EX-99.1 2 a50859584ex99_1.htm EXHIBIT 99.1 a50859584ex99_1.htm
Exhibit 99.1
 
 
Logo
 
 
FOR IMMEDIATE RELEASE
 
ANNALY CAPITAL MANAGEMENT, INC. REPORTS 1st QUARTER 2014 RESULTS

·  
GAAP net loss of $203.4 million, $0.23 loss per common share
·  
Core earnings of $239.7 million, $0.23 earnings per common share
·  
Strong capital position with capital ratio of 15.2%, net capital ratio of 15.4%, and leverage of 5.2:1
·  
Book value of $12.30, up from $12.13 as of prior quarter
·  
Completed first securitization of commercial real estate loans

New York, New York–May 7, 2014– Annaly Capital Management, Inc. (NYSE: NLY) today announced financial results for the quarter ended March 31, 2014.

Financial Performance

GAAP net loss for the quarter ended March 31, 2014 was $203.4 million or $0.23 per average common share as compared to GAAP net income of $1.0 billion or $1.07 per average common share for the quarter ended December 31, 2013, and GAAP net income of $870.3 million or $0.90 per average common share for the quarter ended March 31, 2013. The decrease from both prior periods was largely attributable to higher unrealized losses on interest rate swaps and interest-only Agency mortgage-backed securities and a net loss on trading assets. Core earnings for the quarter ended March 31, 2014 was $239.7 million or $0.23 per average common share as compared to $350.1 million or $0.35 per average common share for the quarter ended December 31, 2013, and $296.4 million or $0.29 per average common share for the quarter ended March 31, 2013. "Core earnings" represents a non-GAAP measure and is defined as net income (loss) excluding gains or losses on disposals of investments and termination of interest rate swaps, unrealized gains or losses on interest rate swaps and Agency interest-only mortgage-backed securities, net loss on extinguishment of the 4% Convertible Senior Notes due 2015, net gains and losses on trading assets, impairment losses and loss on previously held equity interest in CreXus Investment Corp.

For the quarter ended March 31, 2014, the annualized yield on average interest-earning assets was 3.21% and the annualized cost of funds on average interest-bearing liabilities, including the net interest payments on interest rate swaps, was 2.31%, which resulted in an average interest rate spread of 0.90%.  This represented a 53 basis point decrease from the 1.43% average interest rate spread for the quarter ended December 31, 2013, and a 1 basis point decrease from the 0.91% average interest rate spread for the quarter ended March 31, 2013. Our annualized yield on average interest-earning assets decreased for the quarter ended March 31, 2014 when compared to the quarter ended December 31, 2013 primarily due to higher amortization expense on our Investment Securities. Stability in prepayment speeds during the quarter resulted in more normalized amortization of investment premiums, compared to prior quarter which reflected lower amortization expense due to a sharp decline in prepayment speeds. Our annualized cost of funds on average interest-bearing liabilities increased for the quarter ended March 31, 2014 when compared to the quarter ended December 31, 2013 due to higher interest rate swap notional amounts during the period.
 
Wellington J. Denahan, Chairman and Chief Executive Officer of Annaly, commented on the Company’s results. “We remain optimistic about the investment landscape in light of the market’s reaction to the Federal Reserve’s ongoing reduction of bond purchases. We continue to be flexible with our capital deployment and feel comfortable in our ability to sustain attractive risk-adjusted returns in the quarters ahead.”
Asset Portfolio

Investment Securities, which is comprised of Agency mortgage-backed securities and Agency debentures, were $77.8 billion at March 31, 2014, compared to $73.4 billion at December 31, 2013 and $112.2 billion at March 31, 2013.  As of March 31, 2014, substantially all of the Company’s Investment Securities were Fannie Mae, Freddie Mac and Ginnie Mae mortgage-backed securities and debentures.  Fixed-rate Agency mortgage-backed securities and debentures comprised 93% of the Company’s Investment Securities portfolio at March 31, 2014.  Adjustable-rate Agency mortgage-backed securities and debentures comprised 7% of the Company’s Investment Securities portfolio.  During the quarter ended March 31, 2014, the Company disposed of $5.0 billion of Investment Securities, resulting in a realized gain of $80.7 million.  During the quarter ended December 31, 2013, the Company disposed of $11.9 billion of Investment Securities, resulting in a realized gain of $49.6 million.  During the quarter ended March 31, 2013, the Company disposed of $17.2 billion of Investment Securities, resulting in a realized gain of $182.8 million.

The Constant Prepayment Rate for the quarters ended March 31, 2014, December 31, 2013, and March 31, 2013, was 6%, 7% and 19%, respectively.  The net amortization of premiums and accretion of discounts on Investment Securities for the quarters ended March 31, 2014, December 31, 2013, and March 31, 2013, was $119.0 million, $30.7 million, and $421.1 million, respectively.  The total net premium balance on Investment Securities at March 31, 2014, December 31, 2013, and March 31, 2013, was $5.1 billion, $4.6 billion, and $5.4 billion, respectively. The amortized cost basis of the Company’s non-interest-only Investment Securities at March 31, 2014, December 31, 2013, and March 31, 2013, was 105.2%, 105.0%, and 104.3%, respectively. The amortized cost basis of the Company’s interest-only Investment Securities at March 31, 2014, December 31, 2013, and March 31, 2013, was 14.7%, 14.1%, and 13.6%, respectively.
 
 
 

 
 
The Company’s commercial investment portfolio consists of commercial real estate investments and corporate debt. During the quarter, the Company securitized first mortgage commercial real estate loans with an aggregate principal balance of $399.5 million and financed the senior bonds with third party investors for net proceeds of approximately $256.4 million. The senior bonds are non-recourse to the Company. The Company retained the most junior classes of certificates and the only interest-only certificate issued by the securitization trust.

Total commercial real estate investments increased from $1.6 billion at December 31, 2013 to $1.7 billion at March 31, 2014. The commercial investment portfolio, net of financing, represented 12% of stockholders’ equity at March 31, 2014, compared to 14% at December 31, 2013. Commercial real estate debt and preferred equity, including securitized loans, totaled $1.6 billion and investments in commercial real estate totaled $40.3 million at March 31, 2014.
 
Capital and Funding

At March 31, 2014 total stockholders’ equity was $12.6 billion. Leverage at March 31, 2014, December 31, 2013, and March 31, 2013, was 5.2:1, 5.0:1 and 6.6:1, respectively.  Leverage includes repurchase agreements, Convertible Senior Notes and non-recourse securitized debt, loan participation and mortgages payable. At March 31, 2014, December 31, 2013, and March 31, 2013, the Company’s capital ratio, which represents the ratio of stockholders’ equity to total assets, was 15.2%, 15.1%, and 12.2%, respectively.  At March 31, 2014, December 31, 2013, and March 31, 2013, the Company’s net capital ratio was 15.4%, 15.9%, and 13.0%, respectively. The Company’s net capital ratio takes into account the net balances of its U.S Treasury securities and U.S Treasury securities sold, not yet purchased, reverse repurchase agreements and repurchase agreements, and securities borrowed and securities loaned.  On a GAAP basis, the Company produced an annualized return (loss) on average equity for the quarters ended March 31, 2014, December 31, 2013, and March 31, 2013 of (6.52%), 32.46%, and 22.29%, respectively. On a Core earnings basis, the Company provided an annualized return on average equity for the quarters ended March 31, 2014, December 31, 2013, and March 31, 2013, of 7.68%, 11.05%, and 7.59%, respectively.

At March 31, 2014, December 31, 2013, and March 31, 2013 the Company had outstanding $64.5 billion, $61.8 billion, and $100.3 billion of repurchase agreements, respectively, with weighted average borrowing rates of 2.43%, 2.33%, and 1.49%, respectively, after giving effect to the Company’s interest rate swaps, and weighted average remaining maturities of 187 days, 204 days, and 198 days, respectively.

At March 31, 2014, December 31, 2013, and March 31, 2013, the Company had a common stock book value per share of $12.30, $12.13 and $15.19, respectively. 

The following table presents the maturities of repurchase agreements at March 31, 2014:
 
Maturity
 
Principal Balance
   
Weighted Average Rate
 
(dollars in thousands)
 
Within 30 days
  $ 18,373,653       0.32 %
30 to 59 days
    17,122,926       0.43 %
60 to 89 days
    3,842,791       0.42 %
90 to 119 days
    6,941,938       0.55 %
Over 120 days(1)
    18,262,641       1.26 %
Total
  $ 64,543,949       0.65 %
 
(1) Approximately 14% of the total repurchase agreements have a remaining maturity over 1 year.
 
Hedge Portfolio

At March 31, 2014, the Company had entered into interest rate swaps with a net notional amount of $56.7 billion and interest rate swaptions with a net notional amount of $4.1 billion, or 94% of the Company’s repurchase agreements, compared to 92% of the Company’s repurchase agreements at December 31, 2013 and 48% of the Company’s repurchase agreements at March 31, 2013.  Changes in the unrealized gains or losses on the interest rate swaps are reflected in the Company’s consolidated statements of comprehensive income (loss).  The purpose of the interest rate swaps is to mitigate the risk of rising interest rates that affect the Company’s cost of funds.  Since the Company pays a fixed rate and receives a floating rate on the notional amount of the swaps, the intended effect of the swaps is to lock in a cost of financing.  As of March 31, 2014, the swap portfolio, excluding forward starting swaps, had a weighted average pay rate of 2.16%, a weighted average receive rate of 0.19% and weighted average maturity of 5.31 years.

At March 31, 2014, the Company had entered into interest rate swaptions with a net notional amount of $4.1 billion. Changes in the unrealized gains or losses on the interest rate swaptions are reflected in the Company’s consolidated statements of comprehensive income (loss).  The interest rate swaptions provide the Company with the option to enter into an interest rate swap agreement for a specified notional amount, duration, and pay and receive rates.  As of March 31, 2014, the long swaption portfolio had a weighted average pay rate of 3.14% and weighted average maturity of 4.70 months. As of March 31, 2014, there were no short swaption positions.
 
 
 

 
 
The following table summarizes certain characteristics of the Company’s interest rate swaps at March 31, 2014:
 
Maturity
 
Current Notional (1)
   
Weighted
Average Pay
Rate (2) (3)
   
Weighted
Average Receive
Rate (2) (4)
   
Weighted
Average Years
to Maturity (2)
 
(dollars in thousands)
 
0 - 3 years
  $ 24,516,550       1.78 %     0.17 %     1.84  
3 - 6 years
    8,723,500       2.07 %     0.19 %     4.60  
6 - 10 years
    17,179,700       2.49 %     0.23 %     7.83  
Greater than 10 years
    6,290,000       3.66 %     0.18 %     21.09  
Total / Weighted Average
  $ 56,709,750       2.16 %     0.19 %     5.31  
 
(1) Notional amount includes $3.1 billion in forward starting pay fixed swaps, offset by $1.4 billion in forward starting receive fixed swaps.
(2) Excludes forward starting swaps.
(3) Weighted average fixed rate on forward starting pay fixed swaps was 3.00%.
(4) Weighted average fixed rate on forward starting receive fixed swaps was 1.18%.
 
The following table summarizes certain characteristics of the Company’s interest rate swaptions at March 31, 2014:

   
Current Underlying
Notional
   
Weighted Average Underlying Pay
Rate
   
Weighted Average Underlying Receive
Rate
   
Weighted Average Underlying Years to
Maturity
   
Weighted Average Months
to Expiration
 
   
(dollars in thousands)
 
Long
  $ 4,100,000       3.14 %  
3M LIBOR
      10.04       4.70  
Short
  $ -       -       -       -       -  
 
Key Metrics

The following table presents key metrics of the Company’s portfolio, liabilities and hedging positions, and performance as of and for the quarters ended March 31, 2014, December 31, 2013, and March 31, 2013:
 
 
 

 
 
   
March 31, 2014
   
December 31, 2013
   
March 31, 2013
 
Portfolio Related Metrics:
                 
Fixed-rate Agency mortgage-backed securities and debentures as a
percentage of portfolio
    93 %     91 %     92 %
Adjustable-rate Agency mortgage-backed securities and debentures as a
percentage of portfolio
    7 %     9 %     8 %
Weighted average yield on commercial real estate debt and preferred
equity at period-end
    9.13 %     9.17 %     N/A  
Weighted average net equity yield on investments in commercial real
estate at period-end (1)
    11.69 %     12.69 %     N/A  
                         
Liabilities and Hedging Metrics:
                       
Weighted average days to maturity on repurchase agreements outstanding
at period-end
    187       204       198  
Notional amount of interest rate swaps and swaptions as a percentage of
repurchase agreements
    94 %     92 %     48 %
Weighted average pay rate on interest rate swaps at period-end (2)
    2.16 %     2.14 %     2.08 %
Weighted average receive rate on interest rate swaps at period-end (2)
    0.19 %     0.20 %     0.23 %
Weighted average net rate on interest rate swaps at period-end (2)
    1.97 %     1.94 %     1.85 %
Leverage at period-end (3)
 
5.2:
1  
5.0:
1  
6.6:
1
Capital ratio at period end
    15.2 %     15.1 %     12.2 %
Net capital ratio at period end
    15.4 %     15.9 %     13.0 %
                         
Performance Related Metrics:
                       
Annualized yield on average interest earning assets during the quarter (4)
    3.21 %     3.50 %     2.37 %
Annualized cost of funds on average interest bearing liabilities during the
quarter (5)
    2.31 %     2.07 %     1.46 %
Annualized interest rate spread during the quarter
    0.90 %     1.43 %     0.91 %
Annualized return (loss) on average equity
    (6.52 %)     32.46 %     22.29 %
Annualized Core return on average equity
    7.68 %     11.05 %     7.59 %
Common dividend declared during the quarter
  $ 0.30     $ 0.30     $ 0.45  
Book value per common share
  $ 12.30     $ 12.13     $ 15.19  
 
(1)  Excludes real estate held-for-sale.
(2)  Excludes forward starting swaps.
(3)  Includes repurchase agreements, Convertible Senior Notes and non-recourse securitized debt, loan participation and mortgages payable.
(4)  Average interest earning assets reflects the average amortized cost of our investments during the period.
(5)  Includes interest expense on interest rate swaps.

The following table presents a reconciliation between GAAP net income and Core earnings for the quarters ended March 31, 2014, December 31, 2013, and March 31, 2013:
 
   
For the quarters ended
 
   
March 31, 2014
   
December 31, 2013
   
March 31, 2013
 
   
(dollars in thousands)
 
GAAP net income
  $ (203,351 )   $ 1,028,749     $ 870,278  
Realized (gains) losses on termination of interest rate swaps
    6,842       13,177       16,378  
Unrealized (gains) losses on interest rate swaps
    348,942       (561,101 )     (325,734 )
Net (gains) losses on disposal of investments
    (79,710 )     (28,602 )     (182,843 )
Net (gains) losses on trading assets
    146,228       (41,936 )     (1,549 )
Net unrealized (gains) losses on interest-only Agency mortgage-backed securities
    20,793       (60,181 )     (80,127 )
Core earnings
  $ 239,744     $ 350,106     $ 296,403  
GAAP net income  per average common share
  $ (0.23 )   $ 1.07     $ 0.90  
Core earnings  per average common share
  $ 0.23     $ 0.35     $ 0.29  
 
The following table presents the components of the Company’s interest income and interest expense for the quarters ended March 31, 2014, December 31, 2013, and March 31, 2013:
 
 
 

 
 
   
For the quarters ended
 
   
March 31,
   
December 31,
   
March 31,
 
   
2014
   
2013
   
2013
 
Interest income:
                 
Investment Securities
  $ 614,419     $ 721,670     $ 723,750  
Commercial investment portfolio(1)
    39,486       37,702       1,070  
U.S. Treasury securities
    1,329       8,125       5,996  
Securities loaned
    114       2,087       2,612  
Reverse repurchase agreements
    500       1,587       3,636  
Other
    53       78       153  
Total interest income
    655,901       771,249       737,217  
Interest expense:
                       
Repurchase agreements
    103,131       111,038       157,064  
Convertible Senior Notes
    18,897       17,788       15,813  
U.S. Treasury securities sold, not yet purchased
    1,076       6,684       2,788  
Securities borrowed
    95       1,718       1,925  
Securitized debt of consolidated VIE
    1,611       -       -  
Participation sold
    161       165       -  
Total interest expense
    124,971       137,393       177,590  
Net interest income
  $ 530,930     $ 633,856     $ 559,627  
(1)Includes commercial real estate debt and preferred equity and corporate debt.
 
Dividend Declarations

Common dividends declared for the quarters ended March 31, 2014, December 31, 2013, and March 31, 2013 were $0.30, $0.30, and $0.45 per common share, respectively.  The Company distributes dividends based on its current estimate of taxable earnings per common share, not GAAP net income. Taxable earnings and GAAP net income will typically differ due to items such as non-taxable unrealized and realized gains and losses, differences in premium amortization and discount accretion, and non-deductible general and administrative expenses. The annualized dividend yield on the Company’s common stock for the quarter ended March 31, 2014, based on the March 31, 2014 closing price of $10.97, was 10.94%, as compared to 12.04% for the quarter ended December 31, 2013, and 11.33% for the quarter ended March 31, 2013.

Other Information

Annaly’s principal business objective is to generate net income for distribution to its shareholders from its investments. Annaly is a Maryland corporation that has elected to be taxed as a real estate investment trust (“REIT”). Annaly is managed and advised by Annaly Management Company LLC.

The Company prepares a supplement to provide additional quarterly information for the benefit of its shareholders. The supplement can be found at the Company’s website in the Investor Relations section under “Quarterly Supplemental Information”.

Conference Call

The Company will hold the first quarter 2014 earnings conference call on May 8, 2014 at 10:00 a.m. EDT.  The number to call is 888-317-6003 for domestic calls and 412-317-6061 for international calls.  The conference passcode is 6194861.  There will also be an audio webcast of the call on www.annaly.com.  The replay of the call is available for one week following the conference call. The replay number is 877-344-7529 for domestic calls and 412-317-0088 for international calls and the conference passcode is 10044805. If you would like to be added to the e-mail distribution list, please visit www.annaly.com, click on Investor Relations, then select Email Alerts and complete the email notification form.

This news release and our public documents to which we refer contain or incorporate by reference certain forward-looking statements which are based on various assumptions (some of which are beyond our control) and may be identified by reference to a future period or periods or by the use of forward-looking terminology, such as "may," "will," "believe," "expect," "anticipate," "continue," or similar terms or variations on those terms or the negative of those terms. Actual results could differ materially from those set forth in forward-looking statements due to a variety of factors, including, but not limited to, changes in interest rates; changes in the yield curve; changes in prepayment rates; the availability of mortgage-backed securities and other securities for purchase; the availability of financing and, if available, the terms of any financings; changes in the market value of our assets; changes in business conditions and the general economy; our ability to grow the commercial mortgage business; our ability to consummate any contemplated investment opportunities; changes in government regulations affecting our business; our ability to maintain our qualification as a REIT for federal income tax purposes; our ability to maintain our exemption from registration under the Investment Company Act of 1940, as amended; risks associated with the businesses of our subsidiaries, including the investment advisory business of our wholly-owned subsidiary and risks associated with the broker-dealer business of our wholly-owned subsidiary. For a discussion of the risks and uncertainties which could cause actual results to differ from those contained in the forward-looking statements, see "Risk Factors" in our most recent Annual Report on Form 10-K and any subsequent Quarterly Reports on Form 10-Q. We do not undertake, and specifically disclaim any obligation, to publicly release the result of any revisions which may be made to any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements.

 
 

 
 
ANNALY CAPITAL MANAGEMENT, INC. AND SUBSIDIARIES
 
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
 
(dollars in thousands, except per share data)
 
                               
                               
   
March 31,
   
December 31,
   
September 30,
   
June 30,
   
March 31,
 
   
2014
   
2013 (1)
   
2013
   
2013
   
2013
 
   
(Unaudited)
         
(Unaudited)
   
(Unaudited)
   
(Unaudited)
 
ASSETS
                             
                               
Cash and cash equivalents
  $ 924,197     $ 552,436     $ 1,122,722     $ 725,537     $ 1,862,550  
Reverse repurchase agreements
    444,375       100,000       31,074       171,234       4,933,465  
Securities borrowed
    513,500       2,582,893       3,439,954       2,425,024       2,688,485  
Investments, at fair value:
                                       
U.S. Treasury securities
    -       1,117,915       2,459,617       -       1,645,930  
Agency mortgage-backed securities
    75,350,388       70,388,949       79,902,834       92,487,318       108,256,671  
Agency debentures
    2,408,259       2,969,885       3,128,853       3,306,473       3,970,279  
Investment in affiliates
    137,647       139,447       136,748       134,948       267,547  
Commercial real estate debt and preferred equity (2)
    1,640,206       1,583,969       1,227,182       938,357       -  
Investments in commercial real estate
    40,313       60,132       60,424       67,203       -  
Corporate debt, held for investment
    145,394       117,687       75,988       61,682       66,539  
Receivable for investments sold
    19,116       1,193,730       934,964       1,499,140       1,292,478  
Accrued interest and dividends receivable
    276,007       273,079       297,161       340,671       388,665  
Receivable for investment advisory income
    6,498       6,839       10,055       10,374       12,817  
Intangible for customer relationships
    -       -       4,572       6,474       6,731  
Goodwill
    94,781       94,781       103,245       102,783       55,417  
Interest rate swaps, at fair value
    340,890       559,044       360,373       38,950       -  
Other derivatives, at fair value
    40,105       146,725       85,180       91,270       -  
Other assets
    33,101       34,949       52,211       61,146       54,282  
Total assets
  $ 82,414,777     $ 81,922,460     $ 93,433,157     $ 102,468,584     $ 125,501,856  
                                         
LIABILITIES AND STOCKHOLDERS’ EQUITY
                                       
                                         
Liabilities:
                                       
U.S. Treasury securities sold, not yet purchased, at fair value
  $ -     $ 1,918,394     $ 2,403,524     $ -     $ 611,167  
Repurchase agreements
    64,543,949       61,781,001       69,211,309       81,397,335       100,322,942  
Securities loaned
    513,510       2,527,668       3,299,090       2,284,245       2,330,060  
Payable for investments purchased
    1,898,507       764,131       2,546,467       2,833,214       3,203,461  
Convertible Senior Notes
    827,486       825,262       824,512       824,229       824,902  
Securitized debt of consolidated VIE
    260,700       -       -       -       -  
Mortgages payable
    19,317       19,332       19,346       19,361       -  
Participation sold
    13,963       14,065       14,164       14,324       -  
Accrued interest payable
    170,644       160,921       162,755       164,190       175,749  
Dividends payable
    284,247       284,230       331,557       396,888       426,173  
Interest rate swaps, at fair value
    1,272,616       1,141,828       1,504,258       1,189,178       2,259,173  
Other derivatives, at fair value
    6,045       55,518       125,468       -       4,812  
Accounts payable and other liabilities
    39,081       25,055       44,983       82,316       37,048  
Total liabilities
    69,850,065       69,517,405       80,487,433       89,205,280       110,195,487  
                                         
Stockholders’ Equity:
                                       
7.875% Series A Cumulative Redeemable Preferred Stock:
7,412,500 authorized, issued and outstanding
    177,088       177,088       177,088       177,088       177,088  
7.625% Series C Cumulative Redeemable Preferred Stock
12,650,000 authorized, 12,000,000 issued and outstanding
    290,514       290,514       290,514       290,514       290,514  
7.50% Series D Cumulative Redeemable Preferred Stock:
18,400,000 authorized, issued and outstanding
    445,457       445,457       445,457       445,457       445,457  
Common stock, par value $0.01 per share, 1,956,937,500 authorized, 947,488,945, 947,432,862, 947,304,761, 947,483,487 and 947,293,099 issued and outstanding, respectively
    9,475       9,474       9,473       9,475       9,473  
Additional paid-in capital
    14,770,553       14,765,761       14,759,738       14,754,681       14,746,579  
Accumulated other comprehensive income (loss)
    (2,088,479 )     (2,748,933 )     (1,454,790 )     (1,289,246 )     2,003,248  
Accumulated deficit
    (1,039,896 )     (534,306 )     (1,281,756 )     (1,124,665 )     (2,365,990 )
Total stockholders’ equity
    12,564,712       12,405,055       12,945,724       13,263,304       15,306,369  
Total liabilities and stockholders’ equity
  $ 82,414,777     $ 81,922,460     $ 93,433,157     $ 102,468,584     $ 125,501,856  
 
(1) Derived from the audited consolidated financial statements at December 31, 2013
(2) Includes senior securitized mortgages of consolidated VIE with a carrying value of $398.1 million at March 31, 2014
 
 
 

 
 
ANNALY CAPITAL MANAGEMENT, INC. AND SUBSIDIARIES
 
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
 
(UNAUDITED)
 
(dollars in thousands, except per share data)
 
                               
   
For the quarters ended
 
   
March 31,
   
December 31,
   
September 30,
   
June 30,
   
March 31,
 
   
2014
   
2013
   
2013
   
2013
   
2013
 
Net interest income:
                             
Interest income
  $ 655,901     $ 771,249     $ 697,160     $ 712,936     $ 737,217  
Interest expense
    124,971       137,393       145,476       164,255       177,590  
Net interest income
    530,930       633,856       551,684       548,681       559,627  
Other income (loss):
                                       
Realized gains (losses) on interest rate swaps(1)
    (260,435 )     (242,182 )     (227,909 )     (212,727 )     (225,476 )
Realized gains (losses) on termination of interest rate swaps
    (6,842 )     (13,177 )     (36,658 )     (35,649 )     (16,378 )
Unrealized gains (losses) on interest rate swaps
    (348,942 )     561,101       6,343       1,109,022       325,734  
Subtotal
    (616,219 )     305,742       (258,224 )     860,646       83,880  
Investment advisory income
    6,123       8,490       9,558       12,187       13,408  
Net gains (losses) on disposal of investments
    79,710       28,602       43,602       147,998       182,843  
Dividend income from affiliates
    13,045       4,048       4,048       4,048       6,431  
Net gains (losses) on trading assets
    (146,228 )     41,936       (96,022 )     54,046       1,549  
Net unrealized gains (losses) on interest-only Agency mortgage-backed securities
    (20,793 )     60,181       (7,099 )     111,521       80,127  
Impairment of goodwill
    -       -       -       (23,987 )     -  
Loss on previously held equity interest in CreXus
    -       -       -       (18,896 )     -  
Other income (loss)
    1,460       3,945       4,212       7,192       132  
Subtotal
    (66,683 )     147,202       (41,701 )     294,109       284,490  
Total other income (loss)
    (682,902 )     452,944       (299,925 )     1,154,755       368,370  
General and administrative expenses:
                                       
Compensation and management fee
    38,521       43,385       41,774       43,764       38,443  
Other general and administrative expenses
    8,857       12,909       16,970       21,367       13,469  
Total general and administrative expenses
    47,378       56,294       58,744       65,131       51,912  
Income (loss) before income taxes
    (199,350 )     1,030,506       193,015       1,638,305       876,085  
Income taxes
    4,001       1,757       557       92       5,807  
Net income (loss)
    (203,351 )     1,028,749       192,458       1,638,213       870,278  
Dividends on preferred stock
    17,992       17,992       17,992       17,992       17,992  
Net income (loss) available (related) to common stockholders
  $ (221,343 )   $ 1,010,757     $ 174,466     $ 1,620,221     $ 852,286  
Net income (loss) per share available (related) to common stockholders:
                                       
Basic
  $ (0.23 )   $ 1.07     $ 0.18     $ 1.71     $ 0.90  
Diluted
  $ (0.23 )   $ 1.03     $ 0.18     $ 1.64     $ 0.87  
Weighted average number of common shares outstanding:
                                       
Basic
    947,458,813       947,386,060       947,303,205       947,411,380       947,249,901  
Diluted
    947,458,813       995,625,622       955,690,471       995,229,637       994,815,169  
Net income (loss)
  $ (203,351 )   $ 1,028,749     $ 192,458     $ 1,638,213     $ 870,278  
Other comprehensive income (loss):
                                       
Unrealized gains (losses) on available-for-sale securities
    741,172       (1,244,500 )     (121,942 )     (3,144,496 )     (867,151 )
Reclassification adjustment for net (gains) losses included in net income (loss)
    (80,718 )     (49,643 )     (43,602 )     (147,998 )     (182,843 )
Other comprehensive income (loss)
    660,454       (1,294,143 )     (165,544 )     (3,292,494 )     (1,049,994 )
Comprehensive income (loss)
  $ 457,103     $ (265,394 )   $ 26,914     $ (1,654,281 )   $ (179,716 )
 
(1) Interest expense related to the Company’s interest rate swaps is recorded in Realized gains (losses) on interest rate swaps on the Consolidated Statements of Comprehensive Income.