x
|
QUARTERLY REPORT PURSUANT TO
SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO
SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
|
Maryland
(State
or other jurisdiction of
incorporation
or organization)
350
Park Avenue, 21st Floor, New York, New York
(Address
of principal executive offices)
|
13-3974868
(I.R.S.
Employer
Identification
No.)
10022
(Zip
Code)
|
Large
accelerated filer [ü]
|
Accelerated
filer [ ]
|
||
Non-accelerated
filer [ ]
|
Smaller
reporting company [ ]
|
Page
|
|||
PART
I
FINANCIAL INFORMATION |
|||
Item
1.
|
Financial
Statements
|
||
Consolidated
Balance Sheets as of September 30, 2009 (Unaudited) and
December 31, 2008
|
1
|
||
Consolidated
Statements of Operations (Unaudited) for the Three and Nine Months
Ended September 30, 2009 and September 30, 2008
|
2
|
||
Consolidated
Statements of Changes in Stockholders’ Equity (Unaudited) for the
Nine Months Ended September 30, 2009
|
3
|
||
Consolidated
Statements of Cash Flows (Unaudited) for the Nine Months Ended
September 30, 2009 and September 30, 2008
|
4
|
||
Consolidated
Statements of Comprehensive Income/(Loss) (Unaudited) for the Three
and Nine Months Ended September 30, 2009 and September 30,
2008
|
5
|
||
Notes
to the Consolidated Financial Statements (Unaudited)
|
6
|
||
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
32
|
|
Item
3.
|
Quantitative
and Qualitative Disclosures about Market Risk
|
45
|
|
Item
4.
|
Controls
and Procedures
|
51
|
|
PART
II
OTHER INFORMATION |
|||
Item
1.
|
Legal
Proceedings
|
52
|
|
Item
1A.
|
Risk
Factors
|
52
|
|
Item
6.
|
Exhibits
|
52
|
|
Signatures
|
54
|
September
30,
2009
|
December
31,
2008
|
|||||||
(In
Thousands, Except Per Share Amounts)
|
(Unaudited)
|
|||||||
Assets:
|
||||||||
Mortgage-backed
securities (“MBS”) at fair value (including pledged
MBS
of $8,347,435 and $10,026,638, respectively)
(Notes
2(b), 3, 4, 7, 8 and 13)
|
$ | 9,349,052 | $ | 10,122,583 | ||||
Cash
and cash equivalents (Notes 2(c), 7 and 8)
|
486,695 | 361,167 | ||||||
Restricted
cash (Notes 2(d), 4 and 8)
|
44,009 | 70,749 | ||||||
Forward
contracts to repurchase MBS (“MBS Forwards”), at fair value
(Notes
2(l), 4, and 13)
|
53,459 | - | ||||||
Interest
receivable (Note 5)
|
44,646 | 49,724 | ||||||
Real
estate, net (Notes 2(f) and 6)
|
11,074 | 11,337 | ||||||
Securities
held as collateral, at fair value (Notes 7, 8 and 13)
|
- | 17,124 | ||||||
Goodwill
(Note 2(e))
|
7,189 | 7,189 | ||||||
Prepaid
and other assets
|
2,878 | 1,546 | ||||||
Total
Assets
|
$ | 9,999,002 | $ | 10,641,419 | ||||
Liabilities:
|
||||||||
Repurchase
agreements (Notes 2(g), 7 and 8)
|
$ | 7,575,287 | $ | 9,038,836 | ||||
Accrued
interest payable
|
12,722 | 23,867 | ||||||
Mortgage
payable on real estate (Note 6)
|
9,184 | 9,309 | ||||||
Interest
rate swap agreements (“Swaps”), at fair value
(Notes
2(l), 4, 8 and 13)
|
178,353 | 237,291 | ||||||
Obligations
to return cash and security collateral, at fair value
(Notes
8 and 13)
|
- | 22,624 | ||||||
Dividends
and dividend equivalents rights (“DERs”)
payable (Notes
10(b)
and 12(a))
|
205 | 46,385 | ||||||
Accrued
expenses and other liabilities
|
7,978 | 6,030 | ||||||
Total
Liabilities
|
$ | 7,783,729 | $ | 9,384,342 | ||||
Commitments
and contingencies (Note 9)
|
||||||||
Stockholders'
Equity:
|
||||||||
Preferred
stock, $.01 par value; series A 8.50% cumulative redeemable;
5,000
shares authorized; 3,840 shares issued and outstanding
($96,000
aggregate
liquidation preference) (Note 10)
|
$ | 38 | $ | 38 | ||||
Common
stock, $.01 par value; 370,000 shares authorized;
280,000
and 219,516
issued and outstanding, respectively (Note 10)
|
2,800 | 2,195 | ||||||
Additional
paid-in capital, in excess of par
|
2,179,942 | 1,775,933 | ||||||
Accumulated
deficit
|
(132,400 | ) | (210,815 | ) | ||||
Accumulated
other comprehensive income/(loss) (Note 10(h))
|
164,893 | (310,274 | ) | |||||
Total
Stockholders’ Equity
|
$ | 2,215,273 | $ | 1,257,077 | ||||
Total
Liabilities and Stockholders’ Equity
|
$ | 9,999,002 | $ | 10,641,419 |
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
(In
Thousands, Except Per Share Amounts)
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
(Unaudited)
|
||||||||||||||||
Interest
Income:
|
||||||||||||||||
MBS
(Note 3)
|
$ | 124,399 | $ | 139,419 | $ | 383,029 | $ | 383,026 | ||||||||
Cash
and cash equivalent investments
|
149 | 1,529 | 1,020 | 6,711 | ||||||||||||
Interest
Income
|
124,548 | 140,948 | 384,049 | 389,737 | ||||||||||||
Interest
Expense (Notes 4 and 7)
|
52,976 | 85,033 | 183,119 | 255,166 | ||||||||||||
Net Interest
Income
|
71,572 | 55,915 | 200,930 | 134,571 | ||||||||||||
Other-Than-Temporary
Impairments: (Note 3)
|
||||||||||||||||
Total
other-than-temporary impairment losses
|
- | (183 | ) | (78,135 | ) | (5,051 | ) | |||||||||
Portion
of loss recognized in other comprehensive income
|
- | - | 69,126 | - | ||||||||||||
Net Impairment Losses
Recognized in Earnings
|
- | (183 | ) | (9,009 | ) | (5,051 | ) | |||||||||
Other
Income/(Loss):
|
||||||||||||||||
Gain
on MBS Forwards, net (Note 4)
|
754 | - | 754 | - | ||||||||||||
Net
gain/(loss) on sale of MBS (Note 3)
|
- | - | 13,495 | (24,530 | ) | |||||||||||
Revenue
from operations of real estate (Note 6)
|
378 | 407 | 1,145 | 1,219 | ||||||||||||
Loss
on early termination of Swaps, net (Note 4)
|
- | (986 | ) | - | (92,467 | ) | ||||||||||
Miscellaneous
other income, net
|
- | 68 | 43 | 247 | ||||||||||||
Other
Income/(Loss)
|
1,132 | (511 | ) | 15,437 | (115,531 | ) | ||||||||||
Operating
and Other Expense:
|
||||||||||||||||
Compensation
and benefits (Note 12)
|
3,710 | 3,264 | 10,824 | 8,595 | ||||||||||||
Real
estate operating expense and mortgage interest (Note 6)
|
444 | 439 | 1,359 | 1,312 | ||||||||||||
New
business initiative
|
- | - | - | 998 | ||||||||||||
Other
general and administrative expense
|
1,713 | 1,465 | 5,559 | 3,936 | ||||||||||||
Operating and Other
Expense
|
5,867 | 5,168 | 17,742 | 14,841 | ||||||||||||
Net
Income/(Loss) Before Preferred Stock Dividends
|
66,837 | 50,053 | 189,616 | (852 | ) | |||||||||||
Less: Preferred
Stock Dividends (Note 10(a))
|
2,040 | 2,040 | 6,120 | 6,120 | ||||||||||||
Net Income/(Loss) to Common
Stockholders
|
$ | 64,797 | $ | 48,013 | $ | 183,496 | $ | (6,972 | ) | |||||||
Income/(Loss)
Per Share of Common Stock:
Basic
and Diluted (Note 11)
|
$ | 0.25 | $ | 0.24 | $ | 0.78 | $ | (0.04 | ) | |||||||
Dividends
Declared Per Share of Common Stock (Note 10(b))
|
$ | 0.25 | $ | 0.20 | $ | 0.47 | $ | 0.38 |
For
the
Nine
Months
Ended
September
30, 2009
|
||||
(In
Thousands, Except Per Share Amounts)
|
(Unaudited)
|
|||
Preferred
Stock, Series A 8.50% Cumulative Redeemable – Liquidation
Preference
$25.00 per Share:
|
||||
Balance
at December 31, 2008 and September 30, 2009 (3,840 shares)
|
$ | 38 | ||
Common
Stock, Par Value $0.01:
|
||||
Balance
at December 31, 2008 (219,516 shares)
|
2,195 | |||
Issuance
of common stock (60,484 shares)
|
605 | |||
Balance
at September 30, 2009 (280,000 shares)
|
2,800 | |||
Additional Paid-in Capital, in
excess of Par:
|
||||
Balance
at December 31, 2008
|
1,775,933 | |||
Issuance
of common stock, net of expenses
|
402,577 | |||
Shares
issued for common stock option exercises, net of shares
withheld
|
116 | |||
Equity-based
compensation expense
|
1,316 | |||
Balance
at September 30, 2009
|
2,179,942 | |||
Accumulated
Deficit:
|
||||
Balance
at December 31, 2008
|
(210,815 | ) | ||
Net
income
|
189,616 | |||
Dividends
declared on common stock
|
(104,688 | ) | ||
Dividends
declared on preferred stock
|
(6,120 | ) | ||
Dividends
attributable to DERs
|
(393 | ) | ||
Balance
at September 30, 2009
|
(132,400 | ) | ||
Accumulated
Other Comprehensive (Loss)/Income:
|
||||
Balance
at December 31, 2008
|
(310,274 | ) | ||
Unrealized
gains on MBS, net
|
416,229 | |||
Unrealized
gains on Swaps
|
58,938 | |||
Balance
at September 30, 2009
|
164,893 | |||
Total
Stockholders' Equity at September 30, 2009
|
$ | 2,215,273 |
Nine
Months Ended
|
||||||||
September
30,
|
||||||||
(In
Thousands)
|
2009
|
2008
|
||||||
(Unaudited)
|
||||||||
Cash
Flows From Operating Activities:
|
||||||||
Net
income/(loss)
|
$ | 189,616 | $ | (852 | ) | |||
Adjustments
to reconcile net income/(loss) to net cash provided by operating
activities:
|
||||||||
Losses
on sale of MBS
|
- | 25,101 | ||||||
Gains
on sales of MBS
|
(13,495 | ) | (571 | ) | ||||
Losses
on early termination of Swaps
|
- | 92,467 | ||||||
Other-than-temporary
impairment charges
|
9,009 | 5,051 | ||||||
Amortization
of purchase premium on MBS, net of accretion of discounts
|
8,468 | 15,335 | ||||||
Decrease/(increase)
in interest receivable
|
5,078 | (7,708 | ) | |||||
Depreciation
and amortization on real estate
|
353 | 355 | ||||||
Increase
in prepaid and other assets and other
|
(1,021 | ) | (206 | ) | ||||
Increase
in accrued expenses and other liabilities
|
1,948 | 1,988 | ||||||
(Decrease)/increase
in accrued interest payable
|
(11,145 | ) | 252 | |||||
Equity-based
compensation expense
|
1,316 | 944 | ||||||
Negative
amortization and principal accretion on MBS
|
(12 | ) | (493 | ) | ||||
Net
cash provided by operating activities
|
$ | 190,115 | $ | 131,663 | ||||
Cash
Flows From Investing Activities:
|
||||||||
Principal
payments on MBS and other investments securities
|
$ | 1,413,711 | $ | 1,119,414 | ||||
Proceeds
from sale of MBS
|
438,507 | 1,851,019 | ||||||
Purchases
of MBS
|
(666,428 | ) | (5,188,932 | ) | ||||
Net
additions to leasehold improvements, furniture, fixtures and real estate
investment
|
(549 | ) | (113 | ) | ||||
Net
cash provided/(used) by investing activities
|
$ | 1,185,241 | $ | (2,218,612 | ) | |||
Cash
Flows From Financing Activities:
|
||||||||
Principal
payments on repurchase agreements
|
$ | (50,186,109 | ) | $ | (44,159,270 | ) | ||
Proceeds
from borrowings under repurchase agreements
|
48,722,560 | 46,012,730 | ||||||
Principal
payments on MBS Forwards
|
(219,916 | ) | - | |||||
Proceeds
from MBS Forwards
|
166,547 | - | ||||||
Payments
made on termination of Swaps
|
- | (91,868 | ) | |||||
Payments
made for margin calls on repurchase agreements and Swaps
|
(114,570 | ) | (173,610 | ) | ||||
Cash
received for reverse margin calls on repurchase agreements and
Swaps
|
135,868 | 178,127 | ||||||
Proceeds
from issuances of common stock
|
403,298 | 616,376 | ||||||
Dividends
paid on preferred stock
|
(6,120 | ) | (6,120 | ) | ||||
Dividends
paid on common stock and DERs
|
(151,261 | ) | (85,181 | ) | ||||
Principal
payments on mortgage loan
|
(125 | ) | (115 | ) | ||||
Net
cash (used)/provided by financing activities
|
$ | (1,249,828 | ) | $ | 2,291,069 | |||
Net
Increase in cash and cash equivalents
|
$ | 125,528 | $ | 204,120 | ||||
Cash
and cash equivalents at beginning of period
|
$ | 361,167 | $ | 234,410 | ||||
Cash
and cash equivalents at end of period
|
$ | 486,695 | $ | 438,530 |
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
(In
Thousands)
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
(Unaudited)
|
||||||||||||||||
Net
income/(loss) before preferred stock dividends
|
$ | 66,837 | $ | 50,053 | $ | 189,616 | $ | (852 | ) | |||||||
Other
Comprehensive Income/(Loss):
|
||||||||||||||||
Unrealized
gain/(loss) on MBS arising during the
period,
net
|
173,536 | (152,191 | ) | 410,397 | (208,886 | ) | ||||||||||
Reclassification
adjustment for MBS sales
|
- | - | (3,033 | ) | (8,241 | ) | ||||||||||
Reclassification
adjustment for net losses included in net
income
for other-than-temporary impairments
|
- | 96 | 8,865 | 1,500 | ||||||||||||
Unrealized
(loss)/gain on Swaps arising during the period, net
|
(4,943 | ) | (10,448 | ) | 58,938 | 321 | ||||||||||
Reclassification
adjustment for net losses included in earnings
from
Swaps
|
- | 773 | - | 48,972 | ||||||||||||
Comprehensive
income/(loss) before preferred stock dividends
|
$ | 235,430 | $ | (111,717 | ) | $ | 664,783 | $ | (167,186 | ) | ||||||
Dividends
declared on preferred stock
|
(2,040 | ) | (2,040 | ) | (6,120 | ) | (6,120 | ) | ||||||||
Comprehensive
Income/(Loss) to Common Stockholders
|
$ | 233,390 | $ | (113,757 | ) | $ | 658,663 | $ | (173,306 | ) |
September
30, 2009
|
||||||||||||||||||||||||||||||||||||
(In
Thousands)
|
Principal/
Current
Face
|
Purchase
Premiums
|
Purchase
Discounts
|
Credit
Discounts
(1)
|
Amortized
Cost
(2)
|
Carrying
Value/
Fair
Value
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Net
Unrealized
Gain/(Loss)
|
|||||||||||||||||||||||||||
Agency
MBS:
|
||||||||||||||||||||||||||||||||||||
Fannie
Mae
|
$ | 7,349,064 | $ | 97,977 | $ | (615 | ) | $ | - | $ | 7,446,426 | $ | 7,747,168 | $ | 306,328 | $ | (5,586 | ) | $ | 300,742 | ||||||||||||||||
Freddie
Mac
|
584,745 | 8,912 | - | - | 608,674 | 628,345 | 19,843 | (172 | ) | 19,671 | ||||||||||||||||||||||||||
Ginnie
Mae
|
25,000 | 442 | - | - | 25,442 | 25,948 | 506 | - | 506 | |||||||||||||||||||||||||||
Total
Agency MBS
|
7,958,809 | 107,331 | (615 | ) | - | 8,080,542 | 8,401,461 | 326,677 | (5,758 | ) | 320,919 | |||||||||||||||||||||||||
Non-Agency
MBS (3):
|
||||||||||||||||||||||||||||||||||||
Rated
AAA
|
41,170 | 1,172 | - | - | 42,342 | 30,553 | - | (11,789 | ) | (11,789 | ) | |||||||||||||||||||||||||
Rated
AA
|
18,008 | 30 | (5,378 | ) | (2,298 | ) | 10,362 | 12,809 | 2,962 | (515 | ) | 2,447 | ||||||||||||||||||||||||
Rated
A
|
33,637 | 55 | (6,968 | ) | (61 | ) | 26,662 | 25,821 | 2,174 | (3,015 | ) | (841 | ) | |||||||||||||||||||||||
Rated
BBB
|
49,866 | 273 | (2,178 | ) | (5,133 | ) | 42,827 | 37,235 | 2,541 | (8,133 | ) | (5,592 | ) | |||||||||||||||||||||||
Rated
BB
|
32,636 | 51 | (4,121 | ) | (10,458 | ) | 18,108 | 21,913 | 5,238 | (1,433 | ) | 3,805 | ||||||||||||||||||||||||
Rated
B
|
73,010 | - | (16,501 | ) | (13,567 | ) | 42,942 | 51,711 | 8,769 | - | 8,769 | |||||||||||||||||||||||||
Rated
CCC
|
528,508 | 85 | (54,186 | ) | (189,824 | ) | 284,065 | 314,738 | 35,454 | (4,781 | ) | 30,673 | ||||||||||||||||||||||||
Rated
CC
|
573,649 | 122 | (41,611 | ) | (154,015 | ) | 372,588 | 371,807 | 34,843 | (35,624 | ) | (781 | ) | |||||||||||||||||||||||
Rated
C
|
126,854 | 30 | (7,437 | ) | (33,876 | ) | 83,670 | 79,319 | 6,875 | (11,226 | ) | (4,351 | ) | |||||||||||||||||||||||
Unrated
and Other
|
7,940 | - | (2,529 | ) | (1,900 | ) | 1,698 | 1,685 | 3 | (16 | ) | (13 | ) | |||||||||||||||||||||||
Total
Non-Agency MBS
|
1,485,278 | 1,818 | (140,909 | ) | (411,132 | ) | 925,264 | 947,591 | 98,859 | (76,532 | ) | 22,327 | ||||||||||||||||||||||||
Total
MBS
|
$ | 9,444,087 | $ | 109,149 | $ | (141,524 | ) | $ | (411,132 | ) | $ | 9,005,806 | $ | 9,349,052 | $ | 425,536 | $ | (82,290 | ) | $ | 343,246 |
December
31, 2008
|
||||||||||||||||||||||||||||||||||||
(In
Thousands)
|
Principal/
Current
Face
|
Purchase
Premiums
|
Purchase
Discounts
|
Credit
Discounts(1)
|
Amortized
Cost
(2)
|
Carrying
Value/
Fair
Value
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Net
Unrealized
Gain/(Loss)
|
|||||||||||||||||||||||||||
Agency
MBS:
|
||||||||||||||||||||||||||||||||||||
Fannie
Mae
|
$ | 8,986,206 | $ | 115,106 | $ | (1,401 | ) | $ | - | $ | 9,099,911 | $ | 9,156,030 | $ | 78,148 | $ | (22,029 | ) | $ | 56,119 | ||||||||||||||||
Freddie
Mac
|
714,110 | 10,753 | - | - | 732,248 | 732,719 | 3,462 | (2,991 | ) | 471 | ||||||||||||||||||||||||||
Ginnie
Mae
|
30,017 | 532 | - | - | 30,549 | 29,864 | - | (685 | ) | (685 | ) | |||||||||||||||||||||||||
Total
Agency MBS
|
9,730,333 | 126,391 | (1,401 | ) | - | 9,862,708 | 9,918,613 | 81,610 | (25,705 | ) | 55,905 | |||||||||||||||||||||||||
Non-Agency
MBS (3):
|
||||||||||||||||||||||||||||||||||||
Rated
AAA
|
106,191 | 1,487 | (4,705 | ) | (2,585 | ) | 100,388 | 71,418 | 961 | (29,931 | ) | (28,970 | ) | |||||||||||||||||||||||
Rated
AA
|
29,064 | 352 | - | - | 29,416 | 17,767 | - | (11,649 | ) | (11,649 | ) | |||||||||||||||||||||||||
Rated
A
|
115,213 | - | (1,261 | ) | (584 | ) | 113,368 | 67,346 | 269 | (46,291 | ) | (46,022 | ) | |||||||||||||||||||||||
Rated
BBB
|
10,524 | 91 | (750 | ) | (1,955 | ) | 7,910 | 4,999 | 66 | (2,977 | ) | (2,911 | ) | |||||||||||||||||||||||
Rated
BB
|
79,700 | - | (626 | ) | - | 79,074 | 41,075 | - | (37,999 | ) | (37,999 | ) | ||||||||||||||||||||||||
Rated
CCC
|
1,852 | - | (175 | ) | (756 | ) | 921 | 989 | 68 | - | 68 | |||||||||||||||||||||||||
Unrated
and Other
|
2,161 | - | - | (197 | ) | 1,781 | 376 | - | (1,405 | ) | (1,405 | ) | ||||||||||||||||||||||||
Total
Non-Agency MBS
|
344,705 | 1,930 | (7,517 | ) | (6,077 | ) | 332,858 | 203,970 | 1,364 | (130,252 | ) | (128,888 | ) | |||||||||||||||||||||||
Total
MBS
|
$ | 10,075,038 | $ | 128,321 | $ | (8,918 | ) | $ | (6,077 | ) | $ | 10,195,566 | $ | 10,122,583 | $ | 82,974 | $ | (155,957 | ) | $ | (72,983 | ) |
(1) Purchase
discounts designated as credit reserves are not expected to be accreted
into interest income.
|
||||||||||
(2)
Includes principal payments receivable, which are not included in the
Principal/Current Face. Amortized cost is reduced by
other-than-temporary impairments recognized through
earnings.
|
||||||||||
(3) The Company’s non-Agency
MBS are reported based on the lowest rating issued by a Rating Agency, if
more than one rating is issued on the security, at the date
presented.
|
For
the Three Months Ended
|
For
the Nine Months Ended
|
|||||||||||||||
(In
Thousands)
|
September
30,
2009 |
September
30,
2008 |
September
30,
2009 |
September
30,
2008 |
||||||||||||
Interest
Income:
|
||||||||||||||||
Agency
MBS
|
$ | 103,561 | $ | 134,781 | $ | 345,312 | $ | 367,577 | ||||||||
MFR
MBS
(1)
|
16,821 | - | 25,287 | - | ||||||||||||
Legacy
non-Agency MBS and other (2)
|
4,017 | 4,638 | 12,430 | 15,449 | ||||||||||||
Total
|
$ | 124,399 | $ | 139,419 | $ | 383,029 | $ | 383,026 |
(1)
“MFR MBS” are comprised of non-Agency MBS acquired at a discount through
the Company’s wholly-owned subsidiary MFResidential Assets I, LLC
(“MFR”). Interest income presented for the three and nine
months ended September 30, 2009 does not reflect interest income on MBS
underlying the Company’s MBS
Forwards. (See Note 4)
|
(2)
“Legacy non-Agency MBS” are all non-Agency MBS that were purchased by the
Company prior to July 2007.
|
Unrealized
Loss Position For:
|
||||||||||||||||||||||||||||||||
Less
than 12 Months
|
12
Months or more
|
Total
|
||||||||||||||||||||||||||||||
(In
Thousands)
|
Fair
Value
|
Unrealized
losses
|
Number
of
Securities
|
Fair
Value
|
Unrealized
losses
|
Number
of
Securities
|
Fair
Value
|
Unrealized
losses
|
||||||||||||||||||||||||
Agency
MBS:
|
||||||||||||||||||||||||||||||||
Fannie
Mae
|
$ | 12,789 | $ | 68 | 19 | $ | 417,077 | $ | 5,518 | 49 | $ | 429,866 | $ | 5,586 | ||||||||||||||||||
Freddie
Mac
|
5,426 | 13 | 7 | 9,213 | 159 | 4 | 14,639 | 172 | ||||||||||||||||||||||||
Total
Agency MBS
|
18,215 | 81 | 26 | 426,290 | 5,677 | 53 | 444,505 | 5,758 | ||||||||||||||||||||||||
Non-Agency
MBS:
|
||||||||||||||||||||||||||||||||
Rated
AAA
|
- | - | - | 30,553 | 11,789 | 3 | 30,553 | 11,789 | ||||||||||||||||||||||||
Rated
AA
|
- | - | - | 1,047 | 515 | 2 | 1,047 | 515 | ||||||||||||||||||||||||
Rated
A
|
- | - | - | 13,471 | 3,015 | 3 | 13,471 | 3,015 | ||||||||||||||||||||||||
Rated
BBB
|
- | - | - | 26,011 | 8,133 | 2 | 26,011 | 8,133 | ||||||||||||||||||||||||
Rated
BB
|
- | - | - | 2,938 | 1,433 | 1 | 2,938 | 1,433 | ||||||||||||||||||||||||
Rated
CCC
|
27,130 | 1,169 | 2 | 7,738 | 3,612 | 2 | 34,868 | 4,781 | ||||||||||||||||||||||||
Rated
CC
|
- | - | - | 98,714 | 35,624 | 2 | 98,714 | 35,624 | ||||||||||||||||||||||||
Rated
C
|
7,837 | 63 | 1 | 23,171 | 11,163 | 1 | 31,008 | 11,226 | ||||||||||||||||||||||||
Unrated
and other
|
117 | 16 | 3 | - | - | - | 117 | 16 | ||||||||||||||||||||||||
Total
Non-Agency MBS
|
35,084 | 1,248 | 6 | 203,643 | 75,284 | 16 | 238,727 | 76,532 | ||||||||||||||||||||||||
Total
MBS
|
$ | 53,299 | $ | 1,329 | 32 | $ | 629,933 | $ | 80,961 | 69 | $ | 683,232 | $ | 82,290 |
Other-Than-Temporary
Impairments
|
||||||||||||
(In
Thousands)
|
Gross
|
Included
in Other Comprehensive Income/(Loss)
|
Included
in Earnings
|
|||||||||
Quarter
ended March 31, 2009
|
||||||||||||
Balance
January 1, 2009
|
$ | - | $ | - | $ | - | ||||||
Impairments
recognized on securities not previously impaired
|
1,549 | - | 1,549 | |||||||||
Balance
March 31, 2009
|
$ | 1,549 | $ | - | $ | 1,549 | ||||||
Quarter
ended June 30, 2009
|
||||||||||||
Impairments
recognized on securities not previously impaired
|
76,586 | 69,126 | 7,460 | |||||||||
Balance
June 30, 2009
|
$ | 78,135 | $ | 69,126 | $ | 9,009 | ||||||
Quarter
ended September 30, 2009
|
||||||||||||
Impairments
recognized on securities not previously impaired
|
- | - | - | |||||||||
Balance
September 30, 2009
|
$ | 78,135 | $ | 69,126 | $ | 9,009 |
(Dollars
in Thousands)
|
At
Time of Impairment
|
MBS
current face
|
$ 188,613
|
Credit
enhancement (1):
|
|
Weighted
average (2)
|
6.43%
|
Range
(3)
|
2.97%
- 23.11%
|
Projected
CPR (4):
|
|
Weighted
average (2)
|
7.75%
|
Range
(3)
|
7.05%
- 9.28%
|
Projected
Loss Severity:
|
|
Weighted
average (2)
|
50.30%
|
Range
(3)
|
50.00%
- 60.00%
|
60+
days delinquent (5):
|
|
Weighted
average (2)
|
13.34%
|
Range
(3)
|
10.26%
- 29.03%
|
(1)
Represents a level of protection (subordination) for the securities,
expressed as a percentage of total current underlying loan
balance.
(2)
Calculated by weighting the relevant input/assumptions for each individual
security by current outstanding face of the security.
(3)
Represents the range of inputs/assumptions based on individual
securities.
(4)
CPR – constant prepayment rate.
(5)
Includes, for each security, underlying loans 60 or more days delinquent,
foreclosed loans and other real estate
owned.
|
Three
Months
Ended
September 30,
|
Nine
Months Ended
September
30,
|
|||||||||||||||
(In
Thousands)
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
Accumulated
other comprehensive income/(loss) from
MBS:
|
||||||||||||||||
Unrealized
gain/(loss) on MBS at beginning of period
|
$ | 169,710 | $ | (34,300 | ) | $ | (72,983 | ) | $ | 29,232 | ||||||
Unrealized
gain/(loss) on MBS arising during the
period,
net
|
173,536 | (152,191 | ) | 410,397 | (208,886 | ) | ||||||||||
Reclassification
adjustment for MBS sales
|
- | - | (3,033 | ) | (8,241 | ) | ||||||||||
Reclassification
adjustment for net losses included in net income for
other-than-temporary
impairments
|
- | 96 | 8,865 | 1,500 | ||||||||||||
Balance
at the end of period
|
$ | 343,246 | $ | (186,395 | ) | $ | 343,246 | $ | (186,395 | ) |
Derivative
Instrument
|
Designation
|
Balance
Sheet
Location
|
September
30,
2009
|
December
31,
2008
|
(In
Thousands)
|
||||
MBS
Forwards, at fair value
|
Non-Hedging
|
Assets
|
$ 53,459
|
$ -
|
Swaps,
at fair value
|
Hedging
|
Liabilities
|
$ (178,353)
|
$ (237,291)
|
Linked
Transactions at September 30, 2009
|
||||||||||||||||||||||
Linked
Repurchase Agreements
|
Linked
MBS
|
|||||||||||||||||||||
Maturity
or Repricing
|
Balance
|
Weighted
Average
Interest
Rate
|
Non-Agency
MBS
|
Fair
Value
|
Current
Face
|
Weighted
Average
Coupon
Rate
|
||||||||||||||||
(Dollars
in Thousands)
|
(Dollars
in Thousands)
|
|||||||||||||||||||||
Within
30 days
|
$ | 125,493 | 1.92 | % |
Rated
AA
|
$ | 55,770 | $ | 61,529 | 4.56 | % | |||||||||||
3
months to 6 months
|
37,136 | 1.65 |
Rated
A
|
17,512 | 21,508 | 3.77 | ||||||||||||||||
Total
|
$ | 162,629 | 1.86 | % |
Rated
BBB
|
108,433 | 125,345 | 4.96 | ||||||||||||||
Rated
BB
|
33,438 | 39,478 | 4.60 | |||||||||||||||||||
Total
|
$ | 215,153 | $ | 247,860 | 4.70 | % |
Components
of Gain on MBS Forwards, net
|
For
the Three and Nine Months Ended September 30, 2009
|
|||
(In
Thousands)
|
||||
Interest
income attributable to linked MBS
|
$ | 1,147 | ||
Interest
expense attributable to linked repurchase agreements
|
(245 | ) | ||
Change
in fair value of linked MBS included in earnings
|
(148 | ) | ||
Gain
on MBS Forwards
|
$ | 754 |
Three
Months Ended
September
30,
|
Nine
Months Ended
September
30,
|
|||||||||||||||
(In
Thousands)
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
Accumulated
other comprehensive loss from Swaps:
|
||||||||||||||||
Balance
at beginning of period
|
$ | (173,410 | ) | $ | (40,765 | ) | $ | (237,291 | ) | $ | (99,733 | ) | ||||
Unrealized
(loss)/income on Swaps arising during the
period,
net
|
(4,943 | ) | (10,448 | ) | 58,938 | 321 | ||||||||||
Reclassification
adjustment for net losses included in
net
income/(loss) from Swaps
|
- | 773 | - | 48,972 | ||||||||||||
Balance
at the end of period
|
$ | (178,353 | ) | $ | (50,440 | ) | $ | (178,353 | ) | $ | (50,440 | ) |
Three
Months Ended
September 30, |
Nine
Months Ended
September 30, |
|||||||||||||||
(Dollars
in Thousands)
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
Interest
expense attributable to Swaps
|
$ | 32,215 | $ | 15,879 | $ | 88,381 | $ | 39,774 | ||||||||
Weighted
average Swap rate paid
|
4.23 | % | 4.18 | % | 4.21 | % | 4.33 | % | ||||||||
Weighted
average Swap rate received
|
0.44 | % | 2.64 | % | 0.80 | % | 3.15 | % |
September
30, 2009
|
December
31, 2008
|
|||||||||||||||||||||||
Maturity (1)
|
Notional
Amount
|
Weighted
Average
Fixed-Pay
Interest
Rate
|
Weighted
Average
Variable
Interest
Rate (2)
|
Notional
Amount
|
Weighted
Average
Fixed-Pay
Interest
Rate
|
Weighted
Average
Variable
Interest
Rate (2)
|
||||||||||||||||||
(Dollars
in Thousands)
|
||||||||||||||||||||||||
Within
30 days
|
$ | 67,832 | 3.97 | % | 0.40 | % | $ | 78,348 | 3.92 | % | 2.36 | % | ||||||||||||
Over
30 days to 3 months
|
239,248 | 4.46 | 0.29 | 151,697 | 4.12 | 1.48 | ||||||||||||||||||
Over
3 months to 6 months
|
195,037 | 4.01 | 0.36 | 220,318 | 4.04 | 1.78 | ||||||||||||||||||
Over
6 months to 12 months
|
356,465 | 4.02 | 0.36 | 513,070 | 4.24 | 1.50 | ||||||||||||||||||
Over
12 months to 24 months
|
786,157 | 4.20 | 0.33 | 821,162 | 4.13 | 1.68 | ||||||||||||||||||
Over
24 months to 36 months
|
618,248 | 4.33 | 0.32 | 642,595 | 4.12 | 1.61 | ||||||||||||||||||
Over
36 months to 48 months
|
776,452 | 4.34 | 0.31 | 833,302 | 4.40 | 1.43 | ||||||||||||||||||
Over
48 months to 60 months
|
173,371 | 4.14 | 0.31 |