Attached files
| file | filename |
|---|---|
| 8-K - 8-K - MTGE Investment Corp. | mtge9302014form8-kcoverpage.htm |
Exhibit 99.1
FOR IMMEDIATE RELEASE
October 29, 2014
CONTACT:
Investors - (301) 968-9220
Media - (301) 968-9400
AMERICAN CAPITAL MORTGAGE INVESTMENT CORP.
REPORTS $0.14 NET INCOME PER COMMON SHARE AND
$22.24 NET BOOK VALUE PER COMMON SHARE
Bethesda, MD - October 29, 2014 - American Capital Mortgage Investment Corp. (“MTGE” or the “Company”) (Nasdaq: MTGE) today reported net income for the quarter ended September 30, 2014 of $7.2 million, or $0.14 per common share, and net book value of $22.24 per common share. Economic return on common equity for the period, defined as dividends and change in net book value, was 0.7% for the quarter, or an annualized return of 2.8%.
THIRD QUARTER 2014 FINANCIAL HIGHLIGHTS
• | $0.14 per common share of net income |
◦ | Includes all unrealized gains and losses on investment and hedging portfolios |
• | $0.68 per common share of net spread and dollar roll income |
◦ | Includes $0.20 per common share of estimated dollar roll income associated with the average net long position in agency mortgage-backed securities ("MBS") in the "to-be-announced" ("TBA") market |
◦ | Excludes net servicing loss of $(0.06) per common share |
• | $0.65 per common share dividend declared on September 18, 2014 |
◦ | 13.8% annualized dividend yield based on September 30, 2014 closing stock price of $18.82 per share |
• | $22.24 per common share net book value as of September 30, 2014 |
◦ | Decreased $0.49 per common share, or 2.2%, from $22.73 per common share as of June 30, 2014 |
• | 0.7% economic return on common equity for the quarter, or 2.8% annualized |
◦ | Comprised of a $0.65 per common share dividend and a $0.49 per common share decrease in net book value |
American Capital Mortgage Investment Corp.
October 29, 2014
Page 2
ADDITIONAL THIRD QUARTER 2014 HIGHLIGHTS
• | $6.4 billion investment portfolio as of September 30, 2014 |
◦ | $4.3 billion agency securities |
◦ | $0.9 billion net long TBA mortgage position |
◦ | $1.1 billion non-agency securities |
◦ | $0.1 billion mortgage servicing rights ("MSR") |
• | 4.9x "at risk" leverage as of September 30, 2014 |
◦ | 4.1x excluding net long TBA mortgage position |
• | 8.9% agency securities actual CPR for the quarter |
◦ | 7.6% projected life CPR for agency securities as of September 30, 2014 |
• | 2.39% annualized net spread and dollar roll income for the quarter |
“To the surprise of most fixed income investors, longer term interest rates continued to rally in the third quarter in response to slower global economic growth and weaker inflation data,” commented Gary Kain, President and Chief Investment Officer. “Despite the tapering of Fed asset purchases, the rally in interest rates and flattening of the yield curve, agency MBS only gave back a small portion of the gains produced earlier in the year. Our non-agency portfolio continued to perform well despite some weakness in other credit spreads. Our current portfolio composition, with a mix of agency MBS, legacy non-agencies, GSE risk transfer securities and MSR, should position us well across a range of different scenarios.”
Malon Wilkus, Chair and Chief Executive Officer, commented “Year to date, MTGE has generated a positive economic return on common equity of over 12%. Moreover, since its inception, MTGE has paid $9.60 per common share in dividends and grown net book value by $2.24 per common share. We are very pleased with these results, particularly given the slower than expected pace of reform in the U.S. housing finance system and the periods of significant volatility we have experienced. Our performance demonstrates the benefits of our active portfolio management, strong asset selection, prudent risk management and the continuous development of new investment capabilities that will undoubtedly benefit our shareholders in the years to come.”
NET BOOK VALUE
As of September 30, 2014, the Company's net book value per common share was $22.24, or $0.49 lower than its $22.73 net book value per common share as of June 30, 2014.
INVESTMENT PORTFOLIO
As of September 30, 2014, the Company's investment portfolio included $4.3 billion of agency MBS, $0.9 billion of net long TBA securities, $1.1 billion of non-agency MBS, and $0.1 billion of MSR.
The Company accounts for TBA securities as derivative instruments and recognizes dollar roll income and other realized and unrealized gains and losses on TBA securities in other gains (losses), net on the Company's consolidated statements of operations. As of September 30, 2014, the Company's net long TBA mortgage portfolio had a fair value and cost basis of approximately $0.9 billion, with a net carrying value of $(2.1) million reported in derivative assets/(liabilities) on the Company's consolidated balance sheets.
As of September 30, 2014, the Company's agency MBS investment portfolio, inclusive of net long TBA, was comprised of $5.1 billion of fixed rate and $0.1 billion of adjustable rate securities.
American Capital Mortgage Investment Corp.
October 29, 2014
Page 3
As of September 30, 2014, the Company's agency fixed rate MBS investments were comprised of $1.7 billion ≤15 year securities, $0.2 billion 20 year securities, $2.2 billion 30 year securities, $(0.2) billion 15 year net short TBA securities and $1.2 billion 30 year net long TBA securities. As of September 30, 2014, ≤15 year fixed rate investments, inclusive of the short TBA position, represented 27% of the Company's agency investment portfolio, a decrease from 34% as of June 30, 2014, and 30 year fixed rate investments, inclusive of the net long TBA position, represented 66% of the Company's agency investment portfolio, an increase from 60% as of June 30, 2014.
As of September 30, 2014, the Company's agency fixed rate mortgage assets, inclusive of the net TBA position, had a weighted average coupon of 3.52%, comprised of a weighted average coupon of 3.03% for ≤15 year securities, 3.35% for 20 year securities and 3.73% for 30 year securities.
As of September 30, 2014, the Company's $1.1 billion non-agency portfolio was comprised of 46% Alt-A, 24% prime, 16% option ARM and 14% subprime securities.
AGENCY CONSTANT PREPAYMENT RATES
The actual CPR for the Company's agency portfolio during the third quarter of 2014 was 8.9%, up from 8.3% during the second quarter. The CPR published in October 2014 for the Company's agency portfolio held as of September 30, 2014 was 8.4%, and the weighted average projected CPR for the remaining life of the Company's agency securities held as of September 30, 2014 was 7.6%, compared to 7.5% as of June 30, 2014.
The Company amortizes and accretes premiums and discounts associated with purchases of agency securities into interest income over the estimated life of such securities based on actual and projected CPRs using the effective yield method. As such, slower actual and projected prepayments can have a meaningful positive impact, while faster actual or projected prepayments can have a meaningful negative impact on the Company's agency asset yields.
The amortization of premiums (net of any accretion of discounts) on the agency portfolio for the quarter was $7.9 million, or $0.15 per common share. The Company recognized approximately $(0.8) million, or $(0.02) per common share, of "catch-up" premium amortization expense during the quarter, as projected CPR estimates rose for the Company's existing agency securities during the quarter. The weighted average cost basis of the Company's agency securities was 104.4% of par and the unamortized agency net premium was $182.0 million as of September 30, 2014.
NON-AGENCY DISCOUNT ACCRETION
The weighted average cost basis of the Company's non-agency portfolio was 67.9% of par as of September 30, 2014. Discount accretion on the non-agency portfolio for the quarter was $10.2 million, or $0.20 per common share. The total net discount remaining was $474.2 million as of September 30, 2014, with $146.3 million designated as credit reserves.
ASSET YIELDS, COST OF FUNDS AND NET INTEREST RATE SPREAD
The Company's average asset yield on its investment portfolio for the third quarter was 3.28%, compared to 3.25% for the second quarter. Excluding the impact of "catch-up" premium amortization income recognized
American Capital Mortgage Investment Corp.
October 29, 2014
Page 4
due to changes in projected CPR estimates, the annualized weighted average yield on the Company's investment portfolio was 3.34% for the third quarter, compared to 3.23% for the second quarter. The Company's average asset yield as of September 30, 2014 was 3.33%, unchanged from June 30, 2014.
The Company's average cost of funds during the third quarter (derived from the cost of repurchase agreements and interest rate swaps) increased 3 bps to 1.02%, from 0.99% during the second quarter. The increase in the Company's average cost of funds was due mainly to slightly higher average swap costs as a result of higher effective swap rates. The Company's average cost of funds of 1.03% as of September 30, 2014 was in line with its average cost of funds of 1.02% as of June 30, 2014.
The Company's average net interest rate spread, inclusive of dollar rolls, for the third quarter was 2.34%, an increase of 2 bps from 2.32% for the second quarter. Excluding dollar rolls, the Company's average net interest rate spread was 2.26% for the third quarter, unchanged from the second quarter.
LEVERAGE AND HEDGING ACTIVITIES
As of September 30, 2014, $4.5 billion of the Company's repurchase agreements were used to fund purchases of agency and non-agency securities, while the remaining $0.5 billion were used to fund purchases of U.S. Treasury securities and are not included in the Company's measurements of leverage. Including net long TBA securities and excluding its investment in Residential Credit Solutions, Inc. ("RCS"), the Company's "at risk" leverage ratio was 4.9x as of September 30, 2014 and averaged 5.2x during the third quarter.
The $4.5 billion borrowed under agency and non-agency repurchase agreements as of September 30, 2014 had remaining maturities consisting of:
• | $2.1 billion of one month or less; |
• | $0.8 billion between one and two months; |
• | $0.6 billion between two and three months; |
• | $0.4 billion between three and six months; |
• | $0.3 billion between six and twelve months; and |
• | $0.3 billion greater than twelve months. |
As of September 30, 2014, the Company's agency and non-agency repurchase agreements had an average of 87 days remaining to maturity, down from 103 days at June 30, 2014.
As of September 30, 2014, the Company had repurchase agreements with 33 financial institutions and less than 5% of the Company's equity was at risk with any one counterparty, with the top five counterparties representing less than 18% of the Company's equity at risk.
The Company's interest rate swap positions as of September 30, 2014 totaled $4.0 billion in notional amount, with a weighted average fixed pay rate of 2.09%, a weighted average receive rate of 0.23% and a weighted average maturity of 5.0 years. Excluding forward starting swaps, the Company's interest rate swap portfolio had a notional balance of $2.0 billion and an average fixed pay rate of 1.25% as of September 30, 2014. The Company enters into interest rate swaps with longer maturities with the intention of protecting its net book value and longer term earnings potential.
The Company also utilizes interest rate swaptions to mitigate the Company's exposure to larger, more rapid increases in interest rates. As of September 30, 2014, the Company held payer swaption contracts with a
American Capital Mortgage Investment Corp.
October 29, 2014
Page 5
total notional amount of $0.5 billion and a weighted average expiration of 1.8 years. These swaptions have an underlying weighted average interest rate swap term of 5.0 years, with a weighted average pay rate of 3.11% as of September 30, 2014.
In addition to its interest rate swaps and swaptions, the Company held a net short position in U.S. Treasury securities and futures with a notional market value of $0.5 billion.
As of September 30, 2014, 91% of the Company's combined repurchase agreement and net long TBA balance was hedged through interest rate swaps, interest rate swaptions, options and U.S. Treasury securities and futures.
SERVICING
During the third quarter, the Company recorded $13.1 million in servicing income and $(16.2) million in servicing expense. As of September 30, 2014, RCS managed a servicing portfolio of approximately 73,000 residential mortgage loans, representing approximately $15 billion in unpaid principal balances.
OTHER GAINS (LOSSES), NET
The Company has elected to record all investments at fair value with all changes in fair value recorded in current GAAP earnings as other gains (losses). In addition, the Company has not designated any derivatives as hedges for GAAP accounting purposes and therefore all changes in the fair value of derivatives are recorded in current GAAP earnings as other gains (losses).
During the third quarter, the Company recorded $(19.4) million in other gains (losses), net, or $(0.38) per common share. Other gains (losses), net, for the quarter are comprised of:
• | $0.7 million of net realized gain on agency securities; |
• | $17.4 million of net realized gain on non-agency securities; |
• | $(18.4) million of net unrealized loss on agency securities; |
• | $(21.1) million of net unrealized loss on non-agency securities; |
• | $(5.2) million of net realized loss on periodic settlements of interest rate swaps; |
• | $13.7 million of net realized gain on other derivatives and securities; |
• | $(3.3) million of net unrealized loss on other derivatives and securities; and |
• | $(3.1) million of unrealized loss on mortgage servicing rights. |
Realized and unrealized net losses on other derivatives and securities during the third quarter include $12.2 million of net gain on interest rate swaps and swaptions, $(3.8) million of net loss on U.S. treasury securities and futures, and $1.8 million of net gain on TBA mortgage positions (including $10.4 million of dollar roll income).
ESTIMATED TAXABLE INCOME
REIT taxable income for the third quarter is estimated at $0.38 per common share, or $0.24 higher than GAAP net income per common share.
The primary differences between GAAP net income and estimated REIT taxable net income are (i) unrealized gains and losses associated with investment securities, interest rate swaps and other derivatives and securities marked-to-market in current income for GAAP purposes, but excluded from taxable income until realized
American Capital Mortgage Investment Corp.
October 29, 2014
Page 6
or settled, (ii) timing differences, both temporary and potentially permanent, in the recognition of certain realized gains and losses, (iii) losses or undistributed income of taxable REIT subsidiaries, and (iv) temporary differences related to the amortization and accretion of net premiums and discounts paid on investments.
The Company's estimated taxable income for the third quarter excludes $0.73 per share of estimated net capital gains, which are not included in the Company's ordinary taxable income, but are applied against previously recognized net capital losses.
As of September 30, 2014, the Company had approximately $13.3 million of estimated undistributed taxable income ("UTI"), or $0.26 per common share, net of dividends declared. UTI excludes the Company's net capital loss carryforwards and net deferred gains from terminated or expired swaps and swaptions. As of September 30, 2014, the Company had estimated cumulative non-deductible net capital losses of $(142.6) million, or $(2.79) per common share, which may be carried forward and applied against future net capital gains through 2018. Additionally, as of September 30, 2014, the Company had estimated net deferred gains from terminated swaps and swaptions of $82.1 million, or $1.61 per common share, which will be amortized into future ordinary taxable income over the remaining terms of the underlying swaps.
THIRD QUARTER 2014 DIVIDEND DECLARATION
On September 18, 2014, the Board of Directors of the Company declared a third quarter dividend on its common stock of $0.65 per share, unchanged from the prior quarter, which was paid on October 27, 2014, to common stockholders of record as of September 30, 2014. Since its August 2011 initial public offering, the Company has declared and paid a total of $384.7 million in common stock dividends, or $9.60 per common share.
On September 18, 2014, the Board of Directors of the Company declared a third quarter dividend on its Series A Preferred Stock of $0.5078125 per share. The dividend was paid on October 15, 2014 to preferred stockholders of record as of October 1, 2014. Since the May 2014 preferred stock offering, the Company has declared and paid a total of $1.6 million in preferred stock dividends, or $0.8068625 per share.
STOCK REPURCHASE PROGRAM
The Company's Board of Directors has extended the Company's existing stock repurchase program through December 31, 2015. The Company did not repurchase any of its shares of common stock during the third quarter. As of September 30, 2014, the total remaining amount authorized under the program for repurchases of the Company's common stock was $134.9 million. The Company intends to only consider repurchasing shares of its common stock when the repurchase price is less than its estimate of the current net book value per common share.
FINANCIAL STATEMENTS, OPERATING PERFORMANCE AND PORTFOLIO STATISTICS
The following tables include certain measures of operating performance, such as net spread income and estimated taxable income, which are non-GAAP financial measures. Please refer to "Use of Non-GAAP Financial Information" later in this release for further discussion of non-GAAP measures.
American Capital Mortgage Investment Corp.
October 29, 2014
Page 7
AMERICAN CAPITAL MORTGAGE INVESTMENT CORP. | ||||||||||||||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||||||||||||||
(in thousands) | ||||||||||||||||||||
September 30, 2014 | June 30, 2014 | March 31, 2014 | December 31, 2013 | September 30, 2013 | ||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (audited) | (unaudited) | ||||||||||||||||
Assets: | ||||||||||||||||||||
Agency securities, at fair value | $ | 4,259,763 | $ | 4,464,193 | $ | 4,953,038 | $ | 5,641,682 | $ | 8,397,883 | ||||||||||
Non-agency securities, at fair value | 1,075,867 | 1,051,140 | 1,036,180 | 1,011,217 | 927,914 | |||||||||||||||
REIT equity securities, at fair value | — | 11,482 | 41,344 | 38,807 | — | |||||||||||||||
Treasury securities, at fair value | 467,201 | 148,328 | 121,623 | 637,342 | 855,815 | |||||||||||||||
Cash and cash equivalents | 204,938 | 200,015 | 190,599 | 206,398 | 204,129 | |||||||||||||||
Restricted cash | 88,161 | 92,157 | 58,487 | 21,005 | 36,725 | |||||||||||||||
Interest receivable | 14,523 | 14,112 | 16,045 | 20,620 | 26,924 | |||||||||||||||
Derivative assets, at fair value | 32,948 | 35,524 | 41,129 | 108,221 | 154,510 | |||||||||||||||
Receivable for securities sold | 49,131 | 196,616 | 4,743 | 608,646 | 201,968 | |||||||||||||||
Receivable under reverse repurchase agreements | 745,443 | 579,364 | 766,021 | 22,736 | — | |||||||||||||||
Mortgage servicing rights, at fair value | 100,314 | 106,164 | 38,508 | 15,608 | — | |||||||||||||||
Other assets | 45,638 | 63,034 | 56,216 | 65,583 | 3,997 | |||||||||||||||
Total assets | $ | 7,083,927 | $ | 6,962,129 | $ | 7,323,933 | $ | 8,397,865 | $ | 10,809,865 | ||||||||||
Liabilities: | ||||||||||||||||||||
Repurchase agreements | $ | 4,921,812 | $ | 4,999,178 | $ | 5,303,712 | $ | 7,158,192 | $ | 9,248,346 | ||||||||||
Payable for agency and non-agency securities purchased | 98,671 | 26,341 | 57,078 | — | 186,621 | |||||||||||||||
Derivative liabilities, at fair value | 48,742 | 51,027 | 14,110 | 11,327 | 99,480 | |||||||||||||||
Dividend payable | 34,359 | 33,900 | 33,242 | 33,381 | 37,031 | |||||||||||||||
Obligation to return securities borrowed under reverse repurchase agreements, at fair value | 742,642 | 580,646 | 760,676 | 22,530 | — | |||||||||||||||
Accounts payable and other accrued liabilities | 45,424 | 53,347 | 41,050 | 69,715 | 55,050 | |||||||||||||||
Total liabilities | 5,891,650 | 5,744,439 | 6,209,868 | 7,295,145 | 9,626,528 | |||||||||||||||
Stockholders' equity: | ||||||||||||||||||||
Redeemable preferred stock - aggregate liquidation preference of $55,000 | 53,039 | 53,018 | — | — | — | |||||||||||||||
Common stock, $0.01 par value; 300,000 shares authorized, 51,142, 51,142, 51,142, 51,356 and 52,902 issued and outstanding, respectively | 511 | 511 | 511 | 514 | 529 | |||||||||||||||
Additional paid-in capital | 1,198,324 | 1,197,692 | 1,197,656 | 1,201,826 | 1,231,797 | |||||||||||||||
Retained deficit | (59,597 | ) | (33,531 | ) | (84,102 | ) | (99,620 | ) | (48,989 | ) | ||||||||||
Total stockholders' equity | 1,192,277 | 1,217,690 | 1,114,065 | 1,102,720 | 1,183,337 | |||||||||||||||
Total liabilities and stockholders' equity | $ | 7,083,927 | $ | 6,962,129 | $ | 7,323,933 | $ | 8,397,865 | $ | 10,809,865 | ||||||||||
Net book value per common share | $ | 22.24 | $ | 22.73 | $ | 21.78 | $ | 21.47 | $ | 22.37 | ||||||||||
American Capital Mortgage Investment Corp.
October 29, 2014
Page 8
AMERICAN CAPITAL MORTGAGE INVESTMENT CORP. | ||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
For the Three Months Ended | ||||||||||||||||||||
September 30, 2014 | June 30, 2014 | March 31, 2014 | December 31, 2013 | September 30, 2013 | ||||||||||||||||
Interest income: | ||||||||||||||||||||
Agency securities | $ | 27,208 | $ | 31,459 | $ | 34,272 | $ | 54,141 | $ | 54,587 | ||||||||||
Non-agency securities | 16,324 | 15,502 | 15,968 | 15,497 | 15,847 | |||||||||||||||
Other | 114 | 77 | 56 | 56 | 77 | |||||||||||||||
Interest expense | (6,407 | ) | (7,256 | ) | (8,145 | ) | (10,656 | ) | (10,949 | ) | ||||||||||
Net interest income | 37,239 | 39,782 | 42,151 | 59,038 | 59,562 | |||||||||||||||
Servicing: | ||||||||||||||||||||
Servicing income | 13,081 | 11,389 | 9,564 | 3,350 | — | |||||||||||||||
Servicing expense | (16,213 | ) | (14,426 | ) | (14,222 | ) | (7,489 | ) | — | |||||||||||
Net servicing loss | (3,132 | ) | (3,037 | ) | (4,658 | ) | (4,139 | ) | — | |||||||||||
Other gains (losses), net: | ||||||||||||||||||||
Realized gain (loss) on agency securities, net | 685 | 4,052 | (13,133 | ) | (86,768 | ) | (71,179 | ) | ||||||||||||
Realized gain on non-agency securities, net | 17,403 | 12,983 | 1,409 | 1,246 | 5,884 | |||||||||||||||
Realized loss on periodic settlements of interest rate swaps, net | (5,226 | ) | (5,227 | ) | (4,947 | ) | (8,778 | ) | (14,449 | ) | ||||||||||
Realized gain (loss) on other derivatives and securities, net | 13,704 | 11,560 | (22,028 | ) | 25,898 | 65,258 | ||||||||||||||
Unrealized gain (loss) on agency securities, net | (18,446 | ) | 78,336 | 67,557 | (24,974 | ) | 80,894 | |||||||||||||
Unrealized gain (loss) on non-agency securities, net | (21,103 | ) | 2,018 | 7,830 | 13,088 | (424 | ) | |||||||||||||
Unrealized gain (loss) on other derivatives and securities, net | (3,303 | ) | (49,211 | ) | (19,094 | ) | 14,628 | (105,138 | ) | |||||||||||
Unrealized loss on mortgage servicing rights | (3,076 | ) | (529 | ) | (100 | ) | — | — | ||||||||||||
Total other gains (losses), net | (19,362 | ) | 53,982 | 17,494 | (65,660 | ) | (39,154 | ) | ||||||||||||
Expenses: | ||||||||||||||||||||
Management fees | 4,544 | 4,377 | 4,248 | 4,432 | 4,725 | |||||||||||||||
General and administrative expenses | 1,908 | 1,846 | 1,830 | 1,755 | 1,781 | |||||||||||||||
Total expenses | 6,452 | 6,223 | 6,078 | 6,187 | 6,506 | |||||||||||||||
Income (loss) before excise tax | 8,293 | 84,504 | 48,909 | (16,948 | ) | 13,902 | ||||||||||||||
Excise tax | — | 207 | 149 | 302 | 200 | |||||||||||||||
Net income (loss) | 8,293 | 84,297 | 48,760 | (17,250 | ) | 13,702 | ||||||||||||||
Dividend on preferred stock | (1,117 | ) | (484 | ) | — | — | — | |||||||||||||
Net income (loss) available (attributable) to common shareholders | $ | 7,176 | $ | 83,813 | $ | 48,760 | $ | (17,250 | ) | $ | 13,702 | |||||||||
Net income (loss) per basic and diluted common share | $ | 0.14 | $ | 1.64 | $ | 0.95 | $ | (0.33 | ) | $ | 0.25 | |||||||||
American Capital Mortgage Investment Corp.
October 29, 2014
Page 9
Weighted average number of common shares outstanding - basic | 51,142 | 51,142 | 51,272 | 52,028 | 54,515 | |||||||||||||||
Weighted average number of common shares outstanding - diluted | 51,158 | 51,142 | 51,272 | 52,028 | 54,515 | |||||||||||||||
Dividends declared per common share | $ | 0.65 | $ | 0.65 | $ | 0.65 | $ | 0.65 | $ | 0.70 | ||||||||||
American Capital Mortgage Investment Corp.
October 29, 2014
Page 10
AMERICAN CAPITAL MORTGAGE INVESTMENT CORP. | ||||||||||||||||||||
RECONCILIATIONS OF GAAP NET INTEREST INCOME TO NET SPREAD AND DOLLAR ROLL INCOME (1) | ||||||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
For the Three Months Ended | ||||||||||||||||||||
September 30, 2014 | June 30, 2014 | March 31, 2014 | December 31, 2013 | September 30, 2013 | ||||||||||||||||
Interest income: | ||||||||||||||||||||
Agency securities | $ | 27,208 | $ | 31,459 | $ | 34,272 | $ | 54,141 | $ | 54,587 | ||||||||||
Non-agency securities and other | 16,438 | 15,579 | 16,024 | 15,553 | 15,924 | |||||||||||||||
Interest expense | (6,407 | ) | (7,256 | ) | (8,145 | ) | (10,656 | ) | (10,949 | ) | ||||||||||
Net interest income | 37,239 | 39,782 | 42,151 | 59,038 | 59,562 | |||||||||||||||
Dividend income from investments in REIT equity securities (2) | — | 732 | 1,108 | 977 | — | |||||||||||||||
Realized loss on periodic settlements of interest rate swaps, net | (5,226 | ) | (5,227 | ) | (4,947 | ) | (8,778 | ) | (14,449 | ) | ||||||||||
Adjusted net interest income | 32,013 | 35,287 | 38,312 | 51,237 | 45,113 | |||||||||||||||
Operating expenses (3) | (6,452 | ) | (6,223 | ) | (6,078 | ) | (6,187 | ) | (6,506 | ) | ||||||||||
Net spread income | 25,561 | 29,064 | 32,234 | 45,050 | 38,607 | |||||||||||||||
Dollar roll income (loss) | 10,364 | 8,030 | (1,824 | ) | (9,032 | ) | (6,827 | ) | ||||||||||||
Net spread and dollar roll income | 35,925 | 37,094 | 30,410 | 36,018 | 31,780 | |||||||||||||||
Dividend on preferred stock | (1,117 | ) | (484 | ) | — | — | — | |||||||||||||
Net spread and dollar roll income available to common shareholders | $ | 34,808 | $ | 36,610 | $ | 30,410 | $ | 36,018 | $ | 31,780 | ||||||||||
Weighted average number of common shares outstanding - basic | 51,142 | 51,142 | 51,272 | 52,028 | 54,515 | |||||||||||||||
Weighted average number of common shares outstanding - diluted | 51,158 | 51,142 | 51,272 | 52,028 | 54,515 | |||||||||||||||
Net spread income per common share - basic and diluted | $ | 0.48 | $ | 0.56 | $ | 0.63 | $ | 0.87 | $ | 0.71 | ||||||||||
Net spread and dollar roll income per common share – basic and diluted | $ | 0.68 | $ | 0.72 | $ | 0.59 | $ | 0.69 | $ | 0.58 | ||||||||||
American Capital Mortgage Investment Corp.
October 29, 2014
Page 11
AMERICAN CAPITAL MORTGAGE INVESTMENT CORP. | ||||||||||||||||||||
RECONCILIATIONS OF GAAP NET INCOME TO ESTIMATED TAXABLE INCOME (1) | ||||||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
For the Three Months Ended | ||||||||||||||||||||
September 30, 2014 | June 30, 2014 | March 31, 2014 | December 31, 2013 | September 30, 2013 | ||||||||||||||||
Net income (loss) | $ | 8,293 | $ | 84,297 | $ | 48,760 | $ | (17,250 | ) | $ | 13,702 | |||||||||
Estimated book to tax differences: | ||||||||||||||||||||
Unrealized (gains) and losses, net | ||||||||||||||||||||
Agency securities | 18,446 | (78,336 | ) | (67,557 | ) | 24,974 | (80,894 | ) | ||||||||||||
Non-agency securities | 21,103 | (2,018 | ) | (7,830 | ) | (13,088 | ) | 424 | ||||||||||||
Derivatives and other securities | 6,379 | 49,740 | 19,194 | (14,628 | ) | 105,138 | ||||||||||||||
Premium amortization, net | (3,778 | ) | (4,232 | ) | (1,722 | ) | (5,825 | ) | 44 | |||||||||||
Capital losses (gains) in excess of capital gains (losses) (4) | (37,359 | ) | (34,583 | ) | 19,502 | 131,907 | 63,131 | |||||||||||||
Other realized (gains) losses, net | 4,451 | 5,323 | 15,912 | (66,863 | ) | (55,220 | ) | |||||||||||||
Taxable REIT subsidiary loss and other | 3,132 | 3,244 | 4,807 | 4,441 | 164 | |||||||||||||||
Total book to tax difference | 12,374 | (60,862 | ) | (17,694 | ) | 60,918 | 32,787 | |||||||||||||
Estimated taxable income | 20,667 | 23,435 | 31,066 | 43,668 | 46,489 | |||||||||||||||
Dividend on preferred stock | (1,117 | ) | (484 | ) | — | — | — | |||||||||||||
Estimated taxable income available to common shareholders | $ | 19,550 | $ | 22,951 | $ | 31,066 | $ | 43,668 | $ | 46,489 | ||||||||||
Weighted average number of common shares outstanding - basic | 51,142 | 51,142 | 51,272 | 52,028 | 54,515 | |||||||||||||||
Weighted average number of common shares outstanding - diluted | 51,158 | 51,142 | 51,272 | 52,028 | 54,515 | |||||||||||||||
Net estimated taxable income per common share – basic and diluted | $ | 0.38 | $ | 0.45 | $ | 0.61 | $ | 0.84 | $ | 0.85 | ||||||||||
Estimated cumulative undistributed REIT taxable income per common share | $ | 0.26 | $ | 0.53 | $ | 0.73 | $ | 0.77 | $ | 0.60 | ||||||||||
Beginning cumulative non-deductible capital losses | $ | 179,987 | $ | 214,570 | $ | 195,068 | $ | 63,161 | $ | — | ||||||||||
Current period net capital loss (gain) | (37,359 | ) | (34,583 | ) | 19,502 | 131,907 | 63,161 | |||||||||||||
Ending cumulative non-deductible capital losses | $ | 142,628 | $ | 179,987 | $ | 214,570 | $ | 195,068 | $ | 63,161 | ||||||||||
Ending cumulative non-deductible capital losses per common share | $ | 2.79 | $ | 3.52 | $ | 4.20 | $ | 3.80 | $ | 1.19 | ||||||||||
American Capital Mortgage Investment Corp.
October 29, 2014
Page 12
AMERICAN CAPITAL MORTGAGE INVESTMENT CORP. | ||||||||||||||||||||
KEY PORTFOLIO STATISTICS (1) | ||||||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
For the Three Months Ended | ||||||||||||||||||||
September 30, 2014 | June 30, 2014 | March 31, 2014 | December 31, 2013 | September 30, 2013 | ||||||||||||||||
Ending agency securities, at fair value | $ | 4,259,763 | $ | 4,464,193 | $ | 4,953,038 | $ | 5,641,682 | $ | 8,397,883 | ||||||||||
Ending agency securities, at cost | $ | 4,310,828 | $ | 4,496,811 | $ | 5,063,993 | $ | 5,820,194 | $ | 8,551,421 | ||||||||||
Ending agency securities, at par | $ | 4,128,817 | $ | 4,301,864 | $ | 4,849,295 | $ | 5,573,593 | $ | 8,179,581 | ||||||||||
Average agency securities, at cost | $ | 4,323,399 | $ | 4,851,241 | $ | 5,606,086 | $ | 7,674,009 | $ | 8,424,136 | ||||||||||
Average agency securities, at par | $ | 4,138,378 | $ | 4,645,002 | $ | 5,368,817 | $ | 7,335,621 | $ | 8,060,321 | ||||||||||
Ending non-agency securities, at fair value | $ | 1,075,867 | $ | 1,051,140 | $ | 1,036,180 | $ | 1,011,217 | $ | 927,914 | ||||||||||
Ending non-agency securities, at cost | $ | 1,003,036 | $ | 957,207 | $ | 944,264 | $ | 927,131 | $ | 856,915 | ||||||||||
Ending non-agency securities, at par | $ | 1,477,251 | $ | 1,490,982 | $ | 1,522,954 | $ | 1,526,918 | $ | 1,472,299 | ||||||||||
Average non-agency securities, at cost | $ | 987,963 | $ | 927,830 | $ | 920,213 | $ | 902,518 | $ | 857,048 | ||||||||||
Average non-agency securities, at par | $ | 1,493,252 | $ | 1,484,770 | $ | 1,510,092 | $ | 1,512,170 | $ | 1,484,249 | ||||||||||
Net TBA portfolio - as of period end, at fair value | $ | 949,111 | $ | 1,167,645 | $ | 693,605 | $ | (774,840 | ) | $(1,609,891) | ||||||||||
Net TBA portfolio - as of period end, at cost | $ | 951,179 | $ | 1,154,708 | $ | 693,414 | $ | (775,859 | ) | $(1,556,881) | ||||||||||
Average net TBA portfolio, at cost | $ | 1,095,781 | $ | 865,738 | $ | (310,905 | ) | $ | (1,162,138 | ) | $(689,331) | |||||||||
Average total assets, at fair value | $ | 6,872,722 | $ | 7,205,796 | $ | 7,812,035 | $ | 9,899,105 | $ | 10,619,499 | ||||||||||
Average agency and non-agency repurchase agreements | $ | 4,524,189 | $ | 5,062,594 | $ | 5,762,349 | $ | 7,654,594 | $ | 8,298,648 | ||||||||||
Average stockholders' equity (5) | $ | 1,200,644 | $ | 1,169,456 | $ | 1,120,233 | $ | 1,146,628 | $ | 1,212,720 | ||||||||||
Average coupon | 2.93 | % | 2.95 | % | 2.93 | % | 3.04 | % | 3.05 | % | ||||||||||
Average asset yield | 3.28 | % | 3.25 | % | 3.08 | % | 3.25 | % | 3.04 | % | ||||||||||
Average cost of funds (6) | 1.02 | % | 0.99 | % | 0.92 | % | 0.99 | % | 1.21 | % | ||||||||||
Average net interest rate spread | 2.26 | % | 2.26 | % | 2.16 | % | 2.25 | % | 1.82 | % | ||||||||||
Average net interest rate spread, including estimated dollar roll income (7) | 2.34 | % | 2.32 | % | 2.19 | % | 2.27 | % | 1.63 | % | ||||||||||
Average net spread and dollar roll income, excluding catch-up premium amortization | 2.39 | % | 2.30 | % | 2.29 | % | 2.05 | % | 1.78 | % | ||||||||||
Average coupon as of period end | 2.94 | % | 2.93 | % | 2.93 | % | 2.93 | % | 3.07 | % | ||||||||||
Average asset yield as of period end | 3.33 | % | 3.33 | % | 3.20 | % | 3.18 | % | 3.00 | % | ||||||||||
Average cost of funds as of period end | 1.03 | % | 1.02 | % | 0.97 | % | 0.88 | % | 1.23 | % | ||||||||||
Average net interest rate spread as of period end | 2.30 | % | 2.31 | % | 2.23 | % | 2.30 | % | 1.77 | % | ||||||||||
Average actual CPR for agency securities held during the period | 8.9 | % | 8.3 | % | 5.7 | % | 5.7 | % | 6.7 | % | ||||||||||
American Capital Mortgage Investment Corp.
October 29, 2014
Page 13
Average projected life CPR for agency securities as of period end | 7.6 | % | 7.5 | % | 8.2 | % | 7.3 | % | 7.3 | % | ||||||||||
Leverage - average during the period (8) | 4.2x | 4.8x | 5.6x | 6.8x | 6.8x | |||||||||||||||
Leverage - average during the period, including net TBA position | 5.2x | 5.6x | 5.3x | 5.8x | 6.3x | |||||||||||||||
Leverage - as of period end (9) | 4.1x | 4.2x | 5.1x | 5.9x | 7.0x | |||||||||||||||
Leverage - as of period end, including net TBA position | 4.9x | 5.2x | 5.8x | 5.1x | 5.7x | |||||||||||||||
Expenses % of average total assets - annualized | 0.4 | % | 0.3 | % | 0.3 | % | 0.2 | % | 0.2 | % | ||||||||||
Expenses % of average stockholders' equity - annualized | 2.1 | % | 2.1 | % | 2.2 | % | 2.2 | % | 2.1 | % | ||||||||||
Net book value per common share as of period end | $ | 22.24 | $ | 22.73 | $ | 21.78 | $ | 21.47 | $ | 22.37 | ||||||||||
Dividends declared per common share | $ | 0.65 | $ | 0.65 | $ | 0.65 | $ | 0.65 | $ | 0.70 | ||||||||||
Net return on average stockholders' equity | 2.7 | % | 28.9 | % | 17.7 | % | (6.0 | )% | 4.5 | % | ||||||||||
————————
(1) | Table includes non-GAAP financial measures. Average numbers for each period are weighted based on days on the Company's books and records. All percentages are annualized. Refer to "Use of Non-GAAP Financial Information" for additional discussion of non-GAAP financial measures. |
(2) | Dividend income from investments in REIT equity securities is included in realized gain (loss) on other derivatives and securities, net on the consolidated statements of operations. |
(3) | Excludes servicing expenses related to the Company's investment in RCS. |
(4) | The Company's estimated taxable income for the third quarter excludes $0.73 per common share of estimated net capital gains, which are not included in the Company's ordinary taxable income but are applied against previously recognized net capital losses. |
(5) | Excluding our investments in RCS and REIT equity securities, the average stockholder's equity for the third quarter was $1.1 billion. |
(6) | Weighted average cost of funds includes periodic settlements of interest rate swaps and excludes U.S. Treasury repurchase agreements. |
(7) | Estimated dollar roll income excludes the impact of other supplemental hedges and is recognized in gain (loss) on derivative instruments and other securities, net. |
(8) | Leverage during the period was calculated by dividing the Company's daily weighted average agency and non-agency repurchase agreements for the period by the Company's average month-ended stockholders' equity for the period less investments in RCS and REIT equity securities. Leverage excludes U.S. Treasury repurchase agreements. |
(9) | Leverage at period end was calculated by dividing the sum of the amount outstanding under the Company's agency and non-agency repurchase agreements and the net receivable/payable for unsettled securities at period end by the Company's stockholders' equity at period end less investment in RCS. Leverage excludes U.S. Treasury repurchase agreements. |
STOCKHOLDER CALL
MTGE invites shareholders, prospective shareholders and analysts to attend the MTGE shareholder call on October 30, 2014 at 11:00 am ET. Callers who do not plan on asking a question and have access to the internet are encouraged to utilize the free live webcast at www.MTGE.com. Those who do plan on participating in the Q&A or do not have the internet available may access the call by dialing (877) 503-6874 (U.S. domestic) or (412) 902-6600 (international). Please advise the operator you are dialing in for the American Capital Mortgage shareholder call.
A slide presentation will accompany the call and will be available at www.MTGE.com. Select the Q3 2014 Earnings Presentation link to download and print the presentation in advance of the shareholder call.
An archived audio of the shareholder call combined with the slide presentation will be made available on the MTGE website after the call on October 30, 2014. In addition, there will be a phone recording available from 1:00 pm ET October 30, 2014 until 9:00 am ET November 14, 2014. If you are interested in hearing the recording of the presentation, please dial (877) 344-7529 (U.S. domestic) or (412) 317-0088 (international). The conference number is 10054115.
American Capital Mortgage Investment Corp.
October 29, 2014
Page 14
For further information or questions, please contact the Investor Relations Department at (301) 968-9220 or IR@MTGE.com.
ABOUT AMERICAN CAPITAL MORTGAGE INVESTMENT CORP.
American Capital Mortgage Investment Corp. is a real estate investment trust that invests in and manages a leveraged portfolio of agency mortgage investments, non-agency mortgage investments and other mortgage-related investments. The Company is externally managed and advised by American Capital MTGE Management, LLC, an affiliate of American Capital, Ltd. ("American Capital"). For further information please refer to www.MTGE.com.
ABOUT AMERICAN CAPITAL, LTD.
American Capital, Ltd. (Nasdaq: ACAS) is a publicly traded private equity firm and global asset manager. American Capital, both directly and through its asset management business, originates, underwrites and manages investments in middle market private equity, leveraged finance, real estate, energy & infrastructure and structured products. American Capital manages $19 billion of assets, including assets on its balance sheet and fee earning assets under management by affiliated managers, with $83 billion of total assets under management (including levered assets). Through an affiliate, American Capital manages publicly traded American Capital Agency Corp. (Nasdaq: AGNC), American Capital Mortgage Investment Corp. (Nasdaq: MTGE) and American Capital Senior Floating, Ltd. (Nasdaq: ACSF) with approximately $11 billion of aggregate net book value. From its eight offices in the U.S. and Europe, American Capital and its affiliate, European Capital, will consider investment opportunities from $10 million to $750 million. For further information, please refer to www.AmericanCapital.com.
FORWARD LOOKING STATEMENTS
This press release contains forward-looking statements. Forward-looking statements are based on estimates, projections, beliefs and assumptions of management of the Company at the time of such statements and are not guarantees of future performance or results. Forward-looking statements involve risks and uncertainties in predicting future results and conditions. Actual results could differ materially from those projected in these forward-looking statements due to a variety of important factors, including, without limitation, changes in interest rates, changes in the yield curve, changes in prepayment rates, the availability and terms of financing, changes in the market value of the Company's assets, the receipt of regulatory approval or other closing conditions for a transaction, general economic conditions, market conditions, conditions in the market for agency and non-agency securities and mortgage related investments, and legislative and regulatory changes that could adversely affect the business of the Company. Certain important factors that could cause actual results to differ materially from those contained in the forward-looking statements, are included in the Company's periodic reports filed with the Securities and Exchange Commission (“SEC”). Copies are available on the SEC's website, www.sec.gov. The Company disclaims any obligation to update or revise any forward-looking statements based on the occurrence of future events, the receipt or new information, or otherwise.
American Capital Mortgage Investment Corp.
October 29, 2014
Page 15
USE OF NON-GAAP FINANCIAL INFORMATION
In addition to the results presented in accordance with GAAP, our results of operations discussed herein include certain non-GAAP financial information, including “adjusted net interest income” (including the periodic interest rate costs of our interest rate swaps reported in gain (loss) on derivatives and other securities, net in our consolidated statements of operations and dividends from REIT equity securities) and “estimated taxable income” and certain financial metrics derived from non-GAAP information, such as “cost of funds” and “estimated undistributed taxable income.” By providing users of our financial information with such measures in addition to the related GAAP measures, we believe it gives users greater transparency into the information used by our management in its financial and operational decision-making and that it is meaningful information to consider related to: (i) the economic costs of financing our investment portfolio inclusive of interest rate swaps used to economically hedge against fluctuations in our borrowing costs, (ii) in the case of net spread income, our current financial performance without the effects of certain transactions that are not necessarily indicative of our current investment portfolio and operations, and (iii) in the case of estimated taxable income and estimated undistributed taxable income, information that is directly related to the amount of dividends we are required to distribute in order to maintain our REIT qualification status. However, because such measures are incomplete measures of our financial performance and involve differences from results computed in accordance with GAAP, they should be considered as supplementary to, and not as a substitute for, our results computed in accordance with GAAP. In addition, because not all companies use identical calculations, our presentation of such non-GAAP measures may not be comparable to other similarly-titled measures of other companies. Furthermore, estimated taxable income can include certain information that is subject to potential adjustments up to the time of filing our income tax returns, which occurs after the end of our fiscal year.