Western Asset Mortgage Capital Corporation Announces Third Quarter 2016 Results
Conference Call and Webcast Scheduled for Tomorrow, Thursday, November 3, 2016 at 11:00 a.m. Eastern Time/8:00 a.m. Pacific Time
PASADENA, Calif., Nov. 2, 2016 /PRNewswire/ -- Western Asset Mortgage Capital Corporation (the "Company" or "WMC") (NYSE: WMC) today reported its results for the third quarter ended September 30, 2016.
THIRD QUARTER 2016 HIGHLIGHTS
- $0.31 per share common dividend declared.
- GAAP net income of $32.3 million, or $0.77 per basic and diluted share.
- Core earnings plus drop income of $14.8 million, or $0.35 per basic and diluted share.1,2
- 1.85% annualized net interest spread on our investment portfolio.1,5
- Constant prepayment rate on the Company's Agency RMBS portfolio of 11.4% for the quarter.
- $11.48 per share net book value as of September 30, 2016, net of third quarter common dividend.
- Economic return on book value was 7.1%1,3 for the quarter.
- 5.2x leverage as of September 30, 2016 (7.1x leverage when adjusted for net TBA position1,4).
MANAGEMENT COMMENTARY
"I am pleased to report that we delivered another solid performance in the third quarter, generating an economic return on book value of 7.1% and higher sequential core earnings plus drop income of $14.8 million, or $0.35 per share. We remained focused on our long-term goal of generating strong total return for our shareholders through attractive dividends derived from sustainable core earnings and appreciation in the value of our portfolio. In our view, WMC's strategic advantage in pursuing this goal is its ability to draw on the deep investment experience and team at Western Asset Management Company, our Manager, as well as the breadth of its global investment, risk management, and operational infrastructure," said Jennifer Murphy, Chief Executive Officer of the Company. "Our third 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 interest rate volatility during the quarter, our portfolio performed well, driven by tightening spreads across all of our sector holdings and a positive contribution from our hedge positions, and as a result, our book value increased sequentially by 4.3%, net of our third quarter dividend. In addition, we increased our Agency RMBS, Whole-Loans and TBA exposure during the third quarter, enabling us to increase our core earnings plus drop income by approximately $2.2 million, or $0.05 per share, when compared to the second quarter 2016."
"We are pleased with our financial results for the quarter and remain optimistic going forward. 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.
THIRD QUARTER 2016 RESULTS
The below table reflects a summary of our operating results:
| For the Three Months Ended |
||||||||
| GAAP Results |
September 30, 2016 |
June 30, 2016 |
||||||
| Net Interest Income |
$ |
21,469 |
$ |
21,493 |
||||
| Other Income (Loss): |
||||||||
| Realized gain (loss) on sale of investments, net |
1,439 |
(352) |
||||||
| Other than temporary impairment |
(4,978) |
(6,356) |
||||||
| Unrealized gain (loss), net |
15,292 |
21,510 |
||||||
| Gain (loss) on derivative instruments, net |
6,121 |
(14,165) |
||||||
| Other, net |
(60) |
234 |
||||||
| Other Income (loss) |
17,814 |
871 |
||||||
| Total Expenses |
4,762 |
5,061 |
||||||
| Income before income taxes |
34,521 |
17,303 |
||||||
| Income tax provision (benefit) |
2,239 |
— |
||||||
| Net income (loss) |
$ |
32,282 |
$ |
17,303 |
||||
| Net income (loss) per Common Share – Basic/Diluted |
$ |
0.77 |
$ |
0.41 |
||||
| Non-GAAP Results |
||||||||
| Core earnings plus drop income(1) |
$ |
14,838 |
$ |
12,676 |
||||
| Core earnings plus drop income per Common Share – Basic/Diluted |
$ |
0.35 |
$ |
0.30 |
||||
| Weight average yield(2) |
4.28 |
% |
4.45 |
% |
||||
| Effective cost of funds(3) |
2.43 |
% |
2.44 |
% |
||||
| Annualized net interest spread(2)(3) |
1.85 |
% |
2.01 |
% |
||||
| Annualized constant prepayment rate (CPR)(4) |
11.4 |
% |
12.1 |
% |
||||
| (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 the net amount paid, including accrued amounts for interest rate swaps and premium amortization for MAC interest rate swaps during the periods. |
| (4) |
Annualized CPR on Agency RMBS. |
PORTFOLIO COMPOSITION
As of September 30, 2016, the Company owned an aggregate investment portfolio equaling $2.9 billion in market value. The following table sets forth additional information regarding the Company's portfolio as of September 30, 2016:
| Investment Portfolio (dollars in thousands) |
Coupon |
Principal |
Amortized |
Fair Value |
||||||||||
| Agency |
||||||||||||||
| 30-year fixed rate |
3.0% |
$ |
226,157 |
$ |
234,817 |
$ |
235,260 |
|||||||
| 3.5% |
214,969 |
226,091 |
227,788 |
|||||||||||
| 4.0% |
326,886 |
354,379 |
357,758 |
|||||||||||
| 4.5% |
329,114 |
351,870 |
368,843 |
|||||||||||
| 5.0% |
51,330 |
57,598 |
58,461 |
|||||||||||
| 5.5% |
2,369 |
2,708 |
2,669 |
|||||||||||
| 6.0% |
2,444 |
2,703 |
2,861 |
|||||||||||
| 20-year fixed rate |
3.5% |
130,342 |
137,010 |
139,557 |
||||||||||
| 4.0% |
372,681 |
392,188 |
404,926 |
|||||||||||
| Agency RMBS IOs and IIOs(1) |
3.2% |
N/A |
52,463 |
53,445 |
||||||||||
| Agency CMBS |
4.5% |
4,553 |
4,553 |
4,283 |
||||||||||
| Agency CMBS IOs and IIOs(2) |
1.2% |
N/A |
9,739 |
9,455 |
||||||||||
| Total Agency |
3.4% |
$ |
1,660,845 |
$ |
1,826,119 |
$ |
1,865,306 |
|||||||
| Non-Agency |
||||||||||||||
| Non-Agency RMBS |
4.0% |
$ |
422,498 |
$ |
294,221 |
$ |
309,495 |
|||||||
| Non-Agency RMBS IOs and IIOs(3) |
5.7% |
N/A |
61,304 |
85,647 |
||||||||||
| Non-Agency CMBS |
5.0% |
479,405 |
393,994 |
368,898 |
||||||||||
| Total Non-Agency |
4.0% |
$ |
901,903 |
$ |
749,519 |
$ |
764,040 |
|||||||
| Other Securities(4) |
7.7% |
42,384 |
64,384 |
63,326 |
||||||||||
| Residential Whole-Loans |
4.8% |
198,651 |
199,832 |
204,882 |
||||||||||
| Securitized Commercial Loan(5) |
9.0% |
25,000 |
25,000 |
24,138 |
||||||||||
| Total Portfolio |
4.0% |
$ |
2,828,783 |
$ |
2,864,854 |
$ |
2,921,692 |
|||||||
| (1) |
Includes $25,274 of amortized cost and $25,438 of fair value for Agency RMBS IOs and IIOs accounted for as derivatives for GAAP. |
| (2) |
Includes $9,182 of amortized cost and $8,850 of fair value for Agency CMBS IOs and IIOs accounted for as derivatives for GAAP. |
| (3) |
Includes $2,279 of amortized cost and $4,170 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 $22.4 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. |
PORTFOLIO FINANCING AND HEDGING
Financing
At September 30, 2016, the Company financed its portfolio with $2.5 billion of borrowings under master repurchase agreements with 18 of its 28 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 September 30, 2016 (dollars in thousands):
| Repurchase Agreements |
Balance |
Weighted |
Weighted |
||||||
| Agency RMBS |
$ |
1,784,448 |
0.75 |
% |
31 |
||||
| Agency CMBS |
10,725 |
1.66 |
% |
31 |
|||||
| Non-Agency RMBS |
270,060 |
2.32 |
% |
33 |
|||||
| Non-Agency CMBS |
256,544 |
2.36 |
% |
33 |
|||||
| Whole-Loans and securitized commercial loan |
173,901 |
2.78 |
% |
15 |
|||||
| Other Securities |
27,858 |
3.05 |
% |
22 |
|||||
| Total |
$ |
2,523,536 |
1.25 |
% |
30 |
||||
Hedging
The Company has entered into $3.7 billion notional value of pay-fixed interest rate swaps, excluding forward starting swaps of $1.8 billion (approximately 7.0 months forward), which have variable maturities between October 2, 2017 and February 12, 2044, and $4.0 billion notional value of pay-variable interest rate swaps, which have variable maturities between February 5, 2020 and February 5, 2045.
The following tables summarize the average pay rate and average maturity for the Company's interest rate swaps as of September 30, 2016:
| Fixed Pay Rate Swap Transactions |
|||||||||
| (dollars in thousands) |
|||||||||
| Remaining Term to Maturity |
Notional Value |
Average |
Average |
||||||
| Greater than 1 year and less than 3 years |
$ |
1,098,900 |
1.1 |
% |
1.6 |
||||
| Greater than 3 years and less than 5 years |
2,006,200 |
1.8 |
% |
4.2 |
|||||
| Greater than 5 years |
2,358,300 |
2.6 |
% |
9.9 |
|||||
| Total |
$ |
5,463,400 |
2.0 |
% |
6.1 |
||||
| Variable Pay Rate Swap Transactions |
|||||||||
| (dollars in thousands) |
|||||||||
| Remaining Term to Maturity |
Notional Value |
Average Variable Pay Rate |
Average Maturity (Years) |
||||||
| Greater than 3 years and less than 5 years |
$ |
2,036,500 |
0.7 |
% |
4.1 |
||||
| Greater than 5 years |
1,936,500 |
0.8 |
% |
10.1 |
|||||
| Total |
$ |
3,973,000 |
0.8 |
% |
7.0 |
||||
DIVIDEND
On September 22, 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 $13.75 per share in a combination of cash and stock.
CONFERENCE CALL
The Company will host a conference call with a live webcast tomorrow, November 3rd, at 11:00 a.m. Eastern Time/8:00 a.m. Pacific Time, to discuss financial results for the Third 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/10093817 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 November 17, 2016 by dialing (877) 344-7529 from the United States, or (412) 317-0088 from outside the United States, and entering conference ID 10093817. 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
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.
| 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 $3.1 million for the three months ended September 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 dividing by the beginning book value. |
| 4 |
As of September 30, 2016, the net long position in TBAs was $890.0 million in notional value. |
| 5 |
Includes interest-only securities accounted for as derivatives, total return swap and the cost of interest rate swaps. |
-Financial Tables to Follow-
| Western Asset Mortgage Capital Corporation and Subsidiaries |
||||||||
| Consolidated Balance Sheets |
||||||||
| (in thousands—except share and per share data) |
||||||||
| September 30, 2016 |
December 31, 2015 |
|||||||
| Assets: |
||||||||
| Cash and cash equivalents |
$ |
30,965 |
$ |
24,711 |
||||
| Mortgage-backed securities and other securities, at fair value ($2,660,129 and $2,777,717 pledged as collateral, at fair value, respectively) |
2,692,672 |
2,851,127 |
||||||
| Residential Whole-Loans, at fair value ($204,882 and $218,538 pledged as collateral, at fair value, respectively) |
204,882 |
218,538 |
||||||
| Securitized commercial loan, at fair value |
24,138 |
25,000 |
||||||
| Investment related receivable |
12,123 |
572 |
||||||
| Accrued interest receivable |
25,285 |
22,621 |
||||||
| Due from counterparties |
270,398 |
249,563 |
||||||
| Derivative assets, at fair value |
127,862 |
21,915 |
||||||
| Other assets |
756 |
382 |
||||||
| Total Assets (1) |
$ |
3,389,081 |
$ |
3,414,429 |
||||
| Liabilities and Stockholders' Equity: |
||||||||
| Liabilities: |
||||||||
| Borrowings under repurchase agreements, net |
$ |
2,523,480 |
$ |
2,585,667 |
||||
| Securitized debt, at fair value |
10,621 |
11,000 |
||||||
| Accrued interest payable |
18,311 |
20,431 |
||||||
| Investment related payables |
— |
66,146 |
||||||
| Due to counterparties |
6,047 |
9,950 |
||||||
| Derivative liability, at fair value |
330,799 |
180,177 |
||||||
| Accounts payable and accrued expenses |
2,689 |
2,078 |
||||||
| Payable to related party |
2,714 |
3,019 |
||||||
| Dividend payable |
12,995 |
24,313 |
||||||
| Total Liabilities (2) |
2,907,656 |
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 |
764,678 |
763,283 |
||||||
| Retained earnings (accumulated deficit) |
(283,672) |
(252,054) |
||||||
| Total Stockholders' Equity |
481,425 |
511,648 |
||||||
| Total Liabilities and Stockholders' Equity |
$ |
3,389,081 |
$ |
3,414,429 |
||||
| Western Asset Mortgage Capital Corporation and Subsidiaries |
||||||||
| Consolidated Balance Sheets (Continued) |
||||||||
| (in thousands—except share and per share data) |
||||||||
| September 30, 2016 |
December 31, 2015 |
|||||||
| (1) Assets of consolidated VIEs included in the total assets above: |
||||||||
| Residential Whole-Loans, at fair value ($204,882 and $218,538 pledged as collateral, at fair value, respectively) |
$ |
204,882 |
$ |
218,538 |
||||
| Securitized commercial loan, at fair value |
24,138 |
25,000 |
||||||
| Investment related receivable |
3,230 |
— |
||||||
| Accrued interest receivable |
1,745 |
1,836 |
||||||
| Total assets of consolidated VIEs |
$ |
233,995 |
$ |
245,374 |
||||
| (2) Liabilities of consolidated VIEs included in the total liabilities above: |
||||||||
| Securitized debt, at fair value |
$ |
10,621 |
$ |
11,000 |
||||
| Accrued interest payable |
82 |
85 |
||||||
| Accounts payable and accrued expenses |
2 |
2 |
||||||
| Total liabilities of consolidated VIEs |
$ |
10,705 |
$ |
11,087 |
||||
| Western Asset Mortgage Capital Corporation and Subsidiaries |
||||||||||||||||
| Consolidated Statements of Operations (Unaudited) |
||||||||||||||||
| (in thousands—except share and per share data) |
||||||||||||||||
| For the three |
For the three |
For the nine |
For the nine |
|||||||||||||
| Net Interest Income |
||||||||||||||||
| Interest income |
$ |
29,154 |
$ |
35,821 |
$ |
87,992 |
$ |
117,656 |
||||||||
| Interest expense |
7,685 |
6,981 |
23,391 |
19,960 |
||||||||||||
| Net Interest Income |
21,469 |
28,840 |
64,601 |
97,696 |
||||||||||||
| Other Income (Loss) |
||||||||||||||||
| Realized gain (loss) on sale of investments, net |
1,439 |
(2,482) |
(4,968) |
9,267 |
||||||||||||
| Other than temporary impairment |
(4,978) |
(5,917) |
(22,131) |
(14,884) |
||||||||||||
| Unrealized gain (loss), net |
15,292 |
24,723 |
47,571 |
10,284 |
||||||||||||
| Gain (loss) on derivative instruments, net |
6,121 |
(41,363) |
(53,214) |
(76,511) |
||||||||||||
| Other, net |
(60) |
(29) |
(158) |
1,744 |
||||||||||||
| Other Income (Loss) |
17,814 |
(25,068) |
(32,900) |
(70,100) |
||||||||||||
| Expenses |
||||||||||||||||
| Management fee to affiliate |
2,604 |
2,761 |
7,945 |
8,133 |
||||||||||||
| Other operating expenses |
188 |
799 |
809 |
1,472 |
||||||||||||
| General and administrative expenses |
||||||||||||||||
| Compensation expense (including non-cash stock based compensation of $433, $509, $1,351 and $1,969, respectively) |
868 |
857 |
2,254 |
3,006 |
||||||||||||
| Professional fees |
723 |
882 |
3,947 |
3,261 |
||||||||||||
| Other general and administrative expenses |
379 |
325 |
1,226 |
1,123 |
||||||||||||
| Total general and administrative expenses |
1,970 |
2,064 |
7,427 |
7,390 |
||||||||||||
| Total Expenses |
4,762 |
5,624 |
16,181 |
16,995 |
||||||||||||
| Income (loss) before income taxes |
34,521 |
(1,852) |
15,520 |
10,601 |
||||||||||||
| Income tax provision (benefit) |
2,239 |
— |
2,239 |
— |
||||||||||||
| Net income (loss) |
$ |
32,282 |
$ |
(1,852) |
$ |
13,281 |
$ |
10,601 |
||||||||
| Net income (loss) per Common Share – Basic |
$ |
0.77 |
$ |
(0.05) |
$ |
0.31 |
$ |
0.24 |
||||||||
| Net income (loss) per Common Share – Diluted |
$ |
0.77 |
$ |
(0.05) |
$ |
0.31 |
$ |
0.24 |
||||||||
| Dividends Declared per Share of Common Stock |
$ |
0.31 |
$ |
0.60 |
$ |
1.07 |
$ |
1.91 |
||||||||
| 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 and nine months ended September 30, 2016 and September 30, 2015: |
||||||||||||||||
| (dollars in thousands) |
Three months |
Three months |
Nine months |
Nine months |
||||||||||||
| Net Income (loss) – GAAP |
$ |
32,282 |
$ |
(1,852) |
$ |
13,281 |
10,601 |
|||||||||
| Provision for income tax |
2,239 |
— |
2,239 |
— |
||||||||||||
| Net income (loss) before provision for income tax |
34,521 |
(1,852) |
15,520 |
10,601 |
||||||||||||
| Adjustments: |
||||||||||||||||
| Investments: |
||||||||||||||||
| Unrealized (gain) loss on investments and securitized debt |
(15,292) |
(24,723) |
(47,571) |
(10,284) |
||||||||||||
| Other than temporary impairment |
4,978 |
5,917 |
22,131 |
14,884 |
||||||||||||
| Realized (gain) loss on sale of investments |
(1,439) |
2,482 |
4,968 |
(9,267) |
||||||||||||
| Realized (gain) loss on foreign currency transactions |
149 |
275 |
266 |
(2,523) |
||||||||||||
| Unrealized (gain) loss on foreign currency transactions |
195 |
(201) |
639 |
859 |
||||||||||||
| Derivative Instruments: |
||||||||||||||||
| Net realized (gain) loss on derivatives |
14,242 |
(20,944) |
(11,479) |
(12,829) |
||||||||||||
| Unrealized (gain) loss on derivatives |
(26,054) |
58,546 |
46,073 |
82,952 |
||||||||||||
| Non-cash stock-based compensation expense |
433 |
509 |
1,351 |
1,969 |
||||||||||||
| Total adjustments |
(22,788) |
21,861 |
16,378 |
65,761 |
||||||||||||
| Core Earnings – Non-GAAP Financial Measure |
$ |
11,733 |
$ |
20,009 |
$ |
31,898 |
$ |
76,362 |
||||||||
| Basic Core Earnings per Share of Common Stock and Participating Securities - Non-GAAP Financial Measure |
$ |
0.28 |
$ |
0.48 |
$ |
0.76 |
$ |
1.82 |
||||||||
| Diluted Core Earnings per Share of Common Stock and Participating Securities - Non-GAAP Financial Measure |
$ |
0.28 |
$ |
0.48 |
$ |
0.76 |
$ |
1.82 |
||||||||
| Basic weighted average common shares and participating securities |
41,970,108 |
41,946,885 |
41,959,152 |
41,896,839 |
||||||||||||
| Diluted weighted average common shares and participating securities |
41,970,108 |
41,946,885 |
41,959,152 |
41,896,839 |
||||||||||||
| 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 nine months ended September 30, 2016 and September 30, 2015: |
||||||||||||||||
| (dollars in thousands) |
Three months |
Three months |
Nine months |
Nine months |
||||||||||||
| Coupon interest income |
$ |
34,944 |
$ |
49,287 |
$ |
109,514 |
$ |
161,835 |
||||||||
| Premium accretion, discount amortization and amortization of basis, net |
(5,790) |
(13,466) |
(21,522) |
(44,179) |
||||||||||||
| Interest income |
$ |
29,154 |
$ |
35,821 |
$ |
87,992 |
$ |
117,656 |
||||||||
| Contractual interest income, net of amortization of basis on Agency and Non-Agency Interest-Only Strips, classified as derivatives(1): |
||||||||||||||||
| Coupon interest income |
$ |
3,503 |
5,436 |
11,113 |
16,700 |
|||||||||||
| Amortization of basis (Non-GAAP Financial Measure) |
(2,827) |
(4,163) |
(8,930) |
(12,877) |
||||||||||||
| Contractual interest income, net on Foreign currency swaps(1) |
61 |
190 |
268 |
585 |
||||||||||||
| Contractual interest income, net on Total return swaps(1) |
308 |
— |
836 |
— |
||||||||||||
| Subtotal |
1,045 |
1,463 |
3,287 |
4,408 |
||||||||||||
| 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 |
$ |
30,199 |
$ |
37,284 |
$ |
91,279 |
$ |
122,064 |
||||||||
| (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 nine months ended September 30, 2016 and September 30, 2015: |
||||||||||||||
| Three months ended September 30, 2016 |
Nine months ended September 30, 2016 |
|||||||||||||
| (dollars in thousands) |
Reconciliation |
Cost of Funds/Effective Borrowing Costs |
Reconciliation |
Cost of Funds/Effective Borrowing Costs |
||||||||||
| Interest expense |
$ |
7,685 |
1.29 |
% |
$ |
23,391 |
1.31 |
% |
||||||
| Net interest paid - interest rate swaps |
6,736 |
1.14 |
% |
21,907 |
1.22 |
% |
||||||||
| Effective Borrowing Costs |
$ |
14,421 |
2.43 |
% |
$ |
45,298 |
2.53 |
% |
||||||
| Weighted average repurchase borrowings |
$ |
2,365,695 |
$ |
2,389,321 |
||||||||||
| Three months ended September 30, 2015 |
Nine months ended September 30, 2015 |
|||||||||||||
| (dollars in thousands) |
Reconciliation |
Cost of Funds/Effective Borrowing Costs |
Reconciliation |
Cost of Funds/Effective Borrowing Costs |
||||||||||
| Interest expense |
$ |
6,981 |
0.90 |
% |
$ |
19,960 |
0.75 |
% |
||||||
| Net interest paid - interest rate swaps |
5,224 |
0.68 |
% |
10,796 |
0.41 |
% |
||||||||
| Effective Borrowing Costs |
$ |
12,205 |
1.58 |
% |
$ |
30,756 |
1.16 |
% |
||||||
| Weighted average repurchase borrowings |
$ |
3,064,689 |
$ |
3,536,381 |
||||||||||
SOURCE Western Asset Mortgage Capital Corporation
Related Links
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article