XML 43 R27.htm IDEA: XBRL DOCUMENT v3.3.1.900
RESTATEMENT OF PREVIOUSLY ISSUED UNAUDITED FINANCIAL STATEMENTS
12 Months Ended
Dec. 31, 2015
Accounting Changes and Error Corrections [Abstract]  
Accounting Changes and Error Corrections [Text Block]
NOTE 20 – RESTATEMENT OF PREVIOUSLY ISSUED UNAUDITED FINANCIAL STATEMENTS
 
In connection with the preparation of this Annual Report on Form 10-K, the Company determined that it had been improperly accounting for two Non-Agency RMBS IO securities for which the Company had elected the fair value option at the inception of each transaction, and accordingly, unrealized gains and losses on such securities should have been reported in the Company’s unaudited condensed consolidated statement of operations instead of in the Company’s unaudited condensed consolidated statement of other comprehensive income. As a result of this determination, the Audit Committee of the Company’s Board of Directors has determined that this error had a material effect on the Company’s previously issued financial statements for the quarters ended June 30, 2015, and September 30, 2015, and accordingly, that these financial statements should be restated. The following tables represent the restated unaudited condensed consolidated balance sheets, restated unaudited condensed consolidated statements of operations and restated unaudited condensed consolidated statements of cash flows as of, and for the periods ended, June 30, 2015 and September 30, 2015, respectively.
 
Unaudited Condensed Consolidated Balance Sheet
 
June 30, 2015
 
 
 
As previously reported
 
Restatement adjustments
 
As restated
 
ASSETS
 
 
 
 
 
 
 
 
 
 
Available-for-sale securities, at fair value (includes pledged securities of $491,584,595 and $366,103,204 for
 
 
 
 
 
 
 
 
 
 
June 30, 2015)
 
$
491,584,595
 
$
-
 
$
491,584,595
 
Mortgage loans held-for-sale, at fair value
 
 
48,978,699
 
 
-
 
 
48,978,699
 
Multi-family loans held in securitization trusts, at fair value
 
 
1,620,066,565
 
 
-
 
 
1,620,066,565
 
Residential loans held in securitization trusts, at fair value
 
 
472,629,816
 
 
-
 
 
472,629,816
 
Mortgage service rights, at fair value
 
 
2,457,374
 
 
-
 
 
2,457,374
 
Cash and cash equivalents
 
 
30,060,855
 
 
-
 
 
30,060,855
 
Restricted cash
 
 
14,291,416
 
 
-
 
 
14,291,416
 
Deferred offering costs
 
 
900,150
 
 
-
 
 
900,150
 
Deferred securitization costs
 
 
89,643
 
 
-
 
 
89,643
 
Accrued interest receivable
 
 
9,126,537
 
 
-
 
 
9,126,537
 
Investment related receivable
 
 
1,443,832
 
 
-
 
 
1,443,832
 
FHLB stock
 
 
2,403,000
 
 
-
 
 
2,403,000
 
Other assets
 
 
325,307
 
 
-
 
 
325,307
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
2,694,357,789
 
$
-
 
$
2,694,357,789
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES:
 
 
 
 
 
 
 
 
 
 
Repurchase agreements:
 
 
 
 
 
 
 
 
 
 
Available-for-sale securities
 
$
498,378,000
 
$
-
 
$
498,378,000
 
Mortgage loans held-for-sale
 
 
42,663,099
 
 
-
 
 
42,663,099
 
FHLB Advances
 
 
53,400,000
 
 
-
 
 
53,400,000
 
Multi-family securitized debt obligations
 
 
1,536,502,579
 
 
-
 
 
1,536,502,579
 
Residential securitized debt obligations
 
 
356,104,980
 
 
-
 
 
356,104,980
 
Derivative liabilities, at fair value
 
 
3,200,514
 
 
-
 
 
3,200,514
 
Accrued interest payable
 
 
6,934,955
 
 
-
 
 
6,934,955
 
Dividends payable
 
 
29,349
 
 
-
 
 
29,349
 
Fees and expenses payable to Manager
 
 
1,155,000
 
 
-
 
 
1,155,000
 
Other accounts payable and accrued expenses
 
 
1,144,418
 
 
-
 
 
1,144,418
 
 
 
 
 
 
 
 
 
 
 
 
Total liabilities
 
 
2,499,512,894
 
 
-
 
 
2,499,512,894
 
 
 
 
 
 
 
 
 
 
 
 
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 June 30, 2015
 
 
37,156,972
 
 
-
 
 
37,156,972
 
Common Stock: par value $0.01 per share; 450,000,000 shares authorized, 14,724,750
 
 
 
 
 
 
 
 
 
 
shares issued and outstanding, at June 30, 2015
 
 
146,953
 
 
-
 
 
146,953
 
Additional paid-in capital
 
 
189,152,358
 
 
-
 
 
189,152,358
 
Accumulated other comprehensive income (loss)
 
 
7,781,228
 
 
232,273
 
 
8,013,501
 
Cumulative distributions to stockholders
 
 
(45,197,589)
 
 
-
 
 
(45,197,589)
 
Accumulated earnings
 
 
5,804,973
 
 
(232,273)
 
 
5,572,700
 
 
 
 
 
 
 
 
 
 
 
 
Total stockholders' equity
 
 
194,844,895
 
 
-
 
 
194,844,895
 
 
 
 
 
 
 
 
 
 
 
 
Total liabilities and stockholders' equity
 
$
2,694,357,789
 
$
-
 
$
2,694,357,789
 
 
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2015
   
Unaudited Condensed Consolidated Statement of Operations
 
Three Months Ended June 30, 2015
 
Six Months Ended June 30, 2015
 
 
 
As previously reported*
 
Restatement Adjustments
 
As restated
 
As previously reported*
 
Restatement Adjustments
 
As restated
 
 
 
(unaudited)
 
(unaudited)
 
(unaudited)
 
(unaudited)
 
(unaudited)
 
(unaudited)
 
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest income:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Available-for-sale securities
 
$
6,753,580
 
$
-
 
$
6,753,580
 
$
13,559,539
 
$
-
 
$
13,559,539
 
Mortgage loans held-for-sale
 
 
585,566
 
 
-
 
 
585,566
 
 
1,291,027
 
 
-
 
 
1,291,027
 
Multi-family loans held in securitization trusts
 
 
17,249,728
 
 
-
 
 
17,249,728
 
 
34,885,204
 
 
-
 
 
34,885,204
 
Residential loans held in securitization trusts
 
 
5,039,380
 
 
-
 
 
5,039,380
 
 
10,931,159
 
 
-
 
 
10,931,159
 
Cash and cash equivalents
 
 
4,236
 
 
-
 
 
4,236
 
 
8,577
 
 
-
 
 
8,577
 
Interest expense:
 
 
 
 
 
 
 
 
-
 
 
 
 
 
 
 
 
-
 
Repurchase agreements - available-for-sale securities
 
 
(1,789,532)
 
 
-
 
 
(1,789,532)
 
 
(3,502,300)
 
 
-
 
 
(3,502,300)
 
Repurchase agreements - mortgage loans held-for-sale
 
 
(392,394)
 
 
-
 
 
(392,394)
 
 
(828,987)
 
 
-
 
 
(828,987)
 
Multi-family securitized debt obligations
 
 
(15,778,322)
 
 
-
 
 
(15,778,322)
 
 
(31,913,781)
 
 
-
 
 
(31,913,781)
 
Residential securitized debt obligations
 
 
(3,102,240)
 
 
-
 
 
(3,102,240)
 
 
(6,757,709)
 
 
-
 
 
(6,757,709)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income
 
 
8,570,002
 
 
-
 
 
8,570,002
 
 
17,672,729
 
 
-
 
 
17,672,729
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other-than-temporary impairments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Increase in credit reserves
 
 
567,205
 
 
-
 
 
567,205
 
 
(1,410,284)
 
 
-
 
 
(1,410,284)
 
Additional other-than-temporary credit impairment losses
 
 
-
 
 
-
 
 
-
 
 
(2,890,939)
 
 
-
 
 
(2,890,939)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total impairment losses recognized in earnings
 
 
567,205
 
 
-
 
 
567,205
 
 
(4,301,223)
 
 
-
 
 
(4,301,223)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other income:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Realized gain (loss) on sale of investments, net
 
 
524,156
 
 
-
 
 
524,156
 
 
369,843
 
 
-
 
 
369,843
 
Change in unrealized gain (loss) on fair value option securities
 
 
-
 
 
(232,273)
 
 
(232,273)
 
 
-
 
 
(232,273)
 
 
(232,273)
 
Change in unrealized gain (loss) and net interest income from Linked Transactions
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Realized gain (loss) on derivative contracts, net
 
 
(1,217,392)
 
 
-
 
 
(1,217,392)
 
 
(4,047,878)
 
 
-
 
 
(4,047,878)
 
Change in unrealized gain (loss) on derivative contracts, net
 
 
902,032
 
 
-
 
 
902,032
 
 
(849,006)
 
 
-
 
 
(849,006)
 
Realized loss on mortgage loans held-for-sale
 
 
759,059
 
 
-
 
 
759,059
 
 
1,031,291
 
 
-
 
 
1,031,291
 
Change in unrealized gain on mortgage loans held-for-sale
 
 
(594,542)
 
 
-
 
 
(594,542)
 
 
(43,159)
 
 
-
 
 
(43,159)
 
Change in unrealized gain on mortgage service rights
 
 
(268,311)
 
 
-
 
 
(268,311)
 
 
(268,311)
 
 
-
 
 
(268,311)
 
Change in unrealized gain/(loss) on multi-family loans held in securitization trusts
 
 
1,803,472
 
 
-
 
 
1,803,472
 
 
3,840,584
 
 
-
 
 
3,840,584
 
Change in unrealized gain/(loss) on residential loans held in securitization trusts
 
 
(2,975,798)
 
 
-
 
 
(2,975,798)
 
 
(6,332,205)
 
 
-
 
 
(6,332,205)
 
Servicing income
 
 
56,538
 
 
-
 
 
56,538
 
 
56,538
 
 
-
 
 
56,538
 
Other income
 
 
26,611
 
 
-
 
 
26,611
 
 
26,611
 
 
-
 
 
26,611
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total other income (loss)
 
 
(984,175)
 
 
(232,273)
 
 
(1,216,448)
 
 
(6,215,692)
 
 
(232,273)
 
 
(6,447,965)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Management fee
 
 
698,629
 
 
-
 
 
698,629
 
 
1,416,404
 
 
-
 
 
1,416,404
 
General and administrative expenses
 
 
1,717,361
 
 
-
 
 
1,717,361
 
 
3,401,237
 
 
-
 
 
3,401,237
 
Operating expenses reimbursable to Manager
 
 
1,055,075
 
 
-
 
 
1,055,075
 
 
2,106,642
 
 
-
 
 
2,106,642
 
Other operating expenses
 
 
586,298
 
 
-
 
 
586,298
 
 
1,205,541
 
 
-
 
 
1,205,541
 
Compensation expense
 
 
62,348
 
 
-
 
 
62,348
 
 
122,995
 
 
-
 
 
122,995
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total expenses
 
 
4,119,711
 
 
-
 
 
4,119,711
 
 
8,252,819
 
 
-
 
 
8,252,819
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income before provision for income taxes
 
 
4,033,321
 
 
(232,273)
 
 
3,801,048
 
 
(1,097,005)
 
 
(232,273)
 
 
(1,329,278)
 
(Provision for) benefit from income taxes
 
 
-
 
 
 
 
 
 
 
 
-
 
 
 
 
 
 
 
Net income (loss)
 
 
4,033,321
 
 
(232,273)
 
 
3,801,048
 
 
(1,097,005)
 
 
(232,273)
 
 
(1,329,278)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Dividends to preferred stockholders
 
 
(870,726)
 
 
-
 
 
(870,726)
 
 
(1,751,235)
 
 
-
 
 
(1,751,235)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) attributable to common stockholders
 
$
3,162,595
 
$
(232,273)
 
$
2,930,322
 
$
(2,848,240)
 
$
(232,273)
 
$
(3,080,513)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings (loss) per share:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income attributable to common stockholders (basic and diluted)
 
$
3,162,595
 
$
(232,273)
 
$
2,930,322
 
$
(2,848,240)
 
$
(232,273)
 
$
(3,080,513)
 
Weighted average number of shares of common stock outstanding
 
 
14,721,492
 
 
14,721,492
 
 
14,721,492
 
 
14,720,051
 
 
14,720,051
 
 
14,720,051
 
Basic and diluted income per share
 
$
0.21
 
$
(0.01)
 
$
0.20
 
$
(0.19)
 
$
(0.02)
 
$
(0.21)
 
Dividends declared per share of common stock
 
$
0.38
 
$
-
 
$
0.38
 
$
0.75
 
$
-
 
$
0.75
 
 
* Includes certain reclassifications to conform to the presentation used in the financial statements as of, and for the periods ended, December 31, 2015.
 
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2015
  
Unaudited Condensed Consolidated Statement of Cash Flows
 
June 30, 2015
 
 
 
As previously reported
 
Restatement adjustments
 
As restated
 
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
(1,097,005)
 
$
(232,273)
 
$
(1,329,278)
 
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
 
 
 
 
 
 
 
 
 
 
Other-than-temporary impairment charges
 
 
4,301,223
 
 
-
 
 
4,301,223
 
Amortization/accretion of available-for-sale securities premiums and discounts, net
 
 
(7,882,863)
 
 
-
 
 
(7,882,863)
 
Realized (gain) loss on sale of investments, net
 
 
(369,843)
 
 
-
 
 
(369,843)
 
Unrealized gain (loss) on fair value option securities
 
 
-
 
 
232,273
 
 
232,273
 
Unrealized (gain) loss on Linked Transactions, net
 
 
-
 
 
-
 
 
-
 
Realized (gain) loss on derivative contracts
 
 
4,047,878
 
 
-
 
 
4,047,878
 
Unrealized (gain) loss on derivative contracts
 
 
849,006
 
 
-
 
 
849,006
 
Realized (gain) loss on mortgage loans held-for-sale
 
 
(1,031,291)
 
 
-
 
 
(1,031,291)
 
Unrealized (gain) on mortgage loans held-for-sale
 
 
43,159
 
 
-
 
 
43,159
 
Unrealized gain (loss)on mortgage servicing rights
 
 
268,311
 
 
-
 
 
268,311
 
Unrealized (gain) loss on multi-family loans held in securitization trusts
 
 
(3,840,584)
 
 
-
 
 
(3,840,584)
 
Unrealized (gain) loss on residential loans held in securitization trusts
 
 
6,332,205
 
 
-
 
 
6,332,205
 
Restricted stock compensation expense
 
 
45,078
 
 
-
 
 
45,078
 
Net change in:
 
 
 
 
 
 
 
 
 
 
Accrued interest receivable
 
 
1,168,276
 
 
-
 
 
1,168,276
 
Other assets
 
 
(253,708)
 
 
-
 
 
(253,708)
 
Accrued interest payable
 
 
(603,702)
 
 
-
 
 
(603,702)
 
Fees and expenses payable to Manager
 
 
93,000
 
 
-
 
 
93,000
 
Other accounts payable and accrued expenses
 
 
849,389
 
 
-
 
 
849,389
 
Net cash provided by operating activities
 
 
2,918,529
 
 
-
 
 
2,918,529
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
Purchase of available-for-sale securities
 
 
(109,389,530)
 
 
-
 
 
(109,389,530)
 
Purchase of mortgage loans held-for-sale
 
 
(282,639,129)
 
 
-
 
 
(282,639,129)
 
Purchase of mortgage service rights
 
 
(2,725,685)
 
 
-
 
 
(2,725,685)
 
Purchase of FHLB stock
 
 
(2,403,000)
 
 
-
 
 
(2,403,000)
 
Proceeds from mortgage loans held-for-sale
 
 
288,811,206
 
 
-
 
 
288,811,206
 
Proceeds from sales of available-for-sale securities
 
 
162,351,939
 
 
-
 
 
162,351,939
 
Net proceeds from (payments for) derivative contracts
 
 
(3,963,878)
 
 
-
 
 
(3,963,878)
 
Principal payments from available-for-sale securities
 
 
39,601,721
 
 
-
 
 
39,601,721
 
Principal payments from mortgage loans held-for-sale
 
 
515,738
 
 
-
 
 
515,738
 
Deferred securitization costs
 
 
(89,643)
 
 
-
 
 
(89,643)
 
Investment related receivable
 
 
70,399,740
 
 
-
 
 
70,399,740
 
Restricted cash
 
 
(2,890,771)
 
 
-
 
 
(2,890,771)
 
Net cash used in investing activities
 
 
157,578,708
 
 
-
 
 
157,578,708
 
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
Net proceeds from issuance of common stock
 
 
(225,594)
 
 
-
 
 
(225,594)
 
Net proceeds from issuance of preferred stock
 
 
45,511
 
 
-
 
 
45,511
 
Change in deferred offering costs
 
 
-
 
 
-
 
 
-
 
Dividends paid on common stock
 
 
(11,039,813)
 
 
-
 
 
(11,039,813)
 
Dividends paid on preferred stock
 
 
(1,761,018)
 
 
-
 
 
(1,761,018)
 
Proceeds from repurchase agreements - available-for-sale securities
 
 
3,192,400,999
 
 
-
 
 
3,192,400,999
 
Proceeds from repurchase agreements - mortgage loans held-for-sale
 
 
47,097,001
 
 
-
 
 
47,097,001
 
Proceeds from FHLBI advances
 
 
53,400,000
 
 
-
 
 
53,400,000
 
Principal repayments of repurchase agreements - available-for-sale securities
 
 
(3,387,929,999)
 
 
-
 
 
(3,387,929,999)
 
Principal repayments of repurchase agreements - mortgage loans held-for-sale
 
 
(54,697,754)
 
 
-
 
 
(54,697,754)
 
Net cash provided by financing activities
 
 
(162,710,667)
 
 
-
 
 
(162,710,667)
 
Net increase (decrease) in cash and cash equivalents
 
 
(2,213,430)
 
 
-
 
 
(2,213,430)
 
Cash and cash equivalents, beginning of period
 
 
32,274,285
 
 
-
 
 
32,274,285
 
Cash and cash equivalents, end of period
 
$
30,060,855
 
$
-
 
$
30,060,855
 
Supplemental disclosure of cash flow information
 
 
 
 
 
 
 
 
 
 
Cash paid for interest
 
$
4,934,989
 
$
-
 
$
4,934,989
 
Non-cash investing and financing activities information
 
 
 
 
 
 
 
 
 
 
Restricted stock compensation expense
 
$
45,078
 
$
-
 
$
45,078
 
Dividends declared but not paid at end of period
 
$
29,349
 
$
-
 
$
29,349
 
Net change in unrealized gain (loss) on available-for-sale securities
 
$
(993,726)
 
$
-
 
$
(993,726)
 
Consolidation of multi-family loans held in securitization trusts
 
$
1,625,701,369
 
$
-
 
$
1,625,701,369
 
Consolidation of residential loans held in securitization trusts
 
$
474,205,879
 
$
-
 
$
474,205,879
 
Consolidation of multi-family securitized debt obligations
 
$
1,541,927,234
 
$
-
 
$
1,541,927,234
 
Consolidation of residential securitized debt obligations
 
$
357,151,265
 
$
-
 
$
357,151,265
 
MBS securities recorded upon adoption of revised accounting standard for repurchase agreement financing
 
$
210,238,653
 
$
-
 
$
210,238,653
 
Repurchase agreements recorded upon adoption of revised accounting standard for repurchase agreement financing
 
$
149,293,000
 
$
-
 
$
149,293,000
 
 
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2015
 
Unaudited Condensed Consolidated Balance Sheet
 
September 30, 2015
 
 
 
As previously reported
 
Restatement adjustments
 
As restated
 
ASSETS
 
 
 
 
 
 
 
 
 
 
Available-for-sale securities, at fair value (includes pledged securities of $462,558,886
 
 
 
 
 
 
 
 
 
 
for September 30, 2015)
 
$
462,558,886
 
$
-
 
$
462,558,886
 
Mortgage loans held-for-sale, at fair value
 
 
61,999,865
 
 
-
 
 
61,999,865
 
Multi-family loans held in securitization trusts, at fair value
 
 
1,557,938,059
 
 
-
 
 
1,557,938,059
 
Residential loans held in securitization trusts, at fair value
 
 
443,717,026
 
 
-
 
 
443,717,026
 
Mortgage service rights, at fair value
 
 
1,915,317
 
 
-
 
 
1,915,317
 
Cash and cash equivalents
 
 
27,482,330
 
 
-
 
 
27,482,330
 
Restricted cash
 
 
11,544,758
 
 
-
 
 
11,544,758
 
Deferred offering costs
 
 
1,022,427
 
 
-
 
 
1,022,427
 
Deferred securitization costs
 
 
189,244
 
 
-
 
 
189,244
 
Accrued interest receivable
 
 
8,606,987
 
 
-
 
 
8,606,987
 
Dividends receivable
 
 
26,022
 
 
-
 
 
26,022
 
Investment related receivable
 
 
837,045
 
 
-
 
 
837,045
 
FHLB stock
 
 
2,403,000
 
 
-
 
 
2,403,000
 
Other assets
 
 
361,661
 
 
-
 
 
361,661
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
2,580,602,627
 
$
-
 
$
2,580,602,627
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES:
 
 
 
 
 
 
 
 
 
 
Repurchase agreements:
 
 
 
 
 
 
 
 
 
 
Available-for-sale securities
 
$
413,342,000
 
$
-
 
$
413,342,000
 
Mortgage loans held-for-sale
 
 
52,998,963
 
 
-
 
 
52,998,963
 
FHLB Advances
 
 
51,400,000
 
 
-
 
 
51,400,000
 
Multi-family securitized debt obligations
 
 
1,472,569,737
 
 
-
 
 
1,472,569,737
 
Residential securitized debt obligations
 
 
392,065,402
 
 
-
 
 
392,065,402
 
Derivative liabilities, at fair value
 
 
1,495,225
 
 
-
 
 
1,495,225
 
Accrued interest payable
 
 
6,850,611
 
 
-
 
 
6,850,611
 
Dividends payable
 
 
29,349
 
 
-
 
 
29,349
 
Fees and expenses payable to Manager
 
 
920,000
 
 
-
 
 
920,000
 
Other accounts payable and accrued expenses
 
 
628,474
 
 
-
 
 
628,474
 
 
 
 
 
 
 
 
 
 
 
 
Total liabilities
 
 
2,392,299,761
 
 
-
 
 
2,392,299,761
 
 
 
 
 
 
 
 
 
 
 
 
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 September 30, 2015
 
 
37,156,972
 
 
-
 
 
37,156,972
 
Common Stock: par value $0.01 per share; 450,000,000 shares authorized, 14,724,750 shares
 
 
 
 
 
 
 
 
 
 
issued and outstanding, at September 30, 2015
 
 
146,953
 
 
-
 
 
146,953
 
Additional paid-in capital
 
 
189,038,520
 
 
-
 
 
189,038,520
 
Accumulated other comprehensive income (loss)
 
 
7,956,008
 
 
625,958
 
 
8,581,966
 
Cumulative distributions to stockholders
 
 
(50,495,523)
 
 
-
 
 
(50,495,523)
 
Accumulated earnings
 
 
4,499,936
 
 
(625,958)
 
 
3,873,978
 
 
 
 
 
 
 
 
 
 
 
 
Total stockholders' equity
 
 
188,302,866
 
 
-
 
 
188,302,866
 
 
 
 
 
 
 
 
 
 
 
 
Total liabilities and stockholders' equity
 
$
2,580,602,627
 
$
-
 
$
2,580,602,627
 
  
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2015
  
Unaudited Condensed Consolidated Statement of Operations
 
Three Months Ended September 30, 2015
 
Nine Months Ended September 30, 2015
 
 
 
As previously reported*
 
Restatement Adjustments
 
As restated
 
As previously reported*
 
Restatement Adjustments
 
As restated
 
 
 
(unaudited)
 
(unaudited)
 
(unaudited)
 
(unaudited)
 
(unaudited)
 
(unaudited)
 
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest income:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Available-for-sale securities
 
$
5,460,965
 
$
-
 
$
5,460,965
 
$
19,020,504
 
$
-
 
$
19,020,504
 
Mortgage loans held-for-sale
 
 
499,335
 
 
-
 
 
499,335
 
 
1,790,362
 
 
-
 
 
1,790,362
 
Multi-family loans held in securitization trusts
 
 
16,794,338
 
 
-
 
 
16,794,338
 
 
51,679,542
 
 
-
 
 
51,679,542
 
Residential loans held in securitization trusts
 
 
4,641,887
 
 
-
 
 
4,641,887
 
 
15,573,046
 
 
-
 
 
15,573,046
 
Cash and cash equivalents
 
 
4,809
 
 
-
 
 
4,809
 
 
13,386
 
 
-
 
 
13,386
 
Interest expense:
 
 
 
 
 
 
 
 
-
 
 
 
 
 
 
 
 
-
 
Repurchase agreements - available-for-sale securities
 
 
(1,490,698)
 
 
-
 
 
(1,490,698)
 
 
(4,992,998)
 
 
-
 
 
(4,992,998)
 
Repurchase agreements - mortgage loans held-for-sale
 
 
(300,297)
 
 
-
 
 
(300,297)
 
 
(1,129,284)
 
 
-
 
 
(1,129,284)
 
Multi-family securitized debt obligations
 
 
(15,372,832)
 
 
-
 
 
(15,372,832)
 
 
(47,286,613)
 
 
-
 
 
(47,286,613)
 
Residential securitized debt obligations
 
 
(3,137,247)
 
 
-
 
 
(3,137,247)
 
 
(9,894,956)
 
 
-
 
 
(9,894,956)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income
 
 
7,100,260
 
 
-
 
 
7,100,260
 
 
24,772,989
 
 
-
 
 
24,772,989
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other-than-temporary impairments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Increase in credit reserves
 
 
(350,924)
 
 
-
 
 
(350,924)
 
 
(1,761,208)
 
 
-
 
 
(1,761,208)
 
Additional other-than-temporary credit impairment losses
 
 
-
 
 
-
 
 
-
 
 
(2,890,939)
 
 
-
 
 
(2,890,939)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total impairment losses recognized in earnings
 
 
(350,924)
 
 
-
 
 
(350,924)
 
 
(4,652,147)
 
 
-
 
 
(4,652,147)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other income:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Realized gain (loss) on sale of investments, net
 
 
1,464,308
 
 
-
 
 
1,464,308
 
 
1,834,151
 
 
-
 
 
1,834,151
 
Change in unrealized gain (loss) on fair value option securities
 
 
-
 
 
(393,685)
 
 
(393,685)
 
 
-
 
 
(625,958)
 
 
(625,958)
 
Realized gain (loss) on derivative contracts, net
 
 
(8,262,423)
 
 
-
 
 
(8,262,423)
 
 
(12,310,301)
 
 
-
 
 
(12,310,301)
 
Change in unrealized gain (loss) on derivative contracts, net
 
 
1,631,907
 
 
-
 
 
1,631,907
 
 
782,901
 
 
-
 
 
782,901
 
Realized gain (loss) on mortgage loans held-for-sale
 
 
(13,666)
 
 
-
 
 
(13,666)
 
 
1,017,625
 
 
-
 
 
1,017,625
 
Change in unrealized gain on mortgage loans held-for-sale
 
 
539,456
 
 
-
 
 
539,456
 
 
496,297
 
 
-
 
 
496,297
 
Change in unrealized gain on mortgage service rights
 
 
(488,247)
 
 
-
 
 
(488,247)
 
 
(756,558)
 
 
-
 
 
(756,558)
 
Change in unrealized gain (loss) on multi-family loans held in securitization trusts
 
 
1,804,190
 
 
-
 
 
1,804,190
 
 
5,644,774
 
 
-
 
 
5,644,774
 
Change in unrealized gain (loss) on residential loans held in securitization trusts
 
 
(1,323,697)
 
 
-
 
 
(1,323,697)
 
 
(7,655,902)
 
 
-
 
 
(7,655,902)
 
Servicing income
 
 
64,962
 
 
-
 
 
64,962
 
 
121,500
 
 
-
 
 
121,500
 
Other income
 
 
33,374
 
 
-
 
 
33,374
 
 
59,985
 
 
-
 
 
59,985
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total other income (loss)
 
 
(4,549,836)
 
 
(393,685)
 
 
(4,943,521)
 
 
(10,765,528)
 
 
(625,958)
 
 
(11,391,486)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Management fee
 
 
703,167
 
 
-
 
 
703,167
 
 
2,119,571
 
 
-
 
 
2,119,571
 
General and administrative expenses
 
 
1,419,268
 
 
-
 
 
1,419,268
 
 
4,820,505
 
 
-
 
 
4,820,505
 
Operating expenses reimbursable to Manager
 
 
1,338,272
 
 
-
 
 
1,338,272
 
 
3,444,914
 
 
-
 
 
3,444,914
 
Other operating expenses
 
 
(20,377)
 
 
-
 
 
(20,377)
 
 
1,185,164
 
 
-
 
 
1,185,164
 
Compensation expense
 
 
64,207
 
 
-
 
 
64,207
 
 
187,202
 
 
-
 
 
187,202
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total expenses
 
 
3,504,537
 
 
-
 
 
3,504,537
 
 
11,757,356
 
 
-
 
 
11,757,356
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) before provision for income taxes
 
 
(1,305,037)
 
 
(393,685)
 
 
(1,698,722)
 
 
(2,402,042)
 
 
(625,958)
 
 
(3,028,000)
 
(Provision for) benefit from income taxes
 
 
-
 
 
 
 
 
 
 
 
-
 
 
 
 
 
 
 
Net income (loss)
 
 
(1,305,037)
 
 
(393,685)
 
 
(1,698,722)
 
 
(2,402,042)
 
 
(625,958)
 
 
(3,028,000)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Dividends to preferred stockholders
 
 
(880,509)
 
 
-
 
 
(880,509)
 
 
(2,631,744)
 
 
-
 
 
(2,631,744)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) attributable to common stockholders
 
$
(2,185,546)
 
$
(393,685)
 
$
(2,579,231)
 
$
(5,033,786)
 
$
(625,958)
 
$
(5,659,744)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings (loss) per share:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) attributable to common stockholders (basic and diluted)
 
$
(2,185,546)
 
$
(393,685)
 
$
(2,579,231)
 
$
(5,033,786)
 
$
(625,958)
 
$
(5,659,744)
 
Weighted average number of shares of common stock outstanding
 
 
14,724,750
 
 
14,724,750
 
 
14,724,750
 
 
14,721,635
 
 
14,721,635
 
 
14,721,635
 
Basic and diluted net income (loss) per share
 
$
(0.15)
 
$
(0.03)
 
$
(0.18)
 
$
(0.34)
 
$
(0.04)
 
$
(0.38)
 
Dividends declared per share of common stock
 
$
0.30
 
$
-
 
$
0.30
 
$
1.05
 
$
-
 
$
1.05
 
 
* Includes certain reclassifications to conform to the presentation used in the financial statements as of, and for the periods ended, December 31, 2015.
 
FIVE OAKS INVESTMENT CORP. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2015
 
Unaudited Condensed Consolidated Statement of Cash Flows
 
September 30, 2015
 
 
 
As previously reported
 
Restatement adjustments
 
As restated
 
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
(2,402,042)
 
$
(625,958)
 
$
(3,028,000)
 
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
 
 
 
 
 
 
 
 
 
 
Other-than-temporary impairment charges
 
 
4,652,147
 
 
-
 
 
4,652,147
 
Amortization/accretion of available-for-sale securities premiums and discounts, net
 
 
(11,111,926)
 
 
-
 
 
(11,111,926)
 
Realized (gain) loss on sale of investments, net
 
 
(1,834,151)
 
 
-
 
 
(1,834,151)
 
Unrealized gain (loss) on fair value option securities
 
 
-
 
 
625,958
 
 
625,958
 
Unrealized (gain) loss on Linked Transactions, net
 
 
-
 
 
-
 
 
-
 
Realized (gain) loss on derivative contracts
 
 
12,310,301
 
 
-
 
 
12,310,301
 
Unrealized (gain) loss on derivative contracts
 
 
(782,901)
 
 
-
 
 
(782,901)
 
Realized (gain) loss on mortgage loans held-for-sale
 
 
(1,017,625)
 
 
-
 
 
(1,017,625)
 
Unrealized (gain) on mortgage loans held-for-sale
 
 
(496,297)
 
 
-
 
 
(496,297)
 
Unrealized gain (loss)on mortgage servicing rights
 
 
756,558
 
 
-
 
 
756,558
 
Unrealized (gain) loss on multi-family loans held in securitization trusts
 
 
(5,644,774)
 
 
-
 
 
(5,644,774)
 
Unrealized (gain) loss on residential loans held in securitization trusts
 
 
7,655,902
 
 
-
 
 
7,655,902
 
Restricted stock compensation expense
 
 
50,535
 
 
-
 
 
50,535
 
Net change in:
 
 
 
 
 
 
 
 
 
 
Accrued interest receivable
 
 
1,438,767
 
 
-
 
 
1,438,767
 
Dividends receivable
 
 
(26,022)
 
 
-
 
 
(26,022)
 
Other assets
 
 
(290,062)
 
 
-
 
 
(290,062)
 
Accrued interest payable
 
 
(608,536)
 
 
-
 
 
(608,536)
 
Fees and expenses payable to Manager
 
 
(142,000)
 
 
-
 
 
(142,000)
 
Other accounts payable and accrued expenses
 
 
333,445
 
 
-
 
 
333,445
 
Net cash provided by operating activities
 
 
2,841,319
 
 
-
 
 
2,841,319
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
Purchase of available-for-sale securities
 
 
(109,386,478)
 
 
-
 
 
(109,386,478)
 
Purchase of mortgage loans held-for-sale
 
 
(297,706,381)
 
 
-
 
 
(297,706,381)
 
Purchase of mortgage service rights
 
 
(2,671,876)
 
 
-
 
 
(2,671,876)
 
Purchase of FHLB stock
 
 
(2,403,000)
 
 
-
 
 
(2,403,000)
 
Proceeds from mortgage loans held-for-sale
 
 
291,898,820
 
 
-
 
 
291,898,820
 
Proceeds from sales of available-for-sale securities
 
 
245,214,358
 
 
-
 
 
245,214,358
 
Net proceeds from (payments for) derivative contracts
 
 
(12,299,683)
 
 
-
 
 
(12,299,683)
 
Principal payments from available-for-sale securities
 
 
53,998,105
 
 
-
 
 
53,998,105
 
Principal payments from mortgage loans held-for-sale
 
 
-
 
 
-
 
 
-
 
Deferred securitization costs
 
 
(189,244)
 
 
-
 
 
(189,244)
 
Investment related receivable
 
 
71,006,526
 
 
-
 
 
71,006,526
 
Restricted cash
 
 
(144,112)
 
 
-
 
 
(144,112)
 
Net cash used in investing activities
 
 
237,317,035
 
 
-
 
 
237,317,035
 
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
Net proceeds from issuance of common stock
 
 
(344,889)
 
 
-
 
 
(344,889)
 
Net proceeds from issuance of preferred stock
 
 
-
 
 
-
 
 
-
 
Change in deferred offering costs
 
 
(76,766)
 
 
-
 
 
(76,766)
 
Dividends paid on common stock
 
 
(15,457,238)
 
 
-
 
 
(15,457,238)
 
Dividends paid on preferred stock
 
 
(2,641,527)
 
 
-
 
 
(2,641,527)
 
Proceeds from repurchase agreements - available-for-sale securities
 
 
4,432,684,999
 
 
-
 
 
4,432,684,999
 
Proceeds from repurchase agreements - mortgage loans held-for-sale
 
 
57,432,865
 
 
-
 
 
57,432,865
 
Proceeds from FHLBI advances
 
 
104,800,000
 
 
-
 
 
104,800,000
 
Payments for FHLBI advances
 
 
(53,400,000)
 
 
 
 
 
 
 
Principal repayments of repurchase agreements - available-for-sale securities
 
 
(4,713,249,999)
 
 
-
 
 
(4,713,249,999)
 
Principal repayments of repurchase agreements - mortgage loans held-for-sale
 
 
(54,697,754)
 
 
-
 
 
(54,697,754)
 
Net cash provided by financing activities
 
 
(244,950,309)
 
 
-
 
 
(191,550,309)
 
Net increase (decrease) in cash and cash equivalents
 
 
(4,791,955)
 
 
-
 
 
48,608,045
 
Cash and cash equivalents, beginning of period
 
 
32,274,285
 
 
-
 
 
32,274,285
 
Cash and cash equivalents, end of period
 
$
27,482,330
 
$
-
 
$
80,882,330
 
Supplemental disclosure of cash flow information
 
 
 
 
 
 
 
 
 
 
Cash paid for interest
 
$
6,730,818
 
$
-
 
$
6,730,818
 
Non-cash investing and financing activities information
 
 
 
 
 
 
 
 
 
 
Restricted stock compensation expense
 
$
50,585
 
$
-
 
$
50,585
 
Dividends declared but not paid at end of period
 
$
29,349
 
$
-
 
$
29,349
 
Net change in unrealized gain (loss) on available-for-sale securities
 
$
3,638,597
 
$
-
 
$
3,638,597
 
Consolidation of multi-family loans held in securitization trusts
 
$
1,563,385,916
 
$
-
 
$
1,563,385,916
 
Consolidation of residential loans held in securitization trusts
 
$
445,230,977
 
$
-
 
$
445,230,977
 
Consolidation of multi-family securitized debt obligations
 
$
1,477,807,591
 
$
-
 
$
1,477,807,591
 
Consolidation of residential securitized debt obligations
 
$
393,218,978
 
$
-
 
$
393,218,978
 
MBS securities recorded upon adoption of revised accounting standard for repurchase agreement financing
 
$
210,238,653
 
$
-
 
$
210,238,653
 
Repurchase agreements recorded upon adoption of revised accounting standard for repurchase agreement financing
 
$
149,293,000
 
$
-
 
$
149,293,000