| | |
Page
|
| |||
Prospectus Supplement
|
| | | | | | |
| | | | S-ii | | | |
| | | | S-iii | | | |
| | | | S-1 | | | |
| | | | S-6 | | | |
| | | | S-8 | | | |
| | | | S-11 | | | |
| | | | S-15 | | | |
| | | | S-16 | | | |
| | | | S-18 | | | |
| | | | S-18 | | | |
| | | | S-19 | | | |
| | | | S-20 | | | |
| | | | S-24 | | | |
| | | | S-24 | | | |
| | | | S-24 | | | |
| | | | S-25 | | | |
Prospectus
|
| | | | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 17 | | | |
| | | | 18 | | | |
| | | | 19 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 26 | | | |
| | | | 27 | | | |
| | | | 30 | | | |
| | | | 32 | | | |
| | | | 34 | | | |
| | | | 60 | | | |
| | | | 61 | | | |
| | | | 61 | | | |
| | | | 62 | | | |
| | | | 63 | | |
| | |
Three Months Ended
6/30/2018 |
|
Estimated GAAP net income per diluted common share
|
| |
$0.36 - $0.38
|
|
Estimated Non-GAAP Core earnings adjustments | | | | |
Eliminate mark-to-market changes on long-term investments and associated derivatives(1)
|
| |
($0.03)
|
|
Include cumulative gain (loss) on long-term investments sold, net(2)
|
| |
$0.07
|
|
Income tax adjustment associated with core earnings adjustments(3)
|
| |
$0.00
|
|
Estimated Non-GAAP core earnings per diluted common share(4)(5)
|
| |
$0.39 - $0.41
|
|
| | |
Three Months Ended March 31,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | |||||||||
| | |
(In thousands, except share data)
|
| |||||||||||||||||||||||||||
Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential loans
|
| | | $ | 50,231 | | | | | $ | 34,362 | | | | | $ | 154,362 | | | | | $ | 137,804 | | | | | $ | 114,715 | | |
Commercial loans
|
| | | | — | | | | | | 82 | | | | | | 345 | | | | | | 30,496 | | | | | | 46,933 | | |
Real estate securities
|
| | | | 25,695 | | | | | | 19,817 | | | | | | 90,803 | | | | | | 76,873 | | | | | | 97,448 | | |
Other interest income
|
| | | | 693 | | | | | | 367 | | | | | | 2,547 | | | | | | 1,182 | | | | | | 336 | | |
Total interest income
|
| | | | 76,619 | | | | | | 54,628 | | | | | | 248,057 | | | | | | 246,355 | | | | | | 259,432 | | |
Interest Expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Short-term debt
|
| | | | (13,435) | | | | | | (4,453) | | | | | | (36,851) | | | | | | (22,287) | | | | | | (30,572) | | |
Asset-backed securities issued
|
| | | | (11,401) | | | | | | (3,530) | | | | | | (19,108) | | | | | | (14,735) | | | | | | (21,469) | | |
Long-term debt
|
| | | | (16,678) | | | | | | (13,048) | | | | | | (52,857) | | | | | | (51,506) | | | | | | (43,842) | | |
Total interest expense
|
| | | | (41,514) | | | | | | (21,031) | | | | | | (108,816) | | | | | | (88,528) | | | | | | (95,883) | | |
Net Interest Income
|
| | | | 35,105 | | | | | | 33,597 | | | | | | 139,241 | | | | | | 157,827 | | | | | | 163,549 | | |
Reversal of provision for loan losses
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,102 | | | | | | 355 | | |
Net Interest Income After Provision
|
| | | | 35,105 | | | | | | 33,597 | | | | | | 139,241 | | | | | | 164,929 | | | | | | 163,904 | | |
Non-interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage banking activities, net
|
| | | | 26,576 | | | | | | 17,604 | | | | | | 53,908 | | | | | | 38,691 | | | | | | 10,972 | | |
Mortgage servicing rights income (loss), net
|
| | | | 957 | | | | | | 1,713 | | | | | | 7,860 | | | | | | 14,353 | | | | | | (3,922) | | |
Investment fair value changes, net
|
| | | | 1,609 | | | | | | 1,551 | | | | | | 10,374 | | | | | | (28,574) | | | | | | (21,357) | | |
Other income
|
| | | | 1,161 | | | | | | 1,184 | | | | | | 4,576 | | | | | | 6,338 | | | | | | 3,192 | | |
Realized gains, net
|
| | | | 9,363 | | | | | | 5,703 | | | | | | 13,355 | | | | | | 28,009 | | | | | | 36,369 | | |
Total non-interest income, net
|
| | | | 39,666 | | | | | | 27,755 | | | | | | 90,073 | | | | | | 58,817 | | | | | | 25,254 | | |
Operating expenses
|
| | | | (23,030) | | | | | | (18,226) | | | | | | (77,156) | | | | | | (88,786) | | | | | | (97,416) | | |
Net Income before Provision for Income Taxes
|
| | | | 51,741 | | | | | | 43,126 | | | | | | 152,158 | | | | | | 134,960 | | | | | | 91,742 | | |
(Provision for) Benefit from income taxes
|
| | | | (4,896) | | | | | | (6,157) | | | | | | (11,752) | | | | | | (3,708) | | | | | | 10,346 | | |
Net Income
|
| | | $ | 46,845 | | | | | $ | 36,969 | | | | | $ | 140,406 | | | | | $ | 131,252 | | | | | $ | 102,088 | | |
Basic earnings per common share
|
| | | $ | 0.60 | | | | | $ | 0.47 | | | | | $ | 1.78 | | | | | $ | 1.66 | | | | | $ | 1.20 | | |
Diluted earnings per common share
|
| | | $ | 0.50 | | | | | $ | 0.43 | | | | | $ | 1.60 | | | | | $ | 1.54 | | | | | $ | 1.18 | | |
Regular dividends declared per common share
|
| | | $ | 0.28 | | | | | $ | 0.28 | | | | | $ | 1.12 | | | | | $ | 1.12 | | | | | $ | 1.12 | | |
Basic weighted average shares outstanding
|
| | | | 75,396,649 | | | | | | 76,738,202 | | | | | | 76,792,957 | | | | | | 76,747,047 | | | | | | 82,945,103 | | |
Diluted weighted average shares outstanding
|
| | | | 108,194,597 | | | | | | 97,946,137 | | | | | | 101,975,008 | | | | | | 97,909,090 | | | | | | 84,518,395 | | |
| | |
March 31,
2018 |
| |
December 31,
2017 |
| | | | ||||||||||||
| | |
(Unaudited)
|
| | | | | ||||||||||||||
| | |
(In thousands, except share data)
|
| ||||||||||||||||||
Balance sheet data: | | | | | | | | | | | | | | | | | ||||||
ASSETS(1)
|
| | | | | | | | | | | | | | | | ||||||
Residential loans, held-for-sale, at fair value
|
| | | $ | 1,130,185 | | | | | $ | 1,427,945 | | | | | | ||||||
Residential loans, held-for-investment, at fair value
|
| | | | 4,015,555 | | | | | | 3,687,265 | | | | | | ||||||
Real estate securities, at fair value
|
| | | | 1,357,720 | | | | | | 1,476,510 | | | | | | ||||||
Mortgage servicing rights, at fair value
|
| | | | 66,496 | | | | | | 63,598 | | | | | | ||||||
Cash and cash equivalents
|
| | | | 178,562 | | | | | | 144,663 | | | | | | ||||||
Total earning assets
|
| | | | 6,748,518 | | | | | | 6,799,981 | | | | | | ||||||
Restricted cash
|
| | | | 2,406 | | | | | | 2,144 | | | | | | ||||||
Accrued interest receivable
|
| | | | 27,257 | | | | | | 27,013 | | | | | | ||||||
Derivative assets
|
| | | | 63,544 | | | | | | 15,718 | | | | | | ||||||
Other assets
|
| | | | 157,848 | | | | | | 194,966 | | | | | | ||||||
Total Assets
|
| | | $ | 6,999,573 | | | | | $ | 7,039,822 | | | | | | ||||||
LIABILITIES AND EQUITY(1)
|
| | | | | | | | | | | | | | | | ||||||
Liabilities | | | | | | | | | | | | | | | | | ||||||
Short-term debt(2)
|
| | | $ | 1,504,460 | | | | | $ | 1,938,682 | | | | | | ||||||
Accrued interest payable
|
| | | | 23,492 | | | | | | 18,435 | | | | | | ||||||
Derivative liabilities
|
| | | | 56,201 | | | | | | 63,081 | | | | | | ||||||
Accrued expenses and other liabilities
|
| | | | 77,762 | | | | | | 67,729 | | | | | | ||||||
Asset-backed securities issued, at fair value
|
| | | | 1,542,087 | | | | | | 1,164,585 | | | | | | ||||||
Long-term debt, net
|
| | | | 2,575,588 | | | | | | 2,575,023 | | | | | | ||||||
Total Liabilities
|
| | | | 5,779,590 | | | | | | 5,827,535 | | | | | | ||||||
Equity | | | | | | | | | | | | | | | | | ||||||
Common stock, par value $0.01 per share, 180,000,000 shares authorized; 75,703,107 and 76,599,972 issued and outstanding
|
| | | | 757 | | | | | | 766 | | | | | | ||||||
Additional paid-in capital
|
| | | | 1,661,701 | | | | | | 1,673,845 | | | | | | ||||||
Accumulated other comprehensive income
|
| | | | 80,055 | | | | | | 85,248 | | | | | | ||||||
Cumulative earnings
|
| | | | 1,337,186 | | | | | | 1,290,341 | | | | | | ||||||
Cumulative distributions to stockholders
|
| | | | (1,859,716) | | | | | | (1,837,913) | | | | | | ||||||
Total Equity
|
| | | | 1,219,983 | | | | | | 1,212,287 | | | | | | ||||||
Total Liabilities and Equity
|
| | | $ | 6,999,573 | | | | | $ | 7,039,822 | | | | | | ||||||
Recourse senior debt to equity(3)
|
| | | | 3.2x | | | | | | 3.6x | | | | | | ||||||
Recourse debt to equity(4)
|
| | | | 3.4x | | | | | | 3.7x | | | | | |
| | |
As of March 31, 2018
|
| |||||||||
(In thousands, except share and per share data)
|
| |
Actual
|
| |
Pro Forma
|
| ||||||
Cash and cash equivalents
|
| | | $ | 178,562 | | | | | $ | | | |
Short-term debt: | | | | | | | | | | | | | |
Principal amount of 4.625% convertible senior notes due 2018(1)
|
| | | $ | 250,442 | | | | | $ | — | | |
Total short-term debt facilities
|
| | | | 1,254,076 | | | | | | 1,254,076 | | |
Long-term debt: | | | | | | | | | | | | | |
Principal amount of 5.625% exchangeable senior notes due 2019(1)
|
| | | | 200,765 | | | | | | 200,765 | | |
Trust preferred securities and subordinated notes(1)
|
| | | | 139,500 | | | | | | 139,500 | | |
FHLBC borrowings
|
| | | | 1,999,999 | | | | | | 1,999,999 | | |
Principal amount of 4.75% convertible senior notes due 2023(1)
|
| | | | 245,000 | | | | | | 245,000 | | |
Principal amount of 5.625% convertible senior notes due 2024(1)
|
| | | | — | | | | | | 200,000 | | |
Total debt
|
| | | | 4,089,782 | | | | | | 4,039,340 | | |
Equity: | | | | | | | | | | | | | |
Common stock, $0.01 par value per share; 180,000,000 shares authorized and 75,703,107 issued and outstanding, actual and issued and outstanding, pro forma
|
| | | | 757 | | | | | | | | |
Additional paid-in capital
|
| | | | 1,661,701 | | | | | | | | |
Accumulated other comprehensive income
|
| | | | 80,055 | | | | | | 80,055 | | |
Cumulative earnings
|
| | | | 1,337,186 | | | | | | 1,337,186 | | |
Cumulative distributions to stockholders
|
| | | | (1,859,716) | | | | | | (1,859,716) | | |
Total equity
|
| | | | 1,219,983 | | | | | | | | |
Total capitalization
|
| | | $ | 5,309,765 | | | | | $ | | | |
|
| | |
High
|
| |
Low
|
| ||||||
Year ended December 31, 2016 | | | | | | | | | | | | | |
First quarter
|
| | | $ | 13.92 | | | | | $ | 9.36 | | |
Second quarter
|
| | | $ | 14.53 | | | | | $ | 12.49 | | |
Third quarter
|
| | | $ | 15.07 | | | | | $ | 13.29 | | |
Fourth quarter
|
| | | $ | 16.20 | | | | | $ | 13.49 | | |
Year ended December 31, 2017 | | | | | | | | | | | | | |
First quarter
|
| | | $ | 17.05 | | | | | $ | 14.85 | | |
Second quarter
|
| | | $ | 17.43 | | | | | $ | 16.20 | | |
Third quarter
|
| | | $ | 17.45 | | | | | $ | 15.74 | | |
Fourth quarter
|
| | | $ | 16.86 | | | | | $ | 14.29 | | |
Year ending December 31, 2018 | | | | | | | | | | | | | |
First quarter
|
| | | $ | 15.67 | | | | | $ | 14.32 | | |
Second quarter
|
| | | $ | 16.75 | | | | | $ | 15.08 | | |
Third quarter (through July 20, 2018)
|
| | | $ | 17.50 | | | | | $ | 16.41 | | |
Underwriter
|
| |
Number of shares of common
stock to be purchased |
|
J.P. Morgan Securities LLC
|
| | | |
Wells Fargo Securities, LLC
|
| | | |
Goldman Sachs & Co. LLC
|
| | | |
Credit Suisse Securities (USA) LLC
|
| | | |
JMP Securities LLC
|
| | | |
Total
|
| |
6,250,000
|
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 17 | | | |
| | | | 18 | | | |
| | | | 19 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 26 | | | |
| | | | 27 | | | |
| | | | 30 | | | |
| | | | 32 | | | |
| | | | 34 | | | |
| | | | 60 | | | |
| | | | 61 | | | |
| | | | 61 | | | |
| | | | 62 | | | |
| | | | 63 | | |
| | |
Three
Months Ended March 31, 2016 |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| |||||||||||||||||||||
Ratio of earnings to fixed charges
|
| | | | 1.7x | | | | | | 2.40x | | | | | | 2.65x | | | | | | 3.90x | | | | | | 2.20x | | | | | | 1.26x | | |
Ratio of earnings to fixed charges and preferred stock dividends
|
| | | | 1.7x | | | | | | 2.40x | | | | | | 2.65x | | | | | | 3.90x | | | | | | 2.20x | | | | | | 1.26x | | |