Annaly Capital Management, Inc. (NYSE: NLY) (the “Company” or
“Annaly”) today announced its financial results for the quarter
ended September 30, 2017.
Quarterly Financial
Highlights
- GAAP net income was $367.3 million,
$0.31 per average common share
- Core earnings (excluding PAA) were
$353.5 million, $0.30 per average common share
- GAAP return on average equity was
10.98% and core return on average equity (excluding PAA) was
10.57%
- Book value per common share of $11.42,
up from $11.19 at June 30, 2017
- Economic leverage increased to 6.9x, as
compared to 6.4x at June 30, 2017
- Declared common stock dividend of $0.30
per share for the 16th consecutive fiscal quarter
- Annualized year-to-date economic return
of 13.9%
Recent Business
Highlights
- Raised $2.4 billion of equity capital
in three separate offerings in July and October
- Equity issuances largely deployed
towards Agency assets and select credit assets. Credit businesses
comprise 23% of allocated capital at quarter end
- Redeemed 7.875% Series A Cumulative
Redeemable Preferred Stock, resulting in 30 basis point reduction
of economic cost of preferred capital
- Completed sale of Pingora Holdings L.P.
while maintaining ownership interests in mortgage servicing
rights
- Board of Directors appointed Chief
Executive Officer and President Kevin Keyes as Chairman, effective
January 1, 2018
- Expanding Board of Directors with
addition of two new independent directors, Katie Beirne Fallon and
Vicki Brinson Williams, effective January 1, 2018
- Established an investment partnership
with Capital Impact Partners, a prominent community development
financial institution
“Our third quarter financial performance again highlights the
benefits of our large, diversified platform as we achieved growth
in book value and generated stable earnings,” commented Kevin
Keyes, Chief Executive Officer and President. “Our conservative and
balanced investment strategies were further endorsed by the market
as we successfully raised over $2.4 billion of new equity capital
since the beginning of the quarter. Annaly remains uniquely
positioned in an equity market where conservatively-valued, yield
manufacturing businesses are increasingly difficult to find.”
Financial
Performance
The following table summarizes certain key performance
indicators as of and for the quarters ended September 30, 2017,
June 30, 2017, and September 30, 2016:
September 30, 2017
June 30, 2017 September 30, 2016 Book value
per common share $11.42 $11.19 $11.83 Economic leverage at
period-end (1) 6.9:1 6.4:1 6.1:1 GAAP net income (loss) per average
common share (2) $0.31 ($0.01) $0.70 Annualized GAAP return (loss)
on average equity 10.98% 0.46% 23.55% Net interest margin (3) 1.33%
1.23% 1.40% Average yield on interest earning assets (4) 2.79%
2.58% 2.70% Average cost of interest bearing liabilities (5) 1.82%
1.74% 1.57% Net interest spread 0.97% 0.84% 1.13%
Core Earnings
Metrics:
Core earnings (excluding PAA) per average common share *(2)(6)
$0.30 $0.30 $0.29 Core earnings per average common share *(2)(6)
$0.26 $0.23 $0.29 PAA cost (benefit) per average common share $0.04
$0.07 $0.00 Annualized core return on average equity (excluding
PAA) * 10.57% 10.54% 10.09% Net interest margin (excluding PAA)
*(3) 1.47% 1.53% 1.42% Average yield on interest earning assets
(excluding PAA) *(4) 2.97% 2.93% 2.72% Net interest spread
(excluding PAA) * 1.15% 1.19% 1.15% * Represents a
non-GAAP financial measure. Please refer to the ‘Non-GAAP Financial
Measures’ section for additional information. (1) Computed as the
sum of recourse debt, to-be-announced (“TBA”) derivative notional
outstanding and net forward purchases of investments divided by
total equity. Recourse debt consists of repurchase agreements and
other secured financing. Securitized debt, participation sold and
mortgages payable are non-recourse to the Company and are excluded
from this measure. (2) Net of dividends on preferred stock,
including cumulative and undeclared dividends on the Company’s
Series F Preferred stock of $8.3 million for the quarter ended
September 30, 2017. (3) Represents the sum of the Company’s
annualized economic net interest income (inclusive of interest
expense on interest rate swaps used to hedge cost of funds) plus
TBA dollar roll income (less interest expense on swaps used to
hedge TBA dollar roll transactions) divided by the sum of its
average interest earning assets plus average outstanding TBA
derivative balances. (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)
Includes interest expense on interest rate swaps used to hedge cost
of funds. (6) Core earnings is defined as net income (loss)
excluding gains or losses on disposals of investments and
termination of interest rate swaps, unrealized gains or losses on
interest rate swaps and investments measured at fair value through
earnings, net gains and losses on trading assets, impairment
losses, net income (loss) attributable to noncontrolling interest,
corporate acquisition related expenses and certain other
non-recurring gains or losses, and inclusive of TBA dollar roll
income (a component of Net gains (losses) on trading assets) and
realized amortization of MSRs (a component of net unrealized gains
(losses) on investments measured at fair value through earnings).
Core earnings (excluding PAA) excludes 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.
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, 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; our ability to grow our commercial real estate business;
our ability to grow our residential mortgage credit business; our
ability to grow our middle market lending business; credit risks
related to our investments in credit risk transfer securities,
residential mortgage-backed securities and related residential
mortgage credit assets, commercial real estate assets and corporate
debt; risks related to investments in mortgage servicing rights;
our ability to consummate any contemplated investment
opportunities; changes in government regulations and policy
affecting our business; our ability to maintain our qualification
as a REIT for U.S. federal income tax purposes; and our ability to
maintain our exemption from registration under the Investment
Company Act of 1940, as amended. For a discussion of the risks and
uncertainties which could cause actual results to differ from those
contained in the forward-looking statements, see “Risk Factors” in
our most recent Annual Report on Form 10-K and any subsequent
Quarterly Reports on Form 10-Q. We do not undertake, and
specifically disclaim any obligation, to publicly release the
result of any revisions which may be made to any forward-looking
statements to reflect the occurrence of anticipated or
unanticipated events or circumstances after the date of such
statements, except as required by law.
Annaly is a leading diversified capital manager that invests in
and finances residential and commercial assets. Annaly’s principal
business objective is to generate net income for distribution to
its stockholders through capital preservation, prudent selection of
investments, and continuous management of its portfolio. Annaly has
elected to be taxed as a real estate investment trust, or REIT, for
federal income tax purposes. Annaly is externally managed by Annaly
Management Company LLC. Additional information on the Company can
be found at www.annaly.com.
The Company prepares a supplemental investor presentation and a
financial summary for the benefit of its shareholders. Both the
Third Quarter 2017 Investor Presentation and the Third Quarter 2017
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 third quarter 2017 earnings conference
call on November 2, 2017 at 10:00 a.m. Eastern Time. The number to
call is 888-317-6003 for domestic calls and 412-317-6061 for
international calls. The conference passcode is 8343484. There will
also be an audio webcast of the call on www.annaly.com. The 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
10113329. 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
ANNALY CAPITAL MANAGEMENT, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (dollars
in thousands, except per share data)
September 30, June 30, March
31, December 31, September 30, 2017
2017 2017
2016(1)
2016 (Unaudited) (Unaudited)
(Unaudited) (Unaudited)
ASSETS Cash and cash equivalents (2) $ 867,840 $
700,692 $ 819,421 $ 1,539,746 $ 2,382,188 Investments, at fair
value: Agency mortgage-backed securities 85,889,131 73,963,998
72,708,490 75,589,873 73,476,105 Credit risk transfer securities
582,938 605,826 686,943 724,722 669,295 Non-Agency mortgage-backed
securities 1,227,235 1,234,053 1,409,093 1,401,307 1,460,261
Residential mortgage loans (3) 895,919 779,685 682,416 342,289
310,148 Mortgage servicing rights 570,218 605,653 632,166 652,216
492,169 Commercial real estate debt investments (4) 3,869,110
3,972,560 4,102,613 4,321,739 4,319,077 Commercial real estate debt
and preferred equity, held for investment (5) 981,748 928,181
985,091 970,505 1,070,197 Commercial loans held for sale, net - - -
114,425 144,275 Investments in commercial real estate 470,928
474,510 462,760 474,567 500,027 Corporate debt 856,110 773,957
841,265 773,274 716,831 Interest rate swaps, at fair value (2)
12,250 10,472 19,195 68,194 113,253 Other derivatives, at fair
value 266,249 154,004 196,935 171,266 87,921 Receivable for
investments sold 340,033 9,784 354,126 51,461 493,839 Accrued
interest and dividends receivable 293,207 263,217 266,887 270,400
260,583 Other assets 353,708 399,456 388,224 333,063 301,419
Goodwill 71,815 71,815 71,815 71,815 71,815 Intangible assets, net
25,742 28,715
31,517 34,184 39,903
Total assets $ 97,574,181 $ 84,976,578
$ 84,658,957 $ 87,905,046 $
86,909,306
LIABILITIES AND STOCKHOLDERS’
EQUITY Liabilities: Repurchase agreements $ 69,430,268 $
62,497,400 $ 62,719,087 $ 65,215,810 $ 61,784,121 Other secured
financing 3,713,256 3,785,543 3,876,150 3,884,708 3,804,742
Securitized debt of consolidated VIEs (6) 3,357,929 3,438,675
3,477,059 3,655,802 3,712,821 Participation sold - - 12,760 12,869
12,976 Mortgages payable 311,886 311,810 311,707 311,636 327,632
Interest rate swaps, at fair value (2) 606,960 614,589 572,419
1,443,765 2,919,492 Other derivatives, at fair value 75,529 99,380
52,496 86,437 73,445 Dividends payable 326,425 305,709 305,691
305,674 269,111 Payable for investments purchased 5,243,868
1,043,379 340,383 65,041 454,237 Accrued interest payable 231,611
185,720 182,478 163,013 173,320 Accounts payable and other
liabilities 121,231 84,948
161,378 184,319
115,606 Total liabilities 83,418,963
72,367,153 72,011,608
75,329,074 73,647,503
Stockholders’ Equity: 7.875% Series A Cumulative
Redeemable Preferred Stock:
7,412,500 authorized, 0, 7,412,500,
7,412,500, 7,412,500, and 7,412,500 issued and outstanding,
respectively
- 177,088 177,088 177,088 177,088 7.625% Series C Cumulative
Redeemable Preferred Stock
12,650,000 authorized, 12,000,000 issued
and outstanding
290,514 290,514 290,514 290,514 290,514 7.50% Series D Cumulative
Redeemable Preferred Stock:
18,400,000 authorized, issued and
outstanding
445,457 445,457 445,457 445,457 445,457 7.625% Series E Cumulative
Redeemable Preferred Stock:
11,500,000 authorized, issued and
outstanding
287,500 287,500 287,500 287,500 287,500 6.95% Series F Cumulative
Redeemable Preferred Stock:
32,200,000 authorized, 28,800,000 issued
and outstanding
696,910 - - - - Common stock, par value $0.01 per share,
1,917,837,500, 1,945,437,500, 1,945,437,500, 1,945,437,500, and
1,945,437,500 authorized, 1,088,083,794, 1,019,027,880,
1,018,971,441, 1,018,913,249, and 1,018,857,866 issued and
outstanding, respectively 10,881 10,190 10,190 10,189 10,189
Additional paid-in capital 16,377,805 15,581,760 15,580,038
15,579,342 15,578,677 Accumulated other comprehensive income (loss)
(640,149 ) (850,767 ) (1,126,091 ) (1,085,893 ) 1,119,677
Accumulated deficit (3,320,160 ) (3,339,228 )
(3,024,670 ) (3,136,017 )
(4,655,440 ) Total stockholders’ equity 14,148,758
12,602,514 12,640,026 12,568,180 13,253,662 Noncontrolling
interest 6,460 6,911
7,323 7,792 8,141
Total equity 14,155,218
12,609,425 12,647,349
12,575,972 13,261,803 Total
liabilities and equity $ 97,574,181 $ 84,976,578
$ 84,658,957 $ 87,905,046
$ 86,909,306 (1) Derived from the audited
consolidated financial statements at December 31, 2016. (2) As a
result of a change to a clearing organization’s rulebook effective
January 3, 2017, beginning with the first quarter 2017 and in
subsequent periods the Company is presenting the fair value of
centrally cleared interest rate swaps net of variation margin
pledged under such transactions. The variation margin was
previously reported under cash and cash equivalents and is
currently reported as a reduction to interest rate swaps, at fair
value. Balances reported prior to the effective date will not be
adjusted. (3) Includes securitized residential mortgage loans of a
consolidated variable interest entity (“VIE”) carried at fair value
of $139.8 million, $150.9 million, $155.6 million, $165.9 million
and $176.7 million at September 30, 2017, June 30, 2017, March 31,
2017, December 31, 2016 and September 30, 2016, respectively. (4)
Includes senior securitized commercial mortgage loans of
consolidated VIEs with a carrying value of $3.6 billion, $3.7
billion, $3.7 billion, $3.9 billion and $4.0 billion at September
30, 2017, June 30, 2017, March 31, 2017, December 31, 2016 and
September 30, 2016, respectively. (5) Includes senior securitized
commercial mortgage loans of a consolidated VIE with a carrying
value of $0, $0, $0, $0 and $128.9 million at September 30, 2017,
June 30, 2017, March 31, 2017, December 31, 2016 and September 30,
2016, respectively. (6) Includes securitized debt of consolidated
VIEs carried at fair value of $3.4 billion, $3.4 billion, $3.5
billion, $3.7 billion and $3.7 billion at September 30, 2017, June
30, 2017, March 31, 2017, December 31, 2016 and September 30, 2016,
respectively.
ANNALY CAPITAL MANAGEMENT, INC. AND
SUBSIDIARIES CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(LOSS) (UNAUDITED) (dollars in thousands, except per
share data) For the quarters ended
September 30, June 30, March 31, December
31, September 30, 2017 2017 2017
2016 2016 Net interest income: Interest income
$ 622,550 $ 537,426 $ 587,727 $ 807,022 $ 558,668 Interest expense
268,937 222,281 198,425
183,396 174,154
Net interest
income 353,613 315,145
389,302 623,626 384,514
Realized and unrealized gains (losses): Realized gains
(losses) on interest rate swaps (1) (88,211 ) (96,470 ) (104,156 )
(103,872 ) (124,572 ) Realized gains (losses) on termination of
interest rate swaps - (58 ) - (55,214 ) 1,337 Unrealized gains
(losses) on interest rate swaps 56,854
(177,567 ) 149,184 1,430,668
256,462
Subtotal (31,357 ) (274,095 )
45,028 1,271,582 133,227
Net gains (losses) on disposal of investments (11,552 ) (5,516 )
5,235 7,782 14,447 Net gains (losses) on trading assets 154,208
(14,423 ) 319 (139,470 ) 162,981 Net unrealized gains (losses) on
investments measured at fair value through earnings (67,492 )
16,240 23,683 110,742 29,675 Bargain purchase gain -
- - - 72,576
Subtotal 75,164 (3,699 )
29,237 (20,946 ) 279,679
Total
realized and unrealized gains (losses) 43,807
(277,794 ) 74,265 1,250,636
412,906
Other income (loss) 28,282
30,865 31,646 30,918 29,271
General and administrative
expenses: Compensation and management fee 41,993 38,938 39,262
39,845 38,709 Other general and administrative expenses
15,023 15,085 14,566
15,608 59,028
Total general and
administrative expenses 57,016 54,023
53,828 55,453 97,737
Income (loss) before income taxes 368,686
14,193 441,385 1,849,727 728,954
Income taxes
1,371 (329 ) 977 1,244
(1,926 )
Net income (loss) 367,315 14,522
440,408 1,848,483 730,880
Net income (loss) attributable
to noncontrolling interest (232 ) (102 )
(103 ) (87 ) (336 )
Net income (loss)
attributable to Annaly 367,547 14,624 440,511 1,848,570 731,216
Dividends on preferred stock (2) 30,355
23,473 23,473 23,473
22,803
Net income (loss) available
(related) to common stockholders $ 337,192 $ (8,849 ) $
417,038 $ 1,825,097 $ 708,413
Net
income (loss) per share available (related) to common
stockholders: Basic $ 0.31 $ (0.01 ) $ 0.41 $
1.79 $ 0.70 Diluted $ 0.31 $ (0.01 ) $ 0.41
$ 1.79 $ 0.70
Weighted average
number of common shares outstanding: Basic 1,072,566,395
1,019,000,817 1,018,942,746
1,018,886,380 1,007,607,893 Diluted
1,073,040,637 1,019,000,817
1,019,307,379 1,019,251,111
1,007,963,406
Net income (loss) $ 367,315
$ 14,522 $ 440,408 $ 1,848,483 $
730,880
Other comprehensive income (loss): Unrealized
gains (losses) on available-for-sale securities 195,251 261,964
(59,615 ) (2,206,288 ) 18,237 Reclassification adjustment for net
(gains) losses included in net income (loss) 15,367
13,360 19,417 718
(15,606 ) Other comprehensive income (loss) 210,618
275,324 (40,198 ) (2,205,570 )
2,631 Comprehensive income (loss) 577,933 289,846 400,210
(357,087 ) 733,511 Comprehensive income (loss) attributable to
noncontrolling interest (232 ) (102 ) (103 )
(87 ) (336 ) Comprehensive income (loss) attributable
to Annaly 578,165 289,948 400,313 (357,000 ) 733,847 Dividends on
preferred stock (2) 30,355 23,473
23,473 23,473 22,803
Comprehensive income (loss) attributable to common
stockholders $ 547,810 $ 266,475 $ 376,840
$ (380,473 ) $ 711,044 (1) Interest expense
related to the Company’s interest rate swaps is recorded in
Realized gains (losses) on interest rate swaps on the Consolidated
Statements of Comprehensive Income. (2) Includes cumulative and
undeclared dividends on the Company’s Series F Preferred stock of
$8.3 million for the quarter ended September 30, 2017.
ANNALY CAPITAL MANAGEMENT, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(dollars in thousands, except per share data)
(Unaudited) For the nine months
ended September 30, September 30, 2017
2016 Net interest income: Interest
income $ 1,747,703 $ 1,403,929 Interest expense 689,643
474,356
Net interest income
1,058,060 929,573
Realized and
unrealized gains (losses): Realized gains (losses) on interest
rate swaps (1) (288,837 ) (402,809 ) Realized gains (losses) on
termination of interest rate swaps (58 ) (58,727 ) Unrealized gains
(losses) on interest rate swaps 28,471
(1,148,478 )
Subtotal (260,424 ) (1,610,014 )
Net gains (losses) on disposal of investments (11,833 ) 25,307 Net
gains (losses) on trading assets 140,104 370,050 Net unrealized
gains (losses) on investments measured at fair value through
earnings (27,569 ) (24,351 ) Bargain purchase gain -
72,576
Subtotal 100,702
443,582
Total realized and unrealized gains (losses)
(159,722 ) (1,166,432 )
Other income
(loss) 90,793 13,226
General and administrative
expenses: Compensation and management fee 120,193 111,754 Other
general and administrative expenses 44,674
83,149
Total general and administrative expenses
164,867 194,903
Income (loss)
before income taxes 824,264 (418,536 )
Income
taxes 2,019 (2,839 )
Net income
(loss) 822,245 (415,697 )
Net income (loss)
attributable to noncontrolling interest (437 )
(883 )
Net income (loss) attributable to Annaly
822,682 (414,814 )
Dividends on preferred stock
(2) 77,301 58,787
Net
income (loss) available (related) to common stockholders $
745,381 $ (473,601 )
Net income (loss) per share
available (related) to common stockholders: Basic $ 0.72
$ (0.50 ) Diluted $ 0.72 $ (0.50 )
Weighted
average number of common shares outstanding: Basic
1,037,033,076 953,301,855 Diluted
1,037,445,177 953,301,855
Net income
(loss) $ 822,245 $ (415,697 )
Other comprehensive
income (loss): Unrealized gains (losses) on available-for-sale
securities 397,600 1,519,874 Reclassification adjustment for net
(gains) losses included in net income (loss) 48,144
(22,601 ) Other comprehensive income (loss) 445,744
1,497,273 Comprehensive income (loss)
1,267,989 1,081,576 Comprehensive income (loss) attributable to
noncontrolling interest (437 ) (883 ) Comprehensive
income (loss) attributable to Annaly 1,268,426 1,082,459 Dividends
on preferred stock (2) 77,301 58,787
Comprehensive income (loss) attributable to common
stockholders $ 1,191,125 $ 1,023,672 (1)
Interest expense related to the Company’s interest rate
swaps is recorded in Realized gains (losses) on interest rate swaps
on the Consolidated Statements of Comprehensive Income. (2)
Includes cumulative and undeclared dividends on the Company’s
Series F Preferred stock of $8.3 million for the nine months ended
September 30, 2017.
Key
Metrics
The following table presents key metrics of the Company’s
portfolio, liabilities and hedging positions, and performance as of
and for the quarters ended September 30, 2017, June 30, 2017, and
September 30, 2016:
September 30, 2017
June 30, 2017
September 30, 2016
Portfolio Related
Metrics:
Fixed-rate Residential Investment Securities as a percentage of
total Residential Investment Securities 89% 86% 81% Adjustable-rate
and floating-rate Residential Investment Securities as a percentage
of total Residential Investment Securities 11% 14% 19% Weighted
average experienced CPR for the period 10.3% 10.9% 15.9% Weighted
average projected long-term CPR at period-end 10.4% 10.6%
14.4%
Liabilities and
Hedging Metrics:
Weighted average days to maturity on repurchase agreements
outstanding at period-end 65 88 128 Hedge ratio (1) 67% 67% 52%
Weighted average pay rate on interest rate swaps at period-end (2)
2.27% 2.26% 2.25% Weighted average receive rate on interest rate
swaps at period-end (2) 1.35% 1.28% 0.88% Weighted average net rate
on interest rate swaps at period-end (2) 0.92% 0.98% 1.37% Leverage
at period-end (3) 5.4:1 5.6:1 5.3:1 Economic leverage at period-end
(4) 6.9:1 6.4:1 6.1:1 Capital ratio at period-end 12.3%
13.2% 13.3%
Performance
Related Metrics:
Book value per common share $11.42 $11.19 $11.83 GAAP net income
(loss) per average common share (5) $0.31 ($0.01) $0.70 Annualized
GAAP return (loss) on average equity 10.98% 0.46% 23.55% Net
interest margin 1.33% 1.23% 1.40% Average yield on interest earning
assets (6) 2.79% 2.58% 2.70% Average cost of interest bearing
liabilities (7) 1.82% 1.74% 1.57% Net interest spread 0.97% 0.84%
1.13% Dividend declared per common share $0.30 $0.30 $0.30
Annualized dividend yield (8) 9.84% 9.96% 11.43%
Core Earnings
Metrics Core earnings (excluding PAA) per average common share
*(5) $0.30 $0.30 $0.29 Core earnings per average common share *(5)
$0.26 $0.23 $0.29 PAA cost (benefit) per average common share $0.04
$0.07 $0.00 Annualized core return on average equity (excluding
PAA) * 10.57% 10.54% 10.09% Net interest margin (excluding PAA) *
1.47% 1.53% 1.42% Average yield on interest earning assets
(excluding PAA) *(6) 2.97% 2.93% 2.72% Net interest spread
(excluding PAA) * 1.15% 1.19% 1.15% *
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 and futures relative to repurchase
agreements, other secured financing and TBA notional outstanding.
(2) Excludes forward starting swaps. (3) Debt consists of
repurchase agreements, other secured financing, securitized debt,
participation sold and mortgages payable. Securitized debt,
participation sold and mortgages payable are non-recourse to the
Company. (4) Computed as the sum of recourse debt, TBA derivative
notional outstanding and net forward purchases of investments
divided by total equity. (5) Net of dividends on preferred stock,
including cumulative and undeclared dividends on the Company’s
Series F Preferred stock of $8.3 million for the quarter ended
September 30, 2017. (6) 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). (7)
Includes interest expense on interest rate swaps used to hedge cost
of funds. (8) Based on the closing price of the Company’s common
stock of $12.19, $12.05 and $10.50 at September 30, 2017, June 30,
2017 and September 30, 2016, respectively.
Non-GAAP Financial
Measures
To supplement its consolidated financial statements, which are
prepared and presented in accordance with U.S. generally accepted
accounting principles (“GAAP”), the Company provides the following
non-GAAP measures:
- core earnings and core earnings
(excluding PAA);
- core earnings and core earnings
(excluding PAA) per average common share;
- annualized core return on average
equity (excluding PAA);
- interest income (excluding PAA);
- economic interest expense;
- economic net interest income (excluding
PAA);
- average yield on interest earning
assets (excluding PAA);
- net interest margin (excluding PAA);
and
- net interest spread (excluding
PAA).
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 core earnings 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
is useful to investors, and reconciliations to their most directly
comparable GAAP results are provided below.
Amortization
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,
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 Residential Investment
Securities portfolio for the quarters ended September 30, 2017,
June 30, 2017, and September 30, 2016:
For the quarters ended
September 30, 2017 June 30, 2017
September 30, 2016 (dollars in thousands) Premium
amortization expense (accretion) $ 220,636 $ 251,084 $ 213,241
Less: PAA cost (benefit) 39,899 72,700
3,891 Premium amortization expense exclusive of PAA $
180,737 $ 178,384 $ 209,350
For the
quarters ended September 30, 2017 June 30,
2017 September 30, 2016 (per average common
share) Premium amortization expense (accretion) $ 0.21 $ 0.25 $
0.21 Less: PAA cost (benefit) 0.04 0.07
- Premium amortization expense exclusive of PAA $ 0.17
$ 0.18 $ 0.21
Core earnings and core earnings (excluding PAA), core
earnings and core earnings (excluding PAA) per average common share
and annualized core return on average equity (excluding
PAA)
One of the Company’s principal business objectives is to
generate net income by earning a net interest spread on its
investment portfolio, which is a function of the Company’s interest
income from its investment portfolio less financing, hedging and
operating costs. Core earnings, which is comprised of interest
income plus TBA dollar roll incomei, less financing and hedging
costsii and general and administrative expenses, and core earnings
(excluding PAA), are used by management and, we believe, used by
our analysts and investors, to measure its progress in achieving
this objective.
The Company defines “core earnings”, a non-GAAP measure, as net
income (loss) excluding gains or losses on disposals of investments
and termination of interest rate swaps, unrealized gains or losses
on interest rate swaps and investments measured at fair value
through earnings, net gains and losses on trading assets,
impairment losses, net income (loss) attributable to noncontrolling
interest, corporate acquisition related expenses and certain other
non-recurring gains or losses, and inclusive of TBA dollar roll
income (a component of Net gains (losses) on trading assets) and
realized amortization of MSRs (a component of net unrealized gains
(losses) on investments measured at fair value through earnings).
Core earnings (excluding PAA) excludes the premium amortization
adjustment 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.
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. Annualized core
return on average equity (excluding PAA), which is calculated by
dividing core earnings (excluding PAA) over average stockholders’
equity, provides investors with additional detail on the core
earnings generated by the Company’s invested equity capital.
_______________________
i TBA dollar roll transactions are accounted for as derivatives,
with gains and losses reflected as a component of Net gains
(losses) on trading assets in the Company’s Consolidated Statements
of Comprehensive Income (Loss). TBA dollar roll income represents
the economic equivalent of interest income on the underlying
security less the implied cost of financing.
ii The interest component of hedging costs is reported as
realized gains (losses) on interest rate swaps in the Company’s
Consolidated Statements of Comprehensive Income (Loss).
The following table presents a reconciliation of GAAP financial
results to non-GAAP core earnings for the periods presented.
For the quarters ended September 30,
2017 June 30, 2017 September 30,
2016 (dollars in thousands, except per share data) GAAP
net income (loss) $ 367,315 $ 14,522 $ 730,880 Less:
Realized (gains) losses on termination of interest rate swaps - 58
(1,337 ) Unrealized (gains) losses on interest rate swaps (56,854 )
177,567 (256,462 ) Net (gains) losses on disposal of investments
11,552 5,516 (14,447 ) Net (gains) losses on trading assets
(154,208 ) 14,423 (162,981 ) Net unrealized (gains) losses on
investments measured at fair value through earnings 67,492 (16,240
) (29,675 ) Bargain purchase gain - - (72,576 ) Corporate
acquisition related expenses (1) - - 46,724 Net (income) loss
attributable to noncontrolling interest 232 102 336 Plus: TBA
dollar roll income (2) 94,326 81,051 90,174 MSR amortization (3)
(16,208 ) (17,098 ) (21,634 )
Core earnings * 313,647 259,901 309,002 Less: Premium amortization
adjustment cost (benefit) 39,899 72,700
3,891 Core earnings (excluding PAA) * $
353,546 $ 332,601 $ 312,893
GAAP net income (loss) per average common share (4) $ 0.31
$ (0.01 ) $ 0.70 Core earnings per
average common share *(4) $ 0.26 $ 0.23
$ 0.29 Core earnings (excluding PAA) per average common
share *(4) $ 0.30 $ 0.30 $ 0.29
Annualized GAAP return (loss) on average equity 10.98
% 0.46 % 23.55 % Annualized core return
on average equity (excluding PAA) * 10.57 %
10.54 % 10.09 % * Represents a non-GAAP
financial measure. (1) Represents transaction costs incurred in
connection with the Company’s acquisition of Hatteras Financial
Corp. (2) Represents a component of Net gains (losses) on trading
assets. (3) Represents the portion of changes in fair value that is
attributable to the realization of estimated cash flows on the
Company’s MSR portfolio and is reported as a component of Net
unrealized gains (losses) on investments measured at fair value.
(4) Net of dividends on preferred stock, including cumulative and
undeclared dividends on the Company’s Series F Preferred stock of
$8.3 million for the quarter ended September 30, 2017.
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
as Net gains (losses) on trading assets in the Consolidated
Statements of Comprehensive Income (Loss), which includes both
unrealized and realized gains and losses on derivatives (excluding
interest rate swaps).
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 trading assets in
the Consolidated Statements of Comprehensive Income (Loss).
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), which can obscure underlying trends in
the performance of the portfolio.
Economic interest expense is comprised of interest expense, as
computed in accordance with GAAP, plus interest expense on interest
rate swaps used to hedge cost of funds, which is a component of
Realized gains (losses) on interest rate swaps in the Company’s
Consolidated Statements of Comprehensive Income (Loss). 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 contractual interest payments on 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 our financing
strategy.
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 September 30,
2017 June 30, 2017 September 30,
2016 (dollars in thousands)
Interest Income
(Excluding PAA) Reconciliation
GAAP interest income $ 622,550 $ 537,426 $ 558,668
Premium amortization adjustment 39,899 72,700
3,891 Interest income (excluding PAA) * $ 662,449
$ 610,126 $ 562,559
Economic Interest
Expense Reconciliation
GAAP interest expense $ 268,937 $ 222,281 $ 174,154 Add: Interest
expense on interest rate swaps used to hedge cost of funds
78,564 84,252 103,100 Economic interest
expense * $ 347,501 $ 306,533 $ 277,254
Economic Net
Interest Income (Excluding PAA) Reconciliation
Interest income (excluding PAA) * $ 662,449 $ 610,126 $ 562,559
Less: Economic interest expense * 347,501
306,533 277,254 Economic net interest income
(excluding PAA) * $ 314,948 $ 303,593 $ 285,305
* Represents a non-GAAP financial measure.
Average yield on interest earning assets (excluding PAA), net
interest spread (excluding PAA) and net interest margin (excluding
PAA)
Net interest spread (excluding PAA), which is the difference
between the average yield on interest earning assets (excluding
PAA) and the average cost of interest bearing liabilities, and net
interest margin (excluding PAA), which is calculated by dividing
the economic net interest income (excluding PAA) by the sum of
average interest earning assets and average TBA 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
September 30, 2017
June 30, 2017
September 30, 2016
Economic Metrics
(Excluding PAA)
(dollars in thousands) Interest income (excluding PAA) * $
662,449 $ 610,126 $ 562,559 Average interest earning
assets $ 89,253,094 $ 83,427,268 $ 82,695,270 Average yield on
interest earning assets (excluding PAA) * 2.97 %
2.93 % 2.72 % Economic interest expense * $
347,501 $ 306,533 $ 277,254 Average interest bearing liabilities $
76,382,315 $ 70,486,779 $ 70,809,712 Average cost of interest
bearing liabilities 1.82 % 1.74 %
1.57 % Net interest spread (excluding PAA) * 1.15 %
1.19 % 1.15 % Net interest margin
(excluding PAA) * 1.47 % 1.53 %
1.42 % * Represents a non-GAAP financial measure.
View source
version on businesswire.com: http://www.businesswire.com/news/home/20171101006436/en/
Annaly Capital Management, Inc.Investor
Relations1-888-8Annalywww.annaly.com
Annaly Capital Management (NYSE:NLY)
Historical Stock Chart
From Mar 2024 to Apr 2024
Annaly Capital Management (NYSE:NLY)
Historical Stock Chart
From Apr 2023 to Apr 2024