Annaly Capital Management, Inc. Reports 2nd Quarter 2022 Results
Annaly Capital Management (NYSE: NLY) reported a GAAP net income of $0.55 per average common share for Q2 2022. Earnings available for distribution rose to $0.30 per share, marking a 7% increase from the prior quarter, with over 135% dividend coverage. Book value per share decreased to $5.90. Economic return for the quarter was a loss of 9.6%. The company maintained a leverage ratio of 5.4x and reported total assets of $82.3 billion. Annaly's Mortgage Servicing Rights grew by 41% to $1.7 billion. A quarterly cash dividend of $0.22 per share was declared.
- Earnings available for distribution increased by $0.02 to $0.30 per share.
- Declared quarterly cash dividend of $0.22 per share with over 135% coverage.
- Mortgage Servicing Rights grew 41% to $1.7 billion.
- Raised nearly $1 billion in common equity in H1 2022.
- GAAP net income decreased from $1.37 per share in Q1 to $0.55 per share.
- Decline in book value per common share from $6.77 to $5.90.
- Economic return of (9.6%) for Q2.
Financial Highlights
-
GAAP net income of
per average common share for the quarter$0.55 -
Earnings available for distribution (“EAD”) of
per average common share for the quarter; up$0.30 from the prior quarter with dividend coverage of over$0.02 135% -
Economic return (loss) of (
9.6% ) for the second quarter -
Annualized GAAP return on average equity of
30.6% and annualized EAD return on average equity of17.5% -
Book value per common share of
$5.90 - GAAP leverage of 5.4x, up from 5.3x in the prior quarter; economic leverage of 6.6x, up from 6.4x in the prior quarter
-
Declared quarterly common stock cash dividend of
per share$0.22
Business Highlights
Investment and Strategy
-
Total assets of
, including$82.3 billion in highly liquid Agency portfolio(1)$74.9 billion -
Annaly's Agency portfolio decreased modestly during the quarter, while capital allocation was roughly unchanged at
71% -
Reduced exposure to lower coupons (
2.0% -3.0% ) through TBA and specified pool sales and rotated into higher coupons (3.5% -5.0% ) primarily through TBA purchases
-
Reduced exposure to lower coupons (
-
Annaly's Mortgage Servicing Rights ("MSR") platform grew assets by
41% to (2) during the second quarter with MSR representing$1.7 billion 15% of dedicated equity capital, up from9% in the prior quarter -
Annaly’s Residential Credit portfolio increased
10% during the quarter to (1), driven by opportunistic CRT and NPL/RPL purchases within its securities portfolio$4.8 billion - Closed previously announced sale of Annaly's Middle Market Lending portfolio(3)
Financing and Capital
-
of unencumbered assets, including cash and unencumbered Agency MBS of$6.3 billion $4.5 billion -
Average GAAP cost of interest bearing liabilities increased 64 basis points to
1.12% and average economic cost of interest bearing liabilities increased 22 basis points to1.11% -
Annaly's
Residential Credit Group closed five whole loan securitizations totaling during the second quarter and is the largest non-bank issuer of Prime Jumbo and Expanded Credit MBS(4)$2.0 billion -
Annaly's
Residential Credit Group added of credit facility capacity during the second quarter$500 million -
Annaly's Mortgage Servicing Rights platform closed a
credit facility subsequent to quarter end(5)$500 million -
Raised nearly
of accretive common equity in the first half of 2022, including$1 billion through a common stock follow-on offering in May(6)$742 million
Corporate Responsibility & Governance
- Published third Corporate Responsibility Report, demonstrating Annaly’s continued progress on its ESG goals and initiatives
- Included in the FTSE4Good Index for the fourth consecutive year, recognizing our strong ESG practices
“The operating environment remained challenging during the second quarter as persistent spread widening and rate volatility roiled financial markets while intensifying concerns about global economic growth contributed to risk-off sentiment,” remarked
“Additionally, we were pleased to close the sale of our Middle Market Lending business during the quarter, which completes our transition to a dedicated housing finance REIT. Our Residential Credit and Mortgage Servicing Rights businesses continue to grow market share and make progress towards long-term strategic objectives, which ultimately should enhance the durability and quality of our returns.”
(1) |
Total portfolio represents Annaly’s investments that are on-balance sheet as well as investments that are off-balance sheet in which Annaly has economic exposure. Total assets include commercial real estate related assets, including CMBX derivatives (market value) of |
(2) |
Includes limited partnership interests in two MSR funds, one of which is reported in Other Assets, and unsettled commitments of |
(3) |
Annaly announced the sale of its Middle Market Lending portfolio for approximately |
(4) |
Issuer ranking data from Inside Nonconforming Markets as of |
(5) |
Represents a |
(6) |
These amounts include |
Financial Performance
The following table summarizes certain key performance indicators as of and for the quarters ended
|
|
|
|
|
|
||||||
Book value per common share |
$ |
5.90 |
|
|
$ |
6.77 |
|
|
$ |
8.37 |
|
GAAP leverage at period-end (1) |
5.4:1 |
|
5.3:1 |
|
4.7:1 |
||||||
GAAP net income (loss) per average common share (2) |
$ |
0.55 |
|
|
$ |
1.37 |
|
|
$ |
(0.23 |
) |
Annualized GAAP return (loss) on average equity |
|
30.60 |
% |
|
|
65.62 |
% |
|
|
(8.51 |
%) |
Net interest margin (3) |
|
2.64 |
% |
|
|
3.20 |
% |
|
|
1.66 |
% |
Average yield on interest earning assets (4) |
|
3.58 |
% |
|
|
3.61 |
% |
|
|
1.97 |
% |
Average GAAP cost of interest bearing liabilities (5) |
|
1.12 |
% |
|
|
0.48 |
% |
|
|
0.35 |
% |
Net interest spread |
|
2.46 |
% |
|
|
3.13 |
% |
|
|
1.62 |
% |
Non-GAAP metrics * |
|
|
|
|
|
||||||
Earnings available for distribution per average common share (2) |
$ |
0.30 |
|
|
$ |
0.28 |
|
|
$ |
0.30 |
|
Annualized EAD return on average equity |
|
17.49 |
% |
|
|
14.01 |
% |
|
|
13.05 |
% |
Economic leverage at period-end (1) |
6.6:1 |
|
6.4:1 |
|
5.8:1 |
||||||
Net interest margin (excluding PAA) (3) |
|
2.20 |
% |
|
|
2.04 |
% |
|
|
2.09 |
% |
Average yield on interest earning assets (excluding PAA) (4) |
|
2.87 |
% |
|
|
2.62 |
% |
|
|
2.76 |
% |
Average economic cost of interest bearing liabilities (5) |
|
1.11 |
% |
|
|
0.89 |
% |
|
|
0.83 |
% |
Net interest spread (excluding PAA) |
|
1.76 |
% |
|
|
1.73 |
% |
|
|
1.93 |
% |
* |
Represents a non-GAAP financial measure. Please refer to the "Non-GAAP Financial Measures" section for additional information. |
(1) |
GAAP leverage is computed as the sum of repurchase agreements, other secured financing, debt issued by securitization vehicles, participations issued and mortgages payable divided by total equity. Economic leverage is computed as the sum of recourse debt, cost basis of to-be-announced ("TBA") and CMBX derivatives outstanding, and net forward purchases (sales) of investments divided by total equity. Recourse debt consists of repurchase agreements and other secured financing (excluding certain non-recourse credit facilities). Certain credit facilities (included within other secured financing), debt issued by securitization vehicles, participations issued, and mortgages payable are non-recourse to the Company and are excluded from economic leverage. |
(2) |
Net of dividends on preferred stock. |
(3) |
Net interest margin represents interest income less interest expense divided by average Interest Earning Assets. Net interest margin (excluding PAA) represents the sum of interest income (excluding PAA) plus TBA dollar roll income and CMBX coupon income less interest expense and the net interest component of interest rate swaps divided by the sum of average Interest Earning Assets plus average outstanding TBA contract and CMBX balances. PAA represents the cumulative impact on prior periods, but not the current period, of quarter-over-quarter changes in estimated long-term prepayment speeds related to the Company’s Agency mortgage-backed securities. |
(4) |
Average yield on interest earning assets represents annualized interest income divided by average interest earning assets. Average interest earning assets reflects the average amortized cost of our investments during the period. Average yield on interest earning assets (excluding PAA) is calculated using annualized interest income (excluding PAA). |
(5) |
Average GAAP cost of interest bearing liabilities represents annualized interest expense divided by average interest bearing liabilities. Average interest bearing liabilities reflects the average balances during the period. Average economic cost of interest bearing liabilities represents annualized economic interest expense divided by average interest bearing liabilities. Economic interest expense is comprised of GAAP interest expense and the net interest component of interest rate swaps. |
Updates to Financial Disclosures
Beginning with the quarter ended
In addition, beginning with the quarter ended
Other Information
This news release and our public documents to which we refer contain or incorporate by reference certain forward-looking statements which are based on various assumptions (some of which are beyond our control) and may be identified by reference to a future period or periods or by the use of forward-looking terminology, such as "may," "will," "believe," "expect," "anticipate," "continue," or similar terms or variations on those terms or the negative of those terms. Actual results could differ materially from those set forth in forward-looking statements due to a variety of factors, including, but not limited to, risks and uncertainties related to the COVID-19 pandemic, including as related to adverse economic conditions on real estate-related assets and financing conditions; changes in interest rates; changes in the yield curve; changes in prepayment rates; the availability of mortgage-backed securities and other securities for purchase; the availability of financing and, if available, the terms of any financing; changes in the market value of our assets; changes in business conditions and the general economy; operational risks or risk management failures by us or critical third parties, including cybersecurity incidents; our ability to grow our residential credit business; credit risks related to our investments in credit risk transfer securities, residential mortgage-backed securities, and related residential mortgage credit assets; risks related to investments in mortgage servicing rights; our ability to consummate any contemplated investment opportunities; changes in government regulations or policy affecting our business; our ability to maintain our qualification as a REIT for
Annaly is a leading diversified capital manager with investment strategies across mortgage finance. Annaly’s principal business objective is to generate net income for distribution to its stockholders and to optimize its returns through prudent management of its diversified investment strategies. Annaly is internally managed and has elected to be taxed as a real estate investment trust, or REIT, for federal income tax purposes. Additional information on the company can be found at www.annaly.com.
Annaly routinely posts important information for investors on the Company’s website, www.annaly.com. Annaly intends to use this webpage as a means of disclosing material, non-public information, for complying with the Company’s disclosure obligations under Regulation FD and to post and update investor presentations and similar materials on a regular basis. Annaly encourages investors, analysts, the media and others interested in Annaly to monitor the Company’s website, in addition to following Annaly’s press releases,
The Company prepares a supplemental investor presentation and a financial summary for the benefit of its shareholders. Both the Second Quarter 2022 Investor Presentation and the Second Quarter 2022 Financial Summary can be found at the Company’s website (www.annaly.com) in the Investors section under Investor Presentations.
Conference Call
The Company will hold the second quarter 2022 earnings conference call on
For participants who would like to join the call but have not pre-registered, access is available by dialing 844-735-3317 within the
There will also be an audio webcast of the call on www.annaly.com. A replay of the call will be available for one week following the conference call. The replay number is 877-344-7529 for domestic calls and 412-317-0088 for international calls and the conference passcode is 8286631. If you would like to be added to the e-mail distribution list, please visit www.annaly.com, click on Investors, then select Email Alerts and complete the email notification form.
Financial Statements
|
|||||||||||||||||||
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION |
|||||||||||||||||||
(dollars in thousands, except per share data) |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(unaudited) |
|
(unaudited) |
|
|
|
(unaudited) |
|
(unaudited) |
||||||||||
Assets |
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents |
$ |
853,932 |
|
|
$ |
955,840 |
|
|
$ |
1,342,090 |
|
|
$ |
1,046,300 |
|
|
$ |
1,380,456 |
|
Securities |
|
59,042,734 |
|
|
|
60,727,637 |
|
|
|
63,655,674 |
|
|
|
65,622,352 |
|
|
|
69,032,335 |
|
Loans, net |
|
1,487,133 |
|
|
|
3,617,818 |
|
|
|
4,242,043 |
|
|
|
3,580,521 |
|
|
|
3,563,008 |
|
Mortgage servicing rights |
|
1,421,420 |
|
|
|
1,108,937 |
|
|
|
544,562 |
|
|
|
572,259 |
|
|
|
202,616 |
|
Interests in MSR |
|
83,622 |
|
|
|
85,653 |
|
|
|
69,316 |
|
|
|
57,530 |
|
|
|
49,035 |
|
Assets transferred or pledged to securitization vehicles |
|
8,877,247 |
|
|
|
7,809,307 |
|
|
|
6,086,308 |
|
|
|
4,738,481 |
|
|
|
4,073,156 |
|
Assets of disposal group held for sale |
|
97,414 |
|
|
|
— |
|
|
|
194,138 |
|
|
|
238,042 |
|
|
|
3,302,001 |
|
Derivative assets |
|
748,432 |
|
|
|
964,075 |
|
|
|
170,370 |
|
|
|
331,395 |
|
|
|
181,889 |
|
Receivable for unsettled trades |
|
434,227 |
|
|
|
407,225 |
|
|
|
2,656 |
|
|
|
42,482 |
|
|
|
14,336 |
|
Principal and interest receivable |
|
300,028 |
|
|
|
246,739 |
|
|
|
234,983 |
|
|
|
234,810 |
|
|
|
250,210 |
|
|
|
18,195 |
|
|
|
23,110 |
|
|
|
24,241 |
|
|
|
25,371 |
|
|
|
26,502 |
|
Other assets |
|
272,865 |
|
|
|
238,793 |
|
|
|
197,683 |
|
|
|
172,890 |
|
|
|
300,761 |
|
Total assets |
$ |
73,637,249 |
|
|
$ |
76,185,134 |
|
|
$ |
76,764,064 |
|
|
$ |
76,662,433 |
|
|
$ |
82,376,305 |
|
Liabilities and stockholders’ equity |
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities |
|
|
|
|
|
|
|
|
|
||||||||||
Repurchase agreements |
$ |
51,364,097 |
|
|
$ |
52,626,503 |
|
|
$ |
54,769,643 |
|
|
$ |
55,475,420 |
|
|
$ |
60,221,067 |
|
Other secured financing |
|
— |
|
|
|
914,255 |
|
|
|
903,255 |
|
|
|
729,555 |
|
|
|
909,655 |
|
Debt issued by securitization vehicles |
|
7,502,483 |
|
|
|
6,711,953 |
|
|
|
5,155,633 |
|
|
|
3,935,410 |
|
|
|
3,315,087 |
|
Participations issued |
|
696,944 |
|
|
|
775,432 |
|
|
|
1,049,066 |
|
|
|
641,006 |
|
|
|
315,810 |
|
Liabilities of disposal group held for sale |
|
3,608 |
|
|
|
— |
|
|
|
154,956 |
|
|
|
159,508 |
|
|
|
2,362,690 |
|
Derivative liabilities |
|
379,708 |
|
|
|
826,972 |
|
|
|
881,537 |
|
|
|
912,134 |
|
|
|
900,259 |
|
Payable for unsettled trades |
|
1,995,960 |
|
|
|
1,992,568 |
|
|
|
147,908 |
|
|
|
571,540 |
|
|
|
154,405 |
|
Interest payable |
|
91,962 |
|
|
|
80,870 |
|
|
|
91,176 |
|
|
|
109,586 |
|
|
|
173,721 |
|
Dividends payable |
|
354,027 |
|
|
|
321,423 |
|
|
|
321,142 |
|
|
|
318,986 |
|
|
|
317,714 |
|
Other liabilities |
|
158,560 |
|
|
|
456,388 |
|
|
|
94,423 |
|
|
|
91,421 |
|
|
|
66,721 |
|
Total liabilities |
|
62,547,349 |
|
|
|
64,706,364 |
|
|
|
63,568,739 |
|
|
|
62,944,566 |
|
|
|
68,737,129 |
|
Stockholders’ equity |
|
|
|
|
|
|
|
|
|
||||||||||
Preferred stock, par value |
|
1,536,569 |
|
|
|
1,536,569 |
|
|
|
1,536,569 |
|
|
|
1,536,569 |
|
|
|
1,536,569 |
|
Common stock, par value |
|
16,092 |
|
|
|
14,610 |
|
|
|
14,597 |
|
|
|
14,499 |
|
|
|
14,442 |
|
Additional paid-in capital |
|
21,281,077 |
|
|
|
20,321,952 |
|
|
|
20,313,832 |
|
|
|
20,228,366 |
|
|
|
20,178,692 |
|
Accumulated other comprehensive income (loss) |
|
(4,310,926 |
) |
|
|
(2,465,482 |
) |
|
|
958,410 |
|
|
|
1,638,638 |
|
|
|
1,780,275 |
|
Accumulated deficit |
|
(7,496,061 |
) |
|
|
(7,980,407 |
) |
|
|
(9,653,582 |
) |
|
|
(9,720,270 |
) |
|
|
(9,892,863 |
) |
Total stockholders’ equity |
|
11,026,751 |
|
|
|
11,427,242 |
|
|
|
13,169,826 |
|
|
|
13,697,802 |
|
|
|
13,617,115 |
|
Noncontrolling interests |
|
63,149 |
|
|
|
51,528 |
|
|
|
25,499 |
|
|
|
20,065 |
|
|
|
22,061 |
|
Total equity |
|
11,089,900 |
|
|
|
11,478,770 |
|
|
|
13,195,325 |
|
|
|
13,717,867 |
|
|
|
13,639,176 |
|
Total liabilities and equity |
$ |
73,637,249 |
|
|
$ |
76,185,134 |
|
|
$ |
76,764,064 |
|
|
$ |
76,662,433 |
|
|
$ |
82,376,305 |
|
|
(1) |
Derived from the audited consolidated financial statements at |
(2) |
|
(3) |
Includes 2,936,500,000 shares authorized. Includes 1,609,215,497 shares issued and outstanding at |
|
|||||||||||||||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) |
|||||||||||||||||||
(dollars in thousands, except per share data) |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
|
For the quarters ended |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income |
|
|
|
|
|
|
|
|
|
||||||||||
Interest income |
$ |
645,615 |
|
|
$ |
655,850 |
|
|
$ |
422,780 |
|
|
$ |
412,972 |
|
|
$ |
383,906 |
|
Interest expense |
|
170,475 |
|
|
|
74,922 |
|
|
|
61,785 |
|
|
|
50,438 |
|
|
|
61,047 |
|
Net interest income |
|
475,140 |
|
|
|
580,928 |
|
|
|
360,995 |
|
|
|
362,534 |
|
|
|
322,859 |
|
Net servicing income |
|
|
|
|
|
|
|
|
|
||||||||||
Servicing and related income |
|
55,685 |
|
|
|
34,715 |
|
|
|
31,322 |
|
|
|
17,948 |
|
|
|
10,519 |
|
Servicing and related expense |
|
5,949 |
|
|
|
3,757 |
|
|
|
4,290 |
|
|
|
3,012 |
|
|
|
2,603 |
|
Net servicing income |
|
49,736 |
|
|
|
30,958 |
|
|
|
27,032 |
|
|
|
14,936 |
|
|
|
7,916 |
|
Other income (loss) |
|
|
|
|
|
|
|
|
|
||||||||||
Net gains (losses) on investments and other |
|
(615,216 |
) |
|
|
(159,804 |
) |
|
|
(40,473 |
) |
|
|
102,819 |
|
|
|
20,207 |
|
Net gains (losses) on derivatives |
|
1,015,643 |
|
|
|
1,642,028 |
|
|
|
135,359 |
|
|
|
84,950 |
|
|
|
(581,962 |
) |
Loan loss (provision) reversal |
|
26,913 |
|
|
|
(608 |
) |
|
|
(194 |
) |
|
|
6,134 |
|
|
|
(494 |
) |
Business divestiture-related gains (losses) |
|
(23,955 |
) |
|
|
(354 |
) |
|
|
(16,514 |
) |
|
|
(14,009 |
) |
|
|
1,527 |
|
Other, net |
|
(5,486 |
) |
|
|
3,058 |
|
|
|
(415 |
) |
|
|
1,285 |
|
|
|
(6,241 |
) |
Total other income (loss) |
|
397,899 |
|
|
|
1,484,320 |
|
|
|
77,763 |
|
|
|
181,179 |
|
|
|
(566,963 |
) |
General and administrative expenses |
|
|
|
|
|
|
|
|
|
||||||||||
Compensation expense |
|
22,243 |
|
|
|
33,002 |
|
|
|
27,061 |
|
|
|
27,859 |
|
|
|
32,013 |
|
Other general and administrative expenses |
|
13,795 |
|
|
|
12,762 |
|
|
|
13,640 |
|
|
|
16,023 |
|
|
|
21,513 |
|
Total general and administrative expenses |
|
36,038 |
|
|
|
45,764 |
|
|
|
40,701 |
|
|
|
43,882 |
|
|
|
53,526 |
|
Income (loss) before income taxes |
|
886,737 |
|
|
|
2,050,442 |
|
|
|
425,089 |
|
|
|
514,767 |
|
|
|
(289,714 |
) |
Income taxes |
|
23,420 |
|
|
|
26,548 |
|
|
|
6,629 |
|
|
|
(6,767 |
) |
|
|
5,134 |
|
Net income (loss) |
|
863,317 |
|
|
|
2,023,894 |
|
|
|
418,460 |
|
|
|
521,534 |
|
|
|
(294,848 |
) |
Net income (loss) attributable to noncontrolling interests |
|
(3,379 |
) |
|
|
1,639 |
|
|
|
2,979 |
|
|
|
2,290 |
|
|
|
794 |
|
Net income (loss) attributable to Annaly |
|
866,696 |
|
|
|
2,022,255 |
|
|
|
415,481 |
|
|
|
519,244 |
|
|
|
(295,642 |
) |
Dividends on preferred stock |
|
26,883 |
|
|
|
26,883 |
|
|
|
26,883 |
|
|
|
26,883 |
|
|
|
26,883 |
|
Net income (loss) available (related) to common stockholders |
$ |
839,813 |
|
|
$ |
1,995,372 |
|
|
$ |
388,598 |
|
|
$ |
492,361 |
|
|
$ |
(322,525 |
) |
Net income (loss) per share available (related) to common stockholders |
|
|
|
|
|
|
|
|
|||||||||||
Basic |
$ |
0.55 |
|
|
$ |
1.37 |
|
|
$ |
0.27 |
|
|
$ |
0.34 |
|
|
$ |
(0.23 |
) |
Diluted |
$ |
0.55 |
|
|
$ |
1.36 |
|
|
$ |
0.27 |
|
|
$ |
0.34 |
|
|
$ |
(0.23 |
) |
Weighted average number of common shares outstanding |
|
|
|
|
|
|
|
|
|||||||||||
Basic |
|
1,522,436,766 |
|
|
|
1,461,363,637 |
|
|
|
1,454,138,154 |
|
|
|
1,445,315,914 |
|
|
|
1,410,239,138 |
|
Diluted |
|
1,523,595,000 |
|
|
|
1,462,451,965 |
|
|
|
1,455,411,503 |
|
|
|
1,446,357,867 |
|
|
|
1,410,239,138 |
|
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
$ |
863,317 |
|
|
$ |
2,023,894 |
|
|
$ |
418,460 |
|
|
$ |
521,534 |
|
|
$ |
(294,848 |
) |
Unrealized gains (losses) on available-for-sale securities |
|
(2,503,250 |
) |
|
|
(3,568,679 |
) |
|
|
(685,699 |
) |
|
|
(113,451 |
) |
|
|
(191,541 |
) |
Reclassification adjustment for net (gains) losses included in net income (loss) |
|
657,806 |
|
|
|
144,787 |
|
|
|
5,471 |
|
|
|
(28,186 |
) |
|
|
(30,415 |
) |
Other comprehensive income (loss) |
|
(1,845,444 |
) |
|
|
(3,423,892 |
) |
|
|
(680,228 |
) |
|
|
(141,637 |
) |
|
|
(221,956 |
) |
Comprehensive income (loss) |
|
(982,127 |
) |
|
|
(1,399,998 |
) |
|
|
(261,768 |
) |
|
|
379,897 |
|
|
|
(516,804 |
) |
Comprehensive income (loss) attributable to noncontrolling interests |
|
(3,379 |
) |
|
|
1,639 |
|
|
|
2,979 |
|
|
|
2,290 |
|
|
|
794 |
|
Comprehensive income (loss) attributable to Annaly |
|
(978,748 |
) |
|
|
(1,401,637 |
) |
|
|
(264,747 |
) |
|
|
377,607 |
|
|
|
(517,598 |
) |
Dividends on preferred stock |
|
26,883 |
|
|
|
26,883 |
|
|
|
26,883 |
|
|
|
26,883 |
|
|
|
26,883 |
|
Comprehensive income (loss) attributable to common stockholders |
$ |
(1,005,631 |
) |
|
$ |
(1,428,520 |
) |
|
$ |
(291,630 |
) |
|
$ |
350,724 |
|
|
$ |
(544,481 |
) |
|
|
|||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) |
|||||||
(dollars in thousands, except per share data) |
|||||||
|
For the six months ended |
||||||
|
|
|
|
||||
|
(unaudited) |
|
(unaudited) |
||||
Net interest income |
|
|
|
||||
Interest income |
$ |
1,301,465 |
|
|
$ |
1,147,284 |
|
Interest expense |
|
245,397 |
|
|
|
137,020 |
|
Net interest income |
|
1,056,068 |
|
|
|
1,010,264 |
|
Net servicing income |
|
|
|
||||
Servicing and related income |
|
90,400 |
|
|
|
19,748 |
|
Servicing and related expense |
|
9,706 |
|
|
|
4,900 |
|
Net servicing income |
|
80,694 |
|
|
|
14,848 |
|
Other income (loss) |
|
|
|
||||
Net gains (losses) on investments and other |
|
(775,020 |
) |
|
|
58,612 |
|
Net gains (losses) on derivatives |
|
2,657,671 |
|
|
|
587,421 |
|
Loan loss (provision) reversal |
|
26,305 |
|
|
|
139,126 |
|
Business divestiture-related gains (losses) |
|
(24,309 |
) |
|
|
(248,036 |
) |
Other, net |
|
(2,428 |
) |
|
|
295 |
|
Total other income (loss) |
|
1,882,219 |
|
|
|
537,418 |
|
General and administrative expenses |
|
|
|
||||
Compensation expense |
|
55,245 |
|
|
|
63,531 |
|
Other general and administrative expenses |
|
26,557 |
|
|
|
37,900 |
|
Total general and administrative expenses |
|
81,802 |
|
|
|
101,431 |
|
Income (loss) before income taxes |
|
2,937,179 |
|
|
|
1,461,099 |
|
Income taxes |
|
49,968 |
|
|
|
4,813 |
|
Net income (loss) |
|
2,887,211 |
|
|
|
1,456,286 |
|
Net income (loss) attributable to noncontrolling interests |
|
(1,740 |
) |
|
|
1,115 |
|
Net income (loss) attributable to Annaly |
|
2,888,951 |
|
|
|
1,455,171 |
|
Dividends on preferred stock |
|
53,766 |
|
|
|
53,766 |
|
Net income (loss) available (related) to common stockholders |
$ |
2,835,185 |
|
|
$ |
1,401,405 |
|
Net income (loss) per share available (related) to common stockholders |
|
|
|||||
Basic |
$ |
1.90 |
|
|
$ |
1.00 |
|
Diluted |
$ |
1.90 |
|
|
$ |
1.00 |
|
Weighted average number of common shares outstanding |
|
|
|||||
Basic |
|
1,492,068,912 |
|
|
|
1,404,755,496 |
|
Diluted |
|
1,493,254,890 |
|
|
|
1,405,764,272 |
|
Other comprehensive income (loss) |
|
|
|||||
Net income (loss) |
$ |
2,887,211 |
|
|
$ |
1,456,286 |
|
Unrealized gains (losses) on available-for-sale securities |
|
(6,071,929 |
) |
|
|
(1,620,468 |
) |
Reclassification adjustment for net (gains) losses included in net income (loss) |
|
802,593 |
|
|
|
26,408 |
|
Other comprehensive income (loss) |
|
(5,269,336 |
) |
|
|
(1,594,060 |
) |
Comprehensive income (loss) |
|
(2,382,125 |
) |
|
|
(137,774 |
) |
Comprehensive income (loss) attributable to noncontrolling interests |
|
(1,740 |
) |
|
|
1,115 |
|
Comprehensive income (loss) attributable to Annaly |
|
(2,380,385 |
) |
|
|
(138,889 |
) |
Dividends on preferred stock |
|
53,766 |
|
|
|
53,766 |
|
Comprehensive income (loss) attributable to common stockholders |
$ |
(2,434,151 |
) |
|
$ |
(192,655 |
) |
|
|
|
|
Key Financial Data
The following table presents key metrics of the Company’s portfolio, liabilities and hedging positions, and performance as of and for the quarters ended
|
|
|
|
|
|
||||||
Portfolio related metrics |
|
|
|
|
|
||||||
|
|
97 |
% |
|
|
97 |
% |
|
|
98 |
% |
Adjustable-rate and floating-rate |
|
3 |
% |
|
|
3 |
% |
|
|
2 |
% |
Weighted average experienced CPR for the period |
|
14.9 |
% |
|
|
16.7 |
% |
|
|
26.4 |
% |
Weighted average projected long-term CPR at period-end |
|
7.7 |
% |
|
|
9.5 |
% |
|
|
12.9 |
% |
Liabilities and hedging metrics |
|
|
|
|
|
||||||
Weighted average days to maturity on repurchase agreements outstanding at period-end |
|
47 |
|
|
|
68 |
|
|
|
88 |
|
Hedge ratio (1) |
|
107 |
% |
|
|
109 |
% |
|
|
75 |
% |
Weighted average pay rate on interest rate swaps at period-end (2) |
|
1.16 |
% |
|
|
0.70 |
% |
|
|
0.81 |
% |
Weighted average receive rate on interest rate swaps at period-end (2) |
|
1.65 |
% |
|
|
0.50 |
% |
|
|
0.34 |
% |
Weighted average net rate on interest rate swaps at period-end (2) |
|
(0.49 |
%) |
|
|
0.20 |
% |
|
|
0.47 |
% |
GAAP leverage at period-end (3) |
5.4:1 |
|
5.3:1 |
|
4.7:1 |
||||||
GAAP capital ratio at period-end (4) |
|
15.1 |
% |
|
|
15.1 |
% |
|
|
16.6 |
% |
Performance related metrics |
|
|
|
|
|
||||||
Book value per common share |
$ |
5.90 |
|
|
$ |
6.77 |
|
|
$ |
8.37 |
|
GAAP net income (loss) per average common share (5) |
$ |
0.55 |
|
|
$ |
1.37 |
|
|
$ |
(0.23 |
) |
Annualized GAAP return (loss) on average equity |
|
30.60 |
% |
|
|
65.62 |
% |
|
|
(8.51 |
%) |
Net interest margin (6) |
|
2.64 |
% |
|
|
3.20 |
% |
|
|
1.66 |
% |
Average yield on interest earning assets (7) |
|
3.58 |
% |
|
|
3.61 |
% |
|
|
1.97 |
% |
Average GAAP cost of interest bearing liabilities (8) |
|
1.12 |
% |
|
|
0.48 |
% |
|
|
0.35 |
% |
Net interest spread |
|
2.46 |
% |
|
|
3.13 |
% |
|
|
1.62 |
% |
Dividend declared per common share |
$ |
0.22 |
|
|
$ |
0.22 |
|
|
$ |
0.22 |
|
Annualized dividend yield (9) |
|
14.89 |
% |
|
|
12.50 |
% |
|
|
9.91 |
% |
Non-GAAP metrics * |
|
|
|
|
|
||||||
Earnings available for distribution per average common share (5) |
$ |
0.30 |
|
|
$ |
0.28 |
|
|
$ |
0.30 |
|
Annualized EAD return on average equity (excluding PAA) |
|
17.49 |
% |
|
|
14.01 |
% |
|
|
13.05 |
% |
Economic leverage at period-end (3) |
6.6:1 |
|
6.4:1 |
|
5.8:1 |
||||||
Economic capital ratio at period end (4) |
|
13.0 |
% |
|
|
13.1 |
% |
|
|
14.3 |
% |
Net interest margin (excluding PAA) (6) |
|
2.20 |
% |
|
|
2.04 |
% |
|
|
2.09 |
% |
Average yield on interest earning assets (excluding PAA) (7) |
|
2.87 |
% |
|
|
2.62 |
% |
|
|
2.76 |
% |
Average economic cost of interest bearing liabilities (8) |
|
1.11 |
% |
|
|
0.89 |
% |
|
|
0.83 |
% |
Net interest spread (excluding PAA) |
|
1.76 |
% |
|
|
1.73 |
% |
|
|
1.93 |
% |
* |
Represents a non-GAAP financial measure. Please refer to the "Non-GAAP Financial Measures" section for additional information. |
(1) |
Measures total notional balances of interest rate swaps, interest rate swaptions (excluding receiver swaptions) and futures relative to repurchase agreements, other secured financing and cost basis of TBA derivatives outstanding; excludes MSR and the effects of term financing, both of which serve to reduce interest rate risk. Additionally, the hedge ratio does not take into consideration differences in duration between assets and liabilities. |
(2) |
Excludes forward starting swaps. |
(3) |
GAAP leverage is computed as the sum of repurchase agreements, other secured financing, debt issued by securitization vehicles, participations issued and mortgages payable divided by total equity. Economic leverage is computed as the sum of recourse debt, cost basis of to-be-announced ("TBA") and CMBX derivatives outstanding, and net forward purchases (sales) of investments divided by total equity. Recourse debt consists of repurchase agreements and other secured financing (excluding certain non-recourse credit facilities). Certain credit facilities (included within other secured financing), debt issued by securitization vehicles, participations issued, and mortgages payable are non-recourse to the Company and are excluded from economic leverage. |
(4) |
GAAP capital ratio is computed as total equity divided by total assets. Economic capital ratio is computed as total equity divided by total economic assets. Total economic assets include the implied market value of TBA derivatives and are net of debt issued by securitization vehicles. |
(5) |
Net of dividends on preferred stock. |
(6) |
Net interest margin represents interest income less interest expense divided by average interest earning assets. Net interest margin (excluding PAA) represents the sum of interest income (excluding PAA) plus TBA dollar roll income and CMBX coupon income less interest expense and the net interest component of interest rate swaps divided by the sum of average interest earning assets plus average TBA contract and CMBX balances. |
(7) |
Average yield on interest earning assets represents annualized interest income divided by average interest earning assets. Average interest earning assets reflects the average amortized cost of our investments during the period. Average yield on interest earning assets (excluding PAA) is calculated using annualized interest income (excluding PAA). |
(8) |
Average GAAP cost of interest bearing liabilities represents annualized interest expense divided by average interest bearing liabilities. Average interest bearing liabilities reflects the average balances during the period. Average economic cost of interest bearing liabilities represents annualized economic interest expense divided by average interest bearing liabilities. Economic interest expense is comprised of GAAP interest expense and the net interest component of interest rate swaps. |
(9) |
Based on the closing price of the Company’s common stock of |
The following table contains additional information on our investment portfolio as of the dates presented:
|
For the quarters ended |
|||||||
|
|
|
|
|
|
|||
Agency mortgage-backed securities |
$ |
55,593,336 |
|
$ |
57,787,141 |
|
$ |
66,468,519 |
Residential credit risk transfer securities |
|
965,714 |
|
|
845,809 |
|
|
827,328 |
Non-agency mortgage-backed securities |
|
2,026,658 |
|
|
1,737,333 |
|
|
1,582,323 |
Commercial mortgage-backed securities |
|
457,026 |
|
|
357,354 |
|
|
154,165 |
Total securities |
$ |
59,042,734 |
|
$ |
60,727,637 |
|
$ |
69,032,335 |
Residential mortgage loans |
$ |
1,486,811 |
|
$ |
1,650,151 |
|
$ |
1,029,929 |
Residential mortgage loan warehouse facility |
|
322 |
|
|
— |
|
|
— |
Corporate debt |
|
— |
|
|
1,967,667 |
|
|
2,066,709 |
Corporate debt, held for sale |
|
— |
|
|
— |
|
|
466,370 |
Total loans, net |
$ |
1,487,133 |
|
$ |
3,617,818 |
|
$ |
3,563,008 |
Mortgage servicing rights |
$ |
1,421,420 |
|
$ |
1,108,937 |
|
$ |
202,616 |
Interests in MSR |
$ |
83,622 |
|
$ |
85,653 |
|
$ |
49,035 |
Agency mortgage-backed securities transferred or pledged to securitization vehicles |
$ |
458,268 |
|
$ |
544,991 |
|
$ |
605,163 |
Residential mortgage loans transferred or pledged to securitization vehicles |
|
8,418,979 |
|
|
7,264,316 |
|
|
3,467,993 |
Assets transferred or pledged to securitization vehicles |
$ |
8,877,247 |
|
$ |
7,809,307 |
|
$ |
4,073,156 |
Assets of disposal group held for sale |
$ |
97,414 |
|
$ |
— |
|
$ |
3,302,001 |
Total investment portfolio |
$ |
71,009,570 |
|
$ |
73,349,352 |
|
$ |
80,222,151 |
|
Non-GAAP Financial Measures
To supplement its consolidated financial statements, which are prepared and presented in accordance with
- earnings available for distribution (“EAD”);
- earnings available for distribution attributable to common stockholders;
- earnings available for distribution per average common share;
- annualized EAD return on average equity;
- economic leverage;
- economic capital ratio;
- interest income (excluding PAA);
- economic interest expense;
- economic net interest income (excluding PAA);
- average yield on interest earning assets (excluding PAA);
- average economic cost of interest bearing liabilities;
- net interest margin (excluding PAA); and
- net interest spread (excluding PAA).
These measures should not be considered a substitute for, or superior to, financial measures computed in accordance with GAAP. While intended to offer a fuller understanding of the Company’s results and operations, non-GAAP financial measures also have limitations. For example, the Company may calculate its non-GAAP metrics, such as earnings available for distribution, or the PAA, differently than its peers making comparative analysis difficult. Additionally, in the case of non-GAAP measures that exclude the PAA, the amount of amortization expense excluding the PAA is not necessarily representative of the amount of future periodic amortization nor is it indicative of the term over which the Company will amortize the remaining unamortized premium. Changes to actual and estimated prepayments will impact the timing and amount of premium amortization and, as such, both GAAP and non-GAAP results.
These non-GAAP measures provide additional detail to enhance investor understanding of the Company’s period-over-period operating performance and business trends, as well as for assessing the Company’s performance versus that of industry peers. Additional information pertaining to the Company’s use of these non-GAAP financial measures, including discussion of how each such measure may be useful to investors, and reconciliations to their most directly comparable GAAP results are provided below.
Earnings available for distribution, earnings available for distribution attributable to common stockholders, earnings available for distribution per average common share and annualized EAD return on average equity
The Company's principal business objective is to generate net income for distribution to its stockholders and to preserve capital through prudent selection of investments and continuous management of its portfolio. The Company generates net income by earning a net interest spread on its investment portfolio, which is a function of interest income from its investment portfolio less financing, hedging and operating costs. Earnings available for distribution, which is defined as the sum of (a) economic net interest income, (b) TBA dollar roll income and CMBX coupon income, (c) net servicing income less realized amortization of MSR, (d) other income (loss) (excluding depreciation expense related to commercial real estate and amortization of intangibles, non-EAD income allocated to equity method investments and other non-EAD components of other income (loss)), (e) general and administrative expenses (excluding transaction expenses and non-recurring items), and (f) income taxes (excluding the income tax effect of non-EAD income (loss) items) and excludes (g) the premium amortization adjustment ("PAA") representing the cumulative impact on prior periods, but not the current period, of quarter-over-quarter changes in estimated long-term prepayment speeds related to the Company’s Agency mortgage-backed securities is used by the Company's management and, the Company believes, used by analysts and investors to measure its progress in achieving its principal business objective.
The Company seeks to fulfill this objective through a variety of factors including portfolio construction, the degree of market risk exposure and related hedge profile, and the use and forms of leverage, all while operating within the parameters of the Company's capital allocation policy and risk governance framework.
The Company believes these non-GAAP measures provide management and investors with additional details regarding the Company’s underlying operating results and investment portfolio trends by (i) making adjustments to account for the disparate reporting of changes in fair value where certain instruments are reflected in GAAP net income (loss) while others are reflected in other comprehensive income (loss) and (ii) by excluding certain unrealized, non-cash or episodic components of GAAP net income (loss) in order to provide additional transparency into the operating performance of the Company’s portfolio. In addition, EAD serves as a useful indicator for investors in evaluating the Company's performance and ability to pay dividends. Annualized EAD return on average equity, which is calculated by dividing earnings available for distribution over average stockholders’ equity, provides investors with additional detail on the earnings available for distribution generated by the Company’s invested equity capital.
The following table presents a reconciliation of GAAP financial results to non-GAAP earnings available for distribution for the periods presented:
|
For the quarters ended |
||||||||||
|
|
|
|
|
|
||||||
|
(dollars in thousands, except per share data) |
||||||||||
GAAP net income (loss) |
$ |
863,317 |
|
|
$ |
2,023,894 |
|
|
$ |
(294,848 |
) |
Net income (loss) attributable to noncontrolling interests |
|
(3,379 |
) |
|
|
1,639 |
|
|
|
794 |
|
Net income (loss) attributable to Annaly |
|
866,696 |
|
|
|
2,022,255 |
|
|
|
(295,642 |
) |
Adjustments to exclude reported realized and unrealized (gains) losses |
|
|
|
|
|
||||||
Net (gains) losses on investments and other |
|
615,216 |
|
|
|
159,804 |
|
|
|
(20,207 |
) |
Net (gains) losses on derivatives (1) |
|
(1,014,651 |
) |
|
|
(1,704,569 |
) |
|
|
498,875 |
|
Loan loss provision (reversal) (2) |
|
(29,380 |
) |
|
|
812 |
|
|
|
1,078 |
|
Business divestiture-related (gains) losses |
|
23,955 |
|
|
|
354 |
|
|
|
(1,527 |
) |
Other adjustments |
|||||||||||
Depreciation expense related to commercial real estate and amortization of intangibles (3) |
|
1,302 |
|
|
|
1,130 |
|
|
|
5,635 |
|
Non-EAD (income) loss allocated to equity method investments (4) |
|
(3,270 |
) |
|
|
(9,920 |
) |
|
|
3,141 |
|
Transaction expenses and non-recurring items (5) |
|
1,751 |
|
|
|
3,350 |
|
|
|
1,150 |
|
Income tax effect of non-EAD income (loss) items |
|
28,841 |
|
|
|
27,091 |
|
|
|
7,147 |
|
TBA dollar roll income and CMBX coupon income (6) |
|
161,673 |
|
|
|
129,492 |
|
|
|
111,592 |
|
MSR amortization (7) |
|
(33,810 |
) |
|
|
(19,652 |
) |
|
|
(13,491 |
) |
Plus: |
|
|
|
|
|
||||||
Premium amortization adjustment cost (benefit) |
|
(127,521 |
) |
|
|
(179,516 |
) |
|
|
153,607 |
|
Earnings available for distribution * |
|
490,802 |
|
|
|
430,631 |
|
|
|
451,358 |
|
Dividends on preferred stock |
|
26,883 |
|
|
|
26,883 |
|
|
|
26,883 |
|
Earnings available for distribution attributable to common stockholders * |
$ |
463,919 |
|
|
$ |
403,748 |
|
|
$ |
424,475 |
|
GAAP net income (loss) per average common share |
$ |
0.55 |
|
|
$ |
1.37 |
|
|
$ |
(0.23 |
) |
Earnings available for distribution per average common share * |
$ |
0.30 |
|
|
$ |
0.28 |
|
|
$ |
0.30 |
|
Annualized GAAP return (loss) on average equity |
|
30.60 |
% |
|
|
65.62 |
% |
|
|
(8.51 |
%) |
Annualized EAD return on average equity * |
|
17.49 |
% |
|
|
14.01 |
% |
|
|
13.05 |
% |
* |
Represents a non-GAAP financial measure. |
||
(1) |
The adjustment to add back Net (gains) losses on derivatives does not include the net interest component of interest rate swaps which is reflected in earnings available for distribution. The net interest component of interest rate swaps totaled |
||
(2) |
Includes |
||
(3) |
Includes depreciation and amortization expense related to equity method investments. |
||
(4) |
The Company excludes non-EAD (income) loss allocated to equity method investments, which represents the unrealized (gains) losses allocated to equity interests in a portfolio of MSR, which is a component of Other, net. |
||
(5) |
The quarters ended |
||
(6) |
TBA dollar roll income and CMBX coupon income each represent a component of Net gains (losses) on derivatives. CMBX coupon income totaled |
||
(7) |
MSR amortization utilizes purchase date cash flow assumptions and actual unpaid principal balances and is calculated as the difference between projected MSR yield income and net servicing income for the period. |
From time to time, the Company enters into TBA forward contracts as an alternate means of investing in and financing Agency mortgage-backed securities. A TBA contract is an agreement to purchase or sell, for future delivery, an Agency mortgage-backed security with a specified issuer, term and coupon. A TBA dollar roll represents a transaction where TBA contracts with the same terms but different settlement dates are simultaneously bought and sold. The TBA contract settling in the later month typically prices at a discount to the earlier month contract with the difference in price commonly referred to as the "drop". The drop is a reflection of the expected net interest income from an investment in similar Agency mortgage-backed securities, net of an implied financing cost, that would be foregone as a result of settling the contract in the later month rather than in the earlier month. The drop between the current settlement month price and the forward settlement month price occurs because in the TBA dollar roll market, the party providing the financing is the party that would retain all principal and interest payments accrued during the financing period. Accordingly, TBA dollar roll income generally represents the economic equivalent of the net interest income earned on the underlying Agency mortgage-backed security less an implied financing cost.
TBA dollar roll transactions are accounted for under GAAP as a series of derivatives transactions. The fair value of TBA derivatives is based on methods similar to those used to value Agency mortgage-backed securities. The Company records TBA derivatives at fair value on its Consolidated Statements of Financial Condition and recognizes periodic changes in fair value in Net gains (losses) on derivatives in the Consolidated Statements of Comprehensive Income (Loss), which includes both unrealized and realized gains and losses on derivatives.
TBA dollar roll income is calculated as the difference in price between two TBA contracts with the same terms but different settlement dates multiplied by the notional amount of the TBA contract. Although accounted for as derivatives, TBA dollar rolls capture the economic equivalent of net interest income, or carry, on the underlying Agency mortgage-backed security (interest income less an implied cost of financing). TBA dollar roll income is reported as a component of Net gains (losses) on derivatives in the Consolidated Statements of Comprehensive Income (Loss).
The CMBX index is a synthetic tradable index referencing a basket of 25 commercial mortgage-backed securities ("CMBS") of a particular rating and vintage. The CMBX index allows investors to take a long exposure (referred to as selling protection) or short exposure (referred to as buying protection) on the respective basket of CMBS securities and is structured as a "pay-as-you-go" contract whereby the protection buyer pays to the protection seller a standardized running coupon on the contracted notional amount. The Company reports income (expense) on CMBX positions in Net gains (losses) on derivatives in the Consolidated Statements of Comprehensive Income (Loss). The coupon payments received or paid on CMBX positions are equivalent to interest income (expense) and therefore included in earnings available for distribution.
Premium Amortization Expense
In accordance with GAAP, the Company amortizes or accretes premiums or discounts into interest income for its Agency mortgage-backed securities, excluding interest-only securities, multifamily and reverse mortgages, taking into account estimates of future principal prepayments in the calculation of the effective yield. The Company recalculates the effective yield as differences between anticipated and actual prepayments occur. Using third-party model and market information to project future cash flows and expected remaining lives of securities, the effective interest rate determined for each security is applied as if it had been in place from the date of the security’s acquisition. The amortized cost of the security is then adjusted to the amount that would have existed had the new effective yield been applied since the acquisition date. The adjustment to amortized cost is offset with a charge or credit to interest income. Changes in interest rates and other market factors will impact prepayment speed projections and the amount of premium amortization recognized in any given period.
The Company’s GAAP metrics include the unadjusted impact of amortization and accretion associated with this method. Certain of the Company’s non-GAAP metrics exclude the effect of the PAA, which quantifies the component of premium amortization representing the cumulative impact on prior periods, but not the current period, of quarter-over-quarter changes in estimated long-term CPR.
The following table illustrates the impact of the PAA on premium amortization expense for the Company’s
|
For the quarters ended |
|||||||||
|
|
|
|
|
|
|||||
|
(dollars in thousands) |
|||||||||
Premium amortization expense (accretion) |
$ |
(4,869 |
) |
|
$ |
(25,353 |
) |
|
$ |
320,108 |
Less: PAA cost (benefit) |
|
(127,521 |
) |
|
|
(179,516 |
) |
|
|
153,607 |
Premium amortization expense (excluding PAA) |
$ |
122,652 |
|
|
$ |
154,163 |
|
|
$ |
166,501 |
|
Economic leverage and economic capital ratios
The Company uses capital coupled with borrowed funds to invest primarily in real estate related investments, earning the spread between the yield on its assets and the cost of its borrowings and hedging activities. The Company’s capital structure is designed to offer an efficient complement of funding sources to generate positive risk-adjusted returns for its stockholders while maintaining appropriate liquidity to support its business and meet the Company’s financial obligations under periods of market stress. To maintain its desired capital profile, the Company utilizes a mix of debt and equity funding. Debt funding may include the use of repurchase agreements, loans, securitizations, participations issued, lines of credit, asset backed lending facilities, corporate bond issuance, convertible bonds, mortgages payable or other liabilities. Equity capital primarily consists of common and preferred stock.
The Company’s economic leverage ratio is computed as the sum of recourse debt, cost basis of TBA and CMBX derivatives outstanding, and net forward purchases (sales) of investments divided by total equity. Recourse debt consists of repurchase agreements and other secured financing (excluding certain non-recourse credit facilities). Certain credit facilities (included within other secured financing), debt issued by securitization vehicles, participations issued, and mortgages payable are non-recourse to the Company and are excluded from economic leverage.
The following table presents a reconciliation of GAAP debt to economic debt for purposes of calculating the Company’s economic leverage ratio for the periods presented:
|
As of |
||||||||||
|
|
|
|
|
|
||||||
Economic leverage ratio reconciliation |
(dollars in thousands) |
||||||||||
Repurchase agreements |
$ |
51,364,097 |
|
|
$ |
52,626,503 |
|
|
$ |
60,221,067 |
|
Other secured financing |
|
— |
|
|
|
914,255 |
|
|
|
909,655 |
|
Debt issued by securitization vehicles |
|
7,502,483 |
|
|
|
6,711,953 |
|
|
|
3,315,087 |
|
Participations issued |
|
696,944 |
|
|
|
775,432 |
|
|
|
315,810 |
|
Debt included in liabilities of disposal group held for sale |
|
— |
|
|
|
— |
|
|
|
2,306,633 |
|
Total GAAP debt |
$ |
59,563,524 |
|
|
$ |
61,028,143 |
|
|
$ |
67,068,252 |
|
Less Non-Recourse Debt: |
|
|
|
|
|
||||||
Credit facilities (1) |
$ |
— |
|
|
$ |
(914,255 |
) |
|
$ |
(909,655 |
) |
Debt issued by securitization vehicles |
|
(7,502,483 |
) |
|
|
(6,711,953 |
) |
|
|
(3,315,087 |
) |
Participations issued |
|
(696,944 |
) |
|
|
(775,432 |
) |
|
|
(315,810 |
) |
Non-recourse debt included in liabilities of disposal group held for sale |
|
— |
|
|
|
— |
|
|
|
(2,035,982 |
) |
Total recourse debt |
$ |
51,364,097 |
|
|
$ |
52,626,503 |
|
|
$ |
60,491,718 |
|
Plus / (Less): |
|
|
|
|
|
||||||
Cost basis of TBA and CMBX derivatives |
$ |
19,723,326 |
|
|
$ |
19,006,949 |
|
|
$ |
18,107,549 |
|
Payable for unsettled trades |
|
1,995,960 |
|
|
|
1,992,568 |
|
|
|
154,405 |
|
Receivable for unsettled trades |
|
(434,227 |
) |
|
|
(407,225 |
) |
|
|
(14,336 |
) |
Economic debt * |
$ |
72,649,156 |
|
|
$ |
73,218,795 |
|
|
$ |
78,739,336 |
|
Total equity |
$ |
11,089,900 |
|
|
$ |
11,478,770 |
|
|
$ |
13,639,176 |
|
Economic leverage ratio * |
6.6:1 |
|
6.4:1 |
|
5.8:1 |
||||||
|
|
|
|
|
|
||||||
* Represents a non-GAAP financial measure. (1) Included in Other secured financing in the Company’s Consolidated Statements of Financial Condition.
|
The following table presents a reconciliation of GAAP total assets to economic total assets for purposes of calculating the Company’s economic capital ratio for the periods presented:
|
As of |
||||||||||
|
|
|
|
|
|
||||||
Economic capital ratio reconciliation |
(dollars in thousands) |
||||||||||
Total GAAP assets |
$ |
73,637,249 |
|
|
$ |
76,185,134 |
|
|
$ |
82,376,305 |
|
Less: |
|
|
|
|
|
||||||
Gross unrealized gains on TBA derivatives (1) |
|
(60,661 |
) |
|
|
(24,757 |
) |
|
|
(31,943 |
) |
Debt issued by securitization vehicles (2) |
|
(7,502,483 |
) |
|
|
(6,711,953 |
) |
|
|
(4,925,196 |
) |
Plus: |
|
|
|
|
|
||||||
Implied market value of TBA derivatives |
|
19,282,979 |
|
|
|
18,284,708 |
|
|
|
17,691,150 |
|
Total economic assets * |
$ |
85,357,084 |
|
|
$ |
87,733,132 |
|
|
$ |
95,110,316 |
|
Total equity |
$ |
11,089,900 |
|
|
$ |
11,478,770 |
|
|
$ |
13,639,176 |
|
Economic capital ratio (3) * |
|
13.0 |
% |
|
|
13.1 |
% |
|
|
14.3 |
% |
|
|
|
|
|
|
* |
Represents a non-GAAP financial measure. |
(1) |
Included in Derivative assets in the Company’s Consolidated Statements of Financial Condition. |
(2) |
Includes debt issued by securitization vehicles reported in Liabilities of disposal group held for sale in the Company's Consolidated Statements of Financial Condition. |
(3) |
Economic capital ratio is computed as total equity divided by total economic assets. |
Interest income (excluding PAA), economic interest expense and economic net interest income (excluding PAA)
Interest income (excluding PAA) represents interest income excluding the effect of the PAA, and serves as the basis for deriving average yield on interest earning assets (excluding PAA), net interest spread (excluding PAA) and net interest margin (excluding PAA), which are discussed below. The Company believes this measure provides management and investors with additional detail to enhance their understanding of the Company’s operating results and trends by excluding the component of premium amortization expense representing the cumulative impact on prior periods, but not the current period, of quarter-over-quarter changes in estimated long-term prepayment speeds related to the Company’s Agency mortgage-backed securities (other than interest-only securities, multifamily and reverse mortgages), which can obscure underlying trends in the performance of the portfolio.
Economic interest expense includes GAAP interest expense and the net interest component of interest rate swaps. The Company uses interest rate swaps to manage its exposure to changing interest rates on its repurchase agreements by economically hedging cash flows associated with these borrowings. Accordingly, adding the net interest component of interest rate swaps to interest expense, as computed in accordance with GAAP, reflects the total contractual interest expense and thus, provides investors with additional information about the cost of the Company's financing strategy. The Company may use market agreed coupon (“MAC”) interest rate swaps in which the Company may receive or make a payment at the time of entering into such interest rate swap to compensate for the off-market nature of such interest rate swap. In accordance with GAAP, upfront payments associated with MAC interest rate swaps are not reflected in the net interest component of interest rate swaps in the Company's Consolidated Statements of Comprehensive Income (Loss). The Company did not enter into any MAC interest rate swaps during the quarter ended
Similarly, economic net interest income (excluding PAA), as computed below, provides investors with additional information to enhance their understanding of the net economics of our primary business operations.
|
For the quarters ended |
|||||||||
|
|
|
|
|
|
|||||
Interest income (excluding PAA) reconciliation |
(dollars in thousands) |
|||||||||
GAAP interest income |
$ |
645,615 |
|
|
$ |
655,850 |
|
|
$ |
383,906 |
Premium amortization adjustment |
|
(127,521 |
) |
|
|
(179,516 |
) |
|
|
153,607 |
Interest income (excluding PAA) * |
$ |
518,094 |
|
|
$ |
476,334 |
|
|
$ |
537,513 |
Economic interest expense reconciliation |
|
|
|
|
|
|||||
GAAP interest expense |
$ |
170,475 |
|
|
$ |
74,922 |
|
|
$ |
61,047 |
Add: |
|
|
|
|
|
|||||
Net interest component of interest rate swaps |
|
(992 |
) |
|
|
62,541 |
|
|
|
83,087 |
Economic interest expense * |
$ |
169,483 |
|
|
$ |
137,463 |
|
|
$ |
144,134 |
Economic net interest income (excluding PAA) reconciliation |
|
|
|
|
||||||
Interest income (excluding PAA) * |
$ |
518,094 |
|
|
$ |
476,334 |
|
|
$ |
537,513 |
Less: |
|
|
|
|
|
|||||
Economic interest expense * |
|
169,483 |
|
|
|
137,463 |
|
|
|
144,134 |
Economic net interest income (excluding PAA) * |
$ |
348,611 |
|
|
$ |
338,871 |
|
|
$ |
393,379 |
|
||||||||||
* Represents a non-GAAP financial measure. |
Average yield on interest earning assets (excluding PAA), net interest spread (excluding PAA), net interest margin (excluding PAA) and average economic cost of interest bearing liabilities
Net interest spread (excluding PAA), which is the difference between the average yield on interest earning assets (excluding PAA) and the average economic cost of interest bearing liabilities, which represents annualized economic interest expense divided by average interest bearing liabilities, and net interest margin (excluding PAA), which is calculated as the sum of interest income (excluding PAA) plus TBA dollar roll income and CMBX coupon income less interest expense and the net interest component of interest rate swaps divided by the sum of average interest earning assets plus average TBA contract and CMBX balances, provide management with additional measures of the Company’s profitability that management relies upon in monitoring the performance of the business.
Disclosure of these measures, which are presented below, provides investors with additional detail regarding how management evaluates the Company’s performance.
|
For the quarters ended |
||||||||||
|
|
|
|
|
|
||||||
Economic metrics (excluding PAA) |
(dollars in thousands) |
||||||||||
Average interest earning assets |
$ |
72,123,055 |
|
|
$ |
72,590,876 |
|
|
$ |
77,916,766 |
|
Interest income (excluding PAA) * |
$ |
518,094 |
|
|
$ |
476,334 |
|
|
$ |
537,513 |
|
Average yield on interest earning assets (excluding PAA) * |
|
2.87 |
% |
|
|
2.62 |
% |
|
|
2.76 |
% |
Average interest bearing liabilities |
$ |
60,446,528 |
|
|
$ |
61,865,292 |
|
|
$ |
68,469,413 |
|
Economic interest expense * |
$ |
169,483 |
|
|
$ |
137,463 |
|
|
$ |
144,134 |
|
Average economic cost of interest bearing liabilities * |
|
1.11 |
% |
|
|
0.89 |
% |
|
|
0.83 |
% |
Economic net interest income (excluding PAA) * |
$ |
348,611 |
|
|
$ |
338,871 |
|
|
$ |
393,379 |
|
Net interest spread (excluding PAA) * |
|
1.76 |
% |
|
|
1.73 |
% |
|
|
1.93 |
% |
Interest income (excluding PAA) * |
$ |
518,094 |
|
|
$ |
476,334 |
|
|
$ |
537,513 |
|
TBA dollar roll income and CMBX coupon income |
|
161,673 |
|
|
|
129,492 |
|
|
|
111,592 |
|
Economic interest expense * |
|
(169,483 |
) |
|
|
(137,463 |
) |
|
|
(144,134 |
) |
Subtotal |
$ |
510,284 |
|
|
$ |
468,363 |
|
|
$ |
504,971 |
|
Average interest earnings assets |
$ |
72,123,055 |
|
|
$ |
72,590,876 |
|
|
$ |
77,916,766 |
|
Average TBA contract and CMBX balances |
|
20,566,553 |
|
|
|
19,229,537 |
|
|
|
18,761,062 |
|
Subtotal |
$ |
92,689,608 |
|
|
$ |
91,820,413 |
|
|
$ |
96,677,828 |
|
Net interest margin (excluding PAA) * |
|
2.20 |
% |
|
|
2.04 |
% |
|
|
2.09 |
% |
* Represents a non-GAAP financial measure. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220726006156/en/
Investor Relations
1-888-8Annaly
www.annaly.com
Source:
FAQ
What were Annaly Capital's earnings for Q2 2022?
How much did Annaly increase its earnings available for distribution?
What is the current book value per share for Annaly Capital?
What quarterly dividend did Annaly declare?