Attached files

file filename
8-K - 8-K - MFA FINANCIAL, INC.a12-26092_18k.htm

Exhibit 99.1

 

MFA


FINANCIAL, INC.


350 Park Avenue

New York, New York 10022

 

 

GRAPHIC

 

 

 

 

PRESS RELEASE

 

 

FOR IMMEDIATE RELEASE

 

 

 

 

November 6, 2012

 

 

NEW YORK METRO

 

 

 

 

CONTACT:

MFA Investor Relations

 

NYSE: MFA

 

800-892-7547

 

 

 

www.mfafinancial.com

 

 

 

MFA Financial, Inc.

Announces Third Quarter 2012 Financial Results

 

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

 

Third Quarter 2012 and other recent highlights:

 

·                  Third quarter net income per common share of $0.21 and Core Earnings (as defined below) per common share of $0.19.

 

·                  Book value per common share grew to $8.80 as of September 30, 2012, compared to $7.45 as of June 30, 2012, and $6.74 at December 31, 2011. This 18% increase in book value per share in the third quarter and the 30% increase in book value per share in the first nine months of 2012 are the result of MFA’s total return strategy of investing in both Agency and discounted Non-Agency MBS.

 

·                  On October 31, 2012, MFA paid its third quarter 2012 dividend of $0.21 per share of common stock to stockholders of record as of October 12, 2012.

 

For the third quarter ended September 30, 2012, MFA generated net income allocable to common stockholders of $75.7 million, or $0.21 per share of common stock.  Core Earnings for the third quarter were $68.9 million, or $0.19 per share of common stock.   “Core Earnings” is a Non-GAAP financial measure, which reflects net income excluding $4.3 million of gains on sale of MBS and a $2.5 million increase 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 3.2:1.  In this low interest rate environment, core earnings per share was $0.19 versus $0.20 in the second quarter.  Our Agency portfolio had an average amortized cost basis of 103.2% of par as of September 30, 2012, and generated a 2.66% yield in the third quarter.  Our Non-Agency portfolio had an average amortized cost of 72.6% of par as of September 30, 2012, and generated a loss-adjusted yield of 6.65% in the third 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 September 30, 2012, MFA’s cost for compensation and benefits and other general and administrative expenses were $8.7 million or an annualized 1.06% of stockholders’ equity as of September 30, 2012.”

 

William Gorin, MFA’s President, added, “The Fed continues to combat deflationary pressures through its monetary policy. Given rising multifamily rents, limited housing construction, capital flows into rent-to-own (REO) foreclosure purchases and demographic-driven U.S. household formation, there have been increasing signs of home price stabilization. However, we continue to appropriately factor in the uncertainty regarding housing fundamentals into our cash flow projection and credit reserve analysis.  Our Non-Agency MBS loss adjusted yield of 6.65% is based on projected defaults that are approximately twice the amount of underlying mortgage loans that are presently 60+ days delinquent. MFA’s Non-Agency MBS prices increased, on average, approximately 6.5 points in the third quarter. We believe this reflects the impact of a shrinking universe of seasoned Non-Agency MBS and improvement in fundamental assumptions as investors assign lower probabilities to the more pessimistic housing scenarios.”

 

MFA’s $5.246 billion fair market value of Non-Agency MBS had a face amount of $6.512 billion, an amortized cost of $4.736 billion and a net purchase discount of $1.776 billion (all amounts adjusted for the impact of MBS Linked Transactions) at September 30, 2012.  This discount consists of a $1.466 billion credit reserve and other-than-temporary impairments and a $309.6 million net accretable discount. In the third quarter, the net transfer to accretable discount from credit reserve was $54.1 million. This amount will be realized in income over the life of the underlying assets. At September 30, 2012, MFA’s Non-Agency MBS had 3.5% average structured credit enhancement in the form of subordination (subordinated bonds which absorb losses before MFA’s Non-Agency MBS are impacted).

 

In the third quarter, the Fed announced that it intends to keep the target range for the Federal Funds rate at 0 to ¼ percent and anticipates that exceptionally low levels are likely to be warranted at least through mid-2015. The Fed also announced that it will increase its holdings of Agency MBS by $40 billion per month until the labor market improves. It is also continuing its policy of reinvesting principal payments from existing Agency MBS holdings, bringing total monthly purchases near $85 billion. These actions have put downward pressure on Agency MBS yields.

 

2



 

Prepayments for MFA’s MBS portfolio did trend up in the third 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

 

 

 

Third Quarter
2012 Average CPR

 

Second Quarter
2012 Average CPR

 

MBS Portfolio

 

19.06

%

18.17

%

Agency MBS

 

21.62

%

20.39

%

Non-Agency MBS

 

15.41

%

14.86

%

 

As of September 30, 2012, under its swap agreements, MFA has a weighted average fixed pay rate of interest of 2.64% and a floating receive rate of 0.25% on notional balances totaling $2.761 billion, with an average maturity of 16 months.  In the fourth quarter, $341.2 million notional amount of existing swaps with a weighted average fixed pay rate of 4.43% is scheduled to expire.

 

3



 

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

 

Table 2

 

ASSET ALLOCATION (1)

 

At September 30, 2012

 

Agency MBS

 

Non-Agency
MBS (2)

 

MBS
Portfolio

 

Cash (3)

 

Other,
net (4)

 

Total

 

($ in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost

 

$

7,218,952

 

$

4,735,911

 

$

11,954,863

 

$

457,455

 

$

(18,758

)

$

12,393,560

 

Market Value

 

$

7,476,848

 

$

5,246,033

 

$

12,722,881

 

$

457,455

 

$

(18,758

)

$

13,161,578

 

Less Payable for Unsettled Purchases

 

(126,035

)

 

(126,035

)

 

 

(126,035

)

Less Repurchase Agreements

 

(6,460,037

)

(1,905,598

)

(8,365,635

)

 

 

(8,365,635

)

Less Multi-year Collateralized Financing Arrangements (5)

 

 

(503,114

)

(503,114

)

 

 

(503,114

)

Less Securitized Debt

 

 

(749,471

)

(749,471

)

 

 

(749,471

)

Less Senior Notes

 

 

 

 

 

(100,000

)

(100,000

)

Equity Allocated

 

$

890,776

 

$

2,087,850

 

$

2,978,626

 

$

457,455

 

$

(118,758

)

$

3,317,323

 

Less Swaps at Market Value

 

 

 

 

 

(78,169

)

(78,169

)

Net Equity Allocated

 

$

890,776

 

$

2,087,850

 

$

2,978,626

 

$

457,455

 

$

(196,927

)

$

3,239,154

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt/Net Equity Ratio (6)

 

7.39

x

1.51

x

3.27

x

 

 

 

 

3.20

x

For the Quarter Ended September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield on Average Interest Earning Assets

 

2.66

%

6.65

%

4.26

%

0.04

%

 

4.12

%

Less Average MBS Cost of Funds (7)

 

(1.53

)

(2.40

)

(1.82

)

 

 

(1.82

)

Less Cost of Senior Notes (8)

 

 

 

 

 

(8.03

)%

(8.03

)

Net Interest Rate Spread

 

1.13

%

4.25

%

2.44

%

0.04

%

(8.03

)%

2.23

%

 


(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 of $509.7 million, 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 3.3 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 of $509.7 million, 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 September 30, 2012, MFA’s $12.723 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)

 

$

1,621,052

 

7

 

20.56

%

$

2,955,601

 

5

 

14.30

%

$

4,576,653

 

6

 

16.58

%

2-5 years

 

2,414,580

 

38

 

30.43

 

664,114

 

47

 

18.67

 

3,078,694

 

40

 

27.96

 

> 5 years

 

1,279,614

 

75

 

16.17

 

 

 

 

1,279,614

 

75

 

16.17

 

ARM-MBS Total

 

$

5,315,246

 

37

 

24.03

%

$

3,619,715

 

13

 

15.12

%

$

8,934,961

 

28

 

20.52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15-year fixed

 

$

2,161,602

 

 

 

14.41

%

$

12,165

 

 

 

27.99

%

$

2,173,767

 

 

 

14.51

%

30-year fixed

 

 

 

 

 

1,607,696

 

 

 

15.98

 

1,607,696

 

 

 

15.98

 

40-year fixed

 

 

 

 

 

6,457

 

 

 

13.33

 

6,457

 

 

 

13.33

 

Fixed-Rate Total

 

$

2,161,602

 

 

 

14.41

%

$

1,626,318

 

 

 

16.07

%

$

3,787,920

 

 

 

15.18

%

MBS Total

 

$

7,476,848

 

 

 

21.62

%

$

5,246,033

 

 

 

15.41

%

$

12,722,881

 

 

 

19.06

%

 


(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 Tuesday, November 6, 2012, at 10:00 a.m. (Eastern Time) to discuss its third quarter 2012 financial results.  The number to dial in order to listen to the conference call is (866) 269-9608 in the U.S. and Canada.  International callers must dial is (612) 332-0718. A replay of the call will be available through Wednesday, February 6, 2013, and can be accessed by dialing (800) 475-6701 in the U.S. and Canada or (320) 365-3844 internationally and entering access code 270066.  Live audio of the conference call will also be accessible over the internet at http://www.mfafinancial.com through the appropriate link on MFA’s Investor Information page. To listen to the call over the internet, go to the 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 “will,” “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; changes in the default rates and management’s assumptions regarding default rates on the mortgage loans securing MFA’s Non-Agency MBS; MFA’s ability to borrow to finance its assets and the terms, including the cost, maturity and other terms, of any such borrowing; 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 BALANCE SHEETS

 

 

 

September 30,

 

December 31,

 

(In Thousands, Except Per Share Amounts)

 

2012

 

2011

 

 

 

(Unaudited)

 

 

 

Assets:

 

 

 

 

 

Mortgage-backed securities (“MBS”):

 

 

 

 

 

Agency MBS, at fair value ($6,902,954 and $6,666,963 pledged as collateral, respectively)

 

$

7,476,848

 

$

7,137,531

 

Non-Agency MBS, at fair value ($1,489,463 and $692,534 pledged as collateral, respectively)

 

2,541,846

 

1,492,376

 

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

 

2,655,129

 

2,283,070

 

Securities obtained and pledged as collateral, at fair value

 

509,704

 

306,401

 

Cash and cash equivalents

 

450,442

 

394,022

 

Restricted cash

 

7,013

 

15,502

 

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

 

12,767

 

55,801

 

Interest receivable

 

44,980

 

42,837

 

Derivative hedging instruments, at fair value

 

 

26

 

Goodwill

 

7,189

 

7,189

 

Prepaid and other assets

 

29,251

 

15,879

 

Total Assets

 

$

13,735,169

 

$

11,750,634

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

Repurchase agreements

 

$

8,832,326

 

$

7,813,159

 

Securitized debt

 

749,471

 

875,520

 

Obligation to return securities obtained as collateral, at fair value

 

509,704

 

306,401

 

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

 

100,000

 

 

Accrued interest payable

 

14,117

 

9,112

 

Derivative hedging instruments, at fair value

 

78,169

 

114,220

 

Dividends and dividend equivalents rights (“DERs”) payable

 

76,051

 

97,525

 

Payable for unsettled purchases

 

126,035

 

27,056

 

Accrued expenses and other liabilities

 

10,142

 

9,881

 

Total Liabilities

 

$

10,496,015

 

$

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; 357,013 and 356,112 issued and outstanding, respectively

 

3,570

 

3,561

 

Additional paid-in capital, in excess of par

 

2,804,688

 

2,795,925

 

Accumulated deficit

 

(255,591

)

(243,061

)

Accumulated other comprehensive income/(loss)

 

686,449

 

(58,703

)

Total Stockholders’ Equity

 

$

3,239,154

 

$

2,497,760

 

Total Liabilities and Stockholders’ Equity

 

$

13,735,169

 

$

11,750,634

 

 

6



 

MFA FINANCIAL, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

(In Thousands, Except Per Share Amounts)

 

2012

 

2011

 

2012

 

2011

 

 

 

(Unaudited)

 

Interest Income:

 

 

 

 

 

 

 

 

 

Agency MBS

 

$

47,198

 

$

59,957

 

$

150,048

 

$

186,114

 

Non-Agency MBS

 

37,087

 

24,379

 

95,555

 

76,098

 

Non-Agency MBS transferred to consolidated VIEs

 

40,812

 

46,405

 

128,502

 

110,435

 

Cash and cash equivalent investments

 

38

 

25

 

84

 

106

 

Interest Income

 

125,135

 

130,766

 

374,189

 

372,753

 

 

 

 

 

 

 

 

 

 

 

Interest Expense:

 

 

 

 

 

 

 

 

 

Repurchase agreements

 

39,317

 

34,924

 

111,639

 

102,513

 

Securitized debt

 

4,477

 

3,828

 

13,186

 

8,087

 

Senior Notes

 

2,007

 

 

3,791

 

 

Interest Expense

 

45,801

 

38,752

 

128,616

 

110,600

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

79,334

 

92,014

 

245,573

 

262,153

 

 

 

 

 

 

 

 

 

 

 

Other-Than-Temporary Impairments:

 

 

 

 

 

 

 

 

 

Total other-than-temporary impairment losses

 

 

(14,913

)

(879

)

(15,550

)

Portion of loss recognized in/(reclassified from) other comprehensive income

 

 

10,922

 

(321

)

9,167

 

Net Impairment Losses Recognized in Earnings

 

 

(3,991

)

(1,200

)

(6,383

)

 

 

 

 

 

 

 

 

 

 

Other Income, net:

 

 

 

 

 

 

 

 

 

Unrealized net gains and net interest income from Linked Transactions

 

3,177

 

733

 

11,444

 

9,970

 

Gains on sales of MBS

 

4,279

 

4,196

 

7,232

 

4,196

 

Revenue from operations of real estate held-for-sale

 

 

390

 

 

1,146

 

Other, net

 

1

 

(898

)

2

 

(886

)

Other Income, net

 

7,457

 

4,421

 

18,678

 

14,426

 

 

 

 

 

 

 

 

 

 

 

Operating and Other Expense:

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

5,984

 

5,477

 

16,752

 

15,591

 

Other general and administrative expense

 

2,666

 

3,031

 

8,679

 

7,981

 

Real estate held-for-sale operating expense

 

 

237

 

 

774

 

Operating and Other Expense

 

8,650

 

8,745

 

25,431

 

24,346

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

78,141

 

83,699

 

237,620

 

245,850

 

Less: Preferred Stock Dividends

 

2,040

 

2,040

 

6,120

 

6,120

 

Net Income Available to Common Stock and Participating Securities

 

$

76,101

 

$

81,659

 

$

231,500

 

$

239,730

 

 

 

 

 

 

 

 

 

 

 

Earnings per Common Share - Basic and Diluted

 

$

0.21

 

$

0.23

 

$

0.65

 

$

0.71

 

 

 

 

 

 

 

 

 

 

 

Dividends Declared per Share of Common Stock

 

$

0.21

 

$

0.25

 

$

0.68

 

$

0.74

 

 

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 September 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 September 30, 2012, are not measures of performance in accordance with GAAP, as they exclude gains on the sale of MBS 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 September 30, 2012, are as follows:

 

Table 4

 

 

 

Three Months Ended

 

 

 

September 30, 2012

 

(In Thousands, Except Per Share Amounts)

 

Reconciliation

 

Basic and
Diluted EPS

 

GAAP Net Income Available to Common Stock and Participating Securities

 

$

76,101

 

 

Less: Dividends and Dividend Equivalent Rights on Participating Securities

 

(360

)

 

GAAP Net Income Allocable to Common Stockholders

 

$

75,741

 

$

0.21

 

Non-GAAP Adjustments:

 

 

 

 

 

Net Unrealized Gains on Linked Transactions

 

$

(2,533

)

 

Gains on Sales of MBS

 

(4,279

)

 

 

Total Adjustments to Arrive at Core Earnings

 

$

(6,812

)

$

(0.02

)

Core Earnings

 

$

68,929

 

$

0.19

 

Weighted Average Common Shares Outstanding - Basic and Diluted

 

356,921

 

 

 

 

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 September 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 gains on sales of 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 September 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 September 30, 2012:

 

 

 

 

 

 

 

Repurchase Agreement Borrowings

 

$

8,832,326

 

$

36,423

(1)

$

8,868,749

 

Securitized Debt

 

749,471

 

 

749,471

 

Obligation to Return Securities Obtained as Collateral

 

509,704

 

 

509,704

 

Senior Notes

 

100,000

 

 

100,000

 

Payable for Unsettled MBS Purchases

 

126,035

 

 

126,035

 

Total Borrowings (Debt)

 

$

10,317,536

 

$

36,423

(1)

$

10,353,959

 

Stockholders’ Equity

 

$

3,239,154

 

$

 

$

3,239,154

 

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

 

3.2

x

 

3.2

x

 

 

 

 

 

 

 

 

For the Three Months Ended September 30, 2012:

 

 

 

 

 

 

 

Average Interest Earning Assets

 

$

12,185,427

 

$

51,173

(2)

$

12,236,600

 

Interest Income

 

$

125,135

 

$

812

 

$

125,947

 

Yield on Average Interest Earning Assets

 

4.11

%

6.34

%

4.12

%

 

 

 

 

 

 

 

 

Average Total Borrowings

 

$

9,660,381

 

$

40,373

(1)

$

9,700,754

 

Interest Expense

 

$

45,801

 

$

168

 

$

45,969

 

Average Cost of Funds

 

1.89

%

1.66

%

1.89

%

Net Interest Rate Spread

 

2.22

%

4.68

%

2.23

%

 


(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 September 30, 2012:

 

 

 

 

 

 

 

Amortized Cost of Non-Agency MBS

 

$

4,690,253

 

$

45,658

 

$

4,735,911

 

Fair Value of Non-Agency MBS

 

$

5,196,975

 

$

49,058

 

$

5,246,033

 

Face/Par Value of Non-Agency MBS

 

$

6,457,071

 

$

54,690

 

$

6,511,761

 

 

 

 

 

 

 

 

 

Purchase (Discount) Designated as Credit Reserve and OTTI

 

$

(1,459,651

)(3)

$

(6,646

)

$

(1,466,297

)(4)

Net Purchase (Discount) Designated as Accretable

 

(307,167

)

(2,386

)

(309,553

)

Total Purchase (Discount) on Non-Agency MBS

 

$

(1,766,818

)(3)

$

(9,032

)

$

(1,775,850

)(4)

Non-Agency Repurchase Agreements and Securitized Debt

 

$

3,121,760

 

$

36,423

 

$

3,158,183

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30, 2012:

 

 

 

 

 

 

 

Non-Agency MBS Average Amortized Cost

 

$

4,685,068

 

$

51,173

 

$

4,736,241

 

Non-Agency Average Total Borrowings

 

$

3,161,971

 

$

40,373

 

$

3,202,344

 

 

 

 

 

 

 

 

 

Coupon Interest on Non-Agency MBS

 

$

69,139

 

$

640

 

$

69,779

 

 

 

 

 

 

 

 

 

Effective Yield Adjustment (5)

 

8,760

 

172

 

8,932

 

Interest Income on Non-Agency MBS

 

$

77,899

 

$

812

 

$

78,711

 

 

 

 

 

 

 

 

 

Interest Expense on Non-Agency Total Borrowings

 

$

19,143

 

$

168

 

$

19,311

 

 

 

 

 

 

 

 

 

Yield on Average Interest Earning Non-Agency MBS

 

6.65

%

6.34

%

6.65

%

Non-Agency Average Cost of Funds

 

2.41

 

1.66

 

2.40

 

Non-Agency Interest Rate Spread

 

4.24

%

4.68

%

4.25

%

 


(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 $1.409 billion and OTTI of $50.3 million.

(4)  Amounts disclosed reflect purchase discount designated as credit reserve of $1.416 billion and OTTI of $50.3 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