Invesco Mortgage Capital Inc. Reports Third Quarter 2014 Financial Results

Loading...
Loading...

Generated core earnings of $54.3 million, or $0.44 per share, while continuing to reposition the portfolio and expand our funding sources

ATLANTA, Nov. 4, 2014 /PRNewswire/ -- Invesco Mortgage Capital Inc. IVR (the "Company") today announced financial results for the quarter ended September 30, 2014, including core earnings of $0.44 per share.

"We believe accumulation of an attractive dividend and long-term stability of book value will reward long-term investors," said Richard King, President and CEO. "Year-to-date, IVR has declared $1.50 per common share of dividends and has grown book value from $17.97 to $19.16 per share."

Management of the Company's portfolio reflects initiatives designed to take advantage of opportunities and mitigate risks resulting from structural changes in the financing of real estate in the United States. Additional descriptions of initiatives and rationale are included in the financial results below.

Third Quarter Highlights

  • Book value per share ended the quarter at $19.16, down 3.2% from Q2 and up 6.6% YTD
  • Core earnings of $54.3 million or $0.44 per share reflects higher prepayment speeds which have since declined
  • GAAP net income after preferred dividends of $31.1 million or $0.25 per share
  • Comprehensive income (loss) attributable to common shareholders of ($13.6) million or ($0.11) per share for Q3 and $330.1 million or $2.68 per share YTD
  • Debt to equity ratio declined 0.12x to 6.70x for Q3 primarily due to lower leverage on repurchase agreements

 

($ in millions, except share amounts)

Q3 '14

Q2 '14


(unaudited)

(unaudited)

Average earning assets (at amortized costs)

$19,599.3


$20,025.9


Average borrowed funds

17,350.8


17,546.7


Average equity

$2,449.6


$2,470.9







Interest income

$169.4


$174.5


Interest expense

70.3


69.4


Net interest income

99.1


105.0


Gain (loss) on sale of investments, net

(48.0)


(20.8)


Gain (loss) on derivative instruments, net

(3.7)


(167.8)


Other income (loss), net


4.2


Operating expenses

13.3


13.1


Net income (loss)

34.4


(92.4)


Dividends to preferred shareholders

2.7


2.7


Undeclared cumulative dividends to preferred shareholders

0.7



Net income (loss) after preferred dividends

$31.1


($95.1)







Average portfolio yield

3.46

%

3.48

%

Cost of funds

1.62

%

1.58

%

Debt to equity ratio

6.70

x

6.82

x

Return on average equity

5.18

%

(15.40%)


Book value per common share (diluted)

$19.16


$19.80


Earnings (loss) per common share (basic)

$0.25


($0.76)


Dividends declared per common share

$0.50


$0.50


Dividends declared per preferred share on Series A Preferred Stock

$0.4844


$0.4844







Non-GAAP Financial Measures*:





Core earnings

$54.3


$62.1


Core earnings per common share

$0.44


$0.50


Effective interest expense

$99.5


$100.1


Effective cost of funds

2.29

%

2.28

%

Effective net interest income

$69.9


$74.3


Effective interest rate margin

1.17

%

1.20

%

 

* Core earnings, effective interest expense (and by calculation, effective cost of funds) and effective net interest income (and by calculation, effective interest rate margin) 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, total interest expense (and by calculation, cost of funds) and net interest income (and by calculation, net interest rate margin).

Financial Summary

During the third quarter of 2014, the Company generated $54.3 million in core earnings. This was accomplished while continuing to reposition the investment portfolio to be less interest rate sensitive. Net income after preferred dividends for the third quarter of 2014 was $31.1 million, compared to net loss after preferred dividends of $95.1 million for the second quarter of 2014. The increase in net income after preferred dividends was primarily due to lower losses on derivative instruments in the third versus second quarter of 2014. Book value declined 3.2% to $19.16 reflecting lower asset prices and wider credit spreads.

The Company made progress on its key initiatives during the quarter by adding two residential loan securitizations, two commercial loans, and additional credit risk transfer securities issued by government-sponsored enterprises ("GSE CRT") to its investment portfolio. As of September 30, 2014, the Company increased its portfolio of residential and commercial loans held for investment to $3.2 billion, an increase of $841.9 million from June 30, 2014. The Company's mortgage-backed securities ("MBS") portfolio totaled $17.3 billion, a decrease of $950.8 million from June 30, 2014. For the quarter ended September 30, 2014, average earning assets were $19.6 billion, representing a decrease of $426.6 million from June 30, 2014. The portfolio generated interest income of $169.4 million during the three months ended September 30, 2014, which reflects a decrease of $5.0 million from the three months ended June 30, 2014. The decrease in interest income was the result of lower average assets during the quarter and faster prepayment speeds on Agency residential mortgage-backed securities ("RMBS").

For the quarter ended September 30, 2014, the Company had average borrowings of approximately $17.4 billion and effective interest expense of $99.5 million, compared to $17.5 billion and $100.1 million, respectively, for the second quarter of 2014. The Company's effective cost of funds was 2.29% and 2.28% for the third quarter and second quarter of 2014, respectively.

Operating expenses for the third quarter of 2014 totaled $13.3 million, compared to $13.1 million for the second quarter of 2014. The ratio of operating expenses to average equity for the third quarter was 2.17%, which was an increase of 5 basis points from the second quarter of 2014. The increase in operating expenses was primarily due to new investments in commercial loans and residential loan securitizations.

The Company declared a common stock dividend of $0.50 per share for the third quarter of 2014. The dividend was paid on October 28, 2014. The Company declared a Series A preferred stock dividend of $0.4844 per share in the third quarter of 2014. The dividend was paid on October 27, 2014. 

In September 2014, the Company completed a public offering of 6,200,000 shares of 7.75% Fixed-to-Floating Series B Cumulative Redeemable Preferred Stock (the "Series B Preferred Stock") at the price of $25.00 per share. On November 4, 2014, the Company's Board of Directors declared a cash dividend on its Series B Preferred Stock of $0.57049 per share. The dividend will be paid on December 27, 2014 to shareholders of record on December 5, 2014. The first dividend on the Series B Preferred Stock is more than a full quarter and covers the period from, and including, the date of issuance through but excluding December 27, 2014.

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. IVZ, 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 Wednesday, November 5, 2014, at 9:00 a.m. ET, by calling one of the following numbers:

North America Toll Free:

888-942-8507

International:

415-228-4839

Passcode:

Invesco

An audio replay will be available until 5:00 pm ET on November 19, 2014 by calling:

866-346-7114 (North America) or 203-369-0015 (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 statements with respect to the Company's beliefs, plans, objectives, goals, targets, expectations, anticipations, assumptions, estimates, intentions and future performance. In addition, words such as "will," "anticipates," "expects" and "plans," 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 the Company's expectations. The Company cautions investors not to rely unduly on any forward-looking statements and urges investors 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 the Company's 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 the Company makes, or that are attributable to the Company, are expressly qualified by this cautionary notice. The Company expressly disclaims 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

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)




Three Months Ended
 September 30,


Nine Months Ended
 September 30,

In thousands, except share amounts

2014



2013



2014



2013


Interest Income












Mortgage-backed securities

144,043



157,539



447,702



486,619


Residential loans

22,713



13,417



60,888



20,443


Commercial loans

2,649



372



6,329



432


Total interest income

169,405



171,328



514,919



507,494


Interest Expense












Repurchase agreements

45,756



73,695



142,649



208,487


Secured loans

1,223





1,399




Exchangeable senior notes

5,620



5,621



16,840



12,403


Asset-backed securities

17,660



10,266



47,421



15,722


Total interest expense

70,259



89,582



208,309



236,612


Net interest income

99,146



81,746



306,610



270,882


Provision for loan losses

(209)



87



(52)



751


Net interest income after provision for loan losses

99,355



81,659



306,662



270,131


Other Income (loss)












Gain (loss) on sale of investments, net

(47,952)



(69,323)



(80,436)



(56,919)


Equity in earnings and fair value change in unconsolidated ventures

1,145



1,422



5,480



5,169


Gain (loss) on derivative instruments, net

(3,704)



(6,887)



(322,832)



44,424


Realized and unrealized credit default swap income

247



297



868



828


Other investment income (loss), net

(1,358)





(1,358)




Total other income (loss)

(51,622)



(74,491)



(398,278)



(6,498)


Expenses












Management fee – related party

9,214



10,945



27,876



32,106


General and administrative

4,079



2,259



11,014



6,845


Total expenses

13,293



13,204



38,890



38,951


Net income (loss)

34,440



(6,036)



(130,506)



224,682


Net income (loss) attributable to non-controlling interest

394



(63)



(1,485)



2,392


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

34,046



(5,973)



(129,021)



222,290


Dividends to preferred shareholders

2,713



2,713



8,138



8,138


Undeclared cumulative dividends to preferred shareholders

661





661




Net income (loss) attributable to common shareholders

30,672



(8,686)



(137,820)



214,152


Earnings (loss) per share:












Net income (loss) attributable to common shareholders












Basic

0.25



(0.06)



(1.12)



1.61


Diluted

0.25



(0.06)



(1.12)



1.56


Dividends declared per common share

0.50



0.50



1.50



1.80


 

INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)




Three Months Ended
 September 30,


Nine Months Ended
 September 30,

In thousands except share amounts

2014



2013



2014



2013


Net income (loss)

34,440



(6,036)



(130,506)



224,682


Other comprehensive income (loss):












Unrealized gain (loss) on mortgage-backed securities

(113,946)



5,707



328,743



(763,016)


Reclassification of unrealized loss on sale of mortgage-backed securities to gain (loss) on sales of investments, net

47,952



69,323



80,436



56,919


Unrealized gain (loss) on derivative instruments



(74,098)





183,391


Reclassification of unrealized loss on derivative instruments to gain (loss) on derivatives, net



43,583





116,553


Reclassification of amortization of repurchase agreements interest expense to repurchase agreements interest expense

21,227





64,055




Total Other comprehensive income (loss)

(44,767)



44,515



473,234



(406,153)


Comprehensive income (loss)

(10,327)



38,479



342,728



(181,471)


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

117



(402)



(3,919)



1,856


Less: Dividends to preferred shareholders

(2,713)



(2,713)



(8,138)



(8,138)


Less: Undeclared cumulative dividends to preferred shareholders

(661)





(661)




Comprehensive income (loss) attributable to common shareholders

(13,584)



35,364



330,010



(187,753)


 

INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Unaudited)




As of

 In thousands except share amounts

September 30,
 2014


December 31,
 2013


(Unaudited)




ASSETS


Mortgage-backed securities, at fair value

17,297,034



17,348,657


Residential loans, held-for-investment (1)

3,103,434



1,810,262


Commercial loans, held-for-investment

144,707



64,599


Cash and cash equivalents

128,944



210,612


Due from counterparties

28,499



1,500


Investment related receivable

55,942



515,404


Investments in unconsolidated ventures, at fair value

42,281



44,403


Accrued interest receivable

66,295



68,246


Derivative assets, at fair value

74,421



262,059


Deferred securitization and financing costs

13,485



13,894


Other investments

62,500



10,000


Other assets

1,521



1,343


Total assets (1)

21,019,063



20,350,979


LIABILITIES AND EQUITY






Liabilities:






Repurchase agreements

13,571,889



15,451,675


Secured loans

1,250,000




Asset-backed securities issued by securitization trusts (1)

2,745,940



1,643,741


Exchangeable senior notes

400,000



400,000


Derivative liabilities, at fair value

222,559



263,204


Dividends and distributions payable

64,976



66,087


Investment related payable

12,351



28,842


Accrued interest payable

23,080



26,492


Collateral held payable

35,446



52,698


Accounts payable and accrued expenses

2,567



4,304


Due to affiliate

9,854



10,701


Total liabilities (1)

18,338,662



17,947,744


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)

149,918




Common Stock, par value $0.01 per share; 450,000,000 shares authorized; 123,101,132 and 124,510,246 shares issued and outstanding, respectively

1,231



1,245


Additional paid in capital

2,531,914



2,552,464


Accumulated other comprehensive income (loss)

310,837



(156,993)


Retained earnings (distributions in excess of earnings)

(477,759)



(155,957)


Total shareholders' equity

2,651,497



2,376,115


Non-controlling interest

28,904



27,120


Total equity

2,680,401



2,403,235


Total liabilities and equity

21,019,063



20,350,979


(1)     The consolidated balance sheets include assets of consolidated variable interest entities ("VIEs") that can only be used to settle obligations and liabilities of the VIEs for which creditors do not have recourse to the Company. As of September 30, 2014 and December 31, 2013, total assets of the consolidated VIEs were $3,118,222 and $1,819,295, respectively, and total liabilities of the consolidated VIEs were $2,754,169 and $1,648,400, respectively.

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," "effective interest expense" (and by calculation, "effective cost of funds") and "effective net interest income (and by calculation, "effective interest rate margin"). 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 shareholders, total interest expense (and by calculation, cost of funds) and net interest income (and by calculation, net interest rate margin).

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 to the non-GAAP measures if deemed appropriate.

The Company calculates core earnings as U.S. GAAP net income attributable to common shareholders adjusted for gain (loss) on sale of investments, net, realized gain on interest rate derivative instruments (excluding contractual net interest on interest rate swaps), unrealized loss on interest rate derivative instruments, amortization of deferred swap losses from de-designation and adjustments attributable to non-controlling interest.

The Company believes the presentation of core earnings allows investors to evaluate and compare the performance of the Company to that of its peers because core earnings measures investment portfolio performance over multiple reporting periods by removing realized and unrealized gains and losses. The Company records changes in the valuation of its investment portfolio, and through December 31, 2013 certain interest rate swaps, in other comprehensive income. Effective December 31, 2013, the Company elected to discontinue hedge accounting for its interest rate swaps. As a result of its election, starting January 1, 2014, the change in market value of its interest rate swaps and the amortization of deferred swap losses remaining in other comprehensive income at December 31, 2013 are included in U.S. GAAP net income. In addition, the Company uses swaptions, invests in to-be-announced securities and U.S. Treasury futures that do not qualify under U.S. GAAP for inclusion in other comprehensive income, and, as such, the changes in valuation are recorded in earnings in the period in which they occur. For internal portfolio analysis, the Company's management deducts these gains and losses from U.S. GAAP net income to provide a consistent view of investment portfolio performance across reporting periods. As such, the Company believes that the disclosure of core earnings is useful and meaningful to its investors.

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 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.

Effective interest expense, effective cost of funds, effective net interest income and effective interest rate margin include adjustments for the net interest component related to the Company's interest rate swaps and excludes amortization of deferred swap losses from de-designation. Although, as of January 1, 2014 the Company has elected to discontinue hedge accounting for its interest rate swaps, such derivative instruments are viewed by the Company as an economic hedge against increases in future market interest rates on its liabilities and therefore the effective cost of funds reflects interest expense adjusted to include the realized loss (i.e., the interest expense component) for all of its interest rate swaps and add back the unrealized loss from swap losses that were previously recorded in other comprehensive income and is being amortized into interest expense over the remaining swap lives. In addition, the Company views the cost of the associated repurchase agreements and secured loans, borrowing costs on its exchangeable senior notes, and borrowing costs on its asset-backed securities as a component of its effective cost of funds.

The Company believes the presentation of effective interest expense, effective costs 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, as viewed by the Company.

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


Three Months Ended


Nine Months Ended

$ in thousands, except per share data

September 30,
2014


June 30,

2014



September 30,
2013


September 30,
2014


September 30,
2013

Net income (loss) attributable to common shareholders

30,672



(94,052)



(8,686)



(137,820)



214,152


Adjustments:















(Gain) loss on sale of investments, net

47,952



20,766



69,323



80,436



56,919


Realized (gain) loss on derivative instruments (excluding contractual net interest on interest rate swaps of $50,446, $52,205, $0, $154,092 and $0, respectively)

1,016



15,037



(39,075)



34,877



(66,234)


Unrealized (gain) loss on derivative instruments

(47,758)



100,574



45,962



133,863



21,810


Loss on foreign currency transactions

1,479







1,479




Amortization of deferred swap losses from de-designation

21,227



21,532





64,055




Subtotal

23,916



157,909



76,210



314,710



12,495


Adjustment attributable to non-controlling interest

(274)



(1,807)



(795)



(3,592)



(132)


Core earnings

54,314



62,050



66,729



173,298



226,515


Basic earnings (loss) per common share

0.25



(0.76)



(0.06)



(1.12)



1.61


Core earnings per share attributable to common shareholders

0.44



0.50



0.49



1.41



1.70


 

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
 September 30, 2014


Three Months Ended
 June 30, 2014


Three Months Ended
 September 30, 2013

$ 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

70,259



1.62

%


69,437



1.58

%


89,582



1.97

%

Less: Amortization of deferred swap losses from de-designation

(21,227)



(0.49)

%


(21,532)



(0.49)

%




%

Add: Net interest paid - interest rate swaps

50,446



1.16

%


52,205



1.19

%




%

Effective interest expense

99,478



2.29

%


100,110



2.28

%


89,582



1.97

%

 


Nine Months Ended
 September 30, 2014


Nine Months Ended
 September 30, 2013

$ in thousands

Reconciliation


Cost of Funds / Effective Cost of Funds


Reconciliation


Cost of Funds / Effective Cost of Funds

Total interest expense

208,309



1.60

%


236,612



1.74

%

Less: Amortization of deferred swap losses from de-designation

(64,055)



(0.49)

%




%

Add: Net interest paid - interest rate swaps

154,092



1.18

%




%

Effective interest expense

298,346



2.29

%


236,612



1.74

%

 

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
 September 30, 2014


Three Months Ended
 June 30, 2014


Three Months Ended
 September 30, 2013

$ 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

99,146



1.84

%


105,015



1.90

%


81,746



1.38

%

Add: Amortization of deferred swap losses from de-designation

21,227



0.49

%


21,532



0.49

%




%

Less: Net interest paid - interest rate swaps

(50,446)



(1.16)

%


(52,205)



(1.19)

%




%

Effective net interest income

69,927



1.17

%


74,342



1.20

%


81,746



1.38

%

 


Nine Months Ended
 September 30, 2014


Nine Months Ended
 September 30, 2013

$ in thousands

Reconciliation


Net Interest Rate Margin / Effective Interest Rate Margin


Reconciliation


Net Interest Rate Margin / Effective Interest Rate Margin

Net interest income

306,610



1.89

%


270,882



1.53

%

Add: Amortization of deferred swap losses from de-designation

64,055



0.49

%




%

Less: Net interest paid - interest rate swaps

(154,092)



(1.18)

%




%

Effective net interest income

216,573



1.20

%


270,882



1.53

%

 

Mortgage-Backed Securities

The following table summarizes certain characteristics of the Company's MBS portfolio as of September 30, 2014:

$ in thousands

Principal

Balance


Unamortized

Premium

(Discount)


Amortized

Cost


Unrealized

Gain/

(Loss), net


Fair

Value


Net

Weighted

Average

Coupon (1)


Period-

end

Weighted

Average

Yield (2)


Quarterly

Weighted

Average

Yield (3)

Agency RMBS:
























15 year fixed-rate

1,299,392



64,705



1,364,097



25,856



1,389,953



4.05

%


2.55

%


2.59

%

30 year fixed-rate

4,583,250



308,930



4,892,180



8,936



4,901,116



4.30

%


2.90

%


2.95

%

ARM*

519,631



8,752



528,383



4,497



532,880



2.85

%


2.31

%


2.30

%

Hybrid ARM

2,596,919



38,712



2,635,631



14,690



2,650,321



2.77

%


2.39

%


2.35

%

Total Agency pass-through

8,999,192



421,099



9,420,291



53,979



9,474,270



3.74

%


2.67

%


2.70

%

Agency-CMO(4)

1,876,484



(1,413,263)



463,221



(9,473)



453,748



2.42

%


4.42

%


3.03

%

Non-Agency RMBS(5)(6)

3,805,256



(603,732)



3,201,524



100,556



3,302,080



3.68

%


3.92

%


4.44

%

GSE CRT(7)

570,500



26,549



597,049



13,277



610,326



4.82

%


4.02

%


3.91

%

CMBS(8)

3,300,260



56,880



3,357,140



99,470



3,456,610



4.82

%


4.48

%


4.50

%

Total

18,551,692



(1,512,467)



17,039,225



257,809



17,297,034



3.78

%


3.82

%


3.40

%

*      Adjustable-rate mortgage ("ARM")

(1)     Net weighted average coupon ("WAC") as of September 30, 2014 is presented net of servicing and other fees.
(2)     Period-end weighted average yield is based on amortized cost as of September 30, 2014 and incorporates future prepayment and loss assumptions.
(3)     Quarterly weighted 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.
(4)     Agency collateralized mortgage obligations ("Agency-CMO") include interest-only securities which represent 28.7% of the balance based on fair value.
(5)     Non-Agency RMBS held by the Company is 55.9% variable rate, 37.2% fixed rate, and 6.9% floating rate based on fair value.
(6)     Of the total discount in non-Agency RMBS, $387.2 million is non-accretable.
(7)     GSE CRT are general obligations of Fannie Mae or Freddie Mac that are structured to provide credit protection to the GSE issuer with respect to defaults and other credit events within reference pools of residential mortgage loans that collateralize MBS issued and guaranteed by such GSE.
(8)     Commercial mortgage-backed securities ("CMBS") include commercial real estate mezzanine loan pass-through certificates which represent 1.4% of the balance based on fair value.

Constant Prepayment Rates ("CPR")

The CPR of the Company's portfolio impacts the amount of premium and discount on the purchase of securities that is recognized into income. The Company's Agency, non-Agency RMBS and GSE CRT had a weighted average CPR of 12.1 and 10.0 for the three months ended September 30, 2014 and June 30, 2014, respectively. The table below shows the three month CPR for the Company's RMBS compared to bonds with similar characteristics ("Cohorts"):


September 30, 2014


June 30, 2014


Company


Cohorts


Company


Cohorts

15 year Agency RMBS

12.9



14.8



12.3



13.3


30 year Agency RMBS

12.0



12.8



9.4



9.8


Agency Hybrid ARM RMBS

13.0



NA


9.4



NA

Non-Agency RMBS

11.9



NA


11.2



NA

GSE CRT

8.2



NA


4.5



NA

Weighted average CPR

12.1



NA


10.0



NA

 

Borrowings

The Company has entered into repurchase agreements, secured loans and issued exchangeable senior notes to finance the majority of its portfolio of investments. The following table summarizes certain characteristics of the Company's borrowings at September 30, 2014 and December 31, 2013:

$ in thousands

September 30, 2014


December 31, 2013


Amount

Outstanding


Weighted

Average

Interest

Rate


Weighted

Average

Remaining

Maturity

(Days)


Amount

Outstanding


Weighted

Average

Interest

Rate


Weighted

Average

Remaining

Maturity

(Days)

Repurchase Agreements:


















Agency RMBS

8,693,555



0.32

%


18



10,281,154



0.38

%


19


Non-Agency RMBS

2,830,368



1.52

%


26



3,066,356



1.55

%


33


GSE CRT

463,828



1.53

%


39



21,708



1.50

%


42


CMBS

1,584,138



1.29

%


24



2,082,457



1.39

%


23


Secured Loans

1,250,000



0.38

%


3,564





%



Exchangeable Senior Notes

400,000



5.00

%


1,262



400,000



5.00

%


1,535


Total

15,221,889



0.81

%


345



15,851,675



0.86

%


60


 

The Company finances its residential loans held-for-investment through asset-backed securities issued by securitization trusts.

Interest Rate Swaps

As of September 30, 2014, the Company had the following interest rate swaps outstanding:

$ in thousands
Counterparty






Notional


Maturity Date


Fixed Interest Rate
in Contract

Deutsche Bank AG






200,000



1/15/2015


1.08

%

Deutsche Bank AG






250,000



2/15/2015


1.14

%

Credit Suisse International






100,000



2/24/2015


3.26

%

Credit Suisse International






100,000



3/24/2015


2.76

%

Wells Fargo Bank, N.A.






100,000



7/15/2015


2.85

%

Wells Fargo Bank, N.A.






50,000



7/15/2015


2.44

%

Morgan Stanley Capital Services, LLC






300,000



1/24/2016


2.12

%

The Bank of New York Mellon






300,000



1/24/2016


2.13

%

Morgan Stanley Capital Services, LLC






300,000



4/5/2016


2.48

%

Credit Suisse International






500,000



4/15/2016


2.27

%

The Bank of New York Mellon






500,000



4/15/2016


2.24

%

JPMorgan Chase Bank, N.A.






500,000



5/16/2016


2.31

%

Goldman Sachs Bank USA






500,000



5/24/2016


2.34

%

Goldman Sachs Bank USA






250,000



6/15/2016


2.67

%

Wells Fargo Bank, N.A.






250,000



6/15/2016


2.67

%

JPMorgan Chase Bank, N.A.






500,000



6/24/2016


2.51

%

Citibank, N.A.






500,000



10/15/2016


1.93

%

Deutsche Bank AG






150,000



2/5/2018


2.90

%

ING Capital Markets LLC






350,000



2/24/2018


0.95

%

Morgan Stanley Capital Services, LLC






100,000



4/5/2018


3.10

%

ING Capital Markets LLC






300,000



5/5/2018


0.79

%

JPMorgan Chase Bank, N.A.






200,000



5/15/2018


2.93

%

UBS AG






500,000



5/24/2018


1.10

%

ING Capital Markets LLC






400,000



6/5/2018


0.87

%

The Royal Bank of Scotland Plc






500,000



9/5/2018


1.04

%

Citibank, N.A. CME Clearing House


(3)


(4)


300,000



2/5/2021


2.50

%

The Royal Bank of Scotland Plc CME Clearing House


(3)


(4)


300,000



2/5/2021


2.69

%

Wells Fargo Bank, N.A.






200,000



3/15/2021


3.14

%

Citibank, N.A.






200,000



5/25/2021


2.83

%

HSBC Bank USA, National Association


(1)




550,000



2/24/2022


2.45

%

The Royal Bank of Scotland Plc


(2)




400,000



3/15/2023


2.39

%

UBS AG


(2)




400,000



3/15/2023


2.51

%

HSBC Bank USA, National Association






250,000



6/5/2023


1.91

%

The Royal Bank of Scotland Plc






500,000



8/15/2023


1.98

%

Goldman Sachs Bank USA CME Clearing House


(4)




600,000



8/24/2023


2.88

%

UBS AG






250,000



11/15/2023


2.23

%

HSBC Bank USA, National Association






500,000



12/15/2023


2.20

%

Total






12,150,000





2.13

%

(1)     Forward start date of February 2015
(2)     Forward start date of March 2015
(3)     Forward start date of February 2016
(4)     Beginning June 10, 2013, regulations promulgated under The Dodd-Frank Wall Street Reform and Consumer Protection Act mandate that the Company clear new interest rate swap transactions through a central counterparty. Transactions that are centrally cleared result in the Company facing a clearing house, rather than a swap dealer, as counterparty. Central clearing requires the Company to post collateral in the form of initial and variation margin to the clearing house which reduces default risk.

Average Balances

The table below presents certain information for the Company's portfolio for the three and nine month periods ending September 30, 2014 and 2013.


Three Months Ended
 September 30,


Nine Months Ended
 September 30,

$ in thousands

2014



2013



2014



2013


Average Balances*:












Agency RMBS:












15 year fixed-rate, at amortized cost

1,397,663



1,849,443



1,494,733



1,947,324


30 year fixed-rate, at amortized cost

5,134,370



9,679,520



6,040,458



10,894,824


ARM, at amortized cost

536,670



102,828



451,129



89,832


Hybrid ARM, at amortized cost

2,602,008



578,696



2,304,997



518,079


MBS-CMO, at amortized cost

463,742



494,089



481,800



500,781


Non-Agency RMBS, at amortized cost

3,177,041



3,662,796



3,313,231



3,574,810


GSE CRT, at amortized cost

544,057





426,611




CMBS, at amortized cost

3,084,169



2,533,174



2,814,581



2,362,370


Residential loans, at amortized cost

2,536,820



1,538,830



2,256,634



793,814


Commercial loans, at amortized cost

122,803



13,312



96,819



8,971


Average MBS and Loans portfolio

19,599,343



20,452,688



19,680,993



20,690,805


Average Portfolio Yields (1):












Agency RMBS:












15 year fixed-rate

2.59

%


2.35

%


2.66

%


2.23

%

30 year fixed-rate

2.95

%


2.84

%


3.05

%


2.82

%

ARM

2.30

%


2.41

%


2.31

%


2.31

%

Hybrid ARM

2.35

%


2.19

%


2.30

%


2.30

%

MBS - CMO

3.03

%


2.31

%


3.54

%


1.87

%

Non-Agency RMBS

4.44

%


4.63

%


4.44

%


4.60

%

GSE CRT

3.91

%


%


4.17

%


%

CMBS

4.50

%


4.60

%


4.51

%


4.68

%

Residential loans

3.61

%


3.46

%


3.60

%


3.31

%

Commercial loans

8.44

%


10.76

%


8.62

%


10.97

%

Average MBS and Loans portfolio

3.46

%


3.35

%


3.49

%


3.27

%

Average Borrowings*:












Agency RMBS (2)

9,078,815



11,378,486



9,603,237



12,502,114


Non-Agency RMBS

2,780,808



2,990,502



2,857,548



2,776,819


GSE CRT

425,374





315,826




CMBS (2)

2,437,566



1,963,525



2,171,806



1,876,043


Exchangeable senior notes

400,000



400,000



400,000



294,815


Asset-backed securities issued by securitization trusts

2,228,234



1,418,084



1,989,656



727,533


Total borrowed funds

17,350,797



18,150,597



17,338,073



18,177,324


Maximum borrowings during the period (3)

17,967,829



18,460,059



17,967,829



19,710,901


























Average Cost of Funds (4):












Agency RMBS (2)

0.33

%


0.39

%


0.34

%


0.40

%

Non-Agency RMBS

1.53

%


1.58

%


1.53

%


1.61

%

GSE CRT

1.51

%


%


1.49

%


%

CMBS (2)

0.98

%


1.47

%


1.19

%


1.46

%

Exchangeable senior notes

5.62

%


5.62

%


5.61

%


5.61

%

Asset-backed securities issued by securitization trusts

3.17

%


2.90

%


3.18

%


2.88

%

Unhedged cost of funds (5)

1.13

%


1.01

%


1.11

%


0.88

%

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

2.29

%


1.97

%


2.29

%


1.74

%

Average Equity (6):

2,449,611



2,426,259



2,419,017



2,636,580


Average debt/equity ratio (average during period)

7.08x



7.48x



7.17x



6.89x


Debt/equity ratio (as of period end)

6.70x



6.94x



6.70x



6.95x


*        Average amounts for each period are based on weighted month-end balances; all percentages are annualized. For the three and nine months ended September 30, 2014, the 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)     Agency RMBS and CMBS average borrowing and cost of funds include borrowings under repurchase agreements and secured loans.
(3)     Amount represents the maximum borrowings at month-end during each of the respective periods.
(4)     Average cost of funds is calculated by dividing annualized interest expense by the Company's average borrowings.
(5)     Excludes amortization of deferred swap losses from de-designation.
(6)     Average equity is calculated based on a weighted balance basis.

Logo - http://photos.prnewswire.com/prnh/20140414/73072

SOURCE Invesco Mortgage Capital Inc.

Loading...
Loading...
Market News and Data brought to you by Benzinga APIs
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!

Loading...