MARYLAND | 22-3479661 |
(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) |
1211 AVENUE OF THE AMERICAS | |
NEW YORK, NEW YORK | 10036 |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer þ | Accelerated filer o | Non-accelerated filer o | Smaller reporting company o |
Class | Outstanding at October 30, 2015 | |
Common Stock, $.01 par value | 947,835,514 |
ANNALY CAPITAL MANAGEMENT, INC.
|
|
FORM 10-Q
|
|
TABLE OF CONTENTS
|
|
PART I - FINANCIAL INFORMATION
|
|
Item 1. Financial Statements
|
Page
|
Consolidated Statements of Financial Condition at September 30, 2015 (Unaudited) and December 31, 2014 (Derived from the audited consolidated financial statements at December 31, 2014)
|
1
|
Consolidated Statements of Comprehensive Income (Loss) (Unaudited) for the quarters and nine months ended September 30, 2015 and 2014
|
2
|
Consolidated Statements of Stockholders’ Equity (Unaudited) for the nine months ended September 30, 2015 and 2014
|
3
|
Consolidated Statements of Cash Flows (Unaudited) for the nine months ended September 30, 2015 and 2014
|
4
|
Notes to Consolidated Financial Statements (Unaudited)
|
|
Note 1. Description of Business
|
6
|
Note 2. Basis of Presentation
|
6
|
Note 3. Significant Accounting Policies
|
6
|
Note 4. Agency Mortgage-Backed Securities
|
16
|
Note 5. Commercial Real Estate Investments
|
18
|
Note 6. Fair Value Measurements
|
25
|
Note 7. Secured Financing
|
28
|
Note 8. Derivative Instruments
|
29
|
Note 9. Convertible Senior Notes
|
32
|
Note 10. Common Stock and Preferred Stock
|
32
|
Note 11. Interest Income and Interest Expense
|
34
|
Note 12. Goodwill
|
34
|
Note 13. Net Income (Loss) per Common Share
|
34
|
Note 14. Long-Term Stock Incentive Plan
|
35
|
Note 15. Income Taxes
|
35
|
Note 16. Lease Commitments and Contingencies
|
36
|
Note 17. Risk Management
|
36
|
Note 18. RCap Regulatory Requirements
|
37
|
Note 19. Related Party Transactions
|
37
|
Note 20. Subsequent Events
|
38
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
Special Note Regarding Forward-Looking Statements
|
39
|
Overview
|
41
|
Business Environment
|
41
|
Results of Operations
|
43
|
Financial Condition
|
51
|
Capital Management
|
54
|
Risk Management
|
57
|
Critical Accounting Policies and Estimates
|
65
|
Glossary of Terms
|
67
|
Item 3. Quantitative and Qualitative Disclosures about Market Risk
|
75
|
Item 4. Controls and Procedures
|
75
|
PART II - OTHER INFORMATION
|
|
Item 1. Legal Proceedings
|
76
|
Item 1A. Risk Factors
|
76
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
76 |
Item 6. Exhibits
|
77
|
SIGNATURES
|
80
|
ANNALY CAPITAL MANAGEMENT, INC. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
|
||||||||
(dollars in thousands, except per share data)
|
||||||||
September 30,
|
December 31,
|
|||||||
2015
|
2014(1)
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
Cash and cash equivalents (including cash pledged as collateral of $2,098,919 and $1,584,701, respectively)
|
$ | 2,237,423 | $ | 1,741,244 | ||||
Reverse repurchase agreements
|
- | 100,000 | ||||||
Investments, at fair value:
|
||||||||
Agency mortgage-backed securities (including pledged assets of $59,721,331 and $74,006,480, respectively)
|
65,806,640 | 81,565,256 | ||||||
Agency debentures (including pledged assets of $97,463 and $1,368,350, respectively)
|
413,115 | 1,368,350 | ||||||
Credit risk transfer securities (including pledged assets of $101,908 and $0, respectively)
|
330,727 | - | ||||||
Non-Agency mortgage-backed securities (including pledged assets of $332,034 and $0, respectively)
|
490,037 | - | ||||||
Commercial real estate debt investments (including pledged assets of $2,881,659 and $0, respectively) (2)
|
2,881,659 | - | ||||||
Investment in affiliate
|
- | 143,045 | ||||||
Commercial real estate debt and preferred equity, held for investment (including pledged assets of $220,390 and $0, respectively) (3)
|
1,316,595 | 1,518,165 | ||||||
Loans held for sale
|
476,550 | - | ||||||
Investments in commercial real estate
|
301,447 | 210,032 | ||||||
Corporate debt
|
424,974 | 166,464 | ||||||
Receivable for investments sold
|
127,571 | 1,010,094 | ||||||
Accrued interest and dividends receivable
|
228,169 | 278,489 | ||||||
Receivable for investment advisory income (including from affiliate of $3,992 and $10,402, respectively)
|
3,992 | 10,402 | ||||||
Goodwill
|
71,815 | 94,781 | ||||||
Interest rate swaps, at fair value
|
39,295 | 75,225 | ||||||
Other derivatives, at fair value
|
87,516 | 5,499 | ||||||
Other assets
|
101,162 | 68,321 | ||||||
Total assets
|
$ | 75,338,687 | $ | 88,355,367 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
Liabilities:
|
||||||||
Repurchase agreements
|
56,449,364 | 71,361,926 | ||||||
Other secured financing
|
359,970 | - | ||||||
Convertible Senior Notes
|
- | 845,295 | ||||||
Securitized debt of consolidated VIEs (4)
|
2,553,398 | 260,700 | ||||||
Mortgages payable
|
166,697 | 146,553 | ||||||
Participation sold
|
13,389 | 13,693 | ||||||
Payable for investments purchased
|
744,378 | 264,984 | ||||||
Accrued interest payable
|
145,554 | 180,501 | ||||||
Dividends payable
|
284,348 | 284,293 | ||||||
Interest rate swaps, at fair value
|
2,160,350 | 1,608,286 | ||||||
Other derivatives, at fair value
|
113,626 | 8,027 | ||||||
Accounts payable and other liabilities
|
63,280 | 47,328 | ||||||
Total liabilities
|
63,054,354 | 75,021,586 | ||||||
Stockholders’ Equity:
|
||||||||
7.875% Series A Cumulative Redeemable Preferred Stock:
7,412,500 authorized, issued and outstanding
|
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 | ||||||
7.50% Series D Cumulative Redeemable Preferred Stock:
18,400,000 authorized, issued and outstanding
|
445,457 | 445,457 | ||||||
Common stock, par value $0.01 per share, 1,956,937,500 authorized,
947,826,176 and 947,643,079 issued and outstanding, respectively
|
9,478 | 9,476 | ||||||
Additional paid-in capital
|
14,789,320 | 14,786,509 | ||||||
Accumulated other comprehensive income (loss)
|
262,855 | 204,883 | ||||||
Accumulated deficit
|
(3,695,884 | ) | (2,585,436 | ) | ||||
Total stockholders’ equity
|
12,278,828 | 13,328,491 | ||||||
Noncontrolling interest
|
5,505 | 5,290 | ||||||
Total equity
|
12,284,333 | 13,333,781 | ||||||
Total liabilities and equity
|
$ | 75,338,687 | $ | 88,355,367 |
(1)
|
Derived from the audited consolidated financial statements at December 31, 2014.
|
(2)
|
Includes senior securitized commercial mortgage loans of consolidated VIEs carried at fair value of $2.6 billion and $0 at September 30, 2015 and December 31, 2014, respectively.
|
(3)
|
Includes senior securitized commercial mortgage loans of a consolidated VIE with a carrying value of $314.9 million and $398.6 million carried at amortized cost, net of an allowance for losses of $0, at September 30, 2015 and December 31, 2014.
|
(4)
|
Includes securitized debt of consolidated VIEs carried at fair value of $2.4 billion and $0 at September 30, 2015 and December 31, 2014, respectively.
|
ANNALY CAPITAL MANAGEMENT, INC. AND SUBSIDIARIES
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
|
||||||||||||||||
(dollars in thousands, except per share data)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Quarter Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Net interest income:
|
||||||||||||||||
Interest income
|
$ | 450,792 | $ | 644,640 | $ | 1,594,310 | $ | 1,984,503 | ||||||||
Interest expense
|
110,297 | 127,069 | 352,789 | 378,147 | ||||||||||||
Net interest income
|
340,495 | 517,571 | 1,241,521 | 1,606,356 | ||||||||||||
Realized and unrealized gains (losses):
|
||||||||||||||||
Realized gains (losses) on interest rate swaps(1)
|
(162,304 | ) | (169,083 | ) | (465,008 | ) | (650,452 | ) | ||||||||
Realized gains (losses) on termination of interest rate swaps
|
- | - | (226,462 | ) | (779,333 | ) | ||||||||||
Unrealized gains (losses) on interest rate swaps
|
(822,585 | ) | 98,593 | (587,995 | ) | (75,287 | ) | |||||||||
Subtotal
|
(984,889 | ) | (70,490 | ) | (1,279,465 | ) | (1,505,072 | ) | ||||||||
Net gains (losses) on disposal of investments
|
(7,943 | ) | 4,693 | 58,246 | 90,296 | |||||||||||
Net gains (losses) on trading assets
|
108,175 | 4,676 | (12,961 | ) | (188,041 | ) | ||||||||||
Net unrealized gains (losses) on financial instruments measured at fair value through earnings
|
(24,501 | ) | (37,944 | ) | (40,466 | ) | (56,652 | ) | ||||||||
Impairment of goodwill
|
- | - | (22,966 | ) | - | |||||||||||
Subtotal
|
75,731 | (28,575 | ) | (18,147 | ) | (154,397 | ) | |||||||||
Total realized and unrealized gains (losses)
|
(909,158 | ) | (99,065 | ) | (1,297,612 | ) | (1,659,469 | ) | ||||||||
Other income (loss):
|
||||||||||||||||
Investment advisory income
|
3,780 | 8,253 | 24,848 | 20,485 | ||||||||||||
Dividend income from affiliate
|
- | 4,048 | 8,636 | 21,141 | ||||||||||||
Other income (loss)
|
(13,521 | ) | (22,249 | ) | (36,947 | ) | (16,102 | ) | ||||||||
Total other income (loss)
|
(9,741 | ) | (9,948 | ) | (3,463 | ) | 25,524 | |||||||||
General and administrative expenses:
|
||||||||||||||||
Compensation and management fee
|
37,450 | 39,028 | 113,093 | 116,826 | ||||||||||||
Other general and administrative expenses
|
12,007 | 12,289 | 39,311 | 34,058 | ||||||||||||
Total general and administrative expenses
|
49,457 | 51,317 | 152,404 | 150,884 | ||||||||||||
Income (loss) before income taxes
|
(627,861 | ) | 357,241 | (211,958 | ) | (178,473 | ) | |||||||||
Income taxes
|
(370 | ) | 2,385 | (8,039 | ) | 5,534 | ||||||||||
Net income (loss)
|
(627,491 | ) | 354,856 | (203,919 | ) | (184,007 | ) | |||||||||
Net income (loss) attributable to noncontrolling interest
|
(197 | ) | - | (436 | ) | - | ||||||||||
Net income (loss) attributable to Annaly
|
(627,294 | ) | 354,856 | (203,483 | ) | (184,007 | ) | |||||||||
Dividends on preferred stock
|
17,992 | 17,992 | 53,976 | 53,976 | ||||||||||||
Net income (loss) available (related) to common stockholders
|
$ | (645,286 | ) | $ | 336,864 | $ | (257,459 | ) | $ | (237,983 | ) | |||||
Net income (loss) per share available (related) to common stockholders:
|
||||||||||||||||
Basic
|
$ | (0.68 | ) | $ | 0.36 | $ | (0.27 | ) | $ | (0.25 | ) | |||||
Diluted
|
$ | (0.68 | ) | $ | 0.35 | $ | (0.27 | ) | $ | (0.25 | ) | |||||
Weighted average number of common shares outstanding:
|
||||||||||||||||
Basic
|
947,795,500 | 947,565,432 | 947,732,735 | 947,513,514 | ||||||||||||
Diluted
|
947,795,500 | 987,315,527 | 947,732,735 | 947,513,514 | ||||||||||||
Dividends declared per share of common stock
|
$ | 0.30 | $ | 0.30 | $ | 0.90 | $ | 0.90 | ||||||||
Net income (loss)
|
$ | (627,491 | ) | $ | 354,856 | $ | (203,919 | ) | $ | (184,007 | ) | |||||
Other comprehensive income (loss):
|
||||||||||||||||
Unrealized gains (losses) on available-for-sale securities
|
609,725 | (390,871 | ) | 116,154 | 1,872,427 | |||||||||||
Reclassification adjustment for net (gains) losses included in net income (loss)
|
8,095 | (4,693 | ) | (58,182 | ) | (91,314 | ) | |||||||||
Other comprehensive income (loss)
|
617,820 | (395,564 | ) | 57,972 | 1,781,113 | |||||||||||
Comprehensive income (loss)
|
$ | (9,671 | ) | $ | (40,708 | ) | $ | (145,947 | ) | $ | 1,597,106 | |||||
Comprehensive income (loss) attributable to noncontrolling interest
|
(197 | ) | - | (436 | ) | - | ||||||||||
Comprehensive income (loss) attributable to Annaly
|
(9,474 | ) | (40,708 | ) | (145,511 | ) | 1,597,106 | |||||||||
Dividends on preferred stock
|
17,992 | 17,992 | 53,976 | 53,976 | ||||||||||||
Comprehensive income (loss) attibutable to common stockholders
|
$ | (27,466 | ) | $ | (58,700 | ) | $ | (199,487 | ) | $ | 1,543,130 |
(1)
|
Consists of interest expense on interest rate swaps.
|
ANNALY CAPITAL MANAGEMENT, INC. AND SUBSIDIARIES
|
||||||||||||||||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
|
||||||||||||||||||||||||||||||||||||||||
(dollars in thousands, except per share data)
|
||||||||||||||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||||||||||||||
7.875% Series A Cumulative Redeemable Preferred Stock
|
7.625% Series C Cumulative Redeemable Preferred Stock
|
7.50% Series D Cumulative Redeemable Preferred Stock
|
Common stock par value
|
Additional paid-in capital
|
Accumulated other comprehensive income (loss)
|
Accumulated deficit
|
Total stockholders’ equity
|
Noncontrolling interest
|
Total
|
|||||||||||||||||||||||||||||||
BALANCE, December 31, 2013
|
$ | 177,088 | $ | 290,514 | $ | 445,457 | $ | 9,474 | $ | 14,765,761 | $ | (2,748,933 | ) | $ | (534,306 | ) | $ | 12,405,055 | $ | - | $ | 12,405,055 | ||||||||||||||||||
Net income (loss) attributable to Annaly
|
- | - | - | - | - | - | (184,007 | ) | (184,007 | ) | - | (184,007 | ) | |||||||||||||||||||||||||||
Unrealized gains (losses) on available-for-sale securities
|
- | - | - | - | - | 1,872,427 | - | 1,872,427 | - | 1,872,427 | ||||||||||||||||||||||||||||||
Reclassification adjustment for net (gains) losses included in net income (loss)
|
- | - | - | - | - | (91,314 | ) | - | (91,314 | ) | - | (91,314 | ) | |||||||||||||||||||||||||||
Stock compensation expense
|
- | - | - | - | 998 | - | - | 998 | - | 998 | ||||||||||||||||||||||||||||||
Net proceeds from direct purchase and dividend reinvestment
|
- | - | - | 2 | 1,784 | - | - | 1,786 | - | 1,786 | ||||||||||||||||||||||||||||||
Contingent beneficial conversion feature on 4% Convertible Senior Notes
|
- | - | - | - | 12,765 | - | - | 12,765 | - | 12,765 | ||||||||||||||||||||||||||||||
Preferred Series A dividends, declared $1.477 per share
|
- | - | - | - | - | - | (10,944 | ) | (10,944 | ) | - | (10,944 | ) | |||||||||||||||||||||||||||
Preferred Series C dividends, declared $1.430 per share
|
- | - | - | - | - | - | (17,157 | ) | (17,157 | ) | - | (17,157 | ) | |||||||||||||||||||||||||||
Preferred Series D dividends, declared $1.406 per share
|
- | - | - | - | - | - | (25,875 | ) | (25,875 | ) | - | (25,875 | ) | |||||||||||||||||||||||||||
Common dividends declared, $0.90 per share
|
- | - | - | - | - | - | (852,786 | ) | (852,786 | ) | - | (852,786 | ) | |||||||||||||||||||||||||||
BALANCE, September 30, 2014
|
$ | 177,088 | $ | 290,514 | $ | 445,457 | $ | 9,476 | $ | 14,781,308 | $ | (967,820 | ) | $ | (1,625,075 | ) | $ | 13,110,948 | $ | - | $ | 13,110,948 | ||||||||||||||||||
BALANCE, December 31, 2014
|
$ | 177,088 | $ | 290,514 | $ | 445,457 | $ | 9,476 | $ | 14,786,509 | $ | 204,883 | $ | (2,585,436 | ) | $ | 13,328,491 | $ | 5,290 | $ | 13,333,781 | |||||||||||||||||||
Net income (loss) attributable to Annaly
|
- | - | - | - | - | - | (203,483 | ) | (203,483 | ) | - | (203,483 | ) | |||||||||||||||||||||||||||
Net income (loss) attributable to noncontrolling interest
|
- | - | - | - | - | - | - | - | (436 | ) | (436 | ) | ||||||||||||||||||||||||||||
Unrealized gains (losses) on available-for-sale securities
|
- | - | - | - | - | 116,154 | - | 116,154 | - | 116,154 | ||||||||||||||||||||||||||||||
Reclassification adjustment for net (gains) losses included in net income (loss)
|
- | - | - | - | - | (58,182 | ) | - | (58,182 | ) | - | (58,182 | ) | |||||||||||||||||||||||||||
Stock compensation expense
|
- | - | - | - | 1,089 | - | - | 1,089 | - | 1,089 | ||||||||||||||||||||||||||||||
Net proceeds from direct purchase and dividend reinvestment
|
- | - | - | 2 | 1,722 | - | - | 1,724 | - | 1,724 | ||||||||||||||||||||||||||||||
Equity contributions from (distributions to) noncontrolling interest
|
- | - | - | - | - | - | - | - | 651 | 651 | ||||||||||||||||||||||||||||||
Preferred Series A dividends, declared $1.477 per share
|
- | - | - | - | - | - | (10,944 | ) | (10,944 | ) | - | (10,944 | ) | |||||||||||||||||||||||||||
Preferred Series C dividends, declared $1.430 per share
|
- | - | - | - | - | - | (17,157 | ) | (17,157 | ) | - | (17,157 | ) | |||||||||||||||||||||||||||
Preferred Series D dividends, declared $1.406 per share
|
- | - | - | - | - | - | (25,875 | ) | (25,875 | ) | - | (25,875 | ) | |||||||||||||||||||||||||||
Common dividends declared, $0.90 per share
|
- | - | - | - | - | - | (852,989 | ) | (852,989 | ) | - | (852,989 | ) | |||||||||||||||||||||||||||
BALANCE, September 30, 2015
|
$ | 177,088 | $ | 290,514 | $ | 445,457 | $ | 9,478 | $ | 14,789,320 | $ | 262,855 | $ | (3,695,884 | ) | $ | 12,278,828 | $ | 5,505 | $ | 12,284,333 |
ANNALY CAPITAL MANAGEMENT, INC. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(dollars in thousands)
|
||||||||
(Unaudited)
|
||||||||
Nine Months Ended September 30,
|
||||||||
2015
|
2014
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income (loss)
|
$ | (203,919 | ) | $ | (184,007 | ) | ||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
||||||||
Amortization of Investment Securities premiums and discounts, net
|
633,937 | 466,338 | ||||||
Amortization of commercial real estate investment premiums and discounts, net
|
(1,080 | ) | 607 | |||||
Amortization of intangibles
|
5,095 | 445 | ||||||
Amortization of deferred financing costs
|
5,192 | 8,023 | ||||||
Amortization of net origination fees and costs, net
|
(3,350 | ) | (3,337 | ) | ||||
Amortization of contingent beneficial conversion feature and equity component of Convertible Senior Notes
|
12,246 | 24,128 | ||||||
Depreciation expense
|
8,773 | 1,264 | ||||||
Net gain on sale of commercial real estate
|
- | (2,748 | ) | |||||
Net loss on sale of commercial real estate debt held for investment
|
100 | - | ||||||
Net (gains) losses on sales of Investment Securities
|
(70,796 | ) | (91,314 | ) | ||||
Net (gain) loss on sale of investment in affiliate
|
12,450 | - | ||||||
Stock compensation expense
|
1,089 | 998 | ||||||
Impairment of goodwill
|
22,966 | - | ||||||
Unrealized (gains) losses on interest rate swaps
|
587,995 | 75,287 | ||||||
Net unrealized (gains) losses on financial instruments measured at fair value through earnings
|
40,466 | 56,652 | ||||||
Equity in net income from unconsolidated joint venture | 414 | - | ||||||
Net (gains) losses on trading assets
|
12,961 | 188,041 | ||||||
Proceeds from repurchase agreements of RCap
|
1,447,650,000 | 747,790,774 | ||||||
Payments on repurchase agreements of RCap
|
(1,452,000,000 | ) | (742,842,907 | ) | ||||
Proceeds from reverse repurchase agreements
|
39,875,000 | 60,698,578 | ||||||
Payments on reverse repurchase agreements
|
(39,775,000 | ) | (60,598,578 | ) | ||||
Proceeds from securities borrowed
|
- | 23,888,955 | ||||||
Payments on securities borrowed
|
- | (21,306,062 | ) | |||||
Proceeds from securities loaned
|
- | 41,939,298 | ||||||
Payments on securities loaned
|
- | (44,466,959 | ) | |||||
Proceeds from U.S. Treasury securities
|
- | 3,159,253 | ||||||
Payments on U.S. Treasury securities
|
- | (3,920,425 | ) | |||||
Net payments on derivatives
|
7,288 | (98,704 | ) | |||||
Net change in:
|
||||||||
Due to / from brokers
|
- | 8,596 | ||||||
Other assets
|
(29,324 | ) | (2,011 | ) | ||||
Accrued interest and dividends receivable
|
52,057 | (27,362 | ) | |||||
Receivable for investment advisory income
|
6,410 | (1,530 | ) | |||||
Accrued interest payable
|
(34,947 | ) | 34,733 | |||||
Accounts payable and other liabilities
|
17,417 | 2,958 | ||||||
Net cash provided by (used in) operating activities
|
(3,166,560 | ) | 4,798,984 | |||||
Cash flows from investing activities:
|
||||||||
Payments on purchases of Investment Securities
|
(13,172,943 | ) | (27,898,595 | ) | ||||
Proceeds from sales of Investment Securities
|
22,081,011 | 15,529,556 | ||||||
Principal payments on Agency mortgage-backed securities
|
7,811,368 | 5,945,647 | ||||||
Proceeds from sale of investment in affiliate
|
126,402 | - | ||||||
Payments on purchases of corporate debt
|
(301,739 | ) | (114,183 | ) | ||||
Principal payments on corporate debt
|
43,846 | 88,078 | ||||||
Purchases of commercial real estate debt investments
|
(368,511 | ) | - | |||||
Sales of commercial real estate debt investments
|
41,016 | - | ||||||
Purchase of securitized loans at fair value
|
(2,574,353 | ) | - | |||||
Origination of commercial real estate investments, net
|
(826,877 | ) | (206,849 | ) | ||||
Proceeds from sale of commercial real estate investments
|
227,450 | - | ||||||
Principal payments on commercial real estate debt investments
|
10,170 | - | ||||||
Proceeds from sales of commercial real estate held for sale
|
- | 26,019 | ||||||
Principal payments on commercial real estate investments
|
327,936 | 237,796 | ||||||
Purchase of investments in real estate
|
(29,900 | ) | (36,743 | ) | ||||
Investment in unconsolidated joint venture
|
(70,602 | ) | - | |||||
Purchase of equity securities
|
(27,519 | ) | - | |||||
Proceeds from sale of equity securities | 13,119 | - | ||||||
Net cash provided by (used in) investing activities
|
13,309,874 | (6,429,274 | ) | |||||
Cash flows from financing activities:
|
||||||||
Proceeds from repurchase agreements
|
156,196,644 | 147,564,412 | ||||||
Principal payments on repurchase agreements
|
(166,759,206 | ) | (144,682,558 | ) | ||||
Payments on maturity of convertible senior notes
|
(857,541 | ) | - | |||||
Proceeds from other secured financing
|
687,935 | - | ||||||
Payments on other secured financing
|
(327,965 | ) | - | |||||
Proceeds from issuance of securitized debt
|
2,382,810 | 260,700 | ||||||
Principal repayments on securitized debt
|
(84,560 | ) | - | |||||
Principal repayments on securitized loans
|
201 | - | ||||||
Payment of deferred financing cost
|
(886 | ) | (4,288 | ) | ||||
Net proceeds from direct purchases and dividend reinvestments
|
1,724 | 1,785 | ||||||
Proceeds from mortgages payable
|
20,450 | 23,375 | ||||||
Principal payments on participation sold
|
(220 | ) | (207 | ) | ||||
Principal payments on mortgages payable
|
(262 | ) | (30 | ) | ||||
Contributions from noncontrolling interests | 1,107 | - | ||||||
Distributions to noncontrolling interests
|
(456 | ) | - | |||||
Dividends paid
|
(906,910 | ) | (906,714 | ) | ||||
Net cash provided by (used in) financing activities
|
(9,647,135 | ) | 2,256,475 | |||||
Net (decrease) increase in cash and cash equivalents
|
496,179 | 626,185 | ||||||
Cash and cash equivalents, beginning of period
|
1,741,244 | 552,436 | ||||||
Cash and cash equivalents, end of period
|
$ | 2,237,423 | $ | 1,178,621 | ||||
Supplemental disclosure of cash flow information:
|
||||||||
Interest received
|
$ | 2,241,301 | $ | 2,454,211 | ||||
Dividends received
|
$ | 12,684 | $ | 21,141 | ||||
Investment advisory income received
|
$ | 31,258 | $ | 18,955 | ||||
Interest paid (excluding interest paid on interest rate swaps)
|
$ | 314,568 | $ | 370,784 | ||||
Net interest paid on interest rate swaps
|
$ | 450,750 | $ | 640,316 | ||||
Taxes paid
|
$ | 1,926 | $ | 6,925 | ||||
Noncash investing activities:
|
||||||||
Receivable for investments sold
|
$ | 127,571 | $ | 855,161 | ||||
Payable for investments purchased
|
$ | 744,378 | $ | 2,153,789 | ||||
Net change in unrealized gains (losses) on available-for-sale securities, net of reclassification adjustment
|
$ | 57,972 | $ | 1,781,113 | ||||
Noncash financing activities:
|
||||||||
Dividends declared, not yet paid
|
$ | 284,348 | $ | 284,278 | ||||
Contingent beneficial conversion feature on 4% Convertible Senior Notes
|
$ | - | $ | 12,765 |
1. DESCRIPTION OF BUSINESS
Annaly Capital Management, Inc. (the “Company” or “Annaly”) is a Maryland corporation that commenced operations on February 18, 1997. The Company owns a portfolio of real estate related investments, including mortgage pass-through certificates, collateralized mortgage obligations, Agency debentures, credit risk transfer (“CRT”) securities, other securities representing interests in or obligations backed by pools of mortgage loans, commercial real estate assets and corporate loans. The Company’s principal business objective is to generate net income for distribution to its stockholders from its investments. The Company is externally managed by Annaly Management Company LLC (the “Manager”).
The Company’s business operations are primarily comprised of the following:
- Annaly, the parent company, which invests primarily in both Agency and non-Agency mortgage-backed securities and related derivatives to hedge these investments.
- Annaly Commercial Real Estate Group, Inc. (“ACREG,” formerly known as CreXus Investment Corp. (“CreXus”)), a wholly-owned subsidiary that was acquired during the second quarter of 2013 which specializes in acquiring, financing and managing commercial real estate loans and other commercial real estate debt, commercial mortgage-backed securities and other commercial real estate-related assets.
- Annaly Middle Market Lending LLC (“MML,” formerly known as Charlesfort Capital Management LLC), a wholly-owned subsidiary which engages in corporate middle market lending transactions.
- RCap Securities, Inc. (“RCap”), a wholly-owned subsidiary, which operates as a broker-dealer and is a member of the Financial Industry Regulatory Authority (“FINRA”).
- Fixed Income Discount Advisory Company (“FIDAC”), a wholly-owned subsidiary which managed an affiliated real estate investment trust (“REIT”) for which it earned fee income.
The Company has elected to be taxed as a Real Estate Investment Trust (“REIT”) as defined under the Internal Revenue Code of 1986, as amended, and regulations promulgated thereunder (the “Code”).
|
2. BASIS OF PRESENTATION
The accompanying consolidated financial statements and related notes of the Company have been prepared in accordance with accounting principles generally accepted in the United States ("GAAP").
The accompanying consolidated financial statements and related notes are unaudited and should be read in conjunction with the audited consolidated financial statements included in the Company’s most recent annual report on Form 10-K. The consolidated financial information as of December 31, 2014 has been derived from audited consolidated financial statements not included herein.
In the opinion of management, all normal, recurring adjustments have been included for a fair presentation of this interim financial information. Interim period operating results may not be indicative of the operating results for a full year.
3. SIGNIFICANT ACCOUNTING POLICIES Principles of Consolidation – The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries and consolidated variable interest entities. All intercompany balances and transactions have been eliminated in consolidation. The Company reclassified previously presented financial information so that amounts previously presented conform to the current presentation.
The Company has evaluated all of its investments in legal entities in order to determine if they are variable interests in Variable Interest Entities ("VIEs"). A VIE is defined as an entity in which equity investors (i) do not have the characteristics of a controlling financial interest, and/or (ii) do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. A variable interest is an investment or other interest that will absorb portions of a VIE's expected losses or receive portions of the entity’s expected residual returns. A VIE is required to be consolidated by its primary beneficiary, which is defined as the party that (i) has the power to control the activities that most significantly impact the VIE’s economic performance and (ii) has the obligation to absorb losses of the VIE that could potentially be significant to the VIE or the right to receive benefits from the VIE that could potentially be significant to the VIE.
|
spread between what is earned on the reverse repurchase agreements and what is paid on the matched repurchase agreements. RCap’s policy is to obtain possession of collateral with a market value in excess of the principal amount loaned under reverse repurchase agreements. To ensure that the market value of the underlying collateral remains sufficient, collateral is valued daily, and RCap will require counterparties to deposit additional collateral, when necessary. All reverse repurchase activities are transacted under master repurchase agreements that give RCap the right, in the event of default, to liquidate collateral held and in some instances, to offset receivables and payables with the same counterparty.
|
Recent Accounting Pronouncements
The following table provides a brief description of recent accounting pronouncements that could potentially impact the Company’s consolidated financial statements:
|
Standard
|
Description
|
Date of Adoption
|
Effect on the financial statements or other significant matters
|
|
Standards that are not yet adopted
|
||||
ASU 2015-16 Business Combinations (Topic 805) Simplifying the Accounting Measurement-Period Adjustments
|
This amendment removes the requirement to present adjustments to provisional amounts retrospectively. The update requires that an acquirer record, in the same period's financial statements, the effect on earnings of changes in depreciation, amortization, or other income effects, if any, as a result of the change to provisional amounts.
|
January 1, 2016 (early adoption permitted)
|
Not expected to have a significant impact on the consolidated financial statements.
|
|
ASU 2015-10, Technical Corrections and Improvements
|
This perpetual project updates the Codification for technical corrections and improvements.
|
January 1, 2016 (early adoption permitted), for amendments subject to transition guidance
|
Not expected to have a significant impact on the consolidated financial statements.
|
|
ASU 2015-07, Fair Value Measurement (Topic 820): Disclosures for Investments in Certain Entities That Calculate Net Asset Value per Share (or Its Equivalent)
|
This update removes the requirement to categorize within the fair value hierarchy all investments for which fair value is measured using the net asset value per share practical expedient and also removes certain disclosure requirements for these investments.
|
January 1, 2016 (early adoption permitted)
|
Not expected to have an impact on the consolidated financial statements.
|
|
ASU 2015-05, Customer's Accounting for Fees Paid in a Cloud Computing Arrangement
|
This update clarifies that customers should determine whether a cloud computing arrangement includes the license of software by applying the same guidance cloud service providers use. The guidance also eliminates the current requirement that customers analogize to the leasing standard when determining the asset acquired in a software licensing arrangement.
|
January 1, 2016 (early adoption permitted)
|
Not expected to have a significant impact on the consolidated financial statements.
|
|
ASU 2015-03, Interest - Imputation of Interest (Subtopic 835-30) Simplifying the Presentation of Debt Issuance Costs
|
This ASU requires that debt issue costs are presented in the balance sheet as a direct deduction from the carrying amount of that debt liability. The recognition and measurement of debt issue costs are not affected.
|
January 1, 2016 (early adoption permitted)
|
Impacts presentation only and will not have a significant impact on the consolidated financial statements.
|
|
ASU 2015-02, Consolidation (Topic 810) Amendments to the Consolidation Analysis
|
This update affects the following areas of the consolidation analysis: limited partnerships and similar entities, evaluation of fees paid to a decision maker or service provider as a variable interest and in determination of the primary beneficiary, effect of related parties on the primary beneficiary determination and for certain investment funds.
|
January 1, 2016 (early adoption permitted)
|
Not expected to have a significant impact on the consolidated financial statements.
|
|
ASU 2015-01, Income Statement - Extraordinary and Unusual Items (Subtopic 225-20)
|
This update eliminates from GAAP the concept of extraordinary items.
|
January 1, 2016 (early adoption permitted)
|
Not expected to have an impact on the consolidated financial statements.
|
|
ASU 2014-16, Derivatives and Hedging (Topic 815) Determining Whether the Host Contract in a Hybrid Financial Instrument Issued in the Form of a Share is More Akin to Debt or Equity
|
This ASU provides additional guidance for evaluating whether conversion rights, redemption rights, voting rights, liquidation rights and dividend payment preferences and other features embedded in a share, including preferred stock, contain embedded derivatives requiring bifurcation. The update requires that an entity determine the nature of the host contract by considering all stated and implied terms and features in a hybrid instrument.
|
January 1, 2016 (early adoption permitted)
|
Not expected to have an impact on the consolidated financial statements.
|
|
ASU 2014-15, Presentation of Financial Statements – Going Concern (Subtopic 205-04) Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern
|
This ASU requires management to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date the financial statements are issued.
|
January 1, 2017 (early adoption permitted)
|
Not expected to have an impact on the consolidated financial statements.
|
|
ASU 2014-09, Revenue from Contracts with Customers
|
This guidance applies to contracts with customers to transfer goods or services and contracts to transfer nonfinancial assets unless those contracts are within the scope of other standards (for example, lease transactions).
|
January 1, 2018
|
Not expected to have a significant impact on the consolidated financial statements.
|
Standard
|
Description
|
Date of Adoption
|
Effect on the financial statements or other significant matters
|
|
Standards that were adopted
|
||||
ASU 2015-15, Interest - Imputation of Interest (Subtopic 835-30) Simplifying the Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements - Amendments to SEC Paragraphs Pursuant to Staff Announcement at June 18, 2015 EITF Meeting (SEC Update)
|
This amendment provides SEC guidance that it would not object to filers presenting debt issue costs related to line-of-credit arrangements as an asset and ratably amortizing the costs over the term of the arrangement.
|
June 18, 2015 (early adoption permitted)
|
Did not have an impact on the consolidated financial statements.
|
|
ASU 2015-08, Business Combinations Topic 805 Pushdown Accounting Amendments to SEC Paragraphs Pursuant to Staff Accounting Bulletin No. 115
|
This update amends the codification for SEC Staff Bulletin No. 115
|
November 18, 2014
|
Did not have an impact on the consolidated financial statements.
|
|
ASU 2014-17, Business Combinations (Topic 805): Pushdown Accounting
|
This amendment provides an acquired entity with the option to apply push down accounting in its separate financial statements upon occurrence of an event in which an acquirer obtains control of the acquired entity.
|
November 18, 2014
|
Did not have a significant impact on the consolidated financial statements.
|
|
ASU 2014-13, Consolidation (Topic 810) Measuring the Financial Assets and the Financial Liabilities of a Consolidated Collateralized Financing Entity
|
This Update provides a practical expedient to measure the fair value of the financial assets and financial liabilities of a consolidated collateralized financing entity, which the reporting entity has elected to or is required to measure on a fair value basis.
|
January 1, 2015 (early adoption permitted)
|
The Company early adopted this ASU and applied the guidance to commercial mortgage backed securitization transactions. See "Commercial Real Estate Investments" footnote for further disclosure.
|
|
ASU 2014-11, Repurchase-to-Maturity Transactions, Repurchase Financings, and Disclosure
|
This update makes limited amendments to the guidance in ASC 860 on accounting for certain repurchase agreements.
|
January 1, 2015
|
Impacts disclosures only and does not have a significant impact on the consolidated financial statements.
|
|
ASU 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant and Equipment (Topic 360) Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity
|
This ASU raises the threshold for a disposal to be treated as discontinued operations.
|
April 1, 2015
|
Did not have a significant impact on the consolidated financial statements.
|
|
ASU 2014-04 Receivables–Troubled Debt Restructurings by Creditors, Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure
|
This update clarifies that an in substance repossession or foreclosure has occurred, and a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan, when the creditor obtains legal title to the property upon completion of a foreclosure or the borrower conveys all interest in the property to the creditor through a deed in lieu of foreclosure or similar arrangement.
|
January 1, 2015
|
Did not have a significant impact on the consolidated financial statements.
|
|
ASU 2013-02, Comprehensive Income: Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income
|
This update requires the provision of information about the amounts reclassified out of accumulated other comprehensive income by component. In addition, it requires presentation of significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income but only if the amount reclassified is required under GAAP to be reclassified to net income in its entirety in the same reporting period.
|
January 1, 2014
|
Did not have a significant impact on the consolidated financial statements.
|
|
ASU 2011-11, Balance Sheet: Disclosures about Offsetting Assets and Liabilities
|
Under this update, the Company is required to disclose both gross and net information about both instruments and transactions eligible for offset in the Company’s Consolidated Statements of Financial Condition and transactions subject to an agreement similar to a master netting arrangement. The scope includes derivatives, sale and repurchase agreements and reverse sale and repurchase agreements and securities borrowing and securities lending arrangements.
|
January 1, 2014
|
Did not have a significant impact on the consolidated financial statements.
|
September 30, 2015
|
Freddie Mac
|
Fannie Mae
|
Ginnie Mae
|
Total
|
||||||||||||
(dollars in thousands)
|
||||||||||||||||
Principal outstanding
|
$ | 21,598,845 | $ | 39,061,904 | $ | 72,826 | $ | 60,733,575 | ||||||||
Unamortized premium
|
1,913,855 | 2,909,606 | 31,899 | 4,855,360 | ||||||||||||
Unamortized discount
|
(6,039 | ) | (6,201 | ) | (11 | ) | (12,251 | ) | ||||||||
Amortized cost
|
23,506,661 | 41,965,309 | 104,714 | 65,576,684 | ||||||||||||
Gross unrealized gains
|
244,683 | 547,434 | 6,467 | 798,584 | ||||||||||||
Gross unrealized losses
|
(249,094 | ) | (316,455 | ) | (3,079 | ) | (568,628 | ) | ||||||||
Estimated fair value
|
$ | 23,502,250 | $ | 42,196,288 | $ | 108,102 | $ | 65,806,640 |
Fixed Rate
|
Adjustable Rate
|
Total
|
||||||||||
(dollars in thousands)
|
||||||||||||
Amortized cost
|
$ | 61,727,096 | $ | 3,849,588 | $ | 65,576,684 | ||||||
Gross unrealized gains
|
668,600 | 129,984 | 798,584 | |||||||||
Gross unrealized losses
|
(551,434 | ) | (17,194 | ) | (568,628 | ) | ||||||
Estimated fair value
|
$ | 61,844,262 | $ | 3,962,378 | $ | 65,806,640 |
December 31, 2014
|
Freddie Mac
|
Fannie Mae
|
Ginnie Mae
|
Total
|
||||||||||||
(dollars in thousands)
|
||||||||||||||||
Principal outstanding
|
$ | 27,906,221 | $ | 47,979,778 | $ | 97,000 | $ | 75,982,999 | ||||||||
Unamortized premium
|
1,951,798 | 3,396,368 | 20,560 | 5,368,726 | ||||||||||||
Unamortized discount
|
(8,985 | ) | (8,857 | ) | (358 | ) | (18,200 | ) | ||||||||
Amortized cost
|
29,849,034 | 51,367,289 | 117,202 | 81,333,525 | ||||||||||||
Gross unrealized gains
|
313,761 | 660,230 | 8,010 | 982,001 | ||||||||||||
Gross unrealized losses
|
(322,094 | ) | (424,800 | ) | (3,376 | ) | (750,270 | ) | ||||||||
Estimated fair value
|
$ | 29,840,701 | $ | 51,602,719 | $ | 121,836 | $ | 81,565,256 |
Fixed Rate
|
Adjustable Rate
|
Total
|
||||||||||
(dollars in thousands)
|
||||||||||||
Amortized cost
|
$ | 78,250,313 | $ | 3,083,212 | $ | 81,333,525 | ||||||
Gross unrealized gains
|
847,615 | 134,386 | 982,001 | |||||||||
Gross unrealized losses
|
(732,533 | ) | (17,737 | ) | (750,270 | ) | ||||||
Estimated fair value
|
$ | 78,365,395 | $ | 3,199,861 | $ | 81,565,256 |
Actual maturities of Agency mortgage-backed securities are generally shorter than stated contractual maturities because actual maturities of Agency mortgage-backed securities are affected by periodic payments and prepayments of principal on the underlying mortgages.
|
The following table summarizes the Company’s Agency mortgage-backed securities as of September 30, 2015 and December 31, 2014, according to their estimated weighted average life classifications:
|
September 30, 2015
|
December 31, 2014
|
|||||||||||||||
Weighted Average Life
|
Estimated Fair Value
|
Amortized Cost
|
Estimated Fair Value
|
Amortized Cost
|
||||||||||||
(dollars in thousands)
|
||||||||||||||||
Less than one year
|
$ | 26,908 | $ | 27,387 | $ | 43,248 | $ | 42,831 | ||||||||
Greater than one year through five years
|
24,579,949 | 24,237,266 | 42,222,114 | 41,908,586 | ||||||||||||
Greater than five years through ten years
|
40,978,447 | 41,081,291 | 39,018,833 | 39,098,352 | ||||||||||||
Greater than ten years
|
221,336 | 230,740 | 281,061 | 283,756 | ||||||||||||
Total
|
$ | 65,806,640 | $ | 65,576,684 | $ | 81,565,256 | $ | 81,333,525 |
The weighted average lives of the Agency mortgage-backed securities at September 30, 2015 and December 31, 2014 in the table above are based upon projected principal prepayment rates. The actual weighted average lives of the Agency mortgage-backed securities could be longer or shorter than projected
|
The following table presents the gross unrealized losses and estimated fair value of the Company’s Agency mortgage-backed securities by length of time that such securities have been in a continuous unrealized loss position at September 30, 2015 and December 31, 2014.
|
September 30, 2015
|
December 31, 2014
|
|||||||||||||||||||||||
Estimated Fair Value
|
Gross Unrealized Losses
|
Number of Securities
|
Estimated Fair Value
|
Gross Unrealized Losses
|
Number of Securities
|
|||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||
Less than 12 Months
|
6,574,181 | (61,722 | ) | 283 | 4,613,599 | (36,959 | ) | 205 | ||||||||||||||||
12 Months or More
|
22,917,561 | (506,906 | ) | 286 | 35,175,194 | (713,311 | ) | 302 | ||||||||||||||||
Total
|
29,491,742 | (568,628 | ) | 569 | 39,788,793 | (750,270 | ) | 507 |
The decline in value of these securities is solely due to market conditions and not the quality of the assets. Substantially all of the Agency mortgage-backed securities are “AAA” rated or carry an implied “AAA” rating. The investments are not considered to be other-than-temporarily impaired because the Company currently has the ability and intent to hold the investments to maturity or for a period of time sufficient for a forecasted market price recovery up to or beyond the cost of the investments, and it is not more likely than not that the Company will be required to sell the investments before recovery of the amortized cost bases, which may be maturity. Also, the Company is guaranteed payment of the principal amount of the securities by the respective issuing Agency.
During the quarter and nine months ended September 30, 2015, the Company disposed of $3.6 billion and $20.1 billion of Agency mortgage-backed securities, respectively, resulting in a net realized gain of $6.3 million and $77.9, respectively.
|
During the quarter and nine months ended September 30, 2014, the Company disposed of $4.1 billion and $13.3 billion of Agency mortgage-backed securities, respectively, resulting in a net realized gain of $5.5 million and $176.5 million, respectively.
Interest-only mortgage-backed securities represent the right to receive a specified portion of the contractual interest flows of the underlying outstanding principal balance of specific Agency mortgage-backed securities. Interest-only mortgage-backed securities in the Company’s portfolio as of September 30, 2015 and December 31, 2014 had net unrealized gains (losses) of $(42.7) million and $(8.0) million and an amortized cost of $1.6 billion and $1.2 billion, respectively.
|
In September 2015, the Company originated a $592.0 million acquisition financing with respect to a 24-building New York City multifamily apartment portfolio. As of September 30, 2015, such financing is comprised of a $480.0 million senior mortgage loan ($476.6 million, net of origination fees), and mezzanine debt with an initial principal balance of $72.0 million and a future funding component of $20.0 million. The senior mortgage loan is held for sale on the accompanying Consolidated Statements of Financial Condition as of September 30, 2015.
|
At September 30, 2015 and December 31, 2014, commercial real estate investments held for investment were composed of the following:
|
September 30, 2015
|
December 31, 2014
|
|||||||||||||||||||||||
Outstanding Principal
|
Carrying
Value(1)
|
Percentage
of Loan
Portfolio(2)
|
Outstanding Principal
|
Carrying
Value(1)
|
Percentage
of Loan
Portfolio(2)
|
|||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||
Senior mortgages
|
322,564 | 321,350 | 24.4 | % | 384,304 | 383,895 | 25.2 | % | ||||||||||||||||
Senior securitized mortgages (3)
|
315,172 | 314,921 | 23.9 | % | 399,541 | 398,634 | 26.3 | % | ||||||||||||||||
Mezzanine loans
|
560,800 | 558,613 | 42.4 | % | 522,474 | 522,731 | 34.4 | % | ||||||||||||||||
Preferred equity
|
122,444 | 121,711 | 9.3 | % | 214,653 | 212,905 | 14.1 | % | ||||||||||||||||
Total (4)
|
$ | 1,320,980 | $ | 1,316,595 | 100.0 | % | $ | 1,520,972 | $ | 1,518,165 | 100.0 | % | ||||||||||||
(1) Carrying value includes unamortized origination fees of $4.8 million and $3.0 million as of September 30, 2015 and December 31, 2014, respectively.
|
||||||||||||||||||||||||
(2) Based on outstanding principal.
|
||||||||||||||||||||||||
(3) Assets of consolidated VIEs.
|
||||||||||||||||||||||||
(4) Excludes Loans held for sale.
|
September 30, 2015
|
||||||||||||||||||||
Senior Mortgages
|
Senior Securitized Mortgages(1)
|
Mezzanine
Loans
|
Preferred
Equity
|
Total
|
||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||
Beginning balance
|
$ | 383,895 | $ | 398,634 | $ | 522,731 | $ | 212,905 | $ | 1,518,165 | ||||||||||
Originations & advances (principal)
|
216,125 | - | 140,106 | - | 356,231 | |||||||||||||||
Principal payments
|
(230,220 | ) | (84,369 | ) | (101,781 | ) | (92,210 | ) | (508,580 | ) | ||||||||||
Sales (principal)
|
(46,945 | ) | - | - | - | (46,945 | ) | |||||||||||||
Amortization & accretion of (premium) discounts
|
(107 | ) | - | (164 | ) | 516 | 245 | |||||||||||||
Net (increase) decrease in origination fees
|
(3,200 | ) | - | (2,556 | ) | - | (5,756 | ) | ||||||||||||
Amortization of net origination fees
|
1,802 | 656 | 277 | 500 | 3,235 | |||||||||||||||
Transfers
|
- | - | - | - | - | |||||||||||||||
Allowance for loan losses
|
- | - | - | - | - | |||||||||||||||
Net carrying value (2)
|
$ | 321,350 | $ | 314,921 | $ | 558,613 | $ | 121,711 | $ | 1,316,595 | ||||||||||
(1) Assets of consolidated VIE.
|
||||||||||||||||||||
(2) Excludes Loans held for sale.
|
December 31, 2014
|
||||||||||||||||||||||||
Senior Mortgages
|
Senior Securitized Mortgages(1)
|
Subordinate Notes
|
Mezzanine
Loans
|
Preferred
Equity
|
Total
|
|||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||
Beginning balance
|
$ | 667,299 | $ | - | $ | 41,408 | $ | 628,102 | $ | 247,160 | $ | 1,583,969 | ||||||||||||
Originations & advances (principal)
|
127,112 | - | - | 122,742 | - | 249,854 | ||||||||||||||||||
Principal payments
|
(12,756 | ) | - | (41,059 | ) | (227,151 | ) | (35,116 | ) | (316,082 | ) | |||||||||||||
Sales (principal)
|
- | - | - | - | - | - | ||||||||||||||||||
Amortization & accretion of (premium) discounts
|
(138 | ) | - | (349 | ) | (1,093 | ) | 108 | (1,472 | ) | ||||||||||||||
Net (increase) decrease in origination fees
|
(2,427 | ) | (116 | ) | - | (478 | ) | - | (3,021 | ) | ||||||||||||||
Amortization of net origination fees
|
2,783 | 772 | - | 609 | 753 | 4,917 | ||||||||||||||||||
Transfers
|
(397,978 | ) | 397,978 | - | - | - | - | |||||||||||||||||
Allowance for loan losses
|
- | - | - | - | - | - | ||||||||||||||||||
Net carrying value
|
$ | 383,895 | $ | 398,634 | $ | - | $ | 522,731 | $ | 212,905 | $ | 1,518,165 | ||||||||||||
(1) Assets of consolidated VIE.
|
September 30, 2015
|
||||||||||||||||||||||||
|
Internal Ratings
|
|||||||||||||||||||||||
|