Invesco Mortgage Capital Inc. Reports First Quarter 2016 Financial Results

ATLANTA, May 9, 2016 /PRNewswire/ -- 

Highlights

  • Q1 2016 core earnings* of $49.9 million, core earnings per common share* of $0.44, and a common stock dividend of $0.40 per share
  • Q1 2016 book value per diluted common share** of $16.53 vs. $17.14 at Q4 2015
  • Economic return*** for the three months ended March 31, 2016 of (1.2%)
  • Q1 2016 comprehensive loss attributable to common stockholders was $33.9 million or ($0.30) per common share vs. $40.6 million or ($0.35) per common share for Q4 2015
  • Q1 2016 net loss attributable to common stockholders of $157.3 million or ($1.39) basic and diluted earnings per common share reflecting a $238.5 million net loss on interest rate hedges
  • Funded four commercial loans totaling $70 million, and bought back 2.1 million shares of common stock for $25 million in Q1 2016

Invesco Mortgage Capital Inc. IVR (the "Company") today announced financial results for the quarter ended March 31, 2016, reporting core earnings* of $0.44 per common share and book value per diluted common share** of $16.53.

Significant market volatility driven by global growth concerns caused credit spreads to widen and interest rates to fall during the first quarter of 2016. The Company was well served to be diversified in the environment.  "Our equity is allocated 36% to commercial credit, 34% to Agency RMBS and 30% to residential credit as of March 31, 2016.  We believe the Company is positioned well by owning a collection of high quality assets with attractive yields.  We used available cash flow during the quarter to fund four commercial real estate loans totaling $70 million and to repurchase 2.1 million shares of common stock," said Richard King, President and CEO.

"Our asset quality continues to improve as the loans underlying our assets continue to season and benefit from growing borrower equity due to property price appreciation," said Mr. King. Management remains committed to employing capital in strategies that seek to optimize risk-adjusted returns to our shareholders. "The combination of improving asset quality, shortening maturities, and lower leverage should continue to reduce book value volatility and improve economic return***," added Mr. King.  

* Core earnings (and by calculation, core earnings per common share), effective interest income (and by calculation, effective yield), effective interest expense (and by calculation, effective cost of funds), effective net interest income (and by calculation, effective interest rate margin), and repurchase agreement debt-to-equity ratio are non-Generally Accepted Accounting Principles ("GAAP") financial measures. Refer to the section entitled "Non-GAAP Financial Measures" below for important disclosures and a reconciliation to the most comparable U.S. GAAP measures of net income attributable to common stockholders (and by calculation, basic earnings (loss) per common share), total interest income (and by calculation, yield), total interest expense (and by calculation, cost of funds), net interest income (and by calculation, net interest rate margin) and debt-to-equity ratio.


**Book value per diluted common share is calculated as total equity less the liquidation preference of our Series A Preferred Stock ($140.0 million) and Series B Preferred Stock ($155.0 million); divided by total common shares outstanding plus Operating Partnership Units convertible into shares of common stock (1,425,000 shares).


***Economic return for the quarter ended March 31, 2016 is defined as the change in book value per diluted common share from December 31, 2015 to March 31, 2016 of ($0.61); plus dividends declared of $0.40 per common share; divided by the December 31, 2015 book value per diluted common share of $17.14.

 

Key performance indicators for the quarters ended March 31, 2016 and December 31, 2015 are summarized in the table below.

($ in millions, except share amounts)

Q1 '16

Q4 '15


(unaudited)

(unaudited)

Average earning assets (at amortized costs)

$15,446.8


$19,002.2


Average borrowed funds

13,532.6


16,941.2


Average equity

$1,939.2


$2,128.1





Interest income

$126.0


$154.5


Interest expense

50.1


66.0


Net interest income

75.9


88.5


Total other income (loss)

(217.8)


34.8


Total expenses

11.5


13.1


Net income (loss)

(153.5)


110.2


Net income (loss) attributable to non-controlling interest

(1.9)


1.3


Dividends to preferred stockholders

5.7


5.7


Net income (loss) attributable to common stockholders

($157.3)


$103.2





Average portfolio yield

3.26

%

3.25

%

Cost of funds

1.48

%

1.56

%

Debt to equity ratio

6.1

x

6.3

x

Book value per common share (diluted)**

$16.53


$17.14


Earnings (loss) per common share (basic)

($1.39)


$0.88


Dividends declared per common share

$0.40


$0.40


Dividends declared per preferred share on Series A Preferred Stock

$0.4844


$0.4844


Dividends declared per preferred share on Series B Preferred Stock

$0.4844


$0.4844





Non-GAAP Financial Measures*:



Core earnings

$49.9


$49.3


Core earnings per common share

$0.44


$0.42


Effective interest income

$132.3


$160.9


Effective yield

3.42

%

3.38

%

Effective interest expense

$66.3


$96.4


Effective cost of funds

1.96

%

2.27

%

Effective net interest income

$66.0


$64.5


Effective interest rate margin

1.46

%

1.11

%

Repurchase agreement debt-to-equity ratio

5.8

x

5.7

x

 

* Core earnings (and by calculation, core earnings per common share), effective interest income (and by calculation, effective yield), effective interest expense (and by calculation, effective cost of funds), effective net interest income (and by calculation, effective interest rate margin), and repurchase agreement debt-to-equity ratio are non-Generally Accepted Accounting Principles ("GAAP") financial measures. Refer to the section entitled "Non-GAAP Financial Measures" below for important disclosures and a reconciliation to the most comparable U.S. GAAP measures of net income attributable to common stockholders (and by calculation, basic earnings (loss) per common share), total interest income (and by calculation, yield), total interest expense (and by calculation, cost of funds), net interest income (and by calculation, net interest rate margin) and debt-to-equity ratio.


**Book value per diluted common share is calculated as total equity less the liquidation preference of our Series A Preferred Stock ($140.0 million) and Series B Preferred Stock ($155.0 million); divided by total common shares outstanding plus Operating Partnership Units convertible into shares of common stock (1,425,000 shares).

 

Financial Summary

During the first quarter of 2016, the Company generated $49.9 million in core earnings, an increase of $0.6 million or 1.2% from the fourth quarter of 2015. Net loss attributable to common stockholders for the first quarter of 2016 was $157.3 million, compared to net income attributable to common stockholders of $103.2 million for the fourth quarter of 2015.  The first quarter of 2016 net loss attributable to common stockholders was primarily due to a $238.5 million net loss on derivative instruments versus a $68.3 million net gain on derivative instruments in the fourth quarter of 2015. During the first quarter of 2016, the Company incurred unrealized losses on derivative instruments of $166.5 million due to the fall in rates, which was the primary driver of the net loss. Also contributing to the net loss, the Company realized losses on derivative instruments of $43.0 million as it repositioned its hedging portfolio in response to lower market expectations of an increase in the Federal funds interest rate later this year. Book value per diluted common share for the first quarter of 2016 decreased to $16.53 primarily due to realized and unrealized losses associated with derivative instruments.  

During the fourth quarter of 2015, the Company completed the sale of certain beneficial interests issued by its consolidated residential loan securitizations and deconsolidated the residential securitizations. Average assets, average borrowings, interest income and interest expense were significantly lower in the first quarter of 2016 relative to the fourth quarter of 2015 due to the Company's sale in residential securitizations in the fourth quarter of 2015. Average earning assets decreased to $15.4 billion for the quarter ended March 31, 2016 compared to $19.0 billion for the quarter ended December 31, 2015, and interest income decreased to $126.0 million compared to $154.5 million during the quarter ended December 31, 2015.  The decrease in average earning assets and interest income was primarily due to the deconsolidation of the residential securitizations which held $2.6 billion of average earning residential loan assets with an average yield of 3.52% and earned $22.9 million of interest income in the fourth quarter of 2015.  In addition, the Company's average mortgage-backed and credit risk transfer securities balance decreased $1.0 billion from the fourth quarter of 2015 primarily due to continued paydowns and sales of securities. During the first quarter of 2016, the Company utilized a portion of the proceeds from paydowns and sales of investments to invest $70 million in four new commercial real estate loans and buy back $25 million of common stock.

Average portfolio yield rose to 3.26% for the first quarter of 2016 from 3.25% during the fourth quarter of 2015.  Average portfolio yield in the fourth quarter of 2015 included average yield from residential loans of 3.52%. During the first quarter of 2016, the Company sold lower yielding assets and reinvested proceeds primarily into commercial real estate loans and stock repurchases.

For the quarter ended March 31, 2016, the Company had average borrowed funds of $13.5 billion compared to $17.0 billion for the fourth quarter of 2015 and interest expense of $50.1 million compared to $66.0 million during the quarter ended December 31, 2015. Average borrowed funds and interest expense decreased primarily due to the deconsolidation of the residential securitizations which held $2.3 billion of average asset-backed securities with an average borrowing rate of 3.03% and incurred $17.1 million of interest expense in the fourth quarter of 2015. In addition, average borrowings for the Company's mortgage-backed and credit risk transfer securities portfolio decreased $1.1 billion from the fourth quarter of 2015 primarily due to continued paydowns, and sales of securities.

The Company's cost of funds was 1.48% and 1.56% for the first quarter of 2016 and fourth quarter of 2015, respectively.  Cost of funds would have been lower in the fourth quarter of 2015 excluding the consolidated residential loan securitizations.  The Company's cost of funds for borrowings to finance its mortgage-backed and credit risk transfer securities rose during the quarter due to the impact of the December increase in the federal funds interest rate. 

In the first quarter, the Company's leverage decreased approximately 0.2 times due to a reduction in repurchase agreement balances as the Company used cash from sales of securities, principal prepayments and maturities to reduce borrowings as well as repurchase stock rather than reinvest in target assets.

Total expenses for the first quarter of 2016 were approximately $11.5 million, compared to $13.1 million for the fourth quarter of 2015. The fourth quarter of 2015 included $1.7 million of securitization trust expenses associated with direct operating costs of the Company's residential securitizations.  Management fees totaled $9.5 million in the first quarter, down from $9.8 million in the fourth quarter of 2015 primarily due to the repurchase of $75.6 million of common stock in the fourth quarter of 2015. General and administrative expenses were $2.0 million in the first quarter of 2016, an increase of $0.5 million from the fourth quarter of 2015.  General and administrative expenses increased primarily due to costs associated with repositioning the Company's hedging portfolio and closing new commercial loan investments.

The ratio of annualized operating expenses to average equity* for the first quarter of 2016 was 2.38%, an increase of 24 basis points from the fourth quarter of 2015 reflecting the aforementioned increase in first quarter expenses and lower average equity.

In the first quarter of 2016, the Company bought back 2.1 million shares of common stock for $25.0 million.  Over the past year, the Company has repurchased 9.42% of its outstanding shares as of March 31, 2015. 

The Company declared the following dividends: a common stock dividend of $0.40 per share paid on April 26, 2016; a Series A preferred stock dividend of $0.4844 per share paid on April 25, 2016; and a Series B preferred stock dividend of $0.4844 per share that will be paid on June 27, 2016.

*The ratio of annualized operating expenses to average equity is calculated as the annualized sum of management fees plus general and administrative expenses divided by average equity. Average equity is calculated based on a weighted balance basis. The Company excludes expenses of consolidated securitization trusts from this calculation to facilitate comparison of the Company's operating expenses to peers.

 

About Invesco Mortgage Capital Inc.

Invesco Mortgage Capital Inc. is a real estate investment trust that focuses on financing and managing residential and commercial mortgage-backed securities and mortgage loans. Invesco Mortgage Capital Inc. is externally managed and advised by Invesco Advisers, Inc., a subsidiary of Invesco Ltd., a leading independent global investment management firm.

Earnings Call

Members of the investment community and the general public are invited to listen to the Company's earnings conference call on Tuesday, May 10, 2016, at 9:00 a.m. ET, by calling one of the following numbers:

North America Toll Free:

800-857-7465

International:

1-312-470-0052

Passcode:

Invesco

 

An audio replay will be available until 5:00 pm ET on May 24, 2016 by calling:

800-925-1940 (North America) or 1-402-998-1654 (International)

The presentation slides that will be reviewed during the call will be available on the Company's website at www.invescomortgagecapital.com.

Cautionary Notice Regarding Forward-Looking Statements

This press release, the related presentation and comments made in the associated conference call, may include statements and information that constitute "forward-looking statements" within the meaning of the U.S. securities laws as defined in the Private Securities Litigation Reform Act of 1995, and such statements are intended to be covered by the safe harbor provided by the same. Forward-looking statements include our views on the risk positioning of our portfolio, domestic and global market conditions (including the residential and commercial real estate market), the market for our target assets, mortgage reform programs, our financial performance, including our core earnings, economic return, comprehensive income and changes in our book value, our ability to continue performance trends, the stability of portfolio yields, interest rates, credit spreads, prepayment trends, financing sources, cost of funds, our leverage and equity allocation. In addition, words such as "believes," "expects," "anticipates," "intends," "plans," "estimates," "projects," "forecasts," and future or conditional verbs such as "will," "may," "could," "should," and "would" as well as any other statement that necessarily depends on future events, are intended to identify forward-looking statements.

Forward-looking statements are not guarantees, and they involve risks, uncertainties and assumptions. There can be no assurance that actual results will not differ materially from our expectations. We caution investors not to rely unduly on any forward-looking statements and urge you to carefully consider the risks identified under the captions "Risk Factors," "Forward-Looking Statements" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our annual report on Form 10-K and quarterly reports on Form 10-Q, which are available on the Securities and Exchange Commission's website at www.sec.gov.

All written or oral forward-looking statements that we make, or that are attributable to us, are expressly qualified by this cautionary notice. We expressly disclaim any obligation to update the information in any public disclosure if any forward-looking statement later turns out to be inaccurate.

 

INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)








Three Months
Ended
March 31,


Three Months
Ended  
December 31,


Three Months
Ended
March 31,

$ in thousands, except share amounts

2016


2015


2015

Interest Income






Mortgage-backed and credit risk transfer securities

121,087



127,633



135,265


Residential loans (1)



22,907



29,374


Commercial loans

4,893



3,982



3,115


Total interest income

125,980



154,522



167,754


Interest Expense






Repurchase agreements

41,800



41,348



43,310


Secured loans

2,715



1,940



1,464


Exchangeable senior notes

5,613



5,621



5,607


Asset-backed securities (1)



17,128



21,898


Total interest expense

50,128



66,037



72,279


Net interest income

75,852



88,485



95,475


(Reduction in) provision for loan losses





(62)


Net interest income after (reduction in) provision for loan losses

75,852



88,485



95,537


Other Income (loss)






Gain (loss) on investments, net

11,601



(31,302)



2,172


Equity in earnings of unconsolidated ventures

1,061



3,499



6,006


Gain (loss) on derivative instruments, net

(238,543)



68,296



(122,745)


Realized and unrealized credit derivative income (loss), net

8,410



(5,122)



21,362


Other investment income (loss), net

(318)



(574)



(894)


Total other income (loss)

(217,789)



34,797



(94,099)


Expenses






Management fee – related party

9,512



9,816



9,415


General and administrative

2,037



1,583



1,727


Consolidated securitization trusts (1)



1,675



2,156


Total expenses

11,549



13,074



13,298


Net income (loss)

(153,486)



110,208



(11,860)


Net income (loss) attributable to non-controlling interest

(1,897)



1,321



(136)


Net income (loss) attributable to Invesco Mortgage Capital Inc.

(151,589)



108,887



(11,724)


Dividends to preferred stockholders

5,716



5,716



5,716


Net income (loss) attributable to common stockholders

(157,305)



103,171



(17,440)


Earnings (loss) per share:






Net income (loss) attributable to common stockholders






Basic

(1.39)



0.88



(0.14)


Diluted

(1.39)



0.81



(0.14)


Dividends declared per common share

0.40



0.40



0.45


 

(1)

The condensed consolidated statements of operations for the three months ended December 31, 2015 and March 31, 2015 include income and expenses of consolidated variable interest entities.

 

INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)








Three Months
Ended
March 31,



Three Months
Ended 
December 31,



Three Months
Ended 
March 31,


In thousands

2016



2015



2015


Net income (loss)

(153,486)



110,208



(11,860)


Other comprehensive income (loss):









Unrealized gain (loss) on mortgage-backed and credit risk transfer securities, net

122,619



(160,026)



125,954


Reclassification of unrealized (gain) loss on sale of mortgage-backed and credit risk transfer securities to gain (loss) on investments, net

(10,544)



(1,055)



(2,934)


Reclassification of amortization of net deferred losses on de-designated interest rate swaps to repurchase agreements interest expense

12,924



15,576



19,145


Currency translation adjustments on investment in unconsolidated venture

(49)



1




Total other comprehensive income (loss)

124,950



(145,504)



142,165


Comprehensive income (loss)

(28,536)



(35,296)



130,305


Less: Comprehensive income (loss) attributable to non-controlling interest

341



433



(1,490)


Less: Dividends to preferred stockholders

(5,716)



(5,716)



(5,716)


Comprehensive income (loss) attributable to common stockholders

(33,911)



(40,579)



123,099


 

INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)




As of

 $ in thousands except share amounts

March 31, 2016


December 31, 2015





ASSETS


Mortgage-backed and credit risk transfer securities, at fair value

15,134,066



16,065,935


Commercial loans, held-for-investment

277,701



209,062


Cash and cash equivalents

51,336



53,199


Due from counterparties

233,884



110,009


Investment related receivable

30,406



154,594


Accrued interest receivable

49,131



50,779


Derivative assets, at fair value

702



8,659


Other assets

115,878



115,072


Total assets

15,893,104



16,767,309


LIABILITIES AND EQUITY




Liabilities:




Repurchase agreements

11,187,159



12,126,048


Secured loans

1,650,000



1,650,000


Exchangeable senior notes

395,187



394,573


Derivative liabilities, at fair value

398,143



238,148


Dividends and distributions payable

50,917



51,734


Investment related payable

18,782



167


Accrued interest payable

18,339



21,604


Collateral held payable



4,900


Accounts payable and accrued expenses

2,027



2,376


Due to affiliate

9,943



10,851


Total liabilities

13,730,497



14,500,401


Equity:




Preferred Stock, par value $0.01 per share; 50,000,000 shares authorized:




7.75% Series A Cumulative Redeemable Preferred Stock: 5,600,000 shares issued and outstanding ($140,000 aggregate liquidation preference)

135,356



135,356


7.75% Fixed-to-Floating Series B Cumulative Redeemable Preferred Stock: 6,200,000 shares issued and outstanding ($155,000 aggregate liquidation preference)

149,860



149,860


Common Stock, par value $0.01 per share; 450,000,000 shares authorized; 111,577,275 and 113,619,471 shares issued and outstanding, respectively

1,116



1,136


Additional paid in capital

2,382,542



2,407,372


Accumulated other comprehensive income

426,504



303,110


Retained earnings (distributions in excess of earnings)

(957,735)



(755,799)


Total stockholders' equity

2,137,643



2,241,035


Non-controlling interest

24,964



25,873


Total equity

2,162,607



2,266,908


Total liabilities and equity

15,893,104



16,767,309


 

Non-GAAP Financial Measures

In addition to the results presented in accordance with U.S. GAAP, this release contains the non-GAAP financial measures of core earnings (and by calculation, core earnings per common share), effective interest income (and by calculation, effective yield), effective interest expense (and by calculation, effective cost of funds), effective net interest income (and by calculation, effective interest rate margin), and repurchase agreement debt-to-equity ratio. The Company's management uses these non-GAAP financial measures in its internal analysis of results and believes these measures are useful to investors for the reasons explained below. The most directly comparable U.S. GAAP measures are net income attributable to common stockholders (and by calculation basic earnings (loss) per common share), total interest income (and by calculation, yield), total interest expense (and by calculation, cost of funds), net interest income (and by calculation, net interest rate margin) and debt-to-equity ratio.

These non-GAAP financial measures should not be considered as substitutes for any measures derived in accordance with U.S. GAAP and may not be comparable to other similarly titled measures of other companies. An analysis of any non-GAAP financial measure should be made in conjunction with results presented in accordance with U.S. GAAP. Additional reconciling items may be added in the future to these non-GAAP measures if deemed appropriate.

Core Earnings

The Company calculates core earnings as U.S. GAAP net income (loss) attributable to common stockholders adjusted for (gain) loss on investments, net; realized (gain) loss on derivative instruments, net (excluding contractual net interest on interest rate swaps); unrealized (gain) loss on derivative instruments, net; realized and unrealized change in fair value of GSE CRT embedded derivatives, net; (gain) loss on foreign currency transactions, net; reclassification of amortization of net deferred swap losses on de-designated interest rate swaps to repurchase agreements interest expense; and an adjustment attributable to non-controlling interest. The Company records changes in the valuation of its mortgage-backed securities, excluding securities for which we elected the fair value option and the valuation assigned to the debt host contract associated with its GSE CRTs in other comprehensive income on its consolidated balance sheets. The Company believes the presentation of core earnings provides a consistent measure of operating performance by excluding the impact of gains and losses described above from operating results.

The Company believes that providing transparency into core earnings enables its investors to consistently measure, evaluate  and compare its operating performance to that of its peers over multiple reporting periods. However, the Company cautions that core earnings should not be considered as an alternative to net income (determined in accordance with U.S. GAAP), or as an indication of the Company's cash flow from operating activities (determined in accordance with U.S. GAAP), a measure of the Company's liquidity, or an indication of amounts available to fund its cash needs, including its ability to make cash distributions.

The table below provides a reconciliation of U.S. GAAP net income (loss) attributable to common stockholders to core earnings for the following periods:


Three Months Ended

$ in thousands, except per share data

March 31, 2016


December 31, 2015


March 31, 2015

Net income (loss) attributable to common stockholders

(157,305)



103,171



(17,440)


Adjustments:






(Gain) loss on investments, net

(11,601)



31,302



(2,172)


Realized (gain) loss on derivative instruments, net (excluding contractual net interest on interest rate swaps of $29,091, $45,969, $45,608, respectively)

42,985



(122)



26,103


Unrealized (gain) loss on derivative instruments, net

166,467



(114,143)



51,034


Realized and unrealized change in fair value of GSE CRT embedded derivatives, net

(2,096)



11,502



(15,246)


(Gain) loss on foreign currency transactions, net

1,125



1,345



1,525


Reclassification of amortization of net deferred losses on de-designated interest rate swaps to repurchase agreements interest expense

12,924



15,575



19,145


Subtotal

209,804



(54,541)



80,389


Adjustment attributable to non-controlling interest

(2,597)



652



(921)


Core earnings

49,902



49,282



62,028


Basic income (loss) per common share

(1.39)



0.88



(0.14)


Core earnings per share attributable to common stockholders

0.44



0.42



0.50


 

Effective Interest Income/ Effective Yield/ Effective Interest Expense/Effective Cost of Funds/Effective Net Interest Income/Effective Interest Rate Margin

The Company calculates effective interest income (and by calculation, effective yield) as U.S. GAAP total interest income adjusted for GSE CRT embedded derivative coupon interest that is recorded in realized and unrealized credit derivative income (loss), net. The Company adds back GSE CRT embedded derivative coupon interest to its total interest income because the Company considers GSE CRT embedded derivative coupon interest a current component of its total interest income.

The Company calculates effective interest expense (and by calculation, effective cost of funds) as U.S. GAAP total interest expense adjusted for net interest paid on its interest rate swaps that is recorded in gain (loss) on derivative instruments and the reclassification of amortization of net deferred losses on de-designated interest rate swaps to repurchase agreements interest expense. The Company views its interest rate swaps as an economic hedge against increases in future market interest rates on its floating rate borrowings. The Company adds back the net payments it makes on its interest rate swap agreements to its total U.S. GAAP interest expense because the Company uses interest rate swaps to add stability to interest expense. The Company subtracts amortization of net deferred losses on de-designated interest rate swaps because the Company does not consider the amortization a current component of its borrowing costs.

The Company calculates effective net interest income (and by calculation, effective interest rate margin) as U.S. GAAP net interest income adjusted for net interest paid on its interest rate swaps that is recorded in gain (loss) on derivative instruments, the amortization of net deferred losses on de-designated interest rate swaps to repurchase agreements interest expense and GSE CRT embedded derivative coupon interest that is recorded in realized and unrealized credit derivative income (loss), net.

The Company believes the presentation of effective interest income, effective yield, effective interest expense, effective cost of funds, effective net interest income and effective interest rate margin measures, when considered together with U.S. GAAP financial measures, provide information that is useful to investors in understanding the Company's borrowing costs and operating performance.

The following table reconciles total interest income to effective interest income and yield to effective yield for the following periods:


Three Months Ended
March 31, 2016


Three Months Ended
December 31, 2015


Three months ended
March 31, 2015

$ in thousands

Reconciliation


Yield/Effective
Yield


Reconciliation


Yield/Effective
Yield


Reconciliation


Yield/Effective
Yield


Total interest income

125,980


3.26

%


154,522


3.25

%


167,754


 

3.29

%


Add: GSE CRT embedded derivative coupon interest recorded as realized and unrealized credit derivative income (loss), net

6,314


0.16

%


6,379


0.13

%


5,913


 

0.12

%

Effective interest income

132,294


3.42

%


160,901


3.38

%


173,667


3.41

%

 

The following tables reconcile total interest expense to effective interest expense and cost of funds to effective cost of funds for the following periods:


Three Months Ended
 March 31, 2016


Three Months Ended
 December 31, 2015


Three months ended
 March 31, 2015

$ in thousands

Reconciliation


Cost of Funds /
Effective
Cost of Funds


Reconciliation


Cost of Funds /
Effective
Cost of Funds


Reconciliation


Cost of Funds /
Effective
Cost of Funds

Total interest expense

50,128



1.48

%


66,037



1.56

%


72,279



1.60

%

Less: Reclassification of amortization of net deferred losses on de-designated interest rate swaps to repurchase agreements interest expense

(12,924)



(0.38)

%


(15,576)



(0.37)

%


(19,145)



(0.42)

%

Add: Net interest paid - interest rate swaps

29,091



0.86

%


45,969



1.08

%


45,608



1.01

%

Effective interest expense

66,295



1.96

%


96,430



2.27

%


98,742



2.19

%

 

The following tables reconcile net interest income to effective net interest income and net interest rate margin to effective interest rate margin for the following periods:



Three Months Ended
 March 31, 2016


Three Months Ended
 December 31, 2015


Three months ended
 March 31, 2015

$ in thousands

Reconciliation


Net Interest
Rate Margin /
Effective
Interest Rate
Margin


Reconciliation


Net Interest
Rate Margin /
Effective
Interest Rate
Margin


Reconciliation


Net Interest
Rate Margin /
Effective
Interest Rate
Margin


Net interest income

75,852



1.78

%


88,485



1.69

%


95,475



1.69

%


Add: Reclassification of amortization of net deferred losses on de-designated interest rate swaps to repurchase agreements interest expense

12,924



0.38

%


15,576



0.37

%


19,145



0.42

%


Add: GSE CRT embedded derivative coupon interest recorded as realized and unrealized credit derivative income (loss), net

6,314



0.16

%


6,379



0.13

%


5,913



0.12

%


Less: Net interest paid - interest rate swaps

(29,091)



(0.86)

%


(45,969)



(1.08)

%


(45,608)



(1.01)

%

Effective net interest income

65,999



1.46

%


64,471



1.11

%


74,925



1.22

%


 

Repurchase Agreement Debt-to-Equity Ratio

The following tables show the allocation of the Company's equity to its target assets, the Company's debt-to-equity ratio, and the Company's repurchase agreement debt-to-equity ratio as of March 31, 2016 and December 31, 2015. The Company presents a repurchase agreement debt-to-equity ratio because the mortgage REIT industry primarily uses repurchase agreements, which typically mature within one year, to finance investments. The Company believes presenting the Company's repurchase agreement debt-to-equity ratio, a non-GAAP financial measure of leverage, when considered together with its U.S. GAAP financial measures, provides information that is useful to investors in understanding the Company's refinancing risks, and gives investors a comparable statistic to those other mortgage REITs who almost exclusively borrow using short-term repurchase agreements that are subject to refinancing risk.

March 31, 2016

$ in thousands

Agency
RMBS

Residential
Credit (4)

Commercial
Credit (5)

Exchangeable
Senior Notes

Total

Investments

9,396,359


3,035,757


3,019,192



15,451,308


Cash and cash equivalents (1)

21,955


16,794


12,587



51,336


Derivative assets, at fair value (2)



702



702


Other assets

306,249


17,781


65,728



389,758


Total assets

9,724,563


3,070,332


3,098,209



15,893,104








Repurchase agreements

7,916,802


2,257,422


1,012,935



11,187,159


Secured loans (3)

492,621



1,157,379



1,650,000


Exchangeable senior notes




395,187


395,187


Derivative liabilities, at fair value

397,923



220



398,143


Other liabilities

52,634


30,183


16,302


889


100,008


Total liabilities

8,859,980


2,287,605


2,186,836


396,076


13,730,497








Total equity (allocated)

864,583


782,727


911,373


(396,076)


2,162,607


Adjustments to calculate repurchase agreement debt-to-equity:






Net equity in unsecured assets and exchangeable senior notes (6)



(317,242)


396,076


78,834


Collateral pledged against secured loans

(587,957)



(1,381,364)



(1,969,321)


Secured loans

492,621



1,157,379



1,650,000


Equity related to repurchase agreement debt

769,247


782,727


370,146



1,922,120


Debt-to-equity ratio (7)

9.7


2.9


2.4


NA

6.1


Repurchase agreement debt-to-equity ratio (8)

10.3


2.9


2.7


NA

5.8


 

(1)

Cash and cash equivalents is allocated based on a percentage of equity for Agency RMBS, residential credit and commercial credit.

(2)

Derivative assets are allocated based on the hedging strategy for each asset class.

(3)

Secured loans are allocated based on amount of collateral pledged.

(4)

Non-Agency RMBS and GSE CRT are considered residential credit.

(5)

CMBS, commercial loans and investments in unconsolidated joint ventures are considered commercial credit.

(6)

Net equity in unsecured assets and exchangeable senior notes includes commercial loans, investments in unconsolidated joint ventures and exchangeable senior notes.

(7)

Debt-to-equity ratio is calculated as the ratio of total debt (sum of repurchase agreements, secured loans and exchangeable senior notes) to total equity.

(8)

Repurchase agreement debt-to-equity ratio is calculated as the ratio of repurchase agreements to equity related to repurchase agreement debt.

 

December 31, 2015

$ in thousands

Agency
RMBS


Residential
Credit (4)


Commercial
Credit (5)


Exchangeable
Senior Notes


Total


Investments

9,799,257


3,350,714


3,163,439



16,313,410


Cash and cash equivalents (1)

23,484


16,586


13,129



53,199


Derivative assets, at fair value (2)

6,795



1,864



8,659


Other assets

316,072


9,780


66,189



392,041


Total assets

10,145,608


3,377,080


3,244,621



16,767,309








Repurchase agreements

8,389,643


2,565,515


1,170,890



12,126,048


Secured loans (3)

472,983



1,177,017



1,650,000


Exchangeable senior notes




394,573


394,573


Derivative liabilities, at fair value

238,045



103



238,148


Other liabilities

46,165


22,540


17,038


5,889


91,632


Total liabilities

9,146,836


2,588,055


2,365,048


400,462


14,500,401








Total equity (allocated)

998,772


789,025


879,573


(400,462)


2,266,908


Adjustments to calculate repurchase agreement debt-to-equity:






Net equity in unsecured assets and exchangeable senior notes (6)



(250,522)


400,462


149,940


Collateral pledged against secured loans

(558,894)



(1,390,805)



(1,949,699)


Secured loans

472,983



1,177,017



1,650,000


Equity related to repurchase agreement debt

912,861


789,025


415,263



2,117,149


Debt-to-equity ratio (7)

8.9


3.3


2.7


NA

6.3


Repurchase agreement debt-to-equity ratio (8)

9.2


3.3


2.8


NA

5.7


 

(1)

Cash and cash equivalents is allocated based on a percentage of equity for Agency RMBS, residential credit and commercial credit.

(2)

Derivative assets are allocated based on the hedging strategy for each asset class.

(3)

Secured loans are allocated based on amount of collateral pledged.

(4)

Non-Agency RMBS and GSE CRT are considered residential credit.

(5)

CMBS, commercial loans and investments in unconsolidated joint ventures are considered commercial credit.

(6)

Net equity in unsecured assets and exchangeable senior notes includes commercial loans, investments in unconsolidated joint ventures and exchangeable senior notes.

(7)

Debt-to-equity ratio is calculated as the ratio of total debt (sum of repurchase agreements, secured loans and exchangeable senior notes) to total equity.

(8)

Repurchase agreement debt-to-equity ratio is calculated as the ratio of repurchase agreements to equity related to repurchase agreement debt.

 

Average Balances

The table below presents certain information for the Company's portfolio for the following periods.


Three Months Ended

$ in thousands

March 31, 2016


December 31, 2015


March 31, 2015

Average Balances*:






Agency RMBS:






15 year fixed-rate, at amortized cost

1,560,925



1,625,689



1,748,996


30 year fixed-rate, at amortized cost

3,945,655



4,269,697



4,580,728


ARM, at amortized cost

410,749



429,087



460,624


Hybrid ARM, at amortized cost

3,096,649



3,330,564



2,866,657


Agency - CMO, at amortized cost

404,443



395,197



446,241


Non-Agency RMBS, at amortized cost

2,437,762



2,455,782



2,892,894


GSE CRT, at amortized cost

676,169



680,350



650,342


CMBS, at amortized cost

2,675,219



3,030,482



3,271,611


Residential loans, at amortized cost



2,602,506



3,363,323


Commercial loans, at amortized cost

239,201



182,829



146,107


Average Investment portfolio

15,446,772



19,002,183



20,427,523


Average Portfolio Yields (1):






Agency RMBS:






15 year fixed-rate

2.40

%


2.40

%


2.21

%

30 year fixed-rate

2.97

%


2.82

%


2.99

%

ARM

2.42

%


2.26

%


2.69

%

Hybrid ARM

2.28

%


2.22

%


2.28

%

Agency - CMO

2.80

%


3.42

%


3.71

%

Non-Agency RMBS

4.68

%


4.80

%


4.35

%

GSE CRT (2)

0.85

%


0.62

%


0.50

%

CMBS

4.38

%


4.35

%


4.34

%

Residential loans

%


3.52

%


3.50

%

Commercial loans

8.09

%


8.16

%


8.53

%

Average Investment portfolio

3.26

%


3.25

%


3.29

%

Average Borrowings*:






Agency RMBS (3)

8,546,280



9,101,071



9,031,510


Non-Agency RMBS

1,952,569



2,184,489



2,634,705


GSE CRT

451,248



485,989



454,510


CMBS (3)

2,187,472



2,514,693



2,665,165


Exchangeable senior notes

394,982



394,366



392,517


Asset-backed securities issued by securitization trusts



2,260,565



2,919,700


Total borrowed funds

13,532,551



16,941,173



18,098,107


Maximum borrowings during the period (4)

13,896,215



17,945,795



18,416,608








Average Cost of Funds (5):






Agency RMBS (3)

0.66

%


0.45

%


0.34

%

Non-Agency RMBS

1.80

%


1.65

%


1.51

%

GSE CRT

2.19

%


1.83

%


1.69

%

CMBS (3)

1.14

%


0.98

%


0.90

%

Exchangeable senior notes

5.68

%


5.70

%


5.71

%

Asset-backed securities issued by securitization trusts

%


3.03

%


3.00

%

Unhedged cost of funds (6)

1.10

%


1.19

%


1.18

%

Hedged / Effective cost of funds (non-GAAP measure)

1.96

%


2.27

%


2.19

%

Average Equity (7):

1,939,249



2,128,074



2,452,940


Average debt/equity ratio (average during period)

7.0

x


8.0

x


7.4

x

Debt/equity ratio (as of period end)

6.1

x


6.3

x


6.8

x

 

*

Average amounts for each period are based on weighted month-end balances; all percentages are annualized. Average balances are presented on an amortized cost basis.



(1)

Average portfolio yield for the period was calculated by dividing interest income, including amortization of premiums and discounts, by the Company's average of the amortized cost of the investments. All yields are annualized.

(2)

GSE CRT average portfolio yield excludes GSE CRT not accounted for under the fair value option as the embedded derivative coupon interest is recorded as realized and unrealized credit derivative income (loss), net

(3)

Agency RMBS and CMBS average borrowing and cost of funds include borrowings under repurchase agreements and secured loans.

(4)

Amount represents the maximum borrowings at month-end during each of the respective periods.

(5)

Average cost of funds is calculated by dividing annualized interest expense by the Company's average borrowings.

(6)

Excludes reclassification of amortization of net deferred losses on de-designated interest rate swaps to repurchase agreements interest expense.

(7)

Average equity is calculated based on a weighted balance basis.

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/invesco-mortgage-capital-inc-reports-first-quarter-2016-financial-results-300265257.html

SOURCE Invesco Mortgage Capital Inc.

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Posted In: Press Releases
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!