NEW YORK, Nov. 9, 2016 /PRNewswire/ -- Five Oaks
Investment Corp. (NYSE: OAKS) ("we", "Five Oaks" or "the
Company") today announced its financial results for the third
quarter ended September 30, 2016 and
announced the declaration of a deficiency dividend. For the third
quarter, the Company reported GAAP net income of $0.6 million, or $0.04 per basic and diluted share, comprehensive
income of $0.03 million, or
$0.00 per basic and diluted share,
and core earnings(1) of $3.1
million, or $0.21 per basic
and diluted share. The Company also reported a net book value of
$7.70 per share on a basic and
diluted basis at September 30,
2016.
Third Quarter and Subsequent Events
Summary
- Absent the one-time provision for interest charges expected to
be paid in connection with the fourth quarter deficiency dividend
described below, we would have reported an economic gain on common
equity of 1.7%, comprised of a $0.05
decrease in net book value per share more than offset by the
$0.18 dividend per common share.
Inclusive of the provision, we reported a $0.18 decrease in net book value per share that
was exactly offset by $0.18 dividend
per common share.(2)
- We have further reduced our Non-Agency RMBS exposure from
$57.4 million at June 30, 2016 to $27.7
million at September 30, 2016;
since quarter-end we have sold an additional $13.4 million in exposure, allowing us
substantially to complete the reduction in our Non-Agency RMBS
exposure.
- We continued to redeploy the capital released from selling down
our credit exposure into Agency RMBS, which we increased from
$619.8 million as of June 30, 2016 to $702.0
million as of September 30,
2016. In order to minimize the potential impact of interest
rate volatility, the increase was composed of purchases of Agency
hybrid-ARMs.
- As further described below, on November
9, 2016, we declared a deficiency dividend of $19,384,346, or $1.33 per common share, payable in a combination
of cash and stock, with an aggregate maximum payment of 20%, or
$3,876,869, in cash. We
recorded a charge of $1.86 million in
the third quarter for interest charges expected to be payable to
the IRS following the payment of the dividend.
(1) Core Earnings is a non-GAAP measure that we define as
GAAP net income, excluding impairment losses, realized and
unrealized gains or losses on the aggregate portfolio and certain
non-recurring upfront costs related to securitization transactions.
As defined, Core Earnings includes interest income or expense and
premium income or loss on derivative instruments.
(2) Economic return is a non-GAAP measure that we define
as the sum of the change in net book value per common share and
dividends declared on our common stock during the period over the
beginning net book value per common share. See "Reconciliation of
GAAP to Core Earnings" below.
Payment of a Deficiency Dividend to be Made in the Fourth
Quarter with an Aggregate Maximum of 20% Payable in
Cash
The Company also announces that its Board of Directors has
declared a deficiency dividend of $19,384,346, representing $1.3275 for each common share, payable in a
combination of cash and stock with an aggregate maximum payment of
20% of the dividend, or $3,876,869,
in cash. As described below, stockholders will make an
election to receive their dividend in cash or stock. If the
cash election is oversubscribed, each stockholder electing cash
will receive a pro rata cash amount of no less than $0.2655 per share with the balance payable in
stock.
The dividend is being paid by the Company in order for the
Company to reduce its 2013 undistributed taxable income, as
adjusted, and satisfy the REIT distribution
requirements. The undistributed taxable income adjustment
primarily pertains to net gains realized on certain hedging
transactions and the Company's recent determination of an inability
to offset such gains for federal income tax purposes with net
capital losses realized on the sale of its underlying
mortgage-backed securities. The Company affirms that the payment of
the deficiency dividend will retroactively both
address the impact of the 2013 under-distribution and
maintain the Company's REIT status.
The Company has chosen to pay a substantial portion of the
dividend in stock in order to maintain historical levels of
liquidity, as well as maintaining the earnings power of its
portfolio, while fulfilling the REIT requirements. Because the
dividend will be taxable to recipients and the Company has capped
the aggregate cash component of the dividend, certain stockholders
may have tax obligations which exceed their respective cash
payments.
The dividend is payable to common stockholders of record as of
November 21, 2016, with an
ex-dividend date of November 17,
2016. Stockholders of record as of November 21, 2016, will receive an election form
allowing them to elect to receive the dividend entirely in cash or
in stock. To the extent the cash alternative is
oversubscribed, each stockholder electing the cash alternative will
receive a pro-rata amount of cash and stock with such cash
component being no less than $0.2655
per share. The payment date is December 26, 2016. The
deficiency dividend payment will be in addition to the Company's
regular monthly dividend on its common stock of $0.06 per share payable (as earlier announced)
on December 29, 2016.
Management Observations
David Carroll, Five Oaks'
Chairman and CEO commented: "During the third quarter, we continued
to transform our balance sheet toward more liquid Agency
hybrid-ARMs, allied with a core exposure to Freddie Mac K-series
multi-family securities. Further sales of Non-Agency RMBS both
during the quarter and since quarter-end bring us close to
completion of our exit from residential credit exposure; recent
money market fund reforms have, in our view, reinforced the
pre-existing risks associated with financing
non-government-guaranteed credit risk with short-term repo, a
primary driver of our portfolio rebalancing.
We ended the quarter with approximately $706 million of Agency exposure, the majority
being in lower coupon 5/1 and 7/1 hybrids, and positioned our
hedges mostly in 3-year Eurodollar futures contracts in
anticipation of a flattening yield curve. We continue to view this
as the most likely scenario following the Fed's November 2nd meeting and a widely
anticipated rate hike in December. Contrary to the trends in the
repo market for credit assets, money market reforms have increased
funds' demand for government collateral, and this has had a
beneficial effect on our Agency repo funding levels; we expect this
to be a long term positive for Agency repo market liquidity.
As we continue striving to simplify the balance sheet, we have
begun to see the benefits in lowering our cost structure, with more
notable progress expected over the coming few quarters. We look
forward to updating you on such progress, as well as sharing more
on the LoanExchange opportunity, the centralized whole loan
mortgage trading counterparty, and our role as the exchange gets
closer to its rollout".
Investment Portfolio and Capital Allocation
The following table summarizes certain characteristics of our
investment portfolio and the related allocation of our equity
capital on a non-GAAP combined basis as of September 30, 2016:
For the Period
Ended
September 30, 2016
|
Agency
MBS
|
Multi-Family
MBS (1)(2)
|
Non-Agency
RMBS (1)(2)
|
Residential
Loans (3)
|
Unrestricted
Cash (4)
|
Total
|
Amortized
Cost
|
695,212,657
|
108,644,608
|
44,472,421
|
14,079,016
|
28,590,557
|
890,999,259
|
Market
Value
|
701,998,993
|
110,648,488
|
27,712,606
|
13,341,497
|
28,590,557
|
882,292,141
|
Repurchase
Agreements
|
(668,713,000)
|
(52,788,000)
|
(17,999,000)
|
(7,125,821)
|
-
|
(746,625,821)
|
Hedges
|
(2,980,326)
|
(1,633,662)
|
-
|
-
|
-
|
(4,613,988)
|
Other
(5)
|
5,991,673
|
32,584
|
226,618
|
58,426
|
(1,835,847)
|
4,473,454
|
Restricted
Cash
|
11,678,857
|
2,162,696
|
241,688
|
-
|
-
|
14,083,241
|
Equity
Allocated
|
47,976,197
|
58,422,106
|
10,181,912
|
6,274,102
|
26,754,710
|
149,609,027
|
|
|
|
|
|
|
|
Debt/Net Equity
(6)
|
13.94
|
0.90
|
1.77
|
1.14
|
-
|
4.99
|
|
|
|
|
|
|
|
For the Quarter
Ended
September 30, 2016
|
Agency
MBS
|
Multi-Family
MBS
|
Non-Agency
RMBS
|
Residential
Loans (7)
|
Unrestricted
Cash
|
Total
|
Yield on Earning
Assets (8)
|
2.55%
|
9.08%
|
4.83%
|
20.22%
|
-
|
3.62%
|
Less Cost of
Funds
|
0.69%
|
1.30%
|
1.09%
|
2.44%
|
-
|
0.77%
|
Net Interest
Margin (9)
|
1.86%
|
7.78%
|
3.74%
|
17.78%
|
-
|
2.86%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) On a GAAP basis,
which excludes the impact of consolidation of the FREMF 2011-K13,
FREMF 2012-KF01, and CSMC 2014-OAK1 Trusts, the fair value of our
investments in Non-Agency RMBS is $22,704,056, and the fair value
of our investments in Multi-Family MBS is $92,107,727. Information
with respect to Non-Agency RMBS and Multi-Family MBS and the
resulting total is presented here on a non-GAAP basis.
|
(2) Includes the fair
value of our net investments in the FREMF 2011-K13, FREMF
2012-KF01, and CSMC 2014-OAK1 Trusts.
|
(3) On a GAAP basis,
which excludes the impact of consolidation of the CSMC 2014-OAK1
Trust, the fair value of our investments in mortgage servicing
rights is $3,025,433. Information with respect to Residential
Loans and the resulting total is presented here on a non-GAAP basis
and includes the fair value of our mortgage servicing rights,
$4,067,495
|
(4) Includes cash and
cash equivalents.
|
(5) Includes interest
receivable, prepaid and other assets, interest payable, dividend
payable and accrued expenses and other liabilities.
|
(6) Ratio is a
reflection of the average haircuts for each asset categories. It
does not reflect or include the unrestricted cash that the Company
set aside for these asset categories.
(7) Includes income
on mortgage servicing rights.
|
(8) On a GAAP basis,
the total yield on average interest earning assets is 3.51%.
Information is presented here on a non-GAAP basis.
|
(9) Net Interest
Margin is the difference between our Yield on Earning Assets and
our Cost of Funds.
|
Comparative Expenses
On a GAAP basis, we include in our condensed consolidated
statements of operations the expenses of the consolidated trusts,
although we are not responsible for the payment of these expenses.
Accordingly, the following table provides a detailed breakdown of
the composition of our expenses on a non-GAAP basis for the
quarters ended September 30, 2016 and
June 30, 2016:
Expenses
|
For the quarter
ended
September 30, 2016
|
|
For the quarter
ended
June 30, 2016
|
|
|
|
|
|
|
Management
Fees
|
$
|
623,325
|
|
$
|
626,738
|
|
G&A Expenses
(1)
|
$
|
503,358
|
|
$
|
886,459
|
|
Operating Expenses
Reimbursable to Manager
|
$
|
1,184,391
|
|
$
|
1,184,243
|
|
Other Operating
Expenses
|
$
|
161,040
|
|
$
|
350,061
|
|
Compensation
Expense
|
$
|
50,544
|
|
$
|
24,248
|
|
Total
Expenses
|
$
|
2,522,858
|
|
$
|
3,071,749
|
|
|
|
|
|
|
Period-End
Capital
|
$
|
149,609,027
|
|
$
|
152,199,263
|
|
|
|
|
|
|
Management
Fees
|
$
|
623,525
|
|
$
|
626,738
|
|
G&A, Other
Operating Expenses and Reimbursable
|
$
|
1,667,549
|
|
$
|
2,149,392
|
|
Compensation
Expenses
|
$
|
50,544
|
|
$
|
24,248
|
|
Expenses related to
Prime Jumbo Loans
|
$
|
181,240
|
|
$
|
271,371
|
|
|
|
|
|
|
Management Fees as %
of Capital
|
1.67%
|
|
1.65%
|
|
G&A, Other,
Reimbursable and Compensation as % of Capital
|
4.59%
|
|
5.71%
|
|
Expenses related to
Prime Jumbo Loans as % of Capital
|
0.48%
|
|
0.71%
|
|
|
(1) Excludes $668,063
and $792,673 in expense attributable to the consolidated trusts for
the quarters ended September 30, 2016 and June 30, 2016,
respectively.
|
The decreases in G&A, Other Operating, Reimbursable to
Manager and Compensation Expenses as a percentage of Capital
compared to the prior quarter are primarily a function of lower
audit, legal and investor relations expenses relative to the second
quarter.
Operating Performance
The following table summarizes the Company's GAAP and non-GAAP
earnings measurements for the quarters ended September 30, 2016 and June 30, 2016:
|
Quarter Ended June
30, 2016
|
Quarter Ended June
30, 2016
|
Earnings
|
Earnings
|
Per diluted
weighted share
|
Annualized
return on
average equity
|
Earnings
|
Per diluted
weighted share
|
Annualized
return on
average equity
|
Core Earnings
*
|
$
3,113,314
|
$
|
0.21
|
6.60%
|
$
|
3,031,562
|
$
|
0.21
|
6.43%
|
GAAP Net Income
(Loss)
|
$
615,847
|
$
|
0.04
|
1.31%
|
$
|
(4,947,003)
|
$
|
(0.34)
|
(10.49)%
|
Comprehensive Income
(Loss)
|
$
34,464
|
$
|
0.00
|
0.07%
|
$
|
(850,163)
|
$
|
(0.06)
|
(1.80)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Ave Shares
Outstanding
|
|
14,600,193
|
|
14,597,894
|
|
|
Weighted Average
Equity
|
|
$
189,026,057
|
|
$188,992,291
|
|
|
Stockholders' Equity and Book Value Per Share
As of September 30, 2016, our
stockholders' equity was $149.6
million and our book value per common share was $7.70 on a basic and fully diluted basis.
Dividends
The Company declared a dividend of $0.06 per share of common stock for the months of
October, November and December 2016.
Based on the closing price of $5.68
at September 30, 2016, this equates
to an annualized dividend yield of 12.7%.
Forward-Looking Statements
This press release includes "forward-looking statements" within
the meaning of the U.S. securities laws that are subject to risks
and uncertainties. These forward-looking statements include
information about possible or assumed future results of the
Company's business, financial condition, liquidity, results of
operations, plans and objectives. You can identify forward-looking
statements by use of words such as "believe," "expect,"
"anticipate," "estimate," "plan," "continue," "intend," "should,"
"may" or similar expressions or other comparable terms, or by
discussions of strategy, plans or intentions. Statements
regarding the following subjects, among others, may be
forward-looking: the return on equity; the yield on investments;
the ability to borrow to finance assets; and risks associated with
investing in real estate assets, including changes in business
conditions and the general economy. Forward-looking
statements are based on the Company's beliefs, assumptions and
expectations of its future performance, taking into account all
information currently available to the Company. Actual
results may differ from expectations, estimates and projections
and, consequently, you should not rely on these forward looking
statements as predictions of future events. Forward-looking
statements are subject to substantial risks and uncertainties, many
of which are difficult to predict and are generally beyond the
Company's control. Additional information concerning these
and other risk factors are contained in the Company's most recent
filings with the Securities and Exchange Commission, which are
available on the Securities and Exchange Commission's website at
www.sec.gov
All subsequent written and oral forward-looking statements that
the Company makes, or that are attributable to the Company, are
expressly qualified in their entirety by this cautionary
notice. Any forward-looking statement speaks only as of the
date on which it is made. 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.
Non-GAAP Financial Measures
For financial statement reporting purposes, GAAP requires us to
consolidate the assets and liabilities of the FREMF 2011-K13 Trust;
FREMF 2012-KF01 and CSMC 2014-OAK1. However, our maximum exposure
to loss from consolidation of the consolidated trusts is limited to
the fair value of our net investment therein. We therefore have
also presented certain information as of September 30, 2016 and June 30, 2016 that includes our net investments
in the consolidated trusts. For reconciliation to GAAP, see
"Additional Information" below. This information as well as core
earnings, economic return and comparative expenses constitute
non-GAAP financial measures within the meaning of Item 10(e) of
Regulation S-K, as promulgated by the SEC. While we
believe the non-GAAP information included in this press release
provides supplemental information to assist investors in analyzing
that portion of our portfolio composed of Non-Agency RMBS and
Multi-Family MBS, and to assist investors in comparing our results
with other peer issuers, these measures are not in accordance with
GAAP, and they should not be considered a substitute for, or
superior to, our financial information calculated in accordance
with GAAP. Our GAAP financial results and the reconciliations from
these results should be carefully evaluated.
Reconciliation
of GAAP to Core Earnings
|
|
GAAP to Core
Earnings Reconciliation
|
Three Months
Ended
|
|
|
|
|
|
September 30,
2016
|
|
|
|
|
Reconciliation of
GAAP to non-GAAP Information
|
|
|
|
|
|
Net Income (loss)
attributable to common shareholders
|
$
615,847
|
|
|
|
|
Adjustments for
non-core earnings
|
|
|
|
|
|
Realized (Gain) Loss
on sale of investments, net
|
$
749,604
|
|
|
|
|
Unrealized (Gain) Loss
on fair value securities
|
$
958,995
|
|
|
|
|
Realized (Gain) Loss
on derivative contracts, net
|
$
820,974
|
|
|
|
|
Unrealized (Gain) Loss
on derivative contracts, net
|
$
(3,340,600)
|
|
|
|
|
Realized (Gain) Loss
on mortgage loans held-for-sale
|
$
(60,427)
|
|
|
|
|
Unrealized (Gain) Loss
on mortgage loans held-for-sale
|
$
138,785
|
|
|
|
|
Unrealized (Gain) Loss
on mortgage servicing rights
|
$
204,505
|
|
|
|
|
Unrealized (Gain) Loss
on multi-family loans held in securitization trusts
|
$
(930,312)
|
|
|
|
|
Unrealized (Gain) Loss
on residential loans held in securitization trusts
|
$
764,599
|
|
|
|
|
Other
income
|
$
(3)
|
|
|
|
|
Subtotal
|
$
(693,880)
|
|
|
|
|
|
|
|
|
|
|
Other-than-temporary impairments:
|
|
|
|
|
|
Increase (decrease) in
credit reserves
|
$
374,124
|
|
|
|
|
Additional
other-than-temporary credit impairment losses
|
$
183,790
|
|
|
|
|
Net
other-than-temporary impairments
|
$
557,914
|
|
|
|
|
Other
Adjustments
|
|
|
|
|
|
Recognized
compensation expense related to restricted common
stock
|
$
3,460
|
|
|
|
|
Adjustment for
consolidated securities/securitization costs
|
$
769,973
|
|
|
|
|
Adjustment for
one-time charges
|
$
1,860,000
|
|
|
|
|
Non-GAAP Core
Earnings
|
$
3,113,314
|
|
|
|
|
|
|
|
|
|
|
Weighted average
shares outstanding - Basic and Diluted
|
14,600,193
|
|
|
|
|
|
|
|
|
|
|
Core Earnings per
weighted share outstanding - Basic and Diluted
|
$
0.21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Information Regarding our Financial
Presentations
As of September 30, 2016,
following completion of the two Re-REMIC transactions in the second
quarter of 2016, we continued to determine that we were the primary
beneficiary of two Multi-Family MBS securitization trusts, the
FREMF 2011-K13 Trust, and the FREMF 2012-KF01 Trust. As a result,
we are required to consolidate the trusts' underlying multi-family
loans together with their liabilities, income and expenses in our
consolidated financial statements. We have elected the fair value
option on the assets and liabilities held within the trusts, which
requires that changes in valuation in the assets and liabilities of
these trusts be reflected in our consolidated statements of
operations.
A reconciliation of our net investment in multi-family
investments to our GAAP financial statements as of September 30, 2016 is set forth below:
Multi-Family Loans
held in Securitization Trusts, at fair value
|
$
1,271,754,540
|
Multi-Family
Securitized Debt Obligations (non-recourse)
|
$
(1,253,797,808)
|
Net Carrying
Value
|
$
17,956,732
|
Multi-Family MBS
(1)
|
$
19,927,028
|
Multi-Family MBS PO
(2)
|
$
72,764,728
|
Cash and
Other
|
$
561,618
|
Repurchase
Agreements
|
$
(52,788,000)
|
Net Investment in
Multi-Family Securitization Trusts
|
$
58,422,106
|
|
(1)
Excludes $6,229,716 in Multi-Family MBS that is
consolidated
|
(2)
Excludes $11,727,016 in Multi-Family MBS that is
consolidated
|
As of September 30, 2016, we
continued to determine that we were the primary beneficiary of one
prime jumbo residential mortgage securitization trust, CSMC
2014-OAK1. As a result, we are required to consolidate the trusts'
underlying prime jumbo residential loans together with their
liabilities, income and expenses in our consolidated financial
statements. We have elected the fair value option on the assets and
liabilities held within the trust, which requires that changes in
valuation in the assets and liabilities of the trusts be reflected
in our consolidated statements of operations.
A reconciliation of our net investment in Non-Agency RMBS to our
GAAP financial statements as of September
30, 2016 is set forth below:
Residential Loans
held in Securitization Trusts, at fair value (1)
|
$
152,816,039
|
Residential
Securitized Debt Obligations (non-recourse)
|
$
(147,807,489)
|
Net Carrying
Value
|
$
5,008,550
|
Non-Agency
RMBS
|
$
22,704,056
|
Cash and
Other
|
$
468,306
|
Repurchase
Agreements
|
$
(17,999,000)
|
Net Investment in
Non-Agency RMBS
|
$
10,181,912
|
|
|
(1) Excludes
$1,042,062 in Mortgage Servicing
Rights
|
Five Oaks Investment Corp.
Five Oaks Investment Corp. is a real estate investment trust
("REIT") focused with its subsidiaries on investing on a leveraged
basis in mortgage and other real estate-related assets,
particularly mortgage-backed securities ("MBS"), including
residential mortgage-backed securities ("RMBS") and multi-family
mortgage-backed securities ("Multi-Family MBS"), mortgage servicing
rights and other mortgage-related assets. The Company's objective
remains to deliver attractive cash flow returns over time to its
investors, primarily through dividends and secondarily through
capital appreciation.
Five Oaks Investment Corp. is externally managed and advised by
Oak Circle Capital Partners LLC.
Additional Information Regarding Our Company and Where to
Find It
Investors, security holders and other interested persons may
find additional information regarding our Company at the SEC's
Internet site at http://www.sec.gov/ or the Company
website www.fiveoaksinvestment.com or by directing requests to:
Five Oaks Investment Corp., 540 Madison Avenue, 19th
Floor, New York, NY 10022,
Attention: Investor Relations.
FIVE OAKS
INVESTMENT CORP. AND SUBSIDIARIES
|
|
|
|
|
Condensed
Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
|
|
|
|
|
|
September 30,
2016
|
|
September 30,
2015
|
|
|
|
|
|
|
|
(unaudited)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
Interest
income:
|
|
|
|
|
|
|
Available-for-sale
securities
|
$
|
6,549,869
|
$
|
5,460,965
|
|
|
Mortgage loans
held-for-sale
|
|
121,892
|
|
499,335
|
|
|
Multi-family loans
held in securitization trusts
|
|
14,466,946
|
|
16,794,338
|
|
|
Residential loans
held in securitization trusts
|
|
1,582,090
|
|
4,641,887
|
|
|
Cash and cash
equivalents
|
|
11,754
|
|
4,809
|
|
Interest
expense:
|
|
|
|
|
|
|
Repurchase agreements
- available-for-sale securities
|
|
(1,572,062)
|
|
(1,490,698)
|
|
|
Repurchase agreements
- mortgage loans held-for-sale
|
|
(57,449)
|
|
(300,297)
|
|
|
Multi-family
securitized debt obligations
|
|
(13,740,005)
|
|
(15,372,832)
|
|
|
Residential
securitized debt obligations
|
|
(1,210,186)
|
|
(3,137,247)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
6,152,849
|
|
7,100,260
|
|
|
|
|
|
|
|
|
|
|
Other-than-temporary impairments
|
|
|
|
|
|
Increase in credit
reserves
|
|
(374,124)
|
|
(350,924)
|
|
Additional
other-than-temporary credit impairment losses
|
|
(183,790)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total impairment
losses recognized in earnings
|
|
(557,914)
|
|
(350,924)
|
|
|
|
|
|
|
|
|
|
|
Other
income:
|
|
|
|
|
|
Realized gain (loss)
on sale of investments, net
|
|
(749,604)
|
|
1,464,308
|
|
Change in unrealized
gain (loss) on fair value option securities
|
|
(958,995)
|
|
(393,685)
|
|
Realized gain (loss)
on derivative contracts, net
|
|
(820,974)
|
|
(8,262,423)
|
|
Change in unrealized
gain (loss) on derivative contracts, net
|
|
3,340,600
|
|
1,631,907
|
|
Realized gain (loss)
on mortgage loans held-for-sale
|
|
60,427
|
|
(13,666)
|
|
Change in unrealized
gain (loss) on mortgage loans held-for-sale
|
|
(138,785)
|
|
539,456
|
|
Change in unrealized
gain (loss) on mortgage servicing rights
|
|
(204,505)
|
|
(488,247)
|
|
Change in unrealized
gain (loss) on multi-family loans held in securitization
trusts
|
|
930,312
|
|
1,804,190
|
|
Change in unrealized
gain (loss) on residential loans held in securitization
trusts
|
|
(764,599)
|
|
(1,323,697)
|
|
Other interest
expense
|
|
(1,860,000)
|
|
-
|
|
Servicing
income
|
|
258,458
|
|
64,962
|
|
Other
income
|
|
3
|
|
33,374
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income
(loss)
|
|
(907,662)
|
|
(4,943,521)
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
Management
fee
|
|
623,525
|
|
703,167
|
|
General and
administrative expenses
|
|
1,171,421
|
|
1,419,268
|
|
Operating expenses
reimbursable to Manager
|
|
1,184,391
|
|
1,338,272
|
|
Other operating
expenses
|
|
161,036
|
|
(20,377)
|
|
Compensation
expense
|
|
50,544
|
|
64,207
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
expenses
|
|
3,190,917
|
|
3,504,537
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
1,496,356
|
|
(1,698,722)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends to
preferred stockholders
|
|
(880,509)
|
|
(880,509)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
attributable to common stockholders
|
$
|
615,847
|
$
|
(2,579,231)
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per
share:
|
|
|
|
|
|
|
Net income (loss)
attributable to common stockholders (basic and diluted)
|
$
|
615,847
|
$
|
(2,579,231)
|
|
|
|
Weighted average
number of shares of common stock outstanding
|
|
14,600,193
|
|
14,724,750
|
|
|
|
Basic and diluted
income (loss) per share
|
$
|
0.04
|
$
|
(0.18)
|
|
|
Dividends declared
per share of common stock
|
$
|
0.18
|
$
|
0.30
|
FIVE OAKS
INVESTMENT CORP. AND SUBSIDIARIES
|
Condensed
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2016
(1)
|
|
December 31, 2015
(1)
|
|
|
|
|
|
|
(unaudited)
|
|
|
ASSETS
|
|
|
|
|
Available-for-sale securities, at fair value
(includes pledged securities of $822,403,355 and $571,086,035
for
September 30, 2016 and
December 31, 2015, respectively)
|
$
|
817,394,805
|
$
|
571,466,581
|
Mortgage loans held-for-sale, at fair value (includes
pledged loans of $8,754,039 and
$10,900,402 for
September 30, 2016 and December 31,
2015, respectively)
|
|
9,274,002
|
|
10,900,402
|
Multi-family loans
held in securitization trusts, at fair value
|
|
1,267,101,902
|
|
1,449,774,383
|
Residential loans
held in securitization trusts, at fair value
|
|
153,356,678
|
|
411,881,097
|
Mortgage servicing
rights, at fair value
|
|
3,025,433
|
|
4,268,673
|
Cash and cash
equivalents
|
|
28,590,557
|
|
26,140,718
|
Restricted
cash
|
|
14,083,241
|
|
8,174,638
|
Accrued interest
receivable
|
|
7,650,823
|
|
8,650,986
|
Dividends
receivable
|
|
123
|
|
26,022
|
Investment related
receivable
|
|
4,131,073
|
|
1,591,343
|
Derivative assets, at
fair value
|
|
-
|
|
2,558,350
|
FHLB stock
|
|
11,300
|
|
2,403,000
|
Other
assets
|
|
954,507
|
|
530,468
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
assets
|
$
|
2,305,574,444
|
$
|
2,498,366,661
|
|
|
|
|
|
|
|
|
|
LIABILITIES:
|
|
|
|
|
Repurchase
agreements:
|
|
|
|
|
|
Available-for-sale
securities
|
$
|
739,500,000
|
$
|
509,231,000
|
|
Mortgage loans
held-for-sale
|
|
7,125,821
|
|
9,504,457
|
FHLB
Advances
|
|
-
|
|
49,697,000
|
Multi-family
securitized debt obligations
|
|
1,249,163,769
|
|
1,364,077,012
|
Residential
securitized debt obligations
|
|
147,407,885
|
|
380,638,423
|
Derivative
liabilities, at fair value
|
|
4,613,988
|
|
-
|
Accrued interest
payable
|
|
5,363,603
|
|
6,574,699
|
Dividends
payable
|
|
29,349
|
|
39,132
|
Deferred
income
|
|
6,905
|
|
-
|
Fees and expenses
payable to Manager
|
|
691,187
|
|
842,903
|
Other accounts
payable and accrued expenses
|
|
2,062,910
|
|
267,507
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
2,155,965,417
|
|
2,320,872,133
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS'
EQUITY:
|
|
|
|
|
Preferred Stock: par value $0.01 per share;
50,000,000 shares authorized, 8.75% Series A cumulative
redeemable, $25 liquidation
preference, 1,610,000 and 1,610,000 issued and outstanding at June
30,
2016 and December 31, 2015,
respectively
|
|
37,156,972
|
|
37,156,972
|
Common Stock: par value $0.01 per share; 450,000,000
shares authorized, 14,602,394 and 14,656,394
shares issued and outstanding,
at September 30, 2016 and December 31, 2015,
respectively
|
|
145,979
|
|
146,409
|
Additional paid-in
capital
|
|
188,783,581
|
|
189,037,702
|
Accumulated other
comprehensive income (loss)
|
|
2,018,362
|
|
(395,771)
|
Cumulative
distributions to stockholders
|
|
(66,320,787)
|
|
(55,803,240)
|
Accumulated earnings
(deficit)
|
|
(12,175,080)
|
|
7,352,456
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders'
equity
|
|
149,609,027
|
|
177,494,528
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
stockholders' equity
|
$
|
2,305,574,444
|
$
|
2,498,366,661
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Our
consolidated balance sheets include assets and liabilities of
consolidated variable interest entities ("VIE's) as the Company is
the primary beneficiary of
these VIEs. As of September 30, 2016 and December 31, 2015,
assets of consolidated VIEs totaled $1,425,612,641 and
$1,868,482,556, respectively, and the liabilities of consolidated VIEs totaled
$1,401,605,297 and $1,750,916,265, respectively.
|
Logo -
http://photos.prnewswire.com/prnh/20130321/NY81726LOGO
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/five-oaks-investment-corp-reports-third-quarter-2016-financial-results-300360111.html
SOURCE Five Oaks Investment Corp.