Attached files

file filename
8-K - 8-K - MFA FINANCIAL, INC.a12-17600_18k.htm

Exhibit 99.1

 

MFA

 

FINANCIAL, INC.

 

350 Park Avenue

New York, New York 10022

 

 

PRESS RELEASE

FOR IMMEDIATE RELEASE

 

 

 

August 6, 2012

 

NEW YORK METRO

 

 

 

CONTACT:

MFA Investor Relations

NYSE : MFA

 

800-892-7547

 

 

www.mfa-reit.com

 

 

MFA Financial, Inc.

Announces Second Quarter 2012 Financial Results

 

NEW YORK - MFA Financial, Inc. (NYSE:MFA) today announced financial results for the second quarter ended June 30, 2012.

 

Second Quarter 2012 and other recent highlights:

 

·                  Second quarter net income per common share of $0.20 and Core Earnings (as defined below) per common share of $0.20.

 

·                  Book value per common share of $7.45 as of June 30, 2012, compared to $7.49 as of March 31, 2012.

 

·                  We continue to focus on adding longer-term financing for our Non-Agency MBS holdings.  On June 29, 2012, we added a $350 million 3-year repurchase agreement to finance Non-Agency MBS assets.

 

·                  On July 31, 2012, MFA paid its second quarter 2012 dividend of $0.23 per share of common stock to stockholders of record as of July 13, 2012.

 

·                  MFA’s REIT taxable income exceeded Core Earnings in the first half of 2012, primarily due to the fact that for Non-Agency MBS acquired at a discount, Core Earnings are reduced by credit reserves for estimated future losses while taxable income is reduced by realized losses only when they actually occur.  MFA typically distributes annually approximately 100% of its REIT taxable income and consequently, dividends exceeded Core Earnings in the first two quarters of 2012.  We currently anticipate that MFA’s REIT taxable income and Core Earnings will trend closer together in the second half of 2012.

 



 

For the second quarter ended June 30, 2012, MFA generated net income allocable to common stockholders of $72.3 million, or $0.20 per share of common stock.  Core Earnings for the second quarter were $73.0 million, or $0.20 per share of common stock.  “Core Earnings” is a Non-GAAP financial measure, which reflects net income excluding $280,000 of other-than-temporary impairment charges and a $425,000 decrease in the fair value of the securities underlying our Linked Transactions.

 

Stewart Zimmerman, MFA’s Chairman of the Board and CEO, said, “MFA continues to provide stockholders with attractive returns through what we believe to be appropriately leveraged investments in both Agency and Non-Agency residential MBS.  At quarter-end our debt to equity ratio (including the liabilities underlying our Linked Transactions) was 3.6:1.  In this low interest rate environment, core earnings per share was $0.20 versus $0.21 in the first quarter.  Our Agency portfolio had an average amortized cost basis of 102.9% of par as of June 30, 2012, and generated a 2.95% yield in the second quarter.  Our Non-Agency portfolio had an average amortized cost of 73.0% of par as of June 30, 2012, and generated a loss-adjusted yield of 6.75% in the second quarter (Non-Agency average cost and loss-adjusted yield are adjusted for the impact of MBS Linked Transactions).”

 

“We believe MFA, an internally managed REIT, continues to be a very efficient vehicle for delivering the benefits of residential MBS investment to stockholders.  For the three months ended June 30, 2012, MFA’s cost for compensation and benefits and other general and administrative expenses were $8.4 million or an annualized 1.21% of stockholders’ equity as of June 30, 2012.”

 

William Gorin, MFA’s President, added, “While housing fundamentals remain moderate to weak, we believe that we have appropriately factored this into our cash flow projections and credit reserve estimates.  Our Non-Agency MBS loss adjusted yield of 6.75% is based on projected defaults that are approximately twice the amount of underlying mortgage loans that are presently 60+ days delinquent.  These underlying mortgage loans were originated on average more than 6 years ago so that we have access to an average of 74 months of payment history. In the second quarter we continued to add multi-year financing that serves to reduce our reliance on short-term funding for Non-Agency MBS.  While this longer-term financing is incrementally more expensive than short-term financing by approximately 100 basis points, we believe the certainty of the committed term more than justifies the additional cost.”

 

MFA’s $4.741 billion fair market value of Non-Agency MBS had a face amount of $6.360 billion, an amortized cost of $4.643 billion and a net purchase discount of $1.718 billion (all amounts adjusted for the impact of MBS Linked Transactions) at June 30, 2012.  This discount consists of a $1.448 billion credit reserve and other-than-temporary impairments and a $269.7 million net accretable discount.  In addition, at June 30, 2012, these Non-Agency MBS had 4.0% average structured credit enhancement in the form of subordination (subordinated bonds which absorb losses before MFA’s Non-Agency MBS are impacted).  This structured credit enhancement, together with the purchase discount, mitigates MFA’s risk of loss on these investments.  Subsequent to June 30, 2012, market prices of Non-Agency MBS have, in general, increased.

 

2



 

Prepayments for MFA’s MBS portfolio did trend up in the second quarter. Unlike MFA’s Agency MBS, due to their discounted purchase prices, the return on Non-Agency MBS is generally positively impacted if prepayment rates increase.  The following table presents the weighted average prepayment speed on MFA’s MBS portfolio (including MBS underlying Linked Transactions).

 

Table 1

 

 

 

Second Quarter
2012 Average CPR

 

First Quarter
2012 Average CPR

 

MBS Portfolio

 

18.17

%

16.43

%

Agency MBS

 

20.39

%

17.90

%

Non-Agency MBS

 

14.86

%

13.98

%

 

As of June 30, 2012, under its swap agreements, MFA has a weighted average fixed pay rate of interest of 2.75% and a floating receive rate of 0.28% on notional balances totaling $2.948 billion, with an average maturity of 18 months.  In the third quarter $187.7 million notional amount of existing swaps with a weighted average fixed pay rate of 4.41% is scheduled to expire, while in the fourth quarter $341.2 million notional amount with a weighted average fixed pay rate of 4.43% is scheduled to expire.

 

The following table presents MFA’s asset allocation as of June 30, 2012 and the second quarter 2012 yield on average interest earning assets, average MBS cost of funds and net interest rate spread for the various asset types.

 

3



 

Table 2

 

ASSET ALLOCATION (1)

 

 

 

 

 

Non-Agency

 

MBS

 

 

 

Other,

 

 

 

At June 30, 2012

 

Agency MBS

 

MBS (2)

 

Portfolio

 

Cash (3)

 

net (4)

 

Total

 

($ in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost

 

$

6,815,584

 

$

4,642,653

 

$

11,458,237

 

$

602,385

 

$

(32,475

)

$

12,028,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Market Value

 

$

7,014,611

 

$

4,741,281

 

$

11,755,892

 

$

602,385

 

$

(32,475

)

$

12,325,802

 

Less Payable for Unsettled Purchases

 

(99,272

)

 

(99,272

)

 

 

(99,272

)

Less Repurchase Agreements

 

(6,056,139

)

(1,863,013

)

(7,919,152

)

 

 

(7,919,152

)

Less Multi-year Collateralized Financing Arrangements(5)

 

 

(500,499

)

(500,499

)

 

 

(500,499

)

Less Securitized Debt

 

 

(861,255

)

(861,255

)

 

 

(861,255

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less Senior Notes

 

 

 

 

 

(100,000

)

(100,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Allocated

 

$

859,200

 

$

1,516,514

 

$

2,375,714

 

$

602,385

 

$

(132,475

)

$

2,845,624

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less Swaps at Market Value

 

 

 

 

 

(89,823

)

(89,823

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Equity Allocated

 

$

859,200

 

$

1,516,514

 

$

2,375,714

 

$

602,385

 

$

(222,298

)

$

2,755,801

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt/Net Equity Ratio (6)

 

7.16

x

2.13

x

 

 

 

 

 

 

3.63

x

For the Quarter Ended June 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield on Average Interest Earning Assets

 

2.95

%

6.75

%

4.49

%

0.04

%

 

4.37

%

Less Average MBS Cost of Funds (7)

 

(1.63

)

(2.30

)

(1.85

)

 

 

(1.85

)

Less Cost of Senior Notes (8)

 

 

 

 

 

(8.02

)%

(8.02

)

Net Interest Rate Spread

 

1.32

%

4.45

%

2.64

%

0.04

%

(8.02

)%

2.46

%

 


(1)       Information presented with respect to Non-Agency MBS, related repurchase agreement borrowings and resulting totals are presented on a non-GAAP basis.  See the accompanying Reconciliation of non-GAAP Financial Measures.

(2)       Includes Non-Agency MBS and repurchase agreements underlying Linked Transactions.  The purchase of a Non-Agency MBS and repurchase borrowing of this MBS with the same counterparty are accounted for under GAAP as a “linked transaction.”  The two components of a linked transaction (MBS purchase and associated borrowings under a repurchase agreement) are evaluated on a combined basis and are presented net as “Linked Transactions” on MFA’s consolidated balance sheet.

(3)       Includes cash, cash equivalents and restricted cash.

(4)       Includes securities obtained and pledged as collateral, interest receivable, goodwill, prepaid and other assets, obligation to return securities obtained as collateral, Senior Notes, interest payable, derivative hedging instruments at fair value, dividends payable and accrued expenses and other liabilities.

(5)       Multi-year collateralized financing arrangements are viewed by management as having an effective term of 2.5 years, but for GAAP reporting purposes are disclosed within repurchase agreements and as having a contractual term of over 30 days to 90 days.

(6)       Represents the sum of borrowings under repurchase agreements, multi-year collateralized financing arrangements, payable for unsettled purchases, obligation to return securities obtained as collateral, securitized debt, and Senior Notes as a multiple of net equity allocated.

(7)       Includes effect of swaps.

(8)       Includes amortization of Senior Notes issuance costs.

 

4



 

At June 30, 2012, MFA’s $11.756 billion of Agency and Non-Agency MBS, which includes MBS underlying Linked Transactions, were backed by hybrid, adjustable and fixed-rate mortgages.  Additional information about these MBS, including months to reset and three-month average CPR, is presented below:

 

Table 3

 

 

 

Agency MBS

 

Non-Agency MBS

 

Total

 

($ in thousands) 

 

Market

 

Avg

 

Avg

 

Market

 

Avg

 

Avg

 

Market

 

Avg

 

Avg

 

Time to Reset

 

Value

 

MTR (1)

 

CPR (2)

 

Value

 

MTR (1)

 

CPR (2)

 

Value

 

MTR (1)

 

CPR (2)

 

< 2 years (3)

 

$

1,576,125

 

6

 

14.79

%

$

2,657,190

 

4

 

13.34

%

$

4,233,315

 

5

 

13.91

%

2-5 years

 

2,604,936

 

38

 

27.74

 

612,459

 

46

 

16.46

 

3,217,395

 

40

 

25.46

 

> 5 years

 

1,286,885

 

72

 

15.84

 

25,498

 

61

 

23.04

 

1,312,383

 

71

 

16.25

 

ARM-MBS Total

 

$

5,467,946

 

35

 

21.47

%

$

3,295,147

 

14

 

14.17

%

$

8,763,093

 

27

 

18.71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15-year fixed

 

$

1,546,665

 

 

 

16.77

%

$

13,762

 

 

 

0.69

%

$

1,560,427

 

 

 

16.63

%

30-year fixed

 

 

 

 

 

1,426,437

 

 

 

16.60

 

1,426,437

 

 

 

16.60

 

40-year fixed

 

 

 

 

 

5,935

 

 

 

16.96

 

5,935

 

 

 

16.96

 

Fixed-Rate Total

 

$

1,546,665

 

 

 

16.77

%

$

1,446,134

 

 

 

16.44

%

$

2,992,799

 

 

 

16.62

%

MBS Total

 

$

7,014,611

 

 

 

20.39

%

$

4,741,281

 

 

 

14.86

%

$

11,755,892

 

 

 

18.17

%

 


(1) MTR or Months To Reset is the number of months remaining before the coupon interest rate resets. At reset, the MBS coupon will adjust based upon the underlying benchmark interest rate index, margin and periodic or lifetime caps. The MTR does not reflect scheduled amortization or prepayments.

(2) Average CPR weighted by positions as of the beginning of each month in the quarter.

(3) Includes floating rate MBS that may be collateralized by fixed-rate mortgages.

 

MFA plans to hold a conference call on Monday, August 6, 2012, at 10:00 a.m. (Eastern Time) to discuss its second quarter 2012 financial results.  The number to dial in order to listen to the conference call is (800) 288-8960 in the U.S. and Canada.  International callers must dial (612) 332-0228.  A replay of the call will be available through Monday, August 13, 2012, and can be accessed by dialing (800) 475-6701 in the U.S. and Canada or (320) 365-3844 internationally and entering access code 256398.  Live audio of the conference call will also be accessible over the internet at http://www.mfa-reit.com through the appropriate link on MFA’s Investor Information page or, alternatively, over the Thomson Reuters Investor Distribution Network at http://www.earnings.com.  To listen to the call over the internet, go to the applicable website at least 15 minutes before the call to register and to download and install any needed audio software.  An audio replay of the call will also be available on MFA’s website following the call.

 

When used in this press release or other written or oral communications, statements which are not historical in nature, including those containing words such as “believe,” “expect,” “anticipate,” “estimate,” “plan,” “continue,” “intend,” “should,” “may” or similar expressions, are intended to identify “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and, as such, may involve known and unknown risks, uncertainties and assumptions. Statements regarding the following subjects, among others, may be forward-looking: changes in interest rates and the market value of MFA’s MBS; changes in the prepayment rates on the mortgage loans securing MFA’s MBS; MFA’s ability to borrow to finance its assets and the terms, including the cost, maturity and other terms, of any such borrowings; implementation of or changes in government regulations or programs affecting MFA’s business; MFA’s ability to maintain its qualification as a REIT for federal income tax purposes; MFA’s ability to maintain its exemption from registration under the Investment Company Act of 1940, as amended (or the Investment Company Act), including statements regarding the concept release issued by the SEC relating to interpretive issues under the Investment Company Act with respect to the status under the Investment Company Act of certain companies that are in engaged in the business of acquiring mortgages and mortgage-related interests; and risks associated with investing in real estate assets, including changes in business conditions and the general economy. These and other risks, uncertainties and factors, including those described in the annual, quarterly and current reports that MFA files with the Securities and Exchange Commission, could cause MFA’s actual results to differ materially from those projected in any forward-looking statements it makes. All forward-looking statements speak only as of the date on which they are made. New risks and uncertainties arise over time and it is not possible to predict those events or how they may affect MFA. Except as required by law, MFA is not obligated to, and does not intend to, update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

 

5



 

MFA FINANCIAL, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

June 30,

 

December 31,

 

(In Thousands, Except Per Share Amounts)

 

2012

 

2011

 

 

 

(Unaudited)

 

 

 

Assets:

 

 

 

 

 

Mortgage-backed securities (“MBS”):

 

 

 

 

 

Agency MBS, at fair value ($6,470,099 and $6,666,963 pledged as collateral, respectively)

 

$

7,014,611

 

$

7,137,531

 

Non-Agency MBS, at fair value ($1,318,240 and $692,534 pledged as collateral, respectively)

 

2,129,359

 

1,492,376

 

Non-Agency MBS transferred to consolidated variable interest entities (“VIEs”)

 

2,546,534

 

2,283,070

 

Securities obtained and pledged as collateral, at fair value

 

512,907

 

306,401

 

Cash and cash equivalents

 

593,376

 

394,022

 

Restricted cash

 

9,009

 

15,502

 

MBS linked transactions, net (“Linked Transactions”), at fair value

 

14,295

 

55,801

 

Interest receivable

 

44,569

 

42,837

 

Derivative hedging instruments, at fair value

 

 

26

 

Goodwill

 

7,189

 

7,189

 

Prepaid and other assets

 

19,774

 

15,879

 

Total Assets

 

$

12,891,623

 

$

11,750,634

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

Repurchase agreements

 

$

8,368,407

 

$

7,813,159

 

Securitized debt

 

861,255

 

875,520

 

Obligation to return securities obtained as collateral, at fair value

 

512,907

 

306,401

 

8% Senior Notes due 2042 (“Senior Notes”)

 

100,000

 

 

Accrued interest payable

 

13,402

 

9,112

 

Derivative hedging instruments, at fair value

 

89,823

 

114,220

 

Dividends and dividend equivalents rights (“DERs”) payable

 

83,263

 

97,525

 

Payable for unsettled purchases

 

99,272

 

27,056

 

Accrued expenses and other liabilities

 

7,493

 

9,881

 

Total Liabilities

 

$

10,135,822

 

$

9,252,874

 

 

 

 

 

 

 

Stockholders’ Equity:

 

 

 

 

 

Preferred stock, $.01 par value; series A 8.50% cumulative redeemable; 5,000 shares authorized; 3,840 shares issued and outstanding ($96,000 aggregate liquidation preference)

 

$

38

 

$

38

 

Common stock, $.01 par value; 895,000 shares authorized; 356,866 and 356,112 issued and outstanding, respectively

 

3,569

 

3,561

 

Additional paid-in capital, in excess of par

 

2,802,293

 

2,795,925

 

Accumulated deficit

 

(256,283

)

(243,061

)

Accumulated other comprehensive income/(loss)

 

206,184

 

(58,703

)

Total Stockholders’ Equity

 

$

2,755,801

 

$

2,497,760

 

Total Liabilities and Stockholders’ Equity

 

$

12,891,623

 

$

11,750,634

 

 

6



 

MFA FINANCIAL, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

(In Thousands, Except Per Share Amounts)

 

2012

 

2011

 

2012

 

2011

 

 

 

(Unaudited)

 

Interest Income:

 

 

 

 

 

 

 

 

 

Agency MBS

 

$

49,550

 

$

65,982

 

$

102,850

 

$

126,157

 

Non-Agency MBS

 

32,674

 

28,825

 

58,468

 

51,719

 

Non-Agency MBS transferred to consolidated VIEs

 

43,280

 

37,275

 

87,690

 

64,030

 

Cash and cash equivalent investments

 

27

 

27

 

46

 

81

 

Interest Income

 

125,531

 

132,109

 

249,054

 

241,987

 

 

 

 

 

 

 

 

 

 

 

Interest Expense:

 

 

 

 

 

 

 

 

 

Repurchase agreements

 

36,252

 

34,535

 

72,322

 

67,589

 

Securitized debt

 

4,652

 

2,660

 

8,709

 

4,259

 

Senior Notes

 

1,784

 

 

1,784

 

 

Interest Expense

 

42,688

 

37,195

 

82,815

 

71,848

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

82,843

 

94,914

 

166,239

 

170,139

 

 

 

 

 

 

 

 

 

 

 

Other-Than-Temporary Impairments:

 

 

 

 

 

 

 

 

 

Total other-than-temporary impairment losses

 

 

(637

)

(879

)

(637

)

Portion of loss reclassified from other comprehensive income

 

(280

)

(1,755

)

(321

)

(1,755

)

Net Impairment Losses Recognized in Earnings

 

(280

)

(2,392

)

(1,200

)

(2,392

)

 

 

 

 

 

 

 

 

 

 

Other Income/(Loss), net:

 

 

 

 

 

 

 

 

 

Unrealized net gains/(losses) and net interest income from Linked Transactions

 

568

 

(5,613

)

8,267

 

9,237

 

Gains on sales of MBS

 

 

 

2,953

 

 

Revenue from operations of real estate held-for-sale

 

 

375

 

 

756

 

Other, net

 

1

 

12

 

1

 

12

 

Other Income/(Loss), net

 

569

 

(5,226

)

11,221

 

10,005

 

 

 

 

 

 

 

 

 

 

 

Operating and Other Expense:

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

5,156

 

4,991

 

10,768

 

10,114

 

Other general and administrative expense

 

3,210

 

2,789

 

6,013

 

4,950

 

Real estate held-for-sale operating expense

 

 

230

 

 

537

 

Operating and Other Expense

 

8,366

 

8,010

 

16,781

 

15,601

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

74,766

 

79,286

 

159,479

 

162,151

 

Less: Preferred Stock Dividends

 

2,040

 

2,040

 

4,080

 

4,080

 

Net Income Available to Common Stock and Participating Securities

 

$

72,726

 

$

77,246

 

$

155,399

 

$

158,071

 

 

 

 

 

 

 

 

 

 

 

Earnings per Common Share - Basic and Diluted

 

$

0.20

 

$

0.22

 

$

0.43

 

$

0.48

 

 

 

 

 

 

 

 

 

 

 

Dividends Declared per Share of Common Stock

 

$

0.23

 

$

0.25

 

$

0.47

 

$

0.49

 

 

7



 

Reconciliations of Non-GAAP Financial Measures

 

This press release contains disclosures related to MFA’s Core Earnings, Core Earnings per common share, investments in Non-Agency MBS, and returns on such assets for the three months ended June 30, 2012, which constitute non-GAAP financial measures within the meaning of Regulation G promulgated by the Securities and Exchange Commission.  MFA’s management believes that these non-GAAP financial measures presented in this press release, when considered together with GAAP financial measures, provide information that is useful to investors in understanding period-over-period operating results and balance sheet composition.  An analysis of any non-GAAP financial measures should be made in conjunction with results presented in accordance with GAAP.

 

Core Earnings and Core Earnings per common share for the three months ended June 30, 2012, are not measures of performance in accordance with GAAP, as they exclude impairment losses recognized through earnings and changes in fair value of MBS underlying our Linked Transactions.

 

MFA believes that Core Earnings and Core Earnings per share provides investors with a useful measure to assess the performance of the Company’s ongoing business and useful supplemental information to both management and investors in evaluating our financial results.  A reconciliation of the GAAP items discussed above to their non-GAAP measures for the three months ended June 30, 2012, are as follows:

 

Table 4

 

 

 

Three Months Ended

 

 

 

June 30, 2012

 

(In Thousands, Except Per Share Amounts)

 

Reconciliation

 

Basic and 
Diluted EPS

 

GAAP Net Income Available to Common Stock and Participating Securities

 

$

72,726

 

 

Less: Dividends and Dividend Equivalent Rights on Participating Securities

 

(395

)

 

GAAP Net Income Allocable to Common Stockholders

 

$

72,331

 

$

0.20

 

Non-GAAP Adjustments:

 

 

 

 

 

Impairment Losses Recognized in Earnings

 

$

280

 

 

Changes in Net Unrealized Gains on Linked Transactions

 

425

 

 

Total Adjustments to Arrive at Core Earnings

 

$

705

 

$

 

Core Earnings

 

$

73,036

 

$

0.20

 

Weighted Average Common Shares Outstanding - Basic and Diluted

 

356,598

 

 

 

 

As noted above, certain Non-Agency MBS purchases are presented as a component of Linked Transactions in MFA’s GAAP financial statements for the three months ended June 30, 2012.  In assessing the performance of the Non-Agency MBS portfolio, MFA’s management does not view these transactions as linked, but rather views the performance of the linked Non-Agency MBS and the related repurchase agreement borrowings as it would any other Non-Agency MBS that is not part of a linked transaction.  Consequently, MFA considers that these non-GAAP financial measures assist investors in analyzing the performance of MFA’s Non-Agency MBS in the same way that MFA’s management assesses such assets.  However, as noted above, these non-GAAP financial measures do not take into account the effect of the changes in fair value of MBS underlying Linked Transactions and impairment charges on Non-Agency MBS which are reflected in GAAP earnings.

 

8



 

Information pertaining to MFA’s Non-Agency MBS that are a component of Linked Transactions are reconciled below as of and for the three months ended June 30, 2012, with the most directly comparable financial measure calculated in accordance with GAAP, as follows:

 

Table 5

 

 

 

 

 

Adjustments to
Include

 

 

 

 

 

 

 

Assets/Liabilities of

 

 

 

 

 

GAAP Based

 

Underlying Linked

 

Non-GAAP

 

(Dollars in Thousands)

 

Information

 

Transactions

 

Presentation

 

At June 30, 2012:

 

 

 

 

 

 

 

Repurchase Agreement Borrowings

 

$

8,368,407

 

$

51,244 

(1)

$

8,419,651

 

Securitized Debt

 

861,255

 

 

861,255

 

Obligation to Return Securities Obtained as Collateral

 

512,907

 

 

512,907

 

Senior Notes

 

100,000

 

 

100,000

 

Payable for Unsettled MBS Purchases

 

99,272

 

 

99,272

 

Total Borrowings (Debt)

 

$

9,941,841

 

$

51,244 

(1)

$

9,993,085

 

Stockholders’ Equity

 

$

2,755,801

 

$

 

$

2,755,801

 

Debt-to-Equity (Debt/Stockholders’ Equity)

 

3.6

x

 

3.6

x

 

 

 

 

 

 

 

 

For the Three Months Ended June 30, 2012:

 

 

 

 

 

 

 

Average Interest Earning Assets

 

$

11,511,357

 

$

85,552 

(2)

$

11,596,909

 

Interest Income

 

$

125,531

 

$

1,286

 

$

126,817

 

Yield on Average Interest Earning Assets

 

4.36

%

6.02

%

4.37

%

 

 

 

 

 

 

 

 

Average Total Borrowings

 

$

8,981,553

 

$

69,670 

(1)

$

9,051,223

 

Interest Expense

 

$

42,688

 

$

293

 

$

42,981

 

Average Cost of Funds

 

1.91

%

1.69

%

1.91

%

 

 

 

 

 

 

 

 

Net Interest Rate Spread

 

2.45

%

4.33

%

2.46

%

 


(1)  Represents borrowings under repurchase agreements underlying Linked Transactions.

(2)  Represents Non-Agency MBS underlying Linked Transactions.

 

9



 

The table below reconciles MFA’s Non-Agency MBS and related repurchase agreement borrowings and securitized debt on a GAAP basis to reflect on a combined basis its Non-Agency MBS and related repurchase agreements underlying its Linked Transactions, which is a non-GAAP financial measure.  Based on this non-GAAP presentation, MFA has also presented certain resulting performance measures (reflected in the table below) on a Non-GAAP basis.   

 

Table 6

 

 

 

 

 

Adjustments to Include

 

 

 

 

 

 

 

Assets/Liabilities

 

 

 

 

 

GAAP Based

 

Underlying Linked

 

Non-GAAP

 

(Dollars in Thousands)

 

Information (1)

 

Transactions (2)

 

Presentation

 

At June 30, 2012:

 

 

 

 

 

 

 

Amortized Cost of Non-Agency MBS

 

$

4,578,913

 

$

63,740

 

$

4,642,653

 

Fair Value of Non-Agency MBS

 

$

4,675,893

 

$

65,388

 

$

4,741,281

 

Face/Par Value of Non-Agency MBS

 

$

6,283,837

 

$

76,433

 

$

6,360,270

 

Purchase (Discount) Designated as Credit Reserve and OTTI

 

$

(1,440,752

)(3)

$

(7,152

)

$

(1,447,904

)(4)

Net Purchase (Discount) Designated as Accretable

 

(264,172

)

(5,541

)

(269,713

)

Total Purchase (Discount) on Non-Agency MBS

 

$

(1,704,924

)(3)

$

(12,693

)

$

(1,717,617

)(4)

 

 

 

 

 

 

 

 

Non-Agency Repurchase Agreements and Securitized Debt

 

$

3,173,523

 

$

51,244

 

$

3,224,767

 

 

 

 

 

 

 

 

 

For the Three Months Ended June 30, 2012:

 

 

 

 

 

 

 

Non-Agency MBS Average Amortized Cost

 

$

4,490,141

 

$

85,552

 

$

4,575,693

 

Non-Agency Average Total Borrowings

 

$

2,820,831

 

$

69,670

 

$

2,890,501

 

Coupon Interest on Non-Agency MBS

 

$

66,144

 

$

962

 

$

67,106

 

Effective Yield Adjustment (5)

 

9,810

 

324

 

10,134

 

Interest Income on Non-Agency MBS

 

$

75,954

 

$

1,286

 

$

77,240

 

 

 

 

 

 

 

 

 

Interest Expense on Non-Agency Total Borrowings

 

$

16,267

 

$

293

 

$

16,560

 

Yield on Average Interest Earning Non-Agency MBS

 

6.77

%

6.02

%

6.75

%

Non-Agency Average Cost of Funds

 

2.32

 

1.69

 

2.30

 

Non-Agency Interest Rate Spread

 

4.45

%

4.33

%

4.45

%

 


(1)  Includes Non-Agency MBS transferred to consolidated VIEs.

(2)  Adjustment to reflect Non-Agency MBS underlying Linked Transactions and borrowings under repurchase agreements underlying Linked Transactions.

(3)  Amounts disclosed reflect purchase discount designated as credit reserve of $1.388 billion and OTTI of $52.9 million.

(4)  Amounts disclosed reflect purchase discount designated as credit reserve of $1.395 billion and OTTI of $52.9 million.

(5)  The effective yield adjustment on Non-Agency MBS is the difference between net income calculated using the net yield on average interest earning Non-Agency MBS, which is based on management’s estimates of future cash flows for Non-Agency MBS, less the current coupon yield.

 

10