ANNALY CAPITAL MANAGEMENT, INC.
|
(Exact Name of Registrant as Specified in its Charter)
|
MARYLAND
(State or other jurisdiction of
incorporation or organization)
|
22-3479661
(IRS Employer Identification No.)
|
1211 AVENUE OF THE AMERICAS
NEW YORK, NY 10036
(Address of principal executive offices)
|
10036
(Zip Code)
|
(212) 696-0100
|
(Registrant’s telephone number, including area code)
|
Class
|
Outstanding at October 31, 2017
|
Common Stock, $.01 par value
|
1,159,543,027
|
ANNALY CAPITAL MANAGEMENT, INC.
|
|
FORM 10-Q
|
|
TABLE OF CONTENTS
|
|
Page
|
|
1 | |
2
|
|
3 | |
4 | |
6 | |
6 | |
6 | |
16 | |
17 | |
19 | |
20 | |
20 | |
24 | |
25 | |
29 | |
34 | |
35 | |
40 | |
42 | |
42 | |
43 | |
43 | |
44 | |
45 | |
45 | |
46 | |
46 | |
47 | |
48 | |
50 | |
50 | |
50 | |
52 | |
64 | |
67 | |
69 | |
80 | |
82 | |
91 | |
91 | |
92 | |
92 | |
92
|
|
93 | |
94 |
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
|
||||||||
(dollars in thousands, except per share data)
|
||||||||
September 30,
|
December 31,
|
|||||||
2017 (1)
|
2016 (2)
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
Cash and cash equivalents (including cash pledged as collateral of $689,290 and $1,428,475, respectively) (3)
|
$
|
867,840
|
$
|
1,539,746
|
||||
Investments, at fair value:
|
||||||||
Agency mortgage-backed securities (including pledged assets of $74,711,243 and $70,796,872, respectively)
|
85,889,131
|
75,589,873
|
||||||
Credit risk transfer securities (including pledged assets of $251,077 and $608,707, respectively)
|
582,938
|
724,722
|
||||||
Non-Agency mortgage-backed securities (including pledged assets of $670,425 and $1,064,603, respectively) (4)
|
1,227,235
|
1,401,307
|
||||||
Residential mortgage loans (including pledged assets of $723,705 and $314,746, respectively) (5)
|
895,919
|
342,289
|
||||||
Mortgage servicing rights (including pledged assets of $2,693 and $5,464, respectively)
|
570,218
|
652,216
|
||||||
Commercial real estate debt investments (including pledged assets of $3,866,629 and $4,321,739, respectively) (6)
|
3,869,110
|
4,321,739
|
||||||
Commercial real estate debt and preferred equity, held for investment (including pledged assets of $482,822 and $506,997, respectively)
|
981,748
|
970,505
|
||||||
Commercial loans held for sale, net
|
-
|
114,425
|
||||||
Investments in commercial real estate
|
470,928
|
474,567
|
||||||
Corporate debt (including pledged assets of $432,460 and $592,871, respectively)
|
856,110
|
773,274
|
||||||
Interest rate swaps, at fair value
|
12,250
|
68,194
|
||||||
Other derivatives, at fair value
|
266,249
|
171,266
|
||||||
Receivable for investments sold
|
340,033
|
51,461
|
||||||
Accrued interest and dividends receivable
|
293,207
|
270,400
|
||||||
Other assets
|
353,708
|
333,063
|
||||||
Goodwill
|
71,815
|
71,815
|
||||||
Intangible assets, net
|
25,742
|
34,184
|
||||||
Total assets
|
$
|
97,574,181
|
$
|
87,905,046
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
Liabilities:
|
||||||||
Repurchase agreements
|
$
|
69,430,268
|
$
|
65,215,810
|
||||
Other secured financing
|
3,713,256
|
3,884,708
|
||||||
Securitized debt of consolidated VIEs (7)
|
3,357,929
|
3,655,802
|
||||||
Participation sold
|
-
|
12,869
|
||||||
Mortgages payable
|
311,886
|
311,636
|
||||||
Interest rate swaps, at fair value
|
606,960
|
1,443,765
|
||||||
Other derivatives, at fair value
|
75,529
|
86,437
|
||||||
Dividends payable
|
326,425
|
305,674
|
||||||
Payable for investments purchased
|
5,243,868
|
65,041
|
||||||
Accrued interest payable
|
231,611
|
163,013
|
||||||
Accounts payable and other liabilities
|
121,231
|
184,319
|
||||||
Total liabilities
|
83,418,963
|
75,329,074
|
||||||
Stockholders’ Equity:
|
||||||||
7.875% Series A Cumulative Redeemable Preferred Stock: 7,412,500 authorized, 0 and 7,412,500 issued and outstanding, respectively
|
-
|
177,088
|
||||||
7.625% Series C Cumulative Redeemable Preferred Stock: 12,650,000 authorized, 12,000,000 issued and outstanding
|
290,514
|
290,514
|
||||||
7.50% Series D Cumulative Redeemable Preferred Stock: 18,400,000 authorized, issued and outstanding
|
445,457
|
445,457
|
||||||
7.625% Series E Cumulative Redeemable Preferred Stock: 11,500,000 authorized, issued and outstanding
|
287,500
|
287,500
|
||||||
6.95% Series F Cumulative Redeemable Preferred Stock: 32,200,000 and 0 authorized, 28,800,000 and 0 issued and outstanding, respectively
|
696,910
|
-
|
||||||
Common stock, par value $0.01 per share, 1,917,837,500 and 1,945,437,500 authorized, 1,088,083,794 and 1,018,913,249 issued and outstanding, respectively
|
10,881
|
10,189
|
||||||
Additional paid-in capital
|
16,377,805
|
15,579,342
|
||||||
Accumulated other comprehensive income (loss)
|
(640,149
|
)
|
(1,085,893
|
)
|
||||
Accumulated deficit
|
(3,320,160
|
)
|
(3,136,017
|
)
|
||||
Total stockholders’ equity
|
14,148,758
|
12,568,180
|
||||||
Noncontrolling interest
|
6,460
|
7,792
|
||||||
Total equity
|
14,155,218
|
12,575,972
|
||||||
Total liabilities and equity
|
$
|
97,574,181
|
$
|
87,905,046
|
(1) | As a result of a change to a clearing organization’s rulebook effective January 3, 2017, beginning with the first quarter 2017 and in subsequent periods the Company is presenting the fair value of centrally cleared interest rate swaps net of variation margin pledged under such transactions. The variation margin was previously reported under cash and cash equivalents and is currently reported as a reduction to interest rate swaps, at fair value. Balances reported prior to the effective date will not be adjusted. |
(2) |
Derived from the audited consolidated financial statements at December 31, 2016.
|
(3) |
Includes cash of consolidated Variable Interest Entities (“VIEs”) of $40.0 million and $23.2 million at September 30, 2017 and December 31, 2016, respectively.
|
(4) |
Includes $72.1 million and $88.6 million at September 30, 2017 and December 31, 2016, respectively, of non-Agency mortgage-backed securities in a consolidated VIE pledged as collateral and eliminated from the Company’s Consolidated Statements of Financial Condition.
|
(5) | Includes securitized residential mortgage loans of a consolidated VIE carried at fair value of $139.8 million and $165.9 million at September 30, 2017 and December 31, 2016, respectively. |
(6) | Includes senior securitized commercial mortgage loans of consolidated VIEs carried at fair value of $3.6 billion and $3.9 billion at September 30, 2017 and December 31, 2016, respectively. |
(7) | Includes securitized debt of consolidated VIEs carried at fair value of $3.4 billion and $3.7 billion at September 30, 2017 and December 31, 2016, respectively. |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
|
||||||||||||||||
(dollars in thousands, except per share data)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Net interest income:
|
||||||||||||||||
Interest income
|
$
|
622,550
|
$
|
558,668
|
$
|
1,747,703
|
$
|
1,403,929
|
||||||||
Interest expense
|
268,937
|
174,154
|
689,643
|
474,356
|
||||||||||||
Net interest income
|
353,613
|
384,514
|
1,058,060
|
929,573
|
||||||||||||
Realized and unrealized gains (losses):
|
||||||||||||||||
Realized gains (losses) on interest rate swaps(1)
|
(88,211
|
)
|
(124,572
|
)
|
(288,837
|
)
|
(402,809
|
)
|
||||||||
Realized gains (losses) on termination of interest rate swaps
|
-
|
1,337
|
(58
|
)
|
(58,727
|
)
|
||||||||||
Unrealized gains (losses) on interest rate swaps
|
56,854
|
256,462
|
28,471
|
(1,148,478
|
)
|
|||||||||||
Subtotal
|
(31,357
|
)
|
133,227
|
(260,424
|
)
|
(1,610,014
|
)
|
|||||||||
Net gains (losses) on disposal of investments
|
(11,552
|
)
|
14,447
|
(11,833
|
)
|
25,307
|
||||||||||
Net gains (losses) on trading assets
|
154,208
|
162,981
|
140,104
|
370,050
|
||||||||||||
Net unrealized gains (losses) on investments measured at fair value through earnings
|
(67,492
|
)
|
29,675
|
(27,569
|
)
|
(24,351
|
)
|
|||||||||
Bargain purchase gain
|
-
|
72,576
|
-
|
72,576
|
||||||||||||
Subtotal
|
75,164
|
279,679
|
100,702
|
443,582
|
||||||||||||
Total realized and unrealized gains (losses)
|
43,807
|
412,906
|
(159,722
|
)
|
(1,166,432
|
)
|
||||||||||
Other income (loss):
|
||||||||||||||||
Other income (loss)
|
28,282
|
29,271
|
90,793
|
13,226
|
||||||||||||
Total other income (loss)
|
28,282
|
29,271
|
90,793
|
13,226
|
||||||||||||
General and administrative expenses:
|
||||||||||||||||
Compensation and management fee
|
41,993
|
38,709
|
120,193
|
111,754
|
||||||||||||
Other general and administrative expenses
|
15,023
|
59,028
|
44,674
|
83,149
|
||||||||||||
Total general and administrative expenses
|
57,016
|
97,737
|
164,867
|
194,903
|
||||||||||||
Income (loss) before income taxes
|
368,686
|
728,954
|
824,264
|
(418,536
|
)
|
|||||||||||
Income taxes
|
1,371
|
(1,926
|
)
|
2,019
|
(2,839
|
)
|
||||||||||
Net income (loss)
|
367,315
|
730,880
|
822,245
|
(415,697
|
)
|
|||||||||||
Net income (loss) attributable to noncontrolling interest
|
(232
|
)
|
(336
|
)
|
(437
|
)
|
(883
|
)
|
||||||||
Net income (loss) attributable to Annaly
|
367,547
|
731,216
|
822,682
|
(414,814
|
)
|
|||||||||||
Dividends on preferred stock (2)
|
30,355
|
22,803
|
77,301
|
58,787
|
||||||||||||
Net income (loss) available (related) to common stockholders
|
$
|
337,192
|
$
|
708,413
|
$
|
745,381
|
$
|
(473,601
|
)
|
|||||||
Net income (loss) per share available (related) to common stockholders:
|
||||||||||||||||
Basic
|
$
|
0.31
|
$
|
0.70
|
$
|
0.72
|
$
|
(0.50
|
)
|
|||||||
Diluted
|
$
|
0.31
|
$
|
0.70
|
$
|
0.72
|
$
|
(0.50
|
)
|
|||||||
Weighted average number of common shares outstanding:
|
||||||||||||||||
Basic
|
1,072,566,395
|
1,007,607,893
|
1,037,033,076
|
953,301,855
|
||||||||||||
Diluted
|
1,073,040,637
|
1,007,963,406
|
1,037,445,177
|
953,301,855
|
||||||||||||
Dividends declared per share of common stock
|
$
|
0.30
|
$
|
0.30
|
$
|
0.90
|
$
|
0.90
|
||||||||
Net income (loss)
|
$
|
367,315
|
$
|
730,880
|
$
|
822,245
|
$
|
(415,697
|
)
|
|||||||
Other comprehensive income (loss):
|
||||||||||||||||
Unrealized gains (losses) on available-for-sale securities
|
195,251
|
18,237
|
397,600
|
1,519,874
|
||||||||||||
Reclassification adjustment for net (gains) losses included in net income (loss)
|
15,367
|
(15,606
|
)
|
48,144
|
(22,601
|
)
|
||||||||||
Other comprehensive income (loss)
|
210,618
|
2,631
|
445,744
|
1,497,273
|
||||||||||||
Comprehensive income (loss)
|
$
|
577,933
|
$
|
733,511
|
$
|
1,267,989
|
$
|
1,081,576
|
||||||||
Comprehensive income (loss) attributable to noncontrolling interest
|
(232
|
)
|
(336
|
)
|
(437
|
)
|
(883
|
)
|
||||||||
Comprehensive income (loss) attributable to Annaly
|
578,165
|
733,847
|
1,268,426
|
1,082,459
|
||||||||||||
Dividends on preferred stock (2)
|
30,355
|
22,803
|
77,301
|
58,787
|
||||||||||||
Comprehensive income (loss) attributable to common stockholders
|
$
|
547,810
|
$
|
711,044
|
$
|
1,191,125
|
$
|
1,023,672
|
(1) |
Consists of interest expense on interest rate swaps.
|
(2) |
Includes cumulative and undeclared dividends on the Company’s Series F Preferred Stock of $8.3 million for the three and nine months ended September 30, 2017.
|
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
|
||||||||||||||||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2017 and 2016
|
||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands, except per share data)
|
||||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||||||||||||||||||||||
7.875%
Series A Cumulative Redeemable Preferred Stock |
7.625%
Series C Cumulative Redeemable Preferred Stock |
7.50%
Series D Cumulative Redeemable Preferred Stock |
7.625%
Series E Cumulative Redeemable Preferred Stock |
6.95%
Series F Fixed-to- Floating Rate Cumulative Redeemable Preferred Stock |
Common
stock par value |
Additional
paid-in capital |
Accumulated
other comprehensive income (loss) |
Accumulated deficit
|
Total stockholders’ equity
|
Noncontrolling interest
|
Total
|
|||||||||||||||||||||||||||||||||||||
BALANCE, December 31, 2015
|
$
|
177,088
|
$
|
290,514
|
$
|
445,457
|
$
|
-
|
$
|
-
|
$
|
9,359
|
$
|
14,675,768
|
$
|
(377,596
|
)
|
$
|
(3,324,616
|
)
|
$
|
11,895,974
|
$
|
9,948
|
$
|
11,905,922
|
||||||||||||||||||||||
Net income (loss) attributable to Annaly
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(414,814
|
)
|
(414,814
|
)
|
-
|
(414,814
|
)
|
|||||||||||||||||||||||||||||||||
Net income (loss) attributable to
noncontrolling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(883
|
)
|
(883
|
)
|
||||||||||||||||||||||||||||||||||
Unrealized gains (losses) on available-for-sale
securities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,519,874
|
-
|
1,519,874
|
-
|
1,519,874
|
||||||||||||||||||||||||||||||||||||
Reclassification adjustment for net (gains)
losses included in net income (loss)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(22,601
|
)
|
-
|
(22,601
|
)
|
-
|
(22,601
|
)
|
|||||||||||||||||||||||||||||||||
Stock compensation expense
|
-
|
-
|
-
|
-
|
-
|
-
|
6,949
|
-
|
-
|
6,949
|
-
|
6,949
|
||||||||||||||||||||||||||||||||||||
Net proceeds from direct purchase and dividend
reinvestment
|
-
|
-
|
-
|
-
|
-
|
2
|
1,793
|
-
|
-
|
1,795
|
-
|
1,795
|
||||||||||||||||||||||||||||||||||||
Buyback of common stock
|
-
|
-
|
-
|
-
|
-
|
(111
|
)
|
(102,601
|
)
|
-
|
-
|
(102,712
|
)
|
-
|
(102,712
|
)
|
||||||||||||||||||||||||||||||||
Acquisition of subsidiary
|
-
|
-
|
-
|
287,500
|
-
|
939
|
996,768
|
-
|
-
|
1,285,207
|
-
|
1,285,207
|
||||||||||||||||||||||||||||||||||||
Equity contributions from (distributions to)
noncontrolling interest |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(924
|
)
|
(924
|
)
|
||||||||||||||||||||||||||||||||||
Preferred Series A dividends, declared $1.477
per share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(10,944
|
)
|
(10,944
|
)
|
-
|
(10,944
|
)
|
|||||||||||||||||||||||||||||||||
Preferred Series C dividends, declared $1.430
per share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(17,157
|
)
|
(17,157
|
)
|
-
|
(17,157
|
)
|
|||||||||||||||||||||||||||||||||
Preferred Series D dividends, declared $1.406
per share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(25,875
|
)
|
(25,875
|
)
|
-
|
(25,875
|
)
|
|||||||||||||||||||||||||||||||||
Preferred Series E dividends, declared $0.477
per share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(4,811
|
)
|
(4,811
|
)
|
-
|
(4,811
|
)
|
|||||||||||||||||||||||||||||||||
Common dividends declared, $0.90 per share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(857,223
|
)
|
(857,223
|
)
|
-
|
(857,223
|
)
|
|||||||||||||||||||||||||||||||||
BALANCE, September 30, 2016
|
$
|
177,088
|
$
|
290,514
|
$
|
445,457
|
$
|
287,500
|
$
|
-
|
$
|
10,189
|
$
|
15,578,677
|
$
|
1,119,677
|
$
|
(4,655,440
|
)
|
$
|
13,253,662
|
$
|
8,141
|
$
|
13,261,803
|
|||||||||||||||||||||||
BALANCE, December 31, 2016
|
$
|
177,088
|
$
|
290,514
|
$
|
445,457
|
$
|
287,500
|
$
|
-
|
$
|
10,189
|
$
|
15,579,342
|
$
|
(1,085,893
|
)
|
$
|
(3,136,017
|
)
|
$
|
12,568,180
|
$
|
7,792
|
$
|
12,575,972
|
||||||||||||||||||||||
Net income (loss) attributable to Annaly
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
822,682
|
822,682
|
-
|
822,682
|
||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to
noncontrolling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(437
|
)
|
(437
|
)
|
||||||||||||||||||||||||||||||||||
Unrealized gains (losses) on available-for-sale
securities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
397,600
|
-
|
397,600
|
-
|
397,600
|
||||||||||||||||||||||||||||||||||||
Reclassification adjustment for net (gains)
losses included
in net income (loss) |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
48,144
|
-
|
48,144
|
-
|
48,144
|
||||||||||||||||||||||||||||||||||||
Stock compensation expense
|
-
|
-
|
-
|
-
|
-
|
-
|
1,276
|
-
|
-
|
1,276
|
-
|
1,276
|
||||||||||||||||||||||||||||||||||||
Redemption of preferred stock
|
(177,088
|
)
|
-
|
-
|
-
|
-
|
-
|
(8,224
|
)
|
-
|
-
|
(185,312
|
)
|
-
|
(185,312
|
)
|
||||||||||||||||||||||||||||||||
Net proceeds from direct purchase and dividend
reinvestment
|
-
|
-
|
-
|
-
|
-
|
2
|
1,947
|
-
|
-
|
1,949
|
-
|
1,949
|
||||||||||||||||||||||||||||||||||||
Net proceeds from issuance of common stock
|
-
|
-
|
-
|
-
|
-
|
690
|
803,464
|
-
|
-
|
804,154
|
-
|
804,154
|
||||||||||||||||||||||||||||||||||||
Net proceeds from issuance of preferred stock
|
-
|
-
|
-
|
-
|
696,910
|
-
|
-
|
-
|
-
|
696,910
|
-
|
696,910
|
||||||||||||||||||||||||||||||||||||
Equity contributions from (distributions to)
noncontrolling interest |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(895
|
)
|
(895
|
)
|
||||||||||||||||||||||||||||||||||
Preferred Series A dividends, declared $1.477
per share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(9,527
|
)
|
(9,527
|
)
|
-
|
(9,527
|
)
|
|||||||||||||||||||||||||||||||||
Preferred Series C dividends, declared $1.430
per share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(17,157
|
)
|
(17,157
|
)
|
-
|
(17,157
|
)
|
|||||||||||||||||||||||||||||||||
Preferred Series D dividends, declared $1.406
per share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(25,875
|
)
|
(25,875
|
)
|
-
|
(25,875
|
)
|
|||||||||||||||||||||||||||||||||
Preferred Series E dividends, declared $1.430
per share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(16,441
|
)
|
(16,441
|
)
|
-
|
(16,441
|
)
|
|||||||||||||||||||||||||||||||||
Common dividends declared, $0.90 per share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(937,825
|
)
|
(937,825
|
)
|
-
|
(937,825
|
)
|
|||||||||||||||||||||||||||||||||
BALANCE, September 30, 2017
|
$
|
-
|
$
|
290,514
|
$
|
445,457
|
$
|
287,500
|
$
|
696,910
|
$
|
10,881
|
$
|
16,377,805
|
$
|
(640,149
|
)
|
$
|
(3,320,160
|
)
|
$
|
14,148,758
|
$
|
6,460
|
$
|
14,155,218
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(dollars in thousands)
|
||||||||
(Unaudited)
|
||||||||
Nine Months Ended September 30,
|
||||||||
2017
|
2016
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income (loss)
|
$
|
822,245
|
$
|
(415,697
|
)
|
|||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
||||||||
Amortization of Residential Investment Securities premiums and discounts, net
|
675,354
|
834,257
|
||||||
Amortization of Residential Mortgage Loans premiums and discounts, net
|
1,036
|
-
|
||||||
Amortization of securitized debt premiums and discounts, net
|
(813
|
)
|
-
|
|||||
Amortization of commercial real estate investment premiums and discounts, net
|
(4,404
|
)
|
(2,393
|
)
|
||||
Amortization of intangibles
|
6,965
|
10,446
|
||||||
Amortization of deferred financing costs
|
1,431
|
1,315
|
||||||
Amortization of net origination fees and costs, net
|
(3,791
|
)
|
(3,925
|
)
|
||||
Depreciation expense
|
13,445
|
16,511
|
||||||
Bargain purchase gain
|
-
|
(72,576
|
)
|
|||||
Net (gains) losses on sales of commercial real estate
|
(5,050
|
)
|
(821
|
)
|
||||
Net (gains) losses on sales of commercial loans held for sale
|
3
|
72
|
||||||
Net (gains) losses on sales of Residential Investment Securities
|
14,263
|
(24,941
|
)
|
|||||
Net (gains) losses on sales of residential mortgage loans
|
3,407
|
383
|
||||||
Net (gain) on sale of subsidiary
|
(790
|
)
|
-
|
|||||
Stock compensation expense
|
1,276
|
6,949
|
||||||
Unrealized (gains) losses on interest rate swaps
|
(28,471
|
)
|
1,148,478
|
|||||
Net unrealized (gains) losses on investments measured at fair value through earnings
|
27,569
|
24,351
|
||||||
Equity in net income from unconsolidated joint ventures
|
1,355
|
5,344
|
||||||
Distributions of cumulative earnings from unconsolidated joint venture
|
868
|
-
|
||||||
Net (gains) losses on trading assets
|
(140,104
|
)
|
(370,050
|
)
|
||||
Proceeds from sale of commercial loans held for sale
|
114,422
|
134,253
|
||||||
Payments on purchase of residential mortgage loans
|
(211,009
|
)
|
(73,370
|
)
|
||||
Proceeds from repayments from residential mortgage loans
|
196,258
|
107,648
|
||||||
Payment on purchase of corporate debt held for sale
|
(19,494
|
)
|
-
|
|||||
Proceeds from sale of corporate debt held for sale
|
19,605
|
-
|
||||||
Proceeds from repurchase agreements of RCap
|
2,354,907,385
|
1,661,650,000
|
||||||
Payments on repurchase agreements of RCap
|
(2,350,682,385
|
)
|
(1,662,100,000
|
)
|
||||
Proceeds from reverse repurchase agreements of RCap
|
50,280,000
|
48,390,000
|
||||||
Payments on reverse repurchase agreements of RCap
|
(50,280,000
|
)
|
(48,390,000
|
)
|
||||
Net payments on derivatives
|
(732,998
|
)
|
23,168
|
|||||
Net change in:
|
||||||||
Due to / from brokers
|
(16
|
)
|
-
|
|||||
Other assets
|
(30,371
|
)
|
(72,800
|
)
|
||||
Accrued interest and dividends receivable
|
(17,322
|
)
|
13,970
|
|||||
Accrued interest payable
|
68,598
|
15,729
|
||||||
Accounts payable and other liabilities
|
(43,936
|
)
|
(23,162
|
)
|
||||
Net cash provided by (used in) operating activities
|
$
|
4,954,531
|
$
|
833,139
|
||||
Cash flows from investing activities:
|
||||||||
Payments on purchases of Residential Investment Securities
|
(25,852,497
|
)
|
(13,628,516
|
)
|
||||
Proceeds from sales of Residential Investment Securities
|
11,598,472
|
8,729,912
|
||||||
Principal payments on Residential Investment Securities
|
8,971,444
|
8,580,353
|
||||||
Purchase of MSRs
|
(11,081
|
)
|
(127,489
|
)
|
||||
Payments on purchases of corporate debt
|
(374,358
|
)
|
(324,863
|
)
|
||||
Principal payments on corporate debt
|
295,380
|
98,542
|
||||||
Purchases of commercial real estate debt investments
|
(40,904
|
)
|
(76,862
|
)
|
||||
Purchase of securitized loans at fair value
|
-
|
(1,489,268
|
)
|
|||||
Origination of commercial real estate investments, net
|
(324,581
|
)
|
(204,184
|
)
|
||||
Proceeds from sale of commercial real estate investments
|
11,960
|
12,750
|
||||||
Principal payments on commercial real estate debt investments
|
182,792
|
71,116
|
||||||
Principal payments on securitized loans at fair value
|
352,475
|
106,786
|
||||||
Principal payments on commercial real estate investments
|
317,114
|
486,435
|
||||||
Purchase of investments in real estate
|
(947
|
)
|
(2,043
|
)
|
||||
Investment in unconsolidated joint venture
|
(22,519
|
)
|
(3,109
|
)
|
||||
Distributions in excess of cumulative earnings from unconsolidated joint ventures
|
6,160
|
4,155
|
||||||
Payments on purchase of residential mortgage loans held for investment
|
(668,977
|
)
|
(8,022
|
)
|
||||
Proceeds from repayments from residential mortgage loans held for investment
|
131,052
|
11,771
|
||||||
Purchase of equity securities
|
(2,104
|
)
|
(88,062
|
)
|
||||
Proceeds from sales of equity securities
|
-
|
16,112
|
||||||
Cash acquired in business combination
|
-
|
41,697
|
||||||
Net payment from disposal of subsidiary
|
5,337
|
-
|
||||||
Net cash provided by (used in) investing activities
|
$
|
(5,425,782
|
)
|
$
|
2,207,211
|
Cash flows from financing activities:
|
||||||||
Proceeds from repurchase agreements
|
151,081,565
|
128,601,867
|
||||||
Principal payments on repurchase agreements
|
(151,092,107
|
)
|
(133,021,365
|
)
|
||||
Proceeds from other secured financing
|
6,801
|
2,358,314
|
||||||
Payments on other secured financing
|
(178,325
|
)
|
(434,458
|
)
|
||||
Proceeds from issuance of securitized debt
|
-
|
1,381,640
|
||||||
Principal repayments on securitized debt
|
(334,386
|
)
|
(273,091
|
)
|
||||
Payment of deferred financing cost
|
(2,054
|
)
|
(3,076
|
)
|
||||
Net proceeds from issuance of preferred stock
|
696,910
|
-
|
||||||
Redemption of preferred stock
|
(185,312
|
)
|
-
|
|||||
Net proceeds from direct purchases and dividend reinvestments
|
1,949
|
1,795
|
||||||
Net proceeds from issuance of common stock
|
804,154
|
-
|
||||||
Principal payments on participation sold
|
(12,827
|
)
|
(230
|
)
|
||||
Principal payments on mortgages payable
|
(54
|
)
|
(7,500
|
)
|
||||
Contributions from noncontrolling interests
|
19
|
-
|
||||||
Distributions to noncontrolling interests
|
(914
|
)
|
(926
|
)
|
||||
Net payment on share repurchase
|
-
|
(102,712
|
)
|
|||||
Dividends paid
|
(986,074
|
)
|
(927,678
|
)
|
||||
Net cash provided by (used in) financing activities
|
$
|
(200,655
|
)
|
$
|
(2,427,420
|
)
|
||
Net (decrease) increase in cash and cash equivalents
|
$
|
(671,906
|
)
|
$
|
612,930
|
|||
Cash and cash equivalents, beginning of period
|
1,539,746
|
1,769,258
|
||||||
Cash and cash equivalents, end of period
|
$
|
867,840
|
$
|
2,382,188
|
||||
Supplemental disclosure of cash flow information:
|
||||||||
Interest received
|
$
|
2,460,097
|
$
|
2,197,880
|
||||
Dividends received
|
$
|
3,774
|
$
|
1,253
|
||||
Interest paid (excluding interest paid on interest rate swaps)
|
$
|
693,983
|
$
|
441,121
|
||||
Net interest paid on interest rate swaps
|
$
|
264,965
|
$
|
415,223
|
||||
Taxes paid
|
$
|
2,612
|
$
|
858
|
||||
Noncash investing activities:
|
||||||||
Receivable for investments sold
|
$
|
340,033
|
$
|
493,839
|
||||
Payable for investments purchased
|
$
|
5,243,868
|
$
|
454,237
|
||||
Net change in unrealized gains (losses) on available-for-sale securities, net of reclassification adjustment
|
$
|
445,744
|
$
|
1,497,273
|
||||
Noncash financing activities:
|
||||||||
Dividends declared, not yet paid
|
$
|
326,425
|
$
|
269,111
|
•
|
The Annaly Agency Group invests in Agency mortgage-backed securities collateralized by residential mortgages which are guaranteed by Fannie Mae, Freddie Mac or Ginnie Mae.
|
•
|
The Annaly Residential Credit Group invests in non-Agency residential mortgage assets within securitized product and whole loan markets.
|
•
|
The Annaly Commercial Real Estate Group (“ACREG”) originates and invests in commercial mortgage loans, securities, and other commercial real estate debt and equity investments.
|
•
|
The Annaly Middle Market Lending Group (“AMML”) provides financing to private equity backed middle market businesses across the capital structure.
|
Interest Income
Methodology
|
||
Agency
|
||
Fixed-rate pass-through (1)
|
Effective yield(3)
|
|
Adjustable-rate pass-through (1)
|
Effective yield(3)
|
|
Multifamily (1)
|
Contractual Cash Flows
|
|
Collateralized Mortgage Obligation (“CMO”) (1)
|
Effective yield(3)
|
|
Debentures (1)
|
Contractual Cash Flows
|
|
Interest-only (2)
|
Prospective
|
|
Residential Credit
|
||
CRT (2)
|
Prospective
|
|
Legacy (2)
|
Prospective
|
|
NPL/RPL (2)
|
Prospective
|
|
New issue (2)
|
Prospective
|
|
New issue interest-only (2)
|
Prospective
|
Category
|
Term
|
Building
|
30 - 40 years
|
Site improvements
|
1 - 28 years
|
Standard
|
Description
|
Effective Date
|
Effect on the financial statements or other significant matters
|
|||
Standards that are not yet adopted
|
||||||
ASU 2017-05 Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20): Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets
|
This update clarifies that a financial asset is within the scope of Subtopic 610-20 if it meets the definition of an in-substance nonfinancial asset, including nonfinancial assets transferred within a legal entity to a counterparty. The ASU requires the Company to derecognize a distinct nonfinancial asset or in-substance nonfinancial asset in a partial sale transaction when it ceases to have a controlling financial interest in a legal entity that holds the asset or transfers control of the asset, with any noncontrolling interest retained recognized at fair value. Transfers of ownership interest in a consolidated subsidiary with controlling financial interest retained are accounted for as equity transactions.
|
January 1, 2018 (early adoption permitted).
|
The Company is evaluating the expected impact of this ASU.
|
|||
ASU 2017-01 Business Combinations (Topic 805) Clarifying the Definition of a Business
|
This update provides a screen to determine and a framework to evaluate when a set of assets and activities is a business.
|
January 1, 2018 (early adoption permitted)
|
The amendments are expected to result in fewer transactions being accounted for as business combinations.
|
|||
ASU 2016-13 Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments
|
This ASU updates the existing incurred loss model to a current expected credit loss (“CECL”) model for financial assets and net investments in leases that are not accounted for at fair value through earnings. The amendments affect loans, held-to-maturity debt securities, trade receivables, net investments in leases, off-balance sheet credit exposures and any other financial assets not excluded from the scope. There are also limited amendments to the impairment model for available-for-sale debt securities.
|
January 1, 2020 (early adoption permitted)
|
The Company currently plans to adopt the new standard on its effective date and has developed an implementation plan, which it has begun executing. While the Company is continuing to assess the impact the ASU will have on the consolidated financial statements, the measurement of expected credit losses under the CECL model will be based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amounts of the financial assets in scope of the model. Further, based on the amended guidance for available-for-sale debt securities, the Company:
• will be required to use an allowance approach to recognize credit impairment, with the allowance to be limited to the amount by which the security’s fair value is less than its amortized cost basis;
• may not consider the length of time fair value has been below amortized cost, and
• may not consider recoveries of fair value after the balance sheet date when assessing whether a credit loss exists.
|
July 12, 2016
|
||||
Consideration Transferred:
|
(dollars in thousands)
|
|||
Cash
|
$
|
521,082
|
||
Common equity
|
997,707
|
|||
Preferred shares:
|
||||
Exchange of Hatteras preferred stock for Annaly preferred stock
|
278,252
|
|||
Preferred stock fair value adjustment
|
9,248
|
|||
Preferred shares
|
287,500
|
|||
Total consideration
|
$
|
1,806,289
|
||
Net Assets:
|
||||
Cash
|
$
|
562,780
|
||
Agency mortgage-backed securities, at fair value
|
10,863,070
|
|||
Credit risk transfer securities, at fair value
|
116,770
|
|||
Residential mortgage loans
|
360,447
|
|||
Mortgage servicing rights
|
355,820
|
|||
Other derivatives, at fair value
|
8,677
|
|||
Principal receivable
|
438,005
|
|||
Accrued interest and dividend receivable
|
83,814
|
|||
Other assets
|
57,250
|
|||
Total assets acquired
|
$
|
12,846,633
|
||
Repurchase agreements
|
$
|
10,422,757
|
||
Other secured financing
|
35,769
|
|||
Securitized debt of consolidated VIEs
|
54,135
|
|||
Other derivatives, at fair value
|
349,922
|
|||
Dividends payable
|
670
|
|||
Payable for investments purchased
|
2,643
|
|||
Accrued interest payable
|
4,833
|
|||
Accounts payable and other liabilities
|
97,039
|
|||
Total liabilities assumed
|
10,967,768
|
|||
Net assets acquired
|
$
|
1,878,865
|
||
Bargain purchase gain
|
$
|
72,576
|
September 30, 2017
|
|||||||||||||||||||||
Principal / Notional
|
Remaining Premium
|
Remaining Discount
|
Amortized Cost
|
Unrealized Gains (1)
|
Unrealized Losses (1)
|
Estimated Fair Value
|
|||||||||||||||
Agency
|
(dollars in thousands)
|
||||||||||||||||||||
Fixed-rate pass-through
|
$
|
73,190,164
|
$
|
4,249,983
|
$
|
(1,236
|
)
|
$
|
77,438,911
|
$
|
267,534
|
$
|
(854,518
|
)
|
$
|
76,851,927
|
|||||
Adjustable-rate pass-through
|
7,274,214
|
285,022
|
(2,608
|
)
|
7,556,628
|
21,917
|
(74,739
|
)
|
7,503,806
|
||||||||||||
Interest-only
|
6,821,975
|
1,322,697
|
—
|
1,322,697
|
2,257
|
(203,082
|
)
|
1,121,872
|
|||||||||||||
Multifamily
|
409,791
|
3,828
|
(424
|
)
|
413,195
|
68
|
(1,737
|
)
|
411,526
|
||||||||||||
Total Agency investments
|
$
|
87,696,144
|
$
|
5,861,530
|
$
|
(4,268
|
)
|
$
|
86,731,431
|
$
|
291,776
|
$
|
(1,134,076
|
)
|
$
|
85,889,131
|
|||||
Residential Credit
|
|||||||||||||||||||||
CRT
|
$
|
534,608
|
$
|
21,083
|
$
|
(4,062
|
)
|
$
|
551,629
|
$
|
31,954
|
$
|
(645
|
)
|
$
|
582,938
|
|||||
Alt-A
|
200,757
|
667
|
(33,716
|
)
|
167,708
|
12,143
|
(126
|
)
|
179,725
|
||||||||||||
Prime
|
235,851
|
371
|
(33,821
|
)
|
202,401
|
18,257
|
(17
|
)
|
220,641
|
||||||||||||
Prime Interest-only
|
334,298
|
954
|
—
|
954
|
—
|
(42
|
)
|
912
|
|||||||||||||
Subprime
|
597,658
|
1,885
|
(78,375
|
)
|
521,168
|
46,750
|
(28
|
)
|
567,890
|
||||||||||||
NPL/RPL
|
104,936
|
86
|
(142
|
)
|
104,880
|
420
|
(27
|
)
|
105,273
|
||||||||||||
Prime Jumbo (>= 2010 Vintage)
|
135,669
|
636
|
(3,980
|
)
|
132,325
|
1,846
|
—
|
134,171
|
|||||||||||||
Prime Jumbo (>= 2010 Vintage) Interest-Only
|
1,037,547
|
16,174
|
—
|
16,174
|
2,449
|
—
|
18,623
|
||||||||||||||
Total residential credit investments
|
$
|
3,181,324
|
$
|
41,856
|
$
|
(154,096
|
)
|
$
|
1,697,239
|
$
|
113,819
|
$
|
(885
|
)
|
$
|
1,810,173
|
|||||
Total Residential Investment Securities
|
$
|
90,877,468
|
$
|
5,903,386
|
$
|
(158,364
|
)
|
$
|
88,428,670
|
$
|
405,595
|
$
|
(1,134,961
|
)
|
$
|
87,699,304
|
|||||
December 31, 2016
|
|||||||||||||||||||||
Principal / Notional
|
Remaining Premium
|
Remaining Discount
|
Amortized Cost
|
Unrealized Gains (1)
|
Unrealized Losses (1)
|
Estimated Fair Value
|
|||||||||||||||
Agency
|
(dollars in thousands)
|
||||||||||||||||||||
Fixed-rate pass-through
|
$
|
60,759,317
|
$
|
3,633,354
|
$
|
(1,956
|
)
|
$
|
64,390,715
|
$
|
228,430
|
$
|
(1,307,771
|
)
|
$
|
63,311,373
|
|||||
Adjustable-rate pass-through
|
10,653,109
|
391,267
|
(4,081
|
)
|
11,040,295
|
47,250
|
(53,795
|
)
|
11,033,751
|
||||||||||||
Interest-only
|
8,133,805
|
1,436,192
|
—
|
1,436,192
|
4,225
|
(195,668
|
)
|
1,244,749
|
|||||||||||||
Total Agency investments
|
$
|
79,546,231
|
$
|
5,460,813
|
$
|
(6,037
|
)
|
$
|
76,867,202
|
$
|
279,905
|
$
|
(1,557,234
|
)
|
$
|
75,589,873
|
|||||
Residential Credit
|
|||||||||||||||||||||
CRT
|
$
|
690,491
|
$
|
11,113
|
$
|
(10,907
|
)
|
$
|
690,697
|
$
|
34,046
|
$
|
(21
|
)
|
$
|
724,722
|
|||||
Alt-A
|
173,108
|
1,068
|
(23,039
|
)
|
151,137
|
3,721
|
(685
|
)
|
154,173
|
||||||||||||
Prime
|
248,176
|
287
|
(35,068
|
)
|
213,395
|
7,050
|
(253
|
)
|
220,192
|
||||||||||||
Subprime
|
697,983
|
380
|
(96,331
|
)
|
602,032
|
12,578
|
(1,061
|
)
|
613,549
|
||||||||||||
NPL/RPL
|
269,802
|
670
|
(209
|
)
|
270,263
|
1,004
|
(429
|
)
|
270,838
|
||||||||||||
Prime Jumbo (>= 2010 Vintage)
|
129,453
|
852
|
(345
|
)
|
129,960
|
267
|
(308
|
)
|
129,919
|
||||||||||||
Prime Jumbo (>= 2010 Vintage) Interest-Only
|
863,370
|
15,129
|
—
|
15,129
|
—
|
(2,493
|
)
|
12,636
|
|||||||||||||
Total residential credit investments
|
$
|
3,072,383
|
$
|
29,499
|
$
|
(165,899
|
)
|
$
|
2,072,613
|
$
|
58,666
|
$
|
(5,250
|
)
|
$
|
2,126,029
|
|||||
Total Residential Investment Securities
|
$
|
82,618,614
|
$
|
5,490,312
|
$
|
(171,936
|
)
|
$
|
78,939,815
|
$
|
338,571
|
$
|
(1,562,484
|
)
|
$
|
77,715,902
|
(1)
|
Unrealized gains and losses on Agency investments, excluding interest-only investments, are reported as a component of Other comprehensive income (loss). Unrealized gains and losses on residential credit securities and Agency interest-only investments are reported in Net unrealized gains (losses) on investments measured at fair value through earnings in the Consolidated Statements of Comprehensive Income (Loss).
|
Investment Type
|
September 30, 2017
|
December 31, 2016
|
||||||
(dollars in thousands)
|
||||||||
Fannie Mae
|
$
|
59,635,438
|
$
|
51,658,391
|
||||
Freddie Mac
|
26,189,947
|
23,858,110
|
||||||
Ginnie Mae
|
63,746
|
73,372
|
||||||
Total
|
$
|
85,889,131
|
$
|
75,589,873
|
September 30, 2017
|
December 31, 2016
|
|||||||||||||||
Weighted Average Life
|
Estimated Fair Value
|
Amortized Cost
|
Estimated Fair Value
|
Amortized Cost
|
||||||||||||
(dollars in thousands)
|
||||||||||||||||
Less than one year
|
$
|
1,330,463
|
$
|
1,344,966
|
$
|
63,510
|
$
|
61,775
|
||||||||
Greater than one year through five years
|
16,173,212
|
16,164,913
|
12,626,932
|
12,666,394
|
||||||||||||
Greater than five years through ten years
|
69,944,328
|
70,675,577
|
56,785,601
|
57,738,588
|
||||||||||||
Greater than ten years
|
251,301
|
243,214
|
8,239,859
|
8,473,058
|
||||||||||||
Total
|
$
|
87,699,304
|
$
|
88,428,670
|
$
|
77,715,902
|
$
|
78,939,815
|
September 30, 2017
|
December 31, 2016
|
|||||||||||||||||||||
Estimated Fair
Value (1)
|
Gross Unrealized
Losses (1)
|
Number of
Securities (1)
|
Estimated Fair
Value (1)
|
Gross Unrealized
Losses (1)
|
Number of
Securities (1)
|
|||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||
Less than 12 Months
|
$
|
49,631,846
|
$
|
(644,526
|
)
|
1,230
|
$
|
52,465,045
|
$
|
(1,094,957
|
)
|
1,368
|
||||||||||
12 Months or More
|
8,987,810
|
(286,468
|
)
|
175
|
6,277,814
|
(266,609
|
)
|
54
|
||||||||||||||
Total
|
$
|
58,619,656
|
$
|
(930,994
|
)
|
1,405
|
$
|
58,742,859
|
$
|
(1,361,566
|
)
|
1,422
|
(1)
|
Excludes interest-only mortgage-backed securities.
|
September 30, 2017
|
December 31, 2016
|
|||||||
(dollars in thousands)
|
||||||||
Fair value
|
$
|
895,919
|
$
|
342,289
|
||||
Unpaid principal balance
|
$
|
878,574
|
$
|
338,323
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30, 2017
|
September 30, 2016
|
September 30, 2017
|
September 30, 2016
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Net gains (losses) on disposal of investments
|
$
|
(2,093
|
)
|
$
|
(383
|
)
|
$
|
(3,407
|
)
|
$
|
(383
|
)
|
||||
Net unrealized gains (losses) on investments measured at fair value through earnings
|
(725
|
)
|
(493
|
)
|
5,400
|
(493
|
)
|
|||||||||
Net interest income
|
8,226
|
1,203
|
18,935
|
1,203
|
||||||||||||
Total included in net income (loss)
|
$
|
5,408
|
$
|
327
|
$
|
20,928
|
$
|
327
|
Geographic Concentrations of Residential Mortgage Loans
|
|||||
September 30, 2017
|
December 31, 2016
|
||||
Property Location
|
% of Balance
|
Property Location
|
% of Balance
|
||
California
|
52.8
|
%
|
California
|
46.3
|
%
|
Florida
|
10.3
|
%
|
Texas
|
9.6
|
%
|
New York
|
8.1
|
%
|
Illinois
|
5.7
|
%
|
All other (none individually greater than 5%)
|
28.8
|
%
|
Florida
|
5.2
|
%
|
Washington
|
5.1
|
%
|
|||
All other (none individually greater than 5%)
|
28.1
|
%
|
|||
Total
|
100.0
|
%
|
Total
|
100.0
|
%
|
September 30, 2017
|
December 31, 2016
|
|||||||
Portfolio
Range
|
Portfolio Weighted Average
|
Portfolio
Range
|
Portfolio Weighted Average
|
|||||
(dollars in thousands)
|
(dollars in thousands)
|
|||||||
Unpaid principal balance
|
$2 - $3,677
|
$616
|
$22 - $1,905
|
$691
|
||||
Interest rate
|
2.38% - 7.25%
|
4.37%
|
2.50% - 6.75%
|
3.72%
|
||||
Maturity
|
8/1/2029 - 9/1/2047
|
10/9/2045
|
4/8/2044 - 11/1/2046
|
8/20/2045
|
||||
FICO score at loan origination
|
620 - 828
|
754
|
665 - 814
|
761
|
||||
Loan-to-value ratio at loan origination
|
14% - 105%
|
67%
|
24% - 90%
|
71%
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
September 30, 2017
|
September 30, 2016
|
September 30, 2017
|
September 30, 2016
|
||||||||||||
(dollars in thousands)
|
|||||||||||||||
Fair value, beginning of period
|
$
|
605,653
|
$
|
—
|
$
|
652,216
|
$
|
—
|
|||||||
Obtained through Hatteras Acquisition
|
—
|
355,820
|
—
|
355,820
|
|||||||||||
Purchases (1)
|
(30
|
)
|
131,729
|
(27
|
)
|
131,729
|
|||||||||
Other
|
10
|
—
|
10
|
—
|
|||||||||||
Change in fair value due to:
|
|||||||||||||||
Changes in valuation inputs or assumptions (2)
|
(19,207
|
)
|
26,254
|
(34,645
|
)
|
26,254
|
|||||||||
Other changes, including realization of expected cash flows
|
(16,208
|
)
|
(21,634
|
)
|
(47,336
|
)
|
(21,634
|
)
|
|||||||
Fair value, end of period
|
$
|
570,218
|
$
|
492,169
|
$
|
570,218
|
$
|
492,169
|
(1)
|
Includes adjustments to original purchase price from early payoffs, defaults, or loans that were delivered but were deemed to not be acceptable.
|
(2)
|
Principally represents changes in discount rates and prepayment speed inputs used in valuation model, primarily due to changes in interest rates.
|
September 30, 2017
|
December 31, 2016
|
|||||||||||||||||||||
Outstanding
Principal
|
Carrying
Value (1)
|
Percentage
of Loan
Portfolio (2)
|
Outstanding
Principal
|
Carrying
Value (1)
|
Percentage
of Loan
Portfolio (2)
|
|||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||
Senior mortgages
|
$
|
583,630
|
$
|
580,609
|
59.2
|
%
|
$
|
512,322
|
$
|
510,071
|
52.6
|
%
|
||||||||||
Mezzanine loans
|
392,988
|
392,159
|
39.9
|
%
|
453,693
|
451,467
|
46.5
|
%
|
||||||||||||||
Preferred equity
|
9,000
|
8,980
|
0.9
|
%
|
9,000
|
8,967
|
0.9
|
%
|
||||||||||||||
Total (3)
|
$
|
985,618
|
$
|
981,748
|
100.0
|
%
|
$
|
975,015
|
$
|
970,505
|
100.0
|
%
|
(1)
|
Carrying value includes unamortized origination fees of $3.9 million and $4.5 million at September 30, 2017 and December 31, 2016, respectively.
|
(2)
|
Based on outstanding principal.
|
(3)
|
Excludes loans held for sale, net.
|
Nine months ended September 30, 2017
|
||||||||||||||||
Senior
Mortgages
|
Mezzanine
Loans
|
Preferred
Equity
|
Total
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Beginning balance
|
$
|
510,071
|
$
|
451,467
|
$
|
8,967
|
$
|
970,505
|
||||||||
Originations & advances (principal)
|
263,916
|
63,801
|
—
|
327,717
|
||||||||||||
Principal payments
|
(192,608
|
)
|
(124,506
|
)
|
—
|
(317,114
|
)
|
|||||||||
Amortization & accretion of (premium) discounts
|
(43
|
)
|
28
|
—
|
(15
|
)
|
||||||||||
Net (increase) decrease in origination fees
|
(2,531
|
)
|
(605
|
)
|
—
|
(3,136
|
)
|
|||||||||
Amortization of net origination fees
|
1,804
|
1,974
|
13
|
3,791
|
||||||||||||
Net carrying value
|
$
|
580,609
|
$
|
392,159
|
$
|
8,980
|
$
|
981,748
|
December 31, 2016
|
|||||||||||||||
Senior
Mortgages
|
Senior
Securitized
Mortgages(1)
|
Mezzanine
Loans
|
Preferred
Equity
|
Total
|
|||||||||||
(dollars in thousands)
|
|||||||||||||||
Beginning balance
|
$
|
385,838
|
$
|
262,703
|
$
|
578,503
|
$
|
121,773
|
$
|
1,348,817
|
|||||
Originations & advances (principal)
|
211,318
|
—
|
62,390
|
—
|
273,708
|
||||||||||
Principal payments
|
(86,310
|
)
|
(263,072
|
)
|
(191,291
|
)
|
(113,444
|
)
|
(654,117
|
)
|
|||||
Amortization & accretion of (premium) discounts
|
(136
|
)
|
—
|
(178
|
)
|
—
|
(314
|
)
|
|||||||
Net (increase) decrease in origination fees
|
(2,086
|
)
|
—
|
(472
|
)
|
—
|
(2,558
|
)
|
|||||||
Amortization of net origination fees
|
1,447
|
369
|
2,515
|
638
|
4,969
|
||||||||||
Net carrying value (2)
|
$
|
510,071
|
$
|
—
|
$
|
451,467
|
$
|
8,967
|
$
|
970,505
|
(1)
|
Assets of consolidated VIE.
|
(2)
|
Excludes loans held for sale, net.
|
September 30, 2017
|
|||||||||||||||||||||||||||||||||||
Outstanding
Principal
|
Percentage of
CRE Debt and
Preferred
Equity
Portfolio
|
Internal Ratings
|
|||||||||||||||||||||||||||||||||
Investment Type
|
Performing
|
Performing -
Closely
Monitored
|
Performing -
Special
Mention
|
Substandard
|
Doubtful
|
Loss
|
Total
|
||||||||||||||||||||||||||||
(dollars in thousands)
|
|||||||||||||||||||||||||||||||||||
Senior mortgages
|
$
|
583,630
|
59.2
|
%
|
$
|
364,365
|
$
|
115,075
|
$
|
104,190
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
583,630
|
|||||||||||||||||
Mezzanine loans
|
392,988
|
39.9
|
%
|
206,919
|
50,498
|
135,571
|
—
|
—
|
—
|
392,988
|
|||||||||||||||||||||||||
Preferred equity
|
9,000
|
0.9
|
%
|
—
|
—
|
9,000
|
—
|
—
|
—
|
9,000
|
|||||||||||||||||||||||||
Total
|
$
|
985,618
|
100.0
|
%
|
$
|
571,284
|
$
|
165,573
|
$
|
248,761
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
985,618
|
December 31, 2016
|
|||||||||||||||||||||||||||||||||||
Outstanding
Principal (1)
|
Percentage of
CRE Debt and
Preferred
Equity
Portfolio
|
Internal Ratings
|
|||||||||||||||||||||||||||||||||
Investment Type
|
Performing
|
Performing -
Closely Monitored
|
Performing -
Special Mention
|
Substandard
|
Doubtful
|
Loss
|
Total
|
||||||||||||||||||||||||||||
(dollars in thousands)
|
|||||||||||||||||||||||||||||||||||
Senior mortgages
|
$
|
512,322
|
52.6
|
%
|
$
|
144,434
|
$
|
243,448
|
$
|
124,440
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
512,322
|
|||||||||||||||||
Mezzanine loans
|
453,693
|
46.5
|
%
|
254,337
|
170,039
|
29,317
|
—
|
—
|
—
|
453,693
|
|||||||||||||||||||||||||
Preferred equity
|
9,000
|
0.9
|
%
|
—
|
—
|
9,000
|
—
|
—
|
—
|
9,000
|
|||||||||||||||||||||||||
Total
|
$
|
975,015
|
100.0
|
%
|
$
|
398,771
|
$
|
413,487
|
$
|
162,757
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
975,015
|
(1)
|
Excludes loans held for sale, net.
|
September 30, 2017
|
December 31, 2016
|
|||||||
(dollars in thousands)
|
||||||||
Real estate held for investment, at amortized cost
|
||||||||
Land
|
$
|
111,012
|
$
|
112,675
|
||||
Buildings and improvements
|
330,610
|
335,945
|
||||||
Subtotal
|
441,622
|
448,620
|
||||||
Less: accumulated depreciation
|
(44,998
|
)
|
(34,221
|
)
|
||||
Total real estate held for investment, at amortized cost, net
|
396,624
|
414,399
|
||||||
Equity in unconsolidated joint ventures
|
74,304
|
60,168
|
||||||
Investments in commercial real estate, net
|
$
|
470,928
|
$
|
474,567
|
September 30, 2017
|
|||
(dollars in thousands)
|
|||
2017 (remaining)
|
$
|
7,704
|
|
2018
|
28,986
|
||
2019
|
25,519
|
||
2020
|
20,883
|
||
2021
|
16,715
|
||
Later years
|
32,051
|
||
$
|
131,858
|
September 30, 2017
|
||||||||||||||||
Property
|
Mortgage
Carrying Value
|
Mortgage
Principal
|
Interest Rate
|
Fixed/Floating
Rate
|
Maturity Date
|
Priority
|
||||||||||
(dollars in thousands)
|
||||||||||||||||
Joint Ventures
|
$
|
286,278
|
$
|
289,125
|
4.03% - 4.61%
|
Fixed
|
2024 and 2025
|
First liens
|
||||||||
Tennessee
|
12,286
|
12,350
|
4.01%
|
Fixed
|
9/6/2019
|
First liens
|
||||||||||
Virginia
|
11,018
|
11,025
|
3.58%
|
Fixed
|
6/6/2019
|
First liens
|
||||||||||
Nevada (1)
|
2,304
|
2,311
|
L + 200
|
Floating
|
12/29/2017
|
First liens
|
||||||||||
Total
|
$
|
311,886
|
$
|
314,811
|
(1)
|
The mortgage agreement contained an interest rate swap with an expiration date of March 29, 2017. Effective on March 29, 2017, the interest rate swap expired and the Company extended the maturity date of the mortgage debt to December 29, 2017.
|
December 31, 2016
|
||||||||||||||||
Property
|
Mortgage
Carrying Value
|
Mortgage
Principal
|
Interest Rate
|
Fixed/Floating
Rate
|
Maturity Date
|
Priority
|
||||||||||
(dollars in thousands)
|
||||||||||||||||
Joint Ventures
|
$
|
285,993
|
$
|
289,125
|
4.03% - 4.61%
|
Fixed
|
2024 and 2025
|
First liens
|
||||||||
Tennessee
|
12,261
|
12,350
|
4.01%
|
Fixed
|
9/6/2019
|
First liens
|
||||||||||
Virginia
|
11,015
|
11,025
|
3.58%
|
Fixed
|
6/6/2019
|
First liens
|
||||||||||
Nevada
|
2,367
|
2,365
|
L + 200
|
Floating (1)
|
3/29/2017
|
First liens
|
||||||||||
Total
|
$
|
311,636
|
$
|
314,865
|
(1)
|
Includes a mortgage with a fixed rate via an interest rate swap (pay fixed 3.45%, receive floating rate of L+200).
|
Mortgage Loan Principal
Payments
|
|||
(dollars in thousands)
|
|||
2017 (remaining)
|
$
|
2,311
|
|
2018
|
—
|
||
2019
|
23,375
|
||
2020
|
—
|
||
2021
|
—
|
||
Later years
|
289,125
|
||
Total
|
$
|
314,811
|
Industry Dispersion
|
||||||||||||||||||||||||
September 30, 2017
|
December 31, 2016
|
|||||||||||||||||||||||
Fixed Rate
|
Floating Rate
|
Total
|
Fixed Rate
|
Floating Rate
|
Total
|
|||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||
Aircraft and Parts
|
$
|
—
|
$
|
34,846
|
$
|
34,846
|
$
|
—
|
$
|
32,067
|
$
|
32,067
|
||||||||||||
Coating, Engraving and Allied Services
|
—
|
63,643
|
63,643
|
—
|
—
|
—
|
||||||||||||||||||
Commercial Fishing
|
—
|
—
|
—
|
—
|
40,600
|
40,600
|
||||||||||||||||||
Computer Programming, Data Processing & Other Computer Related Services
|
—
|
149,005
|
149,005
|
—
|
146,547
|
146,547
|
||||||||||||||||||
Drugs
|
—
|
33,431
|
33,431
|
—
|
34,042
|
34,042
|
||||||||||||||||||
Electronic Components & Accessories
|
—
|
23,885
|
23,885
|
—
|
—
|
—
|
||||||||||||||||||
Groceries and Related Products
|
—
|
14,803
|
14,803
|
—
|
14,856
|
14,856
|
||||||||||||||||||
Grocery Stores
|
—
|
23,560
|
23,560
|
—
|
23,761
|
23,761
|
||||||||||||||||||
Home Health Care Services
|
—
|
23,893
|
23,893
|
—
|
39,205
|
39,205
|
||||||||||||||||||
Insurance Agents, Brokers and Services
|
4,604
|
72,555
|
77,159
|
4,391
|
73,267
|
77,658
|
||||||||||||||||||
Management and Public Relations Services
|
—
|
94,608
|
94,608
|
—
|
16,493
|
16,493
|
||||||||||||||||||
Medical and Dental Laboratories
|
—
|
25,990
|
25,990
|
—
|
17,292
|
17,292
|
||||||||||||||||||
Miscellaneous Business Services
|
—
|
19,754
|
19,754
|
84,486
|
—
|
84,486
|
||||||||||||||||||
Miscellaneous Equipment Rental and Leasing
|
—
|
19,651
|
19,651
|
—
|
—
|
—
|
||||||||||||||||||
Miscellaneous Health and Allied Services, not elsewhere classified
|
—
|
25,982
|
25,982
|
—
|
9,791
|
9,791
|
||||||||||||||||||
Miscellaneous Nonmetallic Minerals, except Fuels
|
—
|
25,931
|
25,931
|
—
|
24,688
|
24,688
|
||||||||||||||||||
Miscellaneous Plastic Products
|
—
|
9,978
|
9,978
|
—
|
27,036
|
27,036
|
||||||||||||||||||
Motor Vehicles and Motor Vehicle Parts and Supplies
|
—
|
12,230
|
12,230
|
—
|
12,319
|
12,319
|
||||||||||||||||||
Offices and Clinics of Doctors of Medicine
|
—
|
59,991
|
59,991
|
—
|
83,386
|
83,386
|
||||||||||||||||||
Offices and Clinics of Other Health Practitioners
|
—
|
7,397
|
7,397
|
—
|
—
|
—
|
||||||||||||||||||
Personnel Supply Services
|
—
|
—
|
—
|
—
|
36,921
|
36,921
|
||||||||||||||||||
Public Warehousing and Storage
|
—
|
40,900
|
40,900
|
—
|
—
|
—
|
||||||||||||||||||
Research, Development and Testing Services
|
—
|
17,732
|
17,732
|
—
|
17,744
|
17,744
|
||||||||||||||||||
Schools and Educational Services, not elsewhere classified
|
—
|
20,941
|
20,941
|
—
|
20,979
|
20,979
|
||||||||||||||||||
Surgical, Medical, and Dental Instruments and Supplies
|
—
|
12,961
|
12,961
|
—
|
13,403
|
13,403
|
||||||||||||||||||
Telephone Communications
|
—
|
17,839
|
17,839
|
—
|
—
|
—
|
||||||||||||||||||
Total
|
$
|
4,604
|
$
|
851,506
|
$
|
856,110
|
$
|
88,877
|
$
|
684,397
|
$
|
773,274
|
September 30, 2017
|
December 31, 2016
|
|||||||
(dollars in thousands)
|
||||||||
First lien loans
|
$
|
542,776
|
$
|
505,956
|
||||
Second lien loans
|
308,730
|
178,441
|
||||||
Second lien notes
|
—
|
84,486
|
||||||
Subordinated notes
|
4,604
|
4,391
|
||||||
Total
|
$
|
856,110
|
$
|
773,274
|
September 30, 2017
|
||||||||||||
FREMF Trusts
|
Residential Mortgage
Loan Trust
|
MSR Silo
|
||||||||||
(dollars in thousands)
|
||||||||||||
Assets
|
||||||||||||
Cash and cash equivalents
|
$
|
—
|
$
|
—
|
$
|
40,040
|
||||||
Commercial real estate debt investments
|
3,578,631
|
—
|
—
|
|||||||||
Residential mortgages loans
|
—
|
139,824
|
19,787
|
|||||||||
Mortgage servicing rights
|
—
|
—
|
570,218
|
|||||||||
Accrued interest receivable
|
10,407
|
713
|
—
|
|||||||||
Other assets
|
—
|
—
|
22,555
|
|||||||||
Total assets
|
$
|
3,589,038
|
$
|
140,537
|
$
|
652,600
|
||||||
Liabilities
|
||||||||||||
Securitized debt (non-recourse) at fair value
|
$
|
3,319,381
|
$
|
38,548
|
$
|
—
|
||||||
Other secured financing
|
—
|
—
|
8,772
|
|||||||||
Other derivatives, at fair value
|
—
|
—
|
10
|
|||||||||
Accrued interest payable
|
4,934
|
88
|
—
|
|||||||||
Accounts payable and other liabilities
|
—
|
105
|
3,035
|
|||||||||
Total liabilities
|
$
|
3,324,315
|
$
|
38,741
|
$
|
11,817
|
||||||
December 31, 2016
|
||||||||||||
FREMF Trusts
|
Residential Mortgage
Loan Trust
|
MSR Silos
|
||||||||||
(dollars in thousands)
|
||||||||||||
Assets
|
||||||||||||
Cash and cash equivalents
|
$
|
—
|
$
|
—
|
$
|
23,198
|
||||||
Commercial real estate debt investments
|
3,890,807
|
—
|
—
|
|||||||||
Residential mortgages loans
|
—
|
165,869
|
8,309
|
|||||||||
Mortgage servicing rights
|
—
|
—
|
652,216
|
|||||||||
Accrued interest receivable
|
8,690
|
836
|
—
|
|||||||||
Other derivatives, at fair value
|
—
|
—
|
9
|
|||||||||
Other assets
|
138
|
—
|
35,540
|
|||||||||
Total assets
|
$
|
3,899,635
|
$
|
166,705
|
$
|
719,272
|
||||||
Liabilities
|
||||||||||||
Securitized debt (non-recourse) at fair value
|
$
|
3,609,164
|
$
|
46,638
|
$
|
—
|
||||||
Other secured financing
|
—
|
—
|
3,825
|
|||||||||
Other derivatives, at fair value
|
—
|
—
|
9
|
|||||||||
Accrued interest payable
|
4,350
|
107
|
—
|
|||||||||
Accounts payable and other liabilities
|
—
|
662
|
14,007
|
|||||||||
Total liabilities
|
$
|
3,613,514
|
$
|
47,407
|
$
|
17,841
|
For the Three Months Ended
September 30, 2017 |
||||||||||||
FREMF Trusts
|
Residential
Mortgage Loan
Trust
|
MSR Silo
|
||||||||||
(dollars in thousands)
|
||||||||||||
Net interest income:
|
||||||||||||
Interest income
|
$
|
28,841
|
$
|
1,145
|
$
|
514
|
||||||
Interest expense
|
15,791
|
282
|
121
|
|||||||||
Net interest income
|
13,050
|
863
|
393
|
|||||||||
Realized gain (loss) on disposal of investments
|
—
|
(229
|
)
|
(1,430
|
)
|
|||||||
Net gains (losses) on trading assets
|
—
|
—
|
(19
|
)
|
||||||||
Net unrealized gains (losses) on investments measured at fair value through earnings
|
(2,256
|
)
|
(20
|
)
|
(36,226
|
)
|
||||||
Other income (loss)
|
(6,073
|
)
|
(89
|
)
|
32,001
|
|||||||
General and administration expenses
|
(1
|
)
|
34
|
560
|
||||||||
Net income (loss)
|
$
|
4,722
|
$
|
491
|
$
|
(5,841
|
)
|
For the Nine Months Ended
September 30, 2017 |
||||||||||||
FREMF Trusts
|
Residential
Mortgage Loan
Trust
|
MSR Silo
|
||||||||||
(dollars in thousands)
|
||||||||||||
Net interest income:
|
||||||||||||
Interest income
|
$
|
81,508
|
$
|
3,685
|
$
|
1,005
|
||||||
Interest expense
|
42,046
|
854
|
243
|
|||||||||
Net interest income
|
39,462
|
2,831
|
762
|
|||||||||
Realized gain (loss) on disposal of investments
|
—
|
(611
|
)
|
(1,915
|
)
|
|||||||
Net gains (losses) on trading assets
|
—
|
—
|
(17
|
)
|
||||||||
Net unrealized gains (losses) on investments measured at fair value through earnings
|
2,833
|
1,682
|
(83,340
|
)
|
||||||||
Other income (loss)
|
(18,595
|
)
|
(280
|
)
|
99,927
|
|||||||
General and administration expenses
|
—
|
71
|
2,500
|
|||||||||
Net income (loss)
|
$
|
23,700
|
$
|
3,551
|
$
|
12,917
|
FREMF Trusts
|
Residential Mortgage Loan Trust
|
|||||||||||||||
Property
Location
|
Principal
Balance
|
% of
Balance
|
Property
Location
|
Principal
Balance
|
% of
Balance
|
|||||||||||
(dollars in thousands)
|
||||||||||||||||
Texas
|
$
|
541,210
|
15.4
|
%
|
California
|
$
|
63,283
|
46.0
|
%
|
|||||||
North Carolina
|
537,375
|
15.3
|
%
|
Texas
|
15,401
|
11.2
|
%
|
|||||||||
Maryland
|
499,495
|
14.2
|
%
|
Illinois
|
9,781
|
7.1
|
%
|
|||||||||
Virginia
|
329,250
|
9.4
|
%
|
Washington
|
9,136
|
6.6
|
%
|
|||||||||
Florida
|
303,796
|
8.6
|
%
|
Florida
|
8,715
|
6.3
|
%
|
|||||||||
New York
|
280,925
|
8.0
|
%
|
Other (1)
|
31,130
|
22.8
|
%
|
|||||||||
Pennsylvania
|
225,810
|
6.4
|
%
|
|||||||||||||
Ohio
|
197,455
|
5.6
|
%
|
|||||||||||||
Massachusetts
|
179,440
|
5.1
|
%
|
|||||||||||||
Other (1)
|
417,681
|
12.0
|
%
|
|||||||||||||
Total
|
$
|
3,512,437
|
100.0
|
%
|
$
|
137,446
|
100.0
|
%
|
(1)
|
No individual state greater than 5%.
|
September 30, 2017
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
(dollars in thousands)
|
|||||||||||||||
Assets:
|
||||||||||||||||
Agency mortgage-backed securities
|
$
|
—
|
$
|
85,889,131
|
$
|
—
|
$
|
85,889,131
|
||||||||
Credit risk transfer securities
|
—
|
582,938
|
—
|
582,938
|
||||||||||||
Non-Agency mortgage-backed securities
|
—
|
1,227,235
|
—
|
1,227,235
|
||||||||||||
Residential mortgage loans
|
—
|
895,919
|
—
|
895,919
|
||||||||||||
Mortgage servicing rights
|
—
|
—
|
570,218
|
570,218
|
||||||||||||
Commercial real estate debt investments
|
—
|
3,869,110
|
—
|
3,869,110
|
||||||||||||
Interest rate swaps
|
—
|
12,250
|
—
|
12,250
|
||||||||||||
Other derivatives
|
206,431
|
59,818
|
—
|
266,249
|
||||||||||||
Total assets
|
$
|
206,431
|
$
|
92,536,401
|
$
|
570,218
|
$
|
93,313,050
|
||||||||
Liabilities:
|
||||||||||||||||
Securitized debt of consolidated VIEs
|
$
|
—
|
$
|
3,357,929
|
$
|
—
|
$
|
3,357,929
|
||||||||
Interest rate swaps
|
—
|
606,960
|
—
|
606,960
|
||||||||||||
Other derivatives
|
31,642
|
43,887
|
—
|
75,529
|
||||||||||||
Total liabilities
|
$
|
31,642
|
$
|
4,008,776
|
$
|
—
|
$
|
4,040,418
|
||||||||
December 31, 2016
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
(dollars in thousands)
|
|||||||||||||||
Assets:
|
||||||||||||||||
Agency mortgage-backed securities
|
$
|
—
|
$
|
75,589,873
|
$
|
—
|
$
|
75,589,873
|
||||||||
Credit risk transfer securities
|
—
|
724,722
|
—
|
724,722
|
||||||||||||
Non-Agency mortgage-backed securities
|
—
|
1,401,307
|
—
|
1,401,307
|
||||||||||||
Residential mortgage loans
|
—
|
342,289
|
—
|
342,289
|
||||||||||||
Mortgage servicing rights
|
—
|
—
|
652,216
|
652,216
|
||||||||||||
Commercial real estate debt investments
|
—
|
4,321,739
|
—
|
4,321,739
|
||||||||||||
Interest rate swaps
|
—
|
68,194
|
—
|
68,194
|
||||||||||||
Other derivatives
|
168,209
|
3,057
|
—
|
171,266
|
||||||||||||
Total assets
|
$
|
168,209
|
$
|
82,451,181
|
$
|
652,216
|
$
|
83,271,606
|
||||||||
Liabilities:
|
||||||||||||||||
Securitized debt of consolidated VIEs
|
$
|
—
|
$
|
3,655,802
|
$
|
—
|
$
|
3,655,802
|
||||||||
Interest rate swaps
|
—
|
1,443,765
|
—
|
1,443,765
|
||||||||||||
Other derivatives
|
24,912
|
61,525
|
—
|
86,437
|
||||||||||||
Total liabilities
|
$
|
24,912
|
$
|
5,161,092
|
$
|
—
|
$
|
5,186,004
|
September 30, 2017
|
December 31, 2016
|
|||
Range
|
Range
|
|||
Valuation Technique
|
Unobservable Input (1)
|
(Weighted Average)
|
Unobservable Input (1)
|
(Weighted Average)
|
Discounted cash flow
|
Discount rate
|
10.0% -15.0% (10.4%)
|
Discount rate
|
10.0% -15.0% (10.4%)
|
Prepayment rate
|
5.5% - 25.9% (11.3%)
|
Prepayment rate
|
5.1% - 18.8% (8.7%)
|
|
Delinquency rate
|
0.0% - 11.0% (2.1%)
|
Delinquency rate
|
0.0% - 10.0% (2.3%)
|
|
Cost to service
|
$84 - $170 ($102)
|
Cost to service
|
$83 - $152 ($100)
|
(1)
|
Represents rates, estimates and assumptions that the Company believes would be used by market participants when valuing these assets.
|
September 30, 2017
|
December 31, 2016
|
|||||||||||||||||
Level in
Fair Value
Hierarchy
|
Carrying
Value
|
Fair Value
|
Carrying
Value
|
Fair Value
|
||||||||||||||
Financial assets:
|
(dollars in thousands)
|
|||||||||||||||||
Cash and cash equivalents (1)
|
1
|
$
|
867,840
|
$
|
867,840
|
$
|
1,539,746
|
$
|
1,539,746
|
|||||||||
Agency mortgage-backed securities
|
2
|
85,889,131
|
85,889,131
|
75,589,873
|
75,589,873
|
|||||||||||||
Credit risk transfer securities
|
2
|
582,938
|
582,938
|
724,722
|
724,722
|
|||||||||||||
Non-Agency mortgage-backed securities
|
2
|
1,227,235
|
1,227,235
|
1,401,307
|
1,401,307
|
|||||||||||||
Residential mortgage loans
|
2
|
895,919
|
895,919
|
342,289
|
342,289
|
|||||||||||||
Mortgage servicing rights
|
3
|
570,218
|
570,218
|
652,216
|
652,216
|
|||||||||||||
Commercial real estate debt investments
|
2
|
3,869,110
|
3,869,110
|
4,321,739
|
4,321,739
|
|||||||||||||
Commercial real estate debt and preferred equity, held for investment
|
3
|
981,748
|
985,543
|
970,505
|
968,824
|
|||||||||||||
Commercial loans held for sale, net
|
3
|
—
|
—
|
114,425
|
114,425
|
|||||||||||||
Corporate debt (2)
|
2
|
856,110
|
858,949
|
773,274
|
776,310
|
|||||||||||||
Interest rate swaps (1)
|
2
|
12,250
|
12,250
|
68,194
|
68,194
|
|||||||||||||
Other derivatives
|
1,2
|
266,249
|
266,249
|
171,266
|
171,266
|
|||||||||||||
Financial liabilities:
|
||||||||||||||||||
Repurchase agreements
|
1,2
|
$
|
69,430,268
|
$
|
69,432,478
|
$
|
65,215,810
|
$
|
65,256,505
|
|||||||||
Other secured financing
|
1,2
|
3,713,256
|
3,713,652
|
3,884,708
|
3,885,430
|
|||||||||||||
Securitized debt of consolidated VIEs
|
2
|
3,357,929
|
3,357,929
|
3,655,802
|
3,655,802
|
|||||||||||||
Participation sold
|
2
|
—
|
—
|
12,869
|
12,827
|
|||||||||||||
Mortgage payable
|
3
|
311,886
|
315,141
|
311,636
|
312,442
|
|||||||||||||
Interest rate swaps (1)
|
2
|
606,960
|
606,960
|
1,443,765
|
1,443,765
|
|||||||||||||
Other derivatives
|
1,2
|
75,529
|
75,529
|
86,437
|
86,437
|
(1)
|
As a result of a change to a clearing organization’s rulebook effective January 3, 2017, beginning with the first quarter 2017 and in subsequent periods the Company is presenting the fair value of centrally cleared interest rate swaps net of variation margin pledged under such transactions. The variation margin was previously reported under cash and cash equivalents and is currently reported as a reduction to interest rate swaps, at fair value.
|
(2)
|
Includes a held-to-maturity debt security carried at amortized cost of $84.5 million, with a fair value of $87.8 million, at December 31, 2016. The bond was repaid in April 2017.
|
September 30, 2017
|
|||||||||||||||||||||||||||
Agency Mortgage-
backed Securities
|
CRTs
|
Non-Agency
Mortgage-backed
Securities
|
Commercial
Loans
|
Commercial
Mortgage-
backed
Securities
|
Total Repurchase
Agreements
|
Weighted
Average Rate
|
|||||||||||||||||||||
(dollars in thousands)
|
|||||||||||||||||||||||||||
1 day
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
—
|
||||||||||||||
2 to 29 days
|
32,663,775
|
157,200
|
335,915
|
—
|
19,539
|
33,176,429
|
1.34
|
%
|
|||||||||||||||||||
30 to 59 days
|
6,574,730
|
7,261
|
—
|
—
|
6,248
|
6,588,239
|
1.34
|
%
|
|||||||||||||||||||
60 to 89 days
|
15,758,297
|
28,886
|
86,275
|
—
|
—
|
15,873,458
|
1.39
|
%
|
|||||||||||||||||||
90 to 119 days
|
3,306,328
|
—
|
—
|
—
|
—
|
3,306,328
|
1.40
|
%
|
|||||||||||||||||||
Over 120 days (1)
|
10,128,572
|
—
|
—
|
357,242
|
—
|
10,485,814
|
1.48
|
%
|
|||||||||||||||||||
Total
|
$
|
68,431,702
|
$
|
193,347
|
$
|
422,190
|
$
|
357,242
|
$
|
25,787
|
$
|
69,430,268
|
1.38
|
%
|
December 31, 2016
|
|||||||||||||||||||||||
Agency Mortgage-
backed Securities
|
CRTs
|
Non-Agency
Mortgage-backed
Securities
|
Commercial
Loans
|
Total Repurchase
Agreements
|
Weighted
Average Rate
|
||||||||||||||||||
(dollars in thousands)
|
|||||||||||||||||||||||
1 day
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
—
|
||||||||||||
2 to 29 days
|
29,657,705
|
358,972
|
377,366
|
—
|
30,394,043
|
0.87
|
%
|
||||||||||||||||
30 to 59 days
|
11,373,300
|
80,139
|
241,360
|
—
|
11,694,799
|
1.10
|
%
|
||||||||||||||||
60 to 89 days
|
6,966,827
|
13,914
|
101,491
|
—
|
7,082,232
|
1.14
|
%
|
||||||||||||||||
90 to 119 days
|
2,063,561
|
—
|
—
|
—
|
2,063,561
|
0.89
|
%
|
||||||||||||||||
Over 120 days (1)
|
13,646,308
|
—
|
—
|
334,867
|
13,981,175
|
1.47
|
%
|
||||||||||||||||
Total
|
$
|
63,707,701
|
$
|
453,025
|
$
|
720,217
|
$
|
334,867
|
$
|
65,215,810
|
1.07
|
%
|
September 30, 2017
|
December 31, 2016
|
|||||||||||||||
Reverse Repurchase
Agreements
|
Repurchase
Agreements
|
Reverse Repurchase
Agreements
|
Repurchase
Agreements
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Gross Amounts
|
$
|
1,875,000
|
$
|
71,305,268
|
$
|
400,000
|
$
|
65,615,810
|
||||||||
Amounts Offset
|
(1,875,000
|
)
|
(1,875,000
|
)
|
(400,000
|
)
|
(400,000
|
)
|
||||||||
Netted Amounts
|
$
|
—
|
$
|
69,430,268
|
$
|
—
|
$
|
65,215,810
|
Derivatives Instruments
|
Balance Sheet Location
|
September 30, 2017
|
December 31, 2016
|
|||||||
Assets:
|
(dollars in thousands)
|
|||||||||
Interest rate swaps
|
Interest rate swaps, at fair value
|
$
|
12,250
|
$
|
68,194
|
|||||
Interest rate swaptions
|
Other derivatives, at fair value
|
37,037
|
—
|
|||||||
TBA derivatives
|
Other derivatives, at fair value
|
22,641
|
2,774
|
|||||||
Futures contracts
|
Other derivatives, at fair value
|
206,431
|
168,209
|
|||||||
Purchase commitments
|
Other derivatives, at fair value
|
123
|
283
|
|||||||
Credit derivatives
|
Other derivatives, at fair value
|
17
|
—
|
|||||||
$
|
278,499
|
$
|
239,460
|
|||||||
Liabilities:
|
||||||||||
Interest rate swaps
|
Interest rate swaps, at fair value
|
$
|
606,960
|
$
|
1,443,765
|
|||||
TBA derivatives
|
Other derivatives, at fair value
|
40,876
|
60,972
|
|||||||
Futures contracts
|
Other derivatives, at fair value
|
31,642
|
24,912
|
|||||||
Purchase commitments
|
Other derivatives, at fair value
|
221
|
553
|
|||||||
Credit derivatives
|
Other derivatives, at fair value
|
2,790
|
—
|
|||||||
$
|
682,489
|
$
|
1,530,202
|
September 30, 2017
|
||||||||||||
Maturity
|
Current
Notional (1)
|
Weighted Average Pay
Rate
|
Weighted Average
Receive Rate
|
Weighted Average
Years to Maturity
|
||||||||
(dollars in thousands)
|
||||||||||||
0 to 3 years
|
$
|
8,617,000
|
1.72
|
%
|
1.36
|
%
|
2.45
|
|||||
>3 to 6 years
|
10,609,050
|
2.17
|
%
|
1.31
|
%
|
4.59
|
||||||
>6 to 10 years
|
9,805,000
|
2.41
|
%
|
1.40
|
%
|
7.74
|
||||||
Greater than 10 years
|
3,826,400
|
3.65
|
%
|
1.28
|
%
|
18.72
|
||||||
Total / Weighted Average
|
$
|
32,857,450
|
2.27
|
%
|
1.35
|
%
|
6.44
|
|||||
December 31, 2016
|
||||||||||||
Maturity
|
Current
Notional (1)
|
Weighted Average Pay
Rate
|
Weighted Average
Receive Rate
|
Weighted Average
Years to Maturity
|
||||||||
(dollars in thousands)
|
||||||||||||
0 to 3 years
|
$
|
3,444,365
|
1.37
|
%
|
1.00
|
%
|
2.71
|
|||||
>3 to 6 years
|
10,590,000
|
1.92
|
%
|
0.99
|
%
|
3.94
|
||||||
>6 to 10 years
|
8,206,900
|
2.35
|
%
|
1.10
|
%
|
7.82
|
||||||
Greater than 10 years
|
3,634,400
|
3.70
|
%
|
0.83
|
%
|
18.36
|
||||||
Total / Weighted Average
|
$
|
25,875,665
|
2.22
|
%
|
1.02
|
%
|
6.87
|
September 30, 2017
|
Current Underlying Notional
|
Weighted Average Underlying Pay Rate
|
Weighted Average Underlying Receive
Rate
|
Weighted Average Underlying Years to Maturity
|
Weighted
Average Months
to Expiration
|
|||||||||
(dollars in thousands)
|
||||||||||||||
Long
|
$
|
4,000,000
|
2.57
|
%
|
3M LIBOR
|
9.96
|
6.88
|
September 30, 2017
|
||||||||||||||||
Purchase and sale contracts for
derivative TBAs
|
Notional
|
Implied Cost Basis
|
Implied Market Value
|
Net Carrying Value
|
||||||||||||
(dollars in thousands)
|
||||||||||||||||
Purchase contracts
|
$
|
19,960,000
|
$
|
20,844,380
|
$
|
20,826,145
|
$
|
(18,235
|
)
|
|||||||
December 31, 2016
|
||||||||||||||||
Purchase and sale contracts for
derivative TBAs
|
Notional
|
Implied Cost Basis
|
Implied Market Value
|
Net Carrying Value
|
||||||||||||
(dollars in thousands)
|
||||||||||||||||
Purchase contracts
|
$
|
11,223,000
|
$
|
11,495,514
|
$
|
11,437,316
|
$
|
(58,198
|
)
|
September 30, 2017
|
||||||||||
Notional - Long
Positions
|
Notional - Short
Positions
|
Weighted Average
Years to Maturity
|
||||||||
(dollars in thousands)
|
||||||||||
2-year swap equivalent Eurodollar contracts
|
$
|
—
|
$
|
(17,080,875
|
)
|
2.00
|
||||
U.S. Treasury futures - 5 year
|
—
|
(4,217,400
|
)
|
4.41
|
||||||
U.S. Treasury futures - 10 year and greater
|
—
|
(4,646,000
|
)
|
7.03
|
||||||
Total
|
$
|
—
|
$
|
(25,944,275
|
)
|
3.29
|
||||
December 31, 2016
|
||||||||||
Notional - Long
Positions
|
Notional - Short
Positions
|
Weighted Average
Years to Maturity
|
||||||||
(dollars in thousands)
|
||||||||||
2-year swap equivalent Eurodollar contracts
|
$
|
—
|
$
|
(14,968,250
|
)
|
2.00
|
||||
U.S. Treasury futures - 5 year
|
—
|
(1,697,200
|
)
|
4.42
|
||||||
U.S. Treasury futures - 10 year and greater
|
—
|
(2,250,000
|
)
|
8.39
|
||||||
Total
|
$
|
—
|
$
|
(18,915,450
|
)
|
2.98
|
September 30, 2017
|
||||||||||||||||
|
Amounts Eligible for Offset
|
|||||||||||||||
Gross Amounts
|
Financial Instruments
|
Cash Collateral
|
Net Amounts
|
|||||||||||||
Assets:
|
(dollars in thousands)
|
|||||||||||||||
Interest rate swaps, at fair value (1)
|
$
|
12,250
|
$
|
(10,998
|
)
|
$
|
—
|
$
|
1,252
|
|||||||
Interest rate swaptions, at fair value
|
37,037
|
—
|
—
|
37,037
|
||||||||||||
TBA derivatives, at fair value
|
22,641
|
(20,688
|
)
|
—
|
1,953
|
|||||||||||
Futures contracts, at fair value
|
206,431
|
(31,642
|
)
|
—
|
174,789
|
|||||||||||
Purchase commitments
|
123
|
—
|
—
|
123
|
||||||||||||
Credit derivatives
|
17
|
(17
|
)
|
—
|
—
|
|||||||||||
Liabilities:
|
||||||||||||||||
Interest rate swaps, at fair value (1)
|
$
|
606,960
|
$
|
(10,998
|
)
|
$
|
—
|
$
|
595,962
|
|||||||
TBA derivatives, at fair value
|
40,876
|
(20,688
|
)
|
—
|
20,188
|
|||||||||||
Futures contracts, at fair value
|
31,642
|
(31,642
|
)
|
—
|
—
|
|||||||||||
Purchase commitments
|
221
|
—
|
—
|
221
|
||||||||||||
Credit derivatives
|
2,790
|
(17
|
)
|
(300
|
)
|
2,473
|
||||||||||
December 31, 2016
|
||||||||||||||||
|
Amounts Eligible for Offset
|
|||||||||||||||
Gross Amounts
|
Financial Instruments
|
Cash Collateral
|
Net Amounts
|
|||||||||||||
Assets:
|
(dollars in thousands)
|
|||||||||||||||
Interest rate swaps, at fair value
|
$
|
68,194
|
$
|
(68,194
|
)
|
$
|
—
|
$
|
—
|
|||||||
TBA derivatives, at fair value
|
2,774
|
(2,172
|
)
|
—
|
602
|
|||||||||||
Futures contracts, at fair value
|
168,209
|
(24,912
|
)
|
—
|
143,297
|
|||||||||||
Purchase commitments
|
283
|
—
|
—
|
283
|
||||||||||||
Liabilities:
|
||||||||||||||||
Interest rate swaps, at fair value
|
$
|
1,443,765
|
$
|
(68,194
|
)
|
$
|
(768,877
|
)
|
$
|
606,694
|
||||||
TBA derivatives, at fair value
|
60,972
|
(2,172
|
)
|
—
|
58,800
|
|||||||||||
Futures contracts, at fair value
|
24,912
|
(24,912
|
)
|
—
|
—
|
|||||||||||
Purchase commitments
|
553
|
—
|
—
|
553
|
(1)
|
As a result of a change to a clearing organization’s rulebook effective January 3, 2017, beginning with the first quarter 2017 and in subsequent periods the Company is presenting the fair value of centrally cleared interest rate swaps net of variation margin pledged under such transactions. The variation margin was previously reported under cash and cash equivalents and is currently reported as a reduction to interest rate swaps, at fair value.
|
Location on Consolidated Statements of Comprehensive Income (Loss)
|
||||||||||||
Realized Gains (Losses) on
Interest Rate Swaps (1)
|
Realized Gains (Losses) on
Termination of Interest Rate Swaps
|
Unrealized Gains (Losses) on
Interest Rate Swaps
|
||||||||||
(dollars in thousands)
|
||||||||||||
Three Months Ended:
|
||||||||||||
September 30, 2017
|
$
|
(88,211
|
)
|
$
|
—
|
$
|
56,854
|
|||||
September 30, 2016
|
$
|
(124,572
|
)
|
$
|
1,337
|
$
|
256,462
|
|||||
Nine Months Ended:
|
||||||||||||
September 30, 2017
|
$
|
(288,837
|
)
|
$
|
(58
|
)
|
$
|
28,471
|
||||
September 30, 2016
|
$
|
(402,809
|
)
|
$
|
(58,727
|
)
|
$
|
(1,148,478
|
)
|
(1)
|
Interest expense related to the Company’s interest rate swaps is recorded in Realized gains (losses) on interest rate swaps on the Consolidated Statements of Comprehensive Income (Loss).
|
Three Months Ended September 30, 2017
|
||||||||||||
Derivative Instruments
|
Realized Gain (Loss)
|
Unrealized Gain (Loss)
|
Amount of Gain/(Loss) Recognized in Net Gains (Losses) on Trading Assets
|
|||||||||
(dollars in thousands)
|
||||||||||||
Net TBA derivatives (1)
|
$
|
110,067
|
$
|
29,728
|
$
|
139,795
|
||||||
Net interest rate swaptions
|
—
|
(9,137
|
)
|
(9,137
|
)
|
|||||||
Futures
|
(70,054
|
)
|
92,784
|
22,730
|
||||||||
Purchase commitments
|
—
|
(108
|
)
|
(108
|
)
|
|||||||
Credit derivatives
|
495
|
433
|
928
|
|||||||||
Total
|
$
|
154,208
|
||||||||||
Three Months Ended September 30, 2016
|
||||||||||||
Derivative Instruments
|
Realized Gain (Loss)
|
Unrealized Gain (Loss)
|
Amount of Gain/(Loss) Recognized in Net Gains (Losses) on Trading Assets
|
|||||||||
(dollars in thousands)
|
||||||||||||
Net TBA derivatives (1)
|
$
|
174,086
|
$
|
(78,677
|
)
|
$
|
95,409
|
|||||
Net interest rate swaptions
|
4,180
|
93
|
4,273
|
|||||||||
Futures
|
(47,035
|
)
|
110,218
|
63,183
|
||||||||
Purchase commitments
|
—
|
116
|
116
|
|||||||||
Total
|
$
|
162,981
|
||||||||||
Nine Months Ended September 30, 2017
|
||||||||||||
Derivative Instruments
|
Realized Gain (Loss)
|
Unrealized Gain (Loss)
|
Amount of Gain/(Loss) Recognized in Net Gains (Losses) on Trading Assets
|
|||||||||
(dollars in thousands)
|
||||||||||||
Net TBA derivatives (1)
|
$
|
215,529
|
$
|
39,964
|
$
|
255,493
|
||||||
Net interest rate swaptions
|
—
|
(19,574
|
)
|
(19,574
|
)
|
|||||||
Futures
|
(128,478
|
)
|
31,492
|
(96,986
|
)
|
|||||||
Purchase commitments
|
—
|
165
|
165
|
|||||||||
Credit derivatives
|
632
|
356
|
988
|
|||||||||
Total
|
$
|
140,086
|
||||||||||
Nine Months Ended September 30, 2016
|
||||||||||||
Derivative Instruments
|
Realized Gain (Loss)
|
Unrealized Gain (Loss)
|
Amount of Gain/(Loss) Recognized in Net Gains (Losses) on Trading Assets
|
|||||||||
(dollars in thousands)
|
||||||||||||
Net TBA derivatives (1)
|
$
|
492,450
|
$
|
66,376
|
$
|
558,826
|
||||||
Net interest rate swaptions
|
4,180
|
93
|
4,273
|
|||||||||
Futures
|
(169,716
|
)
|
(23,465
|
)
|
(193,181
|
)
|
||||||
Purchase commitments
|
—
|
116
|
116
|
|||||||||
Total
|
$
|
370,034
|
For the Nine Months Ended
|
||||||||
September 30, 2017
|
September 30, 2016
|
|||||||
(dollars in thousands, except per share data)
|
||||||||
Distributions declared to common stockholders
|
$
|
937,825
|
$
|
857,223
|
||||
Distributions declared per common share
|
$
|
0.90
|
$
|
0.90
|
||||
Distributions paid to common stockholders after period end
|
$
|
326,425
|
$
|
269,111
|
||||
Distributions paid per common share after period end
|
$
|
0.30
|
$
|
0.26
|
||||
Date of distributions paid to common stockholders after period end
|
October 31, 2017
|
October 31, 2016
|
||||||
Dividends declared to Series A Preferred stockholders
|
$
|
9,527
|
$
|
10,944
|
||||
Dividends declared per share of Series A Preferred Stock
|
$
|
1.477
|
$
|
1.477
|
||||
Dividends declared to Series C Preferred stockholders
|
$
|
17,157
|
$
|
17,157
|
||||
Dividends declared per share of Series C Preferred Stock
|
$
|
1.430
|
$
|
1.430
|
||||
Dividends declared to Series D Preferred stockholders
|
$
|
25,875
|
$
|
25,875
|
||||
Dividends declared per share of Series D Preferred Stock
|
$
|
1.406
|
$
|
1.406
|
||||
Dividends declared to Series E Preferred stockholders
|
$
|
16,441
|
$
|
4,811
|
||||
Dividends declared per share of Series E Preferred Stock
|
$
|
1.430
|
$
|
0.477
|
For the Three Months Ended
|
For the Nine Months Ended
|
|||||||||||||||
September 30, 2017
|
September 30, 2016
|
September 30, 2017
|
September 30, 2016
|
|||||||||||||
Interest income:
|
(dollars in thousands)
|
|||||||||||||||
Residential Investment Securities
|
$
|
540,436
|
$
|
493,226
|
$
|
1,515,654
|
$
|
1,203,793
|
||||||||
Residential mortgage loans
|
8,509
|
1,608
|
19,790
|
1,608
|
||||||||||||
Commercial investment portfolio (1)
|
67,790
|
61,240
|
200,288
|
191,005
|
||||||||||||
Reverse repurchase agreements
|
5,815
|
2,594
|
11,971
|
7,523
|
||||||||||||
Total interest income
|
622,550
|
558,668
|
1,747,703
|
1,403,929
|
||||||||||||
Interest expense:
|
||||||||||||||||
Repurchase agreements
|
237,669
|
154,083
|
607,910
|
423,150
|
||||||||||||
Securitized debt of consolidated VIEs
|
16,072
|
12,046
|
42,899
|
32,305
|
||||||||||||
Participation sold
|
—
|
157
|
195
|
472
|
||||||||||||
Other
|
15,196
|
7,868
|
38,639
|
18,429
|
||||||||||||
Total interest expense
|
268,937
|
174,154
|
689,643
|
474,356
|
||||||||||||
Net interest income
|
$
|
353,613
|
$
|
384,514
|
$
|
1,058,060
|
$
|
929,573
|
For the Three Months Ended
|
For the Nine Months Ended
|
|||||||||||||||
September 30, 2017
|
September 30, 2016
|
September 30, 2017
|
September 30, 2016
|
|||||||||||||
(dollars in thousands, except per share data)
|
||||||||||||||||
Net income (loss)
|
$
|
367,315
|
$
|
730,880
|
$
|
822,245
|
$
|
(415,697
|
)
|
|||||||
Net income (loss) attributable to noncontrolling interest
|
(232
|
)
|
(336
|
)
|
(437
|
)
|
(883
|
)
|
||||||||
Net income (loss) attributable to Annaly
|
367,547
|
731,216
|
822,682
|
(414,814
|
)
|
|||||||||||
Dividends on preferred stock (1)
|
30,355
|
22,803
|
77,301
|
58,787
|
||||||||||||
Net income (loss) available (related) to common stockholders
|
$
|
337,192
|
$
|
708,413
|
$
|
745,381
|
$
|
(473,601
|
)
|
|||||||
Weighted average shares of common stock outstanding-basic
|
1,072,566,395
|
1,007,607,893
|
1,037,033,076
|
953,301,855
|
||||||||||||
Add: Effect of stock awards, if dilutive
|
474,242
|
355,513
|
412,101
|
—
|
||||||||||||
Weighted average shares of common stock outstanding-diluted
|
1,073,040,637
|
1,007,963,406
|
1,037,445,177
|
953,301,855
|
||||||||||||
Net income (loss) per share available (related) to common share:
|
||||||||||||||||
Basic
|
$
|
0.31
|
$
|
0.70
|
$
|
0.72
|
$
|
(0.50
|
)
|
|||||||
Diluted
|
$
|
0.31
|
$
|
0.70
|
$
|
0.72
|
$
|
(0.50
|
)
|
For the Nine Months Ended
|
|||||||||||||
September 30, 2017
|
September 30, 2016
|
||||||||||||
Number of Shares
|
Exercise Price
|
Number of Shares
|
Exercise Price
|
||||||||||
Options outstanding at the beginning of period
|
1,125,625
|
$
|
15.43
|
1,168,775
|
$
|
15.34
|
|||||||
Granted
|
—
|
—
|
—
|
—
|
|||||||||
Exercised
|
—
|
—
|
—
|
—
|
|||||||||
Forfeited
|
(117,000
|
)
|
15.85
|
(6,400
|
)
|
14.69
|
|||||||
Expired
|
(199,500
|
)
|
15.74
|
(36,750
|
)
|
12.90
|
|||||||
Options outstanding at the end of period
|
809,125
|
$
|
15.29
|
1,125,625
|
$
|
15.43
|
|||||||
Options exercisable at the end of period
|
809,125
|
$
|
15.29
|
1,125,625
|
$
|
15.43
|
Years Ending December 31,
|
Lease Commitments
|
||
(dollars in thousands)
|
|||
2017 (remaining)
|
$
|
891
|
|
2018
|
3,565
|
||
2019
|
3,565
|
||
2020
|
3,652
|
||
2021
|
3,862
|
||
Later years
|
14,480
|
||
Total
|
$
|
30,015
|
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
|
||||
INDEX TO ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
||
Page
|
||
Overview
|
50 | |
Acquisition of Hatteras
|
50 | |
Business Environment
|
50 | |
Economic Environment
|
50 | |
Financial Regulatory Reform
|
52 | |
Income Tax Reform
|
52 | |
Results of Operations
|
52 | |
Net Income (Loss) Summary
|
52 | |
Non-GAAP Financial Measures
|
55 | |
Amortization
|
55 | |
Core earnings and core earnings (excluding PAA), core earnings and core earnings
|
||
(excluding PAA) per average common share and annualized core return on average equity
|
||
(excluding PAA)
|
56 | |
Interest income (excluding PAA), economic interest expense and economic net interest
|
||
income (excluding PAA)
|
57 | |
Experienced and Projected Long-term CPR
|
58 | |
Average yield on Interest Earning Assets (excluding PAA), net interest spread (excluding PAA),
|
||
and net interest margin (excluding PAA)
|
58 | |
Economic Interest Expense and the Average Cost of Interest Bearing Liabilities
|
59 | |
Realized and Unrealized Gains (Losses)
|
60 | |
Other Income (Loss)
|
61 | |
General and Administrative Expenses
|
61 | |
Unrealized Gains and Losses
|
62 | |
Return on Average Equity
|
63 | |
Financial Condition
|
64 | |
Residential Investment Securities
|
64 | |
Contractual Obligations
|
67 | |
Off-Balance Sheet Arrangements
|
67 | |
Capital Management
|
67 | |
Stockholders’ Equity
|
68 | |
Common and Preferred Stock
|
68 | |
Leverage and Capital
|
69 | |
Risk Management
|
69 | |
Risk Appetite
|
69 | |
Governance
|
70 | |
Description of Risks
|
70 | |
Liquidity Risk Management
|
71 | |
Funding
|
71 | |
Excess Liquidity
|
73 | |
Maturity Profile
|
75 | |
Stress Testing
|
76 | |
Liquidity Management Policies
|
76 | |
Investment/Market Risk Management
|
77 | |
Credit Risk Management
|
78 | |
Counterparty Risk Management
|
78 | |
Operational Risk Management
|
79 | |
Compliance, Regulatory and Legal Risk Management
|
79 | |
Critical Accounting Policies and Estimates
|
80 | |
Valuation of Financial Instruments
|
80 | |
Residential Investment Securities
|
80 | |
Residential Mortgage Loans
|
80 | |
Commercial Real Estate Investments
|
81 | |
Interest Rate Swaps
|
81 | |
Revenue Recognition
|
81 | |
Consolidation of Variable Interest Entities
|
81 | |
Use of Estimates
|
81 | |
Glossary of Terms
|
82 |
Investment Groups
|
Description
|
Annaly Agency Group
|
Invests in Agency mortgage-backed securities (or MBS) collateralized by residential mortgages which are guaranteed by Fannie Mae. Freddie Mac or Ginnie Mae.
|
Annaly Residential Credit Group
|
Invests in non-Agency residential mortgage assets within securitized products and residential mortgage loan markets.
|
Annaly Commercial Real Estate Group
|
Originates and invests in commercial mortgage loans, securities, and other commercial real estate debt and equity investments.
|
Annaly Middle Market Lending Group
|
Provides financing to private equity backed middle market businesses across the capital structure.
|
September 30, 2017
|
December 31, 2016
|
September 30, 2016
|
||||
30-Year mortgage current coupon
|
2.97%
|
3.13%
|
2.36%
|
|||
Mortgage basis
|
63 bps
|
68 bps
|
77 bps
|
|||
10-Year U.S. Treasury rate
|
2.33%
|
2.44%
|
1.59%
|
|||
LIBOR:
|
||||||
1-Month
|
1.23%
|
0.77%
|
0.53%
|
|||
6-Month
|
1.51%
|
1.32%
|
1.24%
|
For the Three Months Ended
|
For the Nine Months Ended
|
||||||||||||||
September 30, 2017
|
September 30, 2016
|
September 30, 2017
|
September 30, 2016
|
||||||||||||
(dollars in thousands, except per share data)
|
|||||||||||||||
Interest income
|
$
|
622,550
|
$
|
558,668
|
$
|
1,747,703
|
$
|
1,403,929
|
|||||||
Interest expense
|
268,937
|
174,154
|
689,643
|
474,356
|
|||||||||||
Net interest income
|
353,613
|
384,514
|
1,058,060
|
929,573
|
|||||||||||
Realized and unrealized gains (losses)
|
43,807
|
412,906
|
(159,722
|
)
|
(1,166,432
|
)
|
|||||||||
Other income (loss)
|
28,282
|
29,271
|
90,793
|
13,226
|
|||||||||||
Less: General and administrative expenses
|
57,016
|
97,737
|
164,867
|
194,903
|
|||||||||||
Income (loss) before income taxes
|
368,686
|
728,954
|
824,264
|
(418,536
|
)
|
||||||||||
Income taxes
|
1,371
|
(1,926
|
)
|
2,019
|
(2,839
|
)
|
|||||||||
Net income (loss)
|
367,315
|
730,880
|
822,245
|
(415,697
|
)
|
||||||||||
Net income (loss) attributable to noncontrolling interest
|
(232
|
)
|
(336
|
)
|
(437
|
)
|
(883
|
)
|
|||||||
Net income (loss) attributable to Annaly
|
367,547
|
731,216
|
822,682
|
(414,814
|
)
|
||||||||||
Dividends on preferred stock (1)
|
30,355
|
22,803
|
77,301
|
58,787
|
|||||||||||
Net income (loss) available (related) to common stockholders
|
$
|
337,192
|
$
|
708,413
|
$
|
745,381
|
$
|
(473,601
|
)
|
||||||
Net income (loss) per share available (related) to common stockholders:
|
|||||||||||||||
Basic
|
$
|
0.31
|
$
|
0.70
|
$
|
0.72
|
$
|
(0.50
|
)
|
||||||
Diluted
|
$
|
0.31
|
$
|
0.70
|
$
|
0.72
|
$
|
(0.50
|
)
|
||||||
Weighted average number of common shares outstanding:
|
|||||||||||||||
Basic
|
1,072,566,395
|
1,007,607,893
|
1,037,033,076
|
953,301,855
|
|||||||||||
Diluted
|
1,073,040,637
|
1,007,963,406
|
1,037,445,177
|
953,301,855
|
|||||||||||
Other information:
|
|||||||||||||||
Asset portfolio at period-end
|
$
|
95,343,337
|
$
|
83,158,385
|
$
|
95,343,337
|
$
|
83,158,385
|
|||||||
Average total assets
|
$
|
91,275,380
|
$
|
82,312,889
|
$
|
88,778,691
|
$
|
79,315,159
|
|||||||
Average equity
|
$
|
13,382,322
|
$
|
12,411,838
|
$
|
12,996,991
|
$
|
12,096,902
|
|||||||
Leverage at period-end (2)
|
5.4:1
|
5.3:1
|
5.4:1
|
5.3:1
|
|||||||||||
Economic leverage at period-end (3)
|
6.9:1
|
6.1:1
|
6.9:1
|
6.1:1
|
|||||||||||
Capital ratio (4)
|
12.3
|
%
|
13.3
|
%
|
12.3
|
%
|
13.3
|
%
|
|||||||
Annualized return on average total assets
|
1.61
|
%
|
3.55
|
%
|
1.23
|
%
|
(0.70
|
)%
|
|||||||
Annualized return (loss) on average equity
|
10.98
|
%
|
23.55
|
%
|
8.44
|
%
|
(4.58
|
)%
|
|||||||
Annualized core return on average equity (excluding PAA) (5)
|
10.57
|
%
|
10.09
|
%
|
10.49
|
%
|
9.73
|
%
|
|||||||
Net interest margin (6)
|
1.33
|
%
|
1.40
|
%
|
1.34
|
%
|
1.12
|
%
|
|||||||
Net interest margin (excluding PAA) (5)
|
1.47
|
%
|
1.42
|
%
|
1.51
|
%
|
1.50
|
%
|
|||||||
Average yield on Interest Earning Assets
|
2.79
|
%
|
2.70
|
%
|
2.71
|
%
|
2.44
|
%
|
|||||||
Average yield on Interest Earning Assets (excluding PAA) (5)
|
2.97
|
%
|
2.72
|
%
|
2.91
|
%
|
2.88
|
%
|
|||||||
Average cost of Interest Bearing Liabilities
|
1.82
|
%
|
1.57
|
%
|
1.72
|
%
|
1.66
|
%
|
|||||||
Net interest spread
|
0.97
|
%
|
1.13
|
%
|
0.99
|
%
|
0.78
|
%
|
|||||||
Net interest spread (excluding PAA) (5)
|
1.15
|
%
|
1.15
|
%
|
1.19
|
%
|
1.22
|
%
|
|||||||
Constant prepayment rate (7)
|
10.3
|
%
|
15.9
|
%
|
10.9
|
%
|
12.5
|
%
|
|||||||
Long-term constant prepayment rate (7)
|
10.4
|
%
|
14.4
|
%
|
10.4
|
%
|
14.4
|
%
|
|||||||
Common stock book value per share
|
$
|
11.42
|
$
|
11.83
|
$
|
11.42
|
$
|
11.83
|
|||||||
Interest income (excluding PAA) (5)
|
$
|
662,449
|
$
|
562,559
|
$
|
1,878,172
|
$
|
1,661,811
|
|||||||
Economic interest expense (5)
|
$
|
347,501
|
$
|
277,254
|
$
|
941,425
|
$
|
808,881
|
|||||||
Economic net interest income (excluding PAA) (5)
|
$
|
314,948
|
$
|
285,305
|
$
|
936,747
|
$
|
852,930
|
|||||||
Core earnings (5)
|
$
|
313,647
|
$
|
309,002
|
$
|
891,576
|
$
|
628,944
|
|||||||
Premium amortization adjustment cost (benefit)
|
$
|
39,899
|
$
|
3,891
|
$
|
130,469
|
$
|
257,882
|
|||||||
Core earnings (excluding PAA) (5)
|
$
|
353,546
|
$
|
312,893
|
$
|
1,022,045
|
$
|
886,826
|
|||||||
Core earnings per common share (5)
|
$
|
0.26
|
$
|
0.29
|
$
|
0.79
|
$
|
0.60
|
|||||||
PAA cost (benefit) per common share (5)
|
$
|
0.04
|
$
|
—
|
$
|
0.12
|
$
|
0.27
|
|||||||
Core earnings (excluding PAA) per common share (5)
|
$
|
0.30
|
$
|
0.29
|
$
|
0.91
|
$
|
0.87
|
(1)
|
Includes cumulative and undeclared dividends on our Series F Preferred Stock of $8.3 million for the three and nine months ended September 30, 2017.
|
(2)
|
Debt consists of repurchase agreements, other secured financing, securitized debt, participation sold and mortgages payable. Securitized debt, participation sold and mortgages payable are non-recourse to us.
|
(3)
|
Computed as the sum of recourse debt, TBA derivative notional outstanding and net forward purchases of investments divided by total equity.
|
(4)
|
Represents the ratio of stockholders’ equity to total assets (inclusive of total market value of TBA derivatives and exclusive of consolidated VIEs associated with B-Piece commercial mortgage-backed securities).
|
(5)
|
Represents a non-GAAP financial measure. Refer to the “Non-GAAP Financial Measures” section for additional information.
|
(6)
|
Represents the sum of annualized economic net interest income, inclusive of interest expense on interest rate swaps used to hedge costs of funds, plus TBA dollar roll income less interest expense on interest rate swaps used to hedge TBA dollar roll transactions, divided by the sum of average Interest Earning Assets plus average outstanding TBA contract balances.
|
(7)
|
In addition to market factors, the change in CPR compared to the prior period also reflects the change in portfolio mix due to the acquisition of Hatteras.
|
•
|
core earnings and core earnings (excluding PAA);
|
•
|
core earnings and core earnings (excluding PAA) per average common share;
|
•
|
annualized core return on average equity (excluding PAA);
|
•
|
interest income (excluding PAA);
|
•
|
economic interest expense;
|
•
|
economic net interest income (excluding PAA);
|
•
|
average yield on Interest Earning Assets (excluding PAA);
|
•
|
net interest margin (excluding PAA); and
|
•
|
net interest spread (excluding PAA).
|
For the Three Months Ended
|
For the Nine Months Ended
|
||||||||||||||
September 30, 2017
|
September 30, 2016
|
September 30, 2017
|
September 30, 2016
|
||||||||||||
(dollars in thousands)
|
|||||||||||||||
Premium amortization expense (accretion)
|
$
|
220,636
|
$
|
213,241
|
$
|
675,354
|
$
|
834,387
|
|||||||
Less: PAA Cost (Benefit)
|
39,899
|
3,891
|
130,469
|
257,882
|
|||||||||||
Premium amortization expense exclusive of PAA
|
$
|
180,737
|
$
|
209,350
|
$
|
544,885
|
$
|
576,505
|
For the Three Months Ended
|
For the Nine Months Ended
|
||||||||||||||
September 30, 2017
|
September 30, 2016
|
September 30, 2017
|
September 30, 2016
|
||||||||||||
(per average common share)
|
|||||||||||||||
Premium amortization expense (accretion)
|
$
|
0.21
|
$
|
0.21
|
$
|
0.65
|
$
|
0.88
|
|||||||
Less: PAA Cost (Benefit)
|
0.04
|
—
|
0.12
|
0.27
|
|||||||||||
Premium amortization expense exclusive of PAA
|
$
|
0.17
|
$
|
0.21
|
$
|
0.53
|
$
|
0.61
|
For the Three Months Ended
|
For the Nine Months Ended
|
||||||||||||||
September 30, 2017
|
September 30, 2016
|
September 30, 2017
|
September 30, 2016
|
||||||||||||
(dollars in thousands, except per share data)
|
|||||||||||||||
GAAP net income (loss)
|
$
|
367,315
|
$
|
730,880
|
$
|
822,245
|
$
|
(415,697
|
)
|
||||||
Less:
|
|||||||||||||||
Realized (gains) losses on termination of interest rate swaps
|
—
|
(1,337
|
)
|
58
|
58,727
|
||||||||||
Unrealized (gains) losses on interest rate swaps
|
(56,854
|
)
|
(256,462
|
)
|
(28,471
|
)
|
1,148,478
|
||||||||
Net (gains) losses on disposal of investments
|
11,552
|
(14,447
|
)
|
11,833
|
(25,307
|
)
|
|||||||||
Net (gains) losses on trading assets
|
(154,208
|
)
|
(162,981
|
)
|
(140,104
|
)
|
(370,050
|
)
|
|||||||
Net unrealized (gains) losses on financial instruments measured at fair value through earnings
|
67,492
|
(29,675
|
)
|
27,569
|
24,351
|
||||||||||
Bargain purchase gain
|
—
|
(72,576
|
)
|
—
|
(72,576
|
)
|
|||||||||
Corporate acquisition related expenses (1)
|
—
|
46,724
|
—
|
48,887
|
|||||||||||
Net (income) loss attributable to noncontrolling interest
|
232
|
336
|
437
|
883
|
|||||||||||
Plus:
|
|||||||||||||||
TBA dollar roll income (loss) (2)
|
94,326
|
90,174
|
245,345
|
252,882
|
|||||||||||
MSR amortization (3)
|
(16,208
|
)
|
(21,634
|
)
|
(47,336
|
)
|
(21,634
|
)
|
|||||||
Core earnings (4)
|
$
|
313,647
|
$
|
309,002
|
$
|
891,576
|
$
|
628,944
|
|||||||
Less:
|
|||||||||||||||
Premium amortization adjustment cost (benefit)
|
39,899
|
3,891
|
130,469
|
257,882
|
|||||||||||
Core earnings (excluding PAA) (4)
|
$
|
353,546
|
$
|
312,893
|
$
|
1,022,045
|
$
|
886,826
|
|||||||
GAAP net income (loss) per common share (5)
|
$
|
0.31
|
$
|
0.70
|
$
|
0.72
|
$
|
(0.50
|
)
|
||||||
Core earnings per common share (4)(5)
|
$
|
0.26
|
$
|
0.29
|
$
|
0.79
|
$
|
0.60
|
|||||||
Core earnings (excluding PAA) per common share (4)(5)
|
$
|
0.30
|
$
|
0.29
|
$
|
0.91
|
$
|
0.87
|
|||||||
Annualized GAAP return (loss) on average equity
|
10.98
|
%
|
23.55
|
%
|
8.44
|
%
|
(4.58
|
)%
|
|||||||
Annualized core return on average equity (excluding PAA) (4)
|
10.57
|
%
|
10.09
|
%
|
10.49
|
%
|
9.73
|
%
|
(1)
|
Represents transaction costs incurred in connection with the Hatteras Acquisition. |
(2)
|
Represents a component of Net gains (losses) on trading assets in the Consolidated Statements of Comprehensive Income (Loss).
|
(3)
|
Represents the portion of changes in fair value that is attributable to the realization of estimated cash flows on our MSR portfolio and is reported as a component of Net unrealized (gains) losses on investments measured at fair value through earnings in the Consolidated Statements of Comprehensive Income (Loss).
|
(4)
|
Represents a non-GAAP financial measure. Refer to the “Non-GAAP Financial Measures” section for additional information.
|
(5)
|
Net of dividends on preferred stock, including cumulative and undeclared dividends on the Company’s Series F Preferred Stock of $8.3 million for the three and nine months ended September 30, 2017.
|
GAAP Interest
Income
|
PAA cost
(benefit)
|
Interest income
(excluding PAA)
|
|||||||||
Three Months Ended:
|
(dollars in thousands)
|
||||||||||
September 30, 2017
|
$
|
622,550
|
$
|
39,899
|
$
|
662,449
|
|||||
September 30, 2016
|
$
|
558,668
|
$
|
3,891
|
$
|
562,559
|
|||||
Nine Months Ended:
|
|||||||||||
September 30, 2017
|
$
|
1,747,703
|
$
|
130,469
|
$
|
1,878,172
|
|||||
September 30, 2016
|
$
|
1,403,929
|
$
|
257,882
|
$
|
1,661,811
|
GAAP
Interest
Expense
|
Add:
Interest
Expense
on Interest
Rate Swaps
Used to
Hedge Cost
of
Funds (1)
|
Economic
Interest
Expense
|
GAAP Net
Interest
Income
|
Less:
Interest
Expense
on Interest
Rate Swaps
Used to
Hedge Cost
of
Funds (1)
|
Economic
Net Interest
Income
|
Add: PAA
Cost
(Benefit)
|
Economic
Net
Interest
Income
(excluding
PAA)
|
||||||||||||||||||||||||
Three Months Ended:
|
(dollars in thousands)
|
||||||||||||||||||||||||||||||
September 30, 2017
|
$
|
268,937
|
$
|
78,564
|
$
|
347,501
|
$
|
353,613
|
$
|
78,564
|
$
|
275,049
|
$
|
39,899
|
$
|
314,948
|
|||||||||||||||
September 30, 2016
|
$
|
174,154
|
$
|
103,100
|
$
|
277,254
|
$
|
384,514
|
$
|
103,100
|
$
|
281,414
|
$
|
3,891
|
$
|
285,305
|
|||||||||||||||
Nine Months Ended:
|
|||||||||||||||||||||||||||||||
September 30, 2017
|
$
|
689,643
|
$
|
251,782
|
$
|
941,425
|
$
|
1,058,060
|
$
|
251,782
|
$
|
806,278
|
$
|
130,469
|
$
|
936,747
|
|||||||||||||||
September 30, 2016
|
$
|
474,356
|
$
|
334,525
|
$
|
808,881
|
$
|
929,573
|
$
|
334,525
|
$
|
595,048
|
$
|
257,882
|
$
|
852,930
|
Three Months Ended
|
Experienced
CPR (1)
|
Projected Long-
term CPR (2)
|
||
September 30, 2017
|
10.3%
|
10.4%
|
||
September 30, 2016
|
15.9%
|
14.4%
|
||
Nine Months Ended
|
Experienced
CPR (1)
|
Projected Long-
term CPR (2)
|
||
September 30, 2017
|
10.9%
|
10.4%
|
||
September 30, 2016
|
12.5%
|
14.4%
|
Average
Interest
Earning
Assets (1)
|
Interest
income
(excluding
PAA) (2)
|
Average
Yield on
Interest
Earning
Assets
(excluding
PAA) (2)
|
Average
Interest
Bearing
Liabilities
|
Economic
Interest
Expense (2)(3)
|
Average
Cost
of Interest
Bearing
Liabilities
|
Economic
Net
Interest
Income
(excluding
PAA) (2)(3)
|
Net
Interest
Spread
(excluding
PAA) (2)
|
Net
Interest
Margin
(excluding
PAA) (2)(4)
|
|||||||||||||||||||||||
Three Months Ended:
|
(dollars in thousands)
|
||||||||||||||||||||||||||||||
September 30, 2017
|
$
|
89,253,094
|
$
|
662,449
|
2.97
|
%
|
$
|
76,382,315
|
$
|
347,501
|
1.82
|
%
|
$
|
314,948
|
1.15
|
%
|
1.47
|
%
|
|||||||||||||
September 30, 2016
|
$
|
82,695,270
|
$
|
562,559
|
2.72
|
%
|
$
|
70,809,712
|
$
|
277,254
|
1.57
|
%
|
$
|
285,305
|
1.15
|
%
|
1.42
|
%
|
|||||||||||||
Nine Months Ended:
|
|||||||||||||||||||||||||||||||
September 30, 2017
|
$
|
86,114,838
|
$
|
1,878,172
|
2.91
|
%
|
$
|
73,097,354
|
$
|
941,425
|
1.72
|
%
|
$
|
936,747
|
1.19
|
%
|
1.51
|
%
|
|||||||||||||
September 30, 2016
|
$
|
76,818,322
|
$
|
1,661,811
|
2.88
|
%
|
$
|
65,079,627
|
$
|
808,881
|
1.66
|
%
|
$
|
852,930
|
1.22
|
%
|
1.50
|
%
|
(1)
|
Does not reflect unrealized gains/(losses). |
(2)
|
Represents a non-GAAP financial measure. Refer to the “Non-GAAP Financial Measures” section for additional information.
|
(3)
|
Net of interest expense on interest rate swaps used to hedge cost of funds.
|
(4)
|
Represents the sum of annualized economic net interest income (excluding PAA), inclusive of interest expense on interest rate swaps used to hedge costs of funds, plus TBA dollar roll income less interest expense on interest rate swaps used to hedge dollar roll transactions divided by the sum of average Interest Earning Assets plus average outstanding TBA contract balances.
|
Average
Interest
Bearing
Liabilities
|
Interest
Bearing
Liabilities
at
Period
End
|
Economic
Interest
Expense (1)
|
Average
Cost of
Interest
Bearing
Liabilities
|
Average
One-
Month
LIBOR
|
Average
Six-
Month
LIBOR
|
Average
One-
Month
LIBOR
Relative to
Average
Six-Month
LIBOR
|
Average
Cost of
Interest
Bearing
Liabilities
Relative
to Average
One-
Month
LIBOR
|
Average
Cost of
Interest
Bearing
Liabilities
Relative
to Average
Six-
Month
LIBOR
|
|||||||||||||||||||||
Three Months Ended:
|
(dollars in thousands)
|
||||||||||||||||||||||||||||
September 30, 2017
|
$
|
76,382,315
|
$
|
76,501,453
|
$
|
347,501
|
1.82
|
%
|
1.23
|
%
|
1.46
|
%
|
(0.23
|
)%
|
0.59
|
%
|
0.36
|
%
|
|||||||||||
September 30, 2016
|
$
|
70,809,712
|
$
|
69,314,660
|
$
|
277,254
|
1.57
|
%
|
0.51
|
%
|
1.15
|
%
|
(0.64
|
)%
|
1.06
|
%
|
0.42
|
%
|
|||||||||||
Nine Months Ended:
|
|||||||||||||||||||||||||||||
September 30, 2017
|
$
|
73,097,354
|
$
|
76,501,453
|
$
|
941,425
|
1.72
|
%
|
1.04
|
%
|
1.42
|
%
|
(0.38
|
)%
|
0.68
|
%
|
0.30
|
%
|
|||||||||||
September 30, 2016
|
$
|
65,079,627
|
$
|
69,314,660
|
$
|
808,881
|
1.66
|
%
|
0.46
|
%
|
0.99
|
%
|
(0.53
|
)%
|
1.20
|
%
|
0.67
|
%
|
For the Three Months Ended,
|
For the Nine Months Ended,
|
||||||||||||||
September 30,
2017
|
September 30,
2016
|
September 30,
2017
|
September 30,
2016
|
||||||||||||
(dollars in thousands) | |||||||||||||||
Net gains (losses) on interest rate swaps (1)
|
$
|
(31,357
|
)
|
$
|
133,227
|
$
|
(260,424
|
)
|
$
|
(1,610,014
|
)
|
||||
Net gains (losses) on disposal of investments
|
(11,552
|
)
|
14,447
|
(11,833
|
)
|
25,307
|
|||||||||
Net gains (losses) on trading assets
|
154,208
|
162,981
|
140,104
|
370,050
|
|||||||||||
Net unrealized gains (losses) on investments measured at fair value through earnings
|
(67,492
|
)
|
29,675
|
(27,569
|
)
|
(24,351
|
)
|
||||||||
Bargain purchase gain
|
—
|
72,576
|
—
|
72,576
|
|||||||||||
Total
|
$
|
43,807
|
$
|
412,906
|
$
|
(159,722
|
)
|
$
|
(1,166,432
|
)
|
Total G&A
Expenses (1)
|
Total G&A
Expenses/Average Assets (1)
|
Total G&A
Expenses/Average Equity (1)
|
||||||||||
For the Three Months Ended:
|
(dollars in thousands)
|
|||||||||||
September 30, 2017
|
$
|
57,016
|
0.25%
|
|
1.70%
|
|
||||||
September 30, 2016
|
$
|
97,737
|
0.47%
|
|
3.15%
|
|
||||||
For the Nine Months Ended:
|
||||||||||||
September 30, 2017
|
$
|
164,867
|
0.25%
|
|
1.69%
|
|
||||||
September 30, 2016
|
$
|
194,903
|
0.33%
|
|
2.15%
|
|
September 30, 2017
|
December 31, 2016
|
|||||||
(dollars in thousands)
|
||||||||
Unrealized gain
|
$
|
290,845
|
$
|
275,680
|
||||
Unrealized loss
|
(930,994
|
)
|
(1,361,573
|
)
|
||||
Net unrealized gain (loss)
|
$
|
(640,149
|
)
|
$
|
(1,085,893
|
)
|
Economic
Net Interest
Income/
Average
Equity (1)
|
Realized and
Unrealized Gains
and
Losses/Average
Equity (2)
|
Other Income
(Loss)/Average
Equity (3)
|
G&A
Expenses/
Average
Equity
|
Income
Taxes/
Average
Equity
|
Return on
Average
Equity
|
|
For the Three Months Ended:
|
||||||
September 30, 2017
|
8.21%
|
3.66%
|
0.85%
|
(1.70)%
|
(0.04)%
|
10.98%
|
September 30, 2016
|
9.07%
|
16.63%
|
0.94%
|
(3.15)%
|
0.06%
|
23.55%
|
For the Nine Months Ended:
|
||||||
September 30, 2017
|
8.27%
|
0.94%
|
0.93%
|
(1.69)%
|
(0.01)%
|
8.44%
|
September 30, 2016
|
6.56%
|
(9.17)%
|
0.15%
|
(2.15)%
|
0.03%
|
(4.58)%
|
Residential
|
Commercial
|
||||||||||||||||||||||||||||||||
Agency
MBS (1)
|
TBAs (2)
|
CRTs
|
Non-Agency
MBS (3)
|
CRE Debt &
Preferred
Equity
Investments
|
Investments
in CRE
|
Corporate
Debt
|
Total (4)
|
||||||||||||||||||||||||||
(dollars in thousands)
|
|||||||||||||||||||||||||||||||||
Assets:
|
|||||||||||||||||||||||||||||||||
Fair
Value/Carrying
Value
|
$
|
86,459,349
|
$
|
20,826,145
|
$
|
582,938
|
$
|
2,123,154
|
$
|
4,850,858
|
$
|
470,928
|
$
|
856,110
|
$
|
95,343,337
|
|||||||||||||||||
Debt:
|
|||||||||||||||||||||||||||||||||
Repurchase
agreements
|
68,431,702
|
19,960,000
|
193,347
|
422,190
|
383,029
|
—
|
—
|
69,430,268
|
|||||||||||||||||||||||||
Other secured
financing
|
2,764,298
|
—
|
—
|
618,837
|
213,963
|
—
|
116,158
|
3,713,256
|
|||||||||||||||||||||||||
Securitized
debt
|
—
|
—
|
—
|
38,548
|
3,319,381
|
—
|
—
|
3,357,929
|
|||||||||||||||||||||||||
Net forward
purchases
|
4,875,750
|
—
|
—
|
28,085
|
—
|
—
|
—
|
4,903,835
|
|||||||||||||||||||||||||
Mortgages
payable
|
—
|
—
|
—
|
—
|
—
|
311,886
|
—
|
311,886
|
|||||||||||||||||||||||||
Net Equity
Allocated
|
$
|
10,387,599
|
$
|
866,145
|
$
|
389,591
|
$
|
1,015,494
|
$
|
934,485
|
$
|
159,042
|
$
|
739,952
|
13,626,163
|
|
(5) | ||||||||||||||||
Net Equity
Allocated (%)
|
77
|
%
|
6
|
%
|
3
|
%
|
7
|
%
|
7
|
%
|
1
|
%
|
5
|
%
|
100
|
%
|
(6) | ||||||||||||||||
Debt/Net
Equity Ratio
|
7.3:1
|
23.0:1
|
0.5:1
|
1.1:1
|
4.2:1
|
2.0:1
|
0.2:1
|
5.4:1
|
September 30, 2017
|
December 31, 2016
|
|||||||
(dollars in thousands)
|
||||||||
Residential Investment Securities: (1)
|
||||||||
Principal Amount
|
$
|
82,683,648
|
$
|
73,621,439
|
||||
Net Premium
|
4,405,197
|
3,867,055
|
||||||
Amortized Cost
|
87,088,845
|
77,488,494
|
||||||
Amortized Cost/Principal Amount
|
105.33
|
%
|
105.25
|
%
|
||||
Carrying Value
|
86,557,897
|
76,458,517
|
||||||
Carrying Value / Principal Amount
|
104.69
|
%
|
103.85
|
%
|
||||
Weighted Average Coupon Rate
|
3.66
|
%
|
3.54
|
%
|
||||
Weighted Average Yield
|
2.79
|
%
|
2.69
|
%
|
||||
Adjustable-Rate Residential Investment Securities: (1)
|
||||||||
Principal Amount
|
$
|
8,541,745
|
$
|
12,179,455
|
||||
Weighted Average Coupon Rate
|
3.00
|
%
|
2.84
|
%
|
||||
Weighted Average Yield
|
2.43
|
%
|
2.30
|
%
|
||||
Weighted Average Term to Next Adjustment
|
26 Months
|
31 Months
|
||||||
Weighted Average Lifetime Cap (2)
|
8.13
|
%
|
8.09
|
%
|
||||
Principal Amount at Period End as % of Total Residential Investment Securities
|
10.33
|
%
|
16.54
|
%
|
||||
Fixed-Rate Residential Investment Securities: (1)
|
||||||||
Principal Amount
|
$
|
74,141,903
|
$
|
61,441,984
|
||||
Weighted Average Coupon Rate
|
3.74
|
%
|
3.68
|
%
|
||||
Weighted Average Yield
|
2.83
|
%
|
2.76
|
%
|
||||
Principal Amount at Period End as % of Total Residential Investment Securities
|
89.67
|
%
|
83.46
|
%
|
||||
Interest-Only Residential Investment Securities:
|
||||||||
Notional Amount
|
$
|
8,193,820
|
$
|
8,997,175
|
||||
Net Premium
|
1,339,825
|
1,451,321
|
||||||
Amortized Cost
|
1,339,825
|
1,451,321
|
||||||
Amortized Cost/Notional Amount
|
16.35
|
%
|
16.13
|
%
|
||||
Carrying Value
|
1,141,407
|
1,257,385
|
||||||
Carrying Value/Notional Amount
|
13.93
|
%
|
13.98
|
%
|
||||
Weighted Average Coupon Rate
|
3.56
|
%
|
3.82
|
%
|
||||
Weighted Average Yield
|
5.29
|
%
|
5.40
|
%
|
By Sector Product
|
||||||||||||||||||||
Product
|
Market Value
|
Coupon
|
Credit
Enhancement
|
60+
Delinquencies
|
3M VPR (1)
|
|||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||
Alt-A
|
$
|
179,725
|
4.43
|
%
|
11.39
|
%
|
12.29
|
%
|
12.32
|
%
|
||||||||||
Prime
|
220,641
|
4.43
|
%
|
1.15
|
%
|
9.42
|
%
|
16.33
|
%
|
|||||||||||
Prime Interest-Only
|
912
|
0.10
|
%
|
—
|
3.91
|
%
|
19.96
|
%
|
||||||||||||
Subprime
|
567,890
|
2.57
|
%
|
20.30
|
%
|
19.36
|
%
|
7.44
|
%
|
|||||||||||
Prime Jumbo (>=2010 Vintage)
|
134,171
|
3.59
|
%
|
14.11
|
%
|
0.05
|
%
|
10.03
|
%
|
|||||||||||
Prime Jumbo (>=2010 Vintage) Interest-Only
|
18,623
|
0.46
|
%
|
—
|
—
|
8.73
|
%
|
|||||||||||||
Re-Performing Loan Securitizations
|
50,289
|
3.99
|
%
|
47.97
|
%
|
27.75
|
%
|
6.27
|
%
|
|||||||||||
Agency Credit Risk Transfer
|
544,105
|
5.18
|
%
|
1.25
|
%
|
0.18
|
%
|
11.46
|
%
|
|||||||||||
Private Label Credit Risk Transfer
|
38,833
|
7.19
|
%
|
6.44
|
%
|
2.30
|
%
|
14.61
|
%
|
|||||||||||
Non-Performing Loan Securitizations
|
54,984
|
4.39
|
%
|
52.83
|
%
|
70.06
|
%
|
2.93
|
%
|
|||||||||||
Total/Weighted Average
|
$
|
1,810,173
|
2.44
|
%
|
7.15
|
%
|
7.23
|
%
|
10.87
|
%
|
Market Value By Sector and Payment Structure
|
||||||||||||
Product
|
Senior
|
Subordinate
|
Total
|
|||||||||
(dollars in thousands)
|
||||||||||||
Alt-A
|
$
|
101,654
|
$
|
78,071
|
$
|
179,725
|
||||||
Prime
|
26,759
|
193,882
|
220,641
|
|||||||||
Prime Interest-Only
|
912
|
—
|
912
|
|||||||||
Subprime
|
250,955
|
316,935
|
567,890
|
|||||||||
Prime Jumbo (>=2010 Vintage)
|
107,539
|
26,632
|
134,171
|
|||||||||
Prime Jumbo (>=2010 Vintage) Interest-Only
|
18,623
|
—
|
18,623
|
|||||||||
Re-Performing Loan Securitizations
|
50,289
|
—
|
50,289
|
|||||||||
Agency Credit Risk Transfer
|
—
|
544,105
|
544,105
|
|||||||||
Private Label Credit Risk Transfer
|
—
|
38,833
|
38,833
|
|||||||||
Non-Performing Loan Securitizations
|
47,147
|
7,837
|
54,984
|
|||||||||
Total/Weighted Average
|
$
|
603,878
|
$
|
1,206,295
|
$
|
1,810,173
|
Market Value By Sector and Bond Coupon
|
||||||||||||||||||||
Product
|
ARM
|
Fixed
|
Floater
|
Interest-Only
|
Total
|
|||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||
Alt-A
|
$
|
52,029
|
$
|
99,846
|
$
|
27,850
|
$
|
—
|
$
|
179,725
|
||||||||||
Prime
|
114,435
|
106,206
|
—
|
—
|
220,641
|
|||||||||||||||
Prime Interest-Only
|
—
|
—
|
—
|
912
|
912
|
|||||||||||||||
Subprime
|
—
|
86,179
|
481,711
|
—
|
567,890
|
|||||||||||||||
Prime Jumbo (>=2010 Vintage)
|
—
|
134,171
|
—
|
—
|
134,171
|
|||||||||||||||
Prime Jumbo (>=2010 Vintage) Interest-Only
|
—
|
—
|
—
|
18,623
|
18,623
|
|||||||||||||||
Re-Performing Loan Securitizations
|
—
|
50,289
|
—
|
—
|
50,289
|
|||||||||||||||
Agency Credit Risk Transfer
|
—
|
—
|
544,105
|
—
|
544,105
|
|||||||||||||||
Private Label Credit Risk Transfer
|
—
|
—
|
38,833
|
—
|
38,833
|
|||||||||||||||
Non-Performing Loan Securitizations
|
—
|
54,984
|
—
|
—
|
54,984
|
|||||||||||||||
Total
|
$
|
166,464
|
$
|
531,675
|
$
|
1,092,499
|
$
|
19,535
|
$
|
1,810,173
|
Within One
Year
|
One to Three
Years
|
Three to
Five Years
|
More than
Five Years
|
Total
|
||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||
Repurchase agreements
|
$
|
67,473,026
|
$
|
1,957,242
|
$
|
—
|
$
|
—
|
$
|
69,430,268
|
||||||||||
Interest expense on repurchase agreements (1)
|
178,084
|
11,945
|
—
|
—
|
190,029
|
|||||||||||||||
Other secured financing
|
6,886
|
91,885
|
3,614,485
|
—
|
3,713,256
|
|||||||||||||||
Interest expense on other secured financing (1)
|
51,461
|
102,248
|
13,575
|
—
|
167,284
|
|||||||||||||||
Securitized debt of consolidated VIEs (principal)
|
—
|
—
|
—
|
3,287,374
|
3,287,374
|
|||||||||||||||
Interest expense on securitized debt of consolidated VIEs
|
61,366
|
122,732
|
122,732
|
67,376
|
374,206
|
|||||||||||||||
Mortgages payable (principal)
|
2,311
|
23,375
|
—
|
289,125
|
314,811
|
|||||||||||||||
Interest expense on mortgages payable
|
13,282
|
37,874
|
37,119
|
11,352
|
99,627
|
|||||||||||||||
Long-term operating lease obligations
|
3,267
|
7,129
|
7,712
|
11,907
|
30,015
|
|||||||||||||||
Total
|
$
|
67,789,683
|
$
|
2,354,430
|
$
|
3,795,623
|
$
|
3,667,134
|
$
|
77,606,870
|
▪
|
Common and preferred equity
|
▪
|
Other forms of equity-like capital
|
▪
|
Surplus credit reserves over expected losses
|
▪
|
Other loss absorption instruments
|
September 30, 2017
|
December 31, 2016
|
|||||||
Stockholders’ Equity:
|
(dollars in thousands)
|
|||||||
7.875% Series A Cumulative Redeemable Preferred Stock
|
$
|
—
|
$
|
177,088
|
||||
7.625% Series C Cumulative Redeemable Preferred Stock
|
290,514
|
290,514
|
||||||
7.50% Series D Cumulative Redeemable Preferred Stock
|
445,457
|
445,457
|
||||||
7.625% Series E Cumulative Redeemable Preferred Stock
|
287,500
|
287,500
|
||||||
6.95% Series F Cumulative Redeemable Preferred Stock
|
696,910
|
—
|
||||||
Common stock
|
10,881
|
10,189
|
||||||
Additional paid-in capital
|
16,377,805
|
15,579,342
|
||||||
Accumulated other comprehensive income (loss)
|
(640,149
|
)
|
(1,085,893
|
)
|
||||
Accumulated deficit
|
(3,320,160
|
)
|
(3,136,017
|
)
|
||||
Total stockholders’ equity
|
$
|
14,148,758
|
$
|
12,568,180
|
Options
Exercised
|
Aggregate
Exercise Price
|
Shares Issued
Through Direct
Purchase
|
Amount Raised from
Direct
Purchase and
Dividend
Reinvestment
Program
|
|||||||||||||
For the Nine Months Ended:
|
(dollars in thousands)
|
|||||||||||||||
September 30, 2017
|
—
|
$
|
—
|
169,000
|
$
|
1,949
|
||||||||||
September 30, 2016
|
—
|
$
|
—
|
172,000
|
$
|
1,795
|
Portfolio Composition
|
We will maintain a portfolio comprised of target assets approved by our Board and in accordance with our capital allocation policy.
|
|
Leverage
|
We will operate at an economic leverage ratio no greater than 10:1.
|
|
Liquidity Risk
|
We will seek to maintain an unencumbered asset portfolio sufficient to meet our liquidity needs under adverse market conditions.
|
|
Interest Rate Risk
|
We will seek to manage interest rate risk to protect the portfolio from adverse rate movements utilizing derivative instruments targeting both income and capital preservation.
|
|
Credit Risk
|
We will seek to manage credit risk by making investments which conform within our specific investment policy parameters and optimize risk-adjusted returns.
|
|
Capital Preservation
|
We will seek to protect our capital base through disciplined risk management practices.
|
|
Compliance
|
We will comply with regulatory requirements needed to maintain our REIT status and our exemption from registration under the Investment Company Act.
|
Risk
|
Description
|
|
Liquidity Risk
|
Risk to earnings, capital or business arising from our inability to meet our obligations when they come due without incurring unacceptable losses because of inability to liquidate assets or obtain adequate funding.
|
|
Investment/Market Risk
|
Risk to earnings, capital or business resulting in the decline in value of our assets or an increase in the costs of financing caused by changes in market variables, such as interest rates, which affect the values of investment securities and other investment instruments.
|
|
Credit Risk
|
Risk to earnings, capital or business resulting from an obligor’s failure to meet the terms of any contract or otherwise failure to perform as agreed. This risk is present in lending, and investing activities.
|
|
Counterparty Risk
|
Risk to earnings, capital or business resulting from a counterparty’s failure to meet the terms of any contract or otherwise failure to perform as agreed. This risk is present in funding and hedging activities.
|
|
Operational Risk
|
Risk to earnings, capital, reputation or business arising from inadequate or failed internal processes or systems, human factors or external events. Model risk is included in operational risk.
|
|
Compliance, Regulatory and Legal Risk
|
Risk to earnings, capital, reputation or conduct of business arising from violations of, or nonconformance with internal and external applicable rules and regulations, losses resulting from lawsuits or adverse judgments, or from changes in the regulatory environment that may impact our business model.
|
Element
|
Description
|
|
Funding
|
Availability of diverse and stable sources of funds.
|
|
Excess Liquidity
|
Excess liquidity primarily in the form of unencumbered assets.
|
|
Maturity Profile
|
Diversity and tenor of liabilities and modest use of leverage.
|
|
Stress Testing
|
Scenario modeling to measure the resiliency of our liquidity position.
|
|
Liquidity Management Policies
|
Comprehensive policies including monitoring, risk limits and an escalation protocol.
|
Repurchase Agreements
|
Reverse Repurchase Agreements
|
||||||||||||||
Average Daily
Amount
Outstanding
|
Ending Amount
Outstanding
|
Average Daily
Amount
Outstanding
|
Ending Amount
Outstanding
|
||||||||||||
Three Months Ended:
|
(dollars in thousands)
|
||||||||||||||
September 30, 2017
|
$
|
69,314,576
|
$
|
69,430,268
|
$
|
994,565
|
$
|
—
|
|||||||
June 30, 2017
|
63,191,827
|
62,497,400
|
474,176
|
—
|
|||||||||||
March 31, 2017
|
64,961,511
|
62,719,087
|
1,738,333
|
—
|
|||||||||||
December 31, 2016
|
64,484,326
|
65,215,810
|
1,064,130
|
—
|
|||||||||||
September 30, 2016
|
63,231,246
|
61,784,121
|
1,494,022
|
—
|
|||||||||||
June 30, 2016
|
54,647,175
|
53,868,385
|
1,159,341
|
—
|
|||||||||||
March 31, 2016
|
55,753,041
|
54,448,141
|
1,294,505
|
—
|
|||||||||||
December 31, 2015
|
57,483,870
|
56,230,860
|
214,674
|
—
|
|||||||||||
September 30, 2015
|
57,102,712
|
56,449,364
|
931,522
|
—
|
September 30, 2017
|
||||||||||||
Principal Balance
|
Weighted
Average Rate
|
% of Total
|
||||||||||
(dollars in thousands)
|
||||||||||||
1 day
|
$
|
—
|
—
|
—
|
||||||||
2 to 29 days
|
33,176,429
|
1.34
|
%
|
45.4
|
%
|
|||||||
30 to 59 days
|
6,588,239
|
1.34
|
%
|
9.0
|
%
|
|||||||
60 to 89 days
|
15,873,458
|
1.39
|
%
|
21.7
|
%
|
|||||||
90 to 119 days
|
3,306,328
|
1.40
|
%
|
4.5
|
%
|
|||||||
Over 120 days (1)
|
14,199,070
|
1.48
|
%
|
19.4
|
%
|
|||||||
Total
|
$
|
73,143,524
|
1.38
|
%
|
100.0
|
%
|
Weighted Average Rate
|
||||||||||||||||
Principal Balance
|
At Period
End
|
For the
Quarter (3)
|
Weighted Average
Days to Maturity
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Repurchase agreements
|
$
|
69,430,268
|
1.38
|
%
|
1.34
|
%
|
65
|
|||||||||
Other secured financing (1)
|
3,713,256
|
1.49
|
%
|
1.63
|
%
|
1,190
|
||||||||||
Securitized debt of consolidated VIEs (2)
|
3,287,374
|
1.87
|
%
|
1.92
|
%
|
2,150
|
||||||||||
Mortgages payable (2)
|
314,811
|
4.24
|
%
|
4.34
|
%
|
2,661
|
||||||||||
Total indebtedness
|
$
|
76,745,709
|
Encumbered
Assets
|
Unencumbered
Assets
|
Total
|
||||||||||
(dollars in thousands)
|
||||||||||||
Financial Assets:
|
||||||||||||
Cash and cash equivalents
|
$
|
689,290
|
$
|
178,550
|
$
|
867,840
|
||||||
Investments, at carrying value: (1)
|
||||||||||||
Agency mortgage-backed securities
|
74,711,243
|
6,942,159
|
81,653,402
|
|||||||||
Credit risk transfer securities
|
251,077
|
313,314
|
564,391
|
|||||||||
Non-Agency mortgage-backed securities
|
670,425
|
555,237
|
1,225,662
|
|||||||||
Residential mortgage loans
|
723,705
|
172,214
|
895,919
|
|||||||||
MSRs
|
2,693
|
567,525
|
570,218
|
|||||||||
Commercial real estate debt investments
|
3,866,629
|
2,481
|
3,869,110
|
|||||||||
Commercial real estate debt and preferred equity, held for investment
|
482,822
|
498,926
|
981,748
|
|||||||||
Corporate debt
|
432,460
|
423,650
|
856,110
|
|||||||||
Total financial assets
|
$
|
81,830,344
|
$
|
9,654,056
|
$
|
91,484,400
|
Liquid Assets
|
Carrying Value (1)
|
|||
(dollars in thousands)
|
||||
Cash and cash equivalents
|
$
|
867,840
|
||
Residential Investment Securities (2)
|
83,443,455
|
|||
Residential mortgage loans
|
895,919
|
|||
Commercial real estate debt investments (3)
|
290,479
|
|||
Commercial real estate debt and preferred equity, held for investment
|
612,860
|
|||
Corporate debt
|
657,612
|
|||
Total liquid assets
|
$
|
86,768,165
|
||
Percentage of liquid assets to carrying amount of encumbered and unencumbered financial assets (3)
|
98.71
|
%
|
Less than 3
Months
|
3-12 Months
|
More than 1 Year
to 3 Years
|
3 Years and Over
|
Total
|
||||||||||||||||
Financial Assets:
|
(dollars in thousands)
|
|||||||||||||||||||
Cash and cash equivalents
|
$
|
867,840
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
867,840
|
||||||||||
Agency mortgage-backed securities (principal)
|
1,193,505
|
—
|
874,164
|
78,806,500
|
80,874,169
|
|||||||||||||||
Credit risk transfer securities (principal)
|
—
|
—
|
—
|
534,608
|
534,608
|
|||||||||||||||
Non-Agency mortgage-backed securities (principal)
|
14,841
|
60,199
|
220,965
|
978,866
|
1,274,871
|
|||||||||||||||
Residential mortgage loans (principal)
|
—
|
—
|
—
|
878,574
|
878,574
|
|||||||||||||||
Commercial real estate debt investments (principal)
|
—
|
—
|
—
|
3,808,225
|
3,808,225
|
|||||||||||||||
Corporate debt (principal)
|
—
|
—
|
23,132
|
844,979
|
868,111
|
|||||||||||||||
Commercial real estate debt and preferred equity (principal)
|
157,384
|
249,389
|
464,613
|
114,232
|
985,618
|
|||||||||||||||
Total financial assets - maturity
|
2,233,570
|
309,588
|
1,582,874
|
85,965,984
|
90,092,016
|
|||||||||||||||
Effect of utilizing reset dates (1)
|
6,807,440
|
2,052,723
|
2,095,171
|
(10,955,334
|
)
|
|||||||||||||||
Total financial assets - interest rate sensitive
|
$
|
9,041,010
|
$
|
2,362,311
|
$
|
3,678,045
|
$
|
75,010,650
|
$
|
90,092,016
|
||||||||||
Financial Liabilities:
|
||||||||||||||||||||
Repurchase agreements
|
$
|
55,638,126
|
$
|
11,834,900
|
$
|
1,957,242
|
$
|
—
|
$
|
69,430,268
|
||||||||||
Other secured financing
|
6,886
|
—
|
91,885
|
3,614,485
|
3,713,256
|
|||||||||||||||
Securitized debt of consolidated VIE (principal)
|
—
|
—
|
—
|
3,287,374
|
3,287,374
|
|||||||||||||||
Total financial liabilities - maturity
|
55,645,012
|
11,834,900
|
2,049,127
|
6,901,859
|
76,430,898
|
|||||||||||||||
Effect of utilizing reset dates (1)(2)
|
(19,626,228
|
)
|
(4,300,192
|
)
|
6,600,208
|
17,326,212
|
||||||||||||||
Total financial liabilities - interest rate sensitive
|
$
|
36,018,784
|
$
|
7,534,708
|
$
|
8,649,335
|
$
|
24,228,071
|
$
|
76,430,898
|
||||||||||
Maturity gap
|
$
|
(53,411,442
|
)
|
$
|
(11,525,312
|
)
|
$
|
(466,253
|
)
|
$
|
79,064,125
|
$
|
13,661,118
|
|||||||
Cumulative maturity gap
|
$
|
(53,411,442
|
)
|
$
|
(64,936,754
|
)
|
$
|
(65,403,007
|
)
|
$
|
13,661,118
|
|||||||||
Interest rate sensitivity gap
|
$
|
(26,977,774
|
)
|
$
|
(5,172,397
|
)
|
$
|
(4,971,290
|
)
|
$
|
50,782,579
|
$
|
13,661,118
|
|||||||
Cumulative rate sensitivity gap
|
$
|
(26,977,774
|
)
|
$
|
(32,150,171
|
)
|
$
|
(37,121,461
|
)
|
$
|
13,661,118
|
Change in Interest Rate (1)
|
Projected Percentage Change
in Economic Net Interest
Income (2)
|
Estimated Percentage Change
in Portfolio Value (3)
|
Estimated Change as a
% on NAV (3)(4)
|
|||
-75 Basis Points
|
(10.8)%
|
0.4%
|
2.8%
|
|||
-50 Basis Points
|
(6.2)%
|
0.4%
|
2.9%
|
|||
-25 Basis Points
|
(2.1)%
|
0.3%
|
2.1%
|
|||
Base Interest Rate
|
—
|
—
|
—
|
|||
+25 Basis Points
|
0.6%
|
(0.4)%
|
(3.1)%
|
|||
+50 Basis Points
|
(0.7)%
|
(1.0)%
|
(6.9)%
|
|||
+75 Basis Points
|
(3.0)%
|
(1.6)%
|
(11.4)%
|
|||
MBS Spread Shock (1)
|
Estimated Change in
Portfolio Market Value
|
Estimated Change as a %
on NAV (3)(4)
|
||||
-25 Basis Points
|
1.6%
|
11.7%
|
||||
-15 Basis Points
|
1.0%
|
7.0%
|
||||
-5 Basis Points
|
0.3%
|
2.3%
|
||||
Base Interest Rate
|
—
|
—
|
||||
+5 Basis Points
|
(0.3)%
|
(2.3)%
|
||||
+15 Basis Points
|
(1.0)%
|
(6.9)%
|
||||
+25 Basis Points
|
(1.6)%
|
(11.4)%
|
(1)
|
Interest rate and MBS spread sensitivity are based on results from third party models in conjunction with inputs from our internal investment professionals. Actual results could differ materially from these estimates.
|
(2)
|
Scenarios include Residential Investment Securities, commercial real estate investments, corporate debt, repurchase agreements, other secured financing and interest rate swaps. Economic net interest income includes interest expense on interest rate swaps.
|
(3)
|
Scenarios include Residential Investment Securities, residential mortgage loans, MSRs and derivative instruments.
|
(4)
|
NAV represents book value of equity.
|
Asset Portfolio (using balance sheet values)
|
||||||||
Category
|
September 30, 2017
|
December 31, 2016
|
||||||
Agency mortgage-backed securities
|
90.1
|
%
|
88.5
|
%
|
||||
Credit risk transfer securities
|
0.6
|
%
|
0.8
|
%
|
||||
Residential mortgage loans
|
0.9
|
%
|
0.4
|
%
|
||||
Mortgage servicing rights
|
0.6
|
%
|
0.8
|
%
|
||||
Non-Agency mortgage-backed securities
|
1.3
|
%
|
1.7
|
%
|
||||
Commercial real estate (1)(2)
|
5.6
|
%
|
6.9
|
%
|
||||
Corporate debt
|
0.9
|
%
|
0.9
|
%
|
Country
|
Number of
Counterparties
|
Repurchase
Agreement
Financing
|
Interest Rate
Swaps at Fair
Value
|
Exposure (1)
|
||||||||||||
(dollars in thousands)
|
||||||||||||||||
North America
|
26
|
$
|
53,466,643
|
$
|
(220,248
|
)
|
$
|
2,683,427
|
||||||||
Europe
|
11
|
11,504,955
|
(374,462
|
)
|
768,677
|
|||||||||||
Asia (non-Japan)
|
1
|
254,189
|
—
|
15,738
|
||||||||||||
Japan
|
4
|
4,204,481
|
—
|
243,892
|
||||||||||||
Total
|
42
|
$
|
69,430,268
|
$
|
(594,710
|
)
|
$
|
3,711,734
|
(1)
|
Represents the amount of cash and/or securities pledged as collateral to each counterparty less the aggregate of repurchase agreement financing and unrealized loss on swaps for each counterparty.
|
Exhibit
Number
|
Exhibit Description
|
|
Exhibit 101.INS XBRL
|
Instance Document †
|
|
Exhibit 101.SCH XBRL
|
Taxonomy Extension Schema Document †
|
|
Exhibit 101.CAL XBRL
|
Taxonomy Extension Calculation Linkbase Document †
|
|
Exhibit 101.DEF XBRL
|
Additional Taxonomy Extension Definition Linkbase Document Created†
|
|
Exhibit 101.LAB XBRL
|
Taxonomy Extension Label Linkbase Document †
|
|
Exhibit 101.PRE XBRL
|
Taxonomy Extension Presentation Linkbase Document †
|
ANNALY CAPITAL MANAGEMENT, INC.
|
|||
Dated:
|
November 2, 2017
|
By: /s/ Kevin G. Keyes
|
|
Kevin G. Keyes
|
|||
Chief Executive Officer, President and Director
(Principal Executive Officer)
|
|||
Dated:
|
November 2, 2017
|
By: /s/ Glenn A. Votek
|
|
Glenn A. Votek
|
|||
Chief Financial Officer (Principal Financial Officer)
|