Invesco Mortgage Capital Inc. Reports Second Quarter 2019 Financial Results

ATLANTA, Aug. 7, 2019 /PRNewswire/ -- Invesco Mortgage Capital Inc. IVR (the "Company") today announced financial results for the quarter ended June 30, 2019.

Financial Summary:

  • Q2 2019 net income attributable to common stockholders of $7.2 million or $0.06 basic income per common share compared to net income attributable to common stockholders of $127.7 million or $1.05 basic income per common share in Q1 2019
  • Q2 2019 core earnings*** of $59.1 million or core earnings per common share ("EPS") of $0.46 compared to $56.9 million or core EPS of $0.47 in Q1 2019
  • Q2 2019 book value per common share* of $16.21 compared to $16.29 at Q1 2019
  • Q2 2019 common stock dividend of $0.45 per share compared to $0.45 in Q1 2019
  • Economic return** of 2.3% for Q2 2019 and 12.0% for the year to date ended June 30, 2019

"We are pleased to announce core earnings of $0.46 per common share for the second quarter of 2019. Core earnings exceeded our $0.45 dividend, as the portfolio benefited from the full quarter impact of our February common stock offering. Despite volatile market conditions during the quarter, our diversified portfolio and dynamic hedging strategy combined to keep our book value relatively stable at $16.21. This helped produce a 2.3% economic return for the quarter, bringing our year-to-date economic return to 12.0%." said John Anzalone, Chief Executive Officer.

 

*

Book value per common share is calculated as total equity less the liquidation preference of Series A Preferred Stock ($140.0 million), Series B Preferred Stock ($155.0 million) and Series C Preferred Stock ($287.5 million); divided by total common shares outstanding.

**

Economic return for the quarter ended June 30, 2019 is defined as the change in book value per common share from March 31, 2019 to June 30, 2019 of $(0.08); plus dividends declared of $0.45 per common share; divided by the March 31, 2019 book value per common share of $16.29. Economic return for the year to date ended June 30, 2019 is defined as the change in book value per common share from December 31, 2018 to June 30, 2019 of $0.94; plus dividends declared of $0.90 per common share; divided by the December 31, 2018 book value per common share of $15.27.

***

Core earnings (and by calculation, core earnings per common share) are non-Generally Accepted Accounting Principles ("GAAP") financial measures. Refer to the section entitled "Non-GAAP Financial Measures" for important disclosures and a reconciliation to the most comparable U.S. GAAP measures.

 

Key performance indicators for the quarters ended June 30, 2019 and March 31, 2019 are summarized in the table below.

($ in millions, except share amounts)

Q2 '19

Q1 '19

Variance

Average Balances

(unaudited)

(unaudited)



Average earning assets (at amortized cost)

$20,803.2



$19,152.5



$1,650.7



Average borrowings

$18,908.9



$17,048.1



$1,860.8



Average equity

$2,338.0



$2,207.3



$130.7











U.S. GAAP Financial Measures







Total interest income

$202.2



$187.1



$15.1



Total interest expense

$129.2



$113.0



$16.2



Net interest income

$73.0



$74.1



($1.1)



Total expenses

$11.4



$11.8



($0.4)



Net income attributable to common stockholders

$7.2



$127.7



($120.5)











Average earning asset yields

3.89

%

3.91

%

(0.02)

%

Average cost of funds

2.73

%

2.65

%

0.08

%

Average net interest rate margin

1.16

%

1.26

%

(0.10)

%









Period-end weighted average asset yields*

4.03

%

4.02

%

0.01

%

Period-end weighted average cost of funds

2.77

%

2.84

%

(0.07)

%

Period-end weighted average net interest rate margin

1.26

%

1.18

%

0.08

%









Book value per common share**

$16.21



$16.29



($0.08)



Earnings per common share (basic)

$0.06



$1.05



($0.99)



Earnings per common share (diluted)

$0.06



$1.05



($0.99)



Debt-to-equity ratio

7.0

x

6.9

x

0.1

x









Non-GAAP Financial Measures***







Core earnings

$59.1



$56.9



$2.2



Effective interest income

$207.5



$192.4



$15.1



Effective interest expense

$127.6



$114.4



$13.2



Effective net interest income

$79.9



$78.1



$1.8











Effective yield

3.99

%

4.02

%

(0.03)

%

Effective cost of funds

2.70

%

2.68

%

0.02

%

Effective interest rate margin

1.29

%

1.34

%

(0.05)

%









Core earnings per common share

$0.46



$0.47



($0.01)



Repurchase agreement debt-to-equity ratio

7.4

x

7.2

x

0.2

x





*

Period-end weighted average yields are based on amortized cost as of period end and incorporate future prepayment and loss assumptions.

**

Book value per common share is calculated as total equity less the liquidation preference of Series A Preferred Stock ($140.0 million), Series B Preferred Stock ($155.0 million) and Series C Preferred Stock ($287.5 million); divided by total common shares outstanding.

***

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-GAAP financial measures. Refer to the section entitled "Non-GAAP Financial Measures" 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, average earning asset yields), total interest expense (and by calculation, cost of funds), net interest income (and by calculation, net interest rate margin) and debt-to-equity ratio.

 

Financial Summary

Net income attributable to common stockholders for the second quarter of 2019 was $7.2 million compared to $127.7 million for the first quarter of 2019. Net income attributable to common stockholders was $120.5 million lower in the second quarter primarily due to higher net losses on derivatives totaling $347.2 million compared to $193.6 million in the first quarter. Net losses on derivatives were partially offset by higher net gains on investments totaling $302.2 million in the second quarter compared to $268.4 million in the first quarter. Higher net losses on derivative instruments and net gains on investments were driven by sharply declining interest rates in the second quarter as evidenced by the 40 basis point decline in 10 year Treasury rates compared to a 28 basis point decline in the first quarter. The Company also had unrealized gains on available-for-sale investments of $52.3 million in the first quarter and $47.2 million in the second quarter that are recorded in other comprehensive income.

Book value per common share for the second quarter of 2019 was $16.21 compared to $16.29 in the first quarter reflecting interest rate spread widening in Agency RMBS and GSE CRT assets that was partially offset by a positive duration gap and interest rate spread tightening in other asset classes.

During the second quarter of 2019, the Company generated $59.1 million in core earnings, an increase of $2.2 million or 3.9% from the first quarter of 2019. Higher core earnings were driven by a $1.8 million increase in effective net interest income reflecting the full quarter impact of the Company's February 2019 common stock offering. Effective yield was 3.99% during the second quarter, down 3 basis points from 4.02% in the first quarter of 2019 primarily due to the impact of declining interest rates on prepayments of specified pool Agency RMBS investments. Effective cost of funds was 2.70% during the second quarter, up 2 basis points from 2.68% in the first quarter of 2019 primarily due to slightly higher repurchase agreement borrowing costs early in the quarter.

Total interest income for the second quarter of 2019 was $202.2 million compared to $187.1 million for the first quarter of 2019. Higher total interest income reflects a $1.7 billion (8.6%) increase in average earning assets to $20.8 billion from $19.2 billion in the first quarter of 2019. Average earning assets rose primarily due to the investment of net proceeds from the Company's February common stock offering. Average earning asset yield was 3.89% for the second quarter of 2019 compared to 3.91% in the first quarter of 2019 reflecting a $6.8 million increase in premium amortization.

The Company increased its average borrowings by $1.9 billion (10.9%) in the second quarter of 2019 to $18.9 billion to finance its higher asset base compared to average borrowings of $17.0 billion in the first quarter of 2019. Total interest expense was $129.2 million compared to $113.0 million during the first quarter of 2019.

The Company's debt-to-equity ratio was 7.0x as of June 30, 2019 compared to 6.9x as of March 31, 2019. The Company's repurchase agreement debt-to-equity ratio was 7.4x as of June 30, 2019 compared to 7.2x as of March 31, 2019. Leverage increased slightly during the quarter largely due to an increase in the Company's equity allocation to Agency CMBS to 10%.

Total expenses for the second quarter of 2019 were approximately $11.4 million compared to $11.8 million for the first quarter of 2019. Total expenses include management fees and general and administrative expenses. The ratio of annualized total expenses to average equity (1) decreased to 1.95% compared to 2.14% for the first quarter of 2019.

As previously announced, the Company declared the following dividends on June 17, 2019: a common stock dividend of $0.45 per share paid on July 26, 2019 to its stockholders of record as of June 28, 2019 and a Series A preferred stock dividend of $0.4844 per share paid on July 25, 2019 to its stockholders of record as of July 1, 2019. The Company declared the following dividends on its Series B and Series C Preferred Stock on August 1, 2019 to its stockholders of record as of September 5, 2019: a Series B Preferred Stock dividend of $0.4844 per share payable on September 27, 2019 and a Series C Preferred Stock dividend of $0.46875 per share payable on September 27, 2019.

 

(1)

The ratio of annualized total 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 the weighted month-end balance of total equity excluding equity attributable to preferred stockholders.

 

About Invesco Mortgage Capital Inc.

Invesco Mortgage Capital Inc. is a real estate investment trust that primarily focuses on investing in, 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 registered investment adviser and an indirect, wholly-owned 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 Thursday, August 8, 2019, 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 August 22, 2019 by calling:

800-430-5973 (North America) or 1-402-998-0105 (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, 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



Six Months Ended

$ in thousands, except share amounts

June 30,

2019



March 31,

2019



June 30,

2018



June 30,

2019



June 30,

2018

Interest Income



















Mortgage-backed and credit risk transfer securities (1)

200,737





185,492





147,548





386,229





296,551



Commercial and other loans

1,484





1,582





4,051





3,066





8,273



Total interest income

202,221





187,074





151,599





389,295





304,824



Interest Expense



















Repurchase agreements

117,978





101,875





69,389





219,853





128,974



Secured loans

11,258





11,144





8,471





22,402





15,398



Exchangeable senior notes

















1,621



Total interest expense

129,236





113,019





77,860





242,255





145,993



Net interest income

72,985





74,055





73,739





147,040





158,831



Other Income (loss)



















Gain (loss) on investments, net

302,182





268,382





(36,377)





570,564





(196,747)



Equity in earnings (losses) of unconsolidated ventures

702





692





798





1,394





1,694



Gain (loss) on derivative instruments, net

(344,733)





(201,460)





67,169





(546,193)





200,536



Realized and unrealized credit derivative income (loss), net

(2,438)





7,884





735





5,446





3,900



Net loss on extinguishment of debt

















(26)



Other investment income (loss), net

1,007





1,029





(2,160)





2,036





942



Total other income (loss)

(43,280)





76,527





30,165





33,247





10,299



Expenses



















Management fee – related party

9,370





9,534





10,102





18,904





20,323



General and administrative

1,999





2,258





1,525





4,257





3,281



Total expenses

11,369





11,792





11,627





23,161





23,604



Net income

18,336





138,790





92,277





157,126





145,526



Net income attributable to non-controlling interest









1,163









1,834



Net income attributable to Invesco Mortgage Capital Inc.

18,336





138,790





91,114





157,126





143,692



Dividends to preferred stockholders

11,106





11,107





11,106





22,213





22,213



Net income attributable to common stockholders

7,230





127,683





80,008





134,913





121,479



Earnings per share:



















Net income attributable to common stockholders



















Basic

0.06





1.05





0.72





1.08





1.09



Diluted

0.06





1.05





0.72





1.08





1.08





(1) The table below shows the components of mortgage-backed and credit risk transfer securities income for the periods presented.





Three Months Ended



Six Months Ended

$ in thousands

June 30,

2019



March 31,

2019



June 30,

2018



June 30,

2019



June 30,

2018

Coupon interest

214,501





192,442





164,165





406,943





330,484



Net premium amortization

(13,764)





(6,950)





(16,617)





(20,714)





(33,933)



Mortgage-backed and credit risk transfer securities interest

income

200,737





185,492





147,548





386,229





296,551



 

INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(Unaudited)







Three Months Ended



Six Months Ended

$ in thousands

June 30,

2019



March 31,

2019



June 30,

2018



June 30,

2019



June 30,

2018

Net income

18,336





138,790





92,277





157,126





145,526



Other comprehensive income (loss):



















Unrealized gain (loss) on mortgage-backed

and credit risk transfer securities, net

47,188





52,349





(47,929)





99,537





(180,246)



Reclassification of unrealized (gain) loss on

sale of mortgage-backed and credit risk

transfer securities to gain (loss) on

investments, net

(121)





10,147





9,889





10,026





19,126



Reclassification of amortization of net

deferred (gain) loss on de-designated interest

rate swaps to repurchase agreements interest

expense

(5,916)





(5,851)





(6,898)





(11,767)





(13,437)



Currency translation adjustments on

investment in unconsolidated venture

(320)





(276)





486





(596)





798



Total other comprehensive income (loss)

40,831





56,369





(44,452)





97,200





(173,759)



Comprehensive income (loss)

59,167





195,159





47,825





254,326





(28,233)



Less: Comprehensive (income) loss

attributable to non-controlling interest









(602)









357



Less: Dividends to preferred stockholders

(11,106)





(11,107)





(11,106)





(22,213)





(22,213)



Comprehensive income (loss) attributable to common

stockholders

48,061





184,052





36,117





232,113





(50,089)



 

INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)







As of

 $ in thousands except share amounts

June 30, 2019



December 31, 2018

ASSETS



Mortgage-backed and credit risk transfer securities, at fair value (including pledged securities of

$20,848,269 and $17,082,825, respectively)

21,536,047





17,396,642



Cash and cash equivalents

99,620





135,617



Restricted cash

55,271







Due from counterparties

21,041





13,500



Investment related receivable

141,989





66,598



Derivative assets, at fair value

10,067





15,089



Other assets

174,043





186,059



Total assets

22,038,078





17,813,505



LIABILITIES AND EQUITY







Liabilities:







Repurchase agreements

17,075,065





13,602,484



Secured loans

1,650,000





1,650,000



Derivative liabilities, at fair value

36,969





23,390



Dividends and distributions payable

60,671





49,578



Investment related payable

462,060





132,096



Accrued interest payable

55,002





37,620



Collateral held payable

14,939





18,083



Accounts payable and accrued expenses

3,144





1,694



Due to affiliate

10,127





11,863



Total liabilities

19,367,977





15,526,808



Commitments and contingencies (See Note 14) (1):







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



7.50% Fixed-to-Floating Series C Cumulative Redeemable Preferred Stock: 11,500,000 shares 

     issued and outstanding ($287,500 aggregate liquidation preference)

278,108





278,108



Common Stock, par value $0.01 per share; 450,000,000 shares authorized; 128,795,528 and 

     111,584,996 shares issued and outstanding, respectively

1,287





1,115



Additional paid in capital

2,650,329





2,383,532



Accumulated other comprehensive income

318,013





220,813



Retained earnings (distributions in excess of earnings)

(862,852)





(882,087)



Total stockholders' equity

2,670,101





2,286,697



Total liabilities and stockholders' equity

22,038,078





17,813,505







(1)

See Note 14 of the Company's condensed consolidated financial statements filed in Item 1 of the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2019.

 

Non-GAAP Financial Measures

The Company uses the following non-GAAP financial measures to analyze its operating results and believes these financial measures are useful to investors in assessing the Company's performance as further discussed below:

  • 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 most directly comparable U.S. GAAP measures are:

  • net income (loss) attributable to common stockholders (and by calculation, basic earnings (loss) per common share),
  • total interest income (and by calculation, earning asset yields),
  • total interest expense (and by calculation, cost of funds),
  • net interest income (and by calculation, net interest rate margin); and
  • debt-to-equity ratio. 

The non-GAAP financial measures used by the Company's management should be analyzed in conjunction with U.S. GAAP financial measures and should not be considered substitutes for U.S. GAAP financial measures. In addition, the non-GAAP financial measures may not be comparable to similarly titled non-GAAP financial measures of its peer companies.

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; unrealized (gain) loss on derivative instruments, net; realized and unrealized (gain) loss on GSE CRT embedded derivatives, net; (gain) loss on foreign currency transactions, net; amortization of net deferred (gain) loss on de-designated interest rate swaps; net loss on extinguishment of debt; and cumulative adjustments attributable to non-controlling interest. The Company may add and has added additional reconciling items to its core earnings calculation as appropriate.

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 excludes the impact of gains and losses because gains and losses are not accounted for consistently under U.S. GAAP. Under U.S. GAAP, certain gains and losses are reflected in net income whereas other gains and losses are reflected in other comprehensive income. For example, a portion of the Company's mortgage-backed securities are classified as available-for-sale securities, and changes in the valuation of these securities are recorded in other comprehensive income on its condensed consolidated balance sheet. The Company elected the fair value option for its mortgage-backed securities purchased on or after September 1, 2016, and changes in the valuation of these securities are recorded in other income (loss) in the condensed consolidated statement of operations. In addition, certain gains and losses represent one-time events.

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



Six Months Ended

$ in thousands, except per share data

June 30,

2019



March 31,

2019



June 30,

2018



June 30,

2019



June 30,

2018

Net income attributable to common stockholders

7,230





127,683





80,008





134,913





121,479



Adjustments:



















(Gain) loss on investments, net

(302,182)





(268,382)





36,377





(570,564)





196,747



Realized (gain) loss on derivative instruments, net (1)

307,239





232,387





(36,274)





539,626





(149,852)



Unrealized (gain) loss on derivative instruments, net (1)

45,019





(26,418)





(35,406)





18,601





(67,307)



Realized and unrealized (gain) loss on GSE CRT

embedded derivatives, net (2)

7,738





(2,534)





4,903





5,204





7,371



Loss on foreign currency transactions, net (3)









2,966









1,152



Amortization of net deferred (gain) loss on

de-designated interest rate swaps (4)

(5,916)





(5,851)





(6,898)





(11,767)





(13,437)



Net loss on extinguishment of debt

















26



Subtotal

51,898





(70,798)





(34,332)





(18,900)





(25,300)



Cumulative adjustments attributable to non-

controlling interest









432









318



Core earnings attributable to common stockholders

59,128





56,885





46,108





116,013





96,497



Basic income per common share

0.06





1.05





0.72





1.08





1.09



Core earnings per share attributable to common

stockholders (5)

0.46





0.47





0.41





0.93





0.86





(1) U.S. GAAP gain (loss) on derivative instruments, net on the condensed consolidated statements of operations includes the following components:





Three Months Ended



Six Months Ended

$ in thousands

June 30,

2019



March 31,

2019



June 30,

2018



June 30,

2019



June 30,

2018

Realized gain (loss) on derivative instruments, net

(307,239)





(232,387)





36,274





(539,626)





149,852



Unrealized gain (loss) on derivative instruments, net

(45,019)





26,418





35,406





(18,601)





67,307



Contractual net interest income (expense) on interest

rate swaps

7,525





4,509





(4,511)





12,034





(16,623)



Gain (loss) on derivative instruments, net

(344,733)





(201,460)





67,169





(546,193)





200,536





(2) U.S. GAAP realized and unrealized credit derivative income (loss), net on the condensed consolidated statements of operations includes the 

     following components:





Three Months Ended



Six Months Ended

$ in thousands

June 30,

2019



March 31,

2019



June 30,

2018



June 30,

2019



June 30,

2018

Realized and unrealized gain (loss) on GSE CRT

embedded derivatives, net

(7,738)





2,534





(4,903)





(5,204)





(7,371)



GSE CRT embedded derivative coupon interest

5,300





5,350





5,638





10,650





11,271



Realized and unrealized credit derivative income

(loss), net

(2,438)





7,884





735





5,446





3,900





(3) U.S. GAAP other investment income (loss), net on the condensed consolidated statements of operations includes the following components:





Three Months Ended



Six Months Ended

$ in thousands

June 30,

2019



March 31,

2019



June 30,

2018



June 30,

2019



June 30,

2018

Dividend income

1,007





1,029





806





2,036





2,094



Loss on foreign currency transactions, net









(2,966)









(1,152)



Other investment income (loss), net

1,007





1,029





(2,160)





2,036





942





(4) U.S. GAAP repurchase agreements interest expense on the condensed consolidated statements of operations includes the following components:





Three Months Ended



Six Months Ended

$ in thousands

June 30,

2019



March 31,

2019



June 30,

2018



June 30,

2019



June 30,

2018

Interest expense on repurchase agreement

borrowings

123,894





107,726





76,287





231,620





142,411



Amortization of net deferred (gain) loss on

de-designated interest rate swaps

(5,916)





(5,851)





(6,898)





(11,767)





(13,437)



Repurchase agreements interest expense

117,978





101,875





69,389





219,853





128,974





(5) Core earnings per share attributable to common stockholders is equal to core earnings divided by the basic weighted 

     average number of common shares outstanding.



          The components of core income for the three and six months ended June 30, 2019 are:





Three Months Ended



Six Months Ended

$ in thousands

June 30,

2019



March 31,

2019



June 30,

2018



June 30,

2019



June 30,

2018

Effective net interest income(1)

79,894





78,063





67,968





157,957





140,041



Dividend income

1,007





1,029





806





2,036





2,094



Equity in earnings (losses) of unconsolidated

ventures

702





692





798





1,394





1,694



Total expenses

(11,369)





(11,792)





(11,627)





(23,161)





(23,604)



Total core earnings

70,234





67,992





57,945





138,226





120,225



Dividends to preferred stockholders

(11,106)





(11,107)





(11,106)





(22,213)





(22,213)



Core earnings attributable to non-controlling

interest









(731)









(1,515)



Core earnings attributable to common stockholders

59,128





56,885





46,108





116,013





96,497





(1)  See below for a reconciliation of net interest income to effective net interest income, a non-GAAP measure.

 

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 as realized and unrealized credit derivative income (loss), net. The Company includes its GSE CRT embedded derivative coupon interest in effective interest income because GSE CRT coupon interest is not accounted for consistently under U.S. GAAP. The Company accounts for GSE CRTs purchased prior to August 24, 2015 as hybrid financial instruments, but has elected the fair value option for GSE CRTs purchased on or after August 24, 2015. Under U.S. GAAP, coupon interest on GSE CRTs accounted for using the fair value option is recorded as interest income, whereas coupon interest on GSE CRTs accounted for as hybrid financial instruments is recorded as realized and unrealized credit derivative income (loss). 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 irrespective of whether the Company has elected the fair value option for the GSE CRT or accounted for the GSE CRT as a hybrid financial instrument.

The Company calculates effective interest expense (and by calculation, effective cost of funds) as U.S. GAAP total interest expense adjusted for contractual net interest income (expense) on its interest rate swaps that is recorded as gain (loss) on derivative instruments, net and the amortization of net deferred gains (losses) on de-designated interest rate swaps that is recorded as 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 excludes the amortization of net deferred gains (losses) on de-designated interest rate swaps from its calculation of effective interest expense 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 contractual net interest income (expense) on its interest rate swaps that is recorded as gain (loss) on derivative instruments, amortization of net deferred gains (losses) on de-designated interest rate swaps that is recorded as repurchase agreements interest expense and GSE CRT embedded derivative coupon interest that is recorded as 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 tables reconcile total interest income to effective interest income and yield to effective yield for the following periods:



Three Months Ended



June 30, 2019



March 31, 2019



June 30, 2018

$ in thousands

Reconciliation



Yield/Effective

Yield



Reconciliation



Yield/Effective

Yield



Reconciliation



Yield/Effective

Yield

Total interest income

202,221





3.89

%



187,074





3.91

%



151,599





3.42

%

Add: GSE CRT embedded derivative 

     coupon interest recorded as 

     realized and unrealized credit 

     derivative income (loss), net

5,300





0.10

%



5,350





0.11

%



5,638





0.13

%

Effective interest income

207,521





3.99

%



192,424





4.02

%



157,237





3.55

%

 



Six Months Ended June 30,



2019



2018

$ in thousands

Reconciliation



Yield/Effective

Yield



Reconciliation



Yield/Effective

Yield

Total interest income

389,295





3.90

%



304,824





3.40

%

Add: GSE CRT embedded derivative coupon interest 

     recorded as realized and unrealized credit derivative 

     income (loss), net

10,650





0.10

%



11,270





0.13

%

Effective interest income

399,945





4.00

%



316,094





3.53

%

 

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



June 30, 2019



March 31, 2019



June 30, 2018

$ 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

129,236





2.73

%



113,019





2.65

%



77,860





2.04

%

Add (Less): Amortization of net 

     deferred gain (loss) on 

     de-designated interest rate swaps

5,916





0.13

%



5,851





0.14

%



6,898





0.18

%

Add (Less): Contractual net interest 

     expense (income) on interest rate 

     swaps recorded as gain (loss) on 

     derivative instruments, net

(7,525)





(0.16)

%



(4,509)





(0.11)

%



4,511





0.12

%

Effective interest expense

127,627





2.70

%



114,361





2.68

%



89,269





2.34

%

 



Six Months Ended June 30,



2019



2018

$ in thousands

Reconciliation



Cost of Funds /

Effective Cost

of Funds



Reconciliation



Cost of Funds /

Effective Cost

of Funds

Total interest expense

242,255





2.69

%



145,993





1.89

%

Add (Less): Amortization of net deferred gain (loss) on 

     de-designated interest rate swaps

11,767





0.13

%



13,437





0.17

%

Add (Less): Contractual net interest expense (income) on 

     interest rate swaps recorded as gain (loss) on derivative 

     instruments, net

(12,034)





(0.13)

%



16,624





0.22

%

Effective interest expense

241,988





2.69

%



176,054





2.28

%

 

The following table reconciles 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



June 30, 2019



March 31, 2019



June 30, 2018

$ 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

72,985





1.16

%



74,055





1.26

%



73,739





1.38

%

Add (Less): Amortization of net 

     deferred (gain) loss on 

     de-designated interest rate swaps

(5,916)





(0.13)

%



(5,851)





(0.14)

%



(6,898)





(0.18)

%

Add: GSE CRT embedded derivative 

     coupon interest recorded as 

     realized and unrealized credit 

     derivative income (loss), net

5,300





0.10

%



5,350





0.11

%



5,638





0.13

%

Add (Less): Contractual net interest 

     income (expense) on interest rate 

     swaps recorded as gain (loss) on 

     derivative instruments, net

7,525





0.16

%



4,509





0.11

%



(4,511)





(0.12)

%

Effective net interest income

79,894





1.29

%



78,063





1.34

%



67,968





1.21

%

 



Six Months Ended June 30,



2019



2018

$ in thousands

Reconciliation



Net Interest

Rate Margin /

Effective

Interest Rate

Margin



Reconciliation



Net Interest

Rate Margin /

Effective

Interest Rate

Margin

Net interest income

147,040





1.21

%



158,831





1.51

%

Add (Less): Amortization of net deferred (gain) loss on 

     de-designated interest rate swaps

(11,767)





(0.13)

%



(13,437)





(0.17)

%

Add: GSE CRT embedded derivative coupon interest recorded 

     as realized and unrealized credit derivative income (loss), net

10,650





0.10

%



11,270





0.13

%

Add (Less): Contractual net interest income (expense) on 

     interest rate swaps recorded as gain (loss) on derivative 

     instruments, net

12,034





0.13

%



(16,623)





(0.22)

%

Effective net interest income

157,957





1.31

%



140,041





1.25

%

 

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 June 30, 2019 and March 31, 2019. The Company's debt-to-equity ratio is calculated in accordance with U.S. GAAP and is the ratio of total debt (sum of repurchase agreements and secured loans) to total equity. The Company presents a repurchase agreement debt-to-equity ratio, a non-GAAP financial measure of leverage, 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, when considered together with U.S. GAAP financial measure of debt-to-equity ratio, 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.

June 30, 2019



$ in thousands

Agency RMBS

Agency CMBS

Commercial

Credit (1)

Residential

Credit (2)

Total

Mortgage-backed and credit risk transfer

securities

12,935,301



2,926,243



3,651,586



2,022,917



21,536,047



Cash and cash equivalents (3)

44,940



9,724



31,996



12,960



99,620



Restricted cash (4)

45,074



10,197







55,271



Derivative assets, at fair value (4)

8,207



1,857



3





10,067



Other assets

91,609



77,742



113,682



54,040



337,073



Total assets

13,125,131



3,025,763



3,797,267



2,089,917



22,038,078















Repurchase agreements

11,234,043



2,299,766



1,849,544



1,691,712



17,075,065



Secured loans (5)

580,915





1,069,085





1,650,000



Derivative liabilities, at fair value (4)

29,904



6,765



300





36,969



Other liabilities

86,687



464,263



42,437



12,556



605,943



Total liabilities

11,931,549



2,770,794



2,961,366



1,704,268



19,367,977















Total equity (allocated)

1,193,582



254,969



835,901



385,649



2,670,101



Adjustments to calculate repurchase agreement

debt-to-equity ratio:











Net equity in unsecured assets (6)





(49,996)





(49,996)



Collateral pledged against secured loans

(688,520)





(1,267,117)





(1,955,637)



Secured loans

580,915





1,069,085





1,650,000



Equity related to repurchase agreement debt

1,085,977



254,969



587,873



385,649



2,314,468



Debt-to-equity ratio (7)

9.9



9.0



3.5



4.4



7.0



Repurchase agreement debt-to-equity ratio (8)

10.3



9.0



3.1



4.4



7.4







(1)

Investments in non-Agency CMBS, commercial loans and investments in unconsolidated joint ventures are included in commercial credit.

(2)

Investments in non-Agency RMBS, GSE CRT and a loan participation interest are included in residential credit.

(3)

Cash and cash equivalents is allocated based on a percentage of equity for each asset class.

(4)

Restricted cash, derivative assets and derivative liabilities are allocated based on the hedging strategy for each asset class.

(5)

Secured loans are allocated based on amount of collateral pledged.

(6)

Net equity in unsecured assets includes commercial loans, investments in unconsolidated joint ventures and other.

(7)

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

 

 

March 31, 2019



$ in thousands

Agency RMBS

Agency CMBS

Commercial

Credit (1)

Residential

Credit (2)

Total

Mortgage-backed and credit risk transfer securities

13,575,817



2,001,552



3,455,805



2,094,424



21,127,598



Cash and cash equivalents (3)

35,406



4,302



25,869



12,905



78,482



Restricted cash(4)

4,379



646







5,025



Derivative assets, at fair value (4)

22,893



3,375



312





26,580



Other assets

84,476



7,457



109,886



59,883



261,702



Total assets

13,722,971



2,017,332



3,591,872



2,167,212



21,499,387















Repurchase agreements

11,868,925



1,639,097



1,642,106



1,674,259



16,824,387



Secured loans (5)

581,896





1,068,104





1,650,000



Derivative liabilities, at fair value (4)

7,376



1,087







8,463



Other liabilities

69,863



230,980



28,468



15,512



344,823



Total liabilities

12,528,060



1,871,164



2,738,678



1,689,771



18,827,673















Total equity (allocated)

1,194,911



146,168



853,194



477,441



2,671,714



Adjustments to calculate repurchase agreement

debt-to-equity ratio:











Net equity in unsecured assets (6)





(48,583)





(48,583)



Collateral pledged against secured loans

(686,656)





(1,260,396)





(1,947,052)



Secured loans

581,896





1,068,104





1,650,000



Equity related to repurchase agreement debt

1,090,151



146,168



612,319



477,441



2,326,079



Debt-to-equity ratio (7)

10.4



11.2



3.2



3.5



6.9



Repurchase agreement debt-to-equity ratio (8)

10.9



11.2



2.7



3.5



7.2







(1)

Investments in non-Agency CMBS, commercial loans and investments in unconsolidated joint ventures are included in commercial credit.

(2)

Investments in non-Agency RMBS and GSE CRT are included in residential credit.

(3)

Cash and cash equivalents is allocated based on a percentage of equity for each asset class.

(4)

Restricted cash, derivative assets and derivative liabilities are allocated based on the hedging strategy for each asset class.

(5)

Secured loans are allocated based on amount of collateral pledged.

(6)

Net equity in unsecured assets includes commercial loans, investments in unconsolidated joint ventures and other.

(7)

Debt-to-equity ratio is calculated as the ratio of total debt (sum of repurchase agreements and secured loans) 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 Earning Asset Balances

The table below presents information related to the Company's average earning assets for the following periods.



Three Months Ended



Six Months Ended

$ in thousands

June 30,

2019



March 31,

2019



June 30,

2018



June 30,

2019



June 30,

2018

Average Earning Asset Balances (1):



















Agency RMBS:



















15 year fixed-rate, at amortized cost

342,822





371,228





2,648,396





356,946





2,763,406



30 year fixed-rate, at amortized cost

12,569,625





11,780,005





7,805,977





12,176,996





7,818,321



ARM, at amortized cost

6,326





19,355





220,960





12,805





226,103



Hybrid ARM, at amortized cost

146,331





224,458





1,595,131





185,179





1,630,813



Agency - CMO, at amortized cost

377,794





291,914





254,642





335,091





264,210



Agency CMBS, at amortized cost

1,940,906





1,129,227





50,179





1,537,309





25,228



Non-Agency CMBS, at amortized cost

3,470,708





3,361,132





3,177,398





3,416,222





3,185,442



Non-Agency RMBS, at amortized cost

1,020,856





1,084,721





1,030,949





1,052,612





1,057,619



GSE CRT, at amortized cost

852,083





808,296





769,821





830,310





773,263



Loan participation interest

51,377





54,763









53,061







Commercial loans, at amortized cost

24,365





27,375





178,080





25,862





185,767



Average earning assets

20,803,193





19,152,474





17,731,533





19,982,393





17,930,172



Average Earning Asset Yields (2):



















Agency RMBS:



















15 year fixed-rate

3.21

%



3.50

%



1.99

%



3.36

%



2.02

%

30 year fixed-rate

3.43

%



3.38

%



2.95

%



3.40

%



2.96

%

ARM

3.60

%



3.70

%



2.43

%



3.67

%



2.37

%

Hybrid ARM

2.85

%



3.47

%



2.28

%



3.23

%



2.26

%

Agency - CMO

3.24

%



3.56

%



3.04

%



3.38

%



2.76

%

Agency CMBS

3.49

%



3.52

%



3.63

%



3.50

%



3.63

%

Non-Agency CMBS

5.07

%



4.98

%



4.95

%



5.02

%



4.90

%

Non-Agency RMBS

6.53

%



6.71

%



7.12

%



6.62

%



7.10

%

GSE CRT (3)

3.56

%



3.67

%



3.37

%



3.61

%



3.18

%

Commercial loans

11.13

%



11.08

%



9.12

%



11.10

%



8.98

%

Loan participation interest

6.12

%



6.14

%



%



6.13

%



%

Average earning asset yields

3.89

%



3.91

%



3.42

%



3.90

%



3.40

%





(1)

Average balances for each period are based on weighted month-end average earning assets.

(2)

Average earning asset yields for the period are calculated by dividing interest income, including amortization of premiums and discounts, by average month-end earning assets based on the amortized cost of the investments. All yields are annualized.

(3)

GSE CRT average earning asset yields exclude coupon interest associated with embedded derivatives on securities not accounted for under the fair value option that is recorded as realized and unrealized credit derivative income (loss), net under U.S. GAAP.

 

Average Borrowings and Cost of Funds

The table below presents information related to the Company's average borrowings and average cost of funds.



Three Months Ended



Six Months Ended

$ in thousands

June 30,

2019



March 31,

2019



June 30,

2018



June 30,

2019



June 30,

2018

Average Borrowings (1):



















Agency RMBS (2)

12,516,268





11,664,156





11,146,252





12,092,572





11,286,117



Agency CMBS

1,881,685





1,074,917





43,984





1,480,530





22,114



Non-Agency CMBS (2)

2,819,109





2,663,941





2,556,166





2,741,948





2,549,519



Non-Agency RMBS

901,451





886,554





861,598





894,044





876,318



GSE CRT

751,882





717,482





667,972





734,777





671,245



Exchangeable senior notes

















57,767



        Loan participation interest

38,532





41,072









39,795







Total average borrowings

18,908,927





17,048,122





15,275,972





17,983,666





15,463,080



Maximum borrowings during the period (3)

19,365,413





18,474,387





15,352,321





19,365,413





15,674,202



Average Cost of Funds (4):



















Agency RMBS (2)

2.73

%



2.59

%



1.98

%



2.66

%



1.82

%

Agency CMBS

2.68

%



2.64

%



2.38

%



2.66

%



2.38

%

Non-Agency CMBS (2)

3.19

%



3.24

%



2.68

%



3.22

%



2.48

%

Non-Agency RMBS

3.46

%



3.54

%



3.19

%



3.50

%



3.05

%

GSE CRT

3.47

%



3.49

%



3.16

%



3.48

%



3.02

%

Exchangeable senior notes

%



%



%



%



5.58

%

        Loan participation interest

4.11

%



4.15

%



%



4.13

%



%

Cost of funds

2.73

%



2.65

%



2.04

%



2.69

%



1.89

%

Interest rate swaps average fixed pay rate (5)

2.28

%



2.43

%



2.18

%



2.35

%



2.26

%

Interest rate swaps average floating receive rate (6)

(2.51)

%



(2.58)

%



(2.00)

%



(2.54)

%



(1.89)

%

Effective cost of funds (non-GAAP measure) (7)

2.70

%



2.68

%



2.34

%



2.69

%



2.28

%





















Debt-to-equity ratio (as of period end)

7.0

x



6.9

x



6.1

x



7.0

x



6.1

x





(1)

Average borrowings for each period are based on weighted month-end balances; all percentages are annualized.

(2)

Agency RMBS and non-Agency CMBS average borrowings 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 excluding amortization of net deferred gain (loss) on de-designated interest rate swaps by the Company's average borrowings.

(5)

Interest rate swaps average fixed pay rate is calculated by dividing annualized contractual swap interest expense by the Company's average notional balance of interest rate swaps.

(6)

Interest rate swaps average floating receive rate is calculated by dividing annualized contractual swap interest income by the Company's average notional balance of interest rate swaps.

(7)

For a reconciliation of cost of funds to effective cost of funds, see "Non-GAAP Financial Measures."

 

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/invesco-mortgage-capital-inc-reports-second-quarter-2019-financial-results-300898156.html

SOURCE Invesco Mortgage Capital Inc.

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In: EarningsPress ReleasesBanking/Financial ServicesConference Call Announcements
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!