Invesco Mortgage Capital Inc. Reports First Quarter 2017 Financial Results

ATLANTA, May 4, 2017 /PRNewswire/ -- Invesco Mortgage Capital Inc. IVR (the "Company") today announced financial results for the quarter ended March 31, 2017, reporting basic earnings of $0.78 per common share, core earnings* of $0.40 per common share and book value per diluted common share** of $17.95.

Invesco Mortgage Capital Inc. Logo (PRNewsFoto/Invesco Mortgage Capital Inc.)

The Company's high quality asset portfolio benefited from credit spread tightening which contributed to a 2.7% increase in book value per diluted common share** for the quarter. Our equity is allocated 61% to residential and commercial credit assets and 39% to Agency RMBS as of March 31, 2017. "During the first quarter we increased our allocation to lower coupon Agency RMBS where the relative return opportunities were the most compelling," said John Anzalone, Chief Executive Officer.  "Importantly, our improvement in core earnings to a level in line with our common stock dividend was achieved without an increase in credit risk."  Average earning assets increased 5.4%, along with a modest rise in leverage, resulting in a corresponding increase in effective net interest income* of $7.3 million during the quarter.

The Company delivered a 5.0% economic return*** for the quarter ended March 31, 2017 to its stockholders, up from -1.1% for the quarter ended December 31, 2016.  

Highlights

  • Q1 2017 net income attributable to common stockholders of $87.1 million or $0.78 basic earnings per common share and $0.73 diluted earnings per common share

  • Q1 2017 core earnings* of $44.9 million, core earnings per common share* of $0.40, and a common stock dividend of $0.40 per share

  • Q1 2017 book value per diluted common share** of $17.95 vs. $17.48 at Q4 2016 and $16.53 at Q1 2016

  • Economic return*** for the quarter ended March 31, 2017 of 5.0% vs -1.1% for the quarter ended December 31, 2016

  • Q1 2017 comprehensive income attributable to common stockholders was $97.2 million or $0.87 basic comprehensive income per common share vs. comprehensive loss attributable to common stockholders of ($22.7) million or ($0.20) basic comprehensive loss per common share for Q4 2016

* Core earnings (and by calculation, core earnings per common share), 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" for important disclosures and a reconciliation to the most comparable U.S. GAAP measures.

** 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, 2017 is defined as the change in book value per diluted common share from December 31, 2016 to March 31, 2017 of $0.47; plus dividends declared of $0.40 per common share; divided by the December 31, 2016 book value per diluted common share of $17.48. Economic return for the quarter ended December 31, 2016 is defined as the change in book value per diluted common share from September 30, 2016 to December 31, 2016 of ($0.60); plus dividends declared of $0.40 per common share; divided by the September 30, 2016 book value per diluted common share of $18.08.

Key performance indicators for the quarters ended March 31, 2017 and December 31, 2016 are summarized in the table below.

($ in millions, except share amounts)

Q1 '17

Q4 '16


(unaudited)

(unaudited)

Average earning assets (at amortized costs)

$16,297.7


$15,462.6


Average borrowings

14,247.3


13,612.5


Average equity

$2,128.6


$2,088.6





Total interest income

$124.6


$114.6


Total interest expense

38.4


34.4


Net interest income

86.3


80.2


Total other income (loss)

18.6


209.9


Total expenses

10.9


10.7


Net income (loss)

94.0


279.3


Net income (loss) attributable to non-controlling interest

1.2


3.5


Dividends to preferred stockholders

5.7


5.7


Net income (loss) attributable to common stockholders

$87.1


$270.1


Comprehensive income (loss) attributable to common stockholders

$97.2


($22.7)





Average earning asset yield

3.06

%

2.96

%

Cost of funds

1.08

%

1.01

%

Net interest rate margin

1.98

%

1.95

%

Debt-to-equity ratio

6.1

x

5.8

x

Book value per common share (diluted)*

$17.95


$17.48


Earnings (loss) per common share (basic)

$0.78


$2.42


Earnings (loss) per common share (diluted)

$0.73


$2.15


Comprehensive income (loss) attributable to common stockholders per common share (basic)

$0.87


($0.20)


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

$44.9


$39.8


Core earnings per common share

$0.40


$0.36


Effective interest income

$130.4


$120.5


Effective yield

3.20

%

3.12

%

Effective interest expense

$67.6


$64.9


Effective cost of funds

1.90

%

1.91

%

Effective net interest income

$62.9


$55.6


Effective interest rate margin

1.30

%

1.21

%

Repurchase agreement debt-to-equity ratio

6.2

x

5.4

x

 

* 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).

** 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 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.

Financial Summary

Net income attributable to common stockholders for the first quarter of 2017 was $87.1 million, compared to net income attributable to common stockholders of $270.1 million for the fourth quarter of 2016. Net income attributable to common stockholders decreased primarily due to lower net gains on derivative instruments totaling $5.5 million during the first quarter of 2017 compared to $230.7 million during the fourth quarter of 2016. Book value per diluted common share for the first quarter of 2017 increased by 2.7% to $17.95 primarily due to interest rate swap spreads widening and higher valuations of the Company's credit risk transfer securities portfolio.

During the first quarter of 2017, the Company generated $44.9 million in core earnings, an increase of $5.1 million or 12.8% from the fourth quarter of 2016.   Higher first quarter core earnings were driven by a $7.3 million increase in effective net interest income that was partially offset by first quarter 2017 losses on unconsolidated ventures of $1.5 million compared to fourth quarter 2016 gains of $0.4 million.

Average earning assets increased to $16.3 billion for the quarter ended March 31, 2017 compared to $15.5 billion for the quarter ended December 31, 2016.  During the first quarter of 2017, the Company purchased $1.7 billion of 30 year fixed-rate Agency RMBS in response to a steeper yield curve, rising interest rates and a corresponding anticipated slowdown in prepayment speeds.  Our 30 year fixed-rate Agency securities accounted for 27% of our average earning assets as of March 31, 2017 compared to 21% of our average earnings assets as of December 31, 2016. 

Total interest income increased to $124.6 million for the quarter ended March 31, 2017 compared to $114.6 million during the quarter ended December 31, 2016. In addition, average earning asset yields increased 10 basis points to 3.06% for the quarter ended March 31, 2017 from 2.96% in the quarter ended December 31, 2016. The increase in average earning asset yields was driven by slower prepayment speeds and higher index rates on our floating and adjustable rate assets.  Net premium amortization declined to $27.2 million during the quarter ended March 31, 2017 compared to $32.7 million during the quarter ended December 31, 2016.

The Company modestly increased leverage to 6.1x during the first quarter to fund additional asset purchases and to retire $150.0 million of its Exchangeable Senior Notes (the "Notes").

For the quarter ended March 31, 2017, the Company had average borrowings of $14.2 billion compared to $13.6 billion for the fourth quarter of 2016 and total interest expense of $38.4 million compared to $34.4 million during the quarter ended December 31, 2016. The Company's cost of funds was 1.08% and 1.01% for the first quarter of 2017 and fourth quarter of 2016, respectively.  The Company's total interest expense and cost of funds rose during the first quarter of 2017 primarily due to increased borrowings and higher interest rates as a result of the December 2016 and March 2017 increases in the federal funds interest rate. The Company's repurchase agreement interest expense for the quarters ended March 31, 2017 and December 31, 2016 includes amortization of net deferred gains on the Company's de-designated interest rate swaps totaling $6.3 million and $6.2 million, respectively, that is recorded as a reduction in repurchase agreements interest expense under U.S. GAAP.  During the next 12 months, the Company estimates that $25.8 million of net deferred gains on de-designated interest rate swaps currently recorded in other comprehensive income will be reclassified as a decrease to interest expense.

Total expenses for the first quarter of 2017 were approximately $10.9 million, compared to $10.7 million for the fourth quarter of 2016. General and administrative expenses were $2.1 million in the first quarter of 2017, an increase of $0.6 million from the fourth quarter of 2016. General and administrative expenses rose during the first quarter of 2017 primarily due to transaction fees related to new interest rate swaps added during the quarter and higher professional fees.

The ratio of annualized total expenses to average equity (1) was 2.05% for the first quarter of 2017, relatively flat compared to 2.06% for the fourth quarter of 2016.

As previously announced, the Company declared the following dividends on March 15, 2017: a common stock dividend of $0.40 per share paid on April 26, 2017; a Series A preferred stock dividend of $0.4844 per share paid on April 25, 2017; and a Series B preferred stock dividend of $0.4844 per share that will be paid on June 27, 2017.

(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 Friday, May 5, 2017, 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 19, 2017 by calling:

800-884-1524 (North America) or 1-402-280-9924 (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

$ in thousands, except share amounts

March 31,
2017


December 31,
2016


March 31,
2016

Interest Income






Mortgage-backed and credit risk transfer securities (1)

118,873



108,871



122,246


Commercial loans

5,764



5,718



4,893


Total interest income

124,637



114,589



127,139


Interest Expense






Repurchase agreements

29,947



26,048



41,800


Secured loans

3,413



2,738



2,715


Exchangeable senior notes

5,008



5,620



5,613


Total interest expense

38,368



34,406



50,128


Net interest income

86,269



80,183



77,011


Other Income (loss)






Gain (loss) on investments, net

(1,853)



(23,402)



11,601


Equity in earnings (losses) of unconsolidated ventures

(1,534)



400



1,061


Gain (loss) on derivative instruments, net

5,462



230,713



(238,543)


Realized and unrealized credit derivative income (loss), net

19,955



3,579



8,410


Net loss on extinguishment of debt

(4,711)






Other investment income (loss), net

1,329



(1,385)



(318)


Total other income (loss)

18,648



209,905



(217,789)


Expenses






Management fee – related party

8,801



9,249



9,512


General and administrative

2,084



1,496



2,037


Total expenses

10,885



10,745



11,549


Net income (loss)

94,032



279,343



(152,327)


Net income (loss) attributable to non-controlling interest

1,186



3,522



(1,883)


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

92,846



275,821



(150,444)


Dividends to preferred stockholders

5,716



5,716



5,716


Net income (loss) attributable to common stockholders

87,130



270,105



(156,160)


Earnings (loss) per share:






Net income (loss) attributable to common stockholders






Basic

0.78



2.42



(1.38)


Diluted

0.73



2.15



(1.38)


Dividends declared per common share

0.40



0.40



0.40











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












Three Months Ended

$ in thousands

March 31,
2017


December 31,
2016


March 31,
2016

Coupon interest

146,069



141,597



146,294


Net (premium amortization)/discount accretion

(27,196)



(32,726)



(24,048)


Mortgage-backed and credit risk transfer securities interest income

118,873



108,871



122,246











 

 

INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)



Three Months Ended

In thousands

March 31,
2017


December 31,
2016


March 31,
2016

Net income (loss)

94,032



279,343



(152,327)


Other comprehensive income (loss):






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

16,289



(308,223)



121,460


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

850



17,715



(10,544)


Reclassification of amortization of net deferred (gain) loss on de-
designated interest rate swaps to repurchase agreements interest expense

(6,298)



(6,177)



12,924


Currency translation adjustments on investment in unconsolidated venture

(615)



138



(49)


Total other comprehensive income (loss)

10,226



(296,547)



123,791


Comprehensive income (loss)

104,258



(17,204)



(28,536)


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

(1,315)



216



341


Less: Dividends to preferred stockholders

(5,716)



(5,716)



(5,716)


Comprehensive income (loss) attributable to common stockholders

97,227



(22,704)



(33,911)


 

 

INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)



As of

 $ in thousands except share amounts

March 31, 2017


December 31, 2016

ASSETS


Mortgage-backed and credit risk transfer securities, at fair value (including pledged securities of
$15,562,355 and $14,422,198, respectively)

15,921,097



14,981,331


Commercial loans, held-for-investment

275,944



273,355


Cash and cash equivalents

55,877



161,788


Due from counterparties



86,450


Investment related receivable

285,910



43,886


Accrued interest receivable

49,703



46,945


Derivative assets, at fair value

5,799



3,186


Other assets

112,957



109,297


Total assets

16,707,287



15,706,238


LIABILITIES AND EQUITY




Liabilities:




Repurchase agreements

12,289,899



11,160,669


Secured loans

1,650,000



1,650,000


Exchangeable senior notes

248,530



397,041


Derivative liabilities, at fair value

45,623



134,228


Dividends and distributions payable

50,928



50,924


Investment related payable

72,572



9,232


Accrued interest payable

11,206



21,066


Collateral held payable

3,732



1,700


Accounts payable and accrued expenses

1,821



1,534


Due to affiliate

9,346



9,660


Total liabilities

14,383,657



13,436,054


Commitments and contingencies (See Note 16) (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


Common Stock, par value $0.01 per share; 450,000,000 shares authorized; 111,604,609 
     and 111,594,595 shares issued and outstanding, respectively

1,116



1,116


Additional paid in capital

2,380,053



2,379,863


Accumulated other comprehensive income

303,765



293,668


Retained earnings (distributions in excess of earnings)

(675,815)



(718,303)


Total stockholders' equity

2,294,335



2,241,560


Non-controlling interest

29,295



28,624


Total equity

2,323,630



2,270,184


Total liabilities and equity

16,707,287



15,706,238




(1)

See Note 16 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 March 31, 2017

 

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 (loss) attributable to common stockholders (and by calculation basic earnings (loss) per common share), total interest income (and by calculation, earning asset 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.  Certain prior period U.S. GAAP and non-GAAP financial measures have been revised to correct immaterial errors in accounting for premiums and discounts on non-Agency RMBS not of high credit quality.  For further information, see Note 17 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 March 31, 2017. 

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; 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 records changes in the valuation of its mortgage-backed securities, excluding securities for which the Company 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 condensed 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, 2017


December 31,
2016


March 31, 2016

Net income (loss) attributable to common stockholders

87,130



270,105



(156,160)


Adjustments:






(Gain) loss on investments, net

1,853



23,402



(11,601)


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

(14,918)



(4,279)



42,985


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

(13,438)



(250,774)



166,467


Realized and unrealized (gain) loss on GSE CRT embedded derivatives,
net (2)

(14,148)



2,376



(2,096)


(Gain) loss on foreign currency transactions, net (3)

(513)



2,180



1,125


Amortization of net deferred (gain) loss on de-designated interest rate
swaps(4)

(6,298)



(6,177)



12,924


Net loss on extinguishment of debt

4,711






Subtotal

(42,751)



(233,272)



209,804


Cumulative adjustments attributable to non-controlling interest

539



2,942



(2,597)


Core earnings

44,918



39,775



51,047


Basic income (loss) per common share

0.78



2.42



(1.38)


Core earnings per share attributable to common stockholders (5)

0.40



0.36



0.45



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

          following components:



Three Months Ended

$ in thousands

March 31, 2017


December 31,
2016


March 31, 2016

Realized gain (loss) on derivative instruments, net

14,918



4,279



(42,985)


Unrealized gain (loss) on derivative instruments, net

13,438



250,774



(166,467)


Contractual net interest expense

(22,894)



(24,340)



(29,091)


Gain (loss) on derivative instruments, net

5,462



230,713



(238,543)



(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

$ in thousands

March 31, 2017


December 31,
2016


March 31, 2016

Realized and unrealized gain (loss) on GSE CRT embedded derivatives, net

14,148



(2,376)



2,096


GSE CRT embedded derivative coupon interest

5,807



5,955



6,314


Realized and unrealized credit derivative income (loss), net

19,955



3,579



8,410



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

          following components:



Three Months Ended

$ in thousands

March 31, 2017


December 31,
2016


March 31, 2016

Dividend income

816



795



807


Gain (loss) on foreign currency transactions, net

513



(2,180)



(1,125)


Other investment income (loss), net

1,329



(1,385)



(318)



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

          following components:



Three Months Ended

$ in thousands

March 31, 2017


December 31,
2016


March 31, 2016

Interest expense on repurchase agreements borrowings

36,245



32,225



28,876


Amortization of net deferred (gain) loss on de-designated interest rate swaps

(6,298)



(6,177)



12,924


Repurchase agreements interest expense

29,947



26,048



41,800



(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.

 

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 recorded as realized and unrealized credit derivative income (loss), net. 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 net interest 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 net interest 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 table reconciles total interest income to effective interest income and yield to effective yield for the following periods:


Three Months Ended
 March 31, 2017


Three Months Ended
 December 31, 2016


Three Months Ended
March 31, 2016

$ in thousands

Reconciliation


Yield/Effective
Yield


Reconciliation


Yield/Effective
Yield


Reconciliation


Yield/Effective
Yield

Total interest income

124,637



3.06

%


114,589



2.96

%


127,139



3.30

%

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

5,807



0.14

%


5,955



0.16

%


6,314



0.16

%

Effective interest income

130,444



3.20

%


120,544



3.12

%


133,453



3.46

%

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, 2017


Three Months Ended
 December 31, 2016


Three Months Ended
March 31, 2016

$ 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

38,368



1.08

%


34,406



1.01

%


50,128



1.48

%

Add (Less): Amortization of net 
          deferred gain (loss) on de-
          designated interest rate swaps

6,298



0.18

%


6,177



0.18

%


(12,924)



(0.38)

%

Add: Contractual net interest expense 
          on interest rate swaps recorded 
          as gain (loss) on derivative 
          instruments, net

22,894



0.64

%


24,340



0.72

%


29,091



0.86

%

Effective interest expense

67,560



1.90

%


64,923



1.91

%


66,295



1.96

%

 

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, 2017


Three Months Ended
 December 31, 2016


Three Months Ended
March 31, 2016

$ 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

86,269



1.98

%


80,183



1.95

%


77,011



1.82

%

Add (Less): Amortization of net 
          deferred (gain) loss on de-
          designated interest rate swaps

(6,298)



(0.18)

%


(6,177)



(0.18)

%


12,924



0.38

%

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

5,807



0.14

%


5,955



0.16

%


6,314



0.16

%

Less: Contractual net interest expense 
          on interest rate swaps recorded 
          as gain (loss) on derivative 
          instruments, net

(22,894)



(0.64)

%


(24,340)



(0.72)

%


(29,091)



(0.86)

%

Effective net interest income

62,884



1.30

%


55,621



1.21

%


67,158



1.50

%

 

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, 2017 and December 31, 2016. 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.

March 31, 2017

$ in thousands

Agency

RMBS

Residential
Credit (1)

Commercial
Credit (2)

Exchangeable
Senior Notes
and Other

Total

Investments

10,622,281


2,629,745


2,978,351



16,230,377


Cash and cash equivalents (3)

25,239


17,432


13,206



55,877


Derivative assets, at fair value (4)

5,387



412



5,799


Other assets

340,271


6,718


64,227


4,018


415,234


Total assets

10,993,178


2,653,895


3,056,196


4,018


16,707,287








Repurchase agreements

9,335,954


1,921,535


1,032,410



12,289,899


Secured loans (5)

497,703



1,152,297



1,650,000


Exchangeable senior notes




248,530


248,530


Derivative liabilities, at fair value

45,404



219



45,623


Other liabilities

111,243


22,029


15,777


556


149,605


Total liabilities

9,990,304


1,943,564


2,200,703


249,086


14,383,657








Total equity (allocated)

1,002,874


710,331


855,493


(245,068)


2,323,630


Adjustments to calculate repurchase agreement debt-to-
equity ratio:






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



(309,506)


245,068


(64,438)


Collateral pledged against secured loans

(578,249)



(1,338,780)



(1,917,029)


Secured loans

497,703



1,152,297



1,650,000


Equity related to repurchase agreement debt

922,328


710,331


359,504



1,992,163


Debt-to-equity ratio (7)

9.8


2.7


2.6


NA

6.1


Repurchase agreement debt-to-equity ratio (8)

10.1


2.7


2.9


NA

6.2




(1)

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

(2)

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

(3)

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

(4)

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

(5)

Secured loans are allocated based on amount of collateral pledged.

(6)

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

(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, 2016

$ in thousands

Agency
RMBS

Residential
Credit (1)

Commercial
Credit (2)

Exchangeable
Senior Notes
and Other

Total

Investments

9,665,860


2,763,751


2,858,376



15,287,987


Cash and cash equivalents (3)

76,067


49,582


36,139



161,788


Derivative assets, at fair value (4)

3,085



101



3,186


Other assets

179,931


9,381


63,465


500


253,277


Total assets

9,924,943


2,822,714


2,958,081


500


15,706,238








Repurchase agreements

8,148,220


2,067,731


944,718



11,160,669


Secured loans (5)

500,150



1,149,850



1,650,000


Exchangeable senior notes




397,041


397,041


Derivative liabilities, at fair value

133,832



396



134,228


Other liabilities

52,047


21,389


14,791


5,889


94,116


Total liabilities

8,834,249


2,089,120


2,109,755


402,930


13,436,054








Total equity (allocated)

1,090,694


733,594


848,326


(402,430)


2,270,184


Adjustments to calculate repurchase agreement debt-to-
equity ratio:






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



(306,656)


402,430


95,774


Collateral pledged against secured loans

(585,504)



(1,346,078)



(1,931,582)


Secured loans

500,150



1,149,850



1,650,000


Equity related to repurchase agreement debt

1,005,340


733,594


345,442



2,084,376


Debt-to-equity ratio (7)

7.9


2.8


2.5


NA


5.8


Repurchase agreement debt-to-equity ratio (8)

8.1


2.8


2.7


NA


5.4




(1)

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

(2)

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

(3)

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

(4)

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

(5)

Secured loans are allocated based on amount of collateral pledged.

(6)

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

(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 Asset Balances

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


Three Months Ended

$ in thousands

March 31, 2017


December 31,
2016


March 31, 2016

Average Balances (1):






Agency RMBS:






15 year fixed-rate, at amortized cost

3,516,699



3,654,738



1,560,925


30 year fixed-rate, at amortized cost

4,460,663



3,234,641



3,945,655


ARM, at amortized cost

290,812



310,835



410,749


Hybrid ARM, at amortized cost

2,291,634



2,523,691



3,096,649


Agency - CMO, at amortized cost

328,450



351,746



404,443


Non-Agency RMBS, at amortized cost

1,793,030



1,940,551



2,422,438


GSE CRT, at amortized cost

765,690



676,232



676,169


CMBS, at amortized cost

2,575,734



2,498,012



2,675,219


Commercial loans, at amortized cost

274,981



272,190



239,201


Average earning assets

16,297,693



15,462,636



15,431,448


Average Earning Asset Yields (2):






Agency RMBS:






15 year fixed-rate

2.03

%


1.99

%


2.40

%

30 year fixed-rate

2.64

%


2.57

%


2.97

%

ARM

2.31

%


2.16

%


2.42

%

Hybrid ARM

2.29

%


2.02

%


2.28

%

Agency - CMO

0.58

%


2.07

%


2.80

%

Non-Agency RMBS

5.58

%


5.22

%


4.90

%

GSE CRT (3)

2.15

%


1.24

%


0.85

%

CMBS

4.20

%


4.17

%


4.38

%

Commercial loans

8.50

%


8.33

%


8.09

%

Average earning asset yields

3.06

%


2.96

%


3.30

%



(1)

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.

(2)

Average earning asset yields 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.

(3)

GSE CRT average earning asset yield excludes 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 Equity Balances

The table below presents information related to the Company's average borrowings and average equity for the following periods.


Three Months Ended

$ in thousands

March 31, 2017


December 31,
2016


March 31, 2016

Average Borrowings (1):






Agency RMBS (2)

9,716,908



9,018,802



8,546,280


Non-Agency RMBS

1,411,889



1,566,717



1,952,569


GSE CRT

600,223



485,692



451,248


CMBS (2)

2,172,234



2,144,486



2,187,472


Exchangeable senior notes

346,083



396,834



394,982


Total average borrowings

14,247,337



13,612,531



13,532,551


Maximum borrowings during the period (3)

14,484,038



14,023,429



13,896,215


Average Cost of Funds (4):






Agency RMBS (2)

0.87

%


0.80

%


0.66

%

Non-Agency RMBS

2.20

%


2.03

%


1.80

%

GSE CRT

2.27

%


2.15

%


2.19

%

CMBS (2)

1.34

%


1.18

%


1.14

%

Exchangeable senior notes

5.79

%


5.66

%


5.68

%

Cost of funds

1.08

%


1.01

%


1.48

%

Interest rate swaps average fixed pay rate (5)

2.14

%


2.12

%


1.89

%

Interest rate swaps average floating receive rate (6)

(0.87)

%


(0.66)

%


(0.40)

%

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

1.90

%


1.91

%


1.96

%

Average Equity (8):

2,128,560



2,088,628



1,939,249


Average debt-to-equity ratio (average during period)

6.7

x


6.5

x


7.0

x

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

6.1

x


5.8

x


6.1

x



(1)

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.

(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 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 swap

(7)

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

(8)

Average equity is calculated based on the weighted month-end balance of total equity excluding equity attributable to preferred stockholders.

 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/invesco-mortgage-capital-inc-reports-first-quarter-2017-financial-results-300451906.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!