☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Maryland
|
46-1315605
|
|
(State or Other Jurisdiction of Incorporation or Organization)
|
(I.R.S. Employer Identification No.)
|
1451 Route 34, Suite 303
|
||
Farmingdale, New Jersey
|
07727
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
Large accelerated filer
|
☐ |
Accelerated filer
|
☒ |
Non-accelerated filer
|
☐ |
Smaller reporting company
|
☐ |
Emerging growth company
|
☒ |
Page
|
||
3
|
||
PART I.
|
5
|
|
Item 1.
|
5
|
|
5
|
||
6
|
||
7
|
||
8
|
||
9
|
||
10
|
||
Item 2.
|
44
|
|
Item 3.
|
66
|
|
Item 4.
|
71
|
|
PART II.
|
72
|
|
Item 1.
|
72
|
|
Item 1A.
|
72
|
|
Item 2.
|
72
|
|
Item 3.
|
72
|
|
Item 4.
|
72
|
|
Item 5.
|
72
|
|
Item 6.
|
72
|
· |
the Company’s investment objectives and business strategy;
|
· |
the Company’s ability to raise capital through the sale of its equity and debt securities and to invest the net proceeds of any such offering in the target assets, if
any, identified at the time of the offering;
|
· |
the Company’s ability to obtain future financing arrangements and refinance existing financing arrangements as they mature;
|
· |
the Company’s expected leverage;
|
· |
the Company’s expected investments and the timing thereof;
|
· |
the Company’s ability to acquire servicing-related assets and mortgage and real estate-related securities;
|
· |
the Company’s ability to make future distributions to holders of the Company’s securities;
|
· |
the Company’s ability to compete in the marketplace;
|
· |
market, industry and economic trends;
|
· |
recent market developments and actions taken and to be taken by the U.S. Government, the U.S. Treasury and the Board of Governors of the Federal Reserve System, the Federal National Mortgage Association, the Federal Home Loan Mortgage Corporation, the Government National Mortgage Association and the
U.S. Securities and Exchange Commission (“SEC”);
|
· |
mortgage loan modification programs and future legislative actions;
|
· |
the Company’s ability to maintain its qualification as a real estate investment
trust (“REIT”) under the Internal Revenue Code of 1986, as amended (the “Code”), and limitations on the Company’s business due to compliance with requirements for maintaining its qualification as a REIT under the Code;
|
· |
the Company’s ability to maintain its exclusion from regulation as an investment company under the Investment Company Act of 1940, as amended (the “Investment Company
Act”);
|
· |
projected capital and operating expenditures;
|
· |
availability of qualified personnel; and
|
· |
projected prepayment and/or default rates.
|
· |
the factors discussed under “Part I, Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this Quarterly Report on Form 10-Q
and “Part I, Item 1A. Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017;
|
· |
general volatility of the capital markets;
|
· |
changes in the Company’s investment objectives and business strategy;
|
· |
availability, terms and deployment of capital;
|
· |
availability of suitable investment opportunities;
|
· |
the Company’s dependence on its external manager, Cherry Hill Mortgage Management, LLC (the “Manager”), and the Company’s ability to find a suitable replacement if the
Company or the Manager were to terminate the management agreement the Company has entered into with the Manager;
|
· |
changes in rates of default and/or recovery rates on the Company’s investments;
|
· |
changes in interest rates, interest rate spreads, the yield curve, prepayment rates or recapture rates;
|
· |
limitations on the Company’s business due to compliance with requirements for maintaining its qualification as a REIT under the Code and its exclusion from regulation as
an investment company under the Investment Company Act;
|
· |
the degree and nature of the Company’s competition, including competition for the residential mortgage assets in which the Company invests; and
|
· |
other risks associated with acquiring, investing in and managing residential mortgage assets.
|
(unaudited)
September 30, 2018
|
December 31, 2017
|
|||||||
Assets
|
||||||||
RMBS, available-for-sale (including pledged assets of $1,750,467 and $1,728,564, respectively)
|
$
|
1,838,973
|
$
|
1,840,912
|
||||
Investments in Servicing Related Assets at fair value (including pledged assets of $281,963 and $122,806,
respectively)
|
281,963
|
122,806
|
||||||
Cash and cash equivalents
|
21,388
|
27,327
|
||||||
Restricted cash
|
39,710
|
29,168
|
||||||
Derivative assets
|
31,431
|
13,830
|
||||||
Receivables and other assets
|
20,035
|
16,642
|
||||||
Total Assets
|
$
|
2,233,500
|
$
|
2,050,685
|
||||
Liabilities and Stockholders’ Equity
|
||||||||
Liabilities
|
||||||||
Repurchase agreements
|
$
|
1,680,394
|
$
|
1,666,537
|
||||
Derivative liabilities
|
396
|
344
|
||||||
Notes payable
|
129,346
|
39,025
|
||||||
Dividends payable
|
9,096
|
7,273
|
||||||
Due to affiliates
|
3,776
|
3,035
|
||||||
Accrued expenses and other liabilities
|
22,323
|
12,014
|
||||||
Total Liabilities
|
$
|
1,845,331
|
$
|
1,728,228
|
||||
Stockholders’ Equity
|
||||||||
Series A Preferred stock, $0.01 par value, 100,000,000 shares authorized and 2,671,782 shares issued and outstanding
as of September 30, 2018 and 100,000,000 shares authorized and 2,400,000 shares issued and outstanding as of December 31, 2017, liquidation preference of $66,795 as of September 30, 2018 and liquidation preference of $60,000 as of
December 31, 2017
|
$
|
64,510
|
$
|
57,917
|
||||
Common stock, $0.01 par value, 500,000,000 shares authorized and 16,189,618 shares issued and outstanding as of
September 30, 2018 and 500,000,000 shares authorized and 12,721,464 shares issued and outstanding as of December 31, 2017
|
162
|
127
|
||||||
Additional paid-in capital
|
289,981
|
229,642
|
||||||
Retained earnings
|
85,012
|
35,238
|
||||||
Accumulated other comprehensive income (loss)
|
(55,194
|
)
|
(2,942
|
)
|
||||
Total Cherry Hill Mortgage Investment Corporation Stockholders’ Equity
|
$
|
384,471
|
$
|
319,982
|
||||
Non-controlling interests in Operating Partnership
|
3,698
|
2,475
|
||||||
Total Stockholders’ Equity
|
$
|
388,169
|
$
|
322,457
|
||||
Total Liabilities and Stockholders’ Equity
|
$
|
2,233,500
|
$
|
2,050,685
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Income
|
||||||||||||||||
Interest income
|
$
|
15,323
|
$
|
11,932
|
$
|
40,757
|
$
|
28,012
|
||||||||
Interest expense
|
9,257
|
6,096
|
24,124
|
12,819
|
||||||||||||
Net interest income
|
6,066
|
5,836
|
16,633
|
15,193
|
||||||||||||
Servicing fee income
|
14,017
|
6,307
|
34,202
|
16,374
|
||||||||||||
Servicing costs
|
2,981
|
1,626
|
7,087
|
3,844
|
||||||||||||
Net servicing income
|
11,036
|
4,681
|
27,115
|
12,530
|
||||||||||||
Other income (loss)
|
||||||||||||||||
Realized loss on RMBS, net
|
(428
|
)
|
(169
|
)
|
(5,430
|
)
|
(502
|
)
|
||||||||
Realized gain on investments in Excess MSRs, net
|
-
|
-
|
-
|
6,678
|
||||||||||||
Realized loss on derivatives, net
|
(707
|
)
|
(1,480
|
)
|
(2,727
|
)
|
(4,294
|
)
|
||||||||
Unrealized gain (loss) on derivatives, net
|
8,807
|
1,684
|
34,442
|
(1,867
|
)
|
|||||||||||
Unrealized gain (loss) on investments in MSRs
|
6,218
|
(2,334
|
)
|
18,351
|
5,471
|
|||||||||||
Total Income
|
30,992
|
8,218
|
88,384
|
33,209
|
||||||||||||
Expenses
|
||||||||||||||||
General and administrative expense
|
1,165
|
948
|
2,979
|
2,968
|
||||||||||||
Management fee to affiliate
|
1,599
|
948
|
4,297
|
3,002
|
||||||||||||
Total Expenses
|
2,764
|
1,896
|
7,276
|
5,970
|
||||||||||||
Income Before Income Taxes
|
28,228
|
6,322
|
81,108
|
27,239
|
||||||||||||
Provision for (Benefit from) corporate business taxes
|
729
|
(537
|
)
|
4,525
|
(542
|
)
|
||||||||||
Net Income
|
27,499
|
6,859
|
76,583
|
27,781
|
||||||||||||
Net income allocated to noncontrolling interests in Operating Partnership
|
(364
|
)
|
(93
|
)
|
(993
|
)
|
(386
|
)
|
||||||||
Dividends on preferred stock
|
1,372
|
593
|
3,902
|
593
|
||||||||||||
Net Income Applicable to Common Stockholders
|
$
|
25,763
|
$
|
6,173
|
$
|
71,688
|
$
|
26,802
|
||||||||
Net Income Per Share of Common Stock
|
||||||||||||||||
Basic
|
$
|
1.62
|
$
|
0.49
|
$
|
5.10
|
$
|
2.43
|
||||||||
Diluted
|
$
|
1.62
|
$
|
0.49
|
$
|
5.09
|
$
|
2.43
|
||||||||
Weighted Average Number of Shares of Common Stock Outstanding
|
||||||||||||||||
Basic
|
15,864,774
|
12,703,577
|
14,065,000
|
11,023,348
|
||||||||||||
Diluted
|
15,873,030
|
12,711,776
|
14,073,256
|
11,030,401
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Net income
|
$
|
27,499
|
$
|
6,859
|
$
|
76,583
|
$
|
27,781
|
||||||||
Other comprehensive income (loss):
|
||||||||||||||||
Net unrealized gain (loss) on RMBS
|
(13,656
|
)
|
3,405
|
(57,682
|
)
|
10,631
|
||||||||||
Reclassification of net realized gain on RMBS included in earnings
|
428
|
169
|
5,430
|
502
|
||||||||||||
Other comprehensive income (loss)
|
(13,228
|
)
|
3,574
|
(52,252
|
)
|
11,133
|
||||||||||
Comprehensive income
|
$
|
14,271
|
$
|
10,433
|
$
|
24,331
|
$
|
38,914
|
||||||||
Comprehensive income attributable to noncontrolling interests in Operating Partnership
|
187
|
142
|
316
|
541
|
||||||||||||
Dividends on preferred stock
|
1,372
|
593
|
3,902
|
593
|
||||||||||||
Comprehensive income attributable to common stockholders
|
$
|
12,712
|
$
|
9,698
|
$
|
20,113
|
$
|
37,780
|
Common
Stock Shares |
Common
Stock
Amount
|
Preferred
Stock Shares |
Preferred
Stock
Amount
|
Additional
Paid-in Capital |
Accumulated
Other
Comprehensive
Income (Loss)
|
Retained
Earnings
(Deficit)
|
Non-
Controlling
Interest in
Operating
Partnership
|
Total
Stockholders’
Equity
|
||||||||||||||||||||||||||||
Balance, December 31, 2016
|
7,525,348
|
$
|
75
|
-
|
$
|
-
|
$
|
148,457
|
$
|
(6,393
|
)
|
$
|
12,093
|
$
|
1,777
|
$
|
156,009
|
|||||||||||||||||||
Issuance of common stock
|
5,196,116
|
52
|
-
|
-
|
81,126
|
-
|
-
|
-
|
81,178
|
|||||||||||||||||||||||||||
Issuance of preferred stock
|
-
|
-
|
2,400,000
|
57,917
|
-
|
-
|
-
|
57,917
|
||||||||||||||||||||||||||||
Conversion of OP units
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(238
|
)
|
(238
|
)
|
|||||||||||||||||||||||||
Net Income before dividends on preferred stock
|
-
|
-
|
-
|
-
|
-
|
-
|
27,395
|
386
|
27,781
|
|||||||||||||||||||||||||||
Other Comprehensive Income
|
-
|
-
|
-
|
-
|
-
|
11,133
|
-
|
-
|
11,133
|
|||||||||||||||||||||||||||
LTIP-OP Unit awards
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
464
|
464
|
|||||||||||||||||||||||||||
Distribution paid on LTIP-OP Units
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(245
|
)
|
(245
|
)
|
|||||||||||||||||||||||||
Common dividends declared, $1.47 per share
|
-
|
-
|
-
|
-
|
-
|
-
|
(16,142
|
)
|
-
|
(16,142
|
)
|
|||||||||||||||||||||||||
Preferred dividends declared, $0.33 per share
|
-
|
-
|
-
|
-
|
-
|
-
|
(593
|
)
|
-
|
(593
|
)
|
|||||||||||||||||||||||||
Balance, September 30, 2017
|
12,721,464
|
$
|
127
|
2,400,000
|
$
|
57,917
|
$
|
229,583
|
$
|
4,740
|
$
|
22,753
|
$
|
2,144
|
$
|
317,264
|
||||||||||||||||||||
Balance, December 31, 2017
|
12,721,464
|
$
|
127
|
2,400,000
|
$
|
57,917
|
$
|
229,642
|
$
|
(2,942
|
)
|
$
|
35,238
|
$
|
2,475
|
$
|
322,457
|
|||||||||||||||||||
Issuance of common stock
|
3,468,154
|
35
|
-
|
-
|
60,339
|
-
|
-
|
-
|
60,374
|
|||||||||||||||||||||||||||
Issuance of preferred stock
|
-
|
-
|
271,782
|
6,593
|
-
|
-
|
-
|
-
|
6,593
|
|||||||||||||||||||||||||||
Net Income before dividends on preferred stock
|
-
|
-
|
-
|
-
|
-
|
-
|
75,590
|
993
|
76,583
|
|||||||||||||||||||||||||||
Other Comprehensive Income
|
-
|
-
|
-
|
-
|
-
|
(52,252
|
)
|
-
|
-
|
(52,252
|
)
|
|||||||||||||||||||||||||
LTIP-OP Unit awards
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
494
|
494
|
|||||||||||||||||||||||||||
Distribution paid on LTIP-OP Units
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(264
|
)
|
(264
|
)
|
|||||||||||||||||||||||||
Common dividends declared, $1.47 per share
|
-
|
-
|
-
|
-
|
-
|
-
|
(21,914
|
)
|
-
|
(21,914
|
)
|
|||||||||||||||||||||||||
Preferred dividends declared, $1.5375 per share
|
-
|
-
|
-
|
-
|
-
|
-
|
(3,902
|
)
|
-
|
(3,902
|
)
|
|||||||||||||||||||||||||
Balance, September 30, 2018
|
16,189,618
|
$
|
162
|
2,671,782
|
$
|
64,510
|
$
|
289,981
|
$
|
(55,194
|
)
|
$
|
85,012
|
$
|
3,698
|
$
|
388,169
|
Nine Months Ended September 30,
|
||||||||
2018
|
2017
|
|||||||
Cash Flows From Operating Activities
|
||||||||
Net income
|
$
|
76,583
|
$
|
27,781
|
||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
||||||||
Realized loss on RMBS, net
|
5,430
|
502
|
||||||
Change in fair value of investments in Servicing Related Assets
|
(18,351
|
)
|
(5,471
|
)
|
||||
Realized gain on investments in Excess MSRs, net
|
-
|
(6,678
|
)
|
|||||
Realized loss on derivatives, net
|
2,727
|
4,294
|
||||||
Unrealized (gain) loss on derivatives, net
|
(34,442
|
)
|
1,867
|
|||||
Realized gain on dollar rolls, net
|
(865
|
)
|
-
|
|||||
Amortization of premiums on investment securities
|
10,906
|
5,928
|
||||||
Amortization of deferred financing costs
|
80
|
51
|
||||||
LTIP-OP Unit awards
|
494
|
464
|
||||||
Changes in:
|
||||||||
Receivables and other assets
|
(3,393
|
)
|
(1,564
|
)
|
||||
Due to affiliates
|
741
|
1,344
|
||||||
Payables for unsettled trades
|
-
|
(6,202
|
)
|
|||||
Accrued expenses and other liabilities
|
12,132
|
5,753
|
||||||
Net cash provided by (used in) operating activities
|
$
|
52,042
|
$
|
28,069
|
||||
Cash Flows From Investing Activities
|
||||||||
Purchase of RMBS
|
(396,216
|
)
|
(1,198,101
|
)
|
||||
Principal paydown of RMBS
|
134,196
|
74,127
|
||||||
Proceeds from sale of RMBS
|
195,373
|
46,207
|
||||||
Proceeds from sale of Excess MSRs
|
-
|
35,905
|
||||||
Acquisition of MSRs
|
(140,806
|
)
|
(59,605
|
)
|
||||
Purchase of derivatives
|
(2,873
|
)
|
(3,059
|
)
|
||||
Sale of derivatives
|
(35
|
)
|
87
|
|||||
Net cash used in investing activities
|
$
|
(210,361
|
)
|
$
|
(1,104,439
|
)
|
||
Cash Flows From Financing Activities
|
||||||||
Changes in restricted cash
|
(10,542
|
)
|
(5,487
|
)
|
||||
Borrowings under repurchase agreements
|
5,174,557
|
3,130,017
|
||||||
Repayments of repurchase agreements
|
(5,160,697
|
)
|
(2,163,558
|
)
|
||||
Proceeds from derivative financing
|
17,935
|
-
|
||||||
Proceeds from bank loans
|
91,744
|
21,949
|
||||||
Principal paydown of bank loans
|
(1,504
|
)
|
(10,353
|
)
|
||||
Dividends paid
|
(25,816
|
)
|
(16,735
|
)
|
||||
LTIP-OP Units distributions paid
|
(264
|
)
|
(245
|
)
|
||||
Conversion of OP units
|
-
|
(238
|
)
|
|||||
Issuance of common stock, net of offering costs
|
60,374
|
81,178
|
||||||
Issuance of preferred stock, net of offering costs
|
6,593
|
57,917
|
||||||
Net cash provided by financing activities
|
$
|
152,380
|
$
|
1,094,445
|
||||
Net Increase (Decrease) in Cash and Cash Equivalents
|
$
|
(5,939
|
)
|
$
|
18,075
|
|||
Cash and Cash Equivalents, Beginning of Period
|
27,327
|
15,824
|
||||||
Cash and Cash Equivalents, End of Period
|
$
|
21,388
|
$
|
33,899
|
||||
Supplemental Disclosure of Cash Flow Information
|
||||||||
Cash paid during the period for interest expense
|
$
|
23,747
|
$
|
8,081
|
||||
Dividends declared but not paid
|
$
|
9,096
|
$
|
6,827
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Realized gain (loss) on RMBS, net
|
||||||||||||||||
Gain on RMBS
|
$
|
-
|
$
|
213
|
$
|
104
|
$
|
213
|
||||||||
Loss on RMBS
|
(428
|
)
|
(382
|
)
|
(5,534
|
)
|
(715
|
)
|
||||||||
Net realized loss on RMBS
|
(428
|
)
|
(169
|
)
|
(5,430
|
)
|
(502
|
)
|
||||||||
Realized loss on derivatives, net
|
(707
|
)
|
(1,480
|
)
|
(2,727
|
)
|
(4,294
|
)
|
||||||||
Unrealized gain (loss) on derivatives, net
|
8,807
|
1,684
|
34,442
|
(1,867
|
)
|
|||||||||||
Realized gain on Excess MSRs, net
|
-
|
-
|
-
|
6,678
|
||||||||||||
Unrealized gain (loss) on MSRs, net
|
6,218
|
(2,334
|
)
|
18,351
|
5,471
|
|||||||||||
Total
|
$
|
13,890
|
$
|
(2,299
|
)
|
$
|
44,636
|
$
|
5,486
|
Servicing
Related Assets |
RMBS
|
All Other
|
Total
|
|||||||||||||
Income Statement
|
||||||||||||||||
Three Months Ended September 30, 2018
|
||||||||||||||||
Interest income
|
$
|
-
|
$
|
15,323
|
$
|
-
|
$
|
15,323
|
||||||||
Interest expense
|
629
|
8,626
|
2
|
9,257
|
||||||||||||
Net interest income
|
(629
|
)
|
6,697
|
(2
|
)
|
6,066
|
||||||||||
Servicing fee income
|
14,017
|
-
|
-
|
14,017
|
||||||||||||
Servicing costs
|
2,981
|
-
|
-
|
2,981
|
||||||||||||
Net servicing income
|
11,036
|
-
|
-
|
11,036
|
||||||||||||
Other income
|
6,218
|
7,672
|
-
|
13,890
|
||||||||||||
Other operating expenses
|
-
|
-
|
2,764
|
2,764
|
||||||||||||
(Benefit from) provision for corporate business taxes
|
729
|
-
|
-
|
729
|
||||||||||||
Net income (loss)
|
$
|
15,896
|
$
|
14,369
|
$
|
(2,766
|
)
|
$
|
27,499
|
|||||||
Three Months Ended September 30, 2017
|
||||||||||||||||
Interest income
|
$
|
-
|
$
|
11,932
|
$
|
-
|
$
|
11,932
|
||||||||
Interest expense
|
185
|
5,911
|
-
|
6,096
|
||||||||||||
Net interest income
|
(185
|
)
|
6,021
|
-
|
5,836
|
|||||||||||
Servicing fee income
|
6,307
|
-
|
-
|
6,307
|
||||||||||||
Servicing costs
|
1,626
|
-
|
-
|
1,626
|
||||||||||||
Net servicing income
|
4,681
|
-
|
-
|
4,681
|
||||||||||||
Other income
|
(2,334
|
)
|
35
|
-
|
(2,299
|
)
|
||||||||||
Other operating expenses
|
-
|
-
|
1,896
|
1,896
|
||||||||||||
(Benefit from) provision for corporate business taxes
|
(537
|
)
|
-
|
-
|
(537
|
)
|
||||||||||
Net income (loss)
|
$
|
2,699
|
$
|
6,056
|
$
|
(1,896
|
)
|
$
|
6,859
|
|||||||
Nine Months Ended September 30, 2018
|
||||||||||||||||
Interest income
|
$
|
-
|
40,757
|
$
|
-
|
$
|
40,757
|
|||||||||
Interest expense
|
1,266
|
22,856
|
2
|
24,124
|
||||||||||||
Net interest income
|
(1,266
|
)
|
17,901
|
(2
|
)
|
16,633
|
||||||||||
Servicing fee income
|
34,202
|
-
|
-
|
34,202
|
||||||||||||
Servicing costs
|
7,087
|
-
|
-
|
7,087
|
||||||||||||
Net servicing income
|
27,115
|
-
|
-
|
27,115
|
||||||||||||
Other income
|
18,351
|
26,285
|
-
|
44,636
|
||||||||||||
Other operating expenses
|
-
|
-
|
7,276
|
7,276
|
||||||||||||
(Benefit from) provision for corporate business taxes
|
4,525
|
-
|
-
|
4,525
|
||||||||||||
Net income (loss)
|
$
|
39,675
|
$
|
44,186
|
$
|
(7,278
|
)
|
$
|
76,583
|
|||||||
Nine Months Ended September 30, 2017
|
||||||||||||||||
Interest income
|
$
|
523
|
$
|
27,489
|
$
|
-
|
$
|
28,012
|
||||||||
Interest expense
|
422
|
12,397
|
-
|
12,819
|
||||||||||||
Net interest income
|
101
|
15,092
|
-
|
15,193
|
||||||||||||
Servicing fee income
|
16,374
|
-
|
-
|
16,374
|
||||||||||||
Servicing costs
|
3,844
|
-
|
-
|
3,844
|
||||||||||||
Net servicing income
|
12,530
|
-
|
-
|
12,530
|
||||||||||||
Other income
|
12,149
|
(6,663
|
)
|
-
|
5,486
|
|||||||||||
Other operating expenses
|
-
|
-
|
5,970
|
5,970
|
||||||||||||
(Benefit from) provision for corporate business taxes
|
(542
|
)
|
-
|
-
|
(542
|
)
|
||||||||||
Net income (loss)
|
$
|
25,322
|
$
|
8,429
|
$
|
(5,970
|
)
|
$
|
27,781
|
Balance Sheet
|
||||||||||||||||
September 30, 2018
|
||||||||||||||||
Investments
|
$
|
281,963
|
$
|
1,838,973
|
$
|
-
|
$
|
2,120,936
|
||||||||
Other assets
|
14,055
|
77,078
|
21,431
|
112,564
|
||||||||||||
Total assets
|
296,018
|
1,916,051
|
21,431
|
2,233,500
|
||||||||||||
Debt
|
129,346
|
1,680,394
|
-
|
1,809,740
|
||||||||||||
Other liabilities
|
14,951
|
5,978
|
14,662
|
35,591
|
||||||||||||
Total liabilities
|
144,297
|
1,686,372
|
14,662
|
1,845,331
|
||||||||||||
Book value
|
$
|
151,721
|
$
|
229,679
|
$
|
6,769
|
$
|
388,169
|
December 31, 2017
|
||||||||||||||||
Investments
|
$
|
122,806
|
$
|
1,840,912
|
$
|
-
|
$
|
1,963,718
|
||||||||
Other assets
|
8,281
|
48,631
|
30,055
|
86,967
|
||||||||||||
Total assets
|
131,087
|
1,889,543
|
30,055
|
2,050,685
|
||||||||||||
Debt
|
39,025
|
1,666,537
|
-
|
1,705,562
|
||||||||||||
Other liabilities
|
6,575
|
4,385
|
11,706
|
22,666
|
||||||||||||
Total liabilities
|
45,600
|
1,670,922
|
11,706
|
1,728,228
|
||||||||||||
Book value
|
$
|
85,487
|
$
|
218,621
|
$
|
18,349
|
$
|
322,457
|
Asset Type
|
Original
Face
Value
|
Book
Value
|
Gross Unrealized
|
Carrying
Value(A)
|
Number
of
Securities
|
Weighted Average
|
|||||||||||||||||||||||||||||||
Gains
|
Losses
|
Rating
|
Coupon
|
Yield(C)
|
Maturity
(Years)(D)
|
||||||||||||||||||||||||||||||||
RMBS
|
|||||||||||||||||||||||||||||||||||||
Fannie Mae
|
$
|
1,430,611
|
$
|
1,285,060
|
$
|
30
|
$
|
(44,600
|
)
|
$
|
1,240,490
|
162
|
(B)
|
3.85
|
%
|
3.69
|
%
|
25
|
|||||||||||||||||||
Freddie Mac
|
566,251
|
493,798
|
-
|
(18,380
|
)
|
475,418
|
65
|
(B)
|
3.74
|
%
|
3.59
|
%
|
27
|
||||||||||||||||||||||||
CMOs
|
115,879
|
114,618
|
8,471
|
(24
|
)
|
123,065
|
26
|
(B)
|
5.74
|
%
|
5.40
|
%
|
13
|
||||||||||||||||||||||||
Total/Weighted Average
|
$
|
2,112,741
|
$
|
1,893,476
|
$
|
8,501
|
$
|
(63,004
|
)
|
$
|
1,838,973
|
253
|
3.94
|
%
|
3.77
|
%
|
25
|
Asset Type
|
Original
Face Value |
Book
Value |
Gross Unrealized
|
Carrying
Value(A)
|
Number
of
Securities
|
Weighted Average
|
|||||||||||||||||||||||||||||||
Gains
|
Losses
|
Rating
|
Coupon
|
Yield(C)
|
Maturity
(Years)(D)
|
||||||||||||||||||||||||||||||||
RMBS
|
|
||||||||||||||||||||||||||||||||||||
Fannie Mae
|
$
|
1,306,823
|
$
|
1,241,027
|
$
|
1,427
|
$
|
(8,755
|
)
|
$
|
1,233,699
|
154
|
(B)
|
3.80
|
%
|
3.61
|
%
|
26
|
|||||||||||||||||||
Freddie Mac
|
556,204
|
515,475
|
864
|
(2,795
|
)
|
513,544
|
64
|
(B)
|
3.74
|
%
|
3.57
|
%
|
27
|
||||||||||||||||||||||||
CMOs
|
98,325
|
87,353
|
6,343
|
(27
|
)
|
93,669
|
20
|
(B)
|
5.26
|
%
|
4.88
|
%
|
12
|
||||||||||||||||||||||||
Total/Weighted Average
|
$
|
1,961,352
|
$
|
1,843,855
|
$
|
8,634
|
$
|
(11,577
|
)
|
$
|
1,840,912
|
238
|
|
3.86
|
%
|
3.66
|
%
|
25
|
(A) |
See Note 9 regarding the estimation of fair value, which approximates carrying value for all securities.
|
(B) |
The Company used an implied AAA rating for the Agency RMBS. Collateralized mortgage obligations (“CMOs”) issued by Fannie Mae or Freddie Mac consist of loss share
securities, the majority of which, by unpaid principal balance (“UPB”), are unrated or rated below investment grade at September 30, 2018 by at least one nationally recognized statistical rating organization (“NRSRO”). Private
label securities are rated investment grade or better by at least one NRSRO as of September 30, 2018.
|
(C) |
The weighted average yield is based on the most recent annualized monthly interest income, divided by the book value of settled securities.
|
(D) |
The weighted average maturity is based on the timing of expected principal reduction on the assets.
|
Years to Maturity
|
Original
Face Value |
Book
Value |
Gross Unrealized
|
Carrying
Value(A)
|
Number
of
Securities
|
Weighted Average
|
|||||||||||||||||||||||||||||||
Gains
|
Losses
|
Rating
|
Coupon
|
Yield(C)
|
Maturity
(Years)(D)
|
||||||||||||||||||||||||||||||||
5-10 Years
|
$
|
20,620
|
$
|
12,679
|
$
|
287
|
$
|
(136
|
)
|
$
|
12,830
|
6
|
(B)
|
4.17
|
%
|
4.10
|
%
|
8
|
|||||||||||||||||||
Over 10 Years
|
2,092,121
|
1,880,797
|
8,214
|
(62,868
|
)
|
1,826,143
|
247
|
(B)
|
3.94
|
%
|
3.76
|
%
|
25
|
||||||||||||||||||||||||
Total/Weighted Average
|
$
|
2,112,741
|
$
|
1,893,476
|
$
|
8,501
|
$
|
(63,004
|
)
|
$
|
1,838,973
|
253
|
|
3.94
|
%
|
3.77
|
%
|
25
|
Years to Maturity
|
Original
Face
Value
|
Book
Value
|
Gross Unrealized
|
Carrying
Value(A)
|
Number
of
Securities
|
Weighted Average
|
|||||||||||||||||||||||||||||||
Gains
|
Losses
|
Rating
|
Coupon
|
Yield(C)
|
Maturity
(Years)(D)
|
||||||||||||||||||||||||||||||||
5-10 Years
|
$
|
16,069
|
$
|
15,483
|
$
|
324
|
$
|
(312
|
)
|
$
|
15,495
|
3
|
(B)
|
4.33
|
%
|
4.06
|
%
|
7
|
|||||||||||||||||||
Over 10 Years
|
1,945,283
|
1,828,372
|
8,310
|
(11,265
|
)
|
1,825,417
|
235
|
(B)
|
3.85
|
%
|
3.65
|
%
|
26
|
||||||||||||||||||||||||
Total/Weighted Average
|
$
|
1,961,352
|
$
|
1,843,855
|
$
|
8,634
|
$
|
(11,577
|
)
|
$
|
1,840,912
|
238
|
3.86
|
%
|
3.66
|
%
|
25
|
(A) |
See Note 9 regarding the estimation of fair value, which approximates carrying value for all securities.
|
(B) |
The Company used an implied AAA rating for the Agency RMBS. CMOs issued by Fannie Mae or Freddie Mac consist of loss share securities, the majority of which, by UPB,
are unrated or rated below investment grade at September 30, 2018 by at least one NRSRO. Private label securities are rated investment grade or better by at least one NRSRO as of September 30, 2018.
|
(C) |
The weighted average yield is based on the most recent annualized monthly interest income, divided by the book value of settled securities.
|
(D) |
The weighted average maturity is based on the timing of expected principal reduction on the assets.
|
Duration in
Loss Position
|
Original
Face
Value
|
Book
Value
|
Gross
Unrealized
Losses
|
Carrying
Value(A)
|
Number of
Securities
|
Weighted Average
|
|||||||||||||||||||||||||||
Rating
|
Coupon
|
Yield(C)
|
Maturity
(Years)(D)
|
||||||||||||||||||||||||||||||
Less than Twelve Months
|
$
|
1,129,948
|
$
|
1,001,654
|
$
|
(26,745
|
)
|
$
|
974,909
|
125
|
(B)
|
3.90
|
%
|
3.76
|
%
|
26
|
|||||||||||||||||
Twelve or More Months
|
856,814
|
773,492
|
(36,259
|
)
|
737,233
|
102
|
(B)
|
3.72
|
%
|
3.54
|
%
|
25
|
|||||||||||||||||||||
Total/Weighted Average
|
$
|
1,986,762
|
$
|
1,775,146
|
$
|
(63,004
|
)
|
$
|
1,712,142
|
227
|
3.82
|
%
|
3.66
|
%
|
26
|
Duration in
Loss Position
|
Original
Face
Value
|
Book
Value
|
Gross
Unrealized
|