• | GAAP EARNINGS OF $0.39 PER SHARE |
• | CORE EARNINGS(1) OF $0.51 PER SHARE, NET OF $0.07 PER SHARE SECURITIZATION DEAL EXPENSES |
• | GAAP BOOK VALUE OF $15.78 PER SHARE AND ECONOMIC BOOK VALUE(1) OF $14.65 PER SHARE |
• | SPONSORED THREE RESIDENTIAL MORTGAGE LOAN SECURITIZATIONS TOTALING $5 BILLION AND RETAINED $769 MILLION OF SUBORDINATE SECURITIES |
• | REDUCED $2.2 BILLION OF AGENCY MBS HOLDINGS |
• | BOARD DECLARES THIRD QUARTER 2016 DIVIDEND OF $0.48 PER SHARE; EXPECTS TO MAINTAIN A $0.48 DIVIDEND FOR THE FOURTH QUARTER OF 2016 |
CHIMERA INVESTMENT CORPORATION | ||||||
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION | ||||||
(dollars in thousands, except share and per share data) | ||||||
(Unaudited) | ||||||
June 30, 2016 | December 31, 2015 | |||||
Assets: | ||||||
Cash and cash equivalents | $ | 67,421 | $ | 114,062 | ||
Non-Agency RMBS, at fair value | 3,491,480 | 3,675,841 | ||||
Agency MBS, at fair value | 4,481,503 | 6,514,824 | ||||
Securitized loans held for investment, at fair value | 9,212,204 | 4,768,416 | ||||
Accrued interest receivable | 109,644 | 66,247 | ||||
Other assets | 225,155 | 189,796 | ||||
Derivatives, at fair value, net | 2,832 | 15,460 | ||||
Total assets (1) | $ | 17,590,239 | $ | 15,344,646 | ||
Liabilities: | ||||||
Repurchase agreements, MBS ($7.3 billion and $8.8 billion pledged as collateral, respectively) | $ | 5,856,263 | $ | 7,439,339 | ||
Securitized debt, collateralized by Non-Agency RMBS ($2.0 billion and $2.1 billion pledged as collateral, respectively) | 424,596 | 529,415 | ||||
Securitized debt at fair value, collateralized by loans held for investment ($9.2 billion and $4.8 billion pledged as collateral, respectively) | 7,534,277 | 3,720,496 | ||||
Payable for investments purchased | 642,169 | 560,641 | ||||
Accrued interest payable | 60,171 | 37,432 | ||||
Dividends payable | 90,504 | 90,097 | ||||
Accounts payable and other liabilities | 10,257 | 11,404 | ||||
Derivatives, at fair value | 8,922 | 9,634 | ||||
Total liabilities (1) | 14,627,159 | 12,398,458 | ||||
Commitments and Contingencies | ||||||
Stockholders' Equity: | ||||||
Preferred Stock: par value $0.01 per share; 100,000,000 shares authorized, 0 shares issued and outstanding, respectively | $ | — | $ | — | ||
Common stock: par value $0.01 per share; 300,000,000 shares authorized, 187,729,765 and 187,711,868 shares issued and outstanding, respectively | 1,877 | 1,877 | ||||
Additional paid-in-capital | 3,367,322 | 3,366,568 | ||||
Accumulated other comprehensive income | 907,173 | 773,791 | ||||
Accumulated deficit | (1,313,292 | ) | (1,196,048 | ) | ||
Total stockholders' equity | $ | 2,963,080 | $ | 2,946,188 | ||
Total liabilities and stockholders' equity | $ | 17,590,239 | $ | 15,344,646 |
CHIMERA INVESTMENT CORPORATION | ||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME | ||||||||||||
(dollars in thousands, except share and per share data) | ||||||||||||
(Unaudited) | ||||||||||||
For the Quarter Ended | For the Six Months Ended | |||||||||||
Net Interest Income: | June 30, 2016 | June 30, 2015 | June 30, 2016 | June 30, 2015 | ||||||||
Interest income (1) | $ | 221,096 | $ | 215,804 | $ | 422,293 | $ | 458,949 | ||||
Interest expense (2) | 83,227 | 66,044 | 146,208 | 126,500 | ||||||||
Net interest income | 137,869 | 149,760 | 276,085 | 332,449 | ||||||||
Other-than-temporary impairments: | ||||||||||||
Total other-than-temporary impairment losses | (3,139 | ) | (2,208 | ) | (7,562 | ) | (3,260 | ) | ||||
Portion of loss recognized in other comprehensive income | (17,816 | ) | (24,893 | ) | (24,071 | ) | (31,656 | ) | ||||
Net other-than-temporary credit impairment losses | (20,955 | ) | (27,101 | ) | (31,633 | ) | (34,916 | ) | ||||
Other investment gains (losses): | ||||||||||||
Net unrealized gains (losses) on derivatives | 22,100 | 88,028 | (79,010 | ) | 92,083 | |||||||
Realized gains (losses) on terminations of interest rate swaps | (60,158 | ) | (31,124 | ) | (60,616 | ) | (99,703 | ) | ||||
Net realized gains (losses) on derivatives | (9,697 | ) | (16,777 | ) | (44,666 | ) | (58,863 | ) | ||||
Net gains (losses) on derivatives | (47,755 | ) | 40,127 | (184,292 | ) | (66,483 | ) | |||||
Net unrealized gains (losses) on financial instruments at fair value | 30,347 | (37,260 | ) | 47,218 | (47,685 | ) | ||||||
Net realized gains (losses) on sales of investments | 6,631 | 9,685 | 3,956 | 39,250 | ||||||||
Gains (losses) on Extinguishment of Debt | — | 5,079 | (1,766 | ) | 5,079 | |||||||
Total other gains (losses) | (10,777 | ) | 17,631 | (134,884 | ) | (69,839 | ) | |||||
Other income: | ||||||||||||
Other income | — | — | 95,000 | — | ||||||||
Total other income | — | — | 95,000 | — | ||||||||
Other expenses: | ||||||||||||
Management fees | — | 10,196 | — | 20,522 | ||||||||
Expense recoveries from Manager | — | (4,652 | ) | — | (5,765 | ) | ||||||
Net management fees | — | 5,544 | — | 14,757 | ||||||||
Compensation and benefits | 6,954 | 36 | 12,176 | 508 | ||||||||
General and administrative expenses | 4,238 | 9,224 | 8,741 | 13,513 | ||||||||
Servicing Fees of consolidated VIEs | 7,773 | 6,388 | 13,351 | 12,776 | ||||||||
Deal Expenses | 13,022 | 2,911 | 13,022 | 2,911 | ||||||||
Total other expenses | 31,987 | 24,103 | 47,290 | 44,465 | ||||||||
Income (loss) before income taxes | 74,150 | 116,187 | 157,278 | 183,229 | ||||||||
Income taxes | 23 | — | 52 | 1 | ||||||||
Net income (loss) | $ | 74,127 | $ | 116,187 | $ | 157,226 | $ | 183,228 | ||||
Net income (loss) per share available to common shareholders: | ||||||||||||
Basic | $ | 0.39 | $ | 0.57 | $ | 0.84 | $ | 0.89 | ||||
Diluted | $ | 0.39 | $ | 0.57 | $ | 0.84 | $ | 0.89 | ||||
Weighted average number of common shares outstanding: | ||||||||||||
Basic | 187,729,765 | 205,492,089 | 187,726,618 | 205,509,782 | ||||||||
Diluted | 187,925,046 | 205,579,639 | 187,882,614 | 205,573,297 | ||||||||
Dividends declared per share of common stock | $ | 0.48 | $ | 0.48 | $ | 1.46 | $ | 0.96 | ||||
Comprehensive income (loss): | ||||||||||||
Net income (loss) | $ | 74,127 | $ | 116,187 | $ | 157,226 | $ | 183,228 | ||||
Other comprehensive income: | ||||||||||||
Unrealized gains (losses) on available-for-sale securities, net | 53,015 | (117,742 | ) | 112,423 | (137,654 | ) | ||||||
Reclassification adjustment for net losses included in net income for other-than-temporary credit impairment losses | 20,955 | 27,101 | 31,633 | 34,916 | ||||||||
Reclassification adjustment for net realized losses (gains) included in net income | (9,062 | ) | (10,059 | ) | (10,674 | ) | (39,135 | ) | ||||
Other comprehensive income (loss) | 64,908 | (100,700 | ) | 133,382 | (141,873 | ) | ||||||
Comprehensive income (loss) | $ | 139,035 | $ | 15,487 | $ | 290,608 | $ | 41,355 |
For the Quarters Ended | |||||||||||||||
June 30, 2016 | March 31, 2016 | December 31, 2015 | September 30, 2015 | June 30, 2015 | |||||||||||
(dollars in thousands, except per share data) | |||||||||||||||
GAAP Net income | $ | 74,127 | $ | 83,098 | $ | 115,380 | $ | (48,259 | ) | $ | 116,187 | ||||
Adjustments: | |||||||||||||||
Net other-than-temporary credit impairment losses | 20,955 | 10,678 | 14,696 | 17,832 | 27,101 | ||||||||||
Net unrealized (gains) losses on derivatives | (22,100 | ) | 101,110 | (46,842 | ) | 71,540 | (88,028 | ) | |||||||
Net unrealized (gains) losses on financial instruments at fair value | (30,347 | ) | (16,871 | ) | 69,793 | 40,955 | 37,260 | ||||||||
Net realized (gains) losses on sales of investments | (6,631 | ) | 2,674 | (34,285 | ) | (3,539 | ) | (9,685 | ) | ||||||
(Gains) losses on extinguishment of debt | — | 1,766 | (8,906 | ) | 19,915 | (5,079 | ) | ||||||||
Realized (gains) losses on terminations of interest rate swaps | 60,158 | 458 | (754 | ) | — | 31,124 | |||||||||
Net realized (gains) losses on Futures (1) | (635 | ) | 21,609 | (9,018 | ) | 9,309 | 7,778 | ||||||||
Total other (gains) losses | — | — | 256 | — | — | ||||||||||
Other income | — | (95,000 | ) | — | — | — | |||||||||
Core Earnings | $ | 95,527 | $ | 109,522 | $ | 100,320 | $ | 107,753 | $ | 116,658 | |||||
GAAP net income per basic common share | $ | 0.39 | $ | 0.44 | $ | 0.61 | $ | (0.24 | ) | $ | 0.57 | ||||
Core earnings per basic common share | $ | 0.51 | $ | 0.58 | $ | 0.53 | $ | 0.54 | $ | 0.57 | |||||
(1) Included in net realized gains (losses) on derivatives in the Consolidated Statement of Operations. |
June 30, 2016 | |||||||||||||
Principal or Notional Value at Period-End (dollars in thousands) | Weighted Average Amortized Cost Basis | Weighted Average Fair Value | Weighted Average Coupon | Weighted Average Yield at Period-End (1) | |||||||||
Non-Agency RMBS | |||||||||||||
Senior | $ | 3,398,933 | $ | 55.76 | $ | 77.11 | 4.0 | % | 15.6 | % | |||
Senior, interest-only | 5,693,428 | 5.18 | 4.93 | 1.6 | % | 13.3 | % | ||||||
Subordinated | 718,917 | 70.19 | 80.28 | 3.2 | % | 10.2 | % | ||||||
Subordinated, interest-only | 274,357 | 5.30 | 4.58 | 1.1 | % | 11.3 | % | ||||||
Agency MBS | |||||||||||||
Residential pass-through | 2,833,811 | 105.03 | 106.92 | 3.9 | % | 2.6 | % | ||||||
Commercial pass-through | 1,226,725 | 102.57 | 106.76 | 3.5 | % | 3.0 | % | ||||||
Interest-only | 3,077,732 | 4.81 | 4.61 | 0.9 | % | 4.1 | % | ||||||
December 31, 2015 | |||||||||||||
Principal or Notional Value at Period-End (dollars in thousands) | Weighted Average Amortized Cost Basis | Weighted Average Fair Value | Weighted Average Coupon | Weighted Average Yield at Period-End (1) | |||||||||
Non-Agency RMBS | |||||||||||||
Senior | $ | 3,651,869 | $ | 57.47 | $ | 77.39 | 3.8 | % | 13.7 | % | |||
Senior, interest-only | 5,426,029 | 4.95 | 4.32 | 1.7 | % | 12.9 | % | ||||||
Subordinated | 762,466 | 69.25 | 79.26 | 3.2 | % | 8.8 | % | ||||||
Subordinated, interest-only | 284,931 | 5.34 | 3.95 | 1.2 | % | 10.9 | % | ||||||
Agency MBS | |||||||||||||
Residential pass-through | 5,045,418 | 105.07 | 104.41 | 3.7 | % | 2.8 | % | ||||||
Commercial pass-through | 952,091 | 102.27 | 102.28 | 3.4 | % | 2.9 | % | ||||||
Interest-only | 6,722,472 | 4.17 | 4.06 | 0.8 | % | 3.4 | % | ||||||
(1)Bond Equivalent Yield at period end. |
June 30, 2016 | December 31, 2015 | |||||
(dollars in thousands) | ||||||
Overnight | $ | 331,855 | $ | — | ||
1 to 29 days | 2,491,293 | 3,312,902 | ||||
30 to 59 days | 804,971 | 2,501,513 | ||||
60 to 89 days | 1,086,872 | 246,970 | ||||
90 to 119 days | 432,569 | 430,026 | ||||
Greater than or equal to 120 days | 708,703 | 947,928 | ||||
Total | $ | 5,856,263 | $ | 7,439,339 |
June 30, 2016 | December 31, 2015 | |||||
Interest earning assets at period-end (1) | $ | 17,185,187 | $ | 14,959,081 | ||
Interest bearing liabilities at period-end | $ | 13,815,136 | $ | 11,689,250 | ||
GAAP Leverage at period-end | 4.7:1 | 4.0:1 | ||||
GAAP Leverage at period-end (recourse) | 2.0:1 | 2.5:1 | ||||
Economic Leverage at period-end (recourse) | 2.1:1 | 2.7:1 | ||||
Portfolio Composition, at amortized cost | ||||||
Non-Agency RMBS | 8.7 | % | 10.4 | % | ||
Senior | 3.7 | % | 4.7 | % | ||
Senior, interest only | 1.8 | % | 1.9 | % | ||
Subordinated | 3.1 | % | 3.7 | % | ||
Subordinated, interest only | 0.1 | % | 0.1 | % | ||
RMBS transferred to consolidated VIEs | 8.0 | % | 10.1 | % | ||
Agency MBS | 26.9 | % | 46.0 | % | ||
Residential | 18.3 | % | 37.2 | % | ||
Commercial | 7.7 | % | 6.8 | % | ||
Interest-only | 0.9 | % | 2.0 | % | ||
Securitized loans held for investment | 56.4 | % | 33.5 | % | ||
Fixed-rate percentage of portfolio | 87.9 | % | 84.7 | % | ||
Adjustable-rate percentage of portfolio | 12.1 | % | 15.3 | % | ||
Annualized yield on average interest earning assets for the periods ended | 6.1 | % | 6.0 | % | ||
Annualized cost of funds on average borrowed funds for the periods ended (2) | 2.7 | % | 2.5 | % | ||
(1) Excludes cash and cash equivalents. | ||||||
(2) Includes the effect of realized losses on interest rate swaps. |
June 30, 2016 | |||
(dollars in thousands, except per share data) | |||
GAAP Book Value | $ | 2,963,080 | |
GAAP Book Value per Share | $ | 15.78 | |
Economic Adjustments: | |||
Assets of Consolidated VIEs | (11,185,498 | ) | |
Non-Recourse Liabilities of Consolidated VIEs | 7,958,873 | ||
Interests in VIEs eliminated in consolidation | 3,013,777 | ||
Total Adjustments - Net | (212,848 | ) | |
Total Adjustments - Net (per share) | (1.13 | ) | |
Economic Book Value | $ | 2,750,232 | |
Economic Book Value per Share | $ | 14.65 | |
December 31, 2015 | |||
(dollars in thousands, except per share data) | |||
GAAP Book Value | $ | 2,946,188 | |
GAAP Book Value per Share | $ | 15.70 | |
Economic Adjustments: | |||
Assets of Consolidated VIEs | (6,908,910 | ) | |
Non-Recourse Liabilities of Consolidated VIEs | 4,249,911 | ||
Interests in VIEs eliminated in consolidation | 2,462,713 | ||
Total Adjustments - Net | (196,286 | ) | |
Total Adjustments - Net (per share) | (1.05 | ) | |
Economic Book Value | $ | 2,749,902 | |
Economic Book Value per Share | $ | 14.65 |
GAAP Interest Income | GAAP Interest Expense | Add: Net Realized Losses on Interest Rate Swaps | Economic Interest Expense | GAAP Net Interest Income | Less: Net Realized Losses on Interest Rate Swaps | Economic Net Interest Income (1) | |||||||||||||||
For the Quarter Ended June 30, 2016 | $ | 221,096 | $ | 83,227 | $ | 8,141 | $ | 91,368 | $ | 137,869 | $ | 8,141 | $ | 129,361 | |||||||
For the Quarter Ended March 31, 2016 | $ | 201,194 | $ | 62,981 | $ | 11,220 | $ | 74,201 | $ | 138,213 | $ | 11,220 | $ | 126,545 | |||||||
For the Quarter Ended December 31, 2015 | $ | 201,912 | $ | 64,954 | $ | 11,673 | $ | 76,627 | $ | 136,958 | $ | 11,673 | $ | 125,272 | |||||||
For the Quarter Ended September 30, 2015 | $ | 211,876 | $ | 65,696 | $ | 11,355 | $ | 77,051 | $ | 146,180 | $ | 11,355 | $ | 134,714 | |||||||
For the Quarter Ended June 30, 2015 | $ | 215,804 | $ | 66,044 | $ | 9,030 | $ | 75,074 | $ | 149,760 | $ | 9,030 | $ | 140,173 |
For the Quarter Ended | |||||||||||||||||
June 30, 2016 | June 30, 2015 | ||||||||||||||||
(dollars in thousands) | (dollars in thousands) | ||||||||||||||||
Average Balance | Interest | Average Yield/Cost | Average Balance | Interest | Average Yield/Cost | ||||||||||||
Assets: | |||||||||||||||||
Interest-earning assets (1): | |||||||||||||||||
Agency MBS | $ | 4,882,776 | $ | 29,376 | 2.4 | % | $ | 6,360,739 | $ | 44,821 | 2.8 | % | |||||
Non-Agency RMBS | 1,432,834 | 30,469 | 8.5 | % | 1,322,212 | 25,651 | 7.8 | % | |||||||||
Non-Agency RMBS transferred to consolidated VIEs | 1,346,840 | 62,889 | 18.7 | % | 1,593,971 | 68,885 | 17.3 | % | |||||||||
Jumbo Prime securitized residential mortgage loans held for investment | 411,343 | 3,489 | 3.4 | % | 559,150 | 6,250 | 4.5 | % | |||||||||
Seasoned subprime securitized residential mortgage loans held for investment | 6,214,467 | 94,505 | 6.1 | % | 4,518,897 | 71,765 | 6.4 | % | |||||||||
Total | $ | 14,288,260 | $ | 220,728 | 6.2 | % | $ | 14,354,969 | $ | 217,372 | 6.1 | % | |||||
Liabilities and stockholders' equity: | |||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||
Agency repurchase agreements (2) | $ | 4,612,205 | $ | 15,795 | 1.4 | % | $ | 5,395,795 | $ | 16,580 | 1.2 | % | |||||
Non-Agency repurchase agreements | 2,251,755 | 16,801 | 3.0 | % | 1,508,721 | 8,069 | 2.1 | % | |||||||||
Securitized debt, collateralized by Non-Agency RMBS | 458,350 | 5,922 | 5.2 | % | 648,437 | 9,218 | 5.7 | % | |||||||||
Securitized debt, collateralized by jumbo prime residential mortgage loans | 313,077 | 2,450 | 3.1 | % | 447,975 | 5,157 | 4.6 | % | |||||||||
Securitized debt, collateralized by seasoned subprime residential mortgage loans | 5,351,393 | 50,399 | 3.8 | % | 3,799,069 | 36,050 | 3.8 | % | |||||||||
Total | $ | 12,986,780 | $ | 91,367 | 2.8 | % | $ | 11,799,997 | $ | 75,074 | 2.5 | % | |||||
Economic net interest income/net interest rate spread | $ | 129,361 | 3.4 | % | $ | 142,298 | 3.6 | % | |||||||||
Net interest-earning assets/net interest margin | $ | 1,301,480 | 3.6 | % | $ | 2,554,972 | 4.0 | % | |||||||||
Ratio of interest-earning assets to interest bearing liabilities | 1.10 | 1.22 | |||||||||||||||
(1) Interest-earning assets at amortized cost | |||||||||||||||||
(2) Interest includes cash paid on swaps |
Return on Average Equity | Economic Net Interest Income/Average Equity * | Core Earnings/Average Equity | ||||
(Ratios have been annualized) | ||||||
For The Quarter Ended June 30, 2016 | 10.09 | % | 17.61 | % | 13.00 | % |
For The Quarter Ended March 31, 2016 | 11.34 | % | 17.28 | % | 14.95 | % |
For The Quarter Ended December 31, 2015 | 15.22 | % | 16.52 | % | 13.23 | % |
For The Quarter Ended September 30, 2015 | (5.89 | )% | 16.43 | % | 13.14 | % |
For The Quarter Ended June 30, 2015 | 13.35 | % | 16.10 | % | 13.40 | % |
For The Year Ended | ||||||
For The Year Ended December 31, 2015 | 7.52 | % | 17.12 | % | 14.20 | % |
For The Year Ended December 31, 2014 | 16.99 | % | 14.06 | % | 12.70 | % |
For the Quarter Ended | For the Six Months Ended | |||||||||||
June 30, 2016 | June 30, 2015 | June 30, 2016 | June 30, 2015 | |||||||||
(dollars in thousands) | (dollars in thousands) | |||||||||||
Balance at beginning of period | $ | 1,726,541 | $ | 1,536,862 | $ | 1,742,744 | $ | 1,534,497 | ||||
Purchases | 22,417 | 23,872 | 42,600 | 108,625 | ||||||||
Accretion | (35,054 | ) | (71,005 | ) | (71,407 | ) | (140,710 | ) | ||||
Reclassification (to) from non-accretable difference | 27,492 | 211,625 | 27,459 | 218,807 | ||||||||
Sales and deconsolidation | (26,804 | ) | (3,031 | ) | (26,804 | ) | (22,896 | ) | ||||
Balance at end of period | $ | 1,714,592 | $ | 1,698,323 | $ | 1,714,592 | $ | 1,698,323 |