EX-99.1 2 a16-16077_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

WESTERN ASSET MORTGAGE CAPITAL CORPORATION

ANNOUNCES SECOND QUARTER 2016 RESULTS

 

Conference Call and Webcast Scheduled for Tomorrow, Thursday, August 4, 2016 at

11:00 a.m. Eastern Time/8:00 a.m. Pacific Time

 

Pasadena, CA, August 3, 2016 – Western Asset Mortgage Capital Corporation (the “Company”) (NYSE: WMC) today reported its results for the second quarter ended June 30, 2016.

 

SECOND QUARTER 2016 HIGHLIGHTS

 

·                 $0.31 per share common dividend declared

·                 GAAP net income of $17.3 million, or $0.41 per basic and diluted share

·                 Core earnings plus drop income of $12.7 million, or $0.30 per basic and diluted share1,2

·                 2.01% annualized net interest spread on our investment portfolio1,5

·                 Constant prepayment rate on the Company’s Agency RMBS portfolio of 12.1% for the quarter

·                 $11.01 per share net book value as of June 30, 2016, net of second quarter common dividend

·                 Economic return on book value was 3.9.%1,3   for the quarter

·                 5.0x leverage as of June 30, 2016 (5.5x leverage when adjusted for net TBA position)1,4

 


1 Non – GAAP measure.

 

2   Drop income is income derived from the use of ‘to-be-announced’ forward contract (“TBA”) dollar roll transactions which is a component of our gain (loss) on derivative instruments on our consolidated statement of operations, but is not included in core earnings. Drop income was approximately $1.3 million  for the three months ended June 30, 2016.

3  Economic return is calculated by taking the sum of: (i) the total dividends declared; and (ii) the change in book value during the period and divided by the beginning book value.

4  As of June 30, 2016, the net long position in TBAs was $240.0 million in notional value.

5  Includes interest-only securities accounted for as derivatives, total return swap and the cost of interest rate swaps.

 



 

Page 2 of 12

 

MANAGEMENT COMMENTARY

 

“I am pleased to report that we delivered improved performance in the second quarter, generating an economic return on book value of 3.9% and higher sequential core earnings plus drop income of $12.7 million, or $0.30 per share,” said Jennifer Murphy, Chief Executive Officer of the Company. “Our second quarter dividend of $0.31 per share reflects our commitment to paying an attractive dividend based on the sustainable earnings power of the portfolio balanced with our focus on maintaining greater stability in our book value.”

 

Anup Agarwal, Chief Investment Officer of the Company, commented, “Despite the Brexit induced late June rally in the U.S. Treasury market, both our Agency and Non-Agency holdings increased in value over the course of the quarter. As a result, our book value increased sequentially by 1% during the quarter. We deployed slightly lower leverage on average in the second quarter, yet our core earnings plus drop income increased sequentially by approximately $3.2 million, or $0.07 per share, driven by a slightly higher weighted average yield on our portfolio and lower hedging costs.”

 

“Our current expectations are for ongoing, yet slow economic growth and a “lower for longer” interest rate environment in the U.S. Given these conditions, we believe that a balanced portfolio consisting of both Agency RMBs and credit-sensitive investments continues to be appropriate. We continually monitor the relative value of opportunities across the broad mortgage universe, in an effort to achieve an optimal risk-adjusted total economic return for our shareholders,” Mr. Agarwal concluded.

 



 

Page 3 of 12

 

SECOND QUARTER 2016 RESULTS

 

The below table reflects a summary of our operating results:

 

 

 

For the Three Months Ended

 

GAAP Results

 

June 30, 2016

 

March 31, 2016

 

 

 

 

 

 

 

Net Interest Income

 

$

21,493

 

$

21,639

 

 

 

 

 

 

 

Other Income (Loss):

 

 

 

 

 

Realized gain (loss) on sale of investments, net

 

(352)

 

(6,055)

 

Other than temporary impairment

 

(6,356)

 

(10,797)

 

Unrealized gain (loss), net

 

21,510

 

10,769

 

Gain (loss) on derivative instruments, net

 

(14,165)

 

(45,170)

 

Other, net

 

234

 

(332)

 

Other Income (Loss), net

 

871

 

(51,585)

 

 

 

 

 

 

 

Total Expenses

 

5,061

 

6,358

 

 

 

 

 

 

 

Net income (loss) available to Common Stock and participating securities

 

$

17,303

 

$

(36,304)

 

 

 

 

 

 

 

Net income (loss) per Common Share – Basic/Diluted

 

$

0.41

 

$

(0.88)

 

 

 

 

 

 

 

Non-GAAP Results

 

 

 

 

 

Core earnings plus drop income(1)

 

$

12,676

 

$

9,486

 

Core earnings plus drop income per Common Share – Basic/Diluted

 

$

0.30

 

$

0.23

 

Weight average yield(2)

 

4.45%

 

4.26%

 

Effective cost of funds(3)

 

2.44%

 

2.73%

 

Annualized net interest spread(3)

 

2.01%

 

1.53%

 

Annualized constant prepayment rate (CPR)(4)

 

12.1%

 

7.1%

 

 


(1)          For a reconciliation of GAAP Income to Core earnings, please refer to the Reconciliation of Core earnings at the end of this press release.

 

(2)          Includes interest-only securities accounted for as derivatives, foreign currency swaps and total return swaps.

 

(3)          Includes interest-only securities accounted for as derivatives, total return swap and the cost of interest rate swaps.

 

(4)          Annualized CPR on Agency RMBS.

 



 

Page 4 of 12

 

PORTFOLIO COMPOSITION

 

As of June 30, 2016, the Company owned an aggregate investment portfolio equaling $2.7 billion in market value. The following table sets forth additional information regarding the Company’s portfolio as of June 30, 2016:

 

Investment Portfolio

(dollars in thousands)

 

 

Agency

 

Coupon

 

Principal
Balance

 

Amortized
Cost

 

Fair Value

 

30-year fixed rate

 

3.5%

 

$227,007

 

$238,806

 

$240,277

 

 

 

4.0%

 

269,046

 

291,531

 

294,134

 

 

 

4.5%

 

343,479

 

367,468

 

383,637

 

 

 

5.0%

 

54,192

 

60,780

 

61,767

 

 

 

5.5%

 

2,389

 

2,727

 

2,686

 

 

 

6.0%

 

2,461

 

2,732

 

2,863

 

20-year fixed rate

 

3.5%

 

135,835

 

142,882

 

145,303

 

 

 

4.0%

 

389,784

 

410,509

 

421,802

 

 

 

 

 

 

 

 

 

 

 

Agency RMBS IOs and IIOs(1)

 

3.1%

 

N/A

 

53,159

 

52,690

 

Agency CMBS

 

5.1%

 

13,178

 

13,178

 

12,870

 

Agency CMBS IOs and IIOs(2)

 

1.2%

 

N/A

 

10,875

 

10,664

 

Total Agency

 

3.5%

 

$1,437,371

 

$1,594,647

 

$1,628,693

 

Non-Agency

 

 

 

 

 

 

 

 

 

Non-Agency RMBS

 

3.8%

 

$454,376

 

$315,863

 

$326,611

 

Non-Agency RMBS IOs and IIOs(3)

 

5.8%

 

N/A

 

63,627

 

88,771

 

Non-Agency CMBS

 

5.0%

 

498,546

 

414,672

 

381,593

 

Total Non-Agency

 

4.8%

 

$952,922

 

$794,162

 

$796,975

 

 

 

 

 

 

 

 

 

 

 

Other Securities(4)

 

6.4%

 

30,607

 

49,523

 

49,265

 

 

 

 

 

 

 

 

 

 

 

Residential Whole-Loans

 

4.8%

 

184,312

 

185,471

 

189,696

 

Securitized Commercial Loan(5)

 

9.0%

 

25,000

 

25,000

 

23,688

 

Total Portfolio

 

4.0%

 

$2,630,212

 

$2,648,803

 

$2,688,317

 

 

(1)          Includes $28,729 of amortized cost and $27,451 of fair value for Agency RMBS IOs and IIOs accounted for as derivatives for GAAP.

 

(2)          Includes $9,813 of amortized cost and $9,482 of fair value for Agency CMBS IOs and IIOs accounted for as derivatives for GAAP.

 

(3)          Includes $2,406 of amortized cost and $3,906 of fair value for Non-Agency RMBS IOs and IIOs accounted for as derivatives for GAAP.

 

(4)          Other securities includes residual interests in asset-backed securities which have no principal balance and an amortized cost of approximately $22.0 million.

 

(5)          The $25.0 million securitized commercial loan is from a consolidated variable interest entity in which the Company owns a $14.0 million first loss position in a CMBS Securitized Trust.

 



 

Page 5 of 12

 

PORTFOLIO FINANCING AND HEDGING

 

Financing

 

At June 30, 2016, the Company financed its portfolio with $2.3 billion of borrowings under master repurchase agreements with twenty of its twenty-eight approved counterparties, bearing fixed interest rates with maturities of six months or less. The following table sets forth additional information regarding the Company’s portfolio financing as of June 30, 2016 (dollars in thousands):

 

Repurchase agreements

Balance

 

Weighted
Average
Interest Rate
(end of
period)

 

Weighted
Average
Remaining
Maturity
(days)

Agency RMBS

$1,547,407

 

0.75%

 

34

Agency CMBS

20,258

 

1.81%

 

7

Non-Agency RMBS

279,591

 

2.17%

 

32

Non-Agency CMBS

275,021

 

2.25%

 

32

Whole-Loans and securitized commercial loan

161,732

 

2.47%

 

8

Other Securities

26,710

 

2.71%

 

10

Total

$2,310,719

 

1.25%

 

31

 

Hedging

 

The Company has entered into $4.2 billion of pay-fixed interest rate swaps, excluding forward starting swaps of $1.7 billion (approximately 10.7 months forward), which have variable maturities between October 2017 and February 2044, and $4.0 billion notional value of pay-variable interest rate swaps, which have variable maturities between February 2020 and February 2045.

 

The following tables summarize the average pay rate and average maturity for the Company’s interest rate swaps as of June 30, 2016:

 

Fixed Pay Rate Swap Transactions

 

 

 

 

 

 

(dollars in thousands)

 

 

 

Remaining Term to Maturity

Notional Value

Average
Fixed Pay
Rate

Average
Maturity
(Years)

Greater than 1 year and less than 3 years

$980,900

 

1.1%

 

1.7

Greater than 3 years and less than 5 years

2,225,000

 

1.8%

 

4.4

Greater than 5 years

2,683,100

 

2.6%

 

9.4

Total

$5,889,000

 

2.0%

 

6.2

 

 

 

 

 

 

 

Variable Pay Rate Swap Transactions

 

 

 

 

 

 

(dollars in thousands)

 

Remaining Term to Maturity

Notional Value

Average
Variable
Pay Rate

Average
Maturity
(Years)

Greater than 3 year and less than 5 years

 

$2,265,400

 

0.6%

 

4.3

Greater than 5 years

1,753,200

 

0.6%

 

10.3

Total 

$4,018,600

 

0.6%

 

6.9

 



 

Page 6 of 12

 

DIVIDEND

 

On June 23, 2016, the Company declared a regular cash dividend of $0.31 per share for each common share. Since its inception in May 2012, the Company has declared and paid total dividends of $13.44 per share in a combination of cash and stock.

 

CONFERENCE CALL

 

The Company will host a conference call with a live webcast tomorrow, August 4th, at 11:00 a.m. Eastern Time/8:00 a.m. Pacific Time, to discuss financial results for the Second quarter 2016.

 

Individuals interested in participating in the conference call may do so by dialing (866) 235-9914 from the United States, or (412) 902-4115 from outside the United States and referencing “Western Asset Mortgage Capital Corporation.” Those interested in listening to the conference call live via the Internet may do so by visiting the Investor Relations section of the Company’s website at www.westernassetmcc.com.

 

The Company is enabling investors to pre-register for the earnings conference call so that they can expedite their entry into the call and avoid the need to wait for a live operator. In order to pre-register for the call, investors can visit http://dpregister.com/10089260 and enter in their contact information. Investors will then be issued a personalized phone number and pin to dial into the live conference call. Individuals can pre-register any time prior to the start of the conference call tomorrow.

 

A telephone replay will be available through August 18, 2016 by dialing (877) 344-7529 from the United States, or (412) 317-0088 from outside the United States, and entering conference ID 10089260. A webcast replay will be available for 90 days.

 

ABOUT WESTERN ASSET MORTGAGE CAPITAL CORPORATION

 

Western Asset Mortgage Capital Corporation is a real estate investment trust that invests in, acquires and manages a diverse portfolio assets consisting of Agency RMBS, Non-Agency RMBS, CMBS, ABS, Residential and Commercial Whole-Loans and other financial assets. The Company’s investment strategy may change, subject to the Company’s stated investment guidelines, and is based on its manager Western Asset Management Company’s perspective of which mix of portfolio assets it believes provide the Company with the best risk-reward opportunities at any given time. The Company is externally managed and advised by Western Asset Management Company, an investment advisor registered with the Securities and Exchange Commission and a wholly-owned subsidiary of Legg Mason, Inc. Please visit the Company’s website at www.westernassetmcc.com

 



 

Page 7 of 12

 

FORWARD-LOOKING STATEMENTS

 

This press release contains statements that constitute “forward-looking statements.”  Operating results are subject to numerous conditions, many of which are beyond the control of the Company, including, without limitation, changes in interest rates; changes in the yield curve; changes in prepayment rates; the availability and terms of financing; general economic conditions; market conditions; conditions in the market for mortgage related investments; legislative and regulatory changes that could adversely affect the business of the Company; and other factors, including those set forth in the Risk Factors section of the Company’s annual report on Form 10-K for the period ended December 31, 2015 filed with the Securities and Exchange Commission (“SEC”). The Company undertakes no obligation to update these statements for revisions or changes after the date of this release, except as required by law.

 

USE OF NON-GAAP FINANCIAL INFORMATION

 

In addition to the results presented in accordance with GAAP, this release includes certain non-GAAP financial information, including core earnings, core earnings per share, drop income and drop income per share and certain financial metrics derived from non-GAAP information, such as weighted average yield, including IO securities; weighted average effective cost of financing, including swaps; weighted average net interest spread, including IO securities and swaps, which constitute non-GAAP financial measures within the meaning of Regulation G promulgated by the SEC. We believe that these measures presented in this release, when considered together with GAAP financial measures, provide information that is useful to investors in understanding our borrowing costs and net interest income, as viewed by us.  An analysis of any non-GAAP financial measure should be made in conjunction with results presented in accordance with GAAP.

 

###

 

Investor Relations Contact:

Media Contact:

Larry Clark

Tricia Ross

Financial Profiles, Inc.

Financial Profiles, Inc.

(310) 622-8223

(310) 622-8226

lclark@finprofiles.com

tross@finprofiles.com

 

-Financial Tables to Follow-

 



 

Page 8 of 12

 

 

Western Asset Mortgage Capital Corporation and Subsidiaries

Consolidated Balance Sheets

(in thousands—except share and per share data)

 

 

 

June 30, 2016
(Unaudited)

 

December 31,
2015

 

Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

33,869

$

24,711

 

Mortgage-backed securities and other securities, at fair value ($2,469,503 and $2,777,717 pledged as collateral, at fair value, respectively)

 

2,474,933

 

2,851,127

 

Residential Whole-Loans, at fair value ($189,696 and $218,538 pledged as collateral, at fair value, respectively)

 

189,696

 

218,538

 

Securitized commercial loan, at fair value

 

23,688

 

25,000

 

Investment related receivable

 

11,598

 

572

 

Accrued interest receivable

 

24,292

 

22,621

 

Due from counterparties

 

306,070

 

249,563

 

Derivative assets, at fair value

 

172,962

 

21,915

 

Other assets

 

878

 

382

 

Total Assets (1)

 

$

3,237,986

$

3,414,429

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

Liabilities:

 

 

 

 

 

Borrowings under repurchase agreements, net

 

$

2,310,719

$

2,585,667

 

Securitized debt, at fair value

 

10,423

 

11,000

 

Accrued interest payable

 

17,211

 

20,431

 

Investment related payables

 

1,581

 

66,146

 

Due to counterparties

 

16,664

 

9,950

 

Derivative liability, at fair value

 

401,674

 

180,177

 

Accounts payable and accrued expenses

 

2,112

 

2,078

 

Payable to related party

 

2,901

 

3,019

 

Dividend payable

 

12,995

 

24,313

 

Total Liabilities (2)

 

2,776,280

 

2,902,781

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity:

 

 

 

 

 

Common stock, $0.01 par value, 500,000,000 shares authorized, 41,919,801 shares issued and outstanding, respectively

 

419

 

419

 

Preferred stock, $0.01 par value, 100,000,000 shares authorized and no shares outstanding

 

-

 

-

 

Additional paid-in capital

 

764,230

 

763,283

 

Retained earnings (accumulated deficit)

 

(302,943)

 

(252,054)

 

Total Stockholders’ Equity

 

461,706

 

511,648

 

Total Liabilities and Stockholders’ Equity

 

$

3,237,986

$

3,414,429

 

 

See notes to unaudited consolidated financial statements.

 



 

Page 9 of 12

 

Western Asset Mortgage Capital Corporation and Subsidiaries

Consolidated Balance Sheets (Continued)

(in thousands—except share and per share data)

 

 

 

June 30, 2016
(Unaudited)

 

December 31, 2015

 

(1) Assets of consolidated VIEs included in the total assets above:

 

 

 

 

 

Residential Whole-Loans, at fair value ($189,696 and $218,538 pledged as collateral, at fair value, respectively)

 

$

189,696

$

218,538

 

Securitized commercial loan, at fair value

 

23,688

 

25,000

 

Investment related receivable

 

6,370

 

-

 

Accrued interest receivable

 

1,656

 

1,836

 

Total assets of consolidated VIEs

 

$

221,410

$

245,374

 

 

 

 

 

 

 

(2) Liabilities of consolidated VIEs included in the total liabilities above:

 

 

 

 

 

Securitized debt, at fair value

 

$

10,423

$

11,000

 

Accrued interest payable

 

82

 

85

 

Accounts payable and accrued expenses

 

2

 

2

 

Total liabilities of consolidated VIEs

 

$

10,507

$

11,087

 

 

See notes to unaudited consolidated financial statements.

 



 

Page 10 of 12

 

Western Asset Mortgage Capital Corporation and Subsidiaries

Consolidated Statements of Operations (Unaudited)

(in thousands—except share and per share data)

 

 

 

For the three
months ended
June 30, 2016

 

For the three
months ended
June 30, 2015

 

For the six
months ended
June 30, 2016

 

For the six months
ended June 30,
2015

 

 

 

 

 

 

 

 

 

Net Interest Income

 

 

 

 

 

 

 

 

Interest income

 

$

29,220

 

$

41,029

 

$

58,838

 

$

81,835

Interest expense

 

7,727

 

6,577

 

15,706

 

12,979

Net Interest Income

 

21,493

 

34,452

 

43,132

 

68,856

 

 

 

 

 

 

 

 

 

Other Income (Loss)

 

 

 

 

 

 

 

 

Realized gain (loss) on sale of investments, net

 

(352)

 

4,281

 

(6,407)

 

11,749

Other than temporary impairment

 

(6,356)

 

(4,316)

 

(17,153)

 

(8,967)

Unrealized gain (loss), net

 

21,510

 

(42,849)

 

32,278

 

(14,439)

Gain (loss) on derivative instruments, net

 

(14,165)

 

13,154

 

(59,335)

 

(35,148)

Other, net

 

234

 

(611)

 

(98)

 

1,773

Other Income (Loss)

 

871

 

(30,341)

 

(50,715)

 

(45,032)

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

Management fee to affiliate

 

2,588

 

2,679

 

5,340

 

5,372

Other operating expenses

 

183

 

260

 

621

 

673

General and administrative expenses

 

 

 

 

 

 

 

 

Compensation expense (including non-cash stock based compensation of $346, $781, $918 and $1,460, respectively)

 

649

 

1,176

 

1,386

 

2,149

Professional fees

 

1,222

 

1,244

 

3,224

 

2,379

Other general and administrative expenses

 

419

 

445

 

847

 

798

Total general and administrative expenses

 

2,290

 

2,865

 

5,457

 

5,326

Total Expenses

 

5,061

 

5,804

 

11,418

 

11,371

 

 

 

 

 

 

 

 

 

Net income (loss) available to Common Stock and participating securities

 

$

17,303

 

$

(1,693)

 

$

(198,001)

 

$

12,453

 

 

 

 

 

 

 

 

 

Net income (loss) per Common Share – Basic

 

$

0.41

 

$

(0.05)

 

$

(0.46)

 

$

0.29

Net income (loss) per Common Share – Diluted

 

$

0.41

 

$

(0.05)

 

$

(0.46)

 

$

0.29

Dividends Declared per Share of Common Stock

 

$

0.31

 

$

0.64

 

$

0.76

 

$

1.31

 



 

Page 11 of 12

Reconciliation of GAAP Net Income to Non-GAAP Core Earnings

(Unaudited)

(in thousands—except share and per share data)

 

The table below reconciles Net Income (Loss) to Core Earnings for the three months and six ended June 30, 2016 and June 30, 2015:

 

 

(dollars in thousands)

 

For the three
months ended
June 30, 2016

 

For the three
months ended
June 30, 2015

 

For the six
months ended
June 30, 2016

 

For the six
months ended
June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

Net Income (loss) – GAAP

 

$

17,303

 

$

(1,693)

 

$

(19,001)

 

$

12,453

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized (gain) loss on investments and securitized debt

 

(21,510)

 

42,849

 

(32,278)

 

14,439

 

Other than temporary impairment

 

6,356

 

4,316

 

17,153

 

8,967

 

Realized (gain) loss on sale of investments

 

352

 

(4,281)

 

6,407

 

(11,749)

 

Realized (gain) loss on foreign currency transactions

 

638

 

(1,093)

 

117

 

(2,798)

 

Unrealized (gain) loss on foreign currency transactions

 

(651)

 

1,751

 

444

 

1,060

 

 

 

 

 

 

 

 

 

 

 

Derivative Instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net realized (gain) loss on derivatives

 

995

 

15,871

 

(25,721)

 

8,115

 

Unrealized (gain) loss on derivatives

 

7,572

 

(31,631)

 

72,127

 

24,406

 

 

 

 

 

 

 

 

 

 

 

Non-cash stock-based compensation expense

 

346

 

781

 

918

 

1,460

 

Total adjustments

 

(5,902)

 

28,563

 

39,167

 

43,900

 

Core Earnings – Non-GAAP Financial Measure

 

$

11,401

 

$

26,870

 

$

20,166

 

$

56,353

 

 

 

 

 

 

 

 

 

 

 

Basic Core Earnings per Share of Common Stock and Participating Securities - Non-GAAP Financial Measure

 

$

0.27

 

$

0.64

 

$

0.48

 

$

1.35

 

Diluted Core Earnings per Share of Common Stock and Participating Securities - Non-GAAP Financial Measure

 

$

0.27

 

$

0.64

 

$

0.48

 

$

1.35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average common shares and participating securities

 

41,956,898

 

41,938,369

 

41,953,547

 

41,871,319

 

Diluted weighted average common shares and participating securities

 

41,956,898

 

41,938,369

 

41,953,547

 

41,871,319

 

 



 

Page 12 of 12

 

Reconciliation of Interest Income and Effective Cost of Funds

(Unaudited, in thousands)

 

The following table reconciles total interest income to interest income including interest income on Agency and Non-Agency Interest-Only Strips classified as derivatives (Non-GAAP financial measure) for the three and six months ended June 30, 2016 and June 30, 2015:

 

(dollars in thousands)

 

For the three
months ended
June 30, 2016

 

For the three
months ended
June 30, 2015

 

For the six
months ended
June 30, 2016

 

For the six
months ended
June 30, 2015

 

Coupon interest income

 

$

36,171

 

$

54,868

 

$

74,570

 

$

112,548

 

Premium accretion, discount amortization and amortization of basis, net

 

(6,951)

 

(13,839)

 

(15,732)

 

(30,713)

 

Interest income

 

$

29,220

 

$

41,029

 

$

58,838

 

$

81,835

 

 

 

 

 

 

 

 

 

 

 

Contractual interest income, net of amortization of basis on Agency and Non-Agency Interest-Only Strips, classified as derivatives(1):

 

 

 

 

 

 

 

 

 

Coupon interest income

 

$

3,464

 

5,610

 

7,610

 

11,264

 

Amortization of basis (Non-GAAP Financial Measure)

 

(2,720)

 

(4,236)

 

(6,103)

 

(8,714)

 

Contractual interest income, net on Foreign currency swaps(1)

 

94

 

179

 

207

 

395

 

Contractual interest income, net on Total return swaps(1)

 

307

 

-

 

528

 

-

 

Subtotal

 

1,145

 

1,553

 

2,242

 

2,945

 

Total interest income, including interest income on Agency and Non-Agency Interest-Only Strips, classified as derivatives and other derivative instruments - Non-GAAP Financial Measure

 

$

30,365

 

$

42,582

 

$

61,080

 

$

84,780

 

 

(1)                Reported in gain (loss) on derivative instruments in the Consolidated Statement of Operations.

 

The following tables reconcile the Effective Cost of Funds (Non-GAAP financial measure) with interest expense for the three and six months ended June 30, 2016 and June 30, 2015:

 

 

 

For the three months ended June
30, 2016

 

For the six months ended June
30, 2016

 

 (dollars in thousands)

 

Reconciliation

 

Cost of
Funds/Effective
Borrowing

Costs

 

Reconciliation

 

Cost of
Funds/Effective
Borrowing

Costs

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

7,727

 

1.30

%

$

15,706

 

1.32

%

Net interest paid - interest rate swaps

 

6,743

 

1.14

%

15,171

 

1.27

%

Effective Borrowing Costs

 

$

14,470

 

2.44

%

$

30,877

 

2.59

%

Weighted average repurchase borrowings

 

$

2,387,337

 

 

 

$

2,401,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended June
30, 2015

 

For the six months ended June
30, 2015

 

 (dollars in thousands)

 

Reconciliation

 

Cost of
Funds/Effective
Borrowing

Costs

 

Reconciliation

 

Cost of
Funds/Effective
Borrowing

Costs

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

6,577

 

0.71

%

$

12,979

 

0.68

%

Net interest paid - interest rate swaps

 

4,159

 

0.48

%

5,572

 

0.31

%

Effective Borrowing Costs

 

$

10,736

 

1.19

%

$

18,551

 

0.99

%

Weighted average repurchase borrowings

 

$

3,633,691

 

 

 

$

3,775,263