Attached files
| file | filename |
|---|---|
| EX-32.2 - EXHIBIT 32.2 - Lument Finance Trust, Inc. | exhibit32-24.htm |
| EX-32.1 - EXHIBIT 32.1 - Lument Finance Trust, Inc. | exhibit32-14.htm |
| EX-31.2 - EXHIBIT 31.2 - Lument Finance Trust, Inc. | exhibit31-24.htm |
| EX-31.1 - EXHIBIT 31.1 - Lument Finance Trust, Inc. | exhibit31-14.htm |
| EX-10.30 - EXHIBIT 10.30 - Lument Finance Trust, Inc. | exhibit10-302.htm |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q/A
(Amendment No.1)
ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2018
OR
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from ________ to ____________
Commission File No. 001-35845
HUNT COMPANIES FINANCE TRUST, INC.
(Exact name of registrant as specified in its charter)
Maryland | 45-4966519 |
(State or other jurisdiction of | (I.R.S. Employer |
incorporation or organization) | Identification Number) |
230 Park Avenue, 19th Floor, New York, New York 10169
(Address of principal executive office) (Zip Code)
(212) 521-6323
(Registrant’s telephone number, including area code)
N/A
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days:
Yes ý No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ý No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” "smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large accelerated filer ¨ | Accelerated filer x |
Non-accelerated filer ¨ | Smaller reporting company ¨ |
(Do not check if a smaller reporting company) | Emerging growth company x |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No ý
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Class | Outstanding at May 10, 2018 | |
Common stock, $0.01 par value | 23,683,164 | |
EXPLANATORY NOTE
As used in the in this Amendment No. 1 on Form 10-Q/A for the quarter ended March 31, 2018 (the “Form 10-Q/A”), the terms “Company”, “our” or “we” refer to Hunt Companies Finance Trust, Inc. (known as Five Oaks Investment Corp. at the time of the filing of the Original Filing, as defined below), a Maryland Corporation.
This Form 10-Q/A amends the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2018, as originally filed with the Securities and Exchange Commission (“SEC”) on May 10, 2018 (the “Original Filing”). This Form 10-Q/A is being filed to restate our unaudited condensed consolidated financial statements for the quarter ended March 31, 2018 and to make related revisions to certain other disclosures in the Original Filing as a result of the concurrent filing of our Amendment No. 1 on Form 10-K/A for the fiscal year ended December 31, 2017. Further explanation regarding the restatement is set forth in Note 19 to the unaudited condensed consolidated financial statements included in this Form 10-Q/A.
The following sections in the Original Filing are revised in this Form 10-Q/A to reflect the restatement of:
•Part I - Item 1 - Financial Statements (Unaudited)
•Part I - Item 2 - Management's Discussion and Analysis of Financial Condition and Results of Operations
•Part I - Item 4 - Controls and Procedures
•Part II - Item 6 - Exhibits
Our principal executive officer and principal financial officer have also provided new certifications as required by Sections 302 and 906 of the Sarbanes-Oxley Act of 2002. The certifications are included in this Form 10-Q/A as Exhibits 31.1, 31.2, 32.1 and 32.2.
For the convenience of the reader, this Form 10-Q/A sets forth the information in the Original Filing in its entirety, as such information is modified and superseded where necessary to reflect the restatement and other revisions. Except as provided above, this Amendment No. 1 does not reflect events occurring after the filing of the Original Filing and does not amend or otherwise update any information in the Original Filing. Accordingly, this Form 10-Q/A should be read in conjunction with our filings with the SEC subsequent to the date on which we filed the Original Filing with the SEC.
FIVE OAKS INVESTMENT CORP.
INDEX
Item 1. | ||
Item 2. | ||
Item 3. | ||
Item 4. | ||
Item 1. | ||
Item 1A. | ||
Item 2. | ||
Item 3. | ||
Item 4. | ||
Item 5. | ||
Item 6. | ||
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
3/31/2018(1) | 12/31/2017(1) | |||||||
(unaudited) | ||||||||
ASSETS | (restated) | |||||||
Available-for-sale securities, at fair value (includes pledged securities of $1,099,341,757 and $1,295,225,428 for March 31, 2018 and December 31, 2017, respectively) | $ | 1,095,189,264 | $ | 1,290,825,648 | ||||
Multi-family loans held in securitization trusts, at fair value | 1,106,592,612 | 1,130,874,274 | ||||||
Residential loans held in securitization trusts, at fair value | 111,764,070 | 119,756,455 | ||||||
Mortgage servicing rights, at fair value | 3,021,549 | 2,963,861 | ||||||
Cash and cash equivalents | 42,257,248 | 34,347,339 | ||||||
Restricted cash | 11,658,225 | 11,275,263 | ||||||
Deferred offering costs | 186,999 | 179,382 | ||||||
Accrued interest receivable | 8,854,367 | 8,852,036 | ||||||
Investment related receivable (includes pledged securities of $138,262,099 for March 31, 2018) | 143,801,279 | 7,461,128 | ||||||
Derivative assets, at fair value | 18,132,700 | 5,349,613 | ||||||
Other assets | 512,358 | 656,117 | ||||||
Total assets | $ | 2,541,970,671 | $ | 2,612,541,116 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
LIABILITIES: | ||||||||
Repurchase agreements: | ||||||||
Available-for-sale securities | $ | 1,177,060,000 | $ | 1,234,522,000 | ||||
Multi-family securitized debt obligations | 1,086,279,589 | 1,109,204,743 | ||||||
Residential securitized debt obligations | 106,676,747 | 114,418,318 | ||||||
Accrued interest payable | 6,009,300 | 6,194,464 | ||||||
Dividends payable | 39,132 | 39,132 | ||||||
Deferred income | 273,968 | 222,518 | ||||||
Due to broker | 13,741,125 | 1,123,463 | ||||||
Fees and expenses payable to Manager | 1,319,711 | 752,000 | ||||||
Other accounts payable and accrued expenses | 209,976 | 273,201 | ||||||
Total liabilities | 2,391,609,548 | 2,466,749,839 | ||||||
COMMITMENTS AND CONTINGENCIES (NOTE 14) | ||||||||
STOCKHOLDERS' EQUITY: | ||||||||
Preferred Stock: par value $0.01 per share; 50,000,000 shares authorized, 8.75% Series A cumulative redeemable, $25 liquidation preference, 1,610,000 and 1,610,000 issued and outstanding at March 31, 2018 and December 31, 2017, respectively | 37,156,972 | 37,156,972 | ||||||
Common Stock: par value $0.01 per share; 450,000,000 shares authorized, 23,683,164 and 22,143,758 shares issued and outstanding, at March 31, 2018 and December 31, 2017, respectively | 236,787 | 221,393 | ||||||
Additional paid-in capital | 231,348,163 | 224,048,169 | ||||||
Accumulated other comprehensive income (loss) | (23,483,141 | ) | (12,617,794 | ) | ||||
Cumulative distributions to stockholders | (107,845,430 | ) | (104,650,235 | ) | ||||
Accumulated earnings | 12,947,772 | 1,632,772 | ||||||
Total stockholders' equity | 150,361,123 | 145,791,277 | ||||||
Total liabilities and stockholders' equity | $ | 2,541,970,671 | $ | 2,612,541,116 | ||||
(1) Our consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("VIEs") as the Company is the primary beneficiary of these VIEs. As of March 31, 2018 and December 31, 2017, assets of consolidated VIEs totaled $1,223,232,702 and $1,255,404,335 respectively, and the liabilities of consolidated VIEs totaled $1,197,735,060 and $1,228,295,517 respectively
See Notes 5 and 6 for further discussion
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
3
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
Three Months Ended March 31, 2018 | Three Months Ended March 31, 2017 | |||||||
(unaudited) | (unaudited) | |||||||
Revenues: | ||||||||
Interest income: | ||||||||
Available-for-sale securities | $ | 7,079,590 | $ | 6,822,622 | ||||
Mortgage loans held-for-sale | — | 28,763 | ||||||
Multi-family loans held in securitization trusts | 13,227,188 | 13,948,754 | ||||||
Residential loans held in securitization trusts | 1,147,641 | 1,355,438 | ||||||
Cash and cash equivalents | 61,042 | 35,734 | ||||||
Interest expense: | ||||||||
Repurchase agreements - available-for-sale securities | (4,951,537 | ) | (2,095,474 | ) | ||||
Multi-family securitized debt obligations | (12,526,295 | ) | (13,237,724 | ) | ||||
Residential securitized debt obligations | (920,057 | ) | (1,074,352 | ) | ||||
Net interest income | 3,117,572 | 5,783,761 | ||||||
Other income: | ||||||||
Realized gain (loss) on sale of investments, net | (2,848,007 | ) | (9,317,003 | ) | ||||
Change in unrealized gain (loss) on fair value option securities | — | 9,448,270 | ||||||
Realized gain (loss) on derivative contracts, net | 2,792,794 | 2,233,051 | ||||||
Change in unrealized gain (loss) on derivative contracts, net | 12,783,088 | (3,077,088 | ) | |||||
Realized gain (loss) on mortgage loans held-for-sale | — | (174 | ) | |||||
Change in unrealized gain (loss) on mortgage loans held-for-sale | — | (3,709 | ) | |||||
Change in unrealized gain (loss) on mortgage servicing rights | 57,689 | (126,446 | ) | |||||
Change in unrealized gain (loss) on multi-family loans held in securitization trusts | (1,355,774 | ) | 1,299,630 | |||||
Change in unrealized gain (loss) on residential loans held in securitization trusts | (255,403 | ) | (368,343 | ) | ||||
Other interest expense | — | (152,322 | ) | |||||
Servicing income | 219,978 | 252,738 | ||||||
Other income | 15,875 | 12,171 | ||||||
Total other income (loss) | 11,410,240 | 200,775 | ||||||
Expenses: | ||||||||
Management fee | 576,135 | 544,510 | ||||||
General and administrative expenses | 1,390,061 | 1,588,572 | ||||||
Operating expenses reimbursable to Manager | 746,092 | 1,208,943 | ||||||
Other operating expenses | 404,469 | 220,496 | ||||||
Compensation expense | 96,055 | 52,874 | ||||||
Total expenses | 3,212,812 | 3,615,395 | ||||||
Net income | 11,315,000 | 2,369,141 | ||||||
Dividends to preferred stockholders | (880,509 | ) | (880,509 | ) | ||||
Net income attributable to common stockholders | $ | 10,434,491 | $ | 1,488,632 | ||||
Earnings per share: | ||||||||
Net income attributable to common stockholders (basic and diluted) | $ | 10,434,491 | $ | 1,488,632 | ||||
Weighted average number of shares of common stock outstanding | 23,392,387 | 17,539,258 | ||||||
Basic and diluted income per share | $ | 0.45 | $ | 0.08 | ||||
Dividends declared per share of common stock | $ | 0.10 | $ | 0.15 | ||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Condensed Consolidated Statements of Comprehensive Income (Loss)
Three Months Ended March 31, 2018 | Three Months Ended March 31, 2017 | |||||||
(unaudited) | (unaudited) | |||||||
Net income | $ | 11,315,000 | $ | 2,369,141 | ||||
Other comprehensive income (loss): | ||||||||
Increase (decrease) in net unrealized gain (loss) on available-for-sale securities, net | (12,154,936 | ) | 3,699,186 | |||||
Reclassification adjustment for net gain (loss) included in net income (loss) | 1,289,589 | (148,284 | ) | |||||
Total other comprehensive income (loss) | (10,865,347 | ) | 3,550,902 | |||||
Less: Dividends to preferred stockholders | (880,509 | ) | (880,509 | ) | ||||
Comprehensive income attributable to common stockholders | $ | (430,856 | ) | $ | 5,039,534 | |||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
5
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Condensed Consolidated Statement of Stockholders' Equity
(unaudited)
Preferred Stock | Common Stock | Additional Paid in Capital | Accumulated Other Comprehensive Income (Loss) | Cumulative Distributions to Stockholders | Accumulated Earnings (Deficit) | Total Stockholders' Equity | ||||||||||||||||||||||||||||
Shares | Par Value | Shares | Par Value | |||||||||||||||||||||||||||||||
Balance at January 1, 2018 | 1,610,000 | $ | 37,156,972 | 22,143,758 | $ | 221,393 | $ | 224,048,169 | $ | (12,617,794 | ) | $ | (104,650,235 | ) | $ | 1,632,772 | $ | 145,791,277 | ||||||||||||||||
Issuance of common stock, net | — | — | 1,539,406 | 15,394 | 7,327,573 | — | — | — | 7,342,967 | |||||||||||||||||||||||||
Cost of issuing common stock | — | — | — | — | (32,383 | ) | — | — | — | (32,383 | ) | |||||||||||||||||||||||
Issuance of preferred stock, net | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||
Redemption of preferred stock, net | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||
Purchase of treasury stock, net | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||
Restricted stock compensation expense | — | — | — | — | 4,804 | — | — | — | 4,804 | |||||||||||||||||||||||||
Net income (loss) | — | — | — | — | — | — | — | 11,315,000 | 11,315,000 | |||||||||||||||||||||||||
Increase (decrease) in net unrealized gain (loss) on available-for-sale securities, net | — | — | — | — | — | (12,154,936 | ) | — | — | (12,154,936 | ) | |||||||||||||||||||||||
Reclassification adjustment for net gain (loss) included in net income (loss) | — | — | — | — | — | 1,289,589 | — | — | 1,289,589 | |||||||||||||||||||||||||
Reclassification adjustment for other-than-temporary impairments included in net income (loss) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||
Common dividends declared | — | — | — | — | — | — | (2,314,686 | ) | — | (2,314,686 | ) | |||||||||||||||||||||||
Preferred dividends declared | — | — | — | — | — | — | (880,509 | ) | — | (880,509 | ) | |||||||||||||||||||||||
Balance at March 31, 2018 | 1,610,000 | $ | 37,156,972 | 23,683,164 | $ | 236,787 | $ | 231,348,163 | $ | (23,483,141 | ) | $ | (107,845,430 | ) | $ | 12,947,772 | $ | 150,361,123 | ||||||||||||||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
6
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
Three Months Ended March 31, 2018 | Three Months Ended March 31, 2017 | |||||||
(unaudited) | (unaudited) | |||||||
Cash flows from operating activities: | ||||||||
Net income (loss) | $ | 11,315,000 | $ | 2,369,141 | ||||
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities: | ||||||||
Amortization/accretion of available-for-sale securities premiums and discounts, net | 1,243,752 | (1,399,788 | ) | |||||
Realized (gain) loss on sale of investments, net | 2,848,007 | 9,317,003 | ||||||
Realized (gain) loss on derivative contracts, net | (2,792,794 | ) | (2,233,051 | ) | ||||
Realized (gain) loss on mortgage loans held-for-sale | — | 174 | ||||||
Unrealized (gain) loss on fair value option securities | — | (9,448,270 | ) | |||||
Unrealized (gain) loss on derivative contracts | (12,783,088 | ) | 3,077,088 | |||||
Unrealized (gain) loss on mortgage loans held-for-sale | — | 3,709 | ||||||
Unrealized (gain) loss on mortgage servicing rights | (57,689 | ) | 126,446 | |||||
Unrealized (gain) loss on multi-family loans held in securitization trusts | 1,355,774 | (1,299,630 | ) | |||||
Unrealized (gain) loss on residential loans held in securitization trusts | 255,403 | 368,343 | ||||||
Restricted stock compensation expense | 4,804 | 6,620 | ||||||
Net change in: | ||||||||
Accrued interest receivable | 100,083 | (357,733 | ) | |||||
Deferred offering costs | (7,617 | ) | (43 | ) | ||||
Other assets | 143,759 | 50,764 | ||||||
Accrued interest payable | (291,435 | ) | (39,796 | ) | ||||
Deferred income | 51,450 | (3,209 | ) | |||||
Fees and expenses payable to Manager | 567,711 | (171,000 | ) | |||||
Other accounts payable and accrued expenses | (63,221 | ) | (1,681,211 | ) | ||||
Net cash (used in) provided by operating activities | 1,889,899 | (1,314,443 | ) | |||||
Cash flows from investing activities: | ||||||||
Purchase of available-for-sale securities | — | (229,808,786 | ) | |||||
Proceeds from sales of available-for-sale securities | 144,210,537 | 46,285,304 | ||||||
Net proceeds from (payments for) derivative contracts | 2,792,794 | 2,233,051 | ||||||
Principal payments from available-for-sale securities | 36,468,741 | 23,814,162 | ||||||
Principal payments from mortgage loans held-for-sale | — | 22,696 | ||||||
Investment related receivable | (136,340,151 | ) | 1,720,692 | |||||
Due from broker | 12,617,662 | (3,329,088 | ) | |||||
Net cash (used in) provided by investing activities | 59,749,583 | (159,061,969 | ) | |||||
Cash flows from financing activities: | ||||||||
Proceeds from (costs for) issuance of common stock | 7,310,584 | (9,310 | ) | |||||
Purchase of treasury stock | — | — | ||||||
Dividends paid on common stock | (2,314,686 | ) | (2,630,889 | ) | ||||
Dividends paid on preferred stock | (880,509 | ) | (880,509 | ) | ||||
Proceeds from repurchase agreements - available-for-sale securities | 4,064,474,000 | 2,720,168,000 | ||||||
Principal repayments of repurchase agreements - available-for-sale securities | (4,121,936,000 | ) | (2,553,754,000 | ) | ||||
Net cash (used in) provided by financing activities | (53,346,611 | ) | 162,893,292 | |||||
Net increase (decrease) in cash, cash equivalents and restricted cash | 8,292,871 | 2,516,880 | ||||||
Cash, cash equivalents and restricted cash, beginning of period | 45,622,602 | 37,889,596 | ||||||
Cash, cash equivalents and restricted cash, end of period | $ | 53,915,473 | $ | 40,406,476 | ||||
Supplemental disclosure of cash flow information | ||||||||
Cash paid for interest | $ | 5,242,972 | $ | 4,147,592 | ||||
Non-cash investing and financing activities information | ||||||||
Dividends declared but not paid at end of period | $ | 39,132 | $ | 39,132 | ||||
Net change in unrealized gain (loss) on available-for-sale securities | $ | (10,865,347 | ) | $ | 3,550,902 | |||
Consolidation of multi-family loans held in securitization trusts | $ | 1,111,092,392 | $ | 1,219,903,501 | ||||
Consolidation of residential loans held in securitization trusts | $ | 112,140,311 | $ | 132,898,313 | ||||
Consolidation of multi-family securitized debt obligations | $ | 1,090,753,067 | $ | 1,200,261,830 | ||||
Consolidation of residential securitized debt obligations | $ | 106,981,993 | $ | 126,891,835 | ||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
7
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 1 – ORGANIZATION AND BUSINESS OPERATIONS
Five Oaks Investment Corp. (the “Company”) is a Maryland corporation that has historically focused primarily on investing in, financing and managing residential mortgage-backed securities (“RMBS”), multi-family mortgage backed securities (“Multi-Family MBS”, and together with RMBS, “MBS”), mortgage servicing rights and other mortgage-related investments. Going forward, the Company expects to increase its investments in the commercial real estate mortgage space. With effect from January 18, 2018, the Company is externally managed by Hunt Investment Management, LLC (the "Manager"), an asset management firm incorporated in Delaware who replaced the prior manager, Oak Circle Capital Partners, LLC ("Oak Circle"). The Company’s common stock is listed on the NYSE under the symbol “OAKS” and its Series A Preferred Stock is traded on the NYSE under the symbol "OAKS-PRA."
The Company was incorporated on March 28, 2012 and commenced operations on May 16, 2012. The Company began trading as a publicly traded company on March 22, 2013.
The Company has elected to be taxed as a real estate investment trust (“REIT”) and to comply with Sections 856 through 859 of the Internal Revenue Code of 1986, as amended, the ("Code"). Accordingly, the Company generally will not be subject to U.S. federal income tax to the extent of its distributions to stockholders and as long as certain asset, income and share ownership tests are met. The Company has historically invested in Agency RMBS, which are RMBS for which the principal and interest payments are guaranteed by a U.S. Government agency such as the Government National Mortgage Association or a U.S. Government-sponsored entity such as the Federal National Mortgage Association or the Federal Home Loan Mortgage Corporation. The Company also invests in Non-Agency RMBS, which are RMBS that are not guaranteed by a U.S. Government agency or a U.S. Government-sponsored entity. Additionally, the Company invests in Multi-Family MBS, which are MBS for which the principal and interest may be sponsored by a U.S. Government agency such as the Government National Mortgage Association or a U.S. Government-sponsored entity such as the Federal National Mortgage Association or the Federal Home Loan Mortgage Corporation, or may not be sponsored by a U.S. Government agency or a U.S. Government-sponsored entity. The Company also invests in mortgage servicing rights, may also invest in other mortgage-related investments and historically has invested in residential mortgage loans.
On June 10, 2013, the Company established Five Oaks Acquisition Corp. (“FOAC”) as a wholly owned taxable REIT subsidiary (“TRS”), for the acquisition and disposition of residential mortgage loans and certain other loan-related activities. The Company consolidates this subsidiary under generally accepted accounting principles in the United States of America (“GAAP”).
In September 2014, and October 2014, respectively, the Company acquired first loss tranches issued or backed by two Freddie Mac-sponsored Multi-Family MBS K series securitizations (the “FREMF 2011-K13 Trust” and the “FREMF 2012-KF01 Trust”). The Company determined that each of the trusts was a variable interest entity (“VIE”) and that in each case the Company remains the primary beneficiary, and accordingly consolidated the assets and liabilities of the trusts into the Company’s financial statements in accordance with GAAP. On April 21, 2016, and April 26, 2016, respectively, the Company completed two re-securitization transactions (the “Re-REMIC transactions”). The Company consolidates the assets and liabilities of the newly established trusts, in each case based upon the Company’s purchase of first-loss securities of the Re-REMIC transactions. Accordingly, the Company has determined that it remains the primary beneficiary of the underlying trusts and continues to consolidate the assets and liabilities of each underlying trust.
In December 2014, The Company determined that CSMC 2014-OAK1 Trust was a VIE and that the Company continues to be the primary beneficiary, and accordingly consolidates the assets and liabilities of the trust into the Company’s financial statements in accordance with GAAP.
On March 23, 2015, the Company established Oaks Funding LLC as a wholly owned subsidiary of FOAC, to fulfill certain functions as depositor in respect of residential mortgage loan securitization transactions. The Company consolidates this subsidiary under GAAP.
On April 20, 2016, the Company established Oaks Funding II LLC as a wholly owned subsidiary of FOAC, to fulfill certain functions as depositor in respect of certain Re-REMIC transactions. The Company consolidates this subsidiary under GAAP.
On April 20, 2016, the Company established Oaks Holding I LLC as a wholly owned subsidiary to hold certain investment securities. The Company consolidates this subsidiary under GAAP.
On January 18, 2018, the Company announced a new strategic direction, and the entry into a new external management agreement with Hunt Investment Management, LLC, an affiliate of the Hunt Companies, Inc. ("Hunt") and the concurrent mutual termination of our management agreement with Oak Circle. Management by Hunt is expected to provide Five Oaks with a new strategic direction through the reallocation of capital into new investment opportunities focused in the commercial real estate mortgage space and direct access to Hunt's significant pipeline of transitional floating-rate multi-family and commercial real estate loans. Hunt and its affiliates have extensive experience in the origination, servicing, risk management and financing of this asset class and the floating-rate nature of the loans should reduce or eliminate the need for complex interest-rate hedging. The new management agreement is expected to better align the Company's interests with those of its new manager through an incentive fee arrangement and agreed upon limitations on manager expense reimbursements from the Company, as further described below. Pursuant to the terms of the termination agreement between Five Oaks and Oak Circle, the termination of the prior management agreement did not trigger, and Oak Circle was not paid, a termination fee by us. Hunt separately agreed to pay Oak Circle a negotiated payment in connection with the termination agreement.
In connection with the aforementioned transaction, an affiliate of Hunt purchased 1,539,406 shares of the Company's common stock in a private placement, at a purchase price of $4.77 per share resulting in an aggregate capital raise of $7,342,967. In addition, such Hunt affiliate also purchased 710,495 Five Oaks shares from the Company's largest shareholder, XL Investments Ltd. ("XL Investments"), for the same price per share. The purchase price per share represents a 56.9% premium over the Five Oaks common stock price as of the closing on January 17, 2018. In connection with the acquisition of shares from XL Investments, XL Investments agreed to terminate all of its previously held Five Oaks warrants. After completion of these share purchases, Hunt and its affiliates own approximately 9.5% of Five Oaks outstanding common shares. Also in connection with the transaction, and as further described in Section 10 of our 2017 10-K/A filed with the Securities and Exchange Commission filed on November 13, 2018 and in our Current Report on Form 8-K filed with the Securities and Exchange Commission on January 18, 2018, David Carroll resigned as a director, Chairman and CEO of the Company and the Five Oaks board appointed James C. ("Chris") Hunt as a director and Chairman of the board and named James P. Flynn as CEO of Five Oaks and Michael P. Larsen President of Five Oaks.
8
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 1 – ORGANIZATION AND BUSINESS OPERATIONS (continued)
On April 30, 2018, as more particularly described in our current Report on Form 8-K filed on April 30, 2018, the Company acquired Hunt CMT Equity LLC, which comprised of assets including junior retained notes and preferred shares of a commercial real estate collateralized loan obligation, a licensed commercial mortgage lender and eight loan participations.
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The consolidated balance sheet as of December 31, 2017 has been derived from audited financial statements. The condensed consolidated balance sheet as of March 31, 2018, the condensed consolidated statements of operations and the condensed consolidated statements of comprehensive income (loss), for the three months ended March 31, 2018 and for the three months ended March 31, 2017, the condensed consolidated statement of stockholders’ equity for the three months ended March 31, 2018 and the condensed consolidated statements of cash flows for the three months ended March 31, 2018, and the three months ended March 31, 2017, are unaudited.
The unaudited condensed consolidated financial statements and related notes have been prepared in accordance with GAAP for interim financial reporting and the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, certain information and note disclosures normally included in the financial statements prepared under GAAP have been condensed or omitted. In the opinion of management, all adjustments are considered necessary for a fair presentation of the Company’s financial position, results of operations and cash flows have been included and are of a normal and recurring nature. The operating results presented for interim periods are not necessarily indicative of the results that may be expected for any other interim period or for the entire year. These condensed consolidated financial statements should be read in conjunction with the Company’s financial statements and notes thereto included in the Company’s Annual Report on Form 10-K/A for the year ended December 31, 2017, which was filed with the Securities and Exchange Commission (“SEC”) on November 13, 2018.
Reclassifications
Certain prior year amounts have been reclassified to conform to current year presentation.
Principles of Consolidation
The accompanying condensed consolidated financial statements of the Company include the accounts of the Company and all its subsidiaries which are majority-owned, controlled by the Company or a variable interest entity where the Company is the primary beneficiary. All significant intercompany transactions have been eliminated on consolidation.
VIEs
An entity is referred to as a VIE if it lacks one or more of the following characteristics: (1) sufficient equity at risk to finance its activities without additional subordinated financial support provided by any parties, including the equity holders; (2) as a group the holders of the equity investment at risk have (a) the power, through voting rights or similar rights, to direct the activities of a legal entity that most significantly impacts the entity's economic performance, (b) the obligation to absorb the expected losses of the legal entity and (c) the right to receive the expected residual returns of the legal entity; and (3) the voting rights of these investors are proportional to their obligations to absorb the expected losses of the entity, their rights to receive the expected returns of their equity, or both, and whether substantially all of the entity's activities involve or are conducted on behalf of an investor that has disproportionately fewer voting rights. An investment that lacks one or more of the above three characteristics is considered to be a VIE. The Company reassesses its initial evaluation of an entity as a VIE based upon changes in the facts and circumstances pertaining to the VIE.
VIEs are required to be consolidated by their primary beneficiary. The primary beneficiary of a VIE is determined to be the party that has both the power to direct the activities that most significantly impact the VIE's economic performance and the obligation to absorb losses of, or the right to receive benefits from, the VIE that could potentially be significant to the VIE. This determination may involve complex and subjective analyses. In general, the obligation to absorb losses is a function of holding a majority of the first loss tranche, while the ability to direct the activities that most significantly impact the VIEs economic performance will be determined based upon the rights associated with acting as the directing certificate holder, or equivalent, in a given transaction. The Company is required to reconsider its evaluation of whether to consolidate a VIE each reporting period based upon changes in the facts and circumstances pertaining to the VIE.
The Company has evaluated its Non-Agency RMBS and Multi-Family MBS investments to determine if each represents a variable interest in a VIE. The Company monitors these investments and analyzes them for potential consolidation. The Company's real estate securities investments represent variable interests in VIEs. At March 31, 2018, the Company determined that it continues to be the primary beneficiary of two Multi-Family MBS transactions (FREMF 2011-K13 and FREMF 2012-KF01), and one residential mortgage loan transaction (CSMC 2014-OAK1), in each case based on its power to direct the trust’s activities and its obligations to absorb losses derived from the ownership of the first-loss tranches. In the case of the FREMF 2011-K13 and the FREMF 2012-KF01 trusts, the Company determined that it is the primary beneficiary of certain intermediate trusts that have the power to direct the activities and the obligations to absorb losses of the underlying trusts. Accordingly, the Company consolidated the assets, liabilities, income and expenses of each of the underlying trusts, and has elected the fair value option in respect of the assets and liabilities of each trust. However, the Company's maximum exposure to loss from consolidated trusts was $25,497,642 and $27,108,818, respectively, at March 31, 2018, and December 31, 2017. At March 31, 2018, with the exception of the listed transactions, the Company did not have any exposure to VIEs. During the first quarter, the Company sold its remaining investment in Multi-Family MBS. As of December 31, 2017, with the exception of the listed transactions, the maximum exposure of the Company to VIEs was limited to the fair value of its investment in Multi-Family MBS, $5,742,000, as disclosed in Note 4.
Use of Estimates
The financial statements have been prepared on the accrual basis of accounting in accordance with GAAP. The preparation of financial statements in conformity with GAAP requires the Company to make a number of significant estimates. These include estimates of fair value of certain assets and liabilities, amount and timing of credit losses, prepayment rates, and other estimates that affect the reported amounts of certain assets and liabilities as of the date of the financial statements and the reported amounts of certain revenues and expenses during the reported period. It is likely that changes in these estimates (e.g. valuation
9
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
changes due to supply and demand, credit performance, prepayments, interest rates, or other reasons) will occur in the near term. The Company’s estimates are inherently subjective in nature and actual results could differ from its estimates and the differences may be material.
Cash and Cash Equivalents and Restricted Cash
Cash and cash equivalents include cash held in bank accounts on an overnight basis and other short term deposit accounts with banks having original maturities of 90 days or less. The Company maintains its cash and cash equivalents in highly rated financial institutions, and at times these balances exceed insurable amounts.
Restricted cash represents the Company’s cash held by counterparties as collateral against the Company’s securities, derivatives and/or repurchase agreements. Cash held by counterparties as collateral is not available to the Company for general corporate purposes, but may be applied against amounts due to securities, derivatives or repurchase counterparties or returned to the Company when the collateral requirements are exceeded, or at the maturity of the derivative or repurchase agreement.
The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the condensed consolidated balance sheets that sum to the total of the same amounts shown in the statements of cash flows.
March 31, 2018 | December 31, 2017 | ||||||
Cash and cash equivalents | $ | 42,257,248 | $ | 34,347,339 | |||
Restricted cash | 11,658,225 | 11,275,263 | |||||
Total cash, cash equivalents and restricted cash | $ | 53,915,473 | $ | 45,622,602 | |||
Deferred Income
Certain service revenues received in the period are recorded as a liability in the Company’s consolidated balance sheets in the line item “Deferred income”, for subsequent recognition as income in the Company’s consolidated statements of operations.
Deferred Offering Costs
In accordance with ASC Subtopic 505-10, the direct costs incurred to issue shares classified as equity, such as legal and accounting fees, should be deducted from the related proceeds and the net amount recorded as stockholders’ equity. Accordingly, payments made by the Company in respect of such costs related to the issuance of shares are recorded as an asset in the accompanying consolidated balance sheets in the line item “Deferred offering costs”, for subsequent deduction from the related proceeds upon closing of the offering.
To the extent that certain costs, in particular legal fees, are known to have been accrued but have not yet been invoiced and paid, they are included in “Other accounts payable and accrued expenses” on the accompanying consolidated balance sheets.
Available-for-Sale Securities, at Fair Value
Revenue Recognition, Premium Amortization, and Discount Accretion
Interest income on the Company’s AFS securities portfolio, with the exception of Non-Agency RMBS IOs (as further described below), is accrued based on the actual coupon rate and the outstanding principal balance of such securities. The Company recognizes interest income using the effective interest method for all AFS securities. As such, premiums and discounts are amortized or accreted into interest income over the lives of the securities in accordance with ASC 310-20, “Nonrefundable Fees and Other Costs”, ASC 320-10, “Investments Debt and Equity Securities” or ASC 325-40, “Beneficial Interests in Securitized Financial Assets”, as applicable. Total interest income is recorded in the “Interest Income” line item on the condensed consolidated statements of operations.
On at least a quarterly basis for securities accounted for under ASC 320-10 and ASC 310-20 (generally Agency RMBS), prepayments of the underlying collateral must be estimated, which directly affect the speed at which the Company amortizes such securities. If actual and anticipated cash flows differ from previous estimates; the Company recognizes a “catch-up” adjustment in the current period to the amortization of premiums for the impact of the cumulative change in the effective yield through the reporting date.
Similarly, the Company also reassesses the cash flows on at least a quarterly basis for securities accounted for under ASC 325-40 and ASC 310-30 (generally Non-Agency RMBS and Multi-Family MBS). In estimating these cash flows, there are a number of assumptions that are subject to uncertainties and contingencies. These include the rate and timing of principal and interest receipts (including assumptions of prepayments, repurchases, defaults and liquidations), the pass-through or coupon rate and interest rate fluctuations. In addition, interest payment shortfalls due to delinquencies on the underlying mortgage loans have to be judgmentally estimated. Differences between previously estimated cash flows and current actual and anticipated cash flows are recognized prospectively through an adjustment of the yield over the remaining life of the security based on the current amortized cost of the investment as adjusted for credit impairment, if any.
For investments purchased with evidence of deterioration of credit quality for which it is probable, at acquisition, that the Company will be unable to collect all contractually required payments receivable, the Company applies the provisions of ASC 310-30, “Loans and Debt Securities Acquired with Deteriorated Credit Quality.” ASC 310-30 addresses accounting for differences between contractual cash flows and cash flows expected to be collected from an investor’s initial investment in loans or debt securities acquired in a transfer if those differences are attributable, at least in part, to credit quality. ASC 310-30 limits the yield that may be accreted (accretable yield) to the excess of the investor’s estimate of undiscounted expected principal, interest and other cash flows (cash flows expected at acquisition to be collected) over the investor’s initial investment in the loan. ASC 310-30 requires that the excess of contractual cash flows over cash flows expected to be collected (nonaccretable difference) not be recognized as an adjustment of yield, loss accrual or valuation allowance.
10
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Subsequent increases in cash flows expected to be collected are generally recognized prospectively through adjustment of the investment’s yield over its remaining life. Decreases in cash flows expected to be collected are recognized as impairment to the extent that such decreases are due, at least in part, to an increase in credit loss expectations (“credit impairment”). To the extent that decreases in cash flows expected to be collected are the result of factors other than credit impairment, for example a change in rate of prepayments, such changes are generally recognized prospectively through adjustment of the investment’s yield over its remaining life.
The Company’s accrual of interest, discount and premium for U.S. federal and other tax purposes is likely to differ from the financial accounting treatment of these items as described above.
Gains and losses from the sale of AFS securities are recorded as realized gains (losses) within realized gain (loss) on sale of investments, net in the Company's condensed consolidated statements of operations. Upon the sale of a security, the Company will determine the cost of the security and the amount of unrealized gains or losses to reclassify out of accumulated other comprehensive income (loss) into earnings based on the specific identification method. Unrealized gains and losses on the Company’s AFS securities are recorded as unrealized gain (loss) on available-for-sale securities, net in the Company's condensed consolidated statements of comprehensive income (loss).
Impairment
The Company evaluates its MBS, on a quarterly basis, to assess whether a decline in the fair value of an AFS security below the Company's amortized cost basis is an other-than-temporary impairment (“OTTI”). The presence of OTTI is based upon a fair value decline below a security's amortized cost basis and a corresponding adverse change in expected cash flows due to credit related factors as well as non-credit factors, such as changes in interest rates and market spreads. Impairment is considered other-than-temporary if an entity (i) intends to sell the security, (ii) will more likely than not be required to sell the security before it recovers in value or (iii) does not expect to recover the security's amortized cost basis, even if the entity does not intend to sell the security. Under these scenarios, the impairment is other-than-temporary and the full amount of impairment should be recognized currently in earnings and the cost basis of the investment security is adjusted. However, if an entity does not intend to sell the impaired debt security and it is more likely than not that it will not be required to sell before recovery, OTTI should be recognized to the extent that a decrease in future cash flows expected to be collected is due, at least in part, to an increase in credit impairment. A decrease in future cash flows due to factors other than credit, for example a change in the rate of prepayments, is considered a non-credit impairment. The full amount of the difference between the security’s previous and new cost basis resulting from credit impairment is recognized currently in earnings, and the difference between the new amortized cost basis and the cash flows expected to be collected is accreted as interest income in accordance with the effective interest method. Decreases in cash flows expected to be collected resulting from non-credit impairment are generally recognized prospectively through adjustment of the investment’s yield over its remaining life.
Mortgage Loans Held-for-Sale, at Fair Value
Mortgage loans held-for-sale are reported at fair value as a result of a fair value option election. See Note 3 - Fair Value Measurements for details on fair value measurement. Mortgage loans are classified as held-for-sale based upon the Company’s intent to sell them in the secondary whole loan market.
Interest income on mortgage loans held-for-sale is recognized at the loan coupon rate. Interest income recognition is suspended when mortgage loans are placed on non-accrual status. The accrual of interest on loans is discontinued when, in management’s opinion, the interest is considered non-collectible, and in all cases when payment becomes greater than 90 days past due. Loans return to accrual status when principal and interest become current and are anticipated to be fully collectible.
Multi-Family and Residential Mortgage Loans Held in Securitization Trusts
Multi-family and residential mortgage loans held in consolidated securitization trusts are comprised of multi-family mortgage loans held in the FREMF 2011-K13 Trust and the FREMF 2012-KF01Trust, and residential mortgage loans held in the CSMC 2014-OAK1 Trust, as of March 31, 2018. Based on a number of factors, the Company determined that it was the primary beneficiary of the VIEs underlying the trusts, met the criteria for consolidation and, accordingly, has consolidated the three trusts, including their assets, liabilities, income and expenses in its financial statements. The Company has elected the fair value option on each of the assets and liabilities held within the trusts. See Note 3 - Fair Value Measurement below for additional detail.
Interest income on multi-family and residential mortgage loans held in securitization trusts is recognized at the loan coupon rate. Interest income recognition is suspended when mortgage loans are placed on non-accrual status. The accrual of interest on loans is discontinued when, in management’s opinion, the interest is considered non-collectible, and in all cases when payment becomes greater than 90 days past due. Loans return to accrual status when principal and interest become current and are anticipated to be fully collectible.
Mortgage Servicing Rights and Excess Servicing Rights, at Fair Value
Mortgage servicing rights (“MSRs”) are associated with residential mortgage loans that the Company has historically purchased and subsequently sold or securitized. MSRs are held and managed at the Company’s TRS. As the owner of MSRs, the Company is entitled to receive a portion of the interest payments from the associated residential mortgage loan, and is obligated to service directly or through a subservicer, the associated loan. MSRs are reported at fair value as a result of a fair value option election. See Note 3 - Fair Value Measurement below for additional detail. Residential mortgage loans for which the Company owns the MSRs are directly serviced by one or more sub-servicers retained by the Company, since the Company does not directly service any residential mortgage loans.
MSR income is recognized at the contractually agreed rate, net of the costs of sub-servicers retained by the Company. If a sub-servicer with which the Company contracts were to default, an evaluation of MSR assets for impairment would be undertaken at that time.
To the extent that the Company determines it is the primary beneficiary of a residential mortgage loan securitization trust into which it has sold loans, any associated MSRs are eliminated on the consolidation of the trust. The trust is contractually obligated to pay a portion of the interest payments from the associated residential mortgage loans for the direct servicing of the loans, and after deduction of sub-servicing fees payable to contracted sub-servicers, the net amount, excess servicing rights, represents a liability of the trust. See Note 3 - Fair Value Measurement below for additional detail.
11
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Non-Agency RMBS IOs, at Fair Value
Non-Agency RMBS IOs that the Company previously owned are associated with residential mortgage loan securitizations that the Company had previously sponsored, and are reported at fair value as a result of a fair value option election. See Note 3 - Fair Value Measurements for details on fair value measurement. Interest income on IOs was recognized at the contractually agreed rate, and changes in fair value were recognized in the Company’s condensed consolidated statement of operations.
Repurchase Agreements
The Company finances the acquisition of certain of its mortgage-backed securities through the use of repurchase agreements. The repurchase agreements are generally short-term debt, which expire within one year. Borrowings under repurchase agreements generally bear interest rates at a specified margin over LIBOR and are generally uncommitted. In accordance with ASC 860 “Transfers and Servicing” the Company accounts for the repurchase agreements as collateralized financing transactions and they are carried at their contractual amounts, as specified in the respective agreements. The contractual amounts approximate fair value due to their short-term nature.
Multi-Family and Residential Securitized Debt Obligations
Multi-family and residential securitized debt obligations represent third-party liabilities of the FREMF 2011-K13 Trust, FREMF 2012-KF01 Trust and CSMC 2014-OAK1 Trust, and excludes liabilities of the trust acquired by the Company that are eliminated on consolidation. The third-party obligations of each trust do not have any recourse to the Company as the consolidator of each trust.
Backstop Guarantees
The Company, through FOAC and in return for fees, provides seller eligibility and backstop guarantee services in respect of residential mortgage loans that are traded through one or more loan exchanges operated by MAXEX LLC (“MAXEX”). See Note 13 and Note 14 for additional information regarding MAXEX. To the extent that a loan seller approved by FOAC fails to honor its obligations to repurchase one or more loans based on an arbitration finding that such seller has breached its representations and warranties, FOAC provides a backstop guarantee of the repurchase obligation. The Company has evaluated its backstop guarantees pursuant to ASC 460, Guarantees, and has determined them to be performance guarantees, for which ASC 460 contains initial recognition and measurement requirements, and related disclosure requirements. FOAC is obligated in two respects: (i) a noncontingent liability, which represents FOAC’s obligation to stand ready to perform under the terms of the guarantee in the event that the specified triggering event(s) occur; and (ii) the contingent liability, which represents FOAC’s obligation to make future payments if those triggering events occur. FOAC recognizes the noncontingent liability at the inception of the guarantee at the fair value, which is the fee received or receivable, and is recorded on the Company’s consolidated balance sheet as a liability in the line item “Deferred income.” The Company amortizes these fees into income on a straight-line basis over five years, based on an assumed constant prepayment rate of 15% for residential mortgage loans and other observable data. The Company’s contingent liability is accounted for pursuant to ASC 450, Contingencies, pursuant to which the contingent liability must be recognized when its payment becomes probable and reasonably estimable.
Common Stock
At March 31, 2018, and December 31, 2017, the Company was authorized to issue up to 450,000,000 shares of common stock, par value $0.01 per share, with such designations, voting and other rights and preferences as may be determined from time to time by the Company’s Board of Directors. The Company had 23,683,164 shares of common stock issued and outstanding at March 31, 2018 and 22,143,758 at December 31, 2017.
Stock Repurchase Program
On December 15, 2015, the Company’s Board of Directors authorized a stock repurchase program (“Repurchase Program”), to repurchase up to $10 million of the Company’s outstanding common stock. Subject to applicable securities laws, repurchase of common stock under the Repurchase Program may be made at times and in amounts as the Company deems appropriate, using available cash resources. Shares of common stock repurchased by the Company under the Repurchase Program, if any, will be canceled and, until reissued by the Company, will be deemed to be authorized but unissued shares of common stock. The Repurchase Program may be suspended or discontinued by the Company at any time and without prior notice. As of March 31, 2018, the Company had repurchased 126,856 shares of common stock at a weighted average share price of $5.09. There has been no activity in 2018. As of March 31, 2018, $9.4 million of common stock remained authorized for future share repurchases under the Repurchase Program.
Preferred Stock
At March 31, 2018, and December 31, 2017, the Company was authorized to issue up to 50,000,000 share of preferred stock, par value $0.01 per share, with such designations, voting and other rights and preferences as may be determined from time to time by the Company’s Board. The Company had 1,610,000 shares of preferred stock issued and outstanding at both March 31, 2018 and December 31, 2017.
Income Taxes
The Company has elected to be taxed as a REIT under the Code for U.S. federal income tax purposes, commencing with the Company’s short taxable period ended December 31, 2012. So long as the Company qualifies as a REIT, with the exception of its taxable REIT subsidiaries, the Company generally will not be subject to U.S. federal income taxes on its taxable income to the extent it annually distributes at least 90% of its net taxable income to stockholders and maintains its qualification as a REIT.
In addition to the Company’s election to be taxed as a REIT, the Company complies with Sections 856 through 860 of the Code. Accordingly, the Company generally will not be subject to U.S. federal income tax to the extent of its distributions to stockholders and as long as certain asset, income and share ownership tests are met. To maintain its qualification as a REIT, the Company must distribute at least 90% of its REIT taxable income to its stockholders and meet certain
12
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
other requirements. The Company may also be subject to certain state, local and franchise taxes. Under certain circumstances, federal income and excise taxes may be due on its undistributed taxable income. If the Company were to fail to meet these requirements, it would be subject to U.S. federal income tax, which could have a material adverse impact on its results of operations and amounts available for distributions to its stockholders. The Company believes it will meet all of the criteria to maintain the Company's REIT qualification for the applicable periods, but there can be no assurance that these criteria will continue to be met in subsequent periods.
The Company assesses its tax positions for all open tax years and determines whether the Company has any material unrecognized liabilities in accordance with ASC 740, Income Taxes. The Company records these liabilities to the extent the Company deems them more likely than not to be incurred. The Company's accounting policy with respect to interest and penalties is to classify these amounts as other interest expense. As further described in Note 18, the Company declared and paid in the fourth quarter of 2016 a deficiency dividend relating to a determination of an inability to offset certain net gains on hedging transactions in 2013 against net capital losses on the sale of certain mortgage-backed securities. In connection with this declaration, during the first quarter of 2017, the Company paid an amount of $2.01 million for interest charges to the IRS. The Company previously provisioned $1.86 million in the third quarter of 2016 in the Company's condensed consolidated balance sheets in the line item "Other accounts payable and accrued expenses"; the remaining balance of $0.15 million was expensed in the first quarter of 2017, which is included in "Other interest expense" in the Company's condensed consolidated statements of operations. The first quarter 2017 payment of $2.01 million is included in "cash paid for interest" in the Company's condensed consolidated statements of cash flows.
The Tax Cuts and Jobs Act was enacted in December 2017 and is generally effective for tax years beginning after 2017. This new legislation has no material adverse effect on the Company's business.
Certain activities of the Company are conducted through a TRS and therefore are taxed as a standalone U.S. C-Corporation. Accordingly, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
If a TRS generates net income, the TRS can declare dividends to the Company which will be included in its taxable income and necessitate a distribution to its stockholders. Conversely, if the Company retains earnings at a TRS level, no distribution is required and the Company can increase book equity of the consolidated entity.
Earnings per Share
The Company calculates basic and diluted earnings per share by dividing net income attributable to common stockholders for the period by the weighted-average shares of the Company’s common stock outstanding for that period. Diluted earnings per share takes into account the effect of dilutive instruments, such as warrants, stock options, and unvested restricted stock, but use the average share price for the period in determining the number of incremental shares that are to be added to the weighted-average number of shares outstanding. See Note 16 for details of the computation of basic and diluted earnings per share.
Stock-Based Compensation
The Company is required to recognize compensation costs relating to stock-based payment transactions in the financial statements. The Company accounts for share-based compensation issued to its Manager and non-management directors using the fair value based methodology prescribed by ASC 505, Equity (“ASC 505”), or ASC 718, Share-Based Payment (“ASC 718”), as appropriate. Compensation cost related to restricted common stock issued to the Manager is initially measured at estimated fair value at the grant date, and is remeasured on subsequent dates to the extent the awards are unvested. Additionally, compensation cost related to restricted common stock issued to the non-management directors is measured at its estimated fair value at the grant date and amortized and expensed over the vesting period. See Note 14 for details of stock-based awards issuable under the Manager Equity Plan.
Comprehensive Income (Loss) Attributable to Common Stockholders
Comprehensive income (loss) is comprised of net income (loss), as presented in the consolidated statement of comprehensive income (loss), adjusted for changes in unrealized gain or loss on AFS securities (excluding Non-Agency RMBS IOs), reclassification adjustments for net gain (loss) and other-than-temporary impairments included in net income (loss) and dividends paid to preferred stockholders.
Recently Issued and/or Adopted Accounting Standards
Revenue from Contracts with Customers
In May 2014, the Financial Accounting Standards Board, or FASB, issued ASU No. 2014-09, which is a comprehensive revenue recognition standard that supersedes virtually all existing revenue guidance under GAAP. ASU 2014-09 also creates a new topic in the Codification, Topic 606 ("ASC 606"). In addition to superseding and replacing nearly all existing GAAP revenue recognition guidance, including industry-specific guidance, ASC 606 does the following: (1) established a new control-based revenue recognition model; (2) changes the basis for deciding when revenue is recognized over time or at a point in time; (3) provides new and more detailed guidance on specific aspects of revenue recognition; and (4) expands and improves disclosures about revenue. As a result of the issuance of ASU No. 2015-14 in August 2015, deferring the effective date of ASU No. 2014-09 by one year, the ASU is effective for annual periods, and interim periods within those annual periods, beginning on or after December 15, 2017, with early adoption prohibited.
In May 2016, the FASB issued ASU 2016-11, “Revenue Recognition (Topic 605) and Derivatives and Hedging (Topic 815): Rescission of SEC Guidance Because of Accounting Standards Updates 2014-09 and 2014-16 Pursuant to Staff Announcements at the March 3, 2016 EITF Meeting.” The amendments make targeted improvements to clarify the principal versus agent assessment and are intended to make the guidance more operable and lead to more consistent application. The amendments in this update are effective immediately.
13
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
ASC 606 applies to all contracts with customers with exceptions for financial instruments and other contractual rights or obligations that are within the scope of other ASC Topics. Exclusions from the scope of ASC 606 include interest income related to the following: investment securities available for sale (subject to ASC 320, Investments - Debt and Equity Securities or ASC 325, Investments - Other); residential mortgage loans and multi-family loans (subject to either ASC 310, Receivables or ASC 825, Financial Instruments); and derivative assets and derivative liabilities (subject to ASC 815, Derivatives and Hedging). The Company evaluated the applicability of this ASU with respect to its investment portfolio, considering the scope exceptions listed above, and has determined that the adoption of this ASU did not have a material impact on the Company's financial condition or results of operations as the substantial majority of the Company's revenue is generated by financial instruments and other contractual rights and obligations that are not within the scope of ASC 606.
Recognition and Measurement of Financial Assets and Financial Liabilities
In January 2016, the FASB issued ASU No. 2016-01, which changes how entities measure certain equity investments and present changes in the fair value of financial liabilities measured under the fair value option that are attributable to their own credit. The ASU requires certain recurring disclosures and is effective for annual periods, and interim periods within those annual periods, beginning on or after December 15, 2017, with early adoption permitted. The Company has determined this ASU did not have a material impact on the Company's financial condition or results of operations.
Credit Losses
In June 2016, the FASB issued ASU 2016-13 which is a comprehensive amendment of credit losses on financial instruments. Currently GAAP requires an “incurred loss” methodology for recognizing credit losses that delays recognition until it is probable a loss has been incurred. The standard’s core principle is that an entity replaces the “incurred loss” impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. For public business entities that are SEC filers, the amendment in this update are effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The Company continues to assess the impact of this guidance.
Classification of Certain Cash Receipts and Cash Payments
In August 2016, the FASB issued ASU 2016-15, which amends ASC Topic 230, Statement of Cash Flows (“ASC 230”), to reduce diversity in how certain transactions are classified in the statement of cash flows. The ASU is effective for public business entities for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years. The Company has determined this ASU did not have a material impact on the Company's financial condition or results of operations.
Restricted Cash
In November 2016, the FASB issued ASU 2016-18, which amends ASC Topic 230, Statement of Cash Flows, to reduce diversity in how entities present restricted cash and restricted cash equivalents in the statement of cash flows. The amendments in ASU 2016-18 require restricted cash and restricted cash equivalents to be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. The ASU is effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017. Early application is permitted, provided that all of the amendments are adopted in the same period. The amendments of this ASU should generally be applied using a retrospective transition method to each period presented. The Company adopted the ASU beginning with the first quarter of 2017, which had no effect on the Company's results of operations, financial condition or cash flows.
NOTE 3 - FAIR VALUE MEASUREMENTS
The Company discloses the fair value of its financial instruments according to a fair value hierarchy (Levels 1, 2 and 3, as defined). In accordance with GAAP, the Company is required to provide enhanced disclosures regarding instruments in the Level 3 category (which require significant management judgment), including a separate reconciliation of the beginning and ending balances for each major category of assets and liabilities. Additionally, GAAP permits entities to choose to measure many financial instruments and certain other items at fair value (the “fair value option”), and the election of such choice is irrevocable. Unrealized gains and losses on items for which the fair value option has been elected are irrevocably recognized in earnings at each subsequent reporting date.
Available-for-sale Securities
The Company currently invests in Agency RMBS, Multi-Family MBS and Non-Agency RMBS.
Designation
The Company classifies its MBS securities as AFS investments. Although the Company generally intends to hold most of its investment securities until maturity, it may, from time to time, sell any of its investment securities as part of the overall management of its portfolio. All assets classified as AFS, except Non-Agency RMBS IOs, are reported at estimated fair value, with unrealized gains and losses, excluding other than temporary impairments, included in accumulated other comprehensive income, a separate component of shareholders' equity. As the result of a fair value election, unrealized gains and losses on Non-Agency RMBS IOs are recorded in the Company’s consolidated statement of operations.
Determination of MBS Fair Value
The Company determines the fair values for the Agency RMBS, Multi-Family MBS and Non-Agency RMBS in its portfolio based on obtaining a valuation for each such security from third-party pricing services, and may also obtain dealer quotes, as described below. The third-party pricing services use common market pricing methods that may include pricing models that may incorporate such factors as coupons, prepayment speeds, spread to the Treasury curves and interest rate swap curves, duration, periodic and life caps and credit enhancement, as applicable. The dealers incorporate common market pricing methods, including a spread
14
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 3 - FAIR VALUE MEASUREMENTS (Continued)
measurement to the Treasury curve or interest rate swap curve as well as underlying characteristics of the particular security, including coupon, periodic and life caps, collateral type, rate reset period and seasoning or age of the security, as applicable.
The Company obtains pricing data from a primary third-party pricing service for each Agency RMBS, Multi-Family MBS and Non-Agency RMBS. If other available market data indicates that the pricing data from the primary third-party service is materially inaccurate, or pricing data is unavailable from the primary third-party pricing service, the Company undertakes a review of other available prices and takes additional steps to determine fair value. In all cases, the Company validates its understanding of methodology and assumptions underlying the fair value used. The Company determines that the pricing data from the primary third-party service is materially inaccurate if it is not materially representative of where a specific security can be traded in the normal course of business. In making such determination, the Company follows a series of steps, including review of collateral marks from margin departments of repurchase agreement counterparties, utilization of bid list, inventory list and extensive unofficial market color, review of other third-party pricing service data and a yield analysis of each Multi-Family MBS and Non-Agency RMBS based on the pricing data from the primary third-party pricing service and the Company’s cash flow assumptions.
The Company reviews all pricing of Agency and Non-Agency RMBS and Multi-Family MBS used to ensure that current market conditions are properly represented. This review includes, but is not limited to, comparisons of similar market transactions or alternative third-party pricing services, dealer quotes and comparisons to a pricing model. Values obtained from the third-party pricing service for similar instruments are classified as Level 2 securities if the pricing methods used are consistent with the Level 2 definition. If quoted prices for a security are not reasonably available from the pricing service, but dealer quotes are, the Company classifies the security as a Level 2 security. If neither is available, the Company determines the fair value based on characteristics of the security that are received from the issuer and based on available market information received from dealers and classifies it as a Level 3 security.
Mortgage Loans Held-for-Sale
Designation
The Company classified its residential mortgage loans as held-for-sale (“HFS”) investments.
The Company elected the fair value option for residential mortgage loans it acquired and classified as HFS. The fair value option was elected to help mitigate earnings volatility by better matching the asset accounting with any related hedges. The Company’s policy is to record separately interest income on these fair value elected loans. Additionally, upfront costs related to these loans are not deferred or capitalized. Fair value adjustments are reported in unrealized gain (loss) on mortgage loans held-for-sale on the condensed consolidated statements of operations. The fair value option is irrevocable once the loan is acquired.
Determination of Mortgage Loan Fair Value
The Company determines the fair values of the mortgage loans in its portfolio from third-party pricing services. The third-party pricing services use common market pricing methods which may include pricing models that may incorporate such factors as coupons, prepayment speeds, spread to the Treasury curves and interest rate swap curves, duration, periodic and life caps, as applicable. In addition, the third-party pricing services benchmark their pricing models against observable pricing levels being quoted by a range of market participants active in the purchase and sale of residential mortgage loans.
The Company obtains pricing data from a primary third-party pricing service for each mortgage loan. If other available market data indicates that the pricing data from the primary third-party service is materially inaccurate, or pricing data is unavailable from the primary third-party pricing service, the Company undertakes a review of other available prices and takes additional steps to determine fair value. In all cases, the Company validates its understanding of methodology and assumptions underlying the fair value used. The Company determines that the pricing data from the primary third-party service is materially inaccurate if it is not materially representative of the price at which a specific loan can be traded in the normal course of business.
The Company reviews all pricing of mortgage loans used to ensure that current market conditions are properly represented. This review includes, but is not limited to, comparisons of similar market transactions or alternative third-party pricing services, dealer quotes and comparisons to a pricing model. Values obtained from the third-party pricing service for similar instruments are classified as Level 2 assets if the pricing methods used are consistent with the Level 2 definition. If quoted prices for a loan are not reasonably available from the pricing service, but alternative quotes are, the Company classifies the loan as a Level 2 asset. If neither is available, the Company determines the fair value based on characteristics of the loan and based on other available market information and classifies it as a Level 3 asset.
MSRs and Excess Servicing Rights
Designation
MSRs are associated with residential mortgage loans that the Company previously purchased and subsequently sold or securitized, and were typically acquired directly from loan originators and recognized at the time that loans were transferred to a third party or a securitization, in each case providing such transfer met the GAAP criteria for sale. The Company retains the rights to service certain loans that it has sold or securitized, but employs one or more sub-servicers to perform the servicing activities.
To the extent that the Company determines it is the primary beneficiary of a residential mortgage loan securitization trust into which it has sold loans, any associated MSRs are eliminated on the consolidation of the trust. The trust is contractually obligated to pay a portion of the interest payments from the associated residential mortgage loans for the direct servicing of the loans, and after deduction of sub-servicing fees payable to contracted sub-servicers, the net amount, excess servicing rights, represents a liability of the trust. Upon consolidation of the trust, the fair value of the excess servicing rights is equal to the related MSRs held at the Company’s TRS.
The Company has elected the fair value option in respect of MSRs and excess servicing rights.
Determination of Fair Value
15
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 3 - FAIR VALUE MEASUREMENTS (Continued)
The Company determines the fair value of its MSRs and excess servicing rights from third-party pricing services. The third-party pricing services use common market pricing methods that include market discount rates, prepayment speeds of serviced loans, the market cost of servicing, and observed market pricing for MSR purchase and sale transactions. Changes in the fair value of MSRs occur primarily as a result of the collection and realization of expected cash flows, as well as changes in valuation inputs and assumptions.
The Company obtains MSR pricing data from a primary third-party pricing service, and validates its understanding of methodology and assumptions underlying the fair value used. Fair values are estimated based on applying inputs to generate the net present value of estimated net servicing income, and as a consequence of the fact that these discounted cash flow models utilize certain significant unobservable inputs and observable MSR purchase and sale transactions are relatively infrequent, the Company classifies MSRs as a Level 3 asset.
See Note 11 for a further presentation on MSRs.
Multi-Family Mortgage Loans Held in Securitization Trusts and Multi-Family Securitized Debt Obligations
Designation
Multi-family mortgage loans held in consolidated securitization trusts are comprised of multi-family mortgage loans held in the FREMF 2011-K13 Trust and the FREMF 2012-KF01 Trust as of March 31, 2018. Based on a number of factors, the Company determined that it was the primary beneficiary of the VIEs underlying the trusts, met the criteria for consolidation and, accordingly, has consolidated the FREMF 2011-K13 Trust and the FREMF 2012-KF01 Trust, including their assets, liabilities, income and expenses in its financial statements. The Company has elected the fair value option on each of the assets and liabilities held within these trusts.
Determination of Fair Value
In accordance with ASU 2014-13, the Company has elected the fair value option in respect of the assets and liabilities of the FREMF 2011-K13 Trust and the FREMF 2012-KF01 Trust. The trusts are “static”, that is no reinvestment is permitted and there is very limited active management of the underlying assets. Under the ASU, the Company is required to determine whether the fair value of the financial assets or the fair value of the financial liabilities of each of the trusts is more observable, but in either case, the methodology results in the fair value of the assets of each of the trusts being equal to the fair value of their liabilities. The Company has determined that the fair value of the liabilities of each of the trusts is more observable, since in all cases prices for the liabilities are available from the primary third-party pricing service utilized for Multi-Family MBS, while the individual assets of each of the trusts are inherently incapable of precise measurement given their illiquid nature and the limitations on available information related to these assets. Given that the Company’s methodology for valuing the assets of the trusts is an aggregate value derived from the fair value of the trust liabilities, the Company has determined that the valuation of the trust assets in their entirety should be classified as Level 2 valuations.
Residential Mortgage Loans Held in Securitization Trusts and Residential Securitized Debt Obligations
Designation
Residential mortgage loans held in consolidated securitization trusts are comprised of residential mortgage loans held in the CSMC 2014-OAK1 Trust as of March 31, 2018. Based on a number of factors, the Company determined that it was the primary beneficiary of the VIE underlying the trust, met the criteria for consolidation and, accordingly, has consolidated the CSMC 2014-OAK1 Trust including its assets, liabilities, income and expenses in its financial statements. The Company has elected the fair value option on each of the assets and liabilities held within the trust.
Determination of Fair Value
In accordance with ASU 2014-13, the Company has elected the fair value option in respect of the assets and liabilities of the CSMC 2014-OAK1 Trust. The trust is “static”, that is no reinvestment is permitted and there is very limited active management of the underlying assets. Under the ASU, the Company is required to determine whether the fair value of the financial assets or the fair value of the financial liabilities of the trust is more observable, but in either case, the methodology results in the fair value of the assets of the trust being equal to the fair value of its liabilities. The Company has determined that the fair value of the liabilities of the trust is more observable, since in all cases prices for the liabilities are available from the primary third-party pricing service utilized for Non-Agency RMBS, with the exception of the excess servicing rights, which are available from an alternative third-party pricing service. While the individual assets of the trust, i.e. the underlying residential mortgage loans, are capable of being priced, the Company has determined that the pricing of the liabilities is more easily and readily determined. Given that the Company’s methodology for valuing the assets of the trust is an aggregate value derived from the fair value of the trust’s liabilities, the Company has determined that the valuation of the trust assets in their entirety should be classified as Level 2 valuations.
Accounting for Derivative Financial Instruments
In accordance with FASB guidance ASC 815 “Derivatives and Hedging”, all derivative financial instruments, whether designated for hedging relationships or not, are recorded at fair value on the consolidated balance sheet as assets or liabilities. The Company obtains valuation information for each derivative financial instrument from the related derivative counterparty. If other available market data indicates that the valuation information from the counterparty is materially inaccurate, or pricing data is unavailable from the counterparty, the Company shall undertake a review of other available valuation information, including third party pricing services and/or dealers, and shall take additional steps to determine fair value. The Company reviews all valuations of derivative financial instruments used to ensure that current market conditions are properly represented. This review includes, but is not limited to, comparisons of similar market transactions or alternative third-party pricing services, dealer quotes and comparisons to a pricing model. Values based on quoted prices for similar instruments in active markets, including exchange-traded instruments, are classified as Level 1 valuations. Values obtained from the derivative counterparty, the third-party pricing service or dealers, as appropriate, for similar instruments are classified as Level 2 valuations if the pricing methods used are consistent with the Level 2 definition. If none of these sources is available, the Company determines the fair value based on characteristics of the instrument and based on available market information received from dealers and classifies it as a Level 3 valuation.
16
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 3 - FAIR VALUE MEASUREMENTS (Continued)
At the inception of a derivative contract, the Company determines whether or not the instrument will be part of a qualifying hedge accounting relationship. Due to the volatility of the credit markets and difficulty in effectively matching pricing or cash flows, the Company has elected to treat all current derivative contracts as trading instruments. The changes in fair value of derivatives accounted for as trading instruments are reported in the consolidated statement of operations as unrealized gain (loss) on derivative contracts, net.
The Company enters into interest rate derivative contracts for a variety of reasons, including minimizing significant fluctuations in earnings or market values on certain assets or liabilities that may be caused by changes in interest rates. The Company may, at times, enter into various forward contracts, including short securities, Agency to-be-announced securities (“TBAs”), options, futures, swaps and caps. Due to the nature of these instruments, they may be in a receivable/asset position or a payable/liability position at the end of an accounting period. Amounts payable to, and receivable from, the same party under contracts may be offset as long as the following conditions are met: (a) each of the two parties owes the other determinable amounts; (b) the reporting party has the right to offset the amount owed with the amount owed by the other party; (c) the reporting party intends to offset; and (d) the right of offset is enforceable by law. If the aforementioned conditions are not met, amounts payable to and receivable from are presented by the Company on a gross basis in the consolidated balance sheet.
Other Financial Instruments
The carrying value of short term instruments, including cash and cash equivalents, receivables and repurchase agreements whose term is less than twelve months, generally approximates fair value due to the short term nature of the instruments.
NOTE 4 – AVAILABLE-FOR-SALE SECURITIES
The following table presents the Company’s AFS investment securities by collateral type at fair value as of March 31, 2018 and December 31, 2017:
March 31, 2018 | December 31, 2017 | |||||||
Available-for-sale securities: | ||||||||
Agency | ||||||||
Federal Home Loan Mortgage Corporation | $ | 430,520,486 | $ | 530,640,091 | ||||
Federal National Mortgage Association | 664,668,778 | 754,443,557 | ||||||
Multi-Family | — | 5,742,000 | ||||||
Total available-for-sale securities | $ | 1,095,189,264 | $ | 1,290,825,648 | ||||
The following tables present the amortized cost and fair value of the Company’s AFS investment securities by collateral type as of March 31, 2018 and December 31, 2017:
March 31, 2018 | |||||||||||||
Agency | Multi-Family | Total | |||||||||||
Face Value | $ | 1,098,998,936 | $ | — | $ | 1,098,998,936 | |||||||
Unamortized premium | 20,077,893 | — | 20,077,893 | ||||||||||
Unamortized discount | (404,423 | ) | — | (404,423 | ) | ||||||||
Amortized Cost | 1,118,672,406 | — | 1,118,672,406 | ||||||||||
Gross unrealized gain | — | — | — | ||||||||||
Gross unrealized (loss) | (23,483,142 | ) | — | (23,483,142 | ) | ||||||||
Fair Value | $ | 1,095,189,264 | $ | — | $ | 1,095,189,264 | |||||||
December 31, 2017 | |||||||||||||
Agency | Multi - Family | Total | |||||||||||
Face Value | $ | 1,274,329,317 | $ | 7,500,000 | $ | 1,281,829,317 | |||||||
Unamortized premium | 23,818,687 | — | 23,818,687 | ||||||||||
Unamortized discount | (491,020 | ) | (1,713,542 | ) | (2,204,562 | ) | |||||||
Amortized Cost | 1,297,656,984 | 5,786,458 | 1,303,443,442 | ||||||||||
Gross unrealized gain | 751,458 | — | 751,458 | ||||||||||
Gross unrealized (loss) | (13,324,794 | ) | (44,458 | ) | (13,369,252 | ) | |||||||
Fair Value | $ | 1,285,083,648 | $ | 5,742,000 | $ | 1,290,825,648 | |||||||
At March 31, 2018 and December 31, 2017, the Company did not intend to sell any of its MBS that were in an unrealized loss position, and it is not "more likely than not" that the Company will be required to sell these MBS before recovery of their amortized cost basis, which may be their maturity. The Company did not recognize credit-related OTTI losses through earnings during the three months ended March 31, 2018 and March 31, 2017.
17
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 4 - AVAILABLE-FOR-SALE SECURITIES (Continued)
The following table presents the composition of OTTI charges recorded by the Company for the three months ended March 31, 2018 and March 31, 2017:
Three Months Ended March 31, | ||||||||
2018 | 2017 | |||||||
Cumulative credit (loss) at beginning of period | $ | (3,074,728 | ) | $ | (3,074,728 | ) | ||
Additions: | ||||||||
Initial (increase) in credit reserves | — | — | ||||||
Subsequent (increase) in credit reserves | — | — | ||||||
Initial additional other-than-temporary credit impairment losses | — | — | ||||||
Subsequent additional other-than-temporary credit impairment losses | — | — | ||||||
Reductions: | ||||||||
For securities sold decrease in credit reserves | — | — | ||||||
For securities sold decrease in other-than-temporary impairment | — | — | ||||||
Cumulative credit (loss) at end of period | $ | (3,074,728 | ) | $ | (3,074,728 | ) | ||
The following table presents the components comprising the carrying value of AFS securities not deemed to be other than temporarily impaired by length of time the securities had an unrealized loss position as of March 31, 2018 and December 31, 2017. At March 31, 2018, the Company held 51 AFS securities, of which 46 were in an unrealized loss position for less than twelve consecutive months and five were in an unrealized loss for more than twelve months. At December 31, 2017, the Company held 59 AFS securities, of which 49 were in an unrealized loss position for less than twelve consecutive months and five were in an unrealized loss position for more than twelve months:
Less than 12 months | Greater than 12 months | Total | ||||||||||||||||||||||
Estimated Fair Value | Gross Unrealized Losses | Estimated Fair Value | Gross Unrealized Losses | Estimated Fair Value | Gross Unrealized Losses | |||||||||||||||||||
March 31, 2018 | $ | 1,003,823,817 | $ | (20,481,607 | ) | $ | 91,365,447 | $ | (3,001,535 | ) | $ | 1,095,189,264 | $ | (23,483,142 | ) | |||||||||
December 31, 2017 | $ | 1,084,010,586 | $ | (11,135,736 | ) | $ | 95,024,791 | $ | (2,233,516 | ) | $ | 1,179,035,377 | $ | (13,369,252 | ) | |||||||||
To the extent the Company determines there are likely to be decreases in cash flows expected to be collected, and as a result of non-credit impairment, such changes are generally recognized prospectively through adjustment of the security’s yield over its remaining life.
The following table presents a summary of the Company’s net realized gain (loss) from the sale of AFS securities for the three months ended March 31, 2018 and March 31, 2017:
Three Months Ended March 31, 2018 | Three Months Ended March 31, 2017 | |||||||
AFS securities sold, at cost | $ | 147,058,544 | $ | 55,602,307 | ||||
Proceeds from AFS securities sold | $ | 144,210,537 | $ | 46,285,304 | ||||
Net realized gain (loss) on sale of AFS securities | $ | (2,848,007 | ) | $ | (9,317,003 | ) | ||
The following tables present the fair value of AFS investment securities by rate type as of March 31, 2018 and December 31, 2017:
March 31, 2018 | ||||||||||||
Agency | Multi-Family | Total | ||||||||||
Adjustable rate | $ | 1,094,378,500 | $ | — | $ | 1,094,378,500 | ||||||
Fixed rate | 810,764 | — | 810,764 | |||||||||
Total | $ | 1,095,189,264 | $ | — | $ | 1,095,189,264 | ||||||
December 31, 2017 | ||||||||||||
Agency | Multi- Family | Total | ||||||||||
Adjustable rate | $ | 1,284,237,670 | $ | — | $ | 1,284,237,670 | ||||||
Fixed rate | 845,978 | 5,742,000 | 6,587,978 | |||||||||
Total | $ | 1,285,083,648 | $ | 5,742,000 | $ | 1,290,825,648 | ||||||
18
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 4 - AVAILABLE-FOR-SALE SECURITIES (Continued)
The following tables present the fair value of AFS investment securities by maturity date as of March 31, 2018 and December 31, 2017:
March 31, 2018 | December 31, 2017 | |||||||
Greater than or equal to one year and less than five years | $ | 992,367,597 | $ | 1,187,909,353 | ||||
Greater than or equal to five years | 102,821,667 | 102,916,295 | ||||||
Total | $ | 1,095,189,264 | $ | 1,290,825,648 | ||||
As described in Note 2, when the Company purchases a credit-sensitive AFS security at a significant discount to its face value, the Company generally does not amortize into income a significant portion of this discount that the Company is entitled to earn because it does not expect to collect it due to the inherent credit risk of the security. The Company may also record an OTTI for a portion of its investment in the security to the extent the Company believes that the amortized cost will exceed the present value of expected future cash flows. The amount of principal that the Company does not amortize into income is designated as an off balance sheet credit reserve on the security, with unamortized net discounts or premiums amortized into income over time to the extent realizable.
Actual maturities of AFS securities are affected by the contractual lives of the associated mortgage collateral, periodic payments of principal, and prepayments of principal. Therefore, actual maturities of available-for-sale securities are generally shorter than stated contractual maturities. Stated contractual maturities are generally greater than ten years.
The following tables present the changes for the three months ended March 31, 2018 and the year ended December 31, 2017 of the unamortized net discount and designated credit reserves on the Company’s MBS:
March 31, 2018 | ||||||||||||
Designated credit reserve | Unamortized net discount | Total | ||||||||||
Beginning Balance as of January 1, 2018 | $ | — | $ | (2,204,562 | ) | $ | (2,204,562 | ) | ||||
Dispositions | — | 1,736,855 | 1,736,855 | |||||||||
Accretion of net discount | — | 63,284 | 63,284 | |||||||||
Ending Balance at March 31, 2018 | $ | — | $ | (404,423 | ) | $ | (404,423 | ) | ||||
December 31, 2017 | ||||||||||||
Designated credit reserve | Unamortized net discount | Total | ||||||||||
Beginning Balance as of January 1, 2017 | $ | (1,929,833 | ) | $ | (27,841,262 | ) | $ | (29,771,095 | ) | |||
Dispositions | 1,929,833 | 22,685,756 | 24,615,589 | |||||||||
Accretion of net discount | — | 2,950,944 | 2,950,944 | |||||||||
Ending Balance at December 31, 2017 | $ | — | $ | (2,204,562 | ) | $ | (2,204,562 | ) | ||||
Gains and losses from the sale of AFS securities are recorded within realized gain (loss) on sale of investments, net in the Company's condensed consolidated statements of operations.
Unrealized gains and losses on the Company’s AFS securities are recorded as unrealized gain (loss) on available-for-sale securities, net in the Company's condensed consolidated statement of comprehensive income (loss). For the three months ended March 31, 2018, the Company had unrealized gains (losses) on AFS securities of $(10,865,347) and for three months ended March 31, 2017, the Company had unrealized gains (losses) on AFS securities of $3,550,902.
The following tables present components of interest income on the Company’s AFS securities for the three months ended March 31, 2018 and March 31, 2017:
Three Months Ended March 31, 2018 | Three Months Ended March 31, 2017 | |||||||||||||||||||||||
Coupon interest | Net (premium amortization)/ discount accretion | Interest income | Coupon interest | Net (premium amortization)/ discount accretion | Interest income | |||||||||||||||||||
Agency | $ | 8,323,342 | $ | (1,275,855 | ) | $ | 7,047,487 | $ | 5,380,580 | $ | 466,291 | $ | 5,846,871 | |||||||||||
Non-Agency | — | — | — | 42,254 | 9,946 | 52,200 | ||||||||||||||||||
Multi-Family | — | 32,103 | 32,103 | — | 923,551 | 923,551 | ||||||||||||||||||
Total | $ | 8,323,342 | $ | (1,243,752 | ) | $ | 7,079,590 | $ | 5,422,834 | $ | 1,399,788 | $ | 6,822,622 | |||||||||||
NOTE 5 – THE FREMF TRUSTS
The Company has elected the fair value option on the assets and liabilities of the FREMF 2011-K13 Trust and the FREMF 2012-KF01 Trust, which requires that changes in valuations of the trusts be reflected in the Company’s statements of operations. The Company’s net investment in the trusts is limited to the Multi-
19
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 5 – THE FREMF TRUSTS (continued)
Family MBS comprised of first loss PO securities and IO securities acquired by the Company in 2014 with an aggregate net carrying value of $20,339,325 at March 31, 2018 and $21,695,098 at December 31, 2017.
The condensed consolidated balance sheets of the FREMF trusts at March 31, 2018 and December 31, 2017 are set out below:
Balance Sheets | March 31, 2018 | December 31, 2017 | ||||||
Assets | ||||||||
Multi-family mortgage loans held in securitization trusts | $ | 1,106,592,612 | $ | 1,130,874,274 | ||||
Receivables | 4,499,779 | 4,377,606 | ||||||
Total assets | $ | 1,111,092,391 | $ | 1,135,251,880 | ||||
Liabilities and Equity | ||||||||
Multi-family securitized debt obligations | $ | 1,086,279,589 | $ | 1,109,204,743 | ||||
Payables | 4,473,478 | 4,352,039 | ||||||
Total liabilities | $ | 1,090,753,067 | $ | 1,113,556,782 | ||||
Equity | 20,339,324 | 21,695,098 | ||||||
Total liabilities and equity | $ | 1,111,092,391 | $ | 1,135,251,880 | ||||
The multi-family mortgage loans held in securitization trusts had an unpaid principal balance of $1,073,365,225 at March 31, 2018 and $1,078,622,737 at December 31, 2017. The multi-family securitized debt obligations had an unpaid principal balance of $1,073,365,225 at March 31, 2018 and $1,078,622,737 at December 31, 2017.
The condensed consolidated statements of operations of the FREMF trusts for the three months ended March 31, 2018 and March 31, 2017 are as follows:
Statements of Operations | Three Months Ended March 31, 2018 | Three Months Ended March 31, 2017 | ||||||
Interest income | $ | 13,227,188 | $ | 13,948,754 | ||||
Interest expense | 12,526,295 | 13,237,724 | ||||||
Net interest income | $ | 700,893 | $ | 711,030 | ||||
General and administrative fees | (623,254 | ) | (648,934 | ) | ||||
Unrealized gain (loss) on multi-family loans held in securitization trusts | (1,355,774 | ) | 1,299,630 | |||||
Net income (loss) | $ | (1,278,135 | ) | $ | 1,361,726 | |||
The geographic concentrations of credit risk exceeding 5% of the total loan balances related to the FREMF trusts as of March 31, 2018 and December 31, 2017 are as follows:
March 31, 2018 | December 31, 2017 | |||||
New York | 16.6 | % | New York | 16.5 | % | |
Texas | 14.2 | % | Texas | 14.2 | % | |
Washington | 8.7 | % | Washington | 8.7 | % | |
Colorado | 7.8 | % | Colorado | 7.8 | % | |
Georgia | 5.7 | % | Georgia | 5.7 | % | |
NOTE 6 – RESIDENTIAL MORTGAGE LOAN SECURITIZATION TRUSTS
The Company has elected the fair value option on the assets and liabilities of the CSMC 2014-OAK1 Trust, which requires that changes in valuations of the trust be reflected in the Company’s statements of operations. The Company’s net investment in the trust is limited to the Non-Agency RMBS comprised of subordinated and first loss securities, IO securities and excess servicing rights acquired by the Company in 2014 with an aggregate net carrying value of $5,158,318 at March 31, 2018 and $5,413,720 at December 31, 2017.
20
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 6 – RESIDENTIAL MORTGAGE LOAN SECURITIZATION TRUSTS (Continued)
The condensed consolidated balance sheets of the residential mortgage loan securitization trusts at March 31, 2018 and December 31, 2017 are set out below:
Balance Sheets | March 31, 2018 | December 31, 2017 | ||||||
Assets | ||||||||
Residential mortgage loans held in securitization trusts | $ | 111,764,070 | $ | 119,756,455 | ||||
Receivables | 376,241 | 396,000 | ||||||
Total assets | $ | 112,140,311 | $ | 120,152,455 | ||||
Liabilities and Equity | ||||||||
Residential securitized debt obligations | $ | 106,676,747 | $ | 114,418,318 | ||||
Payables | 305,246 | 320,417 | ||||||
Total liabilities | $ | 106,981,993 | $ | 114,738,735 | ||||
Equity | 5,158,318 | 5,413,720 | ||||||
Total liabilities and equity | $ | 112,140,311 | $ | 120,152,455 | ||||
The residential mortgage loans held in securitization trusts had an unpaid principal balance of $112,945,716 at March 31, 2018 and $118,884,113 at December 31, 2017. The residential mortgage loan securitized debt obligations had an unpaid principal balance of $112,945,716 at March 31, 2018 and $118,884,113 at December 31, 2017.
The condensed consolidated statements of operations of the residential mortgage loan securitization trusts for the three months ended March 31, 2018 and March 31, 2017 are as follows:
Statements of Operations | Three Months Ended March 31, 2018 | Three Months Ended March 31, 2017 | ||||||
Interest income | $ | 1,147,641 | $ | 1,355,438 | ||||
Interest expense | 920,057 | 1,074,352 | ||||||
Net interest income | $ | 227,584 | $ | 281,086 | ||||
General and administrative fees | (6,928 | ) | (11,844 | ) | ||||
Unrealized gain (loss) on residential loans held in securitization trusts | (255,403 | ) | (368,343 | ) | ||||
Net income (loss) | $ | (34,747 | ) | $ | (99,101 | ) | ||
The geographic concentrations of credit risk exceeding 5% of the total loan balances related to the residential mortgage loan securitization trusts as of March 31, 2018 and December 31, 2017 are as follows:
March 31, 2018 | December 31, 2017 | ||||
California | 38.1 | % | 37.0 | % | |
Washington | 13.8 | % | 15.3 | % | |
Massachusetts | 8.5 | % | 8.1 | % | |
Florida | 6.6 | % | 6.4 | % | |
NOTE 7 – USE OF SPECIAL PURPOSE ENTITIES AND VARIABLE INTEREST ENTITIES
A Special Purpose Entity (“SPE”) is an entity designed to fulfill a specific limited purpose of the company that organized it, and a SPE is frequently used for the purpose of securitizing, or re-securitizing, financial assets. SPEs are typically structured as pass through entities that receive principal and interest on the underlying collateral and distribute those payments to certificate holders. As a consequence of their purpose and design, SPEs are typically VIEs.
As further discussed in Notes 2, 5 and 6, the Company has evaluated its investments in Multi-Family MBS and Non-Agency RMBS and has determined that they are VIEs. The Company has then undertaken an analysis of whether it is the primary beneficiary of any of these VIEs, and has determined that it is the primary beneficiary of the FREMF 2011-K13 Trust, FREMF 2012-KF01 Trust and CSMC 2014-OAK1 Trust. Accordingly, the Company consolidated the assets, liabilities, income and expenses of these trusts in its financial statements as of and for the periods ending March 31, 2018 and December 31, 2017. However, the assets of each of the trusts are restricted, and can only be used to fulfill the obligations of the respective trusts. Additionally, the obligations of each of the trusts do not have any recourse to the Company as the consolidator of the trusts. The Company has elected the fair value option in respect of the assets and liabilities of the trusts.
NOTE 8 - RESTRICTED CASH AND DUE TO BROKER
As of March 31, 2018, the Company is required to maintain certain cash balances with counterparties for broker activity and collateral for the Company's repurchase agreements in non-interest bearing accounts.
21
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 8 – RESTRICTED CASH AND DUE TO BROKER (continued)
The following table presents the Company's restricted cash and due to broker balances as of March 31, 2018 and December 31, 2017:
March 31, 2018 | December 31, 2017 | |||||||
Restricted cash balance held by: | ||||||||
Broker counterparties for derivatives trading | $ | (13,741,125 | ) | $ | (1,123,463 | ) | ||
Repurchase counterparties as restricted collateral | 11,658,225 | 11,275,263 | ||||||
Total | $ | (2,082,900 | ) | $ | 10,151,800 | |||
NOTE 9 - BORROWINGS
Repurchase Agreements
The Company has entered into repurchase agreements at March 31, 2018 to finance its portfolio of investments. The repurchase agreements bear interest at a contractually agreed rate. The repurchase obligations mature and typically reinvest every 30 days to one year and have a weighted average aggregate interest rate of 1.88% at March 31, 2018. Repurchase agreements are accounted for as secured borrowings since the Company maintains effective control of the financed assets. The following table summarizes certain characteristics of the Company’s repurchase agreements at March 31, 2018 and December 31, 2017:
March 31, 2018 | December 31, 2017 | |||||||||||||||||||||
Amount outstanding | Weighted average interest rate | Market value of collateral held | Amount outstanding | Weighted average interest rate | Market value of collateral held | |||||||||||||||||
Agency | $ | 1,174,281,000 | 1.87 | % | $ | 1,233,451,363 | $ | 1,228,349,000 | 1.55 | % | $ | 1,285,083,649 | ||||||||||
Non-Agency | 2,779,000 | 3.95 | % | 4,152,493 | 2,555,000 | 3.38 | % | 4,399,779 | ||||||||||||||
Multi-Family | — | — | % | — | 3,618,000 | 3.16 | % | 5,742,000 | ||||||||||||||
Total | $ | 1,177,060,000 | 1.88 | % | $ | 1,237,603,856 | $ | 1,234,522,000 | 1.56 | % | $ | 1,295,225,428 | ||||||||||
At March 31, 2018 and December 31, 2017, the repurchase agreements had the following remaining maturities:
March 31, 2018 | December 31, 2017 | |||||||
< or equal to 30 days | $ | 1,174,281,000 | $ | 1,175,407,000 | ||||
31 to 60 days | — | 56,560,000 | ||||||
61 to 90 days | 2,779,000 | 2,555,000 | ||||||
Total | $ | 1,177,060,000 | $ | 1,234,522,000 | ||||
Under the repurchase agreements, the respective lender retains the right to mark the underlying collateral to fair value. A reduction in the value of pledged assets would require the Company to provide additional collateral or fund margin calls. In addition, the repurchase agreements are subject to certain financial covenants, the most restrictive of these covenants requires that, on the last day of any fiscal quarter, our total stockholders’ equity shall not be less than the greater of (1) $75,000,000 or (2) 50% of the highest stockholders’ equity on the last day of the preceding eight fiscal quarters. The Company was in compliance with these covenants as of March 31, 2018 and December 31, 2017.
The following tables summarize certain characteristics of the Company’s repurchase agreements at March 31, 2018 and December 31, 2017:
March 31, 2018 | |||||||||||||
Repurchase Agreement Counterparties | Amount Outstanding | Percent of total amount outstanding | Weighted days to maturity | Market Value of collateral held | |||||||||
North America | 895,289,000 | 76.06 | % | 11 | 941,208,763 | ||||||||
Asia (1) | 278,992,000 | 23.70 | % | 16 | 292,242,600 | ||||||||
Europe (1) | 2,779,000 | 0.24 | % | 80 | 4,152,493 | ||||||||
Total | $ | 1,177,060,000 | 100.00 | % | 12 | $ | 1,237,603,856 | ||||||
(1) Counterparties domiciled in Europe and Asia, or their U.S. subsidiaries.
December 31, 2017 | |||||||||||||
Repurchase Agreement Counterparties | Amount Outstanding | Percent of total amount outstanding | Weighted days to maturity | Market Value of collateral held | |||||||||
North America | 939,438,000 | 76.10 | % | 13 | 985,672,703 | ||||||||
Asia (1) | 292,529,000 | 23.70 | % | 14 | 305,152,946 | ||||||||
Europe (1) | 2,555,000 | 0.20 | % | 78 | 4,399,779 | ||||||||
Total | $ | 1,234,522,000 | 100.00 | % | 13 | $ | 1,295,225,428 | ||||||
(1) Counterparties domiciled in Europe and Asia, or their U.S. subsidiaries.
22
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 10 – DERIVATIVE INSTRUMENTS HEDGING AND NON-HEDGING INSTRUMENTS
The Company enters into a variety of derivative instruments in connection with its risk management activities. The Company's primary objective for executing these derivatives is to mitigate the Company's economic exposure to future events that are outside its control. The Company's derivative financial instruments are utilized principally to manage market risk and cash flow volatility associated with interest rate risk (including associated prepayment risk) related to certain assets and liabilities. As part of its risk management activities, the Company may, at times, enter into various forward contracts, including short securities, Agency to-be-announced securities, or TBAs, options, futures, swaps, swaptions and caps. In executing on the Company's current risk management strategy, the Company has entered into interest rate swaps, swaption agreements, TBA’s and futures contracts. Amounts receivable and payable under interest rate swap agreements are accounted for as unrealized gain (loss) on derivative contracts, net in the consolidated statement of operations. Premiums on swaptions are amortized on a straight line basis between trade date and expiration date and are recognized in the consolidated statement of operations as a realized loss on derivative contracts. We are party to certain types of financial instruments that are accounted for as derivative instruments including Eurodollar futures , interest rate swaps, TBA's, options, swaptions and caps. Certain of these derivative instruments may require us to post initial margin at inception and daily variation margin based on subsequent changes in their fair value.
The following summarizes the Company's significant asset and liability derivatives, the risk exposure for these derivatives and the Company's risk management activities used to mitigate certain of these risks. While the Company uses derivative instruments to achieve the Company's risk management activities, it is possible that these instruments will not effectively mitigate all or a substantial portion of the Company's market rate risk. In addition, the Company might elect, at times, not to enter into certain hedging arrangements in order to maintain compliance with REIT requirements.
Balance Sheet Presentation
The following tables present the gross fair value and notional amounts of the Company’s derivative financial instruments as of March 31, 2018 and December 31, 2017:
March 31, 2018 | ||||||||||||||||||||||
Derivative Assets | Derivative Liabilities | |||||||||||||||||||||
Contracts | Fair value | Notional | Contracts | Fair value | Notional | |||||||||||||||||
Eurodollar Futures (Short positions) | 13,505 | $ | 18,132,700 | $ | 13,505,000,000 | — | $ | — | $ | — | ||||||||||||
Total | 13,505 | $ | 18,132,700 | $ | 13,505,000,000 | — | $ | — | $ | — | ||||||||||||
December 31, 2017 | ||||||||||||||||||||||
Derivative Assets | Derivative Liabilities | |||||||||||||||||||||
Contracts | Fair value | Notional | Contracts | Fair value | Notional | |||||||||||||||||
Eurodollar Futures (Short positions) | 14,355 | $ | 5,349,613 | $ | 14,355,000,000 | — | $ | — | $ | — | ||||||||||||
Total | 14,355 | $ | 5,349,613 | $ | 14,355,000,000 | — | $ | — | $ | — | ||||||||||||
Offsetting of Financial Assets and Liabilities
The Company’s repurchase agreements are governed by underlying agreements that provide for a right of setoff in the event of default of either counterparty to the agreement. The Company also has in place with its counterparties ISDA Master Agreements (“Master Agreements”) for its derivative contracts. In accordance with the Master Agreements with each counterparty, if on any date amounts would otherwise be payable in the same currency and in respect of the same transaction by each party to the other, then, on such date, each party’s obligation to make payment of any such amount will be automatically satisfied and discharged and, if the aggregate amount that would otherwise have been payable by one party exceeds the aggregate amount that would otherwise have been payable by the other party, is replaced by an obligation upon the party by whom the larger aggregate amount would have been payable to pay to the other party the excess of the larger aggregate amount over the smaller aggregate amount. The Company has pledged financial collateral as restricted cash to its counterparties for its derivative contracts and repurchase agreements. See Note 2 for specific details on the terms of restricted cash with counterparties and Note 8 for the amounts of restricted cash outstanding.
Under GAAP, if the Company has a valid right of setoff, it may offset the related asset and liability and report the net amount. The Company presents repurchase agreements subject to Master Agreements or similar agreements on a gross basis, and derivative assets and liabilities subject to such arrangements on a net basis, based on derivative type and counterparty, in its condensed consolidated balance sheets. Separately, the company presents cash collateral subject to such arrangements on a net basis, based on counterparty, in its condensed consolidated balance sheets. However, the Company does not offset financial assets and liabilities with the associated cash collateral on its condensed consolidated balance sheets.
The below tables provide a reconciliation of these assets and liabilities that are subject to Master Agreements or similar agreements and can be potentially offset on the Company’s condensed consolidated balance sheets as of March 31, 2018 and December 31, 2017:
23
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 10 – DERIVATIVE INSTRUMENTS HEDGING AND NON-HEDGING INSTRUMENTS
March 31, 2018 | ||||||||||||||||||||||||
Gross amounts not offset in the Balance Sheet | ||||||||||||||||||||||||
Description | Gross amounts of recognized assets | Gross amounts offset in the Balance Sheet | Net amounts of assets presented in the Balance Sheet | Financial instruments | Cash collateral (Received)/ Pledged | Net amount | ||||||||||||||||||
Futures (Short positions) | $ | 18,132,700 | $ | — | $ | 18,132,700 | $ | — | $ | (13,741,125 | ) | $ | 4,391,575 | |||||||||||
Total | $ | 18,132,700 | $ | — | $ | 18,132,700 | $ | — | $ | (13,741,125 | ) | $ | 4,391,575 | |||||||||||
December 31, 2017 | ||||||||||||||||||||||||
Gross amounts not offset in the Balance Sheet | ||||||||||||||||||||||||
Description | Gross amounts of recognized assets | Gross amounts offset in the Balance Sheet | Net amounts of assets presented in the Balance Sheet | Financial instruments | Cash collateral (Received)/ Pledged | Net amount | ||||||||||||||||||
Futures (Short positions) | $ | 5,349,613 | $ | — | $ | 5,349,613 | $ | — | $ | (1,123,463 | ) | $ | 4,226,150 | |||||||||||
Total | $ | 5,349,613 | $ | — | $ | 5,349,613 | $ | — | $ | (1,123,463 | ) | $ | 4,226,150 | |||||||||||
March 31, 2018 | ||||||||||||||||||||||||
Gross amounts not offset in the Balance Sheet | ||||||||||||||||||||||||
Description | Gross amounts of recognized liabilities | Gross amounts offset in the Balance Sheet | Net amounts of liabilities presented in the Balance Sheet | Financial instruments | Cash collateral (Received)/ Pledged | Net Amount | ||||||||||||||||||
Repurchase agreements | $ | (1,177,060,000 | ) | $ | — | $ | (1,177,060,000 | ) | $ | 1,177,060,000 | $ | — | $ | — | ||||||||||
Total | $ | (1,177,060,000 | ) | $ | — | $ | (1,177,060,000 | ) | $ | 1,177,060,000 | $ | — | $ | — | ||||||||||
December 31, 2017 | ||||||||||||||||||||||||
Gross amounts not offset in the Balance Sheet | ||||||||||||||||||||||||
Description | Gross amounts of recognized liabilities | Gross amounts offset in the Balance Sheet | Net amounts of liabilities presented in the Balance Sheet | Financial instruments | Cash collateral (Received)/ Pledged | Net Amount | ||||||||||||||||||
Repurchase agreements | $ | (1,234,522,000 | ) | $ | — | $ | (1,234,522,000 | ) | $ | 1,234,522,000 | $ | — | $ | — | ||||||||||
Total | $ | (1,234,522,000 | ) | $ | — | $ | (1,234,522,000 | ) | $ | 1,234,522,000 | $ | — | $ | — | ||||||||||
Income Statement Presentation
The Company has not applied hedge accounting to its current derivative portfolio held to mitigate the interest rate risk associated with its debt portfolio. As a result, the Company is subject to volatility in its earnings due to movement in the unrealized gains and losses associated with its futures, interest rate swaps, swaptions and any other derivative instruments.
The following table summarizes the underlying hedged risks and the amount of gains and losses on derivative instruments reported net in the condensed consolidated statement of operations as realized gain (loss) on derivative contracts, net and unrealized gain (loss) on derivative contracts, net for the three months ended March 31, 2018 and March 31, 2017:
24
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 10 – DERIVATIVE INSTRUMENTS HEDGING AND NON-HEDGING INSTRUMENTS
Three Months Ended March 31, 2018 | ||||||||||||
Primary underlying risk | Amount of realized gain (loss) | Amount of unrealized appreciation (depreciation) | Total | |||||||||
Interest rate: | ||||||||||||
Futures | $ | 2,792,794 | $ | 12,783,088 | $ | 15,575,882 | ||||||
Total | $ | 2,792,794 | $ | 12,783,088 | $ | 15,575,882 | ||||||
Three Months Ended March 31, 2017 | ||||||||||||
Primary underlying risk | Amount of realized gain (loss) | Amount of unrealized appreciation (depreciation) | Total | |||||||||
Interest rate: | ||||||||||||
Futures | $ | 2,233,051 | $ | (3,077,088 | ) | $ | (844,037 | ) | ||||
Total | $ | 2,233,051 | $ | (3,077,088 | ) | $ | (844,037 | ) | ||||
During the three months ended March 31, 2018, the Company retained the servicing rights associated with an aggregate principal balance of $324,933,643 of residential mortgage loans that the Company had previously transferred to three residential mortgage loan securitization trusts. The Company’s MSRs are held and managed at the Company’s TRS, and the Company employs one or more licensed sub-servicers to perform the related servicing activities. To the extent that the Company determines it is the primary beneficiary of a residential mortgage loan securitization trust into which it has sold loans, any associated MSRs are eliminated on the consolidation of the trust. The trust is contractually obligated to pay a portion of the interest payments from the associated residential mortgage loans for the direct servicing of the loans, and after deduction of sub-servicing fees payable to contracted sub-servicers, the net amount, excess servicing rights, represents a liability of the trust. Upon consolidation of the trust, the fair value of the excess servicing rights is equal to the related MSRs held at the Company’s TRS.
The following table presents the Company’s MSR activity as of March 31, 2018 and the year ended December 31, 2017:
March 31, 2018 | December 31, 2017 | |||||||
Balance at beginning of year | $ | 2,963,861 | $ | 3,440,809 | ||||
MSRs relating to sales to securitizations | — | 10,910 | ||||||
MSRs related to deconsolidation of securitization trust | — | — | ||||||
Changes in fair value due to: | ||||||||
Changes in valuation inputs or assumptions used in valuation model | 174,761 | 39,688 | ||||||
Other changes to fair value (1) | (117,073 | ) | (527,546 | ) | ||||
Balance at end of period | $ | 3,021,549 | $ | 2,963,861 | ||||
Loans associated with MSRs (2) | $ | 324,933,643 | $ | 338,167,569 | ||||
MSR values as percent of loans (3) | 0.93 | % | 0.88 | % | ||||
(1) | Amounts represent changes due to realization of expected cash flows. |
(2) | Amounts represent the principal balance of loans associated with MSRs outstanding at March 31, 2018 and December 31, 2017, respectively. |
(3) | Amounts represent the carrying value of MSRs at March 31, 2018 and December 31, 2017, respectively divided by the outstanding balance of the loans |
associated with these MSRs.
The following table presents the components of servicing income recorded on the Company’s condensed consolidated statements of operations for the three months ended March 31, 2018, and March 31, 2017:
Three Months Ended March 31, 2018 | Three Months Ended March 31, 2017 | |||||||
Servicing income | $ | 219,978 | $ | 252,738 | ||||
Total servicing income | $ | 219,978 | $ | 252,738 | ||||
NOTE 12 – FINANCIAL INSTRUMENTS
GAAP defines fair value and provides a consistent framework for measuring fair value under GAAP. ASC 820 “Fair Value Measurement” expands fair value financial statement disclosure requirements. ASC 820 does not require any new fair value measurements and only applies to accounting pronouncements that already require or permit fair value measures, except for standards that relate to share-based payments.
25
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 12 – FINANCIAL INSTRUMENTS (Continued)
Valuation techniques are based on observable and unobservable inputs. Observable inputs reflect readily obtainable data from independent sources, while unobservable inputs reflect the Company’s market assumptions. The three levels are defined as follows:
• | Level 1 Inputs – Quoted prices for identical instruments in active markets. |
• | Level 2 Inputs – Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable. |
• | Level 3 Inputs – Instruments with primarily unobservable value drivers. |
The following tables summarize the valuation of the Company’s assets and liabilities at fair value within the fair value hierarchy levels as of March 31, 2018 and December 31, 2017:
March 31, 2018 | ||||||||||||||||
Quoted prices in active markets for identical assets Level 1 | Significant other observable inputs Level 2 | Unobservable inputs Level 3 | Balance as of March 31, 2018 | |||||||||||||
Assets: | ||||||||||||||||
Residential mortgage-backed securities (a) | $ | — | $ | 1,095,189,264 | $ | — | $ | 1,095,189,264 | ||||||||
Multi-Family mortgage loans held in securitization trusts | — | 1,106,592,612 | — | 1,106,592,612 | ||||||||||||
Residential mortgage loans held in securitization trusts | — | 111,764,070 | — | 111,764,070 | ||||||||||||
Mortgage servicing rights | — | — | 3,021,549 | 3,021,549 | ||||||||||||
Futures (Short positions) | 18,132,700 | — | — | 18,132,700 | ||||||||||||
Total | $ | 18,132,700 | $ | 2,313,545,946 | $ | 3,021,549 | $ | 2,334,700,195 | ||||||||
Liabilities: | ||||||||||||||||
Multi-family securitized debt obligations | $ | — | $ | (1,086,279,589 | ) | $ | — | $ | (1,086,279,589 | ) | ||||||
Residential securitized debt obligations | — | (106,676,747 | ) | — | (106,676,747 | ) | ||||||||||
Total | $ | — | $ | (1,192,956,336 | ) | $ | — | $ | (1,192,956,336 | ) | ||||||
December 31, 2017 | ||||||||||||||||
Quoted prices in active markets for identical assets Level 1 | Significant other observable inputs Level 2 | Unobservable inputs Level 3 | Balance as of December 31, 2017 | |||||||||||||
Assets: | ||||||||||||||||
Residential mortgage-backed securities (a) | $ | — | $ | 1,290,825,648 | $ | — | $ | 1,290,825,648 | ||||||||
Multi-Family mortgage loans held in securitization trusts | — | 1,130,874,274 | — | 1,130,874,274 | ||||||||||||
Residential mortgage loans held in securitization trusts | — | 119,756,455 | — | 119,756,455 | ||||||||||||
Mortgage servicing rights | — | — | 2,963,861 | 2,963,861 | ||||||||||||
Futures (Short positions) | 5,349,613 | — | — | 5,349,613 | ||||||||||||
Total | $ | 5,349,613 | $ | 2,541,456,377 | $ | 2,963,861 | $ | 2,549,769,851 | ||||||||
Liabilities: | ||||||||||||||||
Multi-family securitized debt obligations | $ | — | $ | (1,109,204,743 | ) | $ | — | $ | (1,109,204,743 | ) | ||||||
Residential securitized debt obligations | — | (114,418,318 | ) | — | (114,418,318 | ) | ||||||||||
Total | $ | — | $ | (1,223,623,061 | ) | $ | — | $ | (1,223,623,061 | ) | ||||||
(a) | For more detail about the fair value of the Company’s MBS and type of securities, see Note 3 and Note 4. |
For the three months ended March 31, 2018 and year ended December 31, 2017, the Company had no transfers between any of the levels of the fair value hierarchy. Transfers between levels are deemed to take place on the last day of the reporting period in which the transfer takes place.
As of March 31, 2018 and December 31, 2017, the Company had $3,021,549 and $2,963,861, respectively, in Level 3 assets. The Company’s Level 3 assets are comprised of MSRs. Accordingly, for more detail about Level 3 assets, also see Note 11.
The following table provides quantitative information about the significant unobservable inputs used in the fair value measurement of the Company’s MSRs classified as Level 3 fair value assets at March 31, 2018 and December 31, 2017:
26
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 12 – FINANCIAL INSTRUMENTS (Continued)
As of March 31, 2018 | ||||||||
Valuation Technique | Unobservable Input | Range | Weighted Average | |||||
Discounted cash flow | Constant prepayment rate | 8.0 - 24.2% | 12.2 | % | ||||
Discount rate | 12.0 | % | 12.0 | % | ||||
As of December 31, 2017 | ||||||||
Valuation Technique | Unobservable Input | Range | Weighted Average | |||||
Discounted cash flow | Constant prepayment rate | 8.0 - 25.4% | 12.8 | % | ||||
Discount rate | 12.0 | % | 12.0 | % | ||||
NOTE 13 – RELATED PARTY TRANSACTIONS
Management Fee
The Company is externally managed and advised by the Manager. Pursuant to the terms of the prior management agreement in effect for the year ended December 31, 2017, the Company paid the prior manager a management fee equal to 1.5% per annum, calculated and payable monthly in arrears. For purposes of calculating the management fee, the Company’s stockholders’ equity means the sum of the net proceeds from all issuances of the Company’s equity securities since inception (allocated on a pro rata daily basis for such issuances during the fiscal quarter of any such issuance), plus the Company’s retained earnings at the end of the most recently completed calendar quarter (without taking into account any non-cash equity compensation expense incurred in current or prior periods), less any amount that the Company pays for repurchases of the Company’s common stock since inception, and excluding any unrealized gains, losses or other items that did not affect realized net income (regardless of whether such items were included in other comprehensive income or loss, or in net income). This amount was adjusted to exclude one-time events pursuant to changes in GAAP and certain non-cash items after discussions between the manager and the Company’s independent directors and approval by a majority of the Company’s independent directors. To the extent asset impairment reduced the Company’s retained earnings at the end of any completed calendar quarter, it would reduce the management fee for such quarter. The Company’s stockholders’ equity for the purposes of calculating the management fee could be greater than the amount of stockholders’ equity shown on the financial statements. On January 18, 2018 the management agreement in effect for the year ended December 31, 2017 was terminated, and a new agreement with Hunt Investment Management, LLC became effective. Pursuant to the terms of the new management contract, the Company is required to pay the Manager an annual base management fee of 1.50% of Stockholders' Equity (as defined in the management agreement), payable quarterly (0.375% per quarter) in arrears. The definition of stockholders' equity in the new management agreement is materially unchanged from the definition in the prior management agreement. Additionally, starting in the first full calendar quarter following January 18, 2019, the Company is also required to pay the Manager a quarterly incentive fee equal to 20% of the excess of Core Earnings (as defined in the management agreement) over a hurdle rate of 8% per annum.
On June 7, 2017, the prior manager agreed to waive a portion equal to 0.75% of its 1.50% management fee on the net proceeds of the June 16, 2017 common stock offering, for the next twelve monthly payments, beginning with the payment due for the month of June 2017. Due to the termination of the previous management agreement with Oak Circle, the fee waiver terminated on January 18, 2018. The net amount of management fee waived from January 1, 2018 to January 18, 2018 was $6,959 (2017: $79,415).
For the three months ended March 31, 2018, the Company incurred management fees of $576,135, net of $6,959 in management fees waived (March 31, 2017: $544,510), included in Management Fee in the condensed consolidated statement of operations, of which $577,000 (March 31, 2017: $184,000) was accrued but had not been paid, included in fees and expenses payable to Manager in the condensed consolidated balance sheets.
Expense Reimbursement
Pursuant to the management agreement, the Company is required to reimburse the Manager for operating expenses related to the Company incurred by the Manager, including accounting services, auditing and tax services, technology and office facilities, operations, compliance, legal and filing fees, and miscellaneous general and administrative costs, including the cost of non-investment management personnel of the Manager who spend all or a portion of their time managing the Company’s affairs.
On January 18, 2018 the management agreement in effect for the year ended December 31, 2017 was terminated, and a new agreement with Hunt Investment Management, LLC became effective. Pursuant to the terms of the new management agreement, the Company's Manager has agreed upon certain limitations on manager expense reimbursement from us.
For the three months ended March 31, 2018, the Company incurred reimbursable expenses of $746,092 (March 31, 2017: $1,208,943), included in operating expenses reimbursable to Manager in the condensed consolidated statement of operations, of which $742,711 (March 31, 2017: $525,000 was accrued but had not yet been paid, included in fees and expenses payable to Manager in the condensed consolidated balance sheets.
Manager Equity Plan
The Company has in place a Manager Equity Plan under which the Company may compensate the Manager and the Company’s independent directors or consultants, or officers whom it may employ in the future. In turn, the Manager, in its sole discretion, grants such awards to its directors, officers, employees or consultants. The Company is able to issue under the Manager Equity Plan up to 3.0% of the total number of issued and outstanding shares of common stock (on a fully diluted basis) at the time of each award. Stock based compensation arrangements may include incentive stock options and non-qualified stock options, stock appreciation rights, restricted stock, restricted stock units, unrestricted stock awards and other awards based on the Company’s common stock.
The following table summarizes the activity related to restricted common stock for the three months ended March 31, 2018 and March 31, 2017:
27
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 13 - RELATED PARTY TRANSACTIONS (Continued)
Three Months Ended March 31, | ||||||||||||||
2018 | 2017 | |||||||||||||
Shares | Weighted Average Grant Date Fair Market Value | Shares | Weighted Average Grant Date Fair Market Value | |||||||||||
Outstanding Unvested Shares at Beginning of Period | 4,500 | $ | 4.33 | 4,500 | $ | 5.97 | ||||||||
Granted | — | — | — | — | ||||||||||
Vested | — | — | — | — | ||||||||||
Outstanding Unvested Shares at End of Period | 4,500 | $ | 4.33 | 4,500 | $ | 5.97 | ||||||||
For the period ended March 31, 2018, the Company recognized compensation expense related to restricted common stock of $4,805 (2017: $6,624). the Company has unrecognized compensation expense of $10,730 as of March 31, 2018 (2017: $10,010) for unvested shares of restricted common stock. As of March 31, 2018, the weighted average period for which the unrecognized compensation expense will be recognized is 6.7 months.
MAXEX LLC
The Company’s lead independent director is also an independent director of an entity, MAXEX LLC (“MAXEX”), with which the Company has a commercial business relationship. The objective of MAXEX, together with its subsidiaries, is to create a whole loan mortgage trading platform which encompasses a centralized counterparty with a standardized purchase and sale contract and an independent dispute resolution process. As of December 31, 2017, the Company had sold $24.6 million of residential mortgage loans to a third party buyer that were effected through MAXEX, for which the Company did not receive compensation other than receipt of loan sale proceeds from the third party; the Company has not sold any loans through MAXEX in 2018. As of March 31, 2018, the Company has received $67,325 (2017: $9,325) in fees, net of $15,704 (2017: $2,175) in marketing fees paid to MAXEX, relating to its provision to MAXEX of seller eligibility review and backstop services. These fees are recorded on the Company's condensed consolidated balance sheet as a liability in the line item "Deferred Income". See Note 14 for additional disclosure relating to the backstop services.
NOTE 14 – GUARANTEES
The Company, through FOAC, is party to customary and standard loan repurchase obligations in respect of residential mortgage loans that it has sold into securitizations or to third parties, to the extent it is determined that there has been a breach of standard seller representations and warranties in respect of such loans. To date, the Company has not been required to repurchase any loan due to a claim of breached seller representations and warranties.
In July 2016, the Company announced that it would no longer aggregate and securitize residential mortgage loans; however, given FOAC's extensive experience understanding and analyzing seller rep and warranty risk, the Company has sought to capitalize on its infrastructure and knowledge to become the provider of seller eligibility review and backstop services to MAXEX. See Note 13 for a further description of MAXEX. MAXEX's wholly owned clearinghouse subsidiary, Central Clearing and Settlement LLC ("CCAS") functions as the central counterparty with which buyers and sellers transact, and acts as the buyer's counterparty for each transaction. Pursuant to a Master Agreement dated June 15, 2016, as amended August 29, 2016 and January 30, 2017, among MAXEX, CCAS and FOAC, FOAC provides seller eligibility review services under which it reviews, approves and monitors sellers that are to sell loans via CCAS. Once approved, and having signed the standardized loan sale contract, the seller then sells loan(s) to CCAS, and CCAS simultaneously sells loan(s) to the buyer on substantially the same terms including representations and warranties. To the extent that a seller approved by FOAC fails to honor its obligations to repurchase a loan based on an arbitration finding that it breached its representations and warranties, FOAC is obligated to backstop the seller's repurchase obligation. The term of the backstop guarantee is the earlier of the contractual maturity of the underlying mortgage, or its earlier repayment in full; however, the incidence of claims for breaches of representations and warranties over time is considered unlikely to occur more than five years from the sale of a mortgage.
The maximum potential amount of future payments that the Company could be required to make under the outstanding backstop guarantees, which represents the outstanding balance of all underlying mortgage loans sold by approved sellers to CCAS, was estimated to be $795,335,424 as of March 31, 2018 and $629,278,629 as of December 31, 2017. Amounts payable in excess of the outstanding principal of the related mortgage, for example any premium paid by the loan buyer or costs associated with collecting mortgage payments, are not currently estimable. Amounts that may become payable under the backstop guarantee are normally recoverable from the related seller, as well as from any payments received on (or from sale of property securing) the mortgage loan repurchased. Pursuant to the Master Agreement, FOAC is required to maintain minimum available liquidity equal to the greater of (i) $5.0 million or (ii) 0.10% of the aggregate unpaid principal balance of loans backstopped by FOAC, either directly or through a credit support agreement acceptable to MAXEX. As of March 31, 2018, the Company was not aware of any circumstances expected to lead to the triggering of a backstop guarantee obligation. The Company assessed its backstop guarantee obligation as of March 31, 2018 in accordance with ASC 460, "Guarantees", and the carrying value of the liability was the unamortized portion of fees receivable in respect of the issuance of the guarantees. See Note 2 for information on the Company's accounting policy with respect to guarantee fees receivable.
In addition, the Company enters into certain contracts that contain a variety of indemnification obligations, principally with the Manager, brokers and counterparties to repurchase agreements. The maximum potential future payment amount the Company could be required to pay under these indemnification obligations is unlimited. The Company has not incurred any costs to defend lawsuits or settle claims related to the indemnification obligations. As a result, the estimated fair value of these agreements is minimal. Accordingly, the Company recorded no liabilities for these agreements as of March 31, 2018.
NOTE 15 - STOCKHOLDERS' EQUITY
Ownership and Warrants
Pursuant to the terms of the May 2012 private offering, the Company agreed to issue to XL Investments Ltd warrants to purchase the Company’s common stock. The warrants were subsequently issued, effective as of September 29, 2012, and following adjustment in December 2016, entitled XL Investments Ltd, to purchase an aggregate of 3,753,492 shares of the Company’s common stock at a per share exercise price equal to $13.11. XL Global, Inc., a subsidiary of XL
28
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 15 - STOCKHOLDERS' EQUITY (Continued)
Group Ltd, held a minority stake in the previous manager. Pursuant to an agreement dated January 18, 2018, XL Investments agreed to terminate all of its previously held warrants to purchase 3,753,492 shares of common stock held by it.
Common Stock
The Company has 450,000,000 authorized shares of common stock, par value $0.01 per share, with 23,683,164 and 22,143,758 shares issued and outstanding as of March 31, 2018 and December 31, 2017, respectively.
On June 16, 2017, the Company issued 4,600,000 shares of common stock, including the concurrent exercise of the underwriters' overallotment option, for $4.60 per share. Net estimated proceeds to the Company were $19.8 million.
On January 18, 2018, the Company issued 1,539,406 shares of common stock to an affiliate of our Manager in a private placement at a purchase price of $4.77 per share resulting in aggregate net proceeds of $7.3 million.
Stock Repurchase Program
On December 15, 2015, the Company’s board of directors authorized a stock repurchase program (or the “Repurchase Program”), to repurchase up to $10 million of the Company’s outstanding common stock. Shares of the Company’s common stock may be purchased in the open market, including through block purchases, or through privately negotiated transactions, or pursuant to any trading plan that may be adopted in accordance with Rule 10b 18(b)(1) of the Securities Exchange Act of 1934, as amended. The timing, manner, price and amount of any repurchases will be determined at the Company’s discretion and the program may be suspended, terminated or modified at any time for any reason. Among other factors, the Company intends to only consider repurchasing shares of the Company’s common stock when the purchase price is less than the Company’s estimate of the Company’s current net asset value per common share. Shares of common stock repurchased by the Company under the Repurchase Program, if any, will be canceled and, until reissued by the Company, will be deemed to be authorized but unissued shares of the Company’s common stock. As of December 31, 2017, the Company had repurchased 126,856 shares of common stock at a weighted average share price of $5.09. No share repurchases were made during the three months ended March 31, 2018. As of March 31, 2018, $9.4 million of common stock remained authorized for future share repurchase under the Repurchase Program.
Preferred Stock
The Company has 50,000,000 authorized shares of preferred stock, par value $0.01 per share, with 1,610,000 shares of 8.75% Series A Cumulative Redeemable Preferred Stock (“Series A Preferred Stock”), par value of $0.01 per share and liquidation preference of $25.00 per share, issued and outstanding as of both March 31, 2018 and December 31, 2017. The Series A Preferred Stock is entitled to receive a dividend rate of 8.75% per year on the $25 liquidation preference and is senior to the common stock with respect to distributions upon liquidation, dissolution or winding up. The Company declares quarterly and pays monthly dividends on the shares of the Series A Preferred Stock, in arrears, on the 27th day of each month to holders of record at the close of business on the 15th day of each month. No dividends may be paid on the Company's common stock unless full cumulative dividends have been paid on the preferred stock. The Company has paid full cumulative dividends on its preferred stock on a monthly basis since it was first issued in December 2013.
Distributions to stockholders
For the 2018 taxable year to date, the Company has declared dividends to common stockholders totaling $2,314,686, or $0.10 per share. The following table presents cash dividends declared by the Company on its common stock during the three months ended March 31, 2018:
Declaration Date | Record Date | Payment Date | Dividend Amount | Cash Dividend Per Weighted Average Share | ||||||||
January 5, 2018 | January 16, 2018 | January 30, 2018 | $ | 737,388 | $ | 0.03152 | ||||||
January 5, 2018 | February 15, 2018 | February 27, 2018 | $ | 788,649 | $ | 0.03371 | ||||||
January 5, 2015 | March 15, 2018 | March 29, 2018 | $ | 788,649 | $ | 0.03371 | ||||||
The following table presents cash dividends declared by the Company on its Series A Preferred Stock for the three months ended March 31, 2018:
Declaration Date | Record Date | Payment Date | Dividend Amount | Cash Dividend Per Weighted Average Share | ||||||||
January 5, 2018 | January 16, 2018 | January 30, 2018 | $ | 293,503 | $ | 0.18230 | ||||||
January 5, 2018 | February 15, 2018 | February 27, 2018 | $ | 293,503 | $ | 0.18230 | ||||||
January 5, 2018 | March 15, 2018 | March 29, 2018 | $ | 293,503 | $ | 0.18230 | ||||||
NOTE 16 - EARNINGS PER SHARE
In accordance with ASC 260, outstanding instruments that contain rights to non-forfeitable dividends are considered participating securities. The Company is required to apply the two-class method or the treasury stock method of computing basic and diluted earnings per share when there are participating securities outstanding. The Company has determined that outstanding unvested restricted shares issued under the Manager Equity Plan are participating securities, and they are therefore included in the computation of basic and diluted earnings per share. The following tables provide additional disclosure regarding the computation for the three months ended March 31, 2018 and March 31, 2017:
Three Months Ended March 31, 2018 | Three Months Ended March 31, 2017 | |||||||||||||||
Net income (loss) | $ | 11,315,000 | $ | 2,369,141 | ||||||||||||
Less dividends paid: | ||||||||||||||||
Common stock | $ | 2,314,686 | $ | 2,630,889 | ||||||||||||
Preferred stock | 880,509 | 880,509 | ||||||||||||||
3,195,195 | 3,511,398 | |||||||||||||||
Undistributed earnings (deficit) | $ | 8,119,805 | $ | (1,142,257 | ) | |||||||||||
Unvested Share-Based Payment Awards | Common Stock | Unvested Share-Based Payment Awards | Common Stock | |||||||||||||
Distributed earnings | $ | 0.10 | $ | 0.10 | $ | 0.15 | $ | 0.15 | ||||||||
Undistributed earnings (deficit) | 0.35 | 0.35 | (0.07 | ) | (0.07 | ) | ||||||||||
Total | $ | 0.45 | $ | 0.45 | $ | 0.08 | $ | 0.08 | ||||||||
No adjustment was required for the calculation of diluted earnings per share for the warrants described in Note 15 because the warrants’ exercise price was greater than the average market price of the common shares for the period, and thereby anti-dilutive. For three months ended March 31, 2018 the weighted average number of shares of common stock outstanding to calculate the basic and diluted earnings per share was 23,392,387 and for three months ended March 31, 2017 the weighted average number of shares of common stock outstanding to calculate the basic and diluted earnings per share was 17,539,258.
NOTE 17 – SEGMENT REPORTING
The Company invests in a portfolio comprised of MBS and other mortgage-related investments, and operates as a single reporting segment.
NOTE 18 - INCOME TAXES
Certain activities of the Company are conducted through a TRS, FOAC, and FOAC is therefore subject to tax as a corporation. Pursuant to ASC 740, deferred tax assets are reduced by a valuation allowance if, based on the weight of available evidence, it is more likely than not (a likelihood of more than 50%) that some portion or all of the deferred tax assets will not be realized.
Impacts of tax reform
On December 22, 2017, the Tax Cut and Jobs Act (H.R. 1) (the "Tax Act") was signed into law. The Tax Act contains significant changes to corporate taxation, including the reduction of the corporate income tax rate to 21%. We have substantially completed our assessment of the effects of the Tax Act and were able to determine reasonable estimates for the impacts of the items specified below. We continue to monitor and analyze the application of the "Tax Act" to our business and continue to assess our provision for income taxes as future guidance is issued.
The key aspects of the Tax Act on our financial statements for the year ended December 31, 2017 were: (1) the federal statutory tax rate was reduced to 21%. In prior years, the Company valued its deferred tax asset at 34%. The related re-measurement of the deferred tax asset resulted in a reduction of $364,000. This amount is fully offset by a corresponding reduction to the valuation allowance as discussed in the paragraph below, (2) taxpayers that have existing AMT credit from previously paid AMT tax will be allowed to offset their regular tax liability for any future taxable year. Additionally, the AMT credit will be refundable for any taxable year beginning after December 31, 2017 and before January 1, 2022 in an amount equal to 50% of the excess AMT credit for the taxable year over the amount of the credit allowable for the year against regular tax liability. In tax year 2021, 100% of any remaining excess AMT credit will be refunded. As a result, the valuation allowance attributable to prior years AMT credit in the amount of $12,000 is released and AMT credit accrued for the current year is recognized in the deferred tax asset.
The following table reconciles the Company’s TRS GAAP net income (loss) to taxable income (in thousands):
As of March 31, 2018 | As of December 31, 2017 | ||||||
GAAP consolidated net income (loss) attributable to Five Oaks Investment Corp | 12,829 | $ | 4,707 | ||||
GAAP net loss (income) from REIT operations | (12,559 | ) | (4,645 | ) | |||
GAAP net income (loss) of taxable subsidiary | 270 | 62 | |||||
Capitalized transaction fees | (10 | ) | (41 | ) | |||
Unrealized gain (loss) | (50 | ) | 639 | ||||
Deferred income | 52 | 19 | |||||
Tax income of taxable subsidiary before utilization of net operating losses | 262 | 679 | |||||
Utilizations of net operating losses | (262 | ) | (679 | ) | |||
Net tax income of taxable subsidiary | — | $ | — | ||||
29
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 18 - INCOME TAXES (continued)
The TRS has a deferred tax asset on which the Company has a 100% valuation allowance, comprised of the following (in thousands):
As of March 31, 2018 | As of December 31, 2017 | |||||
Accumulated net operating losses of TRS | 269 | 337 | ||||
Unrealized gain | 238 | 251 | ||||
Capitalized transaction costs | 120 | 122 | ||||
Deferred income | 71 | 57 | ||||
AMT Credit | — | 19 | ||||
Deferred tax asset (liability) | 698 | 786 | ||||
Valuation allowance | (698 | ) | (767 | ) | ||
Net non-current deferred tax asset (liability) | — | 19 | ||||
We have provided a valuation allowance against our deferred tax asset that results in no deferred tax asset at March 31, 2018, and December 31, 2017 except for the refundable AMT credits as discussed above. The Company recorded a 100% valuation allowance related to the TRS net deferred tax asset because it believes it is more likely than not that the deferred tax asset will not be fully realized. The valuation allowance increased by $0 as a result of the decrease in statutory tax rates as discussed above. The realization of the deferred tax asset associated with net operating losses is dependent on projections of future taxable income, for which there is uncertainty when considering historic results and the nature of the business. Accordingly, no provision or benefit (current or deferred tax expense) for income taxes has been reflected in the accompanying financial statements. At March 31, 2018, the TRS had net operating loss carryforwards for federal income tax purposes of $1.3 million, which are available to offset future taxable income and begin expiring in 2034.
As of March 31, 2018, the Company is not aware of any material uncertain tax positions, but the Company could be subject to federal and state taxes for its open tax years of 2015, 2016 and 2017.
The Company declared and paid in the fourth quarter of 2016 a deficiency dividend relating to a determination of an inability to offset certain net gains on hedging transactions in 2013 against capital losses on the sale of certain mortgage-backed securities. In connection with this declaration, the Company provisioned an amount of $1.86 million in 2016 for interest charges expected to be paid to the IRS following the payment of the dividend. On March 8, 2017, the Company paid an amount of $2.01 million to the IRS for interest charges related to the fourth quarter deficiency dividend payment. The amount paid exceeded the provision of $1.86 million taken in 2016 due to the timing of the payment and accordingly the Company recorded additional interest expense of $0.15 million, which is included in "Other interest expense" in the Company's condensed consolidated statements of operations. The first quarter 2017 payment of $2.01 million is included in "cash paid for interest" in the Company's condensed consolidated statements of cash flows.
NOTE 19 - RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS
As a result of the filing of our Amendment No.1 on Form 10-K/A for the fiscal year ended December 31, 2017, the Company determined it had incorrectly stated accumulated other comprehensive income (loss) and accumulated earnings by equal and offsetting amounts in our condensed consolidated balance sheet as of March 31, 2018. The following table represents the restated unaudited condensed consolidated balance sheet for the period ended March 31, 2018.
30
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 19 - RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS (continued)
Unaudited Condensed Consolidated Balance Sheet
March 31, 2018 | ||||||||||||
As previously reported | Restatement adjustments | As restated | ||||||||||
ASSETS | ||||||||||||
Available-for-sale securities, at fair value (includes pledged securities of $1,099,341,757 for March 31, 2018 | $ | 1,095,189,264 | — | 1,095,189,264 | ||||||||
Mortgage loans held-for-sale, at fair value | — | — | — | |||||||||
Multi-family loans held in securitization trusts, at fair value | 1,106,592,612 | — | 1,106,592,612 | |||||||||
Residential loans held in securitization trusts, at fair value | 111,764,070 | — | 111,764,070 | |||||||||
Mortgage servicing rights, at fair value | 3,021,549 | — | 3,021,549 | |||||||||
Cash and cash equivalents | 42,257,248 | — | 42,257,248 | |||||||||
Restricted cash | 11,658,225 | — | 11,658,225 | |||||||||
Deferred offering costs | 186,999 | — | 186,999 | |||||||||
Accrued interest receivable | 8,854,367 | — | 8,854,367 | |||||||||
Investment related receivable (includes pledged securities of $138,262,099 for March 31, 2018) | 143,801,279 | — | 143,801,279 | |||||||||
Derivative assets, at fair value | 18,132,700 | — | 18,132,700 | |||||||||
Other assets | 512,358 | — | 512,358 | |||||||||
Total assets | $ | 2,541,970,671 | $ | — | $ | 2,541,970,671 | ||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||
LIABILITIES: | ||||||||||||
Repurchase agreements: | ||||||||||||
Available-for-sale securities | $ | 1,177,060,000 | — | 1,177,060,000 | ||||||||
Multi-family securitized debt obligations | 1,086,279,589 | — | 1,086,279,589 | |||||||||
Residential securitized debt obligations | 106,676,747 | — | 106,676,747 | |||||||||
Accrued interest payable | 6,009,300 | — | 6,009,300 | |||||||||
Derivative liabilities, at fair value | — | — | — | |||||||||
Dividends payable | 39,132 | — | 39,132 | |||||||||
Deferred income | 273,968 | — | 273,968 | |||||||||
Due to broker | 13,741,125 | — | 13,741,125 | |||||||||
Fees and expenses payable to Manager | 1,319,711 | — | 1,319,711 | |||||||||
Other accounts payable and accrued expenses | 209,976 | — | 209,976 | |||||||||
Total liabilities | 2,391,609,548 | — | 2,391,609,548 | |||||||||
STOCKHOLDERS' EQUITY: | ||||||||||||
Preferred Stock: par value $0.01 per share; 50,000,000 shares authorized, 8.75% Series A cumulative redeemable, $25 liquidation preference, 1,610,000 issued and outstanding at March 31, 2018 | 37,156,972 | — | 37,156,972 | |||||||||
Common Stock: par value $0.01 per share; 450,000,000 shares authorized, 23,683,164 shares issued and outstanding, at March 31, 2018 | 236,787 | — | 236,787 | |||||||||
Additional paid-in capital | 231,348,163 | — | 231,348,163 | |||||||||
Accumulated other comprehensive income (loss) | (25,919,831 | ) | 2,436,690 | (23,483,141 | ) | |||||||
Cumulative distributions to stockholders | (107,845,430 | ) | — | (107,845,430 | ) | |||||||
Accumulated earnings | 15,384,462 | (2,436,690 | ) | 12,947,772 | ||||||||
Total stockholders' equity | 150,361,123 | — | 150,361,123 | |||||||||
Total liabilities and stockholders' equity | $ | 2,541,970,671 | $ | — | $ | 2,541,970,671 | ||||||
31
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements March 31, 2018 (unaudited) | ||
NOTE 20 - SUBSEQUENT EVENTS
On April 30, 2018, the Company, announced that it acquired one hundred percent (100%) of the equity interests of Hunt CMT Equity, LLC, a Delaware limited liability company ("Hunt CMT") from Hunt Mortgage Group, LLC, an affiliate of our manager ("HMG") for an aggregate purchase price of $68.05 million (the "Hunt CMT Transaction").
Assets of Hunt CMT include junior retained notes and preferred shares of a commercial real estate collateralized loan obligation ("Hunt CMT CLO"), a licensed commercial mortgage lender and eight (8) loan participations. The assets of the Hunt CMT CLO consist of transitional floating rate commercial mortgage loans with a portfolio balance of $346.3 million as of March 31, 2018, collateralized by a diverse mix of property types, including multifamily, retail, office, mixed-use, industrial and student housing. As part of the Hunt CMT Transaction, the Company also acquired an entity ("Hunt CMT CLO Seller"), which holds $6.9 million of loan participations on eight loans held by the Hunt CMT CLO.
32
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION
In this quarterly report on Form 10-Q, or this “report”, we refer to Five Oaks Investment Corp. as “we,” ”us,” or “our,” unless we specifically state otherwise or the context indicates otherwise. We refer to our external manager, Hunt Investment Management, LLC, as our “Manager” or “HIM”.
The following discussion should be read in conjunction with our condensed consolidated financial statements and the accompanying notes to our financial statements which are included in Item 1 of this report, as well as information contained in our annual report on Form 10-K/A for the year ended December 31, 2017, or our 2017 10-K/A, filed with the Securities and Exchange Commission, or SEC, on November 13, 2018.
Forward-Looking Statements
We make forward-looking statements in this report that are subject to risks and uncertainties. These forward-looking statements include information about possible or assumed future results of our business, financial condition, liquidity, results of operations, plans and objectives. You can identify forward-looking statements by use of words such as “believe,” “expect,” “anticipate,” “estimate,” “plan,” “continue,” “intend,” “should,” “may” or similar expressions or other comparable terms, or by discussions of strategy, plans or intentions. Statements regarding the following subjects, among others, may be forward-looking: the return on equity; the yield on investments; the ability to borrow to finance assets; and risks associated with investing in real estate assets, including changes in business conditions and the general economy. Forward-looking statements are based on our beliefs, assumptions and expectations of our future performance, taking into account all information currently available to us. Actual results may differ from expectations, estimates and projections and, consequently, you should not rely on those forward-looking statements as predictions of future events. Forward-looking statements are subject to substantial risks and uncertainties, many of which are difficult to predict and are generally beyond our control. Additional information concerning these and other risk factors are contained in our 2017 10-K/A which is available on the Securities and Exchange Commission’s website at www.sec.gov.
Overview
We are a Maryland corporation that, together with our subsidiaries, is focused on investing on a leveraged basis in mortgage-backed securities, or MBS, and other real estate-related assets. Our capital has historically been invested in Agency RMBS, with a particular focus on shorter duration Agency securities backed by hybrid ARMs. Additionally, we have continued to maintain exposure to Multi-Family MBS, principally through owning subordinated and first-loss tranches in Freddie Mac K-series securitizations. We have sought to do so while reducing our reliance on short-term repurchase agreement financing, including through the use of re-securitization, or re-REMIC, financings.
In January 2018, we entered into a series of transactions with subsidiaries of the Hunt Companies, Inc., a holding company that invests in businesses focused in the real estate and infrastructure markets, including investment management, mortgage banking, direct lending, loan servicing, asset management, property management, development, construction and advisory. We entered into a new management agreement with Hunt Investment Management, LLC, while another affiliate of Hunt purchased an ownership stake of approximately 9.5% through a combination of a privately-placed stock issuance and a purchase from our largest shareholder, XL Investments Ltd. The transactions are expected to provide us with a new strategic direction through the reallocation of capital into new investment opportunities in the commercial real estate space, and in particular direct access to Hunt's significant pipeline of specified transitional floating-rate multi-family and commercial real estate loans. Hunt and its affiliates have extensive experience in the origination, servicing, risk management and financing of this asset class and the floating-rate nature of the loans should reduce or eliminate the need for complex interest-rate hedging. Subject to our ability to put in place term repurchase facilities and/or collateralized loan obligations of the type Hunt has historically used to finance this asset class, we intend to transition the portfolio towards loan assets that are positively correlated with rising interest rates and that have exhibited strong historical credit performance.
Accordingly, in furtherance of our objective to provide attractive cash flow returns over time to our investors, our investment strategy is to invest in the following assets:
• | Transitional multi-family and other commercial real estate loans, which are floating-rate loans secured by multi-family and other commercial real estate properties that are not guaranteed by a U.S. Government sponsored entity, or securitizations backed by such loans; |
• | Securitizations backed by multi-family mortgage loans, or Multi-Family MBS; |
• | Agency RMBS, which are residential mortgage-backed securities, for which a U.S. Government agency such as Ginnie Mae or a federally chartered corporation such as Fannie Mae or Freddie Mac, guarantees payments of principal and interest of the securities; |
• | To a limited extent, Non-Agency RMBS, which are RMBS that are not issued or guaranteed by a U.S. Government sponsored entity; and |
• | Other mortgage-related investments, including mortgage servicing rights, or MSRs, CMBS, or other loans or securities backed by real estate. |
We finance our current investments in Agency RMBS and Non-Agency RMBS primarily through short-term borrowings structured as repurchase agreements. We intend to finance our intended investments in transitional multi-family and other commercial real estate loans primarily through medium term borrowings structured either as repurchase agreements or secured loan facilities. Our primary sources of income are net interest income from our investment portfolio and non-interest income from our mortgage loan-related activities. Net interest income represents the interest income we earn on investments less the expenses of funding these investments.
With effect from January 18, 2018, we are now externally managed and advised by HIM, pursuant to a management agreement between us and HIM, and the simultaneous termination of our previous agreement with Oak Circle. As our manager, HIM implements our business strategy, performs investment advisory services and activities with respect to our assets and is responsible for performing all of our day-to-day operations. HIM is an investment adviser registered with the SEC.
Pursuant to the terms of the new management agreement, we are required to pay our Manager an annual base management fee of 1.50% of Stockholders' Equity (as defined in the management agreement, payable quarterly (0.375% per quarter) in arrears). Starting in the first full calendar quarter following January 18, 2019, we are also required to pay our Manager a quarterly incentive fee equal to 20% of the excess of Core Earnings (as defined in the management agreement) over a hurdle rate of 8% per annum. We are required to reimburse our Manager for costs associated with (i) an allocable share of the costs of non-investment personnel of the Manager and its affiliates who spend all or a portion of their time managing our affairs and operations, (ii) our CFO, (iii) our general counsel, in each case, based on a percentage of his time spent on the Company's affairs. Such reimbursement is subject to a cap of 1.5% of the average Stockholders' Equity (as defined in the management agreement) for the applicable fiscal year. We are also required to reimburse our Manager for other costs and expenses associated
33
with our operations, including but not limited to, the costs and expenses associated with our formation and capital raising activities, rent, utilities, office furniture, equipment, machinery and other overhead type expenses, the costs of legal, accounting, auditing, tax planning and tax return preparation, consulting services and insurance.
On January 18, 2018, we and Oak Circle, entered into a Termination Agreement ("Termination Agreement") pursuant to which we and Oak Circle agreed to mutually and immediately terminate that certain management agreement, dated May 16, 2012, by and between us and Oak Circle. Under the terms of the Termination Agreement, the termination of the management agreement with Oak Circle did not trigger, and Oak Circle was not paid, a termination fee by us. Hunt separately agreed to pay Oak Circle a negotiated payment in connection with the foregoing.
We have elected to be taxed as a REIT and comply with the provisions of the Internal Revenue Code with respect thereto. Accordingly, we are generally not subject to federal income tax on our REIT taxable income that we currently distribute to our stockholders so long as we maintain our qualification as a REIT. Our continued qualification as a REIT depends on our ability to meet, on a continuing basis, various complex requirements under the Internal Revenue Code relating to, among other things, the source of our gross income, the composition and values of our assets, our distribution levels and the concentration of ownership of our capital stock. Even if we maintain our qualification as a REIT, we may become subject to some federal, state and local taxes on our income generated in our wholly owned taxable REIT subsidiary, Five Oaks Acquisition Corp., or FOAC.
First Quarter 2018 Summary and Subsequent Events
• | We reported an economic loss on common equity of 0.61%, comprised of a $0.13 decrease in book value per share and a $0.10 dividend per common share.(1) |
• | We have reduced our Agency RMBS exposure from $1,285.1 million as of December 31, 2017 to $1,095.2 million as of March 31, 2018. The capital released from this reduction is expected to be redeployed into new investment opportunities in the commercial real estate space as detailed in the Overview above; since quarter end, we have sold an additional $605.6 million in Agency RMBS |
• | During the quarter, we continued the reduction of our credit risk MBS exposure. We reduced our Multi-Family MBS exposure from $27.4 million at December 31, 2017 to $20.3 million as of March 31, 2018 (on a non-GAAP combined basis).(2) |
• | On April 30, 2018, the Company, announced that it acquired 100% of the equity interests of Hunt CMT Equity, LLC from Hunt Mortgage Group, LLC for an aggregate purchase price of approximately $68.05 million. Assets of Hunt CMT Equity, LLC include the junior retained notes and preferred shares of a commercial real estate collateralized loan obligation, a licensed commercial mortgage lender and eight (8) loan participations. |
(1) Economic gain or loss is a measure of our financial performance that we define as the sum of the change in net book value per common share and dividends declared on our common stock during the period over the net book value per common share at the start of such period.
(2) A definition of non-GAAP combined MBS exposure, and a reconciliation to GAAP, is provided starting on page 36 under "Investment Portfolio".
FOAC and Our Residential Mortgage Loan Business
In June 2013, we established FOAC as a Taxable REIT Subsidiary, or TRS, to increase the range of our investments in mortgage-related assets. Until August 1, 2016, FOAC aggregated mortgage loans primarily for sale into securitization transactions, with the expectation that we would purchase the subordinated tranches issued by the related securitization trusts, and that these would represent high quality credit investments for our portfolio. Residential mortgage loans for which FOAC owns the MSRs continue to be directly serviced by one or more licensed sub-servicers since FOAC does not directly service any residential mortgage loans.
As noted earlier, we previously determined to cease the aggregation of prime jumbo loans for the foreseeable future, and therefore no longer maintain warehouse financing to acquire prime jumbo loans. We do not expect the changes to our mortgage loan business strategy to impact the existing MSRs that we own, or the securitizations we have sponsored to date.
Multi-Family and Residential Mortgage Loan Consolidation Reporting Requirements
As of March 31, 2018, we have determined that we are the primary beneficiary of two Multi-Family MBS securitization trusts, the FREMF 2011-K13 Trust and the FREMF 2012-KF01 Trust, and one prime jumbo residential mortgage securitization trust, CSMC 2014-OAK1, based in each case on our ownership of all or substantially all of the most subordinated, or first-loss, tranches in each transaction as well as the related control rights.
We have elected the fair value option on the assets and liabilities held within each of the three trusts. In accordance with ASU 2014-13, we are required to determine whether the fair value of the financial assets or the fair value of the financial liabilities of each trust is more observable, but in either case, the methodology results in the fair value of the assets of each trust being equal to the fair value of the respective trust’s liabilities.
Securitization trusts are structured as pass-through entities that receive principal and interest on the underlying collateral and distribute those payments to the certificate holders. Although our condensed consolidated balance sheet at March 31, 2018 includes the gross assets and liabilities of the three trusts, the assets of each trust are restricted and can only be used to fulfill the obligations of the individual entity. Additionally, the obligations of the trusts do not have any recourse to us as the consolidator of the trusts. Accordingly, we are only exposed to the risk of loss on our net investment in the trusts.
We do not have any claims to the assets (other than the security represented by our first loss piece) or obligations for the liabilities of any of the trusts. Our maximum exposure to loss from our consolidation is our carrying value of $25.5 million as of March 31, 2018, which represents our net aggregate investment in the trusts as set out below. As a result, for the purpose of describing our investment activities, we may present them on a net investment basis.
As of March 31, 2018, we had $2,541,970,671 of total assets on a GAAP basis, as compared to $2,612,541,116 as of December 31, 2017. A reconciliation of our net investment in the trusts with our condensed consolidated financial statements as of March 31, 2018 and December 31, 2017 follows:
34
March 31, 2018 | December 31, 2017 | |||||||
Multi-family mortgage loans held in securitization trusts, at fair value (1) | $ | 1,111,092,391 | $ | 1,135,251,880 | ||||
Multi-family securitized debt obligations (2) | $ | 1,090,753,067 | $ | 1,113,556,782 | ||||
Net investment amount of Multi-Family MBS trusts held by us | $ | 20,339,324 | $ | 21,695,098 | ||||
Residential mortgage loans held in securitization trusts, at fair value (1) | $ | 112,140,311 | $ | 120,152,455 | ||||
Residential securitized debt obligations (2) | $ | 106,981,993 | $ | 114,738,735 | ||||
Net investment amount of residential mortgage loan trusts held by us | $ | 5,158,318 | $ | 5,413,720 | ||||
(1) Includes related receivables
(2) Includes related payables
Factors Impacting Our Operating Results
Market conditions. The results of our operations are and will continue to be affected by a number of factors and primarily depend on, among other things, the level of our net interest income, the market value of our assets and the supply of, and demand for, our target assets in the marketplace. Our net interest income, which reflects the amortization of purchase premiums and accretion of purchase discounts, will vary primarily as a result of changes in market interest rates and prepayment speeds, as measured by the constant prepayment rate, or CPR, on our MBS and mortgage loans. Interest rates vary according to the type of investment, conditions in the financial markets, competition and other factors, none of which can be predicted with any certainty. Our operating results are also impacted by unanticipated credit events experienced by borrowers whose mortgage loans are included in our MBS, or whose loans we own directly. Our operating results will also be affected by general U.S. real estate fundamentals and the overall U.S. economic environment. In particular, our strategy is influenced by the specific characteristics of the underlying real estate markets, including prepayment rates, credit market conditions and interest rate levels.
On March 21, 2018, based on its outlook for economic activity, the labor market and inflation and weighing the uncertainties associated with this outlook, the Federal Reserve raised its target range for the federal funds rate to 1-½ to 1-¾ percent. The Federal Reserve also indicated that it would likely contemplate additional rate increases in 2018 and beyond in a manner consistent with policy normalization, while indicating that such additional increases would likely be gradual and data dependent. Additionally, the Federal Reserve continued its balance sheet normalization program that was initiated in October 2017. The plan details the approach the FOMC intends to reduce the Federal Reserve's holding of Treasury and agency securities. For payments of principal that the Federal Reserve receives from its holdings of agency debt and mortgage-backed securities, the Committee anticipates that the cap will be $4 billion per month and will increase in steps of $4 billion at three-month intervals over 12 months until it reaches $20 billion per month. There is still considerable uncertainty concerning the speed at which the Federal Reserve will continue to raise rates. Such uncertainty and volatility often leads to asset price volatility, wider spreads and increased hedging costs, which in turn could adversely affect our business, financial condition, results of operation and our ability to make distributions to our stockholders.
Changes in market interest rates. With respect to our business operations, increases in interest rates, in general, may over time cause: (1) the value of our MBS and loan portfolio to decline; (2) coupons on our adjustable-rate and hybrid RMBS to reset, although on a delayed basis, to higher interest rates; (3) prepayments on our MBS and loan portfolio to slow, thereby slowing the amortization of our purchase premiums and the accretion of our purchase discounts; (4) the interest expense associated with our borrowings to increase; and (5) to the extent we enter into Eurodollar futures contracts or other derivative contracts as part of our hedging strategy, the value of these agreements to increase. Conversely, decreases in interest rates, in general, may over time cause: (1) prepayments on our MBS and loan portfolio to increase, thereby accelerating the amortization of our purchase premiums and the accretion of our purchase discounts; (2) the value of our MBS and loan portfolio to increase; (3) coupons on our adjustable-rate and hybrid RMBS to reset, although on a delayed basis, to lower interest rates; (4) the interest expense associated with our borrowings to decrease; and (5) to the extent we enter into Eurodollar futures contracts or other derivative contracts as part of our hedging strategy, the value of these agreements to decrease.
Credit risk. We are subject to varying degrees of credit risk in connection with our Non-Agency RMBS and Multi-Family MBS investments. Our Manager seeks to mitigate this credit risk by estimating expected losses on these assets and purchasing such assets at appropriate discounted prices, e.g. for Non-Agency RMBS. Nevertheless, unanticipated credit losses could occur, which could adversely impact our operating results. Additionally, if the market's view of credit risk deteriorates, or the yield required to invest in such credit risk increases, this may lead to an increase in credit spreads, and a resultant decline in the market prices of such assets, even if our estimate of expected losses does not change. In turn, this can be expected to lead to a reduction in our stockholders' equity, and may also trigger margin calls under our repurchase agreements used to finance our credit sensitive assets.
Liquidity and financing markets. Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to pay dividends, fund investments and repay borrowings and other general business needs. Our primary sources of liquidity are net proceeds of common or preferred stock issuance, net cash provided by operating activities, cash from repurchase agreements, and other financing arrangements. We previously noted a tightening trend in the balance sheet capacity of repurchase agreement counterparties due to a combination of higher capital requirements such as the Basel III capital reforms, other regulatory restrictions, enhanced risk management and generally lower risk appetite among many financial institutions. Consequently, we have observed a reduced willingness of certain financial institutions to commit capital to support the trading of fixed income securities, and in turn, a consequent reduction in certain cases in the availability of financing for certain credit-sensitive MBS. We anticipate our primary sources of financing in 2018 will be repurchase agreements and other similar financing arrangements.
Prepayment speeds. Prepayment speeds, as reflected by the CPR, vary according to interest rates, the type of residential mortgage loan, conditions in financial markets and housing markets, availability of residential mortgages, borrowers' credit profiles, competition and other factors, none of which can be predicted with any certainty. CPR, expressed as a percentage over a pool of residential mortgages, is the rate at which principal is expected to prepay in the given year (usually the next one). For example, if a certain residential mortgage loan pool has a CPR of 9%, then 9% of the existing pool principal outstanding is expected to prepay over the next year. In general, when interest rates rise, it is relatively less attractive for borrowers to refinance their residential mortgage loans, and as a result, prepayment speeds tend to decrease. When interest rates fall, however, prepayment speeds tend to increase. When house price appreciation is positive, prepayment rates may increase, and when house prices depreciate in value, prepayment rates may decline. For RMBS and loans purchased at a premium, as prepayment speeds increase, the amount of income we will earn on these investments will be less than expected because the purchase premium we will pay for the bonds amortizes faster than expected. Conversely, decreases in prepayment speeds result in income greater than expected and can extend the period over which
35
we amortize the purchase premium. For RMBS and loans purchased at a discount, as prepayment speeds increase, the amount of income we will earn will be greater than expected because of the acceleration of the accretion of the discount into interest income. Conversely, decreases in prepayment speeds result in income less than expected and can extend the period over which we accrete the purchase discount into interest income. Generally, our Multi-Family MBS investments are not subject to prepayment risk, because scheduled repayments on the underlying multi-family mortgage loans are allocated to the most senior security in each transaction, and unscheduled repayments are held in the trust until the maturity date of the MBS securities. As a result, our Multi-Family MBS investments are generally scheduled to be repaid in full on a bullet maturity date.
Changes in market value of our assets. It is our business strategy to hold our target assets as long-term investments. As such, our investment securities (with the exception of Non-Agency RMBS IOs) are carried at their fair value, as available-for-sale, or AFS, when applicable, in accordance with ASC 320-10 "Investments-Debt and Equity Securities," with changes in fair value recorded through accumulated other comprehensive income/(loss), a component of stockholders' equity, rather than through earnings. However, at least on a quarterly basis, we monitor our target assets for other-than-temporary impairment, which could result in our recognizing a charge through earnings. See "-Critical Accounting Policies" for further details. The primary exception to this accounting policy previously related to residential mortgage loans, which we intended to sell, either into a securitization transaction, or into the secondary market. We elected the fair value option for mortgage loan assets, as well as Non-Agency RMBS IOs, and as such, changes in the market value of these assets will directly impact our earnings. In addition, to the extent that as a result of our purchase of subordinated securities issued by Multi-Family MBS and residential mortgage loan securitization trusts, we determine that we are the primary beneficiary of these trusts and accordingly consolidate their assets and liabilities; we have elected the fair value option in respect of these trusts. As such, changes in the market values of the consolidated trusts will also directly impact our earnings.
Governmental actions. Since 2008, when both Fannie Mae and Freddie Mac were placed under the conservatorship of the U.S. government, there have been a number of proposals to reform the U.S. housing finance system in general, and Fannie Mae and Freddie Mac in particular. As a result of the 2016 change in presidential administration, we anticipate debate on residential housing and mortgage reform to continue through 2018 and beyond, but a deep divide persists between factions in Congress and as such it remains unclear what shape any reform would take and what impact, if any, reform would have on mortgage REITs.
Investment Portfolio
On a GAAP basis, we had decreased our overall investments in MBS from $1,290.8 million as of December 31, 2017 to $1,095.2 million as of March 31, 2018. Within this total, on a quarter-over-quarter basis we had decreased our Agency RMBS from $1,285.1 million to $1,095.2 million and decreased our Multi-Family MBS from $5.7 million to $0 million. These changes reflect the application of our current investment strategy discussed under “Overview”.
On a non-GAAP basis, our MBS investments decreased from $1,316.9 million as of December 31, 2017 to $1,119.7 million as of March 31, 2018. The non-GAAP total includes our net investment in our consolidated Multi-Family MBS and residential mortgage loan trusts. Within these totals, on a quarter-over-quarter basis we had decreased our Agency RMBS from $1,285.1 million to $1,095.2 million, decreased our Non-Agency RMBS from $4.4 million to $4.2 million and decreased our Multi-Family MBS from $27.4 million to $20.3 million.
We use leverage to increase potential returns to our stockholders. To that end, subject to maintaining our qualification as a REIT and our exclusion from registration under the Investment Company Act, we use borrowings to fund the origination or acquisition of our target assets. We accomplish this by borrowing against existing assets through repurchase agreements. Neither our organizational documents nor our investment guidelines place any limit on the maximum amount of leverage that we may use, and we are not required to maintain any particular debt-to-equity leverage ratio. We may also change our financing strategy and leverage without the consent of our stockholders.
The leverage that we employ is specific to each asset class in which we invest and will be determined based on several factors, including potential asset price volatility, margin requirements, the current cycle for interest rates, the shape of the yield curve, credit, security price, the outlook for interest rates and our ability to use and the effectiveness of interest rate hedges. We analyze both historical interest rate and credit volatility and market-driven implied volatility for each asset class in order to determine potential asset price volatility. Our leverage targets attempt to risk-adjust asset classes based on each asset class's potential price volatility. The goal of our leverage strategy is to ensure that, at all times, our investment portfolio's leverage ratio is appropriate for the level of risk inherent in the investment portfolio and that each asset class has individual leverage targets that are appropriate for its potential price volatility.
The following tables summarize certain characteristics of our investment portfolio as of March 31, 2018 and December 31, 2017 (i) as reported in accordance with GAAP, which excludes our net investment in Multi-Family MBS and prime jumbo mortgage securitization trusts; (ii) to show separately our net investments in Multi-Family MBS and prime jumbo mortgage securitization trusts; and (iii) on a non-GAAP combined basis (which reflects the inclusion of our net investment in Multi-Family MBS and prime jumbo mortgage securitization trusts combined with our GAAP-reported MBS):
36
March 31, 2018
GAAP Basis
Principal Balance | Unamortized Premium (Discount) | Designated Credit Reserve | Amortized Cost | Unrealized Gain/ (Loss) | Fair Value | Net Weighted Average Coupon(1) | Average Yield(2) | |||||||||||||||||||||||
$ in thousands | ||||||||||||||||||||||||||||||
Agency RMBS | ||||||||||||||||||||||||||||||
15 year fixed-rate | $ | 822 | $ | 19 | $ | — | $ | 841 | $ | (30 | ) | $ | 811 | 2.50 | % | 1.84 | % | |||||||||||||
Hybrid RMBS | 1,098,177 | 19,655 | — | 1,117,832 | (23,453 | ) | 1,094,379 | 2.65 | % | 2.45 | % | |||||||||||||||||||
Total Agency RMBS | 1,098,999 | 19,674 | — | 1,118,673 | (23,483 | ) | 1,095,190 | 2.65 | % | 2.45 | % | |||||||||||||||||||
Non-Agency RMBS | — | — | — | — | — | — | — | % | — | % | ||||||||||||||||||||
Non-Agency MBS IO, fair value option | — | — | — | — | — | — | — | % | — | % | ||||||||||||||||||||
Total Non-Agency RMBS | — | — | — | — | — | — | — | % | — | % | ||||||||||||||||||||
Multi-Family MBS | — | — | — | — | — | — | — | % | — | % | ||||||||||||||||||||
Multi-Family MBS PO | — | — | — | — | — | — | — | % | — | % | ||||||||||||||||||||
Total Multi-Family MBS | — | — | — | — | — | — | — | % | — | % | ||||||||||||||||||||
Total/Weighted Average (GAAP) | $ | 1,098,999 | $ | 19,674 | $ | — | $ | 1,118,673 | $ | (23,483 | ) | $ | 1,095,190 | 2.65 | % | 2.45 | % | |||||||||||||
Non-GAAP Adjustments
Principal Balance | Unamortized Premium (Discount) | Designated Credit Reserve | Amortized Cost | Unrealized Gain/ (Loss) | Fair Value | Net Weighted Average Coupon(1) | Average Yield(2) | |||||||||||||||||||||||
$ in thousands | ||||||||||||||||||||||||||||||
Agency RMBS | ||||||||||||||||||||||||||||||
15 year fixed-rate | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | — | — | ||||||||||||||||
Hybrid RMBS | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Total Agency RMBS | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Non-Agency RMBS | 4,345 | (1,086 | ) | — | 3,259 | (71 | ) | 3,188 | 3.73 | % | 4.98 | % | ||||||||||||||||||
Non-Agency MBS IO, fair value option | 112,058 | — | — | 7,805 | (6,840 | ) | 965 | 0.36 | % | 5.18 | % | |||||||||||||||||||
Total Non-Agency RMBS | 116,403 | (1,086 | ) | — | 11,064 | (6,911 | ) | 4,153 | 0.49 | % | 5.12 | % | ||||||||||||||||||
Multi-Family MBS | 8,197 | (2,690 | ) | — | 5,507 | 237 | 5,744 | 3.88 | % | 5.78 | % | |||||||||||||||||||
Multi-Family MBS PO | — | — | — | — | — | — | — | % | — | % | ||||||||||||||||||||
Multi-Family MBS PO, fair value option | 21,940 | — | — | 10,483 | 4,111 | 14,594 | — | % | — | % | ||||||||||||||||||||
Total Multi-Family MBS | 30,137 | (2,690 | ) | — | 15,990 | 4,348 | 20,338 | 1.06 | % | 1.99 | % | |||||||||||||||||||
Total/Weighted Average (Non-GAAP) | $ | 146,540 | $ | (3,776 | ) | $ | — | $ | 27,054 | $ | (2,563 | ) | $ | 24,491 | 0.60 | % | 3.27 | % | ||||||||||||
37
Non-GAAP Basis
Principal Balance | Unamortized Premium (Discount) | Designated Credit Reserve | Amortized Cost | Unrealized Gain/ (Loss) | Fair Value | Net Weighted Average Coupon(1) | Average Yield(2) | |||||||||||||||||||||||
$ in thousands | ||||||||||||||||||||||||||||||
Agency RMBS | ||||||||||||||||||||||||||||||
15 year fixed-rate | $ | 822 | $ | 19 | $ | — | $ | 841 | $ | (30 | ) | $ | 811 | 2.50 | % | 1.84 | % | |||||||||||||
Hybrid RMBS | 1,098,177 | 19,655 | — | 1,117,832 | (23,453 | ) | 1,094,379 | 2.65 | % | 2.45 | % | |||||||||||||||||||
Total Agency RMBS | 1,098,999 | 19,674 | — | 1,118,673 | (23,483 | ) | 1,095,190 | 2.65 | % | 2.45 | % | |||||||||||||||||||
Non-Agency RMBS | 4,345 | (1,086 | ) | — | 3,259 | (71 | ) | 3,188 | 3.73 | % | 4.98 | % | ||||||||||||||||||
Non-Agency MBS IO, fair value option | 112,058 | — | — | 7,805 | (6,840 | ) | 965 | 0.36 | % | 5.18 | % | |||||||||||||||||||
Total Non-Agency RMBS | 116,403 | (1,086 | ) | — | 11,064 | (6,911 | ) | 4,153 | 0.49 | % | 5.12 | % | ||||||||||||||||||
Multi-Family MBS | 8,197 | (2,690 | ) | — | 5,507 | 237 | 5,744 | 3.88 | % | 5.78 | % | |||||||||||||||||||
Multi-Family MBS PO | — | — | — | — | — | — | — | % | — | % | ||||||||||||||||||||
Multi-Family MBS PO, fair value option | 21,940 | — | — | 10,483 | 4,111 | 14,594 | — | % | — | % | ||||||||||||||||||||
Total Multi-Family MBS | 30,137 | (2,690 | ) | — | 15,990 | 4,348 | 20,338 | 1.06 | % | 1.99 | % | |||||||||||||||||||
Total/Weighted Average (Non-GAAP) | $ | 1,245,539 | $ | 15,898 | $ | — | $ | 1,145,727 | $ | (26,046 | ) | $ | 1,119,681 | 2.41 | % | 2.47 | % | |||||||||||||
(1) | Weighted average coupon is presented net of servicing and other fees. |
(2) | Average yield incorporates future prepayment assumptions as discussed in Note 2 to our condensed consolidated financial statements. |
December 31, 2017
GAAP Basis
Principal Balance | Unamortized Premium (Discount) | Designated Credit Reserve | Amortized Cost | Unrealized Gain/ (Loss) | Fair Value | Net Weighted Average Coupon(1) | Average Yield(2) | |||||||||||||||||||||||
$ in thousands | ||||||||||||||||||||||||||||||
Agency RMBS | ||||||||||||||||||||||||||||||
15 year fixed-rate | $ | 842 | $ | 20 | $ | — | $ | 862 | $ | (16 | ) | $ | 846 | 2.50 | % | 1.83 | % | |||||||||||||
Hybrid RMBS | 1,273,487 | 23,308 | — | 1,296,795 | (12,557 | ) | 1,284,238 | 2.66 | % | 2.49 | % | |||||||||||||||||||
Total Agency RMBS | 1,274,329 | 23,328 | — | 1,297,657 | (12,573 | ) | 1,285,084 | 2.66 | % | 2.49 | % | |||||||||||||||||||
Non-Agency RMBS | — | — | — | — | — | — | — | % | — | % | ||||||||||||||||||||
Non-Agency MBS IO, fair value option | — | — | — | — | — | — | — | % | — | % | ||||||||||||||||||||
Total Non-Agency RMBS | — | — | — | — | — | — | — | % | — | % | ||||||||||||||||||||
Multi-Family MBS | — | — | — | — | — | — | — | % | — | % | ||||||||||||||||||||
Multi-Family MBS PO | 7,500 | (1,714 | ) | — | 5,786 | (44 | ) | 5,742 | — | % | 6.86 | % | ||||||||||||||||||
Multi-Family MBS PO, fair value option | — | — | — | — | — | — | — | % | — | % | ||||||||||||||||||||
Total Multi-Family MBS | 7,500 | (1,714 | ) | — | 5,786 | (44 | ) | 5,742 | — | % | 6.86 | % | ||||||||||||||||||
Total/Weighted Average (GAAP) | $ | 1,281,829 | $ | 21,614 | $ | — | $ | 1,303,443 | $ | (12,617 | ) | $ | 1,290,826 | 2.65 | % | 2.51 | % | |||||||||||||
38
Non-GAAP Adjustments
Principal Balance | Unamortized Premium (Discount) | Designated Credit Reserve | Amortized Cost | Unrealized Gain/ (Loss) | Fair Value | Net Weighted Average Coupon(1) | Average Yield(2) | |||||||||||||||||||||||
$ in thousands | ||||||||||||||||||||||||||||||
Agency RMBS | ||||||||||||||||||||||||||||||
15 year fixed-rate | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | — | — | ||||||||||||||||
Hybrid RMBS | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Total Agency RMBS | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Non-Agency RMBS | 4,345 | (1,086 | ) | — | 3,259 | 45 | 3,304 | 3.73 | % | 4.97 | % | |||||||||||||||||||
Non-Agency MBS IO, fair value option | 122,267 | — | — | 7,805 | (6,709 | ) | 1,096 | 0.37 | % | 5.72 | % | |||||||||||||||||||
Total Non-Agency RMBS | 126,612 | (1,086 | ) | — | 11,064 | (6,664 | ) | 4,400 | 0.48 | % | 5.50 | % | ||||||||||||||||||
Multi-Family MBS | 8,197 | (2,689 | ) | — | 5,508 | 1,911 | 7,419 | 3.80 | % | 5.66 | % | |||||||||||||||||||
Multi-Family MBS PO | — | — | — | — | — | — | — | % | — | % | ||||||||||||||||||||
Multi-Family MBS PO, fair value option | 21,940 | — | — | 10,483 | 3,793 | 14,276 | — | % | — | % | ||||||||||||||||||||
Total Multi-Family MBS | 30,137 | (2,689 | ) | — | 15,991 | 5,704 | 21,695 | 1.03 | % | 1.95 | % | |||||||||||||||||||
Total/Weighted Average (Non-GAAP) | $ | 156,749 | $ | (3,775 | ) | $ | — | $ | 27,055 | $ | (960 | ) | $ | 26,095 | 0.59 | % | 3.40 | % | ||||||||||||
Non-GAAP Basis
Principal Balance | Unamortized Premium (Discount) | Designated Credit Reserve | Amortized Cost | Unrealized Gain/ (Loss) | Fair Value | Net Weighted Average Coupon(1) | Average Yield(2) | |||||||||||||||||||||||
$ in thousands | ||||||||||||||||||||||||||||||
Agency RMBS | ||||||||||||||||||||||||||||||
15 year fixed-rate | $ | 842 | $ | 20 | $ | — | $ | 862 | $ | (16 | ) | $ | 846 | 2.50 | % | 1.83 | % | |||||||||||||
Hybrid RMBS | 1,273,487 | 23,308 | — | 1,296,795 | (12,557 | ) | 1,284,238 | 2.66 | % | 2.49 | % | |||||||||||||||||||
Total Agency RMBS | 1,274,329 | 23,328 | — | 1,297,657 | (12,573 | ) | 1,285,084 | 2.66 | % | 2.49 | % | |||||||||||||||||||
Non-Agency RMBS | 4,345 | (1,086 | ) | — | 3,259 | 45 | 3,304 | 3.73 | % | 4.97 | % | |||||||||||||||||||
Non-Agency MBS IO, fair value option | 122,267 | — | — | 7,805 | (6,709 | ) | 1,096 | 0.37 | % | 5.72 | % | |||||||||||||||||||
Total Non-Agency RMBS | 126,612 | (1,086 | ) | — | 11,064 | (6,664 | ) | 4,400 | 0.48 | % | 5.50 | % | ||||||||||||||||||
Multi-Family MBS | 8,197 | (2,689 | ) | — | 5,508 | 1,911 | 7,419 | 3.80 | % | 5.66 | % | |||||||||||||||||||
Multi-Family MBS PO | 7,500 | (1,714 | ) | — | 5,786 | (44 | ) | 5,742 | — | % | 6.86 | % | ||||||||||||||||||
Multi-Family MBS PO, fair value option | 21,940 | — | — | 10,483 | 3,793 | 14,276 | — | % | — | % | ||||||||||||||||||||
Total Multi-Family MBS | 37,637 | (4,403 | ) | — | 21,777 | 5,660 | 27,437 | 0.83 | % | 3.26 | % | |||||||||||||||||||
Total/Weighted Average (Non-GAAP) | $ | 1,438,578 | $ | 17,839 | $ | — | $ | 1,330,498 | $ | (13,577 | ) | $ | 1,316,921 | 2.42 | % | 2.53 | % | |||||||||||||
(1) | Weighted average coupon is presented net of servicing and other fees. |
(2) | Average yield incorporates future prepayment assumptions as discussed in Note 2 to our condensed consolidated financial statements. |
39
For financial statement reporting purposes, GAAP requires us to consolidate the assets and liabilities of three Multi-Family MBS and prime jumbo residential mortgage securitization trusts. Accordingly, the measures in the foregoing tables and charts prepared on a GAAP basis at March 31, 2018 do not include our net investments in the three Multi-Family MBS and prime jumbo residential mortgage securitization trusts. However, our maximum exposure to loss from consolidation of the three trusts is $25.5 million as of March 31, 2018. Similarly, the tables and charts prepared on a GAAP basis at December 31, 2017 do not include our net investments in three Multi-Family MBS and prime jumbo residential mortgage securitization trusts; our maximum exposure to loss from consolidation of the three trusts was $27.1 million at December 31, 2017. We therefore have also presented certain information that includes our net investments in the Multi-Family MBS and prime jumbo residential mortgage securitization trusts. This information constitutes non-GAAP financial measures within the meaning of Item 10(e) of Regulation S-K, as promulgated by the SEC. We believe that this non-GAAP information enhances the ability of investors to analyze our MBS portfolio and the performance of our Non-Agency RMBS and Multi-Family MBS in the same way that we assess our MBS portfolio and such assets. While we believe the non-GAAP information included in this report provides supplemental information to assist investors in analyzing that portion of our portfolio composed of Non-Agency RMBS and Multi-Family MBS, these measures are not in accordance with GAAP, and they should not be considered a substitute for, or superior to, our financial information calculated in accordance with GAAP. Our GAAP financial results and the reconciliations from these results should be carefully evaluated.
The following table summarizes certain characteristics of our MBS investment portfolio on a non-GAAP combined basis (including our net investments in consolidated Multi-Family MBS and residential loan securitization trusts), at fair value, according to their estimated weighted average life classifications as of March 31, 2018 and December 31, 2017, respectively:
March 31, 2018 Fair Value | December 31, 2017 Fair Value | |||||||
Less than or equal to one year | $ | — | $ | — | ||||
Greater than one year and less than five years | 1,012,943,971 | 1,209,914,656 | ||||||
Greater than or equal to five years | 106,737,110 | 107,005,869 | ||||||
Total | $ | 1,119,681,081 | $ | 1,316,920,525 | ||||
The decrease in both maturity classifications is due to the reduction in Agency hybrid-ARM securities as part of releasing capital to be invested in new investment opportunities in the commercial real estate space.
Variances between GAAP and tax income. Due to the potential timing differences in the recognition of GAAP net income compared to REIT taxable income on our investments, our net income and the unamortized amount of purchase discounts and premiums calculated in accordance with GAAP may differ significantly from such amounts calculated for purposes of determining our REIT taxable income. In accordance with GAAP, a portion of the purchase discounts on our Non-Agency RMBS are allocated to a Credit Reserve and, as such, are not expected to be accreted into interest income. Accordingly, potential timing differences arise with respect to the accretion of market discount into income for tax purposes as compared to GAAP.
Financing and other liabilities. We enter into repurchase agreements to finance our Agency and Non-Agency RMBS. These agreements are secured by our Agency and Non-Agency RMBS and bear interest at rates that have historically moved in close relationship to the London Interbank Offer Rate, or LIBOR. As of March 31, 2018, we had entered into repurchase agreements totaling $1,177.1 million, on a GAAP and non-GAAP basis, compared to $1,234.5 million at December 31, 2017.
The following table summarizes the average balance, the end of period balance and the maximum balance at month-end of our repurchase agreements for the period from January 1, 2018 to March 31, 2018 on a GAAP and non-GAAP basis:
Period ended March 31, 2018 | Repurchase Agreements for Available-for-Sale Securities | |||||||||
GAAP and non-GAAP basis | Period Average Balance | End of Period Balance | Maximum Balance at Month-End During the Period | |||||||
Period from January 1, 2018 to March 31, 2018 | $ | 1,202,245,944 | 1,177,060,000 | 1,214,770,000 | ||||||
Hedging instruments. Subject to maintaining our qualification as a REIT, we generally hedge as much of our interest rate risk as we deem prudent in light of market conditions. No assurance can be given that our hedging activities will have the desired beneficial impact on our results of operations or financial condition, and as the result of heightened volatility in financial markets, the results of our hedging activities have not always had such desired beneficial impact.
Interest rate hedging may continue to fail to protect or could adversely affect us because, among other things:
•our investment policies do not contain specific requirements as to the percentages or amount of interest rate risk that we are required to hedge;
•available interest rate hedging may not correspond directly with the interest rate risk for which protection is sought;
•the duration of the hedge may not match the duration of the related liability;
•the party owing money in the hedging transaction may default on its obligation to pay;
•the credit quality of the party owing money on the hedge may be downgraded to such an extent that it impairs our ability to sell or assign our side of the hedging transaction;
•the value of derivatives used for hedging may be adjusted from time to time in accordance with accounting rules to reflect changes in fair value. Downward adjustments or mark-to-market losses would reduce our stockholders' equity; and
40
•changes to our investment or risk management strategy may cause us to reduce the amount of our interest rate hedges at times of greater market volatility, which may in turn cause us to realize losses on such hedges.
The following table summarizes our hedging activity as of March 31, 2018:
March 31, 2018
Expiration Year | Contracts | Notional (1) | Fair Value | ||||||||||
Eurodollar Futures Contracts (Short Positions) | |||||||||||||
2018 | 2,025 | $ | 2,025,000,000 | $ | 2,979,950 | ||||||||
2019 | 2,700 | 2,700,000,000 | 4,603,625 | ||||||||||
2020 | 2,700 | 2,700,000,000 | 4,164,737 | ||||||||||
2021 | 2,825 | 2,825,000,000 | 3,535,713 | ||||||||||
2022 | 3,230 | 3,230,000,000 | 2,849,300 | ||||||||||
2023 | 25 | 25,000,000 | (625 | ) | |||||||||
Total | 13,505 | 13,505,000,000 | $ | 18,132,700 | |||||||||
(1) The $13,505,000,000 total notional amount of Eurodollar futures contracts as of March 31, 2018 represents the accumulation of Eurodollar futures contracts that mature on a quarterly basis between June 2018 and March 2023. The maximum notional outstanding for settlement within any single future quarterly period did not exceed $815,000,000 as of March 31, 2018.
Stockholders’ Equity and Book Value Per Share
As of March 31, 2018, our stockholders’ equity was $150.3 million comprised of $37.2 million of preferred equity and $113.1 million of common equity, and our book value per common share was $4.78 on a basic and fully diluted basis. Our stockholders’ equity increased by $4.5 million compared to our stockholders’ equity as of December 31, 2017, while book value per common share decreased by 2.6% from the previous quarter-end amount of $4.91. However, the increase in share count from 22,143,758 at December 31, 2017 to 23,683,164 at March 31, 2018, resulting from the January 18, 2018 follow-on equity raise, represents an increase of approximately 7%; as a result book value per share is not directly comparable between the two periods. Unrealized gains and losses on AFS securities (except those related Non-Agency RMBS IOs) are reflected in stockholders' equity rather than in our condensed consolidated statement of operations as a component of other comprehensive income, or OCI. The decrease in stockholders' equity was the result of a combination of factors, which are further described in Results of Operations below. These factors included higher interest rates, increasing financing costs which contracted net income and the aforementioned issuance of additional common stock at a price below book value, contributing to a dilution in book value per share.
Critical Accounting Policies and Estimates
Our financial statements are prepared in accordance with GAAP. These accounting principles may require us to make some complex and subjective decisions and assessments. Our most critical accounting policies involve decisions, assessments and estimates that could affect our reported assets and liabilities, as well as our reported revenues and expenses. Actual results could differ from these estimates. All of our estimates upon which our financial statements are based are based upon information available to us at the time of making the estimate. For a discussion of our critical accounting policies, see “Notes to Condensed Consolidated Financial Statements” beginning on page 7 of this report.
Capital Allocation
The following tables set forth our allocated capital by investment type at March 31, 2018:
Non-GAAP Basis | March 31, 2018 | |||||||||||||||||||||||
Agency MBS | Multi-Family MBS(1) | Non-Agency RMBS(1) | MSRs | Unrestricted Cash(2) | Total | |||||||||||||||||||
Market Value | $ | 1,095,189,264 | $ | 20,339,324 | $ | 4,152,493 | $ | 4,027,374 | $ | 42,257,248 | $ | 1,165,965,703 | ||||||||||||
Repurchase Agreements | (1,174,281,000 | ) | — | (2,779,000 | ) | — | — | (1,177,060,000 | ) | |||||||||||||||
Hedges | 18,132,700 | — | — | — | — | 18,132,700 | ||||||||||||||||||
Other(3) | 146,476,696 | 28,836 | 43,516 | — | (1,143,428 | ) | 145,405,620 | |||||||||||||||||
Restricted Cash | (2,082,900 | ) | — | — | — | — | (2,082,900 | ) | ||||||||||||||||
Equity Allocated | $ | 83,434,760 | $ | 20,368,160 | $ | 1,417,009 | $ | 4,027,374 | $ | 41,113,820 | $ | 150,361,123 | ||||||||||||
% Equity | 55.5 | % | 13.5 | % | 0.9 | % | 2.7 | % | 27.3 | % | 100.0 | % | ||||||||||||
1. | Includes the fair value of our net investments in the FREMF 2011-K13, FREMF 2012-KF01 and CSMC 2014-OAK1 Trusts. |
2.Includes cash and cash equivalents.
3. | Includes principal and interest receivable, prepaid and other assets, interest payable, dividend payable and accrued expenses and other liabilities. |
41
This information constitutes non-GAAP financial measures within the meaning of Item 10(e) of Regulation S-K, as promulgated by the SEC. We believe that this non-GAAP information enhances the ability of investors to better understand the capital necessary to support each income-earning asset category, and thus our ability to generate operating earnings. While we believe the non-GAAP information included in this report provides supplemental information to assist investors in analyzing our portfolio, these measures are not in accordance with GAAP, and they should not be considered a substitute for, or superior to, our financial information calculated in accordance with GAAP.
Results of Operations
As of March 31, 2018, we continued to consolidate the assets and liabilities of two Multi-Family MBS securitization trusts, the FREMF 2011-K13 Trust, and the FREMF 2012-KF01 Trust and one prime jumbo residential mortgage securitization trust, CSMC 2014-OAK1. Our results of operations, and in particular the gross amount of interest income and interest expense reported, were impacted in part by the reduced principal balances of these consolidated securitization trusts, due to amortization of the loans underlying the trusts.
The table below presents certain information from our Statement of Operations for the three months ended March 31, 2018 and March 31, 2017, respectively:
Three Months Ended March 31, 2018 | Three Months Ended March 31, 2017 | |||||||
(unaudited) | (unaudited) | |||||||
Revenues: | ||||||||
Interest income: | ||||||||
Available-for-sale securities | $ | 7,079,590 | $ | 6,822,622 | ||||
Mortgage loans held-for-sale | — | 28,763 | ||||||
Multi-family loans held in securitization trusts | 13,227,188 | 13,948,754 | ||||||
Residential loans held in securitization trusts | 1,147,641 | 1,355,438 | ||||||
Cash and cash equivalents | 61,042 | 35,734 | ||||||
Interest expense: | ||||||||
Repurchase agreements - available-for-sale securities | (4,951,537 | ) | (2,095,474 | ) | ||||
Multi-family securitized debt obligations | (12,526,295 | ) | (13,237,724 | ) | ||||
Residential securitized debt obligations | (920,057 | ) | (1,074,352 | ) | ||||
Net interest income | 3,117,572 | 5,783,761 | ||||||
Other income: | ||||||||
Realized gain (loss) on sale of investments, net | (2,848,007 | ) | (9,317,003 | ) | ||||
Change in unrealized gain (loss) on fair value option securities | — | 9,448,270 | ||||||
Realized gain (loss) on derivative contracts, net | 2,792,794 | 2,233,051 | ||||||
Change in unrealized gain (loss) on derivative contracts, net | 12,783,088 | (3,077,088 | ) | |||||
Realized gain (loss) on mortgage loans held-for-sale | — | (174 | ) | |||||
Change in unrealized gain (loss) on mortgage loans held-for-sale | — | (3,709 | ) | |||||
Change in unrealized gain (loss) on mortgage servicing rights | 57,689 | (126,446 | ) | |||||
Change in unrealized gain (loss) on multi-family loans held in securitization trusts | (1,355,774 | ) | 1,299,630 | |||||
Change in unrealized gain (loss) on residential loans held in securitization trusts | (255,403 | ) | (368,343 | ) | ||||
Other interest expense | — | (152,322 | ) | |||||
Servicing income | 219,978 | 252,738 | ||||||
Other income | 15,875 | 12,171 | ||||||
Total other income (loss) | 11,410,240 | 200,775 | ||||||
Expenses: | ||||||||
Management fee | 576,135 | 544,510 | ||||||
General and administrative expenses | 1,390,061 | 1,588,572 | ||||||
Operating expenses reimbursable to Manager | 746,092 | 1,208,943 | ||||||
Other operating expenses | 404,469 | 220,496 | ||||||
Compensation expense | 96,055 | 52,874 | ||||||
Total expenses | 3,212,812 | 3,615,395 | ||||||
Net income (loss) | 11,315,000 | 2,369,141 | ||||||
Dividends to preferred stockholders | (880,509 | ) | (880,509 | ) | ||||
Net income (loss) attributable to common stockholders | $ | 10,434,491 | $ | 1,488,632 | ||||
42
Earnings (loss) per share: | ||||||||
Net income (loss) attributable to common stockholders (basic and diluted) | $ | 10,434,491 | $ | 1,488,632 | ||||
Weighted average number of shares of common stock outstanding | 23,392,387 | 17,539,258 | ||||||
Basic and diluted income (loss) per share | $ | 0.45 | $ | 0.08 | ||||
Dividends declared per share of common stock | $ | 0.10 | $ | 0.15 | ||||
Net Income Summary
For the three months ended March 31, 2018, our net gain attributable to common stockholders was $10,434,491, or $0.45 basic and diluted net income per average share, compared with a net gain of $1,488,632, or $0.08 basic and diluted net loss per share, for the three months ended March 31, 2017. The principal drivers of this variance were an increase in total other income from $200,775 for the three months ended March 31, 2017 to $11,410,240 for the three months ended March 31, 2018 a decrease in total expenses from $3,615,395 for the three months ended March 31, 2017 to $3,212,812 for the three months ended March 31, 2018, which more than offset a reduction in net interest income from $5,783,761 for the three months ended March 31, 2017 to $3,117,572 for the three months ended March 31, 2018.
Interest Income and Interest Expense
An important source of income is net interest income. For the three months ended March 31, 2018 and the three months ended March 31, 2017, our interest income was $21,515,461 and $22,191,311, respectively. Our interest expense was $18,397,889 and $16,407,550 respectively, for the three months ended March 31, 2018 and the three months ended March 31, 2017. The period-over-period decrease in interest income was primarily the result of reduced principal balances of the consolidated multi-family and residential mortgage loan securitization trusts. The period-over-period increase in interest expense was impacted by higher funding costs as a result of multiple interest rate increases throughout the last 12 months which more than offset the effect of the reduced principal balances of the liabilities of the consolidated multi-family and residential mortgage loan securitization trusts.
Net Interest Income
For the three months ended March 31, 2018 and the three months ended March 31, 2017, our net interest income was $3,117,572 and $5,783,761, respectively, with the decreased income a result of increased financing costs and reduced principal balances of the consolidated multi-family and residential mortgage loan securitization trusts.
Other Income (Loss)
For the three months ended March 31, 2018, we realized a gain of $11,410,240 which reflects the impact of net realized gains on interest rate hedges of $2,792,794, net unrealized gains on interest rate hedges of $12,783,088, net unrealized gains on mortgage servicing rights of $57,689, net mortgage servicing income of $219,978 and other income of $15,875, which more than offset net realized losses on sales of investments of $2,848,007, net unrealized losses on multi-family loans held in the 2011-K13 and 2012-KF01 Trusts of $1,355,774, and net unrealized losses on residential mortgage loans held in the CSMC 2014-OAK1 Trust of $255,403. As noted earlier, unrealized gains or losses on AFS securities (except Non-Agency RMBS IOs), which typically offset unrealized gains or losses on interest rate hedges, are a component of other comprehensive income, or OCI, and as such are reflected in stockholders' equity rather than in our consolidated statement of operations.
For the three months ended March 31, 2017, we realized a gain of $200,775, which primarily reflects the impact of net unrealized gains on fair value options securities of $9,448,270, net realized gains on interest rate hedges of $2,233,051, net unrealized gains on multi-family loans held in the 2011-K13 and 2012-KF01 Trusts of $1,299,630, net mortgage servicing income of $252,738 and other income of $12,171, which more than offset net realized losses on sales of investments of $9,317,003, net unrealized losses of $3,077,088 on interest rate hedges, unrealized losses on mortgage loans of $3,709, net unrealized looses on mortgage servicing rights of $126,446, net unrealized losses on residential mortgage loans held in the CSMC 2014-OAK1 Trust of $368,343 and $152,322 other interest expense related to the deficiency dividend. As noted earlier, unrealized gains or losses on AFS securities, which typically offset unrealized gains or losses on interest rate hedges, are a component of other comprehensive income, or OCI, and as such are reflected in stockholders' equity rather than in our condensed consolidated statement of operations.
The period-over-period increase in other income was driven in large part by the change from an unrealized loss on interest rate hedges of $3,077,088 for the first three months of 2017 to an unrealized gain of $12,783,088 for the first three months of 2018, primarily reflecting the increase in interest rates during the first quarter of 2018.
Expenses
In connection with our consolidation of the consolidated trusts, we are required to include the expenses of the trusts in our condensed consolidated statement of operations, although we are not actually responsible for the payment of these trust expenses.
We incurred management fees of $576,135 for the three months ended March 31, 2018 representing amounts payable to our Manager under our management agreement. We also incurred operating expense of $2,636,677, of which $746,092 was payable to our Manager and $1,890,585 was payable directly by us.
For the three months ended March 31, 2017, we incurred management fees of $544,510 representing amounts payable to our Manager under our management agreement. We also incurred other operating expense of $3,070,885 of which $1,208,943 was payable to our Manager and $1,861,942 was payable directly to us.
Our general and administrative expenses represent the cost of legal, accounting, auditing and consulting services and decreased primarily as a result of decreased administration, audit and expense reimbursement.
Other-Than-Temporary Impairment (OTTI)
We review each of our securities on a quarterly basis to determine if an OTTI charge is necessary. For the three months ended March 31, 2018 and March 31, 2017, we did not recognize any OTTI losses.
43
Net Income (Loss) and Return on Equity
Our net gain attributable to common stockholders was $10,434,491 for the three months ended March 31, 2018, after accounting for preferred stock dividends of $880,509, representing an annualized gain of 18.37% on average stockholders' equity of $230,310,376. As noted earlier, unrealized net gains or losses on AFS securities are not reflected in our statement of operations, but are instead a component of OCI. For the three months ended March 31, 2018, our comprehensive loss attributable to common stockholders was $430,856 which included $10,865,347 in other comprehensive loss. This represents an annualized loss of 0.76% on average stockholders' equity.
For the three months ended March 31, 2017, our net gain attributable to common stockholders was $1,488,632 after accounting for preferred stock dividends of $880,509, representing an annualized gain of 2.95% on average stockholders' equity of $204,528,652. As noted earlier, unrealized gains or losses on AFS securities (except Non-Agency RMBS IOs) are not reflected in our statements of operations, but are instead a component of OCI. For the three months ended March 31, 2017, our comprehensive loss attributable to common stockholders was $5,039,534 which included $3,550,902 in other comprehensive income. This represented an annualized loss of 9.99% on average stockholders’ equity.
Liquidity and Capital Resources
Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to pay dividends, fund investments, comply with margin requirements, and repay borrowings and other general business needs. Our primary sources of funds for liquidity consist of net cash provided by operating activities, cash from repurchase agreements, and other financing arrangements including potential issuance of common and preferred stock. We currently finance Agency and Non-Agency RMBS and Multi-Family MBS primarily through the use of repurchase agreements.
Our target assets, excluding those such as Multi-Family MBS that are structured as principal only securities, generate ongoing liquidity through principal and interest payments. In addition, as part of our overall investment and risk management strategies, we may from time to time sell certain assets and these sales are generally expected to provide additional liquidity. Certain of our assets such as Multi-Family MBS may be subject to longer trade timelines, and as a result, market conditions could significantly and adversely affect the liquidity of our assets.
In addition, if we are required to liquidate all or a portion of our portfolio quickly, we may realize significantly less than the value at which we previously recorded our assets. Assets that are illiquid are more difficult to finance, and to the extent that we use leverage to finance assets that become illiquid, we may lose that leverage or have it reduced. Assets tend to become less liquid during times of financial stress, which is often the time that liquidity is most needed. As a result, our ability to sell assets or vary our portfolio in response to changes in economic and other conditions may be limited by liquidity constraints, which could adversely affect our results of operations and financial condition.
We intend to continue to maintain a level of liquidity in relation to our assets that enables us to meet reasonably anticipated margin calls but that also allows us to be substantially invested in our target assets. We may misjudge the appropriate amount of our liquidity by maintaining excessive liquidity, which would lower our investment returns, or by maintaining insufficient liquidity, which would force us to liquidate assets into unfavorable market conditions and harm our operating results. As of March 31, 2018, we had unrestricted cash and cash equivalents of $42.3 million available to meet margin calls on our repurchase agreements and derivative instruments, compared to $34.3 million as of December 31, 2017.
As of March 31, 2018, net proceeds from repurchase agreements related to available-for-sale securities totaled $1,177.1 million, on a GAAP and non-GAAP basis, with a weighted-average borrowing rate of 1.88%, on a GAAP and non-GAAP basis, which we used to finance our Agency RMBS and Non-Agency RMBS. As of March 31, 2018, we had an overall debt-to-equity ratio of 7.8:1, compared to 8.5:1 as of December 31, 2017. Our debt-to-equity ratio is a non-GAAP measure that is calculated using the total amount of debt that has recourse to the Company, and excludes the non-recourse obligations of consolidated trusts because these only have recourse to the assets of the related trusts, and do not have recourse to us. The period-over-period decrease is due primarily to the reduction in Agency ARM securities to release capital to be invested in new investment opportunities in the commercial real estate space. Due to the different risk profile inherent in different asset types, and thus the different degrees of leverage applicable to such asset classes, the deployment of any issuance proceeds into one type of asset, or a reallocation of existing capital between asset types, may cause an increase or decrease in our debt-to-equity ratio between periods. The repurchase obligations mature and reinvest every 30 to 360 days. See "Contractual Obligations and Commitments" below. We expect to continue to borrow funds in the form of repurchase agreements. As of March 31, 2018, for our available-for-sale securities we had established repurchase borrowing arrangements with various investment banking firms and other lenders and had outstanding borrowings with 13 of these lenders totaling $1,177.1 million, on a GAAP and non-GAAP basis.
Under our repurchase agreements we may be required to pledge additional assets to our repurchase agreement counterparties (lenders) in the event that the estimated fair value of the existing pledged collateral under such agreements declines and such lenders demand additional collateral, which may take the form of additional securities or cash. We are subject to various financial covenants under our borrowing agreements and derivative contracts, which include minimum net worth and/or profitability requirements, maximum debt-to-equity ratios and minimum market capitalization requirements. As of March 31, 2018, we were in compliance with all of our financial covenants in, and were not in default under any of, such agreements and contracts. Generally, our borrowing agreements contain a financing rate, term and trigger levels for margin calls and haircuts depending on the types of collateral and the counterparties involved. If the estimated fair value of the investment securities increases due to changes in market interest rates or market factors, lenders may release collateral back to us. Specifically, margin calls may result from a decline in the value of the investments securing our borrowing agreements, prepayments on the residential mortgages securing our MBS investments and from changes in the estimated fair value of such investments generally due to principal reduction of such investments from scheduled amortization and resulting from changes in market interest rates and other market factors. Counterparties also may choose to increase haircuts based on credit evaluations of us and/or the performance of the bonds in question. Across all of our borrowing facilities, the haircuts range from a low of 5% to a high of 40%, and the weighted average haircut was 5.07% as of March 31, 2018. Declines in the value of our securities or loan portfolio can trigger margin calls by our lenders under our borrowing agreements. Should prepayment speeds on the residential mortgages underlying our MBS investments or market interest rates increase, margin calls on our borrowing agreements could result, causing an adverse change in our liquidity position.
If the decline in market value of our securities collateralizing our borrowing facilities, or the combination of declining market value of our pledged securities and increasing haircuts, were to exceed the amount of our available liquidity, we would have to sell assets and may not realize sufficient proceeds to repay the amounts we owe to our lenders. However, as our liquidity decreased, we would attempt to de-leverage in an effort to avoid such a situation. In the period ended March 31, 2018, we did experience certain margin calls, generally the result of either principal paydowns on, or decreased market prices of, our MBS investments, and all such margin calls were promptly met. In general, periods of heightened market volatility will result in more frequent changes in the prices of MBS investments, and thus increased frequency of margin calls.
44
Upon repayment of each borrowing under a borrowing agreement, we may use the collateral immediately for borrowing under a new borrowing agreement. We have not at the present time entered into any other commitment agreements under which the lender would be required to enter into new borrowing agreements during a specified period of time.
As of March 31, 2018, we consolidated the assets and liabilities of two Multi-Family MBS securitization trusts, the FREMF 2011-K13 Trust, and the FREMF 2012-KF01 Trust, and one prime jumbo residential mortgage securitization trust, CSMC 2014-OAK1. The assets of the trusts are restricted and can only be used to fulfill their respective obligations. Accordingly, the obligations of the trusts, which we classify as Multi-Family MBS securitized debt obligations and residential securitized debt obligations, do not have any recourse to us as the consolidator of the trusts. As of March 31, 2018, the fair value of these non-recourse liabilities aggregated to $1,192,956,336 and they are excluded from discussion and analysis of our leverage, and from the calculation of our recourse debt-to-equity ratio.
Forward-Looking Statements Regarding Liquidity
Based upon our current portfolio, leverage rate and available borrowing arrangements, we believe that the net proceeds of our prior equity sales combined with cash flow from operations and available borrowing capacity, will be sufficient to enable us to meet anticipated short-term (one year or less) liquidity requirements to fund our investment activities, pay fees under our management agreement, fund our distributions to stockholders and for other general corporate expenses.
Our ability to meet our long-term (greater than one-year) liquidity and capital resource requirements will be subject to obtaining additional debt financing and equity capital. We may increase our capital resources by obtaining long-term credit facilities or making additional public or private offerings of equity or debt securities, possibly including classes of preferred stock, common stock and senior and subordinated notes. Such financing will depend on market conditions for capital raises and for the investment of any proceeds. If we are unable to renew, replace or extend our sources of financing on substantially similar terms, it may have an adverse effect on our business and results of operations.
To maintain our qualification as a REIT, we generally must distribute annually at least 90% of our "REIT taxable income" (determined without regard to the deduction for dividends paid and excluding net capital gain). These distribution requirements limit our ability to retain earnings and thereby replenish or increase capital for operations.
Contractual Obligations and Commitments
We entered into a contractual arrangement with our prior manager when we commenced operations on May 16, 2012. We entered into a new contractual arrangement with our Manager on January 18, 2018. Our Manager is entitled to receive a management fee and the reimbursement of certain expenses. Because our management agreement provides that our Manager is responsible for managing our affairs, our executive officers, who are employees of our Manager and not our employees, will not receive cash compensation from us for serving as our executive officers. We have no employees.
The Five Oaks Investment Corp. Manager Equity Plan, or the Manager Equity Plan, includes provisions for grants of restricted common stock and other equity based awards to our Manager and to our independent directors, consultants or officers whom we may directly employ in the future. In turn, our Manager will grant such awards to its employees, officers (including our current officers), members, directors or consultants. Grants to our Manager will be allocated firstly to non-member employees and officers of our Manager, and then the balance of the grants to members (including our officers) proportionally based on each member's respective ownership of our Manager. The grants to be made to our Manager and then by our Manager pursuant to such are intended to provide customary incentive compensation to those persons employed by our Manager on whose performance we rely (including our officers). The total number of shares that may be granted subject to awards under the Manager Equity Plan will be equal to an aggregate of 3.0% of the total number of issued and outstanding shares of our common stock (on a fully diluted basis) at the time of each award (other than any shares issued or subject to awards made pursuant to the Manager Equity Plan). No grants were made under the Manager Equity Plan during the period January 1, 2018 to March 31, 2018.
The following table summarizes our contractual obligations for borrowings under repurchase agreements at March 31, 2018:
GAAP and non GAAP
Payments Due by Period | ||||||||||||||||
$ in thousands | Total | Less Than 1 Year | 1 - 3 Years | 3 - 5 Years | More Than 5 Years | |||||||||||
Repurchase agreements related to available-for-sale securities | $ | 1,177,060 | 1,177,060 | — | — | — | ||||||||||
Total contractual obligations (1) | $ | 1,177,060 | 1,177,060 | — | — | — | ||||||||||
(1) | We exclude multi-family securitized debt obligations, residential securitized debt obligations and related interest expense from the contractual obligations disclosed in the table above as this debt is non-recourse to us, is not cross-collateralized and must be satisfied exclusively from the proceeds of the respective multi-family mortgage loans or residential mortgage loans and related assets held in the securitization trusts. |
In addition, we enter into certain contracts that contain a variety of indemnification obligations, principally with our Manager, brokers and counterparties to repurchase agreements. The maximum potential future payment amount we could be required to pay under these indemnification obligations is unlimited. We have not incurred any costs to defend lawsuits or settle claims related to these indemnification obligations. As a result, the estimated fair value of these agreements is minimal. Accordingly, we recorded no liabilities for these agreements as of March 31, 2018.
Off-Balance Sheet Arrangements
As of March 31, 2018, we did not maintain any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance, or special purpose or variable interest entities, established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes. Further, as of March 31, 2018, we had not guaranteed any obligations of unconsolidated entities or entered into any commitment or intent to provide funding to any such entities.
45
In connection with the provision of seller eligibility and backstop guarantee services provided to MAXEX, we account for the related noncontingent liability at its fair value on our condensed consolidated balance sheet as a liability; as of March 31, 2018, the amount of the liability recorded was $273,969. The maximum potential amount of future payments that we could be required to make under the outstanding backstop guarantees was $795,335,424. In accordance with ASC 450, Contingencies, any contingent liability must be recognized when a payment becomes probable and reasonably estimable; as of March 31, 2018, no such contingent liability was required to be recognized.
Distributions
We intend to continue to make regular quarterly distributions to holders of our common stock. U.S. federal income tax law generally requires that a REIT distribute annually at least 90% of its "REIT taxable income" (determined without regard to the deduction for dividends paid and excluding net capital gain) and that it pay tax at regular corporate rates to the extent that it annually distributes less than 100% of its "REIT taxable income." We have historically made regular monthly distributions, and prospectively will make regular quarterly distributions, to our stockholders in an amount equal to all or substantially all of our taxable income. Although FOAC no longer aggregates and securitizes residential mortgages, it continues to generate taxable income from MSRs and other mortgage-related activities. This taxable income will be subject to regular corporate income taxes. We generally anticipate the retention of profits generated and taxed at FOAC. Before we make any distribution on our common stock, whether for U.S. federal income tax purposes or otherwise, we must first meet both our operating requirements and debt service on our repurchase agreements, other debt payable and on our Series A Preferred Stock. If cash available for distribution to our stockholders is less than our taxable income, we could be required to sell assets or borrow funds to make cash distributions, or we may make a portion of the required distribution in the form of a taxable stock distribution or distribution of debt securities.
We previously announced in advance monthly dividends to be paid during each calendar quarter; as announced on March 16, 2018, we now intend to announce in arrears quarterly dividends to be paid during each calendar quarter. If substantially all of our taxable income has not been paid by the close of any calendar year, we intend to declare a special dividend prior to the end of such calendar year, to achieve this result. On March 16, 2018, we announced that our board of directors had declared monthly cash dividend rates for the second quarter of 2018 of $0.02 per share of common stock.
Inflation
Virtually all of our assets and liabilities will be interest rate sensitive in nature. As a result, interest rates and other factors influence our performance far more so than does inflation. Changes in interest rates do not necessarily correlate with inflation rates or changes in inflation rates. Our financial statements are prepared in accordance with GAAP, and our distributions will be determined by our board of directors consistent with our obligation to distribute to our stockholders at least 90% of our "REIT taxable income" (determined without regard to the deduction for dividends paid and excluding net capital gain) on an annual basis in order to maintain our REIT qualification; in each case, our activities and balance sheet are measured with reference to historical cost and/or fair market value without considering inflation. Given the financial nature of substantially all of the Company’s assets and liabilities, and the very low level of inflation, the Company does not believe inflation has had a material impact on the Company’s results of operations during the last two years.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS
We seek to manage our risks related to the credit quality of our assets, interest rates, liquidity, prepayment speeds and market value while providing an opportunity to stockholders to realize attractive risk-adjusted returns through ownership of our common stock. Although we do not seek to avoid risk completely, we believe that risk can be quantified from historical experience and we seek to manage our risk levels in order to earn sufficient compensation to justify the risks we undertake and to maintain capital levels consistent with taking such risks.
To reduce the risks to our portfolio, we employ portfolio-wide and security-specific risk measurement and management processes in our daily operations. Our Manager's risk management tools include software and services licensed or purchased from third parties, in addition to proprietary software and analytical methods utilized by our Manager. These tools have not fully protected us from market risks, and there can be no assurance that they will do so in the future.
While changes in the fair value of our Agency RMBS are generally not credit-related, changes in the fair value of our Non-Agency RMBS and Multi-Family MBS, including our net investments in consolidated Multi-Family MBS and residential loan securitization trusts, may reflect both market and interest rate conditions as well as credit risk. In evaluating our asset/liability management and Non-Agency RMBS and Multi-Family MBS credit performance, our Manager considers the credit characteristics underlying our Non-Agency RMBS and Multi-Family MBS, including our net investments in consolidated Multi-Family MBS and residential loan securitization trusts. The following table presents certain information about our Agency RMBS, Non-Agency RMBS and Multi-Family MBS (including our net investments in consolidated Multi-Family MBS and residential loan securitization trusts) as of March 31, 2018 on a combined non-GAAP basis. Information presented with respect to weighted average loan to value, weighted average FICO scores and other information is aggregated based on information reported at the time of mortgage origination and therefore does not reflect changes to home values or borrower characteristics since the mortgage origination.
March 31, 2018 | ||||||||||||
Non-Agency RMBS(1) | Multi-Family MBS(2) | Agency RMBS | ||||||||||
Portfolio Characteristics: | ||||||||||||
Number of Securities | 4 | 2 | 51 | |||||||||
Carrying Value/ Estimated Fair Value | $ | 4,152,493 | $ | 20,339,324 | $ | 1,095,189,264 | ||||||
Amortized Cost | $ | 11,063,922 | $ | 15,991,089 | $ | 1,118,672,405 | ||||||
Current Par Value | $ | 116,403,368 | $ | 30,137,548 | $ | 1,098,998,935 | ||||||
Carrying Value to Current Par | 3.6 | % | 67.5 | % | 99.7 | % | ||||||
Amortized Cost to Current Par | 9.5 | % | 53.1 | % | 101.8 | % | ||||||
Net Weighted Average Coupon | 0.49 | % | 1.06 | % | 2.65 | % | ||||||
3 Month CPR(3) | 8.5 | NA | 15.8 | |||||||||
46
Non-Agency RMBS Characteristics
March 31, 2018 | |||
Collateral Attributes: | Prime Jumbo New Issue | ||
Weighted Average Loan Age (months) | 47 | ||
Weighted Average Original Loan-to-Value | 60.3 | % | |
Weighted Average Original FICO(4) | 771 | ||
Weighted Average Loan Size | 791.0 | ||
Current Performance: | |||
60+ Day Delinquencies | 0.7 | % | |
Average Credit Enhancement(5) | 17.6 | % | |
March 31, 2018(1) | |||||||
Coupon Type | Carrying Value | % of Non-Agency RMBS | |||||
Fixed Rate | $ | 4,152,493 | 100.0 | % | |||
Collateral Type | |||||||
Prime | $ | 4,152,493 | 100.0 | % | |||
Loan Origination Year | |||||||
Post-2011 | $ | 4,152,493 | 100.0 | % | |||
1. | Includes our net investment in the CSMC 2014-OAK1 Trust at March 31, 2018 on a combined, non-GAAP basis. |
2. | Includes our net investment in the 2011-K13 and 2012-KF01 Trusts at March 31, 2018 on a combined, non-GAAP basis. |
3. | Three-month CPR is reflective of the prepayment speed on the underlying securitization; however CPR is not necessarily indicative of the proceeds received on our investments. Proceeds received on our RMBS depend on the location of our RMBS within the payments structure of each underlying security. |
4. | FICO represents a mortgage industry accepted credit score of a borrower, which was developed by Fair Isaac Corporation. |
5. | Average credit enhancement remaining on our Non-Agency RMBS portfolio, which is the average amount of protection available to absorb future credit losses due to defaults on the underlying collateral |
The following table presents the rating of our Non-Agency RMBS at March 31, 2018, including our net investments in consolidated residential loan securitization trusts, on a combined non-GAAP basis. The rating indicates the opinion of the rating agency as to the creditworthiness of the investment, indicating the obligor's ability to meet its full financial commitment on the obligation. A rating of "NR" is assigned when major rating agencies do not provide any rating for such security.
March 31, 2018(1) | |||||||
Current Rating(6) | Fair Value | % of Non-Agency RMBS | |||||
Rated AAA | $ | 964,933 | 23.2 | % | |||
Not Rated | $ | 3,187,560 | 76.8 | % | |||
6. | Reported based on the lowest rating issued by a rating agency, if more than one rating is issued on the security at the date presented. |
The mortgages securing our Non-Agency RMBS are collateralized by properties located within many geographic regions across the United States. The following table presents the five largest geographic concentrations of the mortgages collateralizing our Non-Agency RMBS, including our net investments in consolidated residential loan securitization trusts, at March 31, 2018 on a combined, non-GAAP basis:
March 31, 2018(1) | |||||||
Property Location | Fair Value | % of Non-Agency RMBS | |||||
California | $ | 1,603,723 | 38.6 | % | |||
Washington | $ | 572,134 | 13.8 | % | |||
Massachusetts | $ | 368,877 | 8.9 | % | |||
47
Florida | $ | 269,768 | 6.5 | % | |||
Tennessee | $ | 189,084 | 4.6 | % | |||
Our Multi-Family MBS investments are re-REMICs of underlying Freddie Mac Multifamily K Certificates. These certificates are not guaranteed by Freddie Mac and therefore, repayment is based solely on the performance of the underlying pool of loans. These loans have prepayment lock-out provisions which reduce the risk of early repayment of our investment.
The following table presents the rating of our Multi-Family MBS at March 31, 2018, including our net investment in the 2011-K13 and 2012-KF01 Trusts, on a combined non-GAAP basis. The rating indicates the opinion of the rating agency as to the creditworthiness of the investment, indicating the obligor’s ability to meet its full financial commitment on the obligation. A rating of "NR" is assigned when major rating agencies do not provide any rating for such security:
March 31, 2018(2) | |||||||
Current Rating | Fair Value | % of Multi-Family MBS | |||||
Not Rated | $ | 20,339,324 | 100.0 | % | |||
Weighted Average Life Breakdown | Carrying Value | ||
Greater than one year and less than five years | $ | 1,012,943,971 | |
Greater than or equal to five years | $ | 106,737,110 | |
Interest rate risk
Interest rates are highly sensitive to many factors, including fiscal and monetary policies and domestic and international economic and political considerations, as well as other factors beyond our control. We are subject to interest rate risk in connection with our assets and related financing obligations. Subject to maintaining our qualification as a REIT, we engage in a variety of interest rate management techniques that seek to mitigate the influence of interest rate changes on the values of our assets.
Subject to maintaining our qualification as a REIT, we utilize derivative financial instruments, including interest rate swaps, swaptions, TBAs and futures, to hedge the interest rate and related market risks associated with our portfolio. We seek to hedge interest rate risk with respect to both the fixed income nature of our assets and the financing of our portfolio. In hedging interest rates with respect to our fixed income assets, we seek to reduce the risk of losses on the value of our investments that may result from changes in interest rates in the broader markets. In utilizing interest rate hedges with respect to our financing, we seek to improve risk-adjusted returns and, where possible, to obtain a favorable spread between the yield on our assets and the cost of our financing. We rely on our Manager's expertise to manage these risks on our behalf.
Interest rate effect on net interest income
Our operating results depend in large part on differences between the income earned on our assets and our cost of borrowing and hedging activities. The costs associated with our borrowings are generally based on prevailing market interest rates. During a period of rising interest rates, our borrowing costs generally will increase while the yields earned on our existing portfolio of leveraged fixed-rate MBS will remain static. Moreover, interest rates may rise at a faster pace than the yields earned on our leveraged adjustable-rate and hybrid MBS. Both of these factors could result in a decline in our net interest spread and net interest margin. The severity of any such decline would depend on our asset/liability composition at the time, as well as the magnitude and duration of the interest rate increase. Further, an increase in short-term interest rates could also have a negative impact on the market value of our target assets. If any of these events happen, we could experience a decrease in net income or incur a net loss during these periods, which could adversely affect our liquidity and results of operations.
Our hedging techniques are partly based on assumed levels of prepayments of our target assets. If prepayments are slower or faster than assumed, the life of the investment will be longer or shorter, which would reduce the effectiveness of any hedging strategies we may use and may cause losses on such transactions. Hedging strategies involving the use of derivative securities are highly complex and may produce volatile returns.
We acquire adjustable-rate and hybrid MBS. These are assets in which some of the underlying mortgages are typically subject to periodic and lifetime interest rate caps and floors, which may limit the amount by which the security's interest yield may change during any given period. However, our borrowing costs pursuant to our financing agreements are not subject to similar restrictions. Therefore, in a period of increasing interest rates, interest rate costs on our borrowings could increase without limitation, while the interest-rate yields on our adjustable-rate and hybrid MBS could effectively be limited by caps. This issue will be magnified to the extent we acquire adjustable-rate and hybrid MBS that are not based on mortgages that are fully indexed. In addition, adjustable-rate and hybrid MBS may be subject to periodic payment caps that result in some portion of the interest being deferred and added to the principal outstanding. If this happens, we could receive less cash income on such assets than we would need to pay for interest costs on our related borrowings. These factors could lower our net interest income or cause a net loss during periods of rising interest rates, which would harm our financial condition, cash flows and results of operations.
Interest rate mismatch risk
We fund the majority of our adjustable-rate and hybrid MBS assets with borrowings that are based on LIBOR, while the interest rates on these assets may be indexed to other index rates, such as the one-year Constant Maturity Treasury index, the Monthly Treasury Average index or the 11th District Cost of Funds Index. Accordingly, any increase in LIBOR relative to these indices may result in an increase in our borrowing costs that is not matched by a corresponding increase in the interest earnings on these assets. Any such interest rate index mismatch could adversely affect our profitability, which may negatively impact distributions to our stockholders. To mitigate interest rate mismatches, we utilize the hedging strategies discussed above.
48
Our analysis of risks is based on our Manager's experience, estimates, models and assumptions. These analyses rely on models that utilize estimates of fair value and interest rate sensitivity. Actual economic conditions or implementation of decisions by our Manager may produce results that differ significantly from the estimates and assumptions used in our models.
We use a variety of recognized industry models, as well as proprietary models, to perform sensitivity analyses, which are derived from primary assumptions for prepayment rates, discount rates and credit losses. The primary assumption used in this model is implied market volatility of interest rates. The information presented in the following interest sensitivity table projects the potential impact of sudden parallel changes in interest rates on our financial results and financial condition over the next 12 months, based on our interest sensitive financial instruments at March 31, 2018:
March 31, 2018 | ||||
Change in Interest rates | Percentage Change in Projected Net Interest Income(1) | Percentage Change in Projected Portfolio Value including Derivatives(2) | ||
1.00% | (78.83)% | (0.80)% | ||
0.50% | (39.42)% | (0.34)% | ||
(0.50)% | 39.42% | 0.10% | ||
(1.00)% | 78.83% | (0.19)% | ||
_________________________
(1) | Includes underlying interest income and interest expense associated with our net investment in the 2011-K13 and 2012-KF01 Trusts. |
(2) | Agency RMBS and Multi-Family MBS only. Includes the fair value of our net investment in the FREMF 2011-K13 and 2012-KF01Trusts. |
The interest rate sensitivity table quantifies the potential changes in net interest income and portfolio value, which includes the value of our derivatives, should interest rates immediately change. The interest rate sensitivity table presents the estimated impact of interest rates instantaneously rising 50 and 100 basis points and falling 50 and 100 basis points. The cash flows associated with our portfolio of MBS for each rate change are calculated based on assumptions, including prepayment speeds, yield on future acquisitions, slope of the yield curve and size of the portfolio. Assumptions made on the interest rate sensitive liabilities, which are assumed to relate to repurchase agreements, include anticipated interest rates, collateral requirements as a percent of the repurchase agreement, amount and term of borrowing.
The MBS securities, at fair value, included in the foregoing interest rate sensitivity table under "Percentage Change in Projected Portfolio Value" were limited to Agency RMBS and Multi-Family MBS, including the fair value of our net investment in the 2011-K13 and 2012-KF01 Trusts.
Due to the significantly discounted prices and underlying credit risks of our Non-Agency RMBS, we believe our Non-Agency RMBS valuations are inherently de-sensitized to changes in interest rates. As such, we cannot project the impact to these financial instruments and have excluded these RMBS from the interest rate sensitivity analysis. However, these Non-Agency RMBS have been included in the "Percentage Change in Projected Net Interest Income" analysis.
Certain assumptions have been made in connection with the calculation of the information set forth in the foregoing interest rate sensitivity table and, as such, there can be no assurance that assumed events will occur or that other events will not occur that would affect the outcomes. The base interest rate scenario assumes interest rates as at March 31, 2018. The analysis utilizes assumptions and estimates based on the judgment and experience of our Manager's team. Furthermore, while we generally expect to retain such assets and the associated interest rate risk to maturity, future purchases and sales of assets could materially change our interest rate risk profile.
The change in annualized net interest income does not include any benefit or detriment from faster or slower prepayment rates on our Agency RMBS, Non-Agency RMBS and Multi-Family MBS. We anticipate that faster prepayment speeds in lower interest rate scenarios will generate lower realized yields on premium Agency RMBS and higher realized yields on discount Agency and Non-Agency RMBS. Similarly, we anticipate that slower prepayment speeds in higher interest rate scenarios will generate higher realized yields on premium Agency RMBS and lower realized yields on discount Agency and Non-Agency RMBS. Although we have sought to construct our portfolio to limit the effect of changes in prepayment speeds, there can be no assurance this will actually occur, and the realized yield of our portfolio may be significantly different than we anticipate in changing interest rate scenarios.
Given the low interest rates at March 31, 2018, we applied a floor of 0% for all anticipated interest rates included in our assumptions. Because of this floor, we anticipate that any hypothetical interest rate shock decrease would have a limited positive impact on our funding costs; however, because prepayments speeds are unaffected by this floor, we expect that any increase in our prepayment speeds (occurring as a result of any interest rate decrease or otherwise) could result in an acceleration of our premium amortization on Agency RMBS and accretion of discount on our Agency and Non-Agency RMBS. As a result, because this floor limits the positive impact of any interest rate decrease on our funding costs, hypothetical interest rate decreases could cause the fair value of our financial instruments and our net interest income to decline.
The information set forth in the interest rate sensitivity table and all related disclosures constitutes forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. Actual results could differ significantly from those estimated in the foregoing interest rate sensitivity table.
Prepayment risk
Prepayment risk is the risk that principal will be repaid at a different rate than anticipated. As we receive prepayments of principal on our assets, premiums paid on such assets will be amortized against interest income. In general, an increase in prepayment rates will accelerate the amortization of purchase premiums, thereby reducing the interest income earned on the assets. Conversely, discounts on such assets are accreted into interest income. In general, an increase in prepayment rates will accelerate the accretion of purchase discounts, thereby increasing the interest income earned on the assets.
49
Normally, we believe that we will be able to reinvest proceeds from scheduled principal payments and prepayments at acceptable yields; however, no assurances can be given that, should significant prepayments occur, market conditions would be such that acceptable investments could be identified and the proceeds timely reinvested.
Extension risk
We compute the projected weighted-average life of our investments based upon assumptions regarding the rate at which borrowers will prepay the underlying mortgages. In general, when a fixed-rate or hybrid adjustable-rate security is acquired with borrowings, we may, but are not required to, enter into an interest rate swap agreement or other hedging instrument that effectively fixes our borrowing costs for a period close to the anticipated average life of the fixed-rate portion of the related assets. This strategy is designed to protect us from rising interest rates, because the borrowing costs are fixed for the duration of the fixed-rate portion of the related target asset.
However, if prepayment rates decrease in a rising interest rate environment, then the life of the fixed-rate portion of the related assets could extend beyond the term of the swap agreement or other hedging instrument. This could have a negative impact on our results from operations, as borrowing costs would no longer be fixed after the end of the hedging instrument, while the income earned on the fixed-rate or hybrid adjustable-rate assets would remain fixed. This situation could also cause the market value of our fixed-rate or hybrid adjustable-rate assets to decline, with little or no offsetting gain from the related hedging transactions. In extreme situations, we could be forced to sell assets to maintain adequate liquidity, which could cause us to incur losses.
Market risk
Market value risk. Our AFS securities are reflected at their estimated fair value, with the difference between amortized cost and estimated fair value reflected in accumulated other comprehensive income. The estimated fair value of these securities fluctuates primarily due to changes in interest rates, market valuation of credit risks and other factors. Generally, in a rising interest rate environment, we would expect the fair value of these securities to decrease; conversely, in a decreasing interest rate environment, we would expect the fair value of these securities to increase. As market volatility increases or liquidity decreases, the fair value of our assets may be adversely impacted.
The sensitivity analysis table presented in "Interest rate mismatch risk" sets forth the estimated impact of an instantaneous parallel shift in the yield curve, up and down 50 and 100 basis points, on the market value of our interest rate-sensitive investments and net interest income, at March 31, 2018, assuming a static portfolio. When evaluating the impact of changes in interest rates, prepayment assumptions and principal reinvestment rates are adjusted based on our Manager's expectations. The analysis presented utilized assumptions, models and estimates of our Manager based on the judgment and experience of our Manager's team.
Real estate risk. MBS, residential and multi-family property values are subject to volatility and may be adversely affected by a number of factors, including national, regional and local economic conditions; local real estate conditions (such as an oversupply of housing); changes or continued weakness in specific industry segments; construction quality, age and design; demographic factors; and retroactive changes to building or similar codes. Decreases in property values reduce the value of the collateral for mortgage loans and the potential proceeds available to borrowers to repay the loans, which could cause us to suffer losses on our Non-Agency RMBS and Multi-Family MBS investments.
Liquidity risk
Our liquidity risk is principally associated with our financing of long-maturity assets with short-term borrowings in the form of repurchase agreements. Although the interest rate adjustments of these assets and liabilities fall within the guidelines established by our operating policies, maturities are not required to be, nor are they, matched.
Should the value of our assets pledged as collateral suddenly decrease, margin calls relating to our repurchase agreements could increase, causing an adverse change in our liquidity position. Additionally, if one or more of our repurchase agreement counterparties chose not to provide on-going funding, our ability to finance would decline or exist at possibly less advantageous terms. As such, we cannot assure that we will always be able to roll over our repurchase agreements. See "Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations-Liquidity and Capital Resources" for further information about our liquidity and capital resource management.
Credit risk
We believe that our investment strategy will generally keep our risk of credit losses low to moderate. However, we retain the risk of potential credit losses on all of the loans underlying our Non-Agency RMBS and Multi-Family MBS. With respect to our Non-Agency RMBS that are senior in the credit structure, credit support contained in RMBS deal structures provides a level of protection from losses. We seek to manage the remaining credit risk through our pre-acquisition due diligence process and by factoring assumed credit losses into the purchase prices we pay for Non-Agency RMBS. In addition, with respect to any particular target asset, our Manager's investment team evaluates relative valuation, supply and demand trends, shape of yield curves, prepayment rates, delinquency and default rates, recovery of various sectors and vintage of collateral. In particular, the evaluation process involves modeling under various different scenarios the future cash flows expected to be generated by a specific security based on the current and projected delinquency and default status of the portfolio, and expected recoveries derived primarily from LTV metrics, relative to the purchase price of the RMBS. At purchase, our Manager estimates the proportion of the discount that we do not expect to recover and incorporates it into our Manager's expected yield and accretion calculations. As part of our Non-Agency RMBS surveillance process, our Manager tracks and compares each security's actual performance over time to the performance expected at the time of purchase or, if our Manager has modified its original purchase assumptions, to its revised performance expectations. To the extent that actual performance of our Non-Agency RMBS deviates materially from our Manager's expected performance parameters, our Manager may revise its performance expectations, such that the amount of purchase discount designated as credit discount may be increased or decreased over time. At times, we may enter into credit default swaps or other derivative instruments in an attempt to manage our credit risk. Nevertheless, unanticipated credit losses could adversely affect our operating results. With respect to our Multi-Family MBS, to date we have purchased subordinated tranches in, or backed by, multi-family securitizations sponsored by Freddie Mac that in certain cases represent the most junior tranche in the capital structure. Our pre-acquisition due diligence process involves an analysis of the multi-family loan portfolio underlying the relevant security, in order to determine the adequacy of available credit enhancement and/or the purchase price discount to absorb potential credit losses on the portfolio.
Risk Management
To the extent consistent with maintaining our REIT qualification, we will seek to manage risk exposure to protect our investment portfolio against the effects of major interest rate changes. We may generally seek to manage this risk by:
50
• | relying on our Manager's investment selection process; |
• | monitoring and adjusting, if necessary, the reset index and interest rate related to Agency and Non-Agency RMBS and other mortgage-related investments and our financings; |
• | attempting to structure our financing agreements to have a range of different maturities, terms, amortizations and interest rate adjustment periods; |
• | using hedging instruments, primarily Eurodollar futures, but also interest rate swap agreements, options, interest rate cap agreements, floors and forward sales to adjust the interest rate sensitivity of Agency RMBS and other mortgage-related investments and our borrowings; and |
• | actively managing, on an aggregate basis, the interest rate indices, interest rate adjustment periods and gross reset margins of Agency RMBS and other mortgage-related investments and the interest rate indices and adjustment periods of our financings. |
In executing on our current risk management strategy, we have entered into futures transactions.
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
Our management is responsible for establishing and maintaining disclosure controls and procedures (as defined in Rules 13a-15(e) or 15d-15(e)) under the Securities Exchange Act of 1934, as amended, or Exchange Act, that are designed to ensure that information we are required to disclose in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed by us in the reports we file or submit under the Exchange Act is accumulated and communicated to our management, including our principal executive officer and principal financial officer, to allow timely decisions regarding required disclosure.
Under the supervision and with the participation of management, including our principal executive officer and principal financial officer, we carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures pursuant to paragraph (b) of Exchange Act Rules 13a-15 or 15d-15 as March 31, 2018. Based upon our evaluation, our principal executive officer and principal financial officer have concluded that our disclosure controls and procedures were not effective as of March 31, 2018, as a result of the material weaknesses in our internal control over financial reporting as described below.
As previously disclosed in our 2016 10-K/A, in connection with our determination of an inability to offset net gains realized on certain hedging transactions in 2013 for federal income tax purposes with net capital losses realized in 2013 on the sale of certain securities, during the quarter ended September 30, 2016 management and our Audit Committee identified a material weakness in our internal control over financial reporting. A “material weakness” is a deficiency, or a combination of deficiencies, in internal control over financial reporting such that there is a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented or detected on a timely basis. The material weakness consisted of a failure to ensure adequate timely technical review of the position proposed and analysis undertaken by our nationally recognized tax consulting specialist and taken by us in calculating our REIT taxable income for 2013. As a result, we declared on November 9, 2016, and paid on December 27, 2016, a deficiency dividend to reduce our 2013 undistributed taxable income, as adjusted, and satisfy the REIT distribution requirements. The material weakness did not impact any prior period GAAP financial statements, and thus did not result in any misstatements of our annual audited or interim financial statements. Nonetheless, when taken together with the material weakness described below, management and our Audit Committee have concluded that remediation measures additional to those noted below are necessary to enhance our control environment.
In connection with the preparation of our financial statements for inclusion in Form 10-K for the year ended December 31, 2015, or our 2015 10-K, management and our Audit Committee identified a material weakness in our internal control over financial reporting. Such material weakness did not result in any misstatements in our audited consolidated financial statements included in our 2015 10-K, but did require adjustments during the 2015 annual audit with respect to net income (loss) attributable to common stockholders, total other comprehensive income, and basic and diluted income (loss) per share in our preliminary 2015 consolidated financial statements, and required the restatement of the unaudited condensed consolidated financial statements for the periods ended June 30, 2015 and September 30, 2015, originally included in our Quarterly Reports on Form 10-Q for the second and third quarters of 2015, respectively (as described in detail in Note 20 to the audited consolidated financial statements included in our 2015 10-K).
The material weakness consisted of a failure of our control over the critical timely review of account balances to determine whether the appropriate accounting policy and methodology had been applied, which in turn resulted in the incorrect reporting of unrealized losses on two Non-Agency RMBS IOs for which we had elected the fair value option at the inception of each transaction. Such losses were incorrectly reported through other comprehensive income (OCI) instead of through our statements of operations for each of the quarter and year-to-date periods ended June 30, 2015 and September 30, 2015, respectively. The first IO was acquired in the Oaks Mortgage Trust Series 2015-1 transaction completed in April 2015, and the second IO was acquired in the Oaks Mortgage Trust Series 2015-2 transaction completed in November 2015. In connection with the preparation of our third quarter financial statements for the period ended September 30, 2017, we identified a further instance of a failure of our control over the depth and timeliness review of account balances, specifically relating to the asset and liability balances of securitizations that we consolidate in our financial statements. A discrepancy between the liability balance reported in a remittance report for one of the consolidated trusts and the balance recorded in a consolidation workbook required an adjustment to the asset and liability balances during the preparation of our condensed consolidated balance sheet for the period ended September 30, 2017. While the adjustment did not impact our stockholders' equity or our net income, if uncorrected, such a discrepancy could cause our reported total asset and liability balances to be inaccurate, possibly by material amounts. In connection with the preparation of our financial statements for the period ended September 30, 2018, we identified further instances of a failure of our control over the depth and timeliness review of account balances in 2016. Specifically, we identified errors relating to (i) a release of credit reserves relating to certain RMBS upon their sale in 2016 and (ii) incorrectly reported unrealized losses on RMBS IO’s upon the deconsolidation in 2016 of the JPMMT 2014-OAK4 Trust. The unrealized losses on the RMBS IO’s were incorrectly reported through OCI instead of through unrealized gain (loss) on fair value option securities on the our statements of operations for each of the periods ended June 30, 2016, September 30, 2016 and December 31, 2016, as included in our 2016 10-K and 2017 10-K and the unaudited consolidated financial statements contained in the our Quarterly Reports on Form 10-Q for the quarter ended June 30, 2016 and each subsequent quarter through June 30, 2018 (collectively, the “Relevant Periods”). The release of credit reserves was incorrectly reported through OCI instead of through our statements of operations for the periods ended September 30, 2016 and December 31, 2016. While having no impact on total stockholders’ equity, as a result of errors (i) and (ii) above, accumulated other comprehensive income (loss) and accumulated earnings (deficit) were incorrectly stated by equal and offsetting amounts in the our balance sheets for each of the quarter-end and year-end periods from June 30, 2016 through June 30, 2018, as included in Form 10-K’s and Form 10-Q’s for the
51
Relevant Periods. The errors described in (i) and (ii) above required the restatement of our financial statements for the periods ended June 30, 2016, September 30, 2016 and December 31, 2016, originally included in our Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q for the Relevant Periods.
Changes in Internal Control Over Financial Reporting
To remediate the material weakness in our internal control over financial reporting related to our REIT taxable income in 2013, we have implemented certain changes to the design of our internal controls. Specifically, for any REIT tax matters that we have not previously addressed, we are now required to obtain a written technical review and conclusion from a nationally recognized accounting firm or law firm, which must be presented to and approved by our Audit Committee prior to our adoption of the related conclusion.
To remediate the material weakness in our internal control over financial reporting related to the depth and timeliness of review of account balances (and consequent deficiencies in our disclosure controls and procedures), including the most recent instance, we have continued and will continue to implement certain changes to the design of our internal controls. Specifically, we have contracted with a nationally recognized accounting systems and services provider to provide us with a more robust accounting system that will improve the effectiveness of correct accounting treatment for transactions that we enter into. Implementation of the new system is now complete, and with the assistance of a third-party regulatory compliance service provider and an experienced financial reporting consultant, we have completed the process of formalizing enhanced written policies and procedures appropriate to the design and operation of controls and procedures applicable to the new system. We began the testing of controls in the fourth quarter of 2017, and continued testing in the first quarter of 2018. We have also enhanced the timeliness and strengthened the review process in respect of consolidated trust account balances to ensure that the related control operated at the level of precision necessary to effectively and timely identify, investigate and resolve any discrepancies.
We believe the actions described above will be sufficient to remediate the identified material weakness and strengthen our internal control over financial reporting, as well as our disclosure controls and procedures. However, while the new and enhanced systems are now in place, the enhanced controls relating thereto are not as yet fully operational, and we may determine to take additional measures to address our control deficiencies or to modify the remediation plans described above. The identified material weakness in our internal control over financial reporting will not be considered remediated until the new controls are fully implemented, in operation for a sufficient period of time, tested and concluded by management to be designed and operating effectively. We intend that such remediation will be complete by December 31, 2018, but we cannot currently ascertain whether additional actions will be required, or the costs therefor.
Except as described above, there have been no changes in our internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Exchange Act Rule 13a-15 or 15d-15 that occurred during our most recently completed fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
From time to time, we may be involved in various claims and legal actions arising in the ordinary course of business. As of the date hereof, neither we nor, to our knowledge, our Manager, are subject to any legal proceedings that we or our Manager considers to be material (individually or in the aggregate).
Item 1A. Risk Factors
There have been no material changes to the Risk Factors previously disclosed in Item 1A in our Annual Report on Form 10-K/A for the year ended December 31, 2017.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
As dislclosed in our current report on Form 8-K filed on April 30, 2018, the Company, announced that on April 30, 2018, it acquired one hundred percent (100%) of the equity interests of Hunt CMT Equity LLC, a Delaware limited liability company ("Hunt CMT") from Hunt Mortgage Group, LLC, an affiliate of our manager ("HMG") for an aggregate purchase price of $68.05 million (the "Hunt CMT Transaction").
Assets of Hunt CMT include junior retained notes and preferred shares of a commercial real estate collateralized loan obligation ("Hunt CMT CLO"), a licensed commercial mortgage lender and eight (8) loan participations. The assets of the Hunt CMT CLO consist of transitional floating rate commercial mortgage loans with a portfolio balance of $346.3 million as of March 31, 2018, collateralized by a diverse mix of property types, including multifamily, retail, office, mixed-use, industrial and student housing. As part of the Hunt CMT Transaction, the Company also acquired an entity ("Hunt CMT CLO Seller"), which holds $6.9 million of loan participations on eight loans held by the Hunt CMT CLO.
The Hunt CMT Transaction is part of the Company's previously announced reallocation of capital into new investment opportunities in the commercial real estate mortgage space and the Company believes that it is a significant step in transitioning its strategy to include transitional commercial mortgage loans which are expected to be positive to stockholder returns while lowering overall leverage. The Transaction also provides the Company with commercial licenses necessary to operate as a direct lender and earn origination fees. The Company funded the Transaction through sales of residential mortgage backed securities and available cash.
52
Item 6. Exhibits
The exhibits listed on the accompanying Index of Exhibits are filed herewith as a part of this report. Such Index is incorporated herein by reference.
53
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
HUNT COMPANIES FINANCE TRUST, INC. | ||
Dated: November 13, 2018 | By | /s/ James A. Briggs |
James A. Briggs | ||
Interim Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | ||
54
EXHIBIT INDEX
Exhibit Number | Exhibit Description | |
10.30*** | ||
31.1* | ||
31.2* | ||
32.1** | ||
32.2** | ||
101.INS* | XBRL Instance Document | |
101.SCH* | XBRL Taxonomy Extension Schema Document | |
101.CAL* | XBRL Taxonomy Extension Calculation Linkbase Document | |
101.DEF* | XBRL Taxonomy Extension Definition Linkbase Document | |
101.LAB* | XBRL Taxonomy Extension Label Linkbase Document | |
101.PRE* | XBRL Taxonomy Extension Presentation Linkbase Document | |
* | Filed herewith | |
** | Furnished herewith | |
*** | Previously filed. | |
55