Western Asset Mortgage Capital Corporation Announces Second Quarter 2017 Results
Dienstag, 08.08.2017 23:10 von PR Newswire
PR Newswire
PASADENA, Calif., Aug. 8, 2017
PASADENA, Calif., Aug. 8, 2017 /PRNewswire/ -- Western Asset Mortgage Capital Corporation (the "Company" or "WMC") (NYSE: WMC) today reported its results for the second quarter ended June 30, 2017.
SECOND QUARTER 2017 HIGHLIGHTS
- $0.31 per share common dividend declared.
- GAAP net income of $20.7 million, or $0.49 per basic and diluted share.
- Core earnings plus drop income of $13.3 million, or $0.32 per basic and diluted share.1,2
- 2.25% annualized net interest margin on our investment portfolio.1,4
- Constant prepayment rate ("CPR") on the Company's Agency RMBS portfolio of 9.9% for the quarter.
- $10.64 per share net book value as of June 30, 2017, net of second quarter common dividend.
- Economic return on book value was 4.8%1,3 for the quarter.
- 6.3x leverage as of June 30, 2017.
|
1 |
Non – GAAP measure. |
|
2 |
Drop income is income derived from the use of 'to-be-announced' forward contract ("TBA") dollar roll transactions which is a component of our gain (loss) on derivative instruments on our consolidated statements of operations, but is not included in core earnings. Drop income was approximately $0.7 million for the three months ended June 30, 2017. |
|
3 |
Economic return is calculated by taking the sum of: (i) the total dividends declared; and (ii) the change in book value during the period and dividing by the beginning book value. |
|
4 |
Includes interest-only securities accounted for as derivatives, total return swap and the cost of interest rate swaps. |
MANAGEMENT COMMENTARY
"I am very pleased to report that we delivered another quarter of strong economic return on book value of 4.8% for the second quarter, bringing our economic return for the first half of 2017 to 9.6%," said Jennifer Murphy, Chief Executive Officer of the Company. "In addition, core earnings plus drop income increased 28.0% from the first quarter, to $0.32 per share as the combination of our repositioned portfolio and our simplified hedge book enabled us to increase our net interest margin and lower our operating expenses. Our second quarter dividend remained stable at $0.31 per share for the fifth quarter in a row, which reflects our commitment to our long-term goal of generating a strong total return for our shareholders through attractive dividends derived from sustainable core earnings and potential appreciation in the value of our portfolio."
Anup Agarwal, Chief Investment Officer of the Company, commented, "Our solid performance for both the first and second quarters is a result of a shift in our asset composition and our ongoing focus on achieving operating efficiencies. Our second quarter performance was driven by contributions across our holdings and reflects the benefit of our strategy of investing in a diversified portfolio in a number of sub-sectors of the mortgage market. During the quarter, we continued to benefit from spread tightening on the credit portion of our portfolio, which helped support an increase in our book value to $10.64, or 1.8%, at June 30, 2017. Also, despite the expected fed funds rate increase, our effective borrowing costs declined, primarily due to lower hedging costs resulting from our reconfigured hedge book."
"Our current expectations are for a continuing moderate pace of economic growth and an improving global backdrop combined with a low inflation environment, both in the U.S. and abroad. We believe that a balanced portfolio consisting of Agency CMBS, Agency RMBS and credit-sensitive investments continues to be appropriate and in our opinion, positions us well to continue to generate attractive risk-adjusted total economic returns for our shareholders," Mr. Agarwal concluded.
SECOND QUARTER 2017 RESULTS
The below table reflects a summary of our operating results:
|
For the Three Months Ended | ||||||||
|
GAAP Results |
June 30, 2017 |
March 31, 2017 | ||||||
|
Net Interest Income |
$ |
19,648 |
$ |
19,693 |
||||
|
Other Income (Loss): |
||||||||
|
Realized gain (loss) on sale of investments, net |
(2,488) |
21,258 |
||||||
|
Other than temporary impairment |
(6,579) |
(6,097) |
||||||
|
Unrealized gain (loss), net |
35,017 |
(5,140) |
||||||
|
Gain (loss) on derivative instruments, net |
(18,555) |
(4,697) |
||||||
|
Other, net |
222 |
403 |
||||||
|
Other Income (loss) |
7,617 |
5,727 |
||||||
|
Total Expenses |
4,466 |
4,866 |
||||||
|
Income (loss) before income taxes |
22,799 |
20,554 |
||||||
|
Income tax provision |
2,115 |
312 |
||||||
|
Net income (loss) |
$ |
20,684 |
$ |
20,242 |
||||
|
Net income (loss) per Common Share – Basic/Diluted |
$ |
0.49 |
$ |
0.48 |
||||
|
Non-GAAP Results |
||||||||
|
Core earnings plus drop income(1) |
$ |
13,290 |
$ |
10,281 |
||||
|
Core earnings plus drop income per Common Share – Basic/Diluted |
0.32 |
0.25 |
||||||
|
Weighted average yield(2) |
4.13 |
% |
4.39 |
% | ||||
|
Effective cost of funds(3) |
2.17 |
% |
2.81 |
% | ||||
|
Annualized net interest margin(2)(3) |
2.25 |
% |
2.01 |
% | ||||
|
Annualized CPR on Agency RMBS |
9.9 |
% |
10.5 |
% | ||||
|
(1) |
For a reconciliation of GAAP Income to Core Earnings, please refer to the Reconciliation of Core Earnings at the end of this press release. |
|
(2) |
Includes interest-only securities accounted for as derivatives, foreign currency swaps and total return swaps. |
|
(3) |
Includes the net amount paid, including accrued amounts for interest rate swaps and premium amortization for MAC interest rate swaps during the periods. |
PORTFOLIO COMPOSITION
As of June 30, 2017, the Company owned an aggregate investment portfolio totaling $2.9 billion. The following table sets forth additional information regarding the Company's portfolio as of June 30, 2017:
|
Investment Portfolio (dollars in thousands) |
Coupon |
Principal |
Amortized |
Fair Value | ||||||||||
|
Agency |
||||||||||||||
|
40-year fixed rate |
3.5% |
$ |
96,259 |
$ |
97,406 |
$ |
99,075 |
|||||||
|
30-year fixed rate |
3.0% |
25,245 |
26,163 |
25,206 |
||||||||||
|
4.0% |
251,379 |
269,763 |
266,562 |
|||||||||||
|
4.5% |
200,920 |
215,689 |
219,438 |
|||||||||||
|
5.0% |
44,980 |
50,608 |
50,159 |
|||||||||||
|
5.5% |
1,890 |
2,220 |
2,095 |
|||||||||||
|
6.0% |
2,241 |
2,499 |
2,580 |
|||||||||||
|
20-year fixed rate |
3.5% |
32,607 |
34,537 |
34,063 |
||||||||||
|
4.0% |
124,843 |
131,845 |
132,860 |
|||||||||||
|
Agency RMBS IOs and IIOs(1) |
2.9% |
N/A |
24,979 |
27,227 |
||||||||||
|
Agency CMBS |
2.9% |
1,285,278 |
1,273,286 |
1,287,773 |
||||||||||
|
Agency CMBS IOs and IIOs(2) |
0.9% |
N/A |
6,941 |
6,317 |
||||||||||
|
Subtotal Agency |
3.1% |
2,065,642 |
2,135,936 |
2,153,355 |
||||||||||
|
Non-Agency |
||||||||||||||
|
Non-Agency RMBS |
3.0% |
82,966 |
59,516 |
63,659 |
||||||||||
|
Non-Agency CMBS |
4.8% |
397,837 |
309,741 |
298,183 |
||||||||||
|
Subtotal Non-Agency |
4.5% |
480,803 |
369,257 |
361,842 |
||||||||||
|
Other Securities(5) |
7.0% |
102,514 |
125,712 |
133,036 |
||||||||||
|
Subtotal MBS and Other Securities |
4.9% |
2,648,959 |
2,630,905 |
2,648,233 |
||||||||||
|
Whole-Loans |
||||||||||||||
|
Residential Whole-Loans |
4.5% |
198,784 |
199,308 |
203,540 |
||||||||||
|
Residential Bridge Loans(3) |
9.7% |
64,597 |
64,912 |
N/A |
||||||||||
|
Securitized Commercial Loan(4) |
9.0% |
25,000 |
25,000 |
24,875 |
||||||||||
|
Subtotal Whole-Loans |
6.1% |
288,381 |
289,220 |
228,415 |
||||||||||
|
Total Portfolio |
3.6% |
$ |
2,937,340 |
$ |
2,920,125 |
$ |
2,876,648 |
|||||||
|
(1) |
Includes $10.6 million of amortized cost and $12.1 million of fair value for Agency RMBS IOs and IIOs accounted for as derivatives for GAAP. |
|
(2) |
Includes $6.9 million of amortized cost and $6.3 million of fair value for Agency CMBS IOs and IIOs accounted for as derivatives for GAAP. |
|
(3) |
Residential Bridge Loans are reflected at amortized costs. |
|
(4) |
The $25.0 million securitized commercial loan is from a consolidated variable interest entity in which the Company owns a $14.0 million first loss position in a CMBS Securitized Trust. |
|
(5) |
Other securities includes residual interests in asset-backed securities which have no principal balance and an amortized cost of approximately $23.1 million. |
PORTFOLIO FINANCING AND HEDGING
Financing
At June 30, 2017, the Company financed its portfolio with $2.8 billion of borrowings under master repurchase agreements with 17 of its 27 approved counterparties, bearing fixed interest rates with maturities of six months or less. The following table sets forth additional information regarding the Company's portfolio financing as of June 30, 2017 (dollars in thousands):
|
Repurchase Agreements |
Balance |
Weighted Average |
Weighted Average | ||||||
|
Agency RMBS(1) |
$ |
1,030,440 |
1.23 |
% |
42 | ||||
|
Agency CMBS |
1,226,008 |
1.25 |
% |
34 | |||||
|
Non-Agency RMBS |
48,908 |
2.73 |
% |
42 | |||||
|
Non-Agency CMBS |
215,841 |
2.84 |
% |
35 | |||||
|
Whole-Loans(2) |
226,983 |
3.54 |
% |
19 | |||||
|
Other Securities |
53,426 |
2.59 |
% |
25 | |||||
|
Total |
$ |
2,801,606 |
1.60 |
% |
36 | ||||
|
(1) |
Includes approximately $202.9 million of repurchase agreement borrowings related to securities sold in June 2017 that was paid off when the sale settled in July 2017 |
|
(2) |
Whole-Loans includes the repurchase agreements for Residential Whole-Loans, Residential Bridge Loans and Securitized Commercial Loans |
Hedging
At June 30, 2017 the Company had $1.5 billion notional value of pay-fixed interest rate swaps, excluding forward starting swaps of $832 million (approximately 10.1 months forward), which have variable maturities between October 2, 2017 and April 27, 2037.
The following tables summarize the average pay rate, average receive rate and average maturity for the Company's interest rate swaps as of June 30, 2017:
|
Fixed Pay Rate Swap Transactions |
||||||||||||
|
(dollars in thousands) |
||||||||||||
|
Remaining Term to Maturity |
Notional Value |
Average Fixed Pay Rate |
Average |
Average Maturity (Years) | ||||||||
|
1 year or less |
$ |
105,900 |
0.8 |
% |
1.1 |
% |
0.3 | |||||
|
Greater than 1 year and less than 3 years |
600,000 |
1.6 |
% |
1.2 |
% |
2.3 | ||||||
|
Greater than 3 years and less than 5 years |
500,000 |
2.0 |
% |
1.2 |
% |
4.8 | ||||||
|
Greater than 5 years |
1,103,500 |
2.5 |
% |
0.3 |
% |
10.9 | ||||||
|
Total |
$ |
2,309,400 |
2.1 |
% |
0.8 |
% |
6.8 | |||||
DIVIDEND
On June 20, 2017, the Company declared a regular cash dividend of $0.31 per share for each common share. Since its inception in May 2012, the Company has declared and paid total dividends of $14.68 per share in a combination of cash and stock.
CONFERENCE CALL
The Company will host a conference call with a live webcast tomorrow, August 9th, at 11:00 a.m. Eastern Time/8:00 a.m. Pacific Time, to discuss financial results for the second quarter 2017.
Individuals interested in participating in the conference call may do so by dialing (866) 235-9914 from the United States, or (412) 902-4115 from outside the United States and referencing "Western Asset Mortgage Capital Corporation." Those interested in listening to the conference call live via the Internet may do so by visiting the Investor Relations section of the Company's website at www.westernassetmcc.com.
The Company is enabling investors to pre-register for the earnings conference call so that they can expedite their entry into the call and avoid the need to wait for a live operator. In order to pre-register for the call, investors can visit http://dpregister.com/10110179 and enter in their contact information. Investors will then be issued a personalized phone number and pin to dial into the live conference call. Individuals can pre-register any time prior to the start of the conference call tomorrow.
A telephone replay will be available through August 23, 2017 by dialing (877) 344-7529 from the United States, or (412) 317-0088 from outside the United States, and entering conference ID 10110179. A webcast replay will be available for 90 days.
ABOUT WESTERN ASSET MORTGAGE CAPITAL CORPORATION
Western Asset Mortgage Capital Corporation is a real estate investment trust that invests in, acquires and manages a diverse portfolio of assets consisting of Agency RMBS, Agency CMBS, Non-Agency RMBS, Non-Agency CMBS, Residential and Commercial Whole-Loans and other financial assets. The Company's investment strategy may change, subject to the Company's stated investment guidelines, and is based on its manager Western Asset Management Company's perspective of which mix of portfolio assets it believes provides the Company with the best risk-reward opportunities at any given time. The Company is externally managed and advised by Western Asset Management Company, an investment advisor registered with the Securities and Exchange Commission and a wholly-owned subsidiary of Legg Mason, Inc. Please visit the Company's website at www.westernassetmcc.com
FORWARD-LOOKING STATEMENTS
This press release contains statements that constitute "forward-looking statements." Operating results are subject to numerous conditions, many of which are beyond the control of the Company, including, without limitation, changes in interest rates; changes in the yield curve; changes in prepayment rates; the availability and terms of financing; general economic conditions; market conditions; conditions in the market for mortgage related investments; legislative and regulatory changes that could adversely affect the business of the Company; and other factors, including those set forth in the Risk Factors section of the Company's annual report on Form 10-K for the period ended December 31, 2016 filed with the Securities and Exchange Commission ("SEC"). The Company undertakes no obligation to update these statements for revisions or changes after the date of this release, except as required by law.
USE OF NON-GAAP FINANCIAL INFORMATION
In addition to the results presented in accordance with GAAP, this release includes certain non-GAAP financial information, including core earnings, core earnings per share, drop income and drop income per share and certain financial metrics derived from non-GAAP information, such as weighted average yield, including IO securities; weighted average effective cost of financing, including swaps; weighted average net interest spread, including IO securities and swaps, which constitute non-GAAP financial measures within the meaning of Regulation G promulgated by the SEC. We believe that these measures presented in this release, when considered together with GAAP financial measures, provide information that is useful to investors in understanding our borrowing costs and net interest income, as viewed by us. An analysis of any non-GAAP financial measure should be made in conjunction with results presented in accordance with GAAP.
-Financial Tables to Follow-
|
Western Asset Mortgage Capital Corporation and Subsidiaries | ||||||||
|
Consolidated Balance Sheets | ||||||||
|
(in thousands—except share and per share data) | ||||||||
|
June 30, 2017 |
December 31, 2016 | |||||||
|
Assets: |
||||||||
|
Cash and cash equivalents |
$ |
41,159 |
$ |
46,172 |
||||
|
Mortgage-backed securities and other securities, at fair value ($2,609,459 and $2,261,430 pledged as collateral, at fair value, respectively) |
2,648,233 |
2,576,517 |
||||||
|
Residential Whole-Loans, at fair value ($203,540 and $192,136 pledged as collateral, at fair value, respectively) |
203,540 |
192,136 |
||||||
|
Residential Bridge Loans ($64,912 and $0 pledged as collateral, respectively) |
64,912 |
— |
||||||
|
Securitized commercial loan, at fair value |
24,875 |
24,225 |
||||||
|
Investment related receivable ($209,065 and $0 pledged as collateral, respectively) |
211,733 |
33,600 |
||||||
|
Accrued interest receivable |
11,806 |
18,812 |
||||||
|
Due from counterparties |
70,901 |
243,585 |
||||||
|
Derivative assets, at fair value |
8,013 |
20,571 |
||||||
|
Other assets |
1,093 |
398 |
||||||
|
Total Assets (1) |
$ |
3,286,265 |
$ |
3,156,016 |
||||
|
Liabilities and Stockholders' Equity: |
||||||||
|
Liabilities: |
||||||||
|
Borrowings under repurchase agreements, net |
$ |
2,801,606 |
$ |
2,155,644 |
||||
|
Securitized debt, at fair value |
10,945 |
10,659 |
||||||
|
Accrued interest payable |
5,445 |
16,041 |
||||||
|
Investment related payables |
— |
341,458 |
||||||
|
Due to counterparties |
2,185 |
740 |
||||||
|
Derivative liability, at fair value |
2,374 |
182,158 |
||||||
|
Accounts payable and accrued expenses |
2,808 |
3,255 |
||||||
|
Payable to affiliate |
1,913 |
2,584 |
||||||
|
Dividend payable |
12,995 |
12,995 |
||||||
|
Total Liabilities (2) |
2,840,271 |
2,725,534 |
||||||
|
Commitments and contingencies |
||||||||
|
Stockholders' Equity: |
||||||||
|
Common stock: $0.01 par value, 500,000,000 shares authorized, 41,919,801 shares issued and outstanding, respectively |
419 |
419 |
||||||
|
Preferred stock, $0.01 par value, 100,000,000 shares authorized and no shares outstanding |
— |
— |
||||||
|
Additional paid-in capital |
765,657 |
765,042 |
||||||
|
Retained earnings (accumulated deficit) |
(320,082) |
(334,979) |
||||||
|
Total Stockholders' Equity |
445,994 |
430,482 |
||||||
|
Total Liabilities and Stockholders' Equity |
$ |
3,286,265 |
$ |
3,156,016 |
||||
|
Western Asset Mortgage Capital Corporation and Subsidiaries | ||||||||
|
Consolidated Balance Sheets (Continued) | ||||||||
|
(in thousands—except share and per share data) | ||||||||
|
June 30, 2017 |
December 31, 2016 | |||||||
|
(1) Assets of consolidated VIEs included in the total assets above: |
||||||||
|
Residential Whole-Loans, at fair value ($203,540 and $192,136 pledged as collateral, at fair value, respectively) |
$ |
203,540 |
$ |
192,136 |
||||
|
Residential Bridge Loans ($64,912 and $0 pledged as collateral, respectively) |
64,912 |
— |
||||||
|
Securitized commercial loan, at fair value |
24,875 |
24,225 |
||||||
|
Investment related receivable |
2,407 |
1,241 |
||||||
|
Accrued interest receivable |
2,697 |
1,622 |
||||||
|
Total assets of consolidated VIEs |
$ |
298,431 |
$ |
219,224 |
||||
|
(2) Liabilities of consolidated VIEs included in the total liabilities above: |
||||||||
|
Securitized debt, at fair value |
$ |
10,945 |
$ |
10,659 |
||||
|
Accrued interest payable |
82 |
85 |
||||||
|
Accounts payable and accrued expenses |
181 |
2 |
||||||
|
Total liabilities of consolidated VIEs |
$ |
11,208 |
$ |
10,746 |
||||
|
Western Asset Mortgage Capital Corporation and Subsidiaries | ||||||||||||||||
|
Consolidated Statements of Operations (Unaudited) | ||||||||||||||||
|
(in thousands—except share and per share data) | ||||||||||||||||
|
Three months ended |
Six months ended | |||||||||||||||
|
June 30, 2017 |
June 30, 2016 |
June 30, 2017 |
June 30, 2016 | |||||||||||||
|
Net Interest Income |
||||||||||||||||
|
Interest income |
$ |
30,055 |
$ |
29,220 |
$ |
58,485 |
$ |
58,838 |
||||||||
|
Interest expense |
10,407 |
7,727 |
19,144 |
15,706 |
||||||||||||
|
Net Interest Income |
19,648 |
21,493 |
39,341 |
43,132 |
||||||||||||
|
Other Income (Loss) |
||||||||||||||||
|
Realized gain (loss) on sale of investments, net |
(2,488) |
(352) |
18,770 |
(6,407) |
||||||||||||
|
Other than temporary impairment |
(6,579) |
(6,356) |
(12,676) |
(17,153) |
||||||||||||
|
Unrealized gain (loss), net |
35,017 |
21,510 |
29,877 |
32,278 |
||||||||||||
|
Gain (loss) on derivative instruments, net |
(18,555) |
(14,165) |
(23,252) |
(59,335) |
||||||||||||
|
Other, net |
222 |
234 |
625 |
(98) |
||||||||||||
|
Other Income (Loss) |
7,617 |
871 |
13,344 |
(50,715) |
||||||||||||
|
Expenses |
||||||||||||||||
|
Management fee to affiliate |
1,830 |
2,588 |
4,306 |
5,340 |
||||||||||||
|
Other operating expenses |
736 |
183 |
1,153 |
621 |
||||||||||||
|
General and administrative expenses |
||||||||||||||||
|
Compensation expense |
664 |
649 |
1,404 |
1,386 |
||||||||||||
|
Professional fees |
832 |
1,222 |
1,720 |
3,224 |
||||||||||||
|
Other general and administrative expenses |
404 |
419 |
749 |
847 |
||||||||||||
|
Total general and administrative expenses |
1,900 |
2,290 |
3,873 |
5,457 |
||||||||||||
|
Total Expenses |
4,466 |
5,061 |
9,332 |
11,418 |
||||||||||||
|
Income (loss) before income taxes |
22,799 |
17,303 |
43,353 |
(19,001) |
||||||||||||
|
Income tax provision |
2,115 |
— |
2,427 |
— |
||||||||||||
|
Net income (loss) |
$ |
20,684 |
$ |
17,303 |
$ |
40,926 |
$ |
(19,001) |
||||||||
|
Net income (loss) per Common Share – Basic |
$ |
0.49 |
$ |
0.41 |
$ |
0.97 |
$ |
(0.46) |
||||||||
|
Net income (loss) per Common Share – Diluted |
$ |
0.49 |
$ |
0.41 |
$ |
0.97 |
$ |
(0.46) |
||||||||
|
Dividends Declared per Share of Common Stock |
$ |
0.31 |
$ |
0.31 |
$ |
0.62 |
$ |
0.76 |
||||||||
|
Reconciliation of GAAP Net Income to Non-GAAP Core Earnings |
|
(Unaudited) |
|
(in thousands—except share and per share data) |
|
The table below reconciles Net Income (Loss) to Core Earnings for the three and six months ended June 30, 2017 and June 30, 2016: |
|
Three months ended |
Six months ended | |||||||||||||||
|
(dollars in thousands) |
June 30, 2017 |
June 30, 2016 |
June 30, 2017 |
June 30, 2016 | ||||||||||||
|
Net Income (loss) – GAAP |
$ |
20,684 |
$ |
17,303 |
$ |
40,926 |
$ |
(19,001) |
||||||||
|
Provision for income tax |
2,115 |
— |
2,427 |
— |
||||||||||||
|
Net income (loss) before provision for income tax |
22,799 |
17,303 |
43,353 |
(19,001) |
||||||||||||
|
Adjustments: |
||||||||||||||||
|
Investments: |
||||||||||||||||
|
Unrealized (gain) loss on investments and securitized debt |
(35,017) |
(21,510) |
(29,877) |
(32,278) |
||||||||||||
|
Other than temporary impairment |
6,579 |
6,356 |
12,676 |
17,153 |
||||||||||||
|
Realized (gain) loss on sale of investments |
2,488 |
352 |
(18,770) |
6,407 |
||||||||||||
|
Realized (gain) loss on foreign currency transactions |
1 |
638 |
2 |
117 |
||||||||||||
|
Unrealized (gain) loss on foreign currency transactions |
— |
(651) |
— |
444 |
||||||||||||
|
Derivative Instruments: |
||||||||||||||||
|
Net realized (gain) loss on derivatives |
175,512 |
995 |
174,711 |
(25,721) |
||||||||||||
|
Unrealized (gain) loss on derivatives |
(160,002) |
7,572 |
(160,853) |
72,127 |
||||||||||||
|
Non-cash stock-based compensation expense |
215 |
346 |
577 |
918 |
||||||||||||
|
Total adjustments |
(10,224) |
(5,902) |
(21,534) |
39,167 |
||||||||||||
|
Core Earnings – Non-GAAP Financial Measure |
$ |
12,575 |
$ |
11,401 |
$ |
21,819 |
$ |
20,166 |
||||||||
|
Basic Core Earnings per Share of Common Stock and Participating Securities - Non-GAAP Financial Measure |
$ |
0.30 |
$ |
0.27 |
$ |
0.52 |
$ |
0.48 |
||||||||
|
Diluted Core Earnings per Share of Common Stock and Participating Securities - Non-GAAP Financial Measure |
$ |
0.30 |
$ |
0.27 |
$ |
0.52 |
$ |
0.48 |
||||||||
|
Basic weighted average common shares and participating securities |
41,979,854 |
41,956,898 |
41,976,609 |
41,953,547 |
||||||||||||
|
Diluted weighted average common shares and participating securities |
41,979,854 |
41,956,898 |
41,976,609 |
41,953,547 |
||||||||||||
|
Reconciliation of Interest Income and Effective Cost of Funds |
|
(Unaudited, in thousands) |
|
The following table reconciles total interest income to interest income including interest income on Agency and Non-Agency Interest-Only Strips classified as derivatives (Non-GAAP financial measure) for the three and six months ended June 30, 2017 and June 30, 2016: |
|
Three months ended |
Six months ended | |||||||||||||||
|
(dollars in thousands) |
June 30, 2017 |
June 30, 2016 |
June 30, 2017 |
June 30, 2016 | ||||||||||||
|
Coupon interest income |
$ |
30,270 |
$ |
36,171 |
$ |
60,185 |
$ |
74,570 |
||||||||
|
Premium amortization, discount accretion and amortization of basis, net |
(215) |
(6,951) |
(1,700) |
(15,732) |
||||||||||||
|
Interest income |
30,055 |
29,220 |
58,485 |
58,838 |
||||||||||||
|
Contractual interest income, net of amortization of basis on Agency and Non-Agency Interest-Only Strips, classified as derivatives(1): |
||||||||||||||||
|
Coupon interest income |
2,372 |
3,464 |
4,413 |
7,610 |
||||||||||||
|
Amortization of basis (Non-GAAP Financial Measure) |
(2,004) |
(2,720) |
(3,569) |
(6,103) |
||||||||||||
|
Contractual interest income, net on Foreign currency swaps(1) |
— |
94 |
— |
207 |
||||||||||||
|
Contractual interest income, net on Total return swaps(1) |
143 |
307 |
374 |
528 |
||||||||||||
|
Subtotal |
511 |
1,145 |
1,218 |
2,242 |
||||||||||||
|
Total interest income, including interest income on Agency and Non-Agency Interest-Only Strips, classified as derivatives and other derivative instruments - Non-GAAP Financial Measure |
$ |
30,566 |
$ |
30,365 |
$ |
59,703 |
$ |
61,080 |
||||||||
|
(1) |
Reported in "Gain (loss) on derivative instruments, net" in the Consolidated Statements of Operations. |
|
The following table reconciles the Effective Cost of Funds (Non-GAAP financial measure) with interest expense for the three and six months ended June 30, 2017 and June 30, 2016: |
|
Three months ended June 30, 2017 |
Three months ended June 30, 2016 | |||||||||||||
|
(dollars in thousands) |
Reconciliation |
Cost of Funds/Effective |
Reconciliation |
Cost of Funds/Effective | ||||||||||
|
Interest expense |
$ |
10,407 |
1.62 |
% |
$ |
7,727 |
1.30 |
% | ||||||
|
Net interest paid - interest rate swaps |
3,556 |
0.55 |
% |
6,743 |
1.14 |
% | ||||||||
|
Effective Borrowing Costs |
$ |
13,963 |
2.17 |
% |
$ |
14,470 |
2.44 |
% | ||||||
|
Weighted average repurchase borrowings |
$ |
2,582,946 |
$ |
2,387,337 |
||||||||||
|
Six months ended June 30, 2017 |
Six months ended June 30, 2016 | |||||||||||||
|
(dollars in thousands) |
Reconciliation |
Cost of Funds/Effective |
Reconciliation |
Cost of Funds/Effective | ||||||||||
|
Interest expense |
$ |
19,144 |
1.59 |
% |
$ |
15,706 |
1.32 |
% | ||||||
|
Net interest paid - interest rate swaps |
10,612 |
0.88 |
% |
15,171 |
1.27 |
% | ||||||||
|
Effective Borrowing Costs |
$ |
29,756 |
2.47 |
% |
$ |
30,877 |
2.59 |
% | ||||||
|
Weighted average repurchase borrowings |
$ |
2,432,323 |
$ |
2,401,074 |
||||||||||
View original content:http://www.prnewswire.com/news-releases/western-asset-mortgage-capital-corporation-announces-second-quarter-2017-results-300501552.html
SOURCE Western Asset Mortgage Capital Corporation