NEW YORK–(BUSINESS WIRE)–Two Harbors Funding Corp. (NYSE: TWO), an Company + MSR mortgage actual property funding belief (REIT), at the moment introduced its monetary outcomes for the quarter ended June 30, 2022.
Quarterly Abstract
- Reported ebook worth of $5.10 per widespread share, representing a (4.7)% quarterly return on ebook worth(1)
- Generated Complete Lack of $90.4 million, representing an annualized return on common widespread fairness of (19.1)%
- Reported Earnings Obtainable for Distribution (EAD) of $75.3 million, or $0.22 per weighted common fundamental widespread share(2)
- Declared a second quarter widespread inventory dividend of $0.17 per share
- Grew RMBS portfolio, together with TBA, by $3.4 billion, rising financial debt-to-equity from 5.3x to six.4x, as spreads widened out to enticing ranges(3)
Quarterly Abstract
- Matrix Monetary Providers Company, an entirely owned subsidiary of Two Harbors, agreed to accumulate all fairness pursuits in RoundPoint Mortgage Servicing Company
“Our efficiency demonstrated the advantages of the paired Company + MSR technique throughout one other quarter marked by elevated market volatility and an general risk-off sentiment. As mortgage spreads continued to widen to traditionally enticing ranges, we deployed capital into RMBS and took benefit of relative worth alternatives throughout the stack,” acknowledged Invoice Greenberg, Two Harbors’ President, Chief Government Officer and Chief Funding Officer. “We’re additionally very excited for our acquisition of RoundPoint Mortgage Servicing Company, which we introduced at the moment, and the chance it affords us to reinforce our MSR technique.”
(1) |
Return on ebook worth is outlined as the rise (lower) in ebook worth per widespread share from the start to the top of the given interval, plus dividends declared within the interval, divided by ebook worth as of the start of the interval. |
(2) |
Earnings Obtainable for Distribution is a non-GAAP measure. Please see web page 11 for a definition of Earnings Obtainable for Distribution and a reconciliation of GAAP to non-GAAP monetary info. |
(3) |
Financial debt-to-equity is outlined as whole borrowings to fund RMBS, MSR and Company Derivatives, plus the implied debt on web TBA value foundation, divided by whole fairness. |
Working Efficiency
The next desk summarizes the corporate’s GAAP and non-GAAP earnings measurements and key metrics for the second quarter of 2022 and first quarter of 2022:
Two Harbors Funding Corp. Working Efficiency (unaudited) |
|||||||||||||||||||||
({dollars} in hundreds, besides per widespread share knowledge) |
|||||||||||||||||||||
|
Three Months Ended June 30, 2022 |
|
Three Months Ended March 31, 2022 |
||||||||||||||||||
Earnings attributable to widespread stockholders |
Earnings |
|
Per weighted common fundamental widespread share |
|
Annualized return on common widespread fairness |
|
Earnings |
|
Per weighted common fundamental widespread share |
|
Annualized return on common widespread fairness |
||||||||||
Complete Loss |
$ |
(90,379 |
) |
|
$ |
(0.26 |
) |
|
(19.1 |
)% |
|
$ |
(60,322 |
) |
|
$ |
(0.18 |
) |
|
(12.2 |
)% |
GAAP Internet (Loss) Revenue |
$ |
(86,168 |
) |
|
$ |
(0.25 |
) |
|
(18.2 |
)% |
|
$ |
271,523 |
|
|
$ |
0.79 |
|
|
54.9 |
% |
Earnings Obtainable for Distribution(1) |
$ |
75,250 |
|
|
$ |
0.22 |
|
|
15.9 |
% |
|
$ |
61,746 |
|
|
$ |
0.18 |
|
|
12.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Working Metrics |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Dividend per widespread share |
$ |
0.17 |
|
|
|
|
|
|
$ |
0.17 |
|
|
|
|
|
||||||
Annualized dividend yield(2) |
|
13.7 |
% |
|
|
|
|
|
|
12.3 |
% |
|
|
|
|
||||||
Guide worth per widespread share at interval finish |
$ |
5.10 |
|
|
|
|
|
|
$ |
5.53 |
|
|
|
|
|
||||||
Return on ebook worth(3) |
|
(4.7 |
)% |
|
|
|
|
|
|
(2.9 |
)% |
|
|
|
|
||||||
Working bills, excluding non-cash LTIP amortization and nonrecurring bills(4) |
$ |
14,282 |
|
|
|
|
|
|
$ |
13,968 |
|
|
|
|
|
||||||
Working bills, excluding non-cash LTIP amortization and nonrecurring bills, as a proportion of common fairness(4) |
|
2.2 |
% |
|
|
|
|
|
|
2.1 |
% |
|
|
|
|
________________ |
|
(1) |
Earnings Obtainable for Distribution, or EAD, is a non-GAAP measure. Please see web page 11 for a definition of Earnings Obtainable for Distribution and a reconciliation of GAAP to non-GAAP monetary info. |
(2) |
Dividend yield is calculated based mostly on annualizing the dividends declared within the given interval, divided by the closing share value as of the top of the interval. |
(3) |
Return on ebook worth is outlined as the rise (lower) in ebook worth per widespread share from the start to the top of the given interval, plus dividends declared within the interval, divided by the ebook worth as of the start of the interval. |
(4) |
Excludes non-cash fairness compensation expense of $3.5 million for the second quarter of 2022 and $4.2 million for the primary quarter of 2022 and nonrecurring bills of $2.4 million for the second quarter of 2022 and $0.7 million for the primary quarter of 2022. |
Portfolio Abstract
As of June 30, 2022, the corporate’s portfolio was comprised of $12.0 billion of Company residential mortgage-backed securities (RMBS), Company Derivatives and MSR in addition to their related notional debt hedges. Moreover, the corporate held $6.4 billion bond equal worth of web lengthy to-be-announced securities (TBAs).
The next tables summarize the corporate’s funding portfolio as of June 30, 2022 and March 31, 2022:
Two Harbors Funding Corp. Portfolio |
||||||||
({dollars} in hundreds) |
||||||||
|
||||||||
Portfolio Composition |
|
As of June 30, 2022 |
|
As of March 31, 2022 |
||||
|
|
(unaudited) |
|
(unaudited) |
||||
Company |
|
|
|
|
|
|
|
|
Mounted Price |
|
$ 8,694,737 |
|
72.2% |
|
$ 6,950,536 |
|
68.9% |
Different Company(1) |
|
31,278 |
|
0.3% |
|
37,868 |
|
0.4% |
Whole Company |
|
8,726,015 |
|
72.5% |
|
6,988,404 |
|
69.3% |
Mortgage servicing rights(2) |
|
3,226,191 |
|
26.8% |
|
3,089,963 |
|
30.6% |
Different |
|
87,490 |
|
0.7% |
|
12,530 |
|
0.1% |
Mixture Portfolio |
|
12,039,696 |
|
|
|
10,090,897 |
|
|
Internet TBA place(3) |
|
6,397,266 |
|
|
|
4,730,645 |
|
|
Whole Portfolio |
|
$ 18,436,962 |
|
|
|
$ 14,821,542 |
|
|
Portfolio Metrics |
|
Three Months Ended June 30, 2022 |
|
Three Months Ended March 31, 2022 |
||
|
|
(unaudited) |
|
(unaudited) |
||
Common portfolio yield(4) |
|
4.39 |
% |
|
3.45 |
% |
Common value of financing(5) |
|
1.13 |
% |
|
0.70 |
% |
Internet unfold |
|
3.26 |
% |
|
2.75 |
% |
________________ |
|
Word: |
Starting with the second quarter of 2022, the above presentation of portfolio yield, value of financing and web unfold consists of the implied asset yield and financing profit/value of TBAs. First quarter 2022 comparative knowledge has been up to date to replicate this modification. |
(1) |
Different Company consists of hybrid ARMs and Company derivatives. |
(2) |
Based mostly on the loans underlying the MSR reported by subservicers on a month lag, adjusted for present month purchases. |
(3) |
Represents bond equal worth of TBA place. Bond equal worth is outlined as notional quantity multiplied by market value. Accounted for as spinoff devices in accordance with GAAP. |
(4) |
Common portfolio yield consists of curiosity revenue on Company RMBS and non-Company securities, MSR servicing revenue, web of estimated amortization, and servicing bills, and the implied asset yield portion of TBA greenback roll revenue on TBAs. MSR estimated amortization refers back to the portion of change in honest worth of MSR primarily attributed to the belief of anticipated money flows (runoff) of the portfolio, which is deemed a non-GAAP measure because of the firm’s determination to account for MSR at honest worth. TBA greenback roll revenue is the non-GAAP financial equal to holding and financing Company RMBS utilizing short-term repurchase agreements. |
(5) |
Common value of financing consists of curiosity expense and amortization of deferred debt issuance prices on borrowings, curiosity unfold revenue/expense and amortization of upfront funds made or obtained upon coming into into rate of interest swap agreements, and the implied financing profit/value portion of greenback roll revenue on TBAs. TBA greenback roll revenue is the non-GAAP financial equal to holding and financing Company RMBS utilizing short-term repurchase agreements. |
Portfolio Metrics Particular to RMBS and Company Derivatives |
|
As of June 30, 2022 |
|
As of March 31, 2022 |
||||
|
|
(unaudited) |
|
(unaudited) |
||||
Weighted common value foundation of Company principal and curiosity securities(1) |
|
$ |
102.24 |
|
|
$ |
104.77 |
|
Weighted common three month CPR on Company RMBS |
|
|
14.2 |
% |
|
|
17.3 |
% |
Mounted-rate investments as a proportion of mixture RMBS and Company Derivatives portfolio |
|
|
98.7 |
% |
|
|
99.3 |
% |
Adjustable-rate investments as a proportion of mixture RMBS and Company Derivatives portfolio |
|
|
1.3 |
% |
|
|
0.7 |
% |
______________ |
|
(1) |
Weighted common value foundation consists of RMBS principal and curiosity securities solely. Common buy value utilized carrying worth for weighting functions. |
Portfolio Metrics Particular to MSR(1) |
|
As of June 30, 2022 |
|
As of March 31, 2022 |
||||
({dollars} in hundreds) |
|
(unaudited) |
|
(unaudited) |
||||
Unpaid principal steadiness |
|
$ |
227,074,413 |
|
|
$ |
229,415,913 |
|
Gross coupon fee |
|
|
3.2 |
% |
|
|
3.2 |
% |
Present mortgage measurement |
|
$ |
330 |
|
|
$ |
330 |
|
Unique FICO(2) |
|
|
760 |
|
|
|
760 |
|
Unique LTV |
|
|
71 |
% |
|
|
71 |
% |
60+ day delinquencies |
|
|
0.8 |
% |
|
|
1.0 |
% |
Internet servicing price |
|
26.2 foundation factors |
|
26.3 foundation factors |
||||
|
|
|
|
|
||||
|
|
Three Months Ended |
|
Three Months Ended |
||||
|
|
(unaudited) |
|
(unaudited) |
||||
Honest worth positive aspects |
|
$ |
85,557 |
|
|
$ |
410,624 |
|
Servicing revenue |
|
$ |
157,526 |
|
|
$ |
136,626 |
|
Servicing bills |
|
$ |
24,095 |
|
|
$ |
24,061 |
|
Change in servicing reserves |
|
$ |
(1,119 |
) |
|
$ |
608 |
|
________________ |
|
Word: |
The corporate doesn’t immediately service mortgage loans, however as a substitute contracts with appropriately licensed subservicers to deal with considerably all servicing capabilities within the identify of the subservicer for the loans underlying the corporate’s MSR. |
(1) |
Metrics exclude residential mortgage loans in securitization trusts for which the corporate is the named servicing administrator. Portfolio metrics, apart from UPB, signify averages weighted by UPB. |
(2) |
FICO represents a mortgage trade accepted credit score rating of a borrower. |
Different Investments and Threat Administration Metrics |
|
As of June 30, 2022 |
|
As of March 31, 2022 |
||||
({dollars} in hundreds) |
|
(unaudited) |
|
(unaudited) |
||||
Internet lengthy TBA notional quantity(1) |
|
$ |
6,317,000 |
|
|
$ |
4,622,000 |
|
Rate of interest swaps notional, utilized to economically hedge rate of interest publicity (or period) |
|
$ |
14,850,336 |
|
|
$ |
24,299,647 |
|
Swaptions web notional, utilized as macroeconomic hedges |
|
|
(1,680,000 |
) |
|
|
(2,761,000 |
) |
Whole rate of interest swaps and swaptions notional |
|
$ |
13,170,336 |
|
|
$ |
21,538,647 |
|
Futures notional |
|
$ |
(16,727,160 |
) |
|
$ |
(7,516,650 |
) |
Choices on futures notional |
|
|
— |
|
|
|
2,000 |
|
Whole futures and choices on futures notional |
|
$ |
(16,727,160 |
) |
|
$ |
(7,514,650 |
) |
________________ |
|
(1) |
Accounted for as spinoff devices in accordance with GAAP. |
Financing Abstract
The next tables summarize the corporate’s financing metrics and excellent repurchase agreements, revolving credit score amenities, time period notes and convertible senior notes as of June 30, 2022 and March 31, 2022:
June 30, 2022 |
|
Stability |
|
Weighted |
|
Weighted |
|
Variety of |
||
({dollars} in hundreds, unaudited) |
|
|
|
|
|
|
|
|
||
Repurchase agreements collateralized by RMBS |
|
$ |
7,558,247 |
|
1.28 |
% |
|
2.53 |
|
21 |
Repurchase agreements collateralized by MSR |
|
|
400,000 |
|
5.12 |
% |
|
7.33 |
|
1 |
Whole repurchase agreements |
|
|
7,958,247 |
|
1.48 |
% |
|
2.77 |
|
21 |
Revolving credit score amenities collateralized by MSR and associated servicing advance obligations |
|
|
825,761 |
|
4.93 |
% |
|
19.76 |
|
4 |
Time period notes payable collateralized by MSR |
|
|
397,383 |
|
4.42 |
% |
|
23.87 |
|
n/a |
Unsecured convertible senior notes |
|
|
281,711 |
|
6.25 |
% |
|
42.58 |
|
n/a |
Whole borrowings |
|
$ |
9,463,102 |
|
|
|
|
|
|
March 31, 2022 |
|
Stability |
|
Weighted |
|
Weighted
Common Months |
|
Variety of |
||
({dollars} in hundreds, unaudited) |
|
|
|
|
|
|
|
|
||
Repurchase agreements collateralized by RMBS |
|
$ |
7,472,656 |
|
0.40 |
% |
|
2.22 |
|
19 |
Repurchase agreements collateralized by MSR |
|
|
400,000 |
|
3.88 |
% |
|
10.32 |
|
1 |
Whole repurchase agreements |
|
|
7,872,656 |
|
0.58 |
% |
|
2.63 |
|
20 |
Revolving credit score amenities collateralized by MSR and associated servicing advance obligations |
|
|
570,761 |
|
3.78 |
% |
|
9.83 |
|
4 |
Time period notes payable collateralized by MSR |
|
|
397,074 |
|
3.26 |
% |
|
26.86 |
|
n/a |
Unsecured convertible senior notes |
|
|
281,403 |
|
6.25 |
% |
|
45.57 |
|
n/a |
Whole borrowings |
|
$ |
9,121,894 |
|
|
|
|
|
|
Borrowings by Collateral Kind |
|
As of June 30, 2022 |
|
As of March 31, 2022 |
||||
({dollars} in hundreds) |
|
(unaudited) |
|
(unaudited) |
||||
Company RMBS and Company Derivatives |
|
$ |
7,510,313 |
|
|
$ |
7,472,437 |
|
Mortgage servicing rights and associated servicing advance obligations |
|
|
1,623,144 |
|
|
|
1,367,835 |
|
Different – secured |
|
|
47,934 |
|
|
|
219 |
|
Different – unsecured(1) |
|
|
281,711 |
|
|
|
281,403 |
|
Whole |
|
|
9,463,102 |
|
|
|
9,121,894 |
|
TBA value foundation |
|
|
6,409,396 |
|
|
|
4,737,226 |
|
Whole, together with TBAs |
|
$ |
15,872,498 |
|
|
$ |
13,859,120 |
|
|
|
|
|
|
||||
Debt-to-equity ratio at period-end(2) |
|
3.8 :1.0 |
|
3.5 :1.0 |
||||
Financial debt-to-equity ratio at period-end(3) |
|
6.4 :1.0 |
|
5.3 :1.0 |
||||
|
|
|
|
|
||||
Price of Financing by Collateral Kind |
|
Three Months Ended June 30, 2022 |
|
Three Months Ended March 31, 2022 |
||||
|
|
(unaudited) |
|
(unaudited) |
||||
Company RMBS and Company Derivatives |
|
|
0.74 |
% |
|
|
0.25 |
% |
Mortgage servicing rights and associated servicing advance obligations(4) |
|
|
4.73 |
% |
|
|
4.11 |
% |
Different – secured |
|
|
2.50 |
% |
|
|
2.20 |
% |
Different – unsecured(1)(4) |
|
|
6.82 |
% |
|
|
6.64 |
% |
Annualized value of financing |
|
|
1.66 |
% |
|
|
0.98 |
% |
Rate of interest swaps(5) |
|
|
0.19 |
% |
|
|
0.03 |
% |
TBAs(6) |
|
|
— |
% |
|
|
(0.06 |
)% |
Annualized value of financing, together with swaps and TBAs |
|
|
1.13 |
% |
|
|
0.70 |
% |
____________________ |
|
(1) |
Unsecured convertible senior notes. |
(2) |
Outlined as whole borrowings to fund RMBS, MSR and Company Derivatives, divided by whole fairness. |
(3) |
Outlined as whole borrowings to fund RMBS, MSR and Company Derivatives, plus the implied debt on web TBA value foundation, divided by whole fairness. |
(4) |
Consists of amortization of debt issuance prices. |
(5) |
The price of financing on rate of interest swaps held to mitigate rate of interest danger related to the corporate’s excellent borrowings consists of curiosity unfold revenue/expense and amortization of upfront funds made or obtained upon coming into into rate of interest swap agreements and is calculated utilizing common borrowings steadiness because the denominator. |
(6) |
The implied financing profit/value of greenback roll revenue on TBAs is calculated utilizing the typical value foundation of TBAs because the denominator. TBA greenback roll revenue is the non-GAAP financial equal to holding and financing Company RMBS utilizing short-term repurchase agreements. TBAs are accounted for as spinoff devices in accordance with GAAP. |
Convention Name
Two Harbors Funding Corp. will host a convention name on August 4, 2022 at 9:00 a.m. ET to debate second quarter 2022 monetary outcomes and associated info. The convention name might be webcast stay and accessible within the Traders part of the corporate’s web site at www.twoharborsinvestment.com/traders. To take part within the teleconference, please name toll-free (877) 502-7185, roughly 10 minutes previous to the above begin time. For these unable to attend, a phone playback might be obtainable starting at 12:00 p.m. ET on August 4, 2022, by way of 12:00 p.m. ET on August 18, 2022. The playback will be accessed by calling (877) 660-6853, convention code 13730385. The decision can even be archived on the corporate’s web site within the Information & Occasions part.
Two Harbors Funding Corp.
Two Harbors Funding Corp., a Maryland company, is an internally managed actual property funding belief that invests in residential mortgage-backed securities, mortgage servicing rights and different monetary belongings. Two Harbors is headquartered in St. Louis Park, MN. Extra info is out there at www.twoharborsinvestment.com.
Ahead-Wanting Statements
This presentation consists of “forward-looking statements” throughout the that means of the protected harbor provisions of the US Non-public Securities Litigation Reform Act of 1995. Precise outcomes might differ from expectations, estimates and projections and, consequently, readers shouldn’t depend on these forward-looking statements as predictions of future occasions. Phrases reminiscent of “count on,” “goal,” “assume,” “estimate,” “undertaking,” “finances,” “forecast,” “anticipate,” “intend,” “plan,” “might,” “will,” “may,” “ought to,” “imagine,” “predicts,” “potential,” “proceed,” and related expressions are meant to establish such forward-looking statements. These forward-looking statements contain vital dangers and uncertainties that might trigger precise outcomes to vary materially from anticipated outcomes, together with, amongst different issues, these described in our Annual Report on Type 10-Ok for the 12 months ended December 31, 2021, and any subsequent Quarterly Studies on Type 10-Q, underneath the caption “Threat Elements.” Elements that might trigger precise outcomes to vary embody, however will not be restricted to: the state of credit score markets and normal financial circumstances; the continued impression of the COVID-19 pandemic, and the actions taken by federal and state governmental authorities and GSEs in response, on the U.S. financial system, monetary markets and our goal belongings; adjustments in rates of interest and the market worth of our belongings; adjustments in prepayment charges of mortgages underlying our goal belongings; the charges of default or decreased restoration on the mortgages underlying our goal belongings; declines in residence costs; our capacity to determine, modify and preserve acceptable hedges for the dangers in our portfolio; the provision and value of our goal belongings; the provision and value of financing; adjustments within the aggressive panorama inside our trade; our capacity to successfully execute and to understand the advantages of strategic transactions and initiatives we now have pursued or might sooner or later pursue; our determination to terminate our administration settlement with PRCM Advisers LLC and the continued litigation associated to such termination; our capacity to handle numerous operational dangers and prices related to our enterprise; interruptions in or impairments to our communications and data expertise techniques; our capacity to accumulate MSR and efficiently function our seller-servicer subsidiary and oversee our subservicers; the impression of any deficiencies within the servicing or foreclosures practices of third events and associated delays within the foreclosures course of; our publicity to authorized and regulatory claims; legislative and regulatory actions affecting our enterprise; the impression of recent or modified authorities mortgage refinance or principal discount packages; our capacity to take care of our REIT qualification; and limitations imposed on our enterprise resulting from our REIT standing and our exempt standing underneath the Funding Firm Act of 1940.
Readers are cautioned to not place undue reliance upon any forward-looking statements, which converse solely as of the date made. Two Harbors doesn’t undertake or settle for any obligation to launch publicly any updates or revisions to any forward-looking assertion to replicate any change in its expectations or any change in occasions, circumstances or circumstances on which any such assertion relies. Extra info regarding these and different danger elements is contained in Two Harbors’ most up-to-date filings with the Securities and Trade Fee (SEC). All subsequent written and oral forward-looking statements regarding Two Harbors or issues attributable to Two Harbors or any individual appearing on its behalf are expressly certified of their entirety by the cautionary statements above.
Non-GAAP Monetary Measures
Along with disclosing monetary outcomes calculated in accordance with United States typically accepted accounting ideas (GAAP), this press launch and the accompanying investor presentation current non-GAAP monetary measures, reminiscent of earnings obtainable for distribution and earnings obtainable for distribution per fundamental widespread share that exclude sure objects. The non-GAAP monetary measures offered by the corporate present supplemental info to help traders in analyzing the corporate’s outcomes of operations and assist facilitate comparisons to trade friends. Nevertheless, as a result of these measures will not be calculated in accordance with GAAP, they shouldn’t be thought of an alternative to, or superior to, the monetary measures calculated in accordance with GAAP. The corporate’s GAAP monetary outcomes and the reconciliations from these outcomes needs to be rigorously evaluated. See the GAAP to non-GAAP reconciliation desk on web page 11 of this launch.
Extra Info
Stockholders of Two Harbors and different individuals might discover extra info concerning the corporate on the SEC’s Web web site at www.sec.gov or by directing requests to: Two Harbors Funding Corp., Attn: Investor Relations, 1601 Utica Avenue South, Suite 900, St. Louis Park, MN, 55416, phone (612) 453-4100.
TWO HARBORS INVESTMENT CORP. |
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
({dollars} in hundreds, besides share knowledge) |
|||||||
|
June 30, |
|
December 31, |
||||
|
(unaudited) |
|
|
||||
ASSETS |
|
|
|
||||
Obtainable-for-sale securities, at honest worth (amortized value $8,969,612 and $7,005,013, respectively; allowance for credit score losses $9,663 and $14,238, respectively) |
$ |
8,789,437 |
|
|
$ |
7,161,703 |
|
Mortgage servicing rights, at honest worth |
|
3,226,191 |
|
|
|
2,191,578 |
|
Money and money equivalents |
|
511,889 |
|
|
|
1,153,856 |
|
Restricted money |
|
627,725 |
|
|
|
934,814 |
|
Accrued curiosity receivable |
|
30,254 |
|
|
|
26,266 |
|
Due from counterparties |
|
186,156 |
|
|
|
168,449 |
|
Spinoff belongings, at honest worth |
|
29,330 |
|
|
|
80,134 |
|
Reverse repurchase agreements |
|
158,971 |
|
|
|
134,682 |
|
Different belongings |
|
177,497 |
|
|
|
262,823 |
|
Whole Property |
$ |
13,737,450 |
|
|
$ |
12,114,305 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
Liabilities: |
|
|
|
||||
Repurchase agreements |
$ |
7,958,247 |
|
|
$ |
7,656,445 |
|
Revolving credit score amenities |
|
825,761 |
|
|
|
420,761 |
|
Time period notes payable |
|
397,383 |
|
|
|
396,776 |
|
Convertible senior notes |
|
281,711 |
|
|
|
424,827 |
|
Spinoff liabilities, at honest worth |
|
110,764 |
|
|
|
53,658 |
|
Resulting from counterparties |
|
1,460,561 |
|
|
|
196,627 |
|
Dividends payable |
|
72,591 |
|
|
|
72,412 |
|
Accrued curiosity payable |
|
21,826 |
|
|
|
18,382 |
|
Different liabilities |
|
124,982 |
|
|
|
130,464 |
|
Whole Liabilities |
|
11,253,826 |
|
|
|
9,370,352 |
|
Stockholders’ Fairness: |
|
|
|
||||
Most well-liked inventory, par worth $0.01 per share; 100,000,000 shares approved and 29,050,000 shares issued and excellent ($726,250 liquidation desire) |
|
702,550 |
|
|
|
702,550 |
|
Frequent inventory, par worth $0.01 per share; 700,000,000 shares approved and 344,433,109 and 343,911,324 shares issued and excellent, respectively |
|
3,444 |
|
|
|
3,439 |
|
Extra paid-in capital |
|
5,633,201 |
|
|
|
5,625,179 |
|
Collected different complete (loss) revenue |
|
(149,710 |
) |
|
|
186,346 |
|
Cumulative earnings |
|
1,425,833 |
|
|
|
1,212,983 |
|
Cumulative distributions to stockholders |
|
(5,131,694 |
) |
|
|
(4,986,544 |
) |
Whole Stockholders’ Fairness |
|
2,483,624 |
|
|
|
2,743,953 |
|
Whole Liabilities and Stockholders’ Fairness |
$ |
13,737,450 |
|
|
$ |
12,114,305 |
TWO HARBORS INVESTMENT CORP. |
|||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS |
|||||||||||||||
({dollars} in hundreds) |
|||||||||||||||
Sure prior interval quantities have been reclassified to evolve to the present interval presentation |
|||||||||||||||
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
|
(unaudited) |
|
(unaudited) |
||||||||||||
Curiosity revenue: |
|
|
|
|
|
||||||||||
Obtainable-for-sale securities |
$ |
55,399 |
|
|
$ |
43,092 |
|
|
$ |
100,046 |
|
|
$ |
98,744 |
|
Different |
|
1,604 |
|
|
|
351 |
|
|
|
1,803 |
|
|
|
808 |
|
Whole curiosity revenue |
|
57,003 |
|
|
|
43,443 |
|
|
|
101,849 |
|
|
|
99,552 |
|
Curiosity expense: |
|
|
|
|
|
|
|
||||||||
Repurchase agreements |
|
19,269 |
|
|
|
6,981 |
|
|
|
27,612 |
|
|
|
15,451 |
|
Revolving credit score amenities |
|
9,106 |
|
|
|
7,075 |
|
|
|
14,782 |
|
|
|
11,770 |
|
Time period notes payable |
|
3,925 |
|
|
|
3,225 |
|
|
|
7,181 |
|
|
|
6,436 |
|
Convertible senior notes |
|
4,801 |
|
|
|
7,126 |
|
|
|
9,843 |
|
|
|
13,476 |
|
Whole curiosity expense |
|
37,101 |
|
|
|
24,407 |
|
|
|
59,418 |
|
|
|
47,133 |
|
Internet curiosity revenue |
|
19,902 |
|
|
|
19,036 |
|
|
|
42,431 |
|
|
|
52,419 |
|
Different (loss) revenue: |
|
|
|
|
|
|
|
||||||||
(Loss) acquire on funding securities |
|
(197,719 |
) |
|
|
(41,519 |
) |
|
|
(250,061 |
) |
|
|
91,349 |
|
Servicing revenue |
|
157,526 |
|
|
|
112,816 |
|
|
|
294,152 |
|
|
|
219,935 |
|
Achieve (loss) on servicing asset |
|
85,557 |
|
|
|
(268,051 |
) |
|
|
496,181 |
|
|
|
59,387 |
|
Achieve (loss) on rate of interest swap and swaption agreements |
|
32,734 |
|
|
|
24,648 |
|
|
|
(5,307 |
) |
|
|
9,049 |
|
(Loss) acquire on different spinoff devices |
|
(101,273 |
) |
|
|
51,312 |
|
|
|
(203,035 |
) |
|
|
(224,699 |
) |
Different (loss) revenue |
|
(73 |
) |
|
|
41 |
|
|
|
(117 |
) |
|
|
(5,701 |
) |
Whole different (loss) revenue |
|
(23,248 |
) |
|
|
(120,753 |
) |
|
|
331,813 |
|
|
|
149,320 |
|
Bills: |
|
|
|
|
|
|
|
||||||||
Servicing bills |
|
22,991 |
|
|
|
18,680 |
|
|
|
47,695 |
|
|
|
43,627 |
|
Compensation and advantages |
|
11,019 |
|
|
|
11,259 |
|
|
|
23,212 |
|
|
|
19,447 |
|
Different working bills |
|
9,152 |
|
|
|
7,218 |
|
|
|
15,777 |
|
|
|
14,705 |
|
Whole bills |
|
43,162 |
|
|
|
37,157 |
|
|
|
86,684 |
|
|
|
77,779 |
|
(Loss) revenue earlier than revenue taxes |
|
(46,508 |
) |
|
|
(138,874 |
) |
|
|
287,560 |
|
|
|
123,960 |
|
Provision for (profit from) revenue taxes |
|
25,912 |
|
|
|
(20,914 |
) |
|
|
74,710 |
|
|
|
1,763 |
|
Internet (loss) revenue |
|
(72,420 |
) |
|
|
(117,960 |
) |
|
|
212,850 |
|
|
|
122,197 |
|
Dividends on most popular inventory |
|
13,748 |
|
|
|
13,747 |
|
|
|
27,495 |
|
|
|
30,963 |
|
Internet (loss) revenue attributable to widespread stockholders |
$ |
(86,168 |
) |
|
$ |
(131,707 |
) |
|
$ |
185,355 |
|
|
$ |
91,234 |
|
Fundamental (loss) earnings per weighted common widespread share |
$ |
(0.25 |
) |
|
$ |
(0.48 |
) |
|
$ |
0.54 |
|
|
$ |
0.33 |
|
Diluted (loss) earnings per weighted common widespread share |
$ |
(0.25 |
) |
|
$ |
(0.48 |
) |
|
$ |
0.51 |
|
|
$ |
0.32 |
|
Dividends declared per widespread share |
$ |
0.17 |
|
|
$ |
0.17 |
|
|
$ |
0.34 |
|
|
$ |
0.34 |
|
Weighted common variety of shares of widespread inventory: |
|
|
|
|
|
|
|
||||||||
Fundamental |
|
344,277,723 |
|
|
|
273,718,561 |
|
|
|
344,138,889 |
|
|
|
273,714,684 |
|
Diluted |
|
344,277,723 |
|
|
|
273,718,561 |
|
|
|
384,341,891 |
|
|
|
305,999,203 |
|
|
|
|
|
|
|
|
|
||||||||
TWO HARBORS INVESTMENT CORP. |
|||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS, CONTINUED |
|||||||||||||||
({dollars} in hundreds) |
|||||||||||||||
Sure prior interval quantities have been reclassified to evolve to the present interval presentation |
|||||||||||||||
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
|
(unaudited) |
|
(unaudited) |
||||||||||||
Complete loss: |
|
|
|
|
|
|
|
||||||||
Internet (loss) revenue |
$ |
(72,420 |
) |
|
$ |
(117,960 |
) |
|
$ |
212,850 |
|
|
$ |
122,197 |
|
Different complete loss, web of tax: |
|
|
|
|
|
|
|
||||||||
Unrealized loss on available-for-sale securities |
|
(4,211 |
) |
|
|
(62,899 |
) |
|
|
(336,056 |
) |
|
|
(334,352 |
) |
Different complete loss |
|
(4,211 |
) |
|
|
(62,899 |
) |
|
|
(336,056 |
) |
|
|
(334,352 |
) |
Complete loss |
|
(76,631 |
) |
|
|
(180,859 |
) |
|
|
(123,206 |
) |
|
|
(212,155 |
) |
Dividends on most popular inventory |
|
13,748 |
|
|
|
13,747 |
|
|
|
27,495 |
|
|
|
30,963 |
|
Complete loss attributable to widespread stockholders |
$ |
(90,379 |
) |
|
$ |
(194,606 |
) |
|
$ |
(150,701 |
) |
|
$ |
(243,118 |
) |
TWO HARBORS INVESTMENT CORP. |
|||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL INFORMATION |
|||||||
({dollars} in hundreds, besides share knowledge) |
|||||||
Sure prior interval quantities have been reclassified to evolve to the present interval presentation |
|||||||
|
Three Months Ended |
|
Three Months Ended |
||||
|
|
2022 |
|
|
|
2022 |
|
|
(unaudited) |
|
(unaudited) |
||||
Reconciliation of Complete loss to Earnings Obtainable for Distribution: |
|
|
|
||||
Complete loss attributable to widespread stockholders |
$ |
(90,379 |
) |
|
$ |
(60,322 |
) |
Adjustment for different complete loss attributable to widespread stockholders: |
|
|
|
||||
Unrealized loss on available-for-sale securities |
|
4,211 |
|
|
|
331,845 |
|
Internet (loss) revenue attributable to widespread stockholders |
$ |
(86,168 |
) |
|
$ |
271,523 |
|
|
|
|
|
||||
Changes to exclude reported realized and unrealized (positive aspects) losses: |
|
|
|
||||
Realized loss on securities |
|
187,542 |
|
|
|
52,394 |
|
Unrealized loss (acquire) on securities |
|
9,640 |
|
|
|
(1,166 |
) |
Provision for credit score losses |
|
537 |
|
|
|
1,114 |
|
Realized and unrealized acquire on mortgage servicing rights |
|
(85,557 |
) |
|
|
(410,624 |
) |
Realized (acquire) loss on termination or expiration of rate of interest swaps and swaptions |
|
(246,211 |
) |
|
|
56,264 |
|
Unrealized loss (acquire) on rate of interest swaps and swaptions |
|
209,210 |
|
|
|
(18,964 |
) |
Realized and unrealized loss on different spinoff devices |
|
101,577 |
|
|
|
102,615 |
|
Different realized and unrealized losses |
|
73 |
|
|
|
44 |
|
Different changes: |
|
|
|
||||
MSR amortization(1) |
|
(81,452 |
) |
|
|
(67,179 |
) |
TBA greenback roll revenue(2) |
|
57,702 |
|
|
|
22,405 |
|
U.S. Treasury futures revenue(3) |
|
(20,602 |
) |
|
|
(329 |
) |
Change in servicing reserves |
|
(1,120 |
) |
|
|
608 |
|
Non-cash fairness compensation expense |
|
3,461 |
|
|
|
4,161 |
|
Different nonrecurring bills |
|
2,428 |
|
|
|
689 |
|
Internet provision for revenue taxes on non-EAD |
|
24,190 |
|
|
|
48,191 |
|
Earnings obtainable for distribution to widespread stockholders(4) |
$ |
75,250 |
|
|
$ |
61,746 |
|
|
|
|
|
||||
Weighted common fundamental widespread shares |
|
344,277,723 |
|
|
|
343,998,511 |
|
Earnings obtainable for distribution to widespread stockholders per weighted common fundamental widespread share |
$ |
0.22 |
|
|
$ |
0.18 |
|
_____________ |
|
(1) |
MSR amortization refers back to the portion of change in honest worth of MSR primarily attributed to the belief of anticipated money flows (runoff) of the portfolio, which is deemed a non-GAAP measure because of the firm’s determination to account for MSR at honest worth. |
(2) |
TBA greenback roll revenue is the financial equal to holding and financing Company RMBS utilizing short-term repurchase agreements. |
(3) |
U.S. Treasury futures revenue is the financial equal to holding and financing a related cheapest-to-deliver U.S. Treasury observe or bond utilizing short-term repurchase agreements. |
(4) |
EAD is a non-GAAP measure that we outline as complete loss attributable to widespread stockholders, excluding realized and unrealized positive aspects and losses on the mixture portfolio, provision for (reversal of) credit score losses, reserve expense for illustration and guarantee obligations on MSR, non-cash compensation expense associated to restricted widespread inventory and different nonrecurring bills. As outlined, EAD consists of web curiosity revenue, accrual and settlement of curiosity on derivatives, greenback roll revenue on TBAs, U.S. Treasury futures revenue, servicing revenue, web of estimated amortization on MSR and recurring money associated working bills. EAD offers supplemental info to help traders in analyzing the Firm’s outcomes of operations and helps facilitate comparisons to trade friends. EAD is one in every of a number of measures our board of administrators considers to find out the quantity of dividends to declare on our widespread inventory and shouldn’t be thought of a sign of our taxable revenue or as a proxy for the quantity of dividends we might declare. |