%
|
|
|
Discount rate
|
|
12.0
|
%
|
|
12.0
|
%
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
|
|
Three Months Ended March 31,
|
||||||||||||
|
|
2018
|
|
2017
|
||||||||||
|
|
Shares
|
|
Weighted Average Grant Date Fair Market Value
|
|
Shares
|
|
Weighted Average Grant Date Fair Market Value
|
||||||
Outstanding Unvested Shares at Beginning of Period
|
|
4,500
|
|
|
$
|
4.33
|
|
|
4,500
|
|
|
$
|
5.97
|
|
Granted
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Vested
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Outstanding Unvested Shares at End of Period
|
|
4,500
|
|
|
$
|
4.33
|
|
|
4,500
|
|
|
$
|
5.97
|
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2018 (unaudited)
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Amount
|
|
Cash Dividend Per Weighted Average Share
|
||||
January 5, 2018
|
|
January 16, 2018
|
|
January 30, 2018
|
|
$
|
737,388
|
|
|
$
|
0.03152
|
|
January 5, 2018
|
|
February 15, 2018
|
|
February 27, 2018
|
|
$
|
788,649
|
|
|
$
|
0.03371
|
|
January 5, 2015
|
|
March 15, 2018
|
|
March 29, 2018
|
|
$
|
788,649
|
|
|
$
|
0.03371
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Amount
|
|
Cash Dividend Per Weighted Average Share
|
||||
January 5, 2018
|
|
January 16, 2018
|
|
January 30, 2018
|
|
$
|
293,503
|
|
|
$
|
0.18230
|
|
January 5, 2018
|
|
February 15, 2018
|
|
February 27, 2018
|
|
$
|
293,503
|
|
|
$
|
0.18230
|
|
January 5, 2018
|
|
March 15, 2018
|
|
March 29, 2018
|
|
$
|
293,503
|
|
|
$
|
0.18230
|
|
|
|
Three Months Ended March 31, 2018
|
|
Three Months Ended March 31, 2017
|
||||||||||||
Net income (loss)
|
|
|
|
$
|
11,315,000
|
|
|
|
|
$
|
2,369,141
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Less dividends paid:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Common stock
|
|
$
|
2,314,686
|
|
|
|
|
|
$
|
2,630,889
|
|
|
|
|
||
Preferred stock
|
|
880,509
|
|
|
|
|
|
880,509
|
|
|
|
|
||||
|
|
|
|
|
3,195,195
|
|
|
|
|
|
3,511,398
|
|
||||
Undistributed earnings (deficit)
|
|
|
|
$
|
8,119,805
|
|
|
|
|
$
|
(1,142,257
|
)
|
|
|
Unvested Share-Based
Payment Awards
|
|
Common Stock
|
|
Unvested Share-Based
Payment Awards
|
|
Common Stock
|
||||||||
Distributed earnings
|
|
$
|
0.10
|
|
|
$
|
0.10
|
|
|
$
|
0.15
|
|
|
$
|
0.15
|
|
Undistributed earnings (deficit)
|
|
0.35
|
|
|
0.35
|
|
|
(0.07
|
)
|
|
(0.07
|
)
|
||||
Total
|
|
$
|
0.45
|
|
|
$
|
0.45
|
|
|
$
|
0.08
|
|
|
$
|
0.08
|
|
|
|
As of March 31, 2018
|
|
As of December 31, 2017
|
|||
|
|
|
|
|
|||
GAAP consolidated net income (loss) attributable to Five Oaks Investment Corp
|
|
12,829
|
|
|
$
|
4,707
|
|
GAAP net loss (income) from REIT operations
|
|
(12,559
|
)
|
|
(4,645
|
)
|
|
GAAP net income (loss) of taxable subsidiary
|
|
270
|
|
|
62
|
|
|
Capitalized transaction fees
|
|
(10
|
)
|
|
(41
|
)
|
|
Unrealized gain (loss)
|
|
(50
|
)
|
|
639
|
|
|
Deferred income
|
|
52
|
|
|
19
|
|
|
Tax income of taxable subsidiary before utilization of net operating losses
|
|
262
|
|
|
679
|
|
|
Utilizations of net operating losses
|
|
(262
|
)
|
|
(679
|
)
|
|
Net tax income of taxable subsidiary
|
|
—
|
|
|
$
|
—
|
|
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
March 31, 2017 (unaudited)
|
|
|
As of March 31, 2018
|
|
As of December 31, 2017
|
||
|
|
|
|
|
||
Accumulated net operating losses of TRS
|
|
269
|
|
|
337
|
|
Unrealized gain
|
|
238
|
|
|
251
|
|
Capitalized transaction costs
|
|
120
|
|
|
122
|
|
Deferred income
|
|
71
|
|
|
57
|
|
AMT Credit
|
|
—
|
|
|
19
|
|
Deferred tax asset (liability)
|
|
698
|
|
|
786
|
|
Valuation allowance
|
|
(698
|
)
|
|
(767
|
)
|
Net non-current deferred tax asset (liability)
|
|
—
|
|
|
19
|
|
•
|
Transitional multi-family and other commercial real estate loans, which are floating-rate loans secured by multi-family and other commercial real estate properties that are not guaranteed by a U.S. Government sponsored entity, or securitizations backed by such loans;
|
•
|
Securitizations backed by multi-family mortgage loans, or Multi-Family MBS;
|
•
|
Agency RMBS, which are residential mortgage-backed securities, for which a U.S. Government agency such as Ginnie Mae or a federally chartered corporation such as Fannie Mae or Freddie Mac, guarantees payments of principal and interest of the securities;
|
•
|
To a limited extent, Non-Agency RMBS, which are RMBS that are not issued or guaranteed by a U.S. Government sponsored entity; and
|
•
|
Other mortgage-related investments, including mortgage servicing rights, or MSRs, CMBS, or other loans or securities backed by real estate.
|
•
|
We reported an economic loss on common equity of 0.61%, comprised of a $0.13 decrease in book value per share and a $0.10 dividend per common share.
(1)
|
•
|
We have reduced our Agency RMBS exposure from $1,285.1 million as of December 31, 2017 to $1,095.2 million as of March 31, 2018. The capital released from this reduction is expected to be redeployed into new investment opportunities in the commercial real estate space as detailed in the Overview above; since quarter end, we have sold an additional $605.6 million in Agency RMBS
|
•
|
During the quarter, we continued the reduction of our credit risk MBS exposure. We reduced our Multi-Family MBS exposure from $27.4 million at December 31, 2017 to $20.3 million as of March 31, 2018 (on a non-GAAP combined basis).
(2)
|
•
|
On April 30, 2018, the Company, announced that it acquired 100% of the equity interests of Hunt CMT Equity, LLC from Hunt Mortgage Group, LLC for an aggregate purchase price of approximately $68.05 million. Assets of Hunt CMT Equity, LLC include the junior retained notes and preferred shares of a commercial real estate collateralized loan obligation, a licensed commercial mortgage lender and eight (8) loan participations.
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Multi-family mortgage loans held in securitization trusts, at fair value (1)
|
|
$
|
1,111,092,391
|
|
|
$
|
1,135,251,880
|
|
Multi-family securitized debt obligations (2)
|
|
$
|
1,090,753,067
|
|
|
$
|
1,113,556,782
|
|
Net investment amount of Multi-Family MBS trusts held by us
|
|
$
|
20,339,324
|
|
|
$
|
21,695,098
|
|
Residential mortgage loans held in securitization trusts, at fair value (1)
|
|
$
|
112,140,311
|
|
|
$
|
120,152,455
|
|
Residential securitized debt obligations (2)
|
|
$
|
106,981,993
|
|
|
$
|
114,738,735
|
|
Net investment amount of residential mortgage loan trusts held by us
|
|
$
|
5,158,318
|
|
|
$
|
5,413,720
|
|
|
|
Principal Balance
|
|
Unamortized Premium (Discount)
|
|
Designated Credit Reserve
|
|
Amortized Cost
|
|
Unrealized Gain/ (Loss)
|
|
Fair Value
|
|
Net Weighted Average Coupon(1)
|
|
Average Yield(2)
|
||||||||||||||
$ in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Agency RMBS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
15 year fixed-rate
|
|
$
|
822
|
|
|
$
|
19
|
|
|
$
|
—
|
|
|
$
|
841
|
|
|
$
|
(30
|
)
|
|
$
|
811
|
|
|
2.50
|
%
|
|
1.84
|
%
|
Hybrid RMBS
|
|
1,098,177
|
|
|
19,655
|
|
|
—
|
|
|
1,117,832
|
|
|
(23,453
|
)
|
|
1,094,379
|
|
|
2.65
|
%
|
|
2.45
|
%
|
||||||
Total Agency RMBS
|
|
1,098,999
|
|
|
19,674
|
|
|
—
|
|
|
1,118,673
|
|
|
(23,483
|
)
|
|
1,095,190
|
|
|
2.65
|
%
|
|
2.45
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Non-Agency RMBS
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
Non-Agency MBS IO, fair value option
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
Total Non-Agency RMBS
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Multi-Family MBS
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
Multi-Family MBS PO
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
Total Multi-Family MBS
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total/Weighted Average (GAAP)
|
|
$
|
1,098,999
|
|
|
$
|
19,674
|
|
|
$
|
—
|
|
|
$
|
1,118,673
|
|
|
$
|
(23,483
|
)
|
|
$
|
1,095,190
|
|
|
2.65
|
%
|
|
2.45
|
%
|
|
|
Principal Balance
|
|
Unamortized Premium (Discount)
|
|
Designated Credit Reserve
|
|
Amortized Cost
|
|
Unrealized Gain/ (Loss)
|
|
Fair Value
|
|
Net Weighted Average Coupon(1)
|
|
Average Yield(2)
|
||||||||||||||
$ in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Agency RMBS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
15 year fixed-rate
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
Hybrid RMBS
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total Agency RMBS
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Non-Agency RMBS
|
|
4,345
|
|
|
(1,086
|
)
|
|
—
|
|
|
3,259
|
|
|
(71
|
)
|
|
3,188
|
|
|
3.73
|
%
|
|
4.98
|
%
|
||||||
Non-Agency MBS IO, fair value option
|
|
112,058
|
|
|
—
|
|
|
—
|
|
|
7,805
|
|
|
(6,840
|
)
|
|
965
|
|
|
0.36
|
%
|
|
5.18
|
%
|
||||||
Total Non-Agency RMBS
|
|
116,403
|
|
|
(1,086
|
)
|
|
—
|
|
|
11,064
|
|
|
(6,911
|
)
|
|
4,153
|
|
|
0.49
|
%
|
|
5.12
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Multi-Family MBS
|
|
8,197
|
|
|
(2,690
|
)
|
|
—
|
|
|
5,507
|
|
|
237
|
|
|
5,744
|
|
|
3.88
|
%
|
|
5.78
|
%
|
||||||
Multi-Family MBS PO
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
Multi-Family MBS PO, fair value option
|
|
21,940
|
|
|
—
|
|
|
—
|
|
|
10,483
|
|
|
4,111
|
|
|
14,594
|
|
|
—
|
%
|
|
—
|
%
|
||||||
Total Multi-Family MBS
|
|
30,137
|
|
|
(2,690
|
)
|
|
—
|
|
|
15,990
|
|
|
4,348
|
|
|
20,338
|
|
|
1.06
|
%
|
|
1.99
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total/Weighted Average (Non-GAAP)
|
|
$
|
146,540
|
|
|
$
|
(3,776
|
)
|
|
$
|
—
|
|
|
$
|
27,054
|
|
|
$
|
(2,563
|
)
|
|
$
|
24,491
|
|
|
0.60
|
%
|
|
3.27
|
%
|
|
|
Principal Balance
|
|
Unamortized Premium (Discount)
|
|
Designated Credit Reserve
|
|
Amortized Cost
|
|
Unrealized Gain/ (Loss)
|
|
Fair Value
|
|
Net Weighted Average Coupon(1)
|
|
Average Yield(2)
|
||||||||||||||
$ in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Agency RMBS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
15 year fixed-rate
|
|
$
|
822
|
|
|
$
|
19
|
|
|
$
|
—
|
|
|
$
|
841
|
|
|
$
|
(30
|
)
|
|
$
|
811
|
|
|
2.50
|
%
|
|
1.84
|
%
|
Hybrid RMBS
|
|
1,098,177
|
|
|
19,655
|
|
|
—
|
|
|
1,117,832
|
|
|
(23,453
|
)
|
|
1,094,379
|
|
|
2.65
|
%
|
|
2.45
|
%
|
||||||
Total Agency RMBS
|
|
1,098,999
|
|
|
19,674
|
|
|
—
|
|
|
1,118,673
|
|
|
(23,483
|
)
|
|
1,095,190
|
|
|
2.65
|
%
|
|
2.45
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Non-Agency RMBS
|
|
4,345
|
|
|
(1,086
|
)
|
|
—
|
|
|
3,259
|
|
|
(71
|
)
|
|
3,188
|
|
|
3.73
|
%
|
|
4.98
|
%
|
||||||
Non-Agency MBS IO, fair value option
|
|
112,058
|
|
|
—
|
|
|
—
|
|
|
7,805
|
|
|
(6,840
|
)
|
|
965
|
|
|
0.36
|
%
|
|
5.18
|
%
|
||||||
Total Non-Agency RMBS
|
|
116,403
|
|
|
(1,086
|
)
|
|
—
|
|
|
11,064
|
|
|
(6,911
|
)
|
|
4,153
|
|
|
0.49
|
%
|
|
5.12
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Multi-Family MBS
|
|
8,197
|
|
|
(2,690
|
)
|
|
—
|
|
|
5,507
|
|
|
237
|
|
|
5,744
|
|
|
3.88
|
%
|
|
5.78
|
%
|
||||||
Multi-Family MBS PO
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
Multi-Family MBS PO, fair value option
|
|
21,940
|
|
|
—
|
|
|
—
|
|
|
10,483
|
|
|
4,111
|
|
|
14,594
|
|
|
—
|
%
|
|
—
|
%
|
||||||
Total Multi-Family MBS
|
|
30,137
|
|
|
(2,690
|
)
|
|
—
|
|
|
15,990
|
|
|
4,348
|
|
|
20,338
|
|
|
1.06
|
%
|
|
1.99
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total/Weighted Average (Non-GAAP)
|
|
$
|
1,245,539
|
|
|
$
|
15,898
|
|
|
$
|
—
|
|
|
$
|
1,145,727
|
|
|
$
|
(26,046
|
)
|
|
$
|
1,119,681
|
|
|
2.41
|
%
|
|
2.47
|
%
|
(1)
|
Weighted average coupon is presented net of servicing and other fees
.
|
(2)
|
Average yield incorporates future prepayment assumptions as discussed in Note 2 to our condensed consolidated financial statements.
|
|
|
Principal Balance
|
|
Unamortized Premium (Discount)
|
|
Designated Credit Reserve
|
|
Amortized Cost
|
|
Unrealized Gain/ (Loss)
|
|
Fair Value
|
|
Net Weighted Average Coupon(1)
|
|
Average Yield(2)
|
||||||||||||||
$ in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Agency RMBS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
15 year fixed-rate
|
|
$
|
842
|
|
|
$
|
20
|
|
|
$
|
—
|
|
|
$
|
862
|
|
|
$
|
(16
|
)
|
|
$
|
846
|
|
|
2.50
|
%
|
|
1.83
|
%
|
Hybrid RMBS
|
|
1,273,487
|
|
|
23,308
|
|
|
—
|
|
|
1,296,795
|
|
|
(12,557
|
)
|
|
1,284,238
|
|
|
2.66
|
%
|
|
2.49
|
%
|
||||||
Total Agency RMBS
|
|
1,274,329
|
|
|
23,328
|
|
|
—
|
|
|
1,297,657
|
|
|
(12,573
|
)
|
|
1,285,084
|
|
|
2.66
|
%
|
|
2.49
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Non-Agency RMBS
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
Non-Agency MBS IO, fair value option
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
Total Non-Agency RMBS
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Multi-Family MBS
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
Multi-Family MBS PO
|
|
7,500
|
|
|
(1,714
|
)
|
|
—
|
|
|
5,786
|
|
|
(44
|
)
|
|
5,742
|
|
|
—
|
%
|
|
6.86
|
%
|
||||||
Multi-Family MBS PO, fair value option
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
Total Multi-Family MBS
|
|
7,500
|
|
|
(1,714
|
)
|
|
—
|
|
|
5,786
|
|
|
(44
|
)
|
|
5,742
|
|
|
—
|
%
|
|
6.86
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total/Weighted Average (GAAP)
|
|
$
|
1,281,829
|
|
|
$
|
21,614
|
|
|
$
|
—
|
|
|
$
|
1,303,443
|
|
|
$
|
(12,617
|
)
|
|
$
|
1,290,826
|
|
|
2.65
|
%
|
|
2.51
|
%
|
|
|
Principal Balance
|
|
Unamortized Premium (Discount)
|
|
Designated Credit Reserve
|
|
Amortized Cost
|
|
Unrealized Gain/ (Loss)
|
|
Fair Value
|
|
Net Weighted Average Coupon(1)
|
|
Average Yield(2)
|
||||||||||||||
$ in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Agency RMBS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
15 year fixed-rate
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
Hybrid RMBS
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total Agency RMBS
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Non-Agency RMBS
|
|
4,345
|
|
|
(1,086
|
)
|
|
—
|
|
|
3,259
|
|
|
45
|
|
|
3,304
|
|
|
3.73
|
%
|
|
4.97
|
%
|
||||||
Non-Agency MBS IO, fair value option
|
|
122,267
|
|
|
—
|
|
|
—
|
|
|
7,805
|
|
|
(6,709
|
)
|
|
1,096
|
|
|
0.37
|
%
|
|
5.72
|
%
|
||||||
Total Non-Agency RMBS
|
|
126,612
|
|
|
(1,086
|
)
|
|
—
|
|
|
11,064
|
|
|
(6,664
|
)
|
|
4,400
|
|
|
0.48
|
%
|
|
5.50
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Multi-Family MBS
|
|
8,197
|
|
|
(2,689
|
)
|
|
—
|
|
|
5,508
|
|
|
1,911
|
|
|
7,419
|
|
|
3.80
|
%
|
|
5.66
|
%
|
||||||
Multi-Family MBS PO
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||||||
Multi-Family MBS PO, fair value option
|
|
21,940
|
|
|
—
|
|
|
—
|
|
|
10,483
|
|
|
3,793
|
|
|
14,276
|
|
|
—
|
%
|
|
—
|
%
|
||||||
Total Multi-Family MBS
|
|
30,137
|
|
|
(2,689
|
)
|
|
—
|
|
|
15,991
|
|
|
5,704
|
|
|
21,695
|
|
|
1.03
|
%
|
|
1.95
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total/Weighted Average (Non-GAAP)
|
|
$
|
156,749
|
|
|
$
|
(3,775
|
)
|
|
$
|
—
|
|
|
$
|
27,055
|
|
|
$
|
(960
|
)
|
|
$
|
26,095
|
|
|
0.59
|
%
|
|
3.40
|
%
|
|
|
Principal Balance
|
|
Unamortized Premium (Discount)
|
|
Designated Credit Reserve
|
|
Amortized Cost
|
|
Unrealized Gain/ (Loss)
|
|
Fair Value
|
|
Net Weighted Average Coupon(1)
|
|
Average Yield(2)
|
||||||||||||||
$ in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Agency RMBS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
15 year fixed-rate
|
|
$
|
842
|
|
|
$
|
20
|
|
|
$
|
—
|
|
|
$
|
862
|
|
|
$
|
(16
|
)
|
|
$
|
846
|
|
|
2.50
|
%
|
|
1.83
|
%
|
Hybrid RMBS
|
|
1,273,487
|
|
|
23,308
|
|
|
—
|
|
|
1,296,795
|
|
|
(12,557
|
)
|
|
1,284,238
|
|
|
2.66
|
%
|
|
2.49
|
%
|
||||||
Total Agency RMBS
|
|
1,274,329
|
|
|
23,328
|
|
|
—
|
|
|
1,297,657
|
|
|
(12,573
|
)
|
|
1,285,084
|
|
|
2.66
|
%
|
|
2.49
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Non-Agency RMBS
|
|
4,345
|
|
|
(1,086
|
)
|
|
—
|
|
|
3,259
|
|
|
45
|
|
|
3,304
|
|
|
3.73
|
%
|
|
4.97
|
%
|
||||||
Non-Agency MBS IO, fair value option
|
|
122,267
|
|
|
—
|
|
|
—
|
|
|
7,805
|
|
|
(6,709
|
)
|
|
1,096
|
|
|
0.37
|
%
|
|
5.72
|
%
|
||||||
Total Non-Agency RMBS
|
|
126,612
|
|
|
(1,086
|
)
|
|
—
|
|
|
11,064
|
|
|
(6,664
|
)
|
|
4,400
|
|
|
0.48
|
%
|
|
5.50
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Multi-Family MBS
|
|
8,197
|
|
|
(2,689
|
)
|
|
—
|
|
|
5,508
|
|
|
1,911
|
|
|
7,419
|
|
|
3.80
|
%
|
|
5.66
|
%
|
||||||
Multi-Family MBS PO
|
|
7,500
|
|
|
(1,714
|
)
|
|
—
|
|
|
5,786
|
|
|
(44
|
)
|
|
5,742
|
|
|
—
|
%
|
|
6.86
|
%
|
||||||
Multi-Family MBS PO, fair value option
|
|
21,940
|
|
|
—
|
|
|
—
|
|
|
10,483
|
|
|
3,793
|
|
|
14,276
|
|
|
—
|
%
|
|
—
|
%
|
||||||
Total Multi-Family MBS
|
|
37,637
|
|
|
(4,403
|
)
|
|
—
|
|
|
21,777
|
|
|
5,660
|
|
|
27,437
|
|
|
0.83
|
%
|
|
3.26
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total/Weighted Average (Non-GAAP)
|
|
$
|
1,438,578
|
|
|
$
|
17,839
|
|
|
$
|
—
|
|
|
$
|
1,330,498
|
|
|
$
|
(13,577
|
)
|
|
$
|
1,316,921
|
|
|
2.42
|
%
|
|
2.53
|
%
|
(1)
|
Weighted average coupon is presented net of servicing and other fees
.
|
(2)
|
Average yield incorporates future prepayment assumptions as discussed in Note 2 to our condensed consolidated financial statements.
|
|
|
March 31, 2018
Fair Value
|
|
December 31, 2017
Fair Value
|
||||
Less than or equal to one year
|
|
$
|
—
|
|
|
$
|
—
|
|
Greater than one year and less than five years
|
|
1,012,943,971
|
|
|
1,209,914,656
|
|
||
Greater than or equal to five years
|
|
106,737,110
|
|
|
107,005,869
|
|
||
Total
|
|
$
|
1,119,681,081
|
|
|
$
|
1,316,920,525
|
|
Period ended March 31, 2018
|
|
Repurchase Agreements for Available-for-Sale Securities
|
||||||||
GAAP and non-GAAP basis
|
|
Period
Average
Balance
|
|
End of Period
Balance
|
|
Maximum Balance
at Month-End
During the Period
|
||||
Period from January 1, 2018 to March 31, 2018
|
|
$
|
1,202,245,944
|
|
|
1,177,060,000
|
|
|
1,214,770,000
|
|
Expiration Year
|
|
Contracts
|
|
Notional (1)
|
|
|
|
Fair Value
|
|||||
Eurodollar Futures Contracts (Short Positions)
|
|
|
|
|
|
|
|
|
|
|
|
||
2018
|
|
2,025
|
|
|
$
|
2,025,000,000
|
|
|
|
|
$
|
2,979,950
|
|
2019
|
|
2,700
|
|
|
2,700,000,000
|
|
|
|
|
4,603,625
|
|
||
2020
|
|
2,700
|
|
|
2,700,000,000
|
|
|
|
|
4,164,737
|
|
||
2021
|
|
2,825
|
|
|
2,825,000,000
|
|
|
|
|
3,535,713
|
|
||
2022
|
|
3,230
|
|
|
3,230,000,000
|
|
|
|
|
2,849,300
|
|
||
2023
|
|
25
|
|
|
25,000,000
|
|
|
|
|
(625
|
)
|
||
Total
|
|
13,505
|
|
|
13,505,000,000
|
|
|
|
|
$
|
18,132,700
|
|
Non-GAAP Basis
|
|
March 31, 2018
|
||||||||||||||||||||||
|
|
Agency MBS
|
|
Multi-Family MBS(1)
|
|
Non-Agency RMBS(1)
|
|
MSRs
|
|
Unrestricted Cash(2)
|
|
Total
|
||||||||||||
Market Value
|
|
$
|
1,095,189,264
|
|
|
$
|
20,339,324
|
|
|
$
|
4,152,493
|
|
|
$
|
4,027,374
|
|
|
$
|
42,257,248
|
|
|
$
|
1,165,965,703
|
|
Repurchase Agreements
|
|
(1,174,281,000
|
)
|
|
—
|
|
|
(2,779,000
|
)
|
|
—
|
|
|
—
|
|
|
(1,177,060,000
|
)
|
||||||
Hedges
|
|
18,132,700
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,132,700
|
|
||||||
Other(3)
|
|
146,476,696
|
|
|
28,836
|
|
|
43,516
|
|
|
—
|
|
|
(1,143,428
|
)
|
|
145,405,620
|
|
||||||
Restricted Cash
|
|
(2,082,900
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,082,900
|
)
|
||||||
Equity Allocated
|
|
$
|
83,434,760
|
|
|
$
|
20,368,160
|
|
|
$
|
1,417,009
|
|
|
$
|
4,027,374
|
|
|
$
|
41,113,820
|
|
|
$
|
150,361,123
|
|
% Equity
|
|
55.5
|
%
|
|
13.5
|
%
|
|
0.9
|
%
|
|
2.7
|
%
|
|
27.3
|
%
|
|
100.0
|
%
|
1.
|
Includes the fair value of our net investments in the FREMF 2011-K13, FREMF 2012-KF01 and CSMC 2014-OAK1 Trusts.
|
3.
|
Includes principal and interest receivable, prepaid and other assets, interest payable, dividend payable and accrued expenses and other liabilities.
|
|
|
Three Months Ended March 31, 2018
|
|
Three Months Ended March 31, 2017
|
||||
|
|
(unaudited)
|
|
(unaudited)
|
||||
Revenues:
|
|
|
|
|
|
|
||
Interest income:
|
|
|
|
|
|
|
||
Available-for-sale securities
|
|
$
|
7,079,590
|
|
|
$
|
6,822,622
|
|
Mortgage loans held-for-sale
|
|
—
|
|
|
28,763
|
|
||
Multi-family loans held in securitization trusts
|
|
13,227,188
|
|
|
13,948,754
|
|
||
Residential loans held in securitization trusts
|
|
1,147,641
|
|
|
1,355,438
|
|
||
Cash and cash equivalents
|
|
61,042
|
|
|
35,734
|
|
||
Interest expense:
|
|
|
|
|
|
|
||
Repurchase agreements - available-for-sale securities
|
|
(4,951,537
|
)
|
|
(2,095,474
|
)
|
||
Multi-family securitized debt obligations
|
|
(12,526,295
|
)
|
|
(13,237,724
|
)
|
||
Residential securitized debt obligations
|
|
(920,057
|
)
|
|
(1,074,352
|
)
|
||
Net interest income
|
|
3,117,572
|
|
|
5,783,761
|
|
||
Other income:
|
|
|
|
|
|
|
||
Realized gain (loss) on sale of investments, net
|
|
(2,848,007
|
)
|
|
(9,317,003
|
)
|
||
Change in unrealized gain (loss) on fair value option securities
|
|
—
|
|
|
9,448,270
|
|
||
Realized gain (loss) on derivative contracts, net
|
|
2,792,794
|
|
|
2,233,051
|
|
||
Change in unrealized gain (loss) on derivative contracts, net
|
|
12,783,088
|
|
|
(3,077,088
|
)
|
||
Realized gain (loss) on mortgage loans held-for-sale
|
|
—
|
|
|
(174
|
)
|
||
Change in unrealized gain (loss) on mortgage loans held-for-sale
|
|
—
|
|
|
(3,709
|
)
|
||
Change in unrealized gain (loss) on mortgage servicing rights
|
|
57,689
|
|
|
(126,446
|
)
|
||
Change in unrealized gain (loss) on multi-family loans held in securitization trusts
|
|
(1,355,774
|
)
|
|
1,299,630
|
|
||
Change in unrealized gain (loss) on residential loans held in securitization trusts
|
|
(255,403
|
)
|
|
(368,343
|
)
|
||
Other interest expense
|
|
—
|
|
|
(152,322
|
)
|
||
Servicing income
|
|
219,978
|
|
|
252,738
|
|
||
Other income
|
|
15,875
|
|
|
12,171
|
|
||
Total other income (loss)
|
|
11,410,240
|
|
|
200,775
|
|
||
Expenses:
|
|
|
|
|
|
|
||
Management fee
|
|
576,135
|
|
|
544,510
|
|
||
General and administrative expenses
|
|
1,390,061
|
|
|
1,588,572
|
|
||
Operating expenses reimbursable to Manager
|
|
746,092
|
|
|
1,208,943
|
|
||
Other operating expenses
|
|
404,469
|
|
|
220,496
|
|
||
Compensation expense
|
|
96,055
|
|
|
52,874
|
|
||
Total expenses
|
|
3,212,812
|
|
|
3,615,395
|
|
||
|
|
|
|
|
||||
Net income (loss)
|
|
11,315,000
|
|
|
2,369,141
|
|
||
Dividends to preferred stockholders
|
|
(880,509
|
)
|
|
(880,509
|
)
|
||
Net income (loss) attributable to common stockholders
|
|
$
|
10,434,491
|
|
|
$
|
1,488,632
|
|
|
|
|
|
|
||||
|
|
|
|
|
Earnings (loss) per share:
|
|
|
|
|
|
|
||
Net income (loss) attributable to common stockholders (basic and diluted)
|
|
$
|
10,434,491
|
|
|
$
|
1,488,632
|
|
Weighted average number of shares of common stock outstanding
|
|
23,392,387
|
|
|
17,539,258
|
|
||
Basic and diluted income (loss) per share
|
|
$
|
0.45
|
|
|
$
|
0.08
|
|
Dividends declared per share of common stock
|
|
$
|
0.10
|
|
|
$
|
0.15
|
|
|
|
Payments Due by Period
|
||||||||||||||
$ in thousands
|
|
Total
|
|
Less Than
1 Year
|
|
1 - 3
Years
|
|
3 - 5
Years
|
|
More Than
5 Years
|
||||||
Repurchase agreements related to available-for-sale securities
|
|
$
|
1,177,060
|
|
|
1,177,060
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total contractual obligations (1)
|
|
$
|
1,177,060
|
|
|
1,177,060
|
|
|
—
|
|
|
—
|
|
|
—
|
|
(1)
|
We exclude multi-family securitized debt obligations, residential securitized debt obligations and related interest expense from the contractual obligations disclosed in the table above as this debt is non-recourse to us, is not cross-collateralized and must be satisfied exclusively from the proceeds of the respective multi-family mortgage loans or residential mortgage loans and related assets held in the securitization trusts.
|
|
|
March 31, 2018
|
||||||||||
|
|
Non-Agency RMBS
(1)
|
|
Multi-Family MBS
(2)
|
|
Agency RMBS
|
||||||
Portfolio Characteristics:
|
|
|
|
|
|
|
||||||
Number of Securities
|
|
4
|
|
|
2
|
|
|
51
|
|
|||
Carrying Value/ Estimated Fair Value
|
|
$
|
4,152,493
|
|
|
$
|
20,339,324
|
|
|
$
|
1,095,189,264
|
|
Amortized Cost
|
|
$
|
11,063,922
|
|
|
$
|
15,991,089
|
|
|
$
|
1,118,672,405
|
|
Current Par Value
|
|
$
|
116,403,368
|
|
|
$
|
30,137,548
|
|
|
$
|
1,098,998,935
|
|
Carrying Value to Current Par
|
|
3.6
|
%
|
|
67.5
|
%
|
|
99.7
|
%
|
|||
Amortized Cost to Current Par
|
|
9.5
|
%
|
|
53.1
|
%
|
|
101.8
|
%
|
|||
Net Weighted Average Coupon
|
|
0.49
|
%
|
|
1.06
|
%
|
|
2.65
|
%
|
|||
3 Month CPR
(3)
|
|
8.5
|
|
|
NA
|
|
|
15.8
|
|
|
|
March 31, 2018
|
|
Collateral Attributes:
|
|
Prime Jumbo New Issue
|
|
Weighted Average Loan Age (months)
|
|
47
|
|
Weighted Average Original Loan-to-Value
|
|
60.3
|
%
|
Weighted Average Original FICO
(4)
|
|
771
|
|
Weighted Average Loan Size
|
|
791.0
|
|
|
|
|
|
Current Performance:
|
|
|
|
60+ Day Delinquencies
|
|
0.7
|
%
|
Average Credit Enhancement
(5)
|
|
17.6
|
%
|
|
|
March 31, 2018
(1)
|
|||||
Coupon Type
|
|
Carrying Value
|
|
% of Non-Agency RMBS
|
|||
Fixed Rate
|
|
$
|
4,152,493
|
|
|
100.0
|
%
|
|
|
|
|
|
|||
Collateral Type
|
|
|
|
|
|
|
|
Prime
|
|
$
|
4,152,493
|
|
|
100.0
|
%
|
|
|
|
|
|
|||
Loan Origination Year
|
|
|
|
|
|
|
|
Post-2011
|
|
$
|
4,152,493
|
|
|
100.0
|
%
|
1.
|
Includes our net investment in the CSMC 2014-OAK1 Trust at
March 31, 2018
on a combined, non-GAAP basis.
|
2.
|
Includes our net investment in the 2011-K13 and 2012-KF01 Trusts at
March 31, 2018
on a combined, non-GAAP basis.
|
3.
|
Three-month CPR is reflective of the prepayment speed on the underlying securitization; however CPR is not necessarily indicative of the proceeds received on our investments. Proceeds received on our RMBS depend on the location of our RMBS within the payments structure of each underlying security.
|
4.
|
FICO represents a mortgage industry accepted credit score of a borrower, which was developed by Fair Isaac Corporation.
|
5.
|
Average credit enhancement remaining on our Non-Agency RMBS portfolio, which is the average amount of protection available to absorb future credit losses due to defaults on the underlying collateral
|
|
|
March 31, 2018
(1)
|
|||||
Current Rating
(6)
|
|
Fair Value
|
|
% of Non-Agency RMBS
|
|||
Rated AAA
|
|
$
|
964,933
|
|
|
23.2
|
%
|
Not Rated
|
|
$
|
3,187,560
|
|
|
76.8
|
%
|
6.
|
Reported based on the lowest rating issued by a rating agency, if more than one rating is issued on the security at the date presented.
|
|
|
March 31, 2018
(1)
|
|||||
Property Location
|
|
Fair Value
|
|
% of Non-Agency RMBS
|
|||
California
|
|
$
|
1,603,723
|
|
|
38.6
|
%
|
Washington
|
|
$
|
572,134
|
|
|
13.8
|
%
|
Massachusetts
|
|
$
|
368,877
|
|
|
8.9
|
%
|
Florida
|
|
$
|
269,768
|
|
|
6.5
|
%
|
Tennessee
|
|
$
|
189,084
|
|
|
4.6
|
%
|
|
|
March 31, 2018
(2)
|
|||||
Current Rating
|
|
Fair Value
|
|
% of Multi-Family MBS
|
|||
Not Rated
|
|
$
|
20,339,324
|
|
|
100.0
|
%
|
Weighted Average Life Breakdown
|
Carrying Value
|
||
|
|
||
Greater than one year and less than five years
|
$
|
1,012,943,971
|
|
Greater than or equal to five years
|
$
|
106,737,110
|
|
March 31, 2018
|
||||
Change in Interest
rates
|
|
Percentage Change in
Projected Net Interest
Income
(1)
|
|
Percentage Change in
Projected Portfolio
Value including Derivatives
(2)
|
1.00%
|
|
(78.83)%
|
|
(0.80)%
|
0.50%
|
|
(39.42)%
|
|
(0.34)%
|
(0.50)%
|
|
39.42%
|
|
0.10%
|
(1.00)%
|
|
78.83%
|
|
(0.19)%
|
(1)
|
Includes underlying interest income and interest expense associated with our net investment in the 2011-K13 and 2012-KF01 Trusts.
|
(2)
|
Agency RMBS and Multi-Family MBS only. Includes the fair value of our net investment in the FREMF 2011-K13 and 2012-KF01Trusts.
|
•
|
relying on our Manager's investment selection process;
|
•
|
monitoring and adjusting, if necessary, the reset index and interest rate related to Agency and Non-Agency RMBS and other mortgage-related investments and our financings;
|
•
|
attempting to structure our financing agreements to have a range of different maturities, terms, amortizations and interest rate adjustment periods;
|
•
|
using hedging instruments, primarily Eurodollar futures, but also interest rate swap agreements, options, interest rate cap agreements, floors and forward sales to adjust the interest rate sensitivity of Agency RMBS and other mortgage-related investments and our borrowings; and
|
•
|
actively managing, on an aggregate basis, the interest rate indices, interest rate adjustment periods and gross reset margins of Agency RMBS and other mortgage-related investments and the interest rate indices and adjustment periods of our financings.
|
|
FIVE OAKS INVESTMENT CORP.
|
|
|
|
|
Dated: May 10, 2018
|
By
|
/s/ James P. Flynn
|
|
|
James P. Flynn
|
|
|
Chief Executive Officer (Principal Executive Officer)
|
|
|
|
Dated: May 10, 2018
|
By
|
/s/ David Oston
|
|
|
David Oston
|
|
|
Chief Financial Officer, Treasurer, Secretary and Director (Principal Financial Officer and Principal Accounting Officer)
|
Exhibit
Number
|
|
Exhibit Description
|
10.30
|
|
|
31.1*
|
|
|
31.2*
|
|
|
32.1**
|
|
|
32.2**
|
|
|
101.INS*
|
|
XBRL Instance Document
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema Document
|
101.CAL*
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
101.DEF*
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
101.LAB*
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
101.PRE*
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
*
|
Filed herewith
|
|
**
|
Furnished herewith
|
|
|
|
|
||
|
|
||
|
|
||
Dated as of April 30, 2018
|
|||
HUNT MORTGAGE GROUP, LLC
and
FIVE OAKS INVESTMENT CORP.
|
|||
|
MEMBERSHIP INTEREST PURCHASE AGREEMENT
|
|
762328-4-26-v3.0
|
|
80-40654266
|
Section 1.1
|
Definitions ................................................................................................................................................................... 2
|
Section 2.1
|
Sale of the Seller Interests ........................................................................................................................................... 4
|
Section 2.2
|
Closing ......................................................................................................................................................................... 5
|
Section 2.3
|
Payment of the Purchase Price .................................................................................................................................... 5
|
Section 2.4
|
Payment of the Accrued Interest ................................................................................................................................. 5
|
Section 3.1
|
Organization; Authority; Non‑Contravention; Compliance ........................................................................................ 5
|
Section 3.2
|
Assets of the Company Entities; No Defaults or Delinquencies ................................................................................. 6
|
Section 3.3
|
No Conflicts; Consents ................................................................................................................................................ 6
|
Section 3.4
|
Capitalization of the Company Entities ....................................................................................................................... 6
|
Section 3.6
|
Liabilities ..................................................................................................................................................................... 7
|
Section 3.7
|
CLO Co-Issuers ........................................................................................................................................................... 7
|
Section 3.9
|
Litigation ..................................................................................................................................................................... 7
|
Section 4.1
|
Organization; Authority; Non‑Contravention; Compliance ........................................................................................ 8
|
Section 4.2
|
No Conflicts; Consents ................................................................................................................................................ 9
|
Section 4.3
|
Brokers and Finders ..................................................................................................................................................... 9
|
Section 4.4
|
Arm's Length Transaction ............................................................................................................................................ 9
|
Section 5.1
|
Survival ....................................................................................................................................................................... 9
|
Section 6.1
|
Primary Guarantor ...................................................................................................................................................... 10
|
Section 7.1
|
Mutual Conditions ...................................................................................................................................................... 10
|
Section 7.2
|
Conditions to Obligations of Seller ........................................................................................................................... 10
|
Section 7.3
|
Conditions to Obligations of Purchaser ...................................................................................................................... 11
|
Section 8.1
|
Assignment; Binding Effect ....................................................................................................................................... 12
|
Section 8.3
|
Consent to Jurisdiction and Service of Process; Waiver of Jury Trial and Certain Damages ................................... 12
|
Section 8.4
|
Notices ....................................................................................................................................................................... 12
|
Section 8.5
|
Headings .................................................................................................................................................................... 13
|
762328-4-26-v3.0
|
|
80-40654266
|
Section 8.6
|
Fees and Expenses; Transfer Taxes ............................................................................................................................ 13
|
Section 8.7
|
Entire Agreement ....................................................................................................................................................... 14
|
Section 8.8
|
Interpretation ............................................................................................................................................................. 14
|
Section 8.9
|
Waiver and Amendment ............................................................................................................................................. 14
|
762328-4-26-v3.0
|
|
80-40654266
|
762328-4-26-v3.0
|
|
80-40654266
|
762328-4-26-v3.0
|
|
80-40654266
|
762328-4-26-v3.0
|
|
80-40654266
|
762328-4-26-v3.0
|
|
80-40654266
|
762328-4-26-v3.0
|
|
80-40654266
|
762328-4-26-v3.0
|
|
80-40654266
|
762328-4-26-v3.0
|
|
80-40654266
|
762328-4-26-v3.0
|
|
80-40654266
|
762328-4-26-v3.0
|
|
80-40654266
|
By:
|
/s/ Michael Larsen
Name: Michael Larsen Title: Chief Financial Officer |
By:
|
/s/ James P. Flynn
Name: James P. Flynn Title: Chief Executive Officer |
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Five Oaks 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 the 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 (or persons performing the equivalent functions):
|
(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: May 10, 2018
|
/s/ James P. Flynn
|
|
James P. Flynn
|
|
Chief Executive Officer
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Five Oaks 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 the 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 (or persons performing the equivalent functions):
|
(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: May 10, 2018
|
/s/ David Oston
|
|
David Oston
|
|
Chief Financial Officer, Treasurer and Secretary (principal financial officer and principal accounting officer)
|
1.
|
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o(d)); and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Date: May 10, 2018
|
/s/ James P. Flynn
|
|
James P. Flynn
|
|
Chief Executive Officer and President (principal executive officer)
|
1.
|
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o(d)); and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Date: May 10, 2018
|
/s/ David Oston
|
|
David Oston
|
|
Chief Financial Officer, Treasurer and Secretary (principal financial officer and principal accounting officer)
|