New York Mortgage Trust Reports Third Quarter 2024 Results
New York Mortgage Trust (Nasdaq: NYMT) reported its Q3 2024 results, highlighting a net income of $32.4 million or $0.36 per share. The company achieved undepreciated earnings of $34.9 million or $0.39 per share. Net interest income was $20.2 million with a net interest spread of 1.32%. The book value per share stood at $9.83, with an adjusted book value of $10.87. Key developments included selling two multi-family apartment communities generating $10.2 million in net gains and purchasing $372.2 million in Agency RMBS and $624.2 million in residential loans. Financing activities included a securitization of business purpose loans yielding $235.8 million in net proceeds and a re-securitization of subordinated securities generating $73.0 million. CEO Jason Serrano emphasized a deliberate approach to balance sheet growth and a focus on high-recurring interest income acquisitions.
New York Mortgage Trust (Nasdaq: NYMT) ha riportato i risultati del Q3 2024, sottolineando un utile netto di 32,4 milioni di dollari, ovvero 0,36 dollari per azione. L'azienda ha realizzato un utile non deprezzato di 34,9 milioni di dollari, corrispondente a 0,39 dollari per azione. Il reddito netto da interessi è stato di 20,2 milioni di dollari, con uno spread di interesse netto dell'1,32%. Il valore contabile per azione si attestava a 9,83 dollari, mentre il valore contabile rettificato era di 10,87 dollari. Tra i principali sviluppi vi sono state la vendita di due comunità residenziali multi-familiari, generando 10,2 milioni di dollari in guadagni netti, e l'acquisto di 372,2 milioni di dollari in RMBS agenziali e 624,2 milioni di dollari in prestiti residenziali. Le attività di finanziamento hanno incluso una cartolarizzazione di prestiti per scopi aziendali, producendo 235,8 milioni di dollari in proventi netti, e una ri-cartolarizzazione di titoli subordinati che ha generato 73,0 milioni di dollari. Il CEO Jason Serrano ha enfatizzato un approccio ponderato alla crescita del patrimonio e un focus su acquisizioni ad alto reddito da interessi ricorrenti.
New York Mortgage Trust (Nasdaq: NYMT) reportó sus resultados del Q3 2024, destacando un ingreso neto de 32,4 millones de dólares o 0,36 dólares por acción. La compañía logró unos ingresos no depreciados de 34,9 millones de dólares o 0,39 dólares por acción. El ingreso neto por intereses fue de 20,2 millones de dólares con un margen de interés neto del 1,32%. El valor contable por acción se situó en 9,83 dólares, con un valor contable ajustado de 10,87 dólares. Los desarrollos clave incluyeron la venta de dos comunidades de apartamentos multifamiliares que generaron 10,2 millones de dólares en ganancias netas, y la compra de 372,2 millones de dólares en RMBS de agencias y 624,2 millones de dólares en préstamos residenciales. Las actividades de financiamiento incluyeron una titulización de préstamos para fines comerciales que generó 235,8 millones de dólares en ingresos netos y una re-titulización de valores subordinados que generó 73,0 millones de dólares. El CEO Jason Serrano enfatizó un enfoque deliberado para el crecimiento del balance y un enfoque en adquisiciones de ingresos por intereses recurrentes elevados.
뉴욕 모기지 신탁 (Nasdaq: NYMT)는 2024년 3분기 결과를 보고하며, 순이익이 3,240만 달러 또는 주당 0.36달러라고 강조했습니다. 이 회사는 감가상각 전 이익 3,490만 달러 또는 주당 0.39달러를 달성했습니다. 순이자 수익은 2,020만 달러로 순이자 스프레드는 1.32%였습니다. 주당 장부가는 9.83달러로, 조정 장부가는 10.87달러에 달했습니다. 주요 개발 사항으로는 1,020만 달러의 순이익을 창출한 두 개의 다가구 아파트 커뮤니티의 매각과 3억 7,220만 달러 규모의 에이전시 RMBS 및 6억 2,420만 달러 규모의 주택 대출 구매가 포함되었습니다. 자금 조달 활동에는 2억 3,580만 달러의 순수익을 창출한 비즈니스 목적 대출의 유동화와 7,300만 달러를 발생시킨 보조 유가 증권의 재유동화가 포함되었습니다. CEO 제이슨 세라노는 재무제표 성장에 대한 신중한 접근 방식과 높은 재발 이자 수익 확보에 집중하겠다고 강조했습니다.
New York Mortgage Trust (Nasdaq: NYMT) a annoncé ses résultats du Q3 2024, soulignant un revenu net de 32,4 millions de dollars ou 0,36 dollars par action. L'entreprise a réalisé des bénéfices non amortis de 34,9 millions de dollars, soit 0,39 dollars par action. Le revenu net d'intérêts était de 20,2 millions de dollars avec un spread d'intérêt net de 1,32 %. La valeur comptable par action était de 9,83 dollars, avec une valeur comptable ajustée de 10,87 dollars. Les développements clés comprenaient la vente de deux communautés d'appartements multifamiliaux générant 10,2 millions de dollars de gains nets et l'achat de 372,2 millions de dollars en RMBS d'agence et de 624,2 millions de dollars en prêts résidentiels. Les activités de financement comprenaient une titrisation de prêts à des fins commerciales générant 235,8 millions de dollars en produits nets et une nouvelle titrisation de valeurs mobilières subordonnées générant 73,0 millions de dollars. Le PDG Jason Serrano a souligné une approche réfléchie de la croissance du bilan et un accent sur les acquisitions à revenus d'intérêt récurrents élevés.
New York Mortgage Trust (Nasdaq: NYMT) berichtete über seine Ergebnisse für das 3. Quartal 2024 und hob einen Nettoertrag von 32,4 Millionen Dollar oder 0,36 Dollar pro Aktie hervor. Das Unternehmen erzielte unabgeschriebene Erträge von 34,9 Millionen Dollar oder 0,39 Dollar pro Aktie. Der Nettozinsertrag betrug 20,2 Millionen Dollar mit einem Nettozinsspread von 1,32%. Der Buchwert pro Aktie lag bei 9,83 Dollar, der bereinigte Buchwert betrug 10,87 Dollar. Wichtige Entwicklungen umfassten den Verkauf von zwei Mehrfamilienwohnanlagen, die 10,2 Millionen Dollar an Nettogewinnen generierten, sowie den Kauf von 372,2 Millionen Dollar an Agentur-RMBS und 624,2 Millionen Dollar an Wohnungsdarlehen. Die Finanzierungsaktivitäten umfassten eine Verbriefung von gewerblichen Darlehen, die 235,8 Millionen Dollar Nettomittel einbrachte, und eine erneute Verbriefung von nachrangigen Wertpapieren, die 73,0 Millionen Dollar generierte. CEO Jason Serrano betonte eine überlegte Herangehensweise an das Wachstum der Bilanz und einen Fokus auf den Erwerb von hochwiederkehrenden Zinserträgen.
- Net income of $32.4 million or $0.36 per share.
- Undepreciated earnings of $34.9 million or $0.39 per share.
- Net interest income of $20.2 million.
- Book value per share at $9.83.
- Adjusted book value per share at $10.87.
- Sale of multi-family apartment communities generating $10.2 million in net gains.
- Purchase of $372.2 million in Agency RMBS and $624.2 million in residential loans.
- Securitization of business purpose loans yielding $235.8 million in net proceeds.
- Re-securitization of subordinated securities generating $73.0 million.
- Interest expense of $88.1 million.
- Economic return on adjusted book value of 0.45%.
Insights
NYMT delivered strong Q3 2024 results with
- Net interest income of
$20.2 million with a1.32% spread - Total adjusted net interest income up
39% year-over-year to$29 million - Strategic acquisitions of
$372.2 million in Agency RMBS (5.33% coupon) and$624.2 million in residential loans (9.72% coupon) - Successful completion of business purpose loan securitization generating
$235.8 million in net proceeds
The company's focus on recurring interest income and stable fundamentals, combined with no corporate debt maturities until 2026, positions it well for continued growth. Book value per share stands at
NEW YORK, Oct. 30, 2024 (GLOBE NEWSWIRE) -- New York Mortgage Trust, Inc. (Nasdaq: NYMT) (“NYMT,” the “Company,” “we,” “our” or “us”) today reported results for the three and nine months ended September 30, 2024.
Summary of Third Quarter 2024:
(dollar amounts in thousands, except per share data)
| Net income attributable to Company's common stockholders | $ | 32,410 | |
| Net income attributable to Company's common stockholders per share (basic) | $ | 0.36 | |
| Undepreciated earnings(1) | $ | 34,941 | |
| Undepreciated earnings per common share(1) | $ | 0.39 | |
| Comprehensive income attributable to Company's common stockholders | $ | 32,410 | |
| Comprehensive income attributable to Company's common stockholders per share (basic) | $ | 0.36 | |
| Yield on average interest earning assets(1) (2) | 6.69 | % | |
| Interest income | $ | 108,361 | |
| Interest expense | $ | 88,124 | |
| Net interest income | $ | 20,237 | |
| Net interest spread(1) (3) | 1.32 | % | |
| Book value per common share at the end of the period | $ | 9.83 | |
| Adjusted book value per common share at the end of the period(1) | $ | 10.87 | |
| Economic return on book value(4) | 3.51 | % | |
| Economic return on adjusted book value(5) | 0.45 | % | |
| Dividends per common share | $ | 0.20 |
| (1) | Represents a non-GAAP financial measure. A reconciliation of the Company's non-GAAP financial measures to their most directly comparable GAAP measure is included below in "Reconciliation of Financial Information." |
| (2) | Calculated as the quotient of our adjusted interest income and our average interest earning assets and excludes all Consolidated SLST assets other than those securities owned by the Company. |
| (3) | Our calculation of net interest spread may not be comparable to similarly-titled measures of other companies who may use a different calculation. |
| (4) | Economic return on book value is based on the periodic change in GAAP book value per common share plus dividends declared per common share, if any, during the period. |
| (5) | Economic return on adjusted book value is based on the periodic change in adjusted book value per common share, a non-GAAP financial measure, plus dividends declared per common share, if any, during the period. |
Key Developments:
Investing Activities
- A joint venture in which we held a common equity investment sold its multi-family apartment community for approximately
$56.4 million . The sale generated a net gain attributable to the Company's common stockholders of approximately$8.7 million .
- A joint venture in which we hold a combined preferred equity and common equity investment sold a multi-family apartment community for approximately
$43.5 million . The sale generated a net gain attributable to the Company's common stockholders of approximately$1.5 million .
- Purchased approximately
$372.2 million of Agency RMBS with an average coupon of5.33% .
- Purchased approximately
$624.2 million in residential loans with an average gross coupon of9.72% .
Financing Activities
- Completed a securitization of business purpose loans, resulting in approximately
$235.8 million in net proceeds to us after deducting expenses associated with the transaction. We utilized a portion of the net proceeds to repay approximately$184.6 million on outstanding repurchase agreements related to residential loans.
- Completed a re-securitization of our investment in certain subordinated securities issued by Consolidated SLST, resulting in approximately
$73.0 million in net proceeds to us after deducting expenses associated with the transaction. We utilized a portion of the net proceeds to repay approximately$48.8 million on outstanding repurchase agreement financing related to our investment in Consolidated SLST.
Management Overview
Jason Serrano, Chief Executive Officer, commented: "The Company reported sharply higher earnings per share of
Over the year, we maintained a deliberate approach to balance sheet growth by prioritizing investments containing fundamentally stable income and did not veer from our objective. Going forward, we intend to unlock the Company’s excess liquidity for continued portfolio growth to further enhance Company earnings, particularly without any corporate debt maturity until 2026. We believe a patient approach for earnings growth is prudent in this market environment to increase stockholder value."
Capital Allocation
The following table sets forth, by investment category, our allocated capital at September 30, 2024 (dollar amounts in thousands):
| Single-Family(1) | Multi- Family | Corporate/ Other | Total | ||||||||||||
| Residential loans | $ | 3,777,144 | $ | — | $ | — | $ | 3,777,144 | |||||||
| Consolidated SLST CDOs | (845,811 | ) | — | — | (845,811 | ) | |||||||||
| Investment securities available for sale | 3,036,182 | — | 349,088 | 3,385,270 | |||||||||||
| Multi-family loans | — | 87,614 | — | 87,614 | |||||||||||
| Equity investments | — | 100,378 | 46,455 | 146,833 | |||||||||||
| Equity investments in consolidated multi-family properties(2) | — | 154,462 | — | 154,462 | |||||||||||
| Equity investments in disposal group held for sale(3) | — | 17,831 | — | 17,831 | |||||||||||
| Single-family rental properties | 144,736 | — | — | 144,736 | |||||||||||
| Total investment portfolio carrying value | 6,112,251 | 360,285 | 395,543 | 6,868,079 | |||||||||||
| Liabilities: | |||||||||||||||
| Repurchase agreements | (3,258,175 | ) | — | (352,940 | ) | (3,611,115 | ) | ||||||||
| Collateralized debt obligations | |||||||||||||||
| Residential loan securitization CDOs | (1,883,817 | ) | — | — | (1,883,817 | ) | |||||||||
| Non-Agency RMBS re-securitization | (72,638 | ) | — | — | (72,638 | ) | |||||||||
| Senior unsecured notes | — | — | (159,587 | ) | (159,587 | ) | |||||||||
| Subordinated debentures | — | — | (45,000 | ) | (45,000 | ) | |||||||||
| Cash, cash equivalents and restricted cash(4) | 104,220 | — | 221,582 | 325,802 | |||||||||||
| Cumulative adjustment of redeemable non-controlling interest to estimated redemption value | — | (48,282 | ) | — | (48,282 | ) | |||||||||
| Other | 111,504 | (1,306 | ) | (39,493 | ) | 70,705 | |||||||||
| Net Company capital allocated | $ | 1,113,345 | $ | 310,697 | $ | 20,105 | $ | 1,444,147 | |||||||
| Company Recourse Leverage Ratio(5) | 2.6x | ||||||||||||||
| Portfolio Recourse Leverage Ratio(6) | 2.5x | ||||||||||||||
| (1) | The Company, through its ownership of certain securities, has determined it is the primary beneficiary of Consolidated SLST and has consolidated the assets and liabilities of Consolidated SLST in the Company’s condensed consolidated financial statements. Consolidated SLST is primarily presented on our condensed consolidated balance sheets as residential loans, at fair value and collateralized debt obligations, at fair value. Our investment in Consolidated SLST as of September 30, 2024 was limited to the RMBS comprised of first loss subordinated securities and certain IOs issued by the respective securitizations with an aggregate net carrying value of |
| (2) | Represents the Company's equity investments in consolidated multi-family properties that are not in disposal group held for sale. See "Reconciliation of Financial Information" section below for a reconciliation of equity investments in consolidated multi-family properties and disposal group held for sale to the Company's condensed consolidated financial statements. |
| (3) | Represents the Company's equity investments in consolidated multi-family properties that are held for sale in disposal group. See "Reconciliation of Financial Information" section below for a reconciliation of equity investments in consolidated multi-family properties and disposal group held for sale to the Company's condensed consolidated financial statements. |
| (4) | Excludes cash in the amount of |
| (5) | Represents the Company's total outstanding recourse repurchase agreement financing, subordinated debentures and senior unsecured notes divided by the Company’s total stockholders’ equity. Does not include non-recourse repurchase agreement financing amounting to |
| (6) | Represents the Company's outstanding recourse repurchase agreement financing divided by the Company’s total stockholders’ equity. |
The following table sets forth certain information about our interest earning assets by category and their related adjusted interest income, adjusted interest expense, adjusted net interest income (loss), yield on average interest earning assets, average financing cost and net interest spread for the three months ended September 30, 2024 (dollar amounts in thousands):
Three Months Ended September 30, 2024
| Single-Family(8) | Multi- Family | Corporate/Other | Total | ||||||||||||
| Adjusted Interest Income(1) (2) | $ | 97,233 | $ | 2,699 | $ | 1,054 | $ | 100,986 | |||||||
| Adjusted Interest Expense(1) | (66,297 | ) | — | (5,999 | ) | (72,296 | ) | ||||||||
| Adjusted Net Interest Income (Loss)(1) | $ | 30,936 | $ | 2,699 | $ | (4,945 | ) | $ | 28,690 | ||||||
| Average Interest Earning Assets(3) | $ | 5,841,444 | $ | 91,164 | $ | 103,275 | $ | 6,035,883 | |||||||
| Average Interest Bearing Liabilities(4) | $ | 4,976,522 | $ | — | $ | 379,590 | $ | 5,356,112 | |||||||
| Yield on Average Interest Earning Assets(1) (5) | 6.66 | % | 11.84 | % | 4.08 | % | 6.69 | % | |||||||
| Average Financing Cost(1) (6) | (5.30 | )% | — | (6.29 | )% | (5.37 | )% | ||||||||
| Net Interest Spread(1) (7) | 1.36 | % | 11.84 | % | (2.21 | )% | 1.32 | % | |||||||
| (1) | Represents a non-GAAP financial measure. A reconciliation of the Company's non-GAAP financial measures to their most directly comparable GAAP measure is included below in "Reconciliation of Financial Information." |
| (2) | Includes interest income earned on cash accounts held by the Company. |
| (3) | Average Interest Earning Assets for the period include residential loans, multi-family loans and investment securities and exclude all Consolidated SLST assets other than those securities owned by the Company. Average Interest Earning Assets is calculated based on the daily average amortized cost for the period. |
| (4) | Average Interest Bearing Liabilities for the period include repurchase agreements, residential loan securitization and non-Agency RMBS re-securitization CDOs, senior unsecured notes and subordinated debentures and exclude Consolidated SLST CDOs and mortgages payable on real estate as the Company does not directly incur interest expense on these liabilities that are consolidated for GAAP purposes. Average Interest Bearing Liabilities is calculated based on the daily average outstanding balance for the period. |
| (5) | Yield on Average Interest Earning Assets is calculated by dividing our annualized adjusted interest income relating to our portfolio of interest earning assets by our Average Interest Earning Assets for the period. |
| (6) | Average Financing Cost is calculated by dividing our annualized adjusted interest expense by our Average Interest Bearing Liabilities. |
| (7) | Net Interest Spread is the difference between our Yield on Average Interest Earning Assets and our Average Financing Cost. |
| (8) | The Company has determined it is the primary beneficiary of Consolidated SLST and has consolidated Consolidated SLST into the Company's condensed consolidated financial statements. Our GAAP interest income includes interest income recognized on the underlying seasoned re-performing and non-performing residential loans held in Consolidated SLST. Our GAAP interest expense includes interest expense recognized on the Consolidated SLST CDOs that permanently finance the residential loans in Consolidated SLST and are not owned by the Company. We calculate adjusted interest income by reducing our GAAP interest income by the interest expense recognized on the Consolidated SLST CDOs and adjusted interest expense by excluding, among other things, the interest expense recognized on the Consolidated SLST CDOs, thus only including the interest income earned by the SLST securities that are actually owned by the Company in adjusted net interest income. |
Conference Call
On Thursday, October 31, 2024 at 9:00 a.m., Eastern Time, New York Mortgage Trust's executive management is scheduled to host a conference call and audio webcast to discuss the Company’s financial results for the three and nine months ended September 30, 2024. To access the conference call, please pre-register using this link. Registrants will receive confirmation with dial-in details. A live audio webcast of the conference call can be accessed via the Internet, on a listen-only basis, at the Investor Relations section of the Company's website at http://www.nymtrust.com or using this link. Please allow extra time, prior to the call, to visit the site and download the necessary software to listen to the Internet broadcast. A webcast replay link of the conference call will be available on the Investor Relations section of the Company’s website approximately two hours after the call and will be available for 12 months.
In connection with the release of these financial results, the Company will also post a supplemental financial presentation that will accompany the conference call on its website at http://www.nymtrust.com under the "Investors — Events and Presentations" section. Third quarter 2024 financial and operating data can be viewed in the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2024, which is expected to be filed with the Securities and Exchange Commission on or about November 1, 2024. A copy of the Form 10-Q will be posted at the Company’s website as soon as reasonably practicable following its filing with the Securities and Exchange Commission.
About New York Mortgage Trust
New York Mortgage Trust, Inc. is a Maryland corporation that has elected to be taxed as a real estate investment trust (“REIT”) for federal income tax purposes. NYMT is an internally-managed REIT in the business of acquiring, investing in, financing and managing primarily mortgage-related single-family and multi-family residential assets. For a list of defined terms used from time to time in this press release, see “Defined Terms” below.
Defined Terms
The following defines certain of the commonly used terms that may appear in this press release: “RMBS” refers to residential mortgage-backed securities backed by adjustable-rate, hybrid adjustable-rate, or fixed-rate residential loans; “Agency RMBS” refers to RMBS representing interests in or obligations backed by pools of residential loans guaranteed by a government sponsored enterprise (“GSE”), such as the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac”), or an agency of the U.S. government, such as the Government National Mortgage Association (“Ginnie Mae”); “ABS” refers to debt and/or equity tranches of securitizations backed by various asset classes including, but not limited to, automobiles, aircraft, credit cards, equipment, franchises, recreational vehicles and student loans; “non-Agency RMBS” refers to RMBS that are not guaranteed by any agency of the U.S. Government or any GSE; “IOs” refers collectively to interest only and inverse interest only mortgage-backed securities that represent the right to the interest component of the cash flow from a pool of mortgage loans; “POs” refers to mortgage-backed securities that represent the right to the principal component of the cash flow from a pool of mortgage loans; “CMBS” refers to commercial mortgage-backed securities comprised of commercial mortgage pass-through securities issued by a GSE, as well as PO, IO or mezzanine securities that represent the right to a specific component of the cash flow from a pool of commercial mortgage loans; “multi-family CMBS” refers to CMBS backed by commercial mortgage loans on multi-family properties; “CDO” refers to collateralized debt obligation and includes debt that permanently finances the residential loans held in Consolidated SLST, the Company's residential loans held in securitization trusts and a non-Agency RMBS re-securitization that we consolidate or consolidated in our financial statements in accordance with GAAP; “Consolidated SLST” refers to Freddie Mac-sponsored residential loan securitizations, comprised of seasoned re-performing and non-performing residential loans, of which we own the first loss subordinated securities and certain IOs, that we consolidate in our financial statements in accordance with GAAP; “Consolidated VIEs” refers to variable interest entities ("VIE") where the Company is the primary beneficiary, as it has both the power to direct the activities that most significantly impact the economic performance of the VIE and a right to receive benefits or absorb losses of the entity that could be potentially significant to the VIE and that we consolidate in our financial statements in accordance with GAAP; “Consolidated Real Estate VIEs” refers to Consolidated VIEs that own multi-family properties; “business purpose loans” refers to (i) short-term loans that are collateralized by residential properties and are made to investors who intend to rehabilitate and sell the residential property for a profit or (ii) loans that finance (or refinance) non-owner occupied residential properties that are rented to one or more tenants; “Mezzanine Lending” refers, collectively, to preferred equity and mezzanine loan investments; “Multi-Family” portfolio includes multi-family CMBS, Mezzanine Lending and certain equity investments in multi-family assets, including joint venture equity investments; “Single-Family” portfolio includes residential loans, Agency RMBS, non-Agency RMBS and single-family rental properties; and “Other” portfolio includes other investment securities and an equity investment in an entity that originates residential loans.
Cautionary Statement Regarding Forward-Looking Statements
When used in this press release, in future filings with the Securities and Exchange Commission (the “SEC”) or in other written or oral communications, statements which are not historical in nature, including those containing words such as “will,” “believe,” “expect,” “anticipate,” “estimate,” “plan,” “continue,” “intend,” “could,” “would,” “should,” “may” or similar expressions, are intended to identify “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and, as such, may involve known and unknown risks, uncertainties and assumptions.
Forward-looking statements are based on estimates, projections, beliefs and assumptions of management of the Company at the time of such statements and are not guarantees of future performance. Forward-looking statements involve risks and uncertainties in predicting future results and conditions. Actual results and outcomes could differ materially from those projected in these forward-looking statements due to a variety of factors, including, without limitation: changes in the Company’s business and investment strategy; inflation and changes in interest rates and the fair market value of the Company’s assets, including negative changes resulting in margin calls relating to the financing of the Company’s assets; changes in credit spreads; changes in the long-term credit ratings of the U.S., Fannie Mae, Freddie Mac, and Ginnie Mae; general volatility of the markets in which the Company invests; changes in prepayment rates on the loans the Company owns or that underlie the Company’s investment securities; increased rates of default, delinquency or vacancy and/or decreased recovery rates on or at the Company’s assets; the Company’s ability to identify and acquire targeted assets, including assets in its investment pipeline; the Company's ability to dispose of assets from time to time on terms favorable to it, including the disposition over time of its joint venture equity investments; changes in relationships with the Company’s financing counterparties and the Company’s ability to borrow to finance its assets and the terms thereof; changes in the Company's relationships with and/or the performance of its operating partners; the Company’s ability to predict and control costs; changes in laws, regulations or policies affecting the Company’s business; the Company’s ability to make distributions to its stockholders in the future; the Company’s ability to maintain its qualification as a REIT for federal tax purposes; the Company’s ability to maintain its exemption from registration under the Investment Company Act of 1940, as amended; impairments in the value of the collateral underlying the Company's investments; the Company's ability to manage or hedge credit risk, interest rate risk, and other financial and operational risks; the Company's exposure to liquidity risk, risks associated with the use of leverage, and market risks; and risks associated with investing in real estate assets, including changes in business conditions and the general economy, the availability of investment opportunities and the conditions in the market for investment securities, residential loans, structured multi-family investments and other mortgage-, residential housing- and credit-related assets.
These and other risks, uncertainties and factors, including the risk factors and other information described in the Company’s reports filed with the SEC pursuant to the Exchange Act, could cause the Company’s actual results to differ materially from those projected in any forward-looking statements the Company makes. All forward-looking statements speak only as of the date on which they are made. New risks and uncertainties arise over time and it is not possible to predict those events or how they may affect the Company. Except as required by law, the Company is not obligated to, and does not intend to, update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
For Further Information
| CONTACT: | AT THE COMPANY |
| Phone: 212-792-0107 | |
| Email: InvestorRelations@nymtrust.com |
FINANCIAL TABLES FOLLOW
| NEW YORK MORTGAGE TRUST, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (Dollar amounts in thousands, except share data) | |||||||
| September 30, 2024 | December 31, 2023 | ||||||
| (unaudited) | |||||||
| ASSETS | |||||||
| Residential loans, at fair value | $ | 3,777,144 | $ | 3,084,303 | |||
| Investment securities available for sale, at fair value | 3,385,270 | 2,013,817 | |||||
| Multi-family loans, at fair value | 87,614 | 95,792 | |||||
| Equity investments, at fair value | 146,833 | 147,116 | |||||
| Cash and cash equivalents | 195,066 | 187,107 | |||||
| Real estate, net | 755,702 | 1,131,819 | |||||
| Assets of disposal group held for sale | 197,665 | 426,017 | |||||
| Other assets | 360,620 | 315,357 | |||||
| Total Assets(1) | $ | 8,905,914 | $ | 7,401,328 | |||
| LIABILITIES AND EQUITY | |||||||
| Liabilities: | |||||||
| Repurchase agreements | $ | 3,611,115 | $ | 2,471,113 | |||
| Collateralized debt obligations ( | 2,802,266 | 1,870,517 | |||||
| Senior unsecured notes ( | 159,587 | 98,111 | |||||
| Subordinated debentures | 45,000 | 45,000 | |||||
| Mortgages payable on real estate, net | 492,321 | 784,421 | |||||
| Liabilities of disposal group held for sale | 177,869 | 386,024 | |||||
| Other liabilities | 145,794 | 118,016 | |||||
| Total liabilities(1) | 7,433,952 | 5,773,202 | |||||
| Commitments and Contingencies | |||||||
| Redeemable Non-Controlling Interest in Consolidated Variable Interest Entities | 21,826 | 28,061 | |||||
| Stockholders' Equity: | |||||||
| Preferred stock, par value | 535,445 | 535,445 | |||||
| Common stock, par value | 906 | 907 | |||||
| Additional paid-in capital | 2,278,869 | 2,297,081 | |||||
| Accumulated other comprehensive loss | — | (4 | ) | ||||
| Accumulated deficit | (1,371,073 | ) | (1,253,817 | ) | |||
| Company's stockholders' equity | 1,444,147 | 1,579,612 | |||||
| Non-controlling interests | 5,989 | 20,453 | |||||
| Total equity | 1,450,136 | 1,600,065 | |||||
| Total Liabilities and Equity | $ | 8,905,914 | $ | 7,401,328 | |||
| (1) | Our condensed consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("VIEs") as the Company is the primary beneficiary of these VIEs. As of September 30, 2024 and December 31, 2023, assets of consolidated VIEs totaled |
| NEW YORK MORTGAGE TRUST, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Amounts in thousands, except per share data) (unaudited) | |||||||||||||||
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| NET INTEREST INCOME: | |||||||||||||||
| Interest income | $ | 108,361 | $ | 65,195 | $ | 283,027 | $ | 179,871 | |||||||
| Interest expense | 88,124 | 48,406 | 225,883 | 130,145 | |||||||||||
| Total net interest income | 20,237 | 16,789 | 57,144 | 49,726 | |||||||||||
| NET LOSS FROM REAL ESTATE: | |||||||||||||||
| Rental income | 26,382 | 34,176 | 90,353 | 107,427 | |||||||||||
| Other real estate income | 5,521 | 8,215 | 16,093 | 21,486 | |||||||||||
| Total income from real estate | 31,903 | 42,391 | 106,446 | 128,913 | |||||||||||
| Interest expense, mortgages payable on real estate | 12,676 | 21,604 | 49,996 | 68,158 | |||||||||||
| Depreciation and amortization | 8,131 | 6,204 | 32,942 | 18,371 | |||||||||||
| Other real estate expenses | 18,591 | 22,371 | 60,476 | 66,878 | |||||||||||
| Total expenses related to real estate | 39,398 | 50,179 | 143,414 | 153,407 | |||||||||||
| Total net loss from real estate | (7,495 | ) | (7,788 | ) | (36,968 | ) | (24,494 | ) | |||||||
| OTHER INCOME (LOSS): | |||||||||||||||
| Realized losses, net | (1,380 | ) | (3,679 | ) | (19,404 | ) | (2,220 | ) | |||||||
| Unrealized gains (losses), net | 96,949 | (61,295 | ) | 41,046 | (55,738 | ) | |||||||||
| (Losses) gains on derivative instruments, net | (60,640 | ) | 20,993 | 4,042 | 38,204 | ||||||||||
| Income from equity investments | 6,054 | 2,056 | 10,026 | 9,223 | |||||||||||
| Impairment of real estate | (7,823 | ) | (44,157 | ) | (48,142 | ) | (71,296 | ) | |||||||
| Loss on reclassification of disposal group | — | — | (14,636 | ) | — | ||||||||||
| Other income | 19,715 | 139 | 16,541 | 1,712 | |||||||||||
| Total other income (loss) | 52,875 | (85,943 | ) | (10,527 | ) | (80,115 | ) | ||||||||
| GENERAL, ADMINISTRATIVE AND OPERATING EXPENSES: | |||||||||||||||
| General and administrative expenses | 11,941 | 11,826 | 36,643 | 37,824 | |||||||||||
| Portfolio operating expenses | 8,531 | 5,161 | 23,672 | 17,882 | |||||||||||
| Debt issuance costs | 2,354 | — | 10,452 | — | |||||||||||
| Total general, administrative and operating expenses | 22,826 | 16,987 | 70,767 | 55,706 | |||||||||||
| INCOME (LOSS) FROM OPERATIONS BEFORE INCOME TAXES | 42,791 | (93,929 | ) | (61,118 | ) | (110,589 | ) | ||||||||
| Income tax expense (benefit) | 2,325 | (56 | ) | 2,556 | (59 | ) | |||||||||
| NET INCOME (LOSS) | 40,466 | (93,873 | ) | (63,674 | ) | (110,530 | ) | ||||||||
| Net loss attributable to non-controlling interests | 2,383 | 9,364 | 33,034 | 19,957 | |||||||||||
| NET INCOME (LOSS) ATTRIBUTABLE TO COMPANY | 42,849 | (84,509 | ) | (30,640 | ) | (90,573 | ) | ||||||||
| Preferred stock dividends | (10,439 | ) | (10,435 | ) | (31,317 | ) | (31,394 | ) | |||||||
| Gain on repurchase of preferred stock | — | 125 | — | 467 | |||||||||||
| NET INCOME (LOSS) ATTRIBUTABLE TO COMPANY'S COMMON STOCKHOLDERS | $ | 32,410 | $ | (94,819 | ) | $ | (61,957 | ) | $ | (121,500 | ) | ||||
| Basic earnings (loss) per common share | $ | 0.36 | $ | (1.04 | ) | $ | (0.68 | ) | $ | (1.33 | ) | ||||
| Diluted earnings (loss) per common share | $ | 0.36 | $ | (1.04 | ) | $ | (0.68 | ) | $ | (1.33 | ) | ||||
| Weighted average shares outstanding-basic | 90,582 | 90,984 | 90,895 | 91,163 | |||||||||||
| Weighted average shares outstanding-diluted | 90,586 | 90,984 | 90,895 | 91,163 | |||||||||||
| NEW YORK MORTGAGE TRUST, INC. AND SUBSIDIARIES SUMMARY OF QUARTERLY EARNINGS (LOSS) (Dollar amounts in thousands, except per share data) (unaudited) | |||||||||||||||||||
| For the Three Months Ended | |||||||||||||||||||
| September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | |||||||||||||||
| Interest income | $ | 108,361 | $ | 90,775 | $ | 83,892 | $ | 78,789 | $ | 65,195 | |||||||||
| Interest expense | 88,124 | 71,731 | 66,029 | 61,989 | 48,406 | ||||||||||||||
| Total net interest income | 20,237 | 19,044 | 17,863 | 16,800 | 16,789 | ||||||||||||||
| Total net loss from real estate | (7,495 | ) | (13,106 | ) | (16,369 | ) | (6,807 | ) | (7,788 | ) | |||||||||
| Total other income (loss) | 52,875 | (6,080 | ) | (57,323 | ) | 40,685 | (85,943 | ) | |||||||||||
| Total general, administrative and operating expenses | 22,826 | 23,599 | 24,341 | 17,813 | 16,987 | ||||||||||||||
| Income (loss) from operations before income taxes | 42,791 | (23,741 | ) | (80,170 | ) | 32,865 | (93,929 | ) | |||||||||||
| Income tax expense (benefit) | 2,325 | 342 | (111 | ) | 134 | (56 | ) | ||||||||||||
| Net income (loss) | 40,466 | (24,083 | ) | (80,059 | ) | 32,731 | (93,873 | ) | |||||||||||
| Net loss attributable to non-controlling interests | 2,383 | 8,494 | 22,158 | 9,177 | 9,364 | ||||||||||||||
| Net income (loss) attributable to Company | 42,849 | (15,589 | ) | (57,901 | ) | 41,908 | (84,509 | ) | |||||||||||
| Preferred stock dividends | (10,439 | ) | (10,439 | ) | (10,439 | ) | (10,443 | ) | (10,435 | ) | |||||||||
| Gain on repurchase of preferred stock | — | — | — | — | 125 | ||||||||||||||
| Net income (loss) attributable to Company's common stockholders | 32,410 | (26,028 | ) | (68,340 | ) | 31,465 | (94,819 | ) | |||||||||||
| Basic earnings (loss) per common share | $ | 0.36 | $ | (0.29 | ) | $ | (0.75 | ) | $ | 0.35 | $ | (1.04 | ) | ||||||
| Diluted earnings (loss) per common share | $ | 0.36 | $ | (0.29 | ) | $ | (0.75 | ) | $ | 0.35 | $ | (1.04 | ) | ||||||
| Weighted average shares outstanding - basic | 90,582 | 90,989 | 91,117 | 90,683 | 90,984 | ||||||||||||||
| Weighted average shares outstanding - diluted | 90,586 | 90,989 | 91,117 | 91,189 | 90,984 | ||||||||||||||
| Yield on average interest earning assets(1) | 6.69 | % | 6.46 | % | 6.38 | % | 6.21 | % | 6.03 | % | |||||||||
| Net interest spread(1) | 1.32 | % | 1.33 | % | 1.31 | % | 1.02 | % | 0.90 | % | |||||||||
| Undepreciated earnings (loss)(1) | $ | 34,941 | $ | (22,330 | ) | $ | (62,014 | ) | $ | 33,697 | $ | (92,637 | ) | ||||||
| Undepreciated earnings (loss) per common share(1) | $ | 0.39 | $ | (0.25 | ) | $ | (0.68 | ) | $ | 0.37 | $ | (1.02 | ) | ||||||
| Book value per common share | $ | 9.83 | $ | 9.69 | $ | 10.21 | $ | 11.31 | $ | 11.26 | |||||||||
| Adjusted book value per common share(1) | $ | 10.87 | $ | 11.02 | $ | 11.51 | $ | 12.66 | $ | 12.93 | |||||||||
| Dividends declared per common share | $ | 0.20 | $ | 0.20 | $ | 0.20 | $ | 0.20 | $ | 0.30 | |||||||||
| Dividends declared per preferred share on Series D Preferred Stock | $ | 0.50 | $ | 0.50 | $ | 0.50 | $ | 0.50 | $ | 0.50 | |||||||||
| Dividends declared per preferred share on Series E Preferred Stock | $ | 0.49 | $ | 0.49 | $ | 0.49 | $ | 0.49 | $ | 0.49 | |||||||||
| Dividends declared per preferred share on Series F Preferred Stock | $ | 0.43 | $ | 0.43 | $ | 0.43 | $ | 0.43 | $ | 0.43 | |||||||||
| Dividends declared per preferred share on Series G Preferred Stock | $ | 0.44 | $ | 0.44 | $ | 0.44 | $ | 0.44 | $ | 0.44 | |||||||||
| (1) | Represents a non-GAAP financial measure. A reconciliation of the Company's non-GAAP financial measures to their most directly comparable GAAP measure is included below in "Reconciliation of Financial Information." |
Reconciliation of Financial Information
Non-GAAP Financial Measures
In addition to the results presented in accordance with GAAP, this press release includes certain non-GAAP financial measures, including adjusted interest income, adjusted interest expense, adjusted net interest income (loss), yield on average interest earning assets, average financing cost, net interest spread, undepreciated earnings (loss) and adjusted book value per common share. Our management team believes that these non-GAAP financial measures, when considered with our GAAP financial statements, provide supplemental information useful for investors as it enables them to evaluate our current performance and trends using the metrics that management uses to operate our business. Our presentation of non-GAAP financial measures may not be comparable to similarly-titled measures of other companies, who may use different calculations. Because these measures are not calculated in accordance with GAAP, they should not be considered a substitute for, or superior to, the financial measures calculated in accordance with GAAP. Our GAAP financial results and the reconciliations of the non-GAAP financial measures included in this press release to the most directly comparable financial measures prepared in accordance with GAAP should be carefully evaluated.
Adjusted Net Interest Income (Loss) and Net Interest Spread
Financial results for the Company during a given period include the net interest income earned on our investment portfolio of residential loans, investment securities and preferred equity investments and mezzanine loans, where the risks and payment characteristics are equivalent to and accounted for as loans (collectively, our “interest earning assets”). Adjusted net interest income (loss) and net interest spread (both supplemental non-GAAP financial measures) are impacted by factors such as our cost of financing, including our hedging costs, and the interest rate that our investments bear. Furthermore, the amount of premium or discount paid on purchased investments and the prepayment rates on investments will impact adjusted net interest income (loss) as such factors will be amortized over the expected term of such investments.
We provide the following non-GAAP financial measures, in total and by investment category, for the respective periods:
- adjusted interest income – calculated as our GAAP interest income reduced by the interest expense recognized on Consolidated SLST CDOs,
- adjusted interest expense – calculated as our GAAP interest expense reduced by the interest expense recognized on Consolidated SLST CDOs and adjusted to include the net interest component of interest rate swaps,
- adjusted net interest income (loss) – calculated by subtracting adjusted interest expense from adjusted interest income,
- yield on average interest earning assets – calculated as the quotient of our adjusted interest income and our average interest earning assets and excludes all Consolidated SLST assets other than those securities owned by the Company,
- average financing cost – calculated as the quotient of our adjusted interest expense and the average outstanding balance of our interest bearing liabilities, excluding Consolidated SLST CDOs and mortgages payable on real estate, and
- net interest spread – calculated as the difference between our yield on average interest earning assets and our average financing cost.
These measures remove the impact of Consolidated SLST that we consolidate in accordance with GAAP and include the net interest component of interest rate swaps utilized to hedge the variable cash flows associated with our variable-rate borrowings, which is included in (losses) gains on derivative instruments, net in the Company's condensed consolidated statements of operations. With respect to Consolidated SLST, we only include the interest income earned by the Consolidated SLST securities that are actually owned by the Company as the Company only receives income or absorbs losses related to the Consolidated SLST securities actually owned by the Company. We include the net interest component of interest rate swaps in these measures to more fully represent the cost of our financing strategy.
We provide the non-GAAP financial measures listed above because we believe these non-GAAP financial measures provide investors and management with additional detail and enhance their understanding of our interest earning asset yields, in total and by investment category, relative to the cost of our financing and the underlying trends within our portfolio of interest earning assets. In addition to the foregoing, our management team uses these measures to assess, among other things, the performance of our interest earning assets in total and by asset, possible cash flows from our interest earning assets in total and by asset, our ability to finance or borrow against the asset and the terms of such financing and the composition of our portfolio of interest earning assets, including acquisition and disposition determinations.
A reconciliation of GAAP interest income to adjusted interest income, GAAP interest expense to adjusted interest expense and GAAP total net interest income (loss) to adjusted net interest income (loss) for the three months ended as of the dates indicated is presented below (dollar amounts in thousands):
| September 30, 2024 | ||||||||||||||
| Single-Family | Multi-Family | Corporate/Other | Total | |||||||||||
| GAAP interest income | $ | 104,608 | $ | 2,699 | $ | 1,054 | $ | 108,361 | ||||||
| GAAP interest expense | (81,214 | ) | — | (6,910 | ) | (88,124 | ) | |||||||
| GAAP total net interest income (loss) | $ | 23,394 | $ | 2,699 | $ | (5,856 | ) | $ | 20,237 | |||||
| GAAP interest income | $ | 104,608 | $ | 2,699 | $ | 1,054 | $ | 108,361 | ||||||
| Adjusted for: | ||||||||||||||
| Consolidated SLST CDO interest expense | (7,375 | ) | — | — | (7,375 | ) | ||||||||
| Adjusted interest income | $ | 97,233 | $ | 2,699 | $ | 1,054 | $ | 100,986 | ||||||
| GAAP interest expense | $ | (81,214 | ) | $ | — | $ | (6,910 | ) | $ | (88,124 | ) | |||
| Adjusted for: | ||||||||||||||
| Consolidated SLST CDO interest expense | 7,375 | — | — | 7,375 | ||||||||||
| Net interest benefit of interest rate swaps | 7,542 | — | 911 | 8,453 | ||||||||||
| Adjusted interest expense | $ | (66,297 | ) | $ | — | $ | (5,999 | ) | $ | (72,296 | ) | |||
| Adjusted net interest income (loss)(1) | $ | 30,936 | $ | 2,699 | $ | (4,945 | ) | $ | 28,690 | |||||
| June 30, 2024 | ||||||||||||||
| Single-Family | Multi-Family | Corporate/Other | Total | |||||||||||
| GAAP interest income | $ | 88,067 | $ | 2,708 | $ | — | $ | 90,775 | ||||||
| GAAP interest expense | (67,434 | ) | — | (4,297 | ) | (71,731 | ) | |||||||
| GAAP total net interest income (loss) | $ | 20,633 | $ | 2,708 | $ | (4,297 | ) | $ | 19,044 | |||||
| GAAP interest income | $ | 88,067 | $ | 2,708 | $ | — | $ | 90,775 | ||||||
| Adjusted for: | ||||||||||||||
| Consolidated SLST CDO interest expense | (6,752 | ) | — | — | (6,752 | ) | ||||||||
| Adjusted interest income | $ | 81,315 | $ | 2,708 | $ | — | $ | 84,023 | ||||||
| GAAP interest expense | $ | (67,434 | ) | $ | — | $ | (4,297 | ) | $ | (71,731 | ) | |||
| Adjusted for: | ||||||||||||||
| Consolidated SLST CDO interest expense | 6,752 | — | — | 6,752 | ||||||||||
| Net interest benefit of interest rate swaps | 7,631 | — | 659 | 8,290 | ||||||||||
| Adjusted interest expense | $ | (53,051 | ) | $ | — | $ | (3,638 | ) | $ | (56,689 | ) | |||
| Adjusted net interest income (loss)(1) | $ | 28,264 | $ | 2,708 | $ | (3,638 | ) | $ | 27,334 | |||||
| March 31, 2024 | ||||||||||||||
| Single-Family | Multi-Family | Corporate/Other | Total | |||||||||||
| GAAP interest income | $ | 81,227 | $ | 2,665 | $ | — | $ | 83,892 | ||||||
| GAAP interest expense | (61,740 | ) | — | (4,289 | ) | (66,029 | ) | |||||||
| GAAP total net interest income (loss) | $ | 19,487 | $ | 2,665 | $ | (4,289 | ) | $ | 17,863 | |||||
| GAAP interest income | $ | 81,227 | $ | 2,665 | $ | — | $ | 83,892 | ||||||
| Adjusted for: | ||||||||||||||
| Consolidated SLST CDO interest expense | (5,801 | ) | — | — | (5,801 | ) | ||||||||
| Adjusted interest income | $ | 75,426 | $ | 2,665 | $ | — | $ | 78,091 | ||||||
| GAAP interest expense | $ | (61,740 | ) | $ | — | $ | (4,289 | ) | $ | (66,029 | ) | |||
| Adjusted for: | ||||||||||||||
| Consolidated SLST CDO interest expense | 5,801 | — | — | 5,801 | ||||||||||
| Net interest benefit of interest rate swaps | 7,177 | — | 1,155 | 8,332 | ||||||||||
| Adjusted interest expense | $ | (48,762 | ) | $ | — | $ | (3,134 | ) | $ | (51,896 | ) | |||
| Adjusted net interest income (loss)(1) | $ | 26,664 | $ | 2,665 | $ | (3,134 | ) | $ | 26,195 | |||||
| December 31, 2023 | ||||||||||||||
| Single-Family | Multi-Family | Corporate/Other | Total | |||||||||||
| GAAP interest income | $ | 76,119 | $ | 2,670 | $ | — | $ | 78,789 | ||||||
| GAAP interest expense | (57,489 | ) | — | (4,500 | ) | (61,989 | ) | |||||||
| GAAP total net interest income (loss) | $ | 18,630 | $ | 2,670 | $ | (4,500 | ) | $ | 16,800 | |||||
| GAAP interest income | $ | 76,119 | $ | 2,670 | $ | — | $ | 78,789 | ||||||
| Adjusted for: | ||||||||||||||
| Consolidated SLST CDO interest expense | (6,268 | ) | — | — | (6,268 | ) | ||||||||
| Adjusted interest income | $ | 69,851 | $ | 2,670 | $ | — | $ | 72,521 | ||||||
| GAAP interest expense | $ | (57,489 | ) | $ | — | $ | (4,500 | ) | $ | (61,989 | ) | |||
| Adjusted for: | ||||||||||||||
| Consolidated SLST CDO interest expense | 6,268 | — | — | 6,268 | ||||||||||
| Net interest benefit of interest rate swaps | 5,703 | — | 988 | 6,691 | ||||||||||
| Adjusted interest expense | $ | (45,518 | ) | $ | — | $ | (3,512 | ) | $ | (49,030 | ) | |||
| Adjusted net interest income (loss)(1) | $ | 24,333 | $ | 2,670 | $ | (3,512 | ) | $ | 23,491 | |||||
| September 30, 2023 | ||||||||||||||
| Single-Family | Multi-Family | Corporate/Other | Total | |||||||||||
| GAAP interest income | $ | 61,346 | $ | 3,849 | $ | — | $ | 65,195 | ||||||
| GAAP interest expense | (44,101 | ) | — | (4,305 | ) | (48,406 | ) | |||||||
| GAAP total net interest income (loss) | $ | 17,245 | $ | 3,849 | $ | (4,305 | ) | $ | 16,789 | |||||
| GAAP interest income | $ | 61,346 | $ | 3,849 | $ | — | $ | 65,195 | ||||||
| Adjusted for: | ||||||||||||||
| Consolidated SLST CDO interest expense | (5,957 | ) | — | — | (5,957 | ) | ||||||||
| Adjusted interest income | $ | 55,389 | $ | 3,849 | $ | — | $ | 59,238 | ||||||
| GAAP interest expense | $ | (44,101 | ) | $ | — | $ | (4,305 | ) | $ | (48,406 | ) | |||
| Adjusted for: | ||||||||||||||
| Consolidated SLST CDO interest expense | 5,957 | — | — | 5,957 | ||||||||||
| Net interest benefit of interest rate swaps | 2,994 | — | 872 | 3,866 | ||||||||||
| Adjusted interest expense | $ | (35,150 | ) | $ | — | $ | (3,433 | ) | $ | (38,583 | ) | |||
| Adjusted net interest income (loss)(1) | $ | 20,239 | $ | 3,849 | $ | (3,433 | ) | $ | 20,655 | |||||
| (1) | Adjusted net interest income (loss) is calculated by subtracting adjusted interest expense from adjusted interest income. |
Undepreciated Earnings (Loss)
Undepreciated earnings (loss) is a supplemental non-GAAP financial measure defined as GAAP net income (loss) attributable to Company's common stockholders excluding the Company's share in depreciation expense and lease intangible amortization expense, if any, related to operating real estate, net for which an impairment has not been recognized. By excluding these non-cash adjustments from our operating results, we believe that the presentation of undepreciated earnings (loss) provides a consistent measure of our operating performance and useful information to investors to evaluate the effective net return on our portfolio. In addition, we believe that presenting undepreciated earnings (loss) enables our investors to measure, evaluate, and compare our operating performance to that of our peers.
A reconciliation of net income (loss) attributable to Company's common stockholders to undepreciated earnings (loss) for the respective periods ended is presented below (amounts in thousands, except per share data):
| For the Three Months Ended | |||||||||||||||||
| September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | |||||||||||||
| Net income (loss) attributable to Company's common stockholders | $ | 32,410 | $ | (26,028 | ) | $ | (68,340 | ) | $ | 31,465 | $ | (94,819 | ) | ||||
| Add: | |||||||||||||||||
| Depreciation expense on operating real estate | 2,531 | 3,698 | 6,326 | 2,232 | 2,182 | ||||||||||||
| Undepreciated earnings (loss) | $ | 34,941 | $ | (22,330 | ) | $ | (62,014 | ) | $ | 33,697 | $ | (92,637 | ) | ||||
| Weighted average shares outstanding - basic | 90,582 | 90,989 | 91,117 | 90,683 | 90,984 | ||||||||||||
| Undepreciated earnings (loss) per common share | $ | 0.39 | $ | (0.25 | ) | $ | (0.68 | ) | $ | 0.37 | $ | (1.02 | ) | ||||
Adjusted Book Value Per Common Share
Adjusted book value per common share is a supplemental non-GAAP financial measure calculated by making the following adjustments to GAAP book value: (i) exclude the Company's share of cumulative depreciation and lease intangible amortization expenses related to real estate held at the end of the period for which an impairment has not been recognized, (ii) exclude the cumulative adjustment of redeemable non-controlling interests to estimated redemption value and (iii) adjust our amortized cost liabilities that finance our investment portfolio to fair value.
Our rental property portfolio includes fee simple interests in single-family rental homes and joint venture equity interests in multi-family properties owned by Consolidated Real Estate VIEs. By excluding our share of cumulative non-cash depreciation and amortization expenses related to real estate held at the end of the period for which an impairment has not been recognized, adjusted book value reflects the value, at their undepreciated basis, of our single-family rental properties and joint venture equity investments that the Company has determined to be recoverable at the end of the period.
Additionally, in connection with third party ownership of certain of the non-controlling interests in certain of the Consolidated Real Estate VIEs, we record redeemable non-controlling interests as mezzanine equity on our condensed consolidated balance sheets. The holders of the redeemable non-controlling interests may elect to sell their ownership interests to us at fair value once a year, subject to annual minimum and maximum amount limitations, resulting in an adjustment of the redeemable non-controlling interests to fair value that is accounted for by us as an equity transaction in accordance with GAAP. A key component of the estimation of fair value of the redeemable non-controlling interests is the estimated fair value of the multi-family apartment properties held by the applicable Consolidated Real Estate VIEs. However, because the corresponding real estate assets are not reported at fair value and thus not adjusted to reflect unrealized gains or losses in our condensed consolidated financial statements, the cumulative adjustment of the redeemable non-controlling interests to fair value directly affects our GAAP book value. By excluding the cumulative adjustment of redeemable non-controlling interests to estimated redemption value, adjusted book value more closely aligns the accounting treatment applied to these real estate assets and reflects our joint venture equity investment at its undepreciated basis.
The substantial majority of our remaining assets are financial or similar instruments that are carried at fair value in accordance with the fair value option in our condensed consolidated financial statements. However, unlike our use of the fair value option for the assets in our investment portfolio, certain CDOs issued by our residential loan securitizations, certain senior unsecured notes and subordinated debentures that finance our investment portfolio assets are carried at amortized cost in our condensed consolidated financial statements. By adjusting these financing instruments to fair value, adjusted book value reflects the Company's net equity in investments on a comparable fair value basis.
We believe that the presentation of adjusted book value per common share provides a useful measure for investors and us as it provides a consistent measure of our value, allows management to effectively consider our financial position and facilitates the comparison of our financial performance to that of our peers.
A reconciliation of GAAP book value to adjusted book value and calculation of adjusted book value per common share as of the dates indicated is presented below (amounts in thousands, except per share data):
| September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | |||||||||||||||
| Company's stockholders' equity | $ | 1,444,147 | $ | 1,431,910 | $ | 1,485,256 | $ | 1,579,612 | $ | 1,575,228 | |||||||||
| Preferred stock liquidation preference | (554,110 | ) | (554,110 | ) | (554,110 | ) | (554,110 | ) | (554,110 | ) | |||||||||
| GAAP book value | 890,037 | 877,800 | 931,146 | 1,025,502 | 1,021,118 | ||||||||||||||
| Add: | |||||||||||||||||||
| Cumulative depreciation expense on real estate(1) | 19,180 | 21,692 | 24,451 | 21,801 | 21,817 | ||||||||||||||
| Cumulative amortization of lease intangibles related to real estate(1) | 4,903 | 11,078 | 13,000 | 14,897 | 21,356 | ||||||||||||||
| Cumulative adjustment of redeemable non-controlling interest to estimated redemption value | 48,282 | 44,053 | 36,489 | 30,062 | 17,043 | ||||||||||||||
| Adjustment of amortized cost liabilities to fair value | 21,961 | 43,475 | 44,590 | 55,271 | 90,929 | ||||||||||||||
| Adjusted book value | $ | 984,363 | $ | 998,098 | $ | 1,049,676 | $ | 1,147,533 | $ | 1,172,263 | |||||||||
| Common shares outstanding | 90,579 | 90,592 | 91,231 | 90,675 | 90,684 | ||||||||||||||
| GAAP book value per common share(2) | $ | 9.83 | $ | 9.69 | $ | 10.21 | $ | 11.31 | $ | 11.26 | |||||||||
| Adjusted book value per common share(3) | $ | 10.87 | $ | 11.02 | $ | 11.51 | $ | 12.66 | $ | 12.93 | |||||||||
| (1) | Represents cumulative adjustments for the Company's share of depreciation expense and amortization of lease intangibles related to real estate held as of the end of the period presented for which an impairment has not been recognized. |
| (2) | GAAP book value per common share is calculated using the GAAP book value and the common shares outstanding for the periods indicated. |
| (3) | Adjusted book value per common share is calculated using the adjusted book value and the common shares outstanding for the periods indicated. |
Equity Investments in Multi-Family Entities
We own joint venture equity investments in entities that own multi-family properties. We determined that these joint venture entities are VIEs and that we are the primary beneficiary of all but two of these VIEs, resulting in consolidation of the VIEs where we are the primary beneficiary, including their assets, liabilities, income and expenses, in our condensed consolidated financial statements with non-controlling interests for the third-party ownership of the joint ventures' membership interests. With respect to the two additional joint venture equity investments for which we determined that we are not the primary beneficiary, we record our equity investments at fair value.
In September 2022, the Company announced a repositioning of its business through the opportunistic disposition over time of the Company's joint venture equity investments in multi-family properties and reallocation of its capital away from such assets to its targeted assets. Accordingly, as of September 30, 2024, the Company determined that certain joint venture equity investments meet the criteria to be classified as held for sale and the assets and liabilities of the respective Consolidated VIEs are reported in assets and liabilities of disposal group held for sale.
We also own a preferred equity investment in a VIE that owns a multi-family property and for which, as of September 30, 2024, the Company is the primary beneficiary, resulting in consolidation of the assets, liabilities, income and expenses of the VIE in our condensed consolidated financial statements with a non-controlling interest for the third-party ownership of the VIE's membership interests.
A reconciliation of our net equity investments in consolidated multi-family properties and disposal group held for sale to our condensed consolidated financial statements as of September 30, 2024 is shown below (dollar amounts in thousands):
| Cash and cash equivalents | $ | 6,194 | ||
| Real estate, net(1) | 610,967 | |||
| Assets of disposal group held for sale | 197,665 | |||
| Other assets | 21,981 | |||
| Total assets | $ | 836,807 | ||
| Mortgages payable on real estate, net | $ | 492,321 | ||
| Liabilities of disposal group held for sale | 177,869 | |||
| Other liabilities | 14,917 | |||
| Total liabilities | $ | 685,107 | ||
| Redeemable non-controlling interest in Consolidated VIEs | $ | 21,826 | ||
| Less: Cumulative adjustment of redeemable non-controlling interest to estimated redemption value | (48,282 | ) | ||
| Non-controlling interest in Consolidated VIEs | 3,899 | |||
| Non-controlling interest in disposal group held for sale | 1,964 | |||
| Net equity investment(2) | $ | 172,293 | ||
| (1) | Includes real estate held for sale in the amount of |
| (2) | The Company's net equity investment as of September 30, 2024 consists of |
FAQ
What were NYMT's earnings for Q3 2024?
What is NYMT's book value per share as of Q3 2024?
How much did NYMT earn from the sale of multi-family apartment communities in Q3 2024?
What were NYMT's key financing activities in Q3 2024?
What were NYMT's interest income and expense for Q3 2024?
