Attached files
| file | filename |
|---|---|
| 8-K - 8-K - CYS Investments, Inc. | a20131231earningsrelease.htm |
Exhibit 99.1
CYS Investments, Inc. Announces Fourth Quarter and Year Ended 2013 Financial Results
For Immediate Release
NEW YORK, NY – February 10, 2014– CYS Investments, Inc. (NYSE: CYS) (“CYS” or the “Company”) today announced financial results for the quarter and year ended December 31, 2013.
Fourth Quarter 2013 Highlights
• | December 31, 2013 net asset value per common share of $9.24 per share after declaring a $0.32 dividend per common share on December 6, 2013. |
• | December 31, 2013 leverage ratio of 6.97 to 1. |
• | GAAP net loss available to common shares of $97.1 million, or $0.59 per diluted common share. |
• | Core Earnings plus drop income of $62.3 million, or $0.38 per diluted common share ($0.31 Core Earnings and $0.07 drop income). |
• | Operating expenses of 0.89% of average net assets. |
• | Interest rate spread net of hedge including drop income of 1.89%. |
• | Weighted average amortized cost of Agency RMBS of $102.57. |
• | Constant Prepayment Rate of 5.72% for the quarter. |
• | The Company repurchased 5.2 million shares under its share repurchase program, with a weighted average purchase price of $8.28, for approximately $43.3 million in the aggregate. |
2013 Highlights
• | GAAP net loss available to common shares of $491.6 million, or $2.90 per diluted common share. |
• | Core Earnings plus drop income of $243.4 million, or $1.43 per diluted common share ($0.87 Core Earnings and $0.56 drop income). |
• | Operating expenses of 0.98% of average net assets. |
• | Total dividends on common shares of $1.32 per share. |
• | Interest rate spread net of hedge including drop income of 1.48%. |
Market Commentary
The year ended December 31, 2013 was challenging for fixed income investors, especially those that utilize leverage. The strengthening U.S. economy prompted market participants to anticipate changes in policies of the U.S. Federal Reserve (the "Fed"). Specifically, the markets began to anticipate tapering or the end of asset purchases by the Fed, and longer-term, moving the Target Federal Funds rate to a level closer to what the Fed deems neutral. Markets anticipated these policy changes by repricing longer-dated bonds to reflect the likely path of Fed policy over the next several years. These market movements combined to create an outsized interest rate move in the spring of 2013, which pushed Agency RMBS prices much lower. The real economy is testing whether economic growth can continue in a higher interest rate environment, and it is unclear whether U.S. gross domestic product and employment growth will moderate or accelerate. Given this uncertainty, the Company expects interest rate volatility to remain elevated. Importantly, the higher rate environment has created an improved investing environment, which should allow the Company to generate an attractive dividend while operating at the low end of its leverage range, which should reduce volatility in the Company's net asset value. Nevertheless, the Company expects the interest rate environment and its net asset value to remain volatile.
The volatility in rates has caused the Company's common stock to trade at a meaningful discount to its net asset value. The Company sees this as an opportunity to repurchase stock accretively to its stockholders. In 2013, the Company repurchased 13.6 million shares under its share repurchase program, with a weighted average purchase price of $8.49, for approximately $115.7 million in the aggregate. These purchases were accretive to the net asset value at the time of purchase. The Company is committed to repurchasing shares on an accretive basis when market opportunities present themselves.
Leverage & Liquidity
The Company’s leverage ratio at December 31, 2013 was 6.97 to 1 compared to 6.45 to 1 at September 30, 2013. At December 31, 2013, the Company’s liquidity position consisting of unpledged Agency RMBS, U.S. Treasury securities and
1
cash and cash equivalents, was approximately $1.1 billion, or 63.1% of net assets, compared to $1.3 billion, or 65.9% of net assets at September 30, 2013.
Portfolio
At December 31, 2013, the Company's Agency RMBS portfolio declined to $13.9 billion from $14.4 billion at September 30, 2013, as shown in the following table:
December 31, 2013 | September 30, 2013 | ||||||||||||||
Fair Value (in billions) | % of Total | Fair Value (in billions) | % of Total | ||||||||||||
15 Year Fixed Rate | $ | 6.5 | 47 | % | $ | 6.2 | 43 | % | |||||||
20 Year Fixed Rate | 0.1 | 1 | % | 0.1 | 1 | % | |||||||||
30 Year Fixed Rate | 5.2 | 37 | % | 6.0 | 42 | % | |||||||||
Hybrid ARMs | 2.1 | 15 | % | 2.1 | 14 | % | |||||||||
Total | $ | 13.9 | 100 | % | $ | 14.4 | 100 | % | |||||||
At December 31, 2013, the Agency RMBS portfolio was made up of 11.1% forward settling transactions that will be 2014 production when settled; 57.8% 2013 production; 18.5% 2012 production; 9.7% 2011 production; 2.7% 2010 production and 0.2% 2009 production. Additional information about our Agency RMBS portfolio at December 31, 2013 is summarized below:
Face Value | Fair Value | Weighted Average | ||||||||||||||||||||||
Asset Type | (in thousands) | Cost/Face | Fair Value/Face | Yield(1) | Coupon | CPR(2) | ||||||||||||||||||
15 Year Fixed Rate | $ | 6,337,536 | $ | 6,510,958 | $ | 102.58 | $ | 102.74 | 2.51 | % | 3.13 | % | 5.3 | % | ||||||||||
20 Year Fixed Rate | 84,730 | 90,795 | 103.07 | 107.16 | 3.38 | % | 4.50 | % | 16.0 | % | ||||||||||||||
30 Year Fixed Rate | 5,145,151 | 5,214,548 | 102.15 | 101.35 | 3.40 | % | 3.78 | % | 3.6 | % | ||||||||||||||
Hybrid ARMs(3) | 2,007,380 | 2,042,547 | 103.57 | 101.75 | 1.73 | % | 2.56 | % | 12.6 | % | ||||||||||||||
Total/Weighted Average | $ | 13,574,797 | $ | 13,858,848 | $ | 102.57 | $ | 102.09 | 2.74 | % | 3.30 | % | 6.0 | % | ||||||||||
___
(1) This is a weighted average forward yield calculated based on the cost basis, coupon and projected lifetime CPR of the securities in our portfolio at December 31, 2013. Because the forward yield is based on a projected future CPR and assumes no turnover in the securities in our portfolio, we expect the yield that we realize after December 31, 2013 will vary from those included in the table.
(2) CPR is a method of expressing the prepayment rate for a mortgage pool that assumes that a constant fraction of the remaining principal is prepaid each month or year. Specifically, the constant prepayment rate is an annualized version of the prior three month prepayment rate for those bonds held at December 31, 2013. Securities with no prepayment history are excluded from this calculation.
(3) The weighted average months to reset of our Hybrid ARM portfolio was 66.1 at December 31, 2013. Months to reset is the number of months remaining before the fixed rate on a Hybrid ARM becomes a variable rate. At the end of the fixed period, the variable rate will be determined by the margin and the pre-specified caps of the ARM. After the fixed period, 100% of the hybrid ARMs in the portfolio reset annually.
Fourth Quarter 2013 Results
The Company had net loss available to common shares of $97.1 million during the fourth quarter of 2013, or $0.59 per diluted common share, compared to net income available to common shares of $25.4 million, or $0.14 per diluted common share, in the third quarter of 2013. During the fourth quarter of 2013, the Company had Core Earnings plus drop income of $62.3 million, or $0.38 per diluted common share (Core Earnings of $49.5 million, or $0.31 per diluted common share, and drop income of $12.8 million, or $0.07 per diluted common share), compared to $61.2 million, or $0.36 per diluted common share (Core Earnings of $39.1 million, or $0.23 per diluted common share, and drop income of $22.1 million, or $0.13 per diluted common share), in the third quarter of 2013.
The Company’s interest rate spread net of hedge including drop income was 1.89% for the fourth quarter of 2013, compared to 1.66% for the third quarter of 2013.
The Company had a net loss from investments of $190.3 million for the fourth quarter of 2013, compared to a net gain from investments of $15.8 million for the third quarter of 2013. The primary driver of the net loss from investments was the market's expectation of, and the actual beginning of, the U.S. Federal Reserve tapering its asset purchase program.
The Company’s net asset value per common share on December 31, 2013 was $9.24, after declaring a $0.32 dividend per common share on December 6, 2013, compared with $10.10 at September 30, 2013.
2
The Company’s operating expenses were $4.2 million, or 0.89% of average net assets, for the fourth quarter of 2013, compared to $5.6 million, or 1.13% of average net assets, for the third quarter of 2013.
(dollars in thousands) | Three Months Ended | |||||||
Key Balance Sheet Metrics | December 31, 2013 | September 30, 2013 | ||||||
Average settled Agency RMBS (1) | $ | 13,024,294 | $ | 14,143,340 | ||||
Average total Agency RMBS (2) | $ | 14,293,267 | $ | 16,135,672 | ||||
Average repurchase agreements (3) | $ | 11,384,159 | $ | 12,180,713 | ||||
Average Agency RMBS liabilities (4) | $ | 12,653,132 | $ | 14,173,045 | ||||
Average net assets (5) | $ | 1,896,360 | $ | 1,977,424 | ||||
Average common shares outstanding (6) | 163,850 | 170,351 | ||||||
Leverage ratio (at period end) (7) | 6.97:1 | 6.45:1 | ||||||
Key Performance Metrics* | ||||||||
Average yield on settled Agency RMBS (8) | 2.82 | % | 2.42 | % | ||||
Average yield on total Agency RMBS including drop income (9) | 2.93 | % | 2.67 | % | ||||
Average cost of funds and hedge (10) | 1.15 | % | 1.17 | % | ||||
Adjusted average cost of funds and hedge (11) | 1.04 | % | 1.01 | % | ||||
Interest rate spread net of hedge (12) | 1.67 | % | 1.25 | % | ||||
Interest rate spread net of hedge including drop income (13) | 1.89 | % | 1.66 | % | ||||
Operating expense ratio (14) | 0.89 | % | 1.13 | % | ||||
__________
(1) | The average settled Agency RMBS is calculated by averaging the month end cost basis of settled Agency RMBS during the period. |
(2) | The average total Agency RMBS is calculated by averaging the month end cost basis of total Agency RMBS during the period. |
(3) | The average repurchase agreements are calculated by averaging the month end repurchase agreements balance during the period. |
(4) | The average Agency RMBS liabilities are calculated by adding the average month end repurchase agreements balance plus average unsettled Agency RMBS during the period. |
(5) | The average net assets are calculated by averaging the month end net assets during the period. |
(6) | The average common shares outstanding are calculated by averaging the daily common shares outstanding during the period. |
(7) | The leverage ratio is calculated by dividing (i) the Company's repurchase agreements balance plus payable for securities purchased minus receivable for securities sold by (ii) net assets. |
(8) | The average yield on settled Agency RMBS for the period is calculated by dividing interest income from Agency RMBS by average settled Agency RMBS. |
(9) | The average yield on total Agency RMBS including drop income for the period is calculated by dividing interest income from Agency RMBS plus drop income by average total Agency RMBS. |
(10) | The average cost of funds and hedge for the period is calculated by dividing total interest expense, including net swap and cap interest income (expense), by average repurchase agreements. |
(11) | The adjusted average cost of funds and hedge for the period is calculated by dividing total interest expense, including net swap and cap interest income (expense), by average Agency RMBS liabilities. |
(12) | The interest rate spread net of hedge for the period is calculated by subtracting average cost of funds and hedge from average yield on settled Agency RMBS. |
(13) | The interest rate spread net of hedge including drop income for the period is calculated by subtracting adjusted average cost of funds and hedge from average yield on total Agency RMBS including drop income. |
(14) | The operating expense ratio for the period is calculated by dividing operating expenses by average net assets. |
* | All percentages are annualized. |
Financing
At December 31, 2013, the Company had financed its portfolio with approximately $11.2 billion of borrowings under repurchase agreements with a weighted average interest rate of 0.41% and a weighted average maturity of approximately 39.9 days. In addition, the Company had payable for securities purchased net of receivable for securities sold of $1.1 billion. This compared to $11.7 billion of borrowings under repurchase agreements with a weighted average interest rate of 0.39% and a weighted average maturity of approximately 44.0 days, and $0.9 billion of payable for securities purchased net of receivable for securities sold at September 30, 2013. During the fourth quarter of 2013, the Company did not experience material changes in the availability of repurchase agreement borrowings or to haircuts on the Agency RMBS that the Company uses as collateral for such borrowings.
3
Below is a list of outstanding borrowings under repurchase agreements at December 31, 2013 (dollars in thousands):
Counterparty | Total Outstanding Borrowings | % of Total | % of Net Assets At Risk (1) | Weighted Average Maturity in Days | |||||||||
Bank of America Securities LLC | $ | 696,577 | 6.2 | % | 1.9 | % | 62 | ||||||
Bank of Nova Scotia | 499,623 | 4.5 | 0.9 | 44 | |||||||||
Barclays Capital, Inc. | 590,527 | 5.3 | 1.4 | 56 | |||||||||
BNP Paribas Securities Corp | 742,922 | 6.6 | 2.1 | 50 | |||||||||
Cantor Fitzgerald & Co. | 66,576 | 0.6 | 0.3 | 13 | |||||||||
Citigroup Global Markets, Inc. | 668,826 | 6.0 | 2.0 | 41 | |||||||||
Credit Suisse Securities (USA) LLC | 382,998 | 3.4 | 1.4 | 44 | |||||||||
Daiwa Securities America, Inc. | 288,454 | 2.6 | 0.8 | 35 | |||||||||
Goldman Sachs & Co. | 493,688 | 4.4 | 1.4 | 32 | |||||||||
Guggenheim Liquidity Services, LLC | 372,338 | 3.3 | 1.1 | 56 | |||||||||
Industrial and Commercial Bank of China Financial Services LLC | 573,365 | 5.1 | 1.7 | 43 | |||||||||
ING Financial Markets LLC | 637,066 | 5.7 | 2.0 | 28 | |||||||||
J.P. Morgan Securities LLC | 387,915 | 3.5 | 1.2 | 38 | |||||||||
KGS Alpha Capital Markets | 113,346 | 1.0 | 0.4 | 55 | |||||||||
LBBW Securities LLC | 167,039 | 1.5 | 0.5 | 24 | |||||||||
Mitsubishi UFJ Securities (USA), Inc. | 576,941 | 5.1 | 1.6 | 50 | |||||||||
Mizuho Securities USA, Inc. | 527,009 | 4.7 | 1.5 | 13 | |||||||||
Morgan Stanley & Co. Inc. | 675,374 | 6.0 | 1.9 | 42 | |||||||||
Nomura Securities International, Inc. | 376,733 | 3.4 | 1.1 | 61 | |||||||||
RBC Capital Markets, LLC | 724,865 | 6.5 | 2.3 | 36 | |||||||||
South Street Securities LLC | 344,359 | 3.1 | 1.4 | 50 | |||||||||
The Royal Bank of Scotland PLC | 182,831 | 1.6 | 0.5 | 6 | |||||||||
UBS Securities LLC | 587,048 | 5.2 | 1.7 | 31 | |||||||||
Wells Fargo Securities, LLC | 530,530 | 4.7 | 1.5 | 6 | |||||||||
Total | $ | 11,206,950 | 100.0 | % | 32.6 | % | |||||||
___
(1) | Equal to the fair value of pledged securities plus accrued interest income, minus the sum of repurchase agreement liabilities and accrued interest expense divided by net assets. |
4
Hedging
The Company utilizes interest rate swap and cap contracts to hedge the interest rate risk associated with its Agency RMBS portfolio. These interest rate swap and cap contracts as of December 31, 2013 are described below (dollars in thousands):
Interest Rate Swaps | Weighted Average | Notional | Fair | ||||||||
Expiration Year | Fixed Pay Rate | Amount | Value | ||||||||
2015 | 2.15 | % | $ | 500,000 | $ | (10,255 | ) | ||||
2016 | 1.71 | % | 550,000 | (13,780 | ) | ||||||
2017 | 0.94 | % | 3,250,000 | 27,942 | |||||||
2018 | 1.16 | % | 2,000,000 | 27,639 | |||||||
Total | 1.17 | % | $ | 6,300,000 | $ | 31,546 | |||||
Interest Rate Caps | Weighted Average | Notional | Fair | ||||||||
Expiration Year | Cap Rate | Amount | Value | ||||||||
2015 | 1.40 | % | $ | 500,000 | $ | 309 | |||||
2019 | 1.56 | % | 1,700,000 | 92,376 | |||||||
2022 | 1.25 | % | 1,700,000 | 142,018 | |||||||
Total | 1.40 | % | $ | 3,900,000 | $ | 234,703 | |||||
Drop Income
Drop income is a component of our net gain (loss) from investments on our statement of operations, and is therefore excluded from Core Earnings. Drop income is the difference between the spot price and the forward settlement price for the same security on trade date. This difference is also the economic equivalent of the assumed net interest margin (yield minus financing costs) of the bond from trade date to settlement date. The Company derives drop income through utilization of forward settling transactions.
The Company had drop income of $12.8 million, or $0.07 per diluted common share during the fourth quarter of 2013, compared to $22.1 million, or $0.13 per diluted common share, in the third quarter of 2013. The decrease in drop income reflects the overall reduction in the size of the portfolio and fewer forward settling transactions.
Prepayments
For the fourth quarter of 2013, the portfolio recorded $304.7 million in scheduled and unscheduled principal repayments and prepayments, which equated to a constant prepayment rate (“CPR”) of approximately 5.7% and net amortization of premium of $11.3 million. This compared to $489.9 million in scheduled and unscheduled principal repayments and prepayments, which equated to a CPR of approximately 9.8% and net amortization of premium of $22.6 million for the third quarter of 2013. The CPR of the Company’s Agency RMBS portfolio was approximately 5.9% for the month of January 2014.
Dividends
The Company declared a common dividend of $0.32 per share for the fourth quarter of 2013, compared to $0.34 per share for the third quarter of 2013. Using the closing share price of $7.41 on December 31, 2013, the fourth quarter dividend equates to an annualized dividend yield of 17.3%.
Share Repurchase Program
In November 2012, the Company's board of directors authorized the repurchase of shares of common stock having an aggregate value of up to $250.0 million. During the fourth quarter of 2013, the Company repurchased 5.2 million shares with a weighted average purchase price of $8.28 per share, or approximately $43.3 million in the aggregate. For the year ended December 31, 2013, the Company repurchased 13.6 million shares with a weighted average purchase price of $8.49 per share, or approximately $115.7 million in the aggregate. These purchases were accretive to the Company's net asset value at the time the shares were repurchased. The Company has approximately $134.3 million of capacity remaining under the board of directors' authorization to repurchase shares of common stock.
5
Results for the Year Ended December 31, 2013
The Company had net loss available to common shares of $491.6 million during the year ended December 31, 2013, or $2.90 per diluted common share, compared to net income available to common shares of $370.4 million, or $2.64 per diluted common share, in 2012. The year-over-year decrease in net income per diluted common share was primarily the result of the net loss from investments. The net loss from investments and the corresponding decline in the net asset value was caused by the increase in yields on Agency RMBS and the associated decrease in asset prices. The primary driver of the net loss from investments was the market's expectation of, and the actual beginning of, the U.S. Federal Reserve tapering its asset purchase program. For example, the yield on par-priced Fannie Mae Agency RMBS backed by 15 year fixed rate mortgage loans increased 100 basis points during the year ended December 31, 2013. During the year ended December 31, 2013, the Company had Core Earnings plus drop income of $243.4 million, or $1.43 per diluted common share ($0.87 Core Earnings and $0.56 drop income), compared to $262.9 million, or $1.87 per diluted common share ($1.18 Core Earnings and $0.69 drop income), in 2012. The year-over-year decrease in Core Earnings plus drop income per share was primarily the result of the decrease in interest rate spread net of hedge. During the year ended December 31, 2013, the Company's interest rate spread net of hedge including drop income was 1.48%, compared to 1.66% in 2012.
Conference Call
The Company will host a conference call at 9:00 AM Eastern Time on Tuesday, February 11, 2014, to discuss its financial results for the quarter ended December 31, 2013. To participate in the call by telephone, please dial 800.708.4539 at least 10 minutes prior to the start time and reference the conference passcode 36559977. International callers should dial 847.619.6396 and reference the same passcode. The conference call will also be webcast live over the Internet and can be accessed at the Company’s web site at http://www.cysinv.com. To listen to the live webcast, please visit http://www.cysinv.com at least 15 minutes prior to the start of the call to register, download, and install necessary audio software.
A dial-in replay will be available on Tuesday, February 11, 2014, at approximately 12:00 PM Eastern Time through Tuesday, February 25, 2014, at approximately 11:00 AM Eastern Time. To access this replay, please dial 888.843.7419 and enter the conference ID number 36559977. International callers should dial 630.652.3042 and enter the same conference ID number. A replay of the conference call will also be archived on the Company’s website at http://www.cysinv.com.
About CYS Investments, Inc.
CYS Investments, Inc. is a specialty finance company that primarily invests on a leveraged basis in residential mortgage pass-through certificates for which the principal and interest payments are guaranteed by Fannie Mae, Freddie Mac or Ginnie Mae. The Company refers to these securities as Agency RMBS. CYS Investments, Inc. has elected to be taxed as a real estate investment trust for federal income tax purposes.
Forward-Looking Statements Disclaimer
This Current Report on Form 8-K contains “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, including those relating to interest rate volatility, forward settling transactions, the reinvesting environment, dividends, net asset values, forward yield, our share repurchase activity and the effect of actions of the U.S. government, including the Fed, on our results. Forward-looking statements typically are identified by use of the terms such as “believe,” “expect,” “anticipate,” “estimate,” “plan,” “continue,” “intend,” “should,” “may” or similar expressions. Forward-looking statements are based on the Company's beliefs, assumptions and expectations of the Company's future performance, taking into account all information currently available to the Company. The Company cannot assure you that actual results will not vary from the expectations contained in the forward-looking statements. All of the forward-looking statements are subject to numerous possible events, factors and conditions, many of which are beyond the control of the Company and not all of which are known to the Company, including, without limitation, market conditions and those described in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2012 and Quarterly Reports on Form 10-Q for the quarters ended June 30, 2013 and September 30, 2013, which have been filed with the Securities and Exchange Commission. 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 us. Except as required by law, the Company 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.
6
CYS INVESTMENTS, INC.
STATEMENTS OF ASSETS AND LIABILITIES (UNAUDITED)
(In thousands, except per share numbers) | December 31, 2013 | September 30, 2013 | December 31, 2012* | ||||||||
ASSETS: | |||||||||||
Investments in securities, at fair value (including pledged assets of $11,835,975, $12,407,463 and $14,831,648, respectively) | $ | 13,865,793 | $ | 14,456,252 | $ | 20,861,718 | |||||
Derivative assets, at fair value | 295,707 | 267,409 | 124,169 | ||||||||
Cash and cash equivalents | 4,992 | 10,597 | 13,882 | ||||||||
Receivable for securities sold and principal repayments | 429,233 | 744,491 | 10,343 | ||||||||
Interest receivable | 36,731 | 38,773 | 46,558 | ||||||||
Other assets | 608 | 892 | 826 | ||||||||
Total assets | 14,633,064 | 15,518,414 | 21,057,496 | ||||||||
LIABILITIES: | |||||||||||
Repurchase agreements | 11,206,950 | 11,735,071 | 13,981,307 | ||||||||
Derivative liabilities, at fair value | 29,458 | 49,537 | 98,575 | ||||||||
Payable for securities purchased | 1,556,821 | 1,656,724 | 4,515,501 | ||||||||
Payable for cash received as collateral | 37,938 | 35,488 | 28,910 | ||||||||
Distribution payable | 4,410 | 61,149 | 1,243 | ||||||||
Accrued interest payable (including accrued interest on repurchase agreements of $7,204, $2,865 and $11,717, respectively) | 24,613 | 15,139 | 28,863 | ||||||||
Accrued expenses and other liabilities | 4,218 | 5,219 | 435 | ||||||||
Total liabilities | 12,864,408 | 13,558,327 | 18,654,834 | ||||||||
NET ASSETS | $ | 1,768,656 | $ | 1,960,087 | $ | 2,402,662 | |||||
Net assets consist of: | |||||||||||
Preferred Stock, $25.00 par value, 50,000 shares authorized: | |||||||||||
7.75% Series A Cumulative Redeemable Preferred Stock, (3,000, 3,000 and 3,000 shares issued and outstanding, respectively, $75,000 in aggregate liquidation preference) | $ | 72,369 | $ | 72,369 | $ | 72,369 | |||||
7.50% Series B Cumulative Redeemable Preferred Stock, (8,000, 8,000 and 0 shares issued and outstanding, respectively, $200,000 in aggregate liquidation preference) | 193,531 | 193,550 | — | ||||||||
Common Stock, $0.01 par value, 500,000 shares authorized (161,650, 166,880 and 174,924 shares issued and outstanding, respectively) | 1,616 | 1,669 | 1,749 | ||||||||
Additional paid in capital | 2,046,530 | 2,167,393 | 2,237,512 | ||||||||
Retained earnings (accumulated deficit) | (545,390 | ) | (474,894 | ) | 91,032 | ||||||
NET ASSETS | $ | 1,768,656 | $ | 1,960,087 | $ | 2,402,662 | |||||
NET ASSET VALUE PER COMMON SHARE | $ | 9.24 | $ | 10.10 | $ | 13.31 | |||||
________ | |||||||||||
* Derived from audited financial statements. | |||||||||||
7
CYS INVESTMENTS, INC.
STATEMENTS OF OPERATIONS (UNAUDITED)
Three Months Ended | Years Ended December 31, | |||||||||||||||
(In thousands, except per share numbers) | December 31, 2013 | September 30, 2013 | 2013 | 2012* | ||||||||||||
INVESTMENT INCOME | ||||||||||||||||
Interest income from Agency RMBS | $ | 91,739 | $ | 85,599 | $ | 330,430 | $ | 288,960 | ||||||||
Other income | 4 | 37 | 1,601 | 4,366 | ||||||||||||
Total investment income | 91,743 | 85,636 | 332,031 | 293,326 | ||||||||||||
EXPENSES: | ||||||||||||||||
Interest | 11,716 | 11,969 | 52,763 | 44,117 | ||||||||||||
Compensation and benefits | 2,401 | 3,453 | 12,599 | 12,264 | ||||||||||||
General, administrative and other | 1,813 | 2,144 | 8,436 | 8,261 | ||||||||||||
Total expenses | 15,930 | 17,566 | 73,798 | 64,642 | ||||||||||||
Net investment income | 75,813 | 68,070 | 258,233 | 228,684 | ||||||||||||
GAINS AND (LOSSES) FROM INVESTMENTS: | ||||||||||||||||
Net realized gain (loss) on investments | (22,650 | ) | (407,728 | ) | (595,116 | ) | 203,846 | |||||||||
Net unrealized appreciation (depreciation) on investments | (167,671 | ) | 423,509 | (314,530 | ) | 23,023 | ||||||||||
Net gain (loss) from investments | (190,321 | ) | 15,781 | (909,646 | ) | 226,869 | ||||||||||
GAINS AND (LOSSES) FROM SWAP AND CAP CONTRACTS: | ||||||||||||||||
Net swap and cap interest income (expense) | (21,098 | ) | (23,744 | ) | (93,497 | ) | (60,776 | ) | ||||||||
Net gain (loss) on termination of swap and cap contracts | (10,891 | ) | 25,707 | 30,775 | — | |||||||||||
Net unrealized appreciation (depreciation) on swap and cap contracts | 54,633 | (55,243 | ) | 238,353 | (21,990 | ) | ||||||||||
Net gain (loss) from swap and cap contracts | 22,644 | (53,280 | ) | 175,631 | (82,766 | ) | ||||||||||
NET INCOME (LOSS) | $ | (91,864 | ) | $ | 30,571 | $ | (475,782 | ) | $ | 372,787 | ||||||
DIVIDEND ON PREFERRED SHARES | (5,203 | ) | (5,203 | ) | (15,854 | ) | (2,405 | ) | ||||||||
NET INCOME (LOSS) AVAILABLE TO COMMON SHARES | $ | (97,067 | ) | $ | 25,368 | $ | (491,636 | ) | $ | 370,382 | ||||||
NET INCOME (LOSS) PER COMMON SHARE - DILUTED | $ | (0.59 | ) | $ | 0.14 | $ | (2.90 | ) | $ | 2.64 | ||||||
________ | ||||||||||||||||
* Derived from audited financial statements | ||||||||||||||||
8
Core Earnings:
Core Earnings represents a non-GAAP financial measure and is defined as net income (loss) available to common shares excluding net gain (loss) from investments, net gain (loss) on termination of swap and cap contracts and net unrealized appreciation (depreciation) on swap and cap contracts. In order to evaluate the effective yield of the portfolio, management uses Core Earnings to reflect the net investment income of our portfolio as adjusted to include the net swap and cap interest income (expense). Core Earnings allows management to isolate the interest income (expense) associated with our swaps and caps in order to monitor and project our borrowing costs and interest rate spread. In addition, management utilizes Core Earnings as a key metric in conjunction with other portfolio and market factors to determine the appropriate leverage and hedging ratios, as well as the overall structure of the portfolio.
The Company adopted Accounting Standards Codification (“ASC”) 946, Clarification of the Scope of Audit and Accounting Guide Investment Companies (“ASC 946”), prior to its deferral in February 2008, while most, if not all, other public companies that invest only in Agency RMBS have not adopted ASC 946. Under ASC 946, the Company uses financial reporting specified for investment companies, and accordingly, its investments are carried at fair value with changes in fair value included in earnings. Most other public companies that invest only in Agency RMBS include most changes in the fair value of their investments within other comprehensive income not in earnings. As a result, investors are not able to readily compare the Company’s results of operations to those of most of its competitors. The Company believes that the presentation of its Core Earnings is useful to investors because it provides a means to compare its Core Earnings to the earnings of our competitors. In addition, because Core Earnings isolates the net swap and cap interest income (expense) it provides investors with an additional metric to identify trends in the Company’s portfolio as they relate to the interest rate environment.
The primary limitation associated with Core Earnings as a measure of the Company’s financial performance over any period is that it excludes the effects of net realized gain (loss) from investments. In addition, the Company’s presentation of Core Earnings may not be comparable to similarly-titled measures of other companies, which may use different calculations. As a result, Core Earnings should not be considered as a substitute for the Company’s GAAP net income (loss) as a measure of our financial performance or any measure of our liquidity under GAAP.
Three Months Ended | Years Ended December 31, | |||||||||||||||
(In thousands) | December 31, 2013 | September 30, 2013 | 2013 | 2012 | ||||||||||||
NET INCOME (LOSS) AVAILABLE TO COMMON SHARES | $ | (97,067 | ) | $ | 25,368 | $ | (491,636 | ) | $ | 370,382 | ||||||
Net (gain) loss from investments | 190,321 | (15,781 | ) | 909,646 | (226,869 | ) | ||||||||||
Net (gain) loss on termination of swap and cap contracts | 10,891 | (25,707 | ) | (30,775 | ) | — | ||||||||||
Net unrealized (appreciation) depreciation on swap and cap contracts | (54,633 | ) | 55,243 | (238,353 | ) | 21,990 | ||||||||||
Core Earnings | $ | 49,512 | $ | 39,123 | $ | 148,882 | $ | 165,503 | ||||||||
9