Skip to main content

Two Harbors Investment Corp. Reports Third Quarter 2019 Financial Results

Two Harbors Investment Corp. (NYSE: TWO), a leading hybrid mortgage real estate investment trust (REIT) that invests in residential mortgage-backed securities (RMBS), mortgage servicing rights (MSR) and other financial assets, today announced its financial results for the quarter ended September 30, 2019.

Quarterly Summary

  • Grew book value to $14.72 per common share, representing a 6.7% quarterly total return on book value and bringing total return on book value for the first nine months of 2019 to 22.0%.(1)
  • Generated Comprehensive Income of $257.6 million, or $0.94 per weighted average basic common share, representing an annualized return on average common equity of 25.7%.
  • Reported Core Earnings, including dollar roll income, of $65.0 million, or $0.24 per weighted average basic common share.(2)
  • Added $5.8 billion in unpaid principal balance (UPB) of MSR through flow sale arrangements. Post quarter-end, closed on two bulk MSR acquisitions for a total of $11.1 billion UPB.

“We are very proud of our strong economic return during the third quarter,” stated Thomas Siering, Two Harbors’ President and Chief Executive Officer. “Preserving book value has always been our primary goal. This quarter demonstrates how our portfolio can deliver strong total returns even when interest rates are volatile and mortgage spreads widen. This is largely driven by our strategy of pairing Agency RMBS with MSR.”

(1) Economic return is defined as the return on book value. Return on book value is defined as the increase (decrease) in book value per common share from the beginning to the end of the given period, plus dividends declared in the period, divided by the book value as of the beginning of the period.
(2) Core Earnings, including dollar roll income, is a non-GAAP measure. Please see page 11 for a definition of Core Earnings, including dollar roll income, and a reconciliation of GAAP to non-GAAP financial information.

Operating Performance
The following table summarizes the company’s GAAP and non-GAAP earnings measurements, and key metrics for the second and third quarters of 2019:

Two Harbors Investment Corp. Operating Performance (unaudited)

(dollars in thousands, except per common share data)

 

Three Months Ended
September 30, 2019

Three Months Ended
June 30, 2019

Earnings attributable to common stockholders

 

Earnings

Per
weighted
average
basic
common
share

Annualized
return on
average
common
equity

Earnings

Per
weighted
average
basic
common
share

Annualized
return on
average
common
equity

Comprehensive Income

 

$

257,585

$

0.94

25.7

%

$

201,042

$

0.74

21.0

%

GAAP Net Income (Loss)

 

$

286,749

$

1.05

28.6

%

$

(109,507

)

$

(0.40

)

(11.4

)%

Core Earnings, including dollar roll income(1)

 

$

64,979

$

0.24

6.5

%

$

106,034

$

0.39

11.1

%

 

Operating Metrics

 

Dividend per common share

 

$

0.40

$

0.40

Annualized dividend yield(2)

 

12.2

%

12.6

%

Book value per common share at period end

 

$

14.72

$

14.17

Return on book value(3)

 

6.7

%

5.4

%

Other operating expenses, excluding non-cash LTIP amortization(4)

 

$

11,364

$

11,617

Other operating expenses, excluding non-cash LTIP amortization, as a percentage of average equity(4)

 

0.9

%

1.0

%

(1) Please see page 11 for a definition of Core Earnings, including dollar roll income, and a reconciliation of GAAP to non-GAAP financial information.
(2) Dividend yield is calculated based on annualizing the dividends declared in the given period, divided by the closing share price as of the end of the period.
(3) Return on book value is defined as the increase (decrease) in book value per common share from the beginning to the end of the given period, plus dividends declared in the period, divided by the book value as of the beginning of the period.
(4) Excludes non-cash equity compensation expense of $2.0 million for the third quarter 2019 and $2.4 million for the second quarter 2019.

“Our book value outperformance in the quarter can be primarily attributed to our portfolio positioning and composition. Our long position in higher coupons significantly outperformed,” stated Matt Koeppen, Two Harbors’ Co-Deputy Chief Investment Officer. “In August, as current coupon mortgages widened, we benefitted through our holdings in MSR, which acts as a short position in the basis.”

“This quarter highlighted that our strategy of hedging Agency RMBS with MSR works: we can provide strong economic returns with lower exposure to mortgage spreads,” stated Bill Greenberg, Two Harbors’ Co-Deputy Chief Investment Officer. “Though our portfolio strategy resulted in lower Core Earnings, it drove book value higher and improved the expected economic return profile of our business. Currently, we view the best investment opportunities to be in pairing Agency RMBS with MSR, and we expect to continue to grow capital allocated to our Rates strategy.”

Portfolio Summary
The company’s portfolio is comprised of a Rates strategy and a Credit strategy. The Rates strategy consisted of $26.5 billion of Agency RMBS, Agency Derivatives and MSR as well as their associated notional hedges as of September 30, 2019. Additionally, the company held $9.9 billion notional of net long to-be-announced securities (TBAs) as part of the Rates strategy. The Credit strategy consisted of $3.5 billion of non-Agency securities, as well as their associated notional hedges as of September 30, 2019.

The following tables summarize the company’s investment portfolio as of September 30, 2019 and June 30, 2019:

Two Harbors Investment Corp. Portfolio

(dollars in thousands)

Portfolio Composition

As of September 30, 2019

As of June 30, 2019

(unaudited)

(unaudited)

Rates Strategy

Agency

Fixed Rate

$

24,750,521

82.4

%

$

26,291,937

82.0

%

Other Agency(1)

91,554

0.3

%

92,712

0.3

%

Total Agency

24,842,075

82.7

%

26,384,649

82.3

%

Mortgage servicing rights

1,651,556

5.5

%

1,800,826

5.6

%

Credit Strategy

Non-Agency

Senior

2,990,274

10.0

%

3,211,099

10.0

%

Mezzanine

483,009

1.6

%

575,246

1.8

%

Other

79,092

0.3

%

91,291

0.3

%

Total Non-Agency

3,552,375

11.9

%

3,877,636

12.1

%

Aggregate Portfolio

30,046,006

32,063,111

Net TBA position

9,863,000

9,422,000

Total Portfolio

$

39,909,006

$

41,485,111

Portfolio Metrics

Three Months Ended
September 30, 2019

Three Months Ended
June 30, 2019

(unaudited)

(unaudited)

Annualized portfolio yield during the quarter

3.67

%

3.93

%

Rates Strategy

Agency RMBS, Agency Derivatives and mortgage servicing rights

3.47

%

3.67

%

Credit Strategy

Non-Agency securities

5.26

%

6.00

%

Annualized cost of funds on average borrowing balance during the quarter(2)

2.51

%

2.55

%

Annualized interest rate spread for aggregate portfolio during the quarter

1.16

%

1.38

%

(1) Other Agency includes hybrid ARMs and Agency derivatives.
(2) Cost of funds includes interest spread income/expense associated with the portfolio's interest rate swaps and caps.

Portfolio Metrics Specific to RMBS and Agency Derivatives

As of September 30, 2019

As of June 30, 2019

(unaudited)

(unaudited)

Weighted average cost basis of principal and interest securities

Agency(3)

$

104.23

$

104.31

Non-Agency(4)

$

63.63

$

61.70

Weighted average three month CPR

Agency

13.4

%

10.1

%

Non-Agency

5.9

%

5.3

%

Fixed-rate investments as a percentage of aggregate RMBS and Agency Derivatives portfolio

88.2

%

87.8

%

Adjustable-rate investments as a percentage of aggregate RMBS and Agency Derivatives portfolio

11.8

%

12.2

%

(3) Weighted average cost basis includes RMBS principal and interest securities only. Average purchase price utilized carrying value for weighting purposes.
(4) Average purchase price utilized carrying value for weighting purposes. If current face were utilized for weighting purposes, the average purchase price for total non-Agency securities excluding the company's non-Agency interest-only portfolio, would be $59.41 at September 30, 2019 and $58.50 at June 30, 2019.

Portfolio Metrics Specific to MSR(1)

As of September 30, 2019

As of June 30, 2019

(dollars in thousands)

(unaudited)

(unaudited)

Unpaid principal balance

$

165,332,533

$

169,643,681

Fair market value

$

1,651,556

$

1,800,826

Gross weighted average coupon

4.1

%

4.1

%

Weighted average original FICO score(2)

752

751

Weighted average original LTV

75

%

75

%

60+ day delinquencies

0.3

%

0.3

%

Net servicing spread

26.5 basis points

26.3 basis points

Three Months Ended
September 30, 2019

Three Months Ended
June 30, 2019

(unaudited)

(unaudited)

Fair value losses

$

(234,514

)

$

(252,432

)

Servicing income

$

126,025

$

130,949

Servicing expenses

$

17,962

$

17,629

Servicing reserve (income) expense

$

(300

)

$

(910

)

Note: The company does not directly service mortgage loans, but instead contracts with appropriately licensed subservicers to handle substantially all servicing functions in the name of the subservicer for the loans underlying the company’s MSR.
(1) Metrics exclude residential mortgage loans in securitization trusts for which the company is the named servicing administrator.
(2) FICO represents a mortgage industry accepted credit score of a borrower.

Other Investments and Risk Management Metrics

As of September 30, 2019

As of June 30, 2019

(dollars in thousands)

(unaudited)

(unaudited)

Net long TBA notional amount(3)

$

9,863,000

$

9,422,000

Interest rate swaps and caps notional, utilized to economically hedge interest rate exposure (or duration)

$

41,833,495

$

40,470,277

Swaptions net notional, utilized as macroeconomic hedges

1,750,000

3,875,000

Total interest rate swaps, caps and swaptions notional

$

43,583,495

$

44,345,277

(3) Accounted for as derivative instruments in accordance with GAAP.

Financing Summary
The following tables summarize the company’s financing metrics and outstanding repurchase agreements, FHLB advances, revolving credit facilities, term notes and convertible senior notes as of September 30, 2019 and June 30, 2019:

September 30, 2019

Balance

Weighted
Average
Borrowing Rate

Weighted
Average Months
to Maturity

Number of
Distinct
Counterparties

(dollars in thousands, unaudited)

Repurchase agreements collateralized by RMBS

$

25,304,275

2.46

%

2.54

Repurchase agreements collateralized by MSR

262,861

3.77

%

14.07

Total repurchase agreements

25,567,136

2.47

%

2.65

25

FHLB advances collateralized by RMBS(4)

50,000

2.99

%

180.66

1

Revolving credit facilities collateralized by MSR

300,000

4.52

%

17.39

Term notes payable collateralized by MSR

394,235

4.82

%

56.88

n/a

Unsecured convertible senior notes

284,635

6.25

%

27.53

n/a

Total borrowings

$

26,596,006

(4) The company’s wholly owned subsidiary, TH Insurance Holdings Company LLC (TH Insurance), is a member of the FHLB. As a member of the FHLB, TH Insurance has access to a variety of products and services offered by the FHLB, including secured advances.

June 30, 2019

Balance

Weighted
Average
Borrowing Rate

Weighted
Average Months
to Maturity

Number of
Distinct
Counterparties

(dollars in thousands, unaudited)

Repurchase agreements collateralized by RMBS

$

27,868,044

2.70

%

2.76

Repurchase agreements collateralized by MSR

300,000

4.15

%

17.10

Total repurchase agreements

28,168,044

2.70

%

2.90

26

FHLB advances collateralized by RMBS(1)

50,000

3.20

%

183.68

1

Revolving credit facilities collateralized by MSR

%

Term notes payable collateralized by MSR

394,061

5.20

%

59.90

n/a

Unsecured convertible senior notes

284,331

6.25

%

30.53

n/a

Total borrowings

$

28,896,436

(1) The company’s wholly owned subsidiary, TH Insurance Holdings Company LLC (TH Insurance), is a member of the FHLB. As a member of the FHLB, TH Insurance has access to a variety of products and services offered by the FHLB, including secured advances.

Borrowings by Collateral Type

As of September 30, 2019

As of June 30, 2019

(dollars in thousands)

(unaudited)

(unaudited)

Collateral type:

Agency RMBS and Agency Derivatives

$

24,133,606

$

25,854,494

Mortgage servicing rights

957,096

694,061

Non-Agency securities

1,220,669

2,063,550

Other(2)

284,635

284,331

Total/Annualized cost of funds on average borrowings during the quarter

$

26,596,006

$

28,896,436

Debt-to-equity ratio at period-end(3)

5.3

:1.0

5.9

:1.0

Economic debt-to-equity ratio at period-end(4)

7.2

:1.0

7.8

:1.0

Cost of Funds Metrics

Three Months Ended
September 30, 2019

Three Months Ended
June 30, 2019

(unaudited)

(unaudited)

Annualized cost of funds on average borrowings during the quarter:

2.8

%

2.9

%

Agency RMBS and Agency Derivatives

2.6

%

2.7

%

Mortgage servicing rights(5)

5.2

%

5.5

%

Non-Agency securities

3.5

%

3.7

%

Other(2)(5)

6.7

%

6.6

%

(1) Includes unsecured convertible senior notes.
(2) Defined as total borrowings to fund RMBS, MSR and Agency Derivatives, divided by total equity.
(3) Defined as total borrowings to fund RMBS, MSR and Agency Derivatives, plus the implied debt on net TBA positions, divided by total equity.
(4) Includes amortization of debt issuance costs.

Conference Call
Two Harbors Investment Corp. will host a conference call on November 6, 2019 at 9:00 a.m. EST to discuss third quarter 2019 financial results and related information. To participate in the teleconference, please call toll-free (800) 289-0438, conference code 4439802, approximately 10 minutes prior to the above start time. You may also listen to the teleconference live via the Internet on the company’s website at www.twoharborsinvestment.com in the Investor Relations section under the Events and Presentations link. For those unable to attend, a telephone playback will be available beginning at 12:00 p.m. EST on November 6, 2019, through 12:00 a.m. EST on November 20, 2019. The playback can be accessed by calling (888) 203-1112 , conference code 4439802. The call will also be archived on the company’s website in the Investor Relations section under the Events and Presentations link.

Two Harbors Investment Corp.
Two Harbors Investment Corp., a Maryland corporation, is a real estate investment trust that invests in residential mortgage-backed securities, mortgage servicing rights and other financial assets. Two Harbors is headquartered in New York, New York, and is externally managed and advised by PRCM Advisers LLC, a wholly owned subsidiary of Pine River Capital Management L.P. Additional information is available at www.twoharborsinvestment.com.

Forward-Looking Statements
This presentation includes “forward-looking statements” within the meaning of the safe harbor provisions of the United States Private Securities Litigation Reform Act of 1995. Actual results may differ from expectations, estimates and projections and, consequently, readers should not rely on these forward-looking statements as predictions of future events. Words such as “expect,” “target,” “assume,” “estimate,” “project,” “budget,” “forecast,” “anticipate,” “intend,” “plan,” “may,” “will,” “could,” “should,” “believe,” “predicts,” “potential,” “continue,” and similar expressions are intended to identify such forward-looking statements. These forward-looking statements involve significant risks and uncertainties that could cause actual results to differ materially from expected results, including, among other things, those described in our Annual Report on Form 10-K for the year ended December 31, 2018, and any subsequent Quarterly Reports on Form 10-Q, under the caption “Risk Factors.” Factors that could cause actual results to differ include, but are not limited to: the state of credit markets and general economic conditions; changes in interest rates and the market value of our assets; changes in prepayment rates of mortgages underlying our target assets; the rates of default or decreased recovery on the mortgages underlying our target assets; the occurrence, extent and timing of credit losses within our portfolio; the concentration of credit risks we are exposed to; declines in home prices; our ability to establish, adjust and maintain appropriate hedges for the risks in our portfolio; the availability and cost of our target assets; the availability and cost of financing; changes in the competitive landscape within our industry; our ability to effectively execute and to realize the benefits of strategic transactions and initiatives we have pursued or may in the future pursue; our ability to manage various operational risks and costs associated with our business; interruptions in or impairments to our communications and information technology systems; our ability to acquire MSR and successfully operate our seller-servicer subsidiary and oversee our subservicers; the impact of any deficiencies in the servicing or foreclosure practices of third parties and related delays in the foreclosure process; our exposure to legal and regulatory claims; legislative and regulatory actions affecting our business; the impact of new or modified government mortgage refinance or principal reduction programs; our ability to maintain our REIT qualification; and limitations imposed on our business due to our REIT status and our exempt status under the Investment Company Act of 1940.

Readers are cautioned not to place undue reliance upon any forward-looking statements, which speak only as of the date made. Two Harbors does not undertake or accept any obligation to release publicly any updates or revisions to any forward-looking statement to reflect any change in its expectations or any change in events, conditions or circumstances on which any such statement is based. Additional information concerning these and other risk factors is contained in Two Harbors’ most recent filings with the Securities and Exchange Commission (SEC). All subsequent written and oral forward-looking statements concerning Two Harbors or matters attributable to Two Harbors or any person acting on its behalf are expressly qualified in their entirety by the cautionary statements above.

Non-GAAP Financial Measures
In addition to disclosing financial results calculated in accordance with United States generally accepted accounting principles (GAAP), this press release and the accompanying investor presentation present non-GAAP financial measures, such as Core Earnings, including dollar roll income and Core Earnings per basic common share, including dollar roll income, that exclude certain items. Two Harbors’ management believes that these non-GAAP measures enable it to perform meaningful comparisons of past, present and future results of the company’s core business operations, and uses these measures to gain a comparative understanding of the company’s operating performance and business trends. The non-GAAP financial measures presented by the company represent supplemental information to assist investors in analyzing the results of its operations. However, because these measures are not calculated in accordance with GAAP, they should not be considered a substitute for, or superior to, the financial measures calculated in accordance with GAAP. The company’s GAAP financial results and the reconciliations from these results should be carefully evaluated. See the GAAP to non-GAAP reconciliation table on page 12 of this release.

Additional Information
Stockholders of Two Harbors and other interested persons may find additional information regarding the company at the SEC’s Internet site at www.sec.gov or by directing requests to: Two Harbors Investment Corp., Attn: Investor Relations, 575 Lexington Avenue, Suite 2930, New York, NY 10022, telephone (612) 629-2500.

TWO HARBORS INVESTMENT CORP.

CONDENSED CONSOLIDATED BALANCE SHEETS

(dollars in thousands, except share data)

 

September 30,
2019

December 31,
2018

 

(unaudited)

ASSETS

 

Available-for-sale securities, at fair value

 

$

28,318,558

$

25,552,604

Mortgage servicing rights, at fair value

 

1,651,556

1,993,440

Cash and cash equivalents

 

740,698

409,758

Restricted cash

 

509,689

688,006

Accrued interest receivable

 

87,321

86,589

Due from counterparties

 

314,871

154,626

Derivative assets, at fair value

 

230,620

319,981

Reverse repurchase agreements

 

180,575

761,815

Other assets

 

130,339

165,660

Total Assets

 

$

32,164,227

$

30,132,479

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

Liabilities

 

Repurchase agreements

 

$

25,567,136

$

23,133,476

Federal Home Loan Bank advances

 

50,000

865,024

Revolving credit facilities

 

300,000

310,000

Term notes payable

 

394,235

Convertible senior notes

 

284,635

283,856

Derivative liabilities, at fair value

 

17,201

820,590

Due to counterparties

 

231,021

130,210

Dividends payable

 

128,109

135,551

Accrued interest payable

 

122,793

160,005

Other liabilities

 

49,517

39,278

Total Liabilities

 

27,144,647

25,877,990

Stockholders’ Equity

 

Preferred stock, par value $0.01 per share; 50,000,000 shares authorized and 40,050,000 and 40,050,000 shares issued and outstanding, respectively ($1,001,250 and $1,001,250 liquidation preference, respectively)

 

977,501

977,501

Common stock, par value $0.01 per share; 450,000,000 shares authorized and 272,895,402 and 248,085,721 shares issued and outstanding, respectively

 

2,729

2,481

Additional paid-in capital

 

5,151,554

4,809,616

Accumulated other comprehensive income

 

748,354

110,817

Cumulative earnings

 

2,521,137

2,332,371

Cumulative distributions to stockholders

 

(4,381,695

)

(3,978,297

)

Total Stockholders’ Equity

 

5,019,580

4,254,489

Total Liabilities and Stockholders’ Equity

 

$

32,164,227

$

30,132,479

TWO HARBORS INVESTMENT CORP.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(dollars in thousands)

Certain prior period amounts have been reclassified to conform to the current period presentation

 

Three Months Ended
September 30,

Nine Months Ended
September 30,

 

2019

2018

2019

2018

 

(unaudited)

(unaudited)

Interest income:

 

Available-for-sale securities

 

$

242,023

$

230,607

$

731,716

$

604,790

Other

 

7,717

6,091

24,536

13,287

Total interest income

 

249,740

236,698

756,252

618,077

Interest expense:

 

Repurchase agreements

 

176,450

138,343

501,361

322,735

Federal Home Loan Bank advances

 

391

5,301

10,406

14,655

Revolving credit facilities

 

3,964

3,973

15,316

5,776

Term notes payable

 

5,475

5,706

Convertible senior notes

 

4,797

4,779

14,256

14,204

Total interest expense

 

191,077

152,396

547,045

357,370

Net interest income

 

58,663

84,302

209,207

260,707

Other-than-temporary impairment losses

 

(5,950

)

(95

)

(11,004

)

(363

)

Other income:

 

Gain (loss) on investment securities

 

248,828

(42,996

)

251,977

(95,549

)

Servicing income

 

126,025

89,618

373,922

238,473

(Loss) gain on servicing asset

 

(234,514

)

20,591

(675,920

)

102,251

Gain (loss) on interest rate swap, cap and swaption agreements

 

70,620

75,857

(101,414

)

255,535

Gain (loss) on other derivative instruments

 

85,856

(31,463

)

270,798

(15,735

)

Other income

 

495

907

277

2,695

Total other income

 

297,310

112,514

119,640

487,670

Expenses:

 

Management fees

 

16,839

(5,041

)

42,556

18,120

Servicing expenses

 

17,696

16,433

54,354

42,526

Other operating expenses

 

13,344

17,033

42,913

47,040

Acquisition transaction costs

 

86,703

86,703

Restructuring charges

 

8,238

8,238

Total expenses

 

47,879

123,366

139,823

202,627

Income before income taxes

 

302,144

73,355

178,020

545,387

(Benefit from) provision for income taxes

 

(3,556

)

37,409

(11,188

)

35,142

Net income

 

305,700

35,946

189,208

510,245

Dividends on preferred stock

 

18,951

18,951

56,851

46,445

Net income attributable to common stockholders

 

$

286,749

$

16,995

$

132,357

$

463,800

Basic earnings per weighted average common share

 

$

1.05

$

0.08

$

0.50

$

2.42

Diluted earnings per weighted average common share

 

$

1.00

$

0.08

$

0.50

$

2.28

Dividends declared per common share

 

$

0.40

$

0.47

$

1.27

$

1.41

Weighted average number of shares of common stock:

 

Basic

 

272,897,575

224,399,436

266,114,772

191,846,212

Diluted

 

291,053,718

224,399,436

266,114,772

209,607,146

 

TWO HARBORS INVESTMENT CORP.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS), CONTINUED

(dollars in thousands)

Certain prior period amounts have been reclassified to conform to the current period presentation

 

Three Months Ended
September 30,

Nine Months Ended
September 30,

 

2019

2018

2019

2018

 

(unaudited)

(unaudited)

Comprehensive income (loss):

 

Net income

 

$

305,700

$

35,946

$

189,208

$

510,245

Other comprehensive (loss) income, net of tax:

 

Unrealized (loss) gain on available-for-sale securities

 

(29,164

)

(119,796

)

637,537

(499,460

)

Other comprehensive (loss) income

 

(29,164

)

(119,796

)

637,537

(499,460

)

Comprehensive income (loss)

 

276,536

(83,850

)

826,745

10,785

Dividends on preferred stock

 

18,951

18,951

56,851

46,445

Comprehensive income (loss) attributable to common stockholders

 

$

257,585

$

(102,801

)

$

769,894

$

(35,660

)

TWO HARBORS INVESTMENT CORP.

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL INFORMATION

(dollars in thousands, except share data)

Certain prior period amounts have been reclassified to conform to the current period presentation

 

Three Months Ended
September 30,

Three Months
Ended June 30,

 

2019

2019

 

(unaudited)

(unaudited)

Reconciliation of Comprehensive income to Core Earnings:

 

Comprehensive income attributable to common stockholders

 

$

257,585

$

201,042

Adjustment for other comprehensive loss (income) attributable to common stockholders:

 

Unrealized loss (gain) on available-for-sale securities attributable to common stockholders

 

29,164

(310,549

)

Net income (loss) attributable to common stockholders

 

$

286,749

$

(109,507

)

 

Adjustments for non-Core Earnings:

 

Other-than-temporary impairments and loss recovery adjustments

 

7,275

12,895

Realized gains on securities

 

(250,267

)

(23,589

)

Unrealized losses on securities

 

1,439

1,148

Realized and unrealized losses on mortgage servicing rights

 

161,214

174,212

Realized gains on termination or expiration of swaps, caps and swaptions

 

(75,409

)

(55,513

)

Unrealized losses on interest rate swaps, caps and swaptions

 

23,940

167,174

Gains on other derivative instruments

 

(85,916

)

(63,953

)

Other (income) loss

 

(114

)

899

Change in servicing reserves

 

(300

)

(910

)

Non-cash equity compensation expense

 

1,980

2,396

Net (benefit from) provision for income taxes on non-Core Earnings

 

(5,612

)

782

Core Earnings attributable to common stockholders, including dollar roll income(1)(2)

 

$

64,979

$

106,034

 

Weighted average basic common shares

 

272,897,575

272,863,153

Core Earnings, including dollar roll income, attributable to common stockholders per weighted average basic common share

 

$

0.24

$

0.39

(1) Core Earnings, including dollar roll income, is a non-U.S. GAAP measure that we define as comprehensive income (loss) attributable to common stockholders, excluding “realized and unrealized gains and losses” (impairment losses, realized and unrealized gains and losses on the aggregate portfolio, reserve expense for representation and warranty obligations on MSR, non-cash compensation expense related to restricted common stock and restructuring charges) and transaction costs associated with the acquisition of CYS. As defined, Core Earnings includes interest income or expense and premium income or loss on derivative instruments and servicing income, net of estimated amortization on MSR. “Dollar roll income” is the economic equivalent to holding and financing Agency RMBS using short-term repurchase agreements. We believe the presentation of Core Earnings, including dollar roll income, provides investors greater transparency into our period-over-period financial performance and facilitates comparisons to peer REITs.
(2) Beginning with the June 30, 2019 reporting period, the company refined the MSR amortization method utilized in the calculation of Core Earnings, including dollar roll income. The new method includes an adjustment for any gain or loss on the capital used to purchase the MSR and allows Core Earnings to better reflect how the carry earned on MSR varies as a function of prepayment rates.

TWO HARBORS INVESTMENT CORP.

SUMMARY OF QUARTERLY CORE EARNINGS

(dollars in millions, except per share data)

Certain prior period amounts have been reclassified to conform to the current period presentation

 

Three Months Ended

 

September 30,
2019

June 30,
2019

March 31,
2019

December 31,
2018

September 30,
2018

 

(unaudited)

Net Interest Income:

 

Interest income

 

$

251.1

$

269.1

$

245.5

$

252.0

$

236.7

Interest expense

 

191.1

192.4

163.5

162.3

152.4

Net interest income

 

60.0

76.7

82.0

89.7

84.3

Other income:

 

Servicing income, net of amortization(1)

 

52.7

52.7

52.5

46.9

37.1

Interest spread on interest rate swaps and caps

 

19.1

22.9

23.7

15.3

16.2

Gain on other derivative instruments

 

16.7

28.7

29.8

30.2

Other income

 

0.4

0.5

0.5

0.6

0.6

Total other income

 

72.2

92.8

105.4

92.6

84.1

Expenses

 

46.2

42.9

45.2

42.3

42.5

Core Earnings, including dollar roll income before income taxes

 

86.0

126.6

142.2

140.0

125.9

Income tax expense (benefit)

 

2.0

1.6

0.6

0.3

(0.1

)

Core Earnings, including dollar roll income

 

84.0

125.0

141.6

139.7

126.0

Dividends on preferred stock

 

19.0

19.0

18.9

19.0

19.0

Core Earnings attributable to common stockholders, including dollar roll income(2)

 

$

65.0

$

106.0

$

122.7

$

120.7

$

107.0

Weighted average basic Core EPS, including dollar roll income

 

$

0.24

$

0.39

$

0.49

$

0.49

$

0.48

 

Core earnings return on average common equity, including dollar roll income

 

6.5

%

11.1

%

14.3

%

13.8

%

12.4

%

(1) Amortization refers to the portion of change in fair value of MSR primarily attributed to the realization of expected cash flows (runoff) of the portfolio. This amortization has been deducted from Core Earnings, including dollar roll income. Amortization of MSR is deemed a non-GAAP measure due to the company’s decision to account for MSR at fair value. As discussed on page 11, the company has refined the MSR amortization method utilized in the calculation of Core Earnings beginning with the period ended June 30, 2019. MSR amortization amounts for periods ending prior to June 30, 2019 have not be adjusted.
(2) Please see page 11 for a definition of Core Earnings, including dollar roll income, and a reconciliation of GAAP to non-GAAP financial information.

Contacts:

Margaret Field, Investor Relations, Two Harbors Investment Corp., (212) 364-3663 or
margaret.field@twoharborsinvestment.com

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.