|
Wells Fargo Securities
|
| |
J.P. Morgan
|
| |
Credit Suisse
|
| |
Goldman Sachs & Co. LLC
|
|
| | |
Page
|
| |||
Prospectus Supplement
|
| | | | | | |
| | | | S-ii | | | |
| | | | S-iii | | | |
| | | | S-1 | | | |
| | | | S-7 | | | |
| | | | S-9 | | | |
| | | | S-12 | | | |
| | | | S-16 | | | |
| | | | S-17 | | | |
| | | | S-19 | | | |
| | | | S-20 | | | |
| | | | S-21 | | | |
| | | | S-25 | | | |
Experts | | | | | S-25 | | |
| | | | S-25 | | | |
| | | | S-26 | | |
| | |
Page
|
| |||
Prospectus
|
| | | | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 17 | | | |
| | | | 18 | | | |
| | | | 19 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 26 | | | |
| | | | 27 | | | |
| | | | 30 | | | |
| | | | 32 | | | |
| | | | 34 | | | |
| | | | 60 | | | |
| | | | 61 | | | |
| | | | 61 | | | |
| | | | 62 | | | |
| | | | 63 | | |
| | |
Three Months
Ended 12/31/2018 |
|
Estimated GAAP net income per diluted common share
|
| |
$(0.04) – $(0.01)
|
|
Estimated Non-GAAP Core earnings adjustments(1)
|
| | ||
Eliminate mark-to-market changes on long-term investments and associated derivatives(2)
|
| |
$0.40
|
|
Include cumulative gain (loss) on long-term investments sold, net(3)
|
| |
$0.04
|
|
Income tax adjustment associated with core earnings adjustments(4)
|
| |
$(0.03)
|
|
Estimated Non-GAAP core earnings per diluted common share(5)(6)
|
| |
$0.37 – $0.40
|
|
| | |
Nine Months Ended
September 30, |
| |
Years Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | |||||||||
| | |
(In thousands, except share data)
|
| |||||||||||||||||||||||||||
Interest Income | | | | | | | |||||||||||||||||||||||||
Residential loans
|
| | | $ | 169,010 | | | | | $ | 109,538 | | | | | $ | 154,362 | | | | | $ | 137,804 | | | | | $ | 114,715 | | |
Business purpose loans
|
| | | | 1,445 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Multifamily loans
|
| | | | 5,578 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial loans
|
| | | | — | | | | | | 345 | | | | | | 345 | | | | | | 30,496 | | | | | | 46,933 | | |
Real estate securities
|
| | | | 79,054 | | | | | | 65,068 | | | | | | 90,803 | | | | | | 76,873 | | | | | | 97,448 | | |
Other interest income
|
| | | | 3,905 | | | | | | 1,638 | | | | | | 2,547 | | | | | | 1,182 | | | | | | 336 | | |
Total interest income
|
| | | | 258,992 | | | | | | 176,589 | | | | | | 248,057 | | | | | | 246,355 | | | | | | 259,432 | | |
Interest Expense | | | | | | | |||||||||||||||||||||||||
Short-term debt
|
| | | | (40,756) | | | | | | (23,985) | | | | | | (36,851) | | | | | | (22,287) | | | | | | (30,572) | | |
Asset-backed securities issued
|
| | | | (55,171) | | | | | | (11,191) | | | | | | (19,108) | | | | | | (14,735) | | | | | | (21,469) | | |
Long-term debt
|
| | | | (58,151) | | | | | | (37,532) | | | | | | (52,857) | | | | | | (51,506) | | | | | | (43,842) | | |
Total interest expense
|
| | | | (154,078) | | | | | | (72,708) | | | | | | (108,816) | | | | | | (88,528) | | | | | | (95,883) | | |
Net Interest Income
|
| | | | 104,914 | | | | | | 103,881 | | | | | | 139,241 | | | | | | 157,827 | | | | | | 163,549 | | |
Reversal of provision for loan losses
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,102 | | | | | | 355 | | |
Net Interest Income After Provision
|
| | | | 104,914 | | | | | | 103,881 | | | | | | 139,241 | | | | | | 164,929 | | | | | | 163,904 | | |
Non-interest Income | | | | | | | |||||||||||||||||||||||||
Mortgage banking activities, net
|
| | | | 48,396 | | | | | | 50,850 | | | | | | 53,908 | | | | | | 38,691 | | | | | | 10,972 | | |
Mortgage servicing rights income (loss),
net(1) |
| | | | — | | | | | | — | | | | | | 7,860 | | | | | | 14,353 | | | | | | (3,922) | | |
Investment fair value changes, net
|
| | | | 12,830 | | | | | | 9,990 | | | | | | 10,374 | | | | | | (28,574) | | | | | | (21,357) | | |
Other income(1)
|
| | | | 8,893 | | | | | | 9,473 | | | | | | 4,576 | | | | | | 6,338 | | | | | | 3,192 | | |
Realized gains, net
|
| | | | 21,352 | | | | | | 8,809 | | | | | | 13,355 | | | | | | 28,009 | | | | | | 36,369 | | |
Total non-interest income, net
|
| | | | 91,471 | | | | | | 79,122 | | | | | | 90,073 | | | | | | 58,817 | | | | | | 25,254 | | |
Operating expenses
|
| | | | (63,529) | | | | | | (56,789) | | | | | | (77,156) | | | | | | (88,786) | | | | | | (97,416) | | |
Net Income before Provision for Income Taxes
|
| | | | 132,856 | | | | | | 126,214 | | | | | | 152,158 | | | | | | 134,960 | | | | | | 91,742 | | |
(Provision for) Benefit from income taxes
|
| | | | (12,343) | | | | | | (16,741) | | | | | | (11,752) | | | | | | (3,708) | | | | | | 10,346 | | |
Net Income
|
| | | $ | 120,513 | | | | | $ | 109,473 | | | | | $ | 140,406 | | | | | $ | 131,252 | | | | | $ | 102,088 | | |
Basic earnings per common share
|
| | | $ | 1.51 | | | | | $ | 1.39 | | | | | $ | 1.78 | | | | | $ | 1.66 | | | | | $ | 1.20 | | |
Diluted earnings per common share
|
| | | $ | 1.30 | | | | | $ | 1.26 | | | | | $ | 1.60 | | | | | $ | 1.54 | | | | | $ | 1.18 | | |
Regular dividends declared per common share
|
| | | $ | 0.88 | | | | | $ | 0.84 | | | | | $ | 1.12 | | | | | $ | 1.12 | | | | | $ | 1.12 | | |
Basic weighted average shares outstanding
|
| | | | 77,211,188 | | | | | | 76,803,324 | | | | | | 76,792,957 | | | | | | 76,747,047 | | | | | | 82,945,103 | | |
Diluted weighted average shares outstanding
|
| | | | 107,792,029 | | | | | | 99,397,866 | | | | | | 101,975,008 | | | | | | 97,909,090 | | | | | | 84,518,395 | | |
| | |
September 30,
2018 |
| |
December 31,
2017 |
| ||||||
| | |
(Unaudited)
|
| | ||||||||
| | |
(In thousands, except share data)
|
| |||||||||
Balance sheet data: | | | | ||||||||||
ASSETS(1)
|
| | | ||||||||||
Residential loans, held-for-sale, at fair value
|
| | | $ | 866,444 | | | | | $ | 1,427,945 | | |
Residential loans, held-for-investment, at fair value
|
| | | | 5,055,815 | | | | | | 3,687,265 | | |
Business purpose loans, at fair value
|
| | | | 115,620 | | | | | | — | | |
Multifamily loans, held-for-investment, at fair value
|
| | | | 942,165 | | | | | | — | | |
Real estate securities, at fair value
|
| | | | 1,470,084 | | | | | | 1,476,510 | | |
Mortgage servicing rights, at fair value
|
| | | | 63,785 | | | | | | 63,598 | | |
Cash and cash equivalents
|
| | | | 173,516 | | | | | | 144,663 | | |
Restricted cash
|
| | | | 27,253 | | | | | | 2,144 | | |
Accrued interest receivable
|
| | | | 35,644 | | | | | | 27,013 | | |
Derivative assets
|
| | | | 87,219 | | | | | | 15,718 | | |
Other assets
|
| | | | 302,090 | | | | | | 194,966 | | |
Total Assets
|
| | | $ | 9,139,635 | | | | | $ | 7,039,822 | | |
LIABILITIES AND EQUITY(1)
|
| | | ||||||||||
Liabilities
|
| | | ||||||||||
Short-term debt(2)
|
| | | $ | 1,424,275 | | | | | $ | 1,938,682 | | |
Accrued interest payable
|
| | | | 31,076 | | | | | | 18,435 | | |
Derivative liabilities
|
| | | | 42,724 | | | | | | 63,081 | | |
Accrued expenses and other liabilities
|
| | | | 102,278 | | | | | | 67,729 | | |
Asset-backed securities issued, at fair value
|
| | | | 3,406,985 | | | | | | 1,164,585 | | |
Long-term debt, net
|
| | | | 2,770,970 | | | | | | 2,575,023 | | |
Total Liabilities
|
| | | | 7,778,308 | | | | | | 5,827,535 | | |
Equity
|
| | | ||||||||||
Common stock, par value $0.01 per share, 180,000,000 shares authorized; 82,930,281 and 76,599,972 issued and outstanding
|
| | | | 829 | | | | | | 766 | | |
Additional paid-in capital
|
| | | | 1,785,957 | | | | | | 1,673,845 | | |
Accumulated other comprehensive income
|
| | | | 72,327 | | | | | | 85,248 | | |
Cumulative earnings
|
| | | | 1,410,854 | | | | | | 1,290,341 | | |
Cumulative distributions to stockholders
|
| | | | (1,908,640) | | | | | | (1,837,913) | | |
Total Equity
|
| | | | 1,361,327 | | | | | | 1,212,287 | | |
Total Liabilities and Equity
|
| | | $ | 9,139,635 | | | | | $ | 7,039,822 | | |
Recourse senior debt to equity(3)
|
| | | | 3.0x | | | | | | 3.6x | | |
Recourse debt to equity(4)
|
| | | | 3.1x | | | | | | 3.7x | | |
| | |
As of September 30, 2018
|
| |||||||||
| | |
Actual
|
| |
Pro Forma(2)
|
| ||||||
| | |
(In thousands, except share
and per share data) |
| |||||||||
Cash and cash equivalents
|
| | | $ | 173,516 | | | | | $ | | | |
Short-term debt: | | | | | | | | | | | | | |
Total short-term debt facilities
|
| | | | 1,424,275 | | | | | | 1,424,275 | | |
Long-term debt: | | | | | | | | | | | | | |
5.625% exchangeable senior notes due 2019(1)
|
| | | | 200,765 | | | | | | 200,765 | | |
Trust preferred securities and subordinated notes(1)
|
| | | | 139,500 | | | | | | 139,500 | | |
FHLBC borrowings
|
| | | | 1,999,999 | | | | | | 1,999,999 | | |
Principal amount of 4.75% convertible senior notes due 2023(1)
|
| | | | 245,000 | | | | | | 245,000 | | |
Principal amount of 5.625% convertible senior notes due 2024(1)
|
| | | | 200,000 | | | | | | 200,000 | | |
Total debt
|
| | | | 4,209,539 | | | | | | 4,209,539 | | |
Equity: | | | | | | | | | | | | | |
Common stock, $0.01 par value per share; 180,000,000 shares authorized and 82,930,281 issued and outstanding, actual and issued and outstanding, pro forma
|
| | | | 829 | | | | | | | | |
Additional paid-in capital
|
| | | | 1,785,957 | | | | | | | | |
Accumulated other comprehensive income
|
| | | | 72,327 | | | | | | 72,327 | | |
Cumulative earnings
|
| | | | 1,410,854 | | | | | | 1,410,854 | | |
Cumulative distributions to stockholders
|
| | | | (1,908,640) | | | | | | (1,908,640) | | |
Total equity
|
| | | | 1,361,327 | | | | | | | | |
Total capitalization
|
| | | $ | 5,570,866 | | | | | $ | | | |
|
Underwriter
|
| |
Number of shares of common
stock to be purchased |
|
Wells Fargo Securities, LLC
|
| | | |
J.P. Morgan Securities LLC
|
| | | |
Credit Suisse Securities (USA) LLC
|
| | | |
Goldman Sachs & Co. LLC
|
| | | |
JMP Securities LLC
|
| |
|
|
Total
|
| |
10,000,000
|
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 17 | | | |
| | | | 18 | | | |
| | | | 19 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 26 | | | |
| | | | 27 | | | |
| | | | 30 | | | |
| | | | 32 | | | |
| | | | 34 | | | |
| | | | 60 | | | |
| | | | 61 | | | |
| | | | 61 | | | |
| | | | 62 | | | |
| | | | 63 | | |
| | |
Three
Months Ended March 31, 2016 |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| |||||||||||||||||||||
Ratio of earnings to fixed charges
|
| | | | 1.7x | | | | | | 2.40x | | | | | | 2.65x | | | | | | 3.90x | | | | | | 2.20x | | | | | | 1.26x | | |
Ratio of earnings to fixed charges and preferred stock dividends
|
| | | | 1.7x | | | | | | 2.40x | | | | | | 2.65x | | | | | | 3.90x | | | | | | 2.20x | | | | | | 1.26x | | |