ARLINGTON, Va., Oct. 25, 2016 /PRNewswire/ -- Arlington Asset
Investment Corp. (NYSE: AI) (the "Company" or "Arlington") today reported net income of
$18.8 million, or $0.81 per diluted share, and non-GAAP core
operating income of $14.8 million, or $0.64 per diluted share, for
the quarter ended September 30, 2016. A reconciliation of non-GAAP core operating income to
GAAP income (loss) before income taxes appears at the end of this press release.
Third Quarter 2016 Financial Highlights
- $0.81 per diluted share of GAAP net income
- $0.64 per diluted share of non-GAAP core operating income
- $18.83 per share of book value
- $14.63 per share of tangible book value
- $0.625 per share dividend
"During the third quarter, the Company's tangible book value experienced a recovery of capital through the outperformance of
its interest rate hedges relative to its agency MBS portfolio, benefiting from rising interest rates, lower volatility and a
narrowing of investment spreads," said J. Rock Tonkel, Jr., the Company's President and Chief
Executive Officer. "Ongoing low rates and steady home price appreciation continued to drive high mortgage refinancing
volumes, resulting in elevated prepayment speeds and lower asset yields during the third quarter on the Company's agency MBS
portfolio. Despite the impact of elevated prepayment speeds, the Company generated non-GAAP core operating income of
$0.64 per diluted share and delivered a $0.625 per share dividend to
shareholders. During the third quarter, the Company increased its agency investment allocation of TBA securities to take
advantage of higher risk adjusted returns in the TBA dollar roll income market compared to specified agency MBS funded with
repurchase agreement financing. In addition, as the Company's private-label MBS investments have generally reached their
expected investment returns and performance has plateaued, the Company has continued to redeploy its appreciated private-label
MBS into agency MBS at expected higher relative returns."
Other Third Quarter Highlights
As of September 30, 2016, the Company's agency investment portfolio totaled $4,839 million, consisting of $3,669 million of agency mortgage-backed securities
("MBS") and $1,170 million of net long to-be-announced ("TBA") agency securities. As of
September 30, 2016, the Company's $4,839 million agency portfolio was
comprised primarily of the following:
- $1,170 million of 3.0% 30-year agency TBA securities
- $1,757 million of 3.5% 30-year specified agency MBS
- $1,907 million of 4.0% 30-year specified agency MBS
As of September 30, 2016, the Company's $3,669 million specified
agency MBS portfolio had a weighted average amortized cost basis of $105.60 and a weighted average
market price of $107.51. The Company's fixed-rate agency MBS are comprised of securities
backed by specified pools of mortgage loans selected for their lower propensity for prepayment. Weighted average pay-up
premiums on the Company's agency MBS portfolio, which represent the estimated price premium of agency MBS backed by specified
pools over a generic TBA agency security, were approximately one percentage point as of September 30,
2016, relatively unchanged compared to weighted average pay-up premiums as of June 30,
2016.
As of September 30, 2016, the Company's net long TBA securities had a purchase price of
$1,164 million and market value of $1,170 million, resulting in a net
GAAP carrying fair value of $6 million. Under GAAP, the Company accounts for its TBA
securities as derivative instruments.
The Company enters into various hedging transactions to mitigate the interest rate sensitivity of its cost of borrowing and
the value of its agency MBS portfolio including interest rate swap agreements and put and call options on 10-year U.S. Treasury
note futures.
Under the terms of the Company's interest rate swap agreements, the Company pays semiannual interest payments based on a fixed
rate and receives quarterly variable interest payments based upon the prevailing three-month London Interbank Offered Rate
("LIBOR") on the date of reset. As of September 30, 2016, the Company had $750 million in notional amount of two-year interest rate swap agreements with a weighted average pay fixed
rate of 1.04% and a remaining weighted average maturity of 1.2 years, $500 million in notional
amount of three-year interest rate swap agreements with a weighted average pay fixed rate of 1.08% and weighted average maturity
of 3.0 years, and $1,500 million in notional amount of ten-year interest rate swap agreements with
a weighted average pay fixed rate of 1.89% and a remaining weighted average maturity of 9.4 years. In addition, the Company
had $375 million in notional amount of forward starting two-year interest rate swap agreements that
become effective in approximately one year with a weighted average pay fixed rate of 1.13%.
The Company receives a payment on its interest rate swap agreements based on the prevailing three-month LIBOR on the date of
reset while the Company makes a payment on its repurchase agreements that is based on a rate that is generally reset
monthly. As of September 30, 2016, the weighted average receive rate on its interest rate
swap agreements was 0.84%, an increase of 19 basis points from the prior quarter end. As of September 30, 2016, the weighted average interest rate on its agency repurchase agreement financing was 0.74%,
an increase of 8 basis points from the prior quarter end. The Company benefits from this spread differential on the
notional amount of its interest rate swap agreements to the extent the spread difference remains unchanged.
In addition to interest rate swap agreements, the Company also had a series of contracts whereby the Company either purchased
or sold put and call options on 10-year U.S. Treasury note futures to mitigate the interest rate sensitivity of the value of its
agency MBS portfolio. As of September 30, 2016, the Company purchased contracts that provide
the Company with the option to put 10-year U.S. Treasury note futures to a counterparty with an equivalent notional amount of
$600 million that were struck at a weighted average strike price per contract that equates to a
10-year U.S. Treasury rate of approximately 1.71%, and sold contracts that provide a counterparty the option to call 10-year U.S.
Treasury note futures from the Company with an equivalent notional amount of $600 million that were
struck at a weighted average strike price per contract that equates to a 10-year U.S. Treasury rate of approximately 1.39%.
In order to limit its exposure on the sold call options from a significant fall in long-term interest rates, the Company also
purchased contracts that provide the Company with the option to call 10-year U.S. Treasury note futures from a counterparty with
an equivalent notional amount of $300 million as of September 30,
2016 that were struck at a weighted average strike price per contract that equates to a 10-year U.S. Treasury rate of
approximately 1.07%.
Interest income less interest expense on short-term financing on the Company's agency MBS portfolio for the third quarter of
2016 and 2015 was $17.9 million and $24.2 million,
respectively. For the quarters ended September 30, 2016 and 2015, the amortization of the
Company's net premium on its agency MBS was $8.9 million and $9.3
million, respectively, and its weighted average yield on its agency MBS was 2.60% and 2.81%, respectively. The actual
weighted-average constant prepayment rate ("CPR") for the Company's agency MBS was 12.64% and 10.30% for the third quarters of
2016 and 2015, respectively.
For the quarters ended September 30, 2016 and 2015, the Company reported TBA dollar roll income
of $5.3 million and $1.9 million, respectively. TBA dollar roll
income is considered the economic equivalent of investing in agency MBS financed with a repurchase agreement and is calculated as
the price discount of a forward-settling purchase of a TBA agency MBS relative to the "spot" sale of the same security.
Under GAAP, the Company accounts for its TBA securities as derivative instruments and recognizes income from TBA dollar
rolls as a component of net investment gains and losses in the Company's financial statements.
During the third quarter of 2016, the Company recorded net investment gains on its agency investment portfolio of $9.3 million and net investment gains on its related interest rate derivative hedging instruments of
$8.4 million for a net investment gain on its hedged agency portfolio of $17.7 million. Excluding TBA dollar roll income and interest rate swap net interest expense included in
non-GAAP core operating income, the Company had net investment gains on its agency investment portfolio of $4.0 million and net investment gains on its related interest rate derivative hedging instruments of
$13.5 million for a net investment gain on its hedged agency portfolio of $17.5 million, or $0.76 per share.
As of September 30, 2016, the Company's private-label MBS portfolio consisted of $26.8 million in face value with an amortized cost basis of $17.3 million and a
fair value of $21.3 million. Interest income less interest expense on short-term financing on
the Company's private-label MBS portfolio for the third quarter of 2016 and 2015 was $1.5 million
and $3.0 million, respectively, including non-cash accretion of $0.9
million and $1.8 million, respectively. During the third quarter of 2016, the Company
sold private-label MBS for sale proceeds of $67.8 million, which was $0.3
million less than the prior quarter fair value. Subsequent to September 30, 2016, the
Company sold additional private-label MBS for sale proceeds of $13.5 million.
As of September 30, 2016, the Company had $3,371 million of
repurchase agreements outstanding with a weighted average rate of 74 basis points secured by an aggregate of $3,555 million of agency MBS at fair value. As of September 30, 2016, the
Company also had $6 million of repurchase agreements outstanding with a weighted average rate of
238 basis points secured by $13 million of private-label MBS at fair value.
Corporate Tax Structure
The Company is subject to taxation as a corporation under Subchapter C of the Internal Revenue Code of 1986, as amended.
As of September 30, 2016, the Company's estimated net operating loss carry-forwards were
$91.7 million that begin to expire in 2027 and its estimated net capital loss carry-forwards were
$272.2 million that begin to expire in 2019. The Company's estimated net operating and net
capital loss carry-forwards as of September 30, 2016 are subject to potential adjustments up to the
time of filing the Company's income tax returns. For GAAP accounting purposes, as of September 30,
2016 the Company had a deferred tax asset of $96.9 million, or $4.20 per share, which reflects a substantial valuation allowance against its net capital loss
carry-forwards. During the third quarter of 2016, the Company recorded an increase in the valuation allowance of
$2.7 million.
Distributions to Shareholders
The Company's Board of Directors approved a distribution to common shareholders of $0.625 per
share for the third quarter of 2016. The distribution will be paid on October 31, 2016 to
shareholders of record as of September 30, 2016.
The tax characterization of the Company's distributions to shareholders is determined annually and reported to shareholders on
Form 1099-DIV after the end of the calendar year. As a C-corporation, distributions to shareholders of current or
accumulated earnings and profits are qualified dividends eligible for the 23.8% federal income tax rate whereas similar
distributions to shareholders by a REIT of current or accumulated earnings and profits are nonqualified dividends subject to the
higher 43.4% tax rate, inclusive of the 3.8% Medicare tax rate, on ordinary income. Any distributions in excess of current
or accumulated earnings and profits would be reported as returns of capital instead of qualified dividends. Distributions
that are classified as returns of capital are nontaxable to the extent they do not exceed a shareholder's adjusted tax basis in
the Company's stock, or as a capital gain to the extent that the amount of the distribution exceeds a shareholder's adjusted tax
basis in the Company's stock.
Conference Call
The Company will hold a conference call for investors at 9:00 A.M. Eastern Time on Wednesday, October 26,
2016 to discuss the Company's third quarter of 2016 results.
Investors may listen to the earnings call via the internet at: http://www.arlingtonasset.com/index.php?s=19. Replays of the earnings call will be available for 60
days via webcast at the Internet address provided above, beginning two hours after the call ends.
Additional Information
The Company will make available additional quarterly information for the benefit of its shareholders through a supplemental
presentation that will be available at the Company's website, www.arlingtonasset.com. The presentation will be available on the Webcasts and
Presentations section located under the Updates & Events tab of the Company's website.
About the Company
Arlington Asset Investment Corp. (NYSE: AI) is a principal investment firm that currently invests primarily in
mortgage-related and other assets. The Company is headquartered in the Washington, D.C.
metropolitan area. For more information, please visit www.arlingtonasset.com.
Statements concerning interest rates, portfolio allocation, financing costs, portfolio hedging, prepayments, dividends, book
value, and any other guidance on present or future periods constitute forward-looking statements that are subject to a number of
factors, risks and uncertainties that might cause actual results to differ materially from stated expectations or current
circumstances. These factors include, but are not limited to, changes in interest rates, increased costs of borrowing,
decreased interest spreads, changes in political and monetary policies, changes in default rates, changes in prepayment rates,
changes in the Company's returns, changes in the use of the Company's tax benefits, changes in the agency MBS asset yield,
changes in the Company's monetization of net operating loss carry-forwards, changes in the Company's ability to generate cash
earnings and dividends, preservation and utilization of the Company's net operating loss and net capital loss carry-forwards,
impacts of changes to and changes by Fannie Mae and Freddie Mac, actions taken by the U.S. Federal Reserve, the Federal Housing
Finance Agency and the U.S. Treasury, availability of opportunities that meet or exceed the Company's risk adjusted return
expectations, ability and willingness to make future dividends, ability to generate sufficient cash through retained earnings to
satisfy capital needs, and general economic, political, regulatory and market conditions. These and other material risks
are described in the Company's Annual Report on Form 10-K for the year ended December 31, 2015 and
any other documents filed by the Company with the SEC from time to time, which are available from the Company and from the SEC,
and you should read and understand these risks when evaluating any forward-looking statement.
Financial data to follow
ARLINGTON ASSET INVESTMENT CORP.
|
CONSOLIDATED BALANCE SHEETS
|
(Dollars in thousands, except per share amounts)
|
(Unaudited)
|
|
|
|
September 30, 2016
|
|
|
December 31, 2015
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
42,761
|
|
|
$
|
36,987
|
|
Interest receivable
|
|
|
10,683
|
|
|
|
11,936
|
|
Sold securities receivable
|
|
|
62,516
|
|
|
|
—
|
|
Mortgage-backed securities, at fair value
|
|
|
|
|
|
|
|
|
Private-label
|
|
|
21,304
|
|
|
|
130,553
|
|
Agency
|
|
|
3,669,259
|
|
|
|
3,865,316
|
|
Derivative assets, at fair value
|
|
|
7,870
|
|
|
|
12,991
|
|
Deferred tax assets, net
|
|
|
96,891
|
|
|
|
97,530
|
|
Deposits
|
|
|
120,537
|
|
|
|
29,429
|
|
Other assets
|
|
|
2,776
|
|
|
|
18,197
|
|
Total assets
|
|
$
|
4,034,597
|
|
|
$
|
4,202,939
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
Repurchase agreements
|
|
$
|
3,376,898
|
|
|
$
|
2,834,780
|
|
Federal Home Loan Bank advances
|
|
|
—
|
|
|
|
786,900
|
|
Interest payable
|
|
|
1,449
|
|
|
|
2,436
|
|
Accrued compensation and benefits
|
|
|
4,315
|
|
|
|
5,170
|
|
Dividend payable
|
|
|
15,060
|
|
|
|
14,504
|
|
Derivative liabilities, at fair value
|
|
|
68,084
|
|
|
|
553
|
|
Purchased securities payable
|
|
|
59,763
|
|
|
|
—
|
|
Other liabilities
|
|
|
1,239
|
|
|
|
1,132
|
|
Long-term debt
|
|
|
73,601
|
|
|
|
73,433
|
|
Total liabilities
|
|
|
3,600,409
|
|
|
|
3,718,908
|
|
Equity:
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
230
|
|
|
|
230
|
|
Additional paid-in capital
|
|
|
1,899,754
|
|
|
|
1,898,085
|
|
Accumulated other comprehensive income, net of taxes
|
|
|
4,685
|
|
|
|
12,371
|
|
Accumulated deficit
|
|
|
(1,470,481)
|
|
|
|
(1,426,655)
|
|
Total equity
|
|
|
434,188
|
|
|
|
484,031
|
|
Total liabilities and equity
|
|
$
|
4,034,597
|
|
|
$
|
4,202,939
|
|
Book value per share
|
|
$
|
18.83
|
|
|
$
|
21.05
|
|
Tangible book value per share (1)
|
|
$
|
14.63
|
|
|
$
|
16.81
|
|
Shares outstanding (in thousands) (2)
|
|
|
23,056
|
|
|
|
22,994
|
|
|
|
|
|
|
|
|
|
|
(1) Tangible book value represents total stockholders' equity less net
deferred tax assets.
|
|
|
|
|
|
|
|
|
|
|
(2) Represents shares of Class A common stock and Class B common stock
outstanding plus vested restricted stock units convertible into Class A common stock less unvested restricted Class A
common stock.
|
|
ARLINGTON ASSET INVESTMENT CORP.
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(Dollars in thousands, except per share data)
|
(Unaudited)
|
|
|
|
Third Quarter
2016
|
|
|
Second Quarter
2016
|
|
|
Third Quarter
2015
|
|
Interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency mortgage-backed securities
|
|
$
|
23,917
|
|
|
$
|
23,408
|
|
|
$
|
27,989
|
|
Private-label mortgage-backed securities
|
|
|
1,655
|
|
|
|
2,808
|
|
|
|
3,249
|
|
Other
|
|
|
82
|
|
|
|
135
|
|
|
|
1
|
|
Total interest income
|
|
|
25,654
|
|
|
|
26,351
|
|
|
|
31,239
|
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term debt
|
|
|
6,193
|
|
|
|
5,509
|
|
|
|
3,989
|
|
Long-term debt
|
|
|
1,197
|
|
|
|
1,194
|
|
|
|
1,176
|
|
Total interest expense
|
|
|
7,390
|
|
|
|
6,703
|
|
|
|
5,165
|
|
Net interest income
|
|
|
18,264
|
|
|
|
19,648
|
|
|
|
26,074
|
|
Investment gain (loss), net
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized gain (loss) on sale of available-for-sale investments,
net
|
|
|
2,439
|
|
|
|
(593)
|
|
|
|
969
|
|
Other-than-temporary impairment charges
|
|
|
-
|
|
|
|
(1,638)
|
|
|
|
-
|
|
Gain on trading investments, net
|
|
|
2,468
|
|
|
|
27,665
|
|
|
|
36,889
|
|
Gain (loss) from derivative instruments, net
|
|
|
15,196
|
|
|
|
(34,381)
|
|
|
|
(97,627)
|
|
Other, net
|
|
|
619
|
|
|
|
-
|
|
|
|
12
|
|
Total investment gain (loss), net
|
|
|
20,722
|
|
|
|
(8,947)
|
|
|
|
(59,757)
|
|
General and administrative expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and benefits
|
|
|
3,430
|
|
|
|
2,756
|
|
|
|
2,071
|
|
Other general and administrative expenses
|
|
|
1,200
|
|
|
|
4,916
|
|
|
|
1,379
|
|
Total general and administrative expenses
|
|
|
4,630
|
|
|
|
7,672
|
|
|
|
3,450
|
|
Income (loss) before income taxes
|
|
|
34,356
|
|
|
|
3,029
|
|
|
|
(37,133)
|
|
Income tax provision (benefit)
|
|
|
15,543
|
|
|
|
(9,865)
|
|
|
|
15,497
|
|
Net income (loss)
|
|
$
|
18,813
|
|
|
$
|
12,894
|
|
|
$
|
(52,630)
|
|
Basic earnings (loss) per share
|
|
$
|
0.82
|
|
|
$
|
0.56
|
|
|
$
|
(2.29)
|
|
Diluted earnings (loss) per share
|
|
$
|
0.81
|
|
|
$
|
0.56
|
|
|
$
|
(2.29)
|
|
Weighted average shares outstanding (in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
23,038
|
|
|
|
23,003
|
|
|
|
23,021
|
|
Diluted
|
|
|
23,349
|
|
|
|
23,070
|
|
|
|
23,021
|
|
Other comprehensive income (loss), net of taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized losses on available-for-sale securities
|
|
$
|
(221)
|
|
|
$
|
(1,006)
|
|
|
$
|
(2,451)
|
|
Reclassification in investment gain (loss), net, related to
sales and other-than-temporary impairment charges on
available-for-sale securities
|
|
|
(2,324)
|
|
|
|
775
|
|
|
|
(1,122)
|
|
Comprehensive income (loss)
|
|
$
|
16,268
|
|
|
$
|
12,663
|
|
|
$
|
(56,203)
|
|
The following tables present information on the Company's investment and hedge portfolio as of September 30, 2016 (unaudited, dollars in thousands):
Agency MBS:
|
|
|
|
|
|
|
Fair Value
|
|
Specified agency MBS
|
|
$
|
3,664,728
|
|
Inverse interest-only agency MBS
|
|
|
4,531
|
|
Total agency MBS
|
|
|
3,669,259
|
|
Net long agency TBA position
|
|
|
1,169,899
|
|
Total
|
|
$
|
4,839,158
|
|
Specified Agency MBS:
|
|
|
|
Unpaid
Principal
Balance
|
|
|
Net
Unamortized
Purchase
Premiums
|
|
|
Amortized
Cost Basis
|
|
|
Net
Unrealized
Gain (Loss)
|
|
|
Fair Value
|
|
|
Market
Price
|
|
|
Coupon
|
|
|
Weighted
Average
Life
|
|
30-year fixed rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.5%
|
|
$
|
1,652,087
|
|
|
$
|
87,457
|
|
|
$
|
1,739,544
|
|
|
$
|
17,771
|
|
|
$
|
1,757,315
|
|
|
$
|
106.37
|
|
|
|
3.50
|
%
|
|
|
5.8
|
|
4.0%
|
|
|
1,756,655
|
|
|
|
103,601
|
|
|
|
1,860,256
|
|
|
|
47,133
|
|
|
|
1,907,389
|
|
|
|
108.58
|
|
|
|
4.00
|
%
|
|
|
4.8
|
|
5.5%
|
|
|
21
|
|
|
|
—
|
|
|
|
21
|
|
|
|
3
|
|
|
|
24
|
|
|
|
114.00
|
|
|
|
5.50
|
%
|
|
|
5.2
|
|
Total/weighted-average
|
|
$
|
3,408,763
|
|
|
$
|
191,058
|
|
|
$
|
3,599,821
|
|
|
$
|
64,907
|
|
|
$
|
3,664,728
|
|
|
|
107.51
|
|
|
|
3.76
|
%
|
|
|
5.3
|
|
Net long agency TBA position:
|
|
|
|
Notional
Amount:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Long (Short)
Position
|
|
|
Implied Cost
Basis
|
|
|
Implied Fair
Value
|
|
|
Net Carrying
Amount
|
|
30-year 3.0% coupon securities
|
|
$
|
1,125,000
|
|
|
$
|
1,163,633
|
|
|
$
|
1,169,899
|
|
|
$
|
6,266
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Private-label MBS (excluding interest-only securities):
|
|
|
Face value
|
|
$
|
26,821
|
|
|
Discount
|
|
$
|
(9,553)
|
|
|
Amortized cost
|
|
$
|
17,268
|
|
|
Net unrealized gain
|
|
$
|
3,939
|
|
|
Fair market value
|
|
$
|
21,207
|
|
|
Fair market value (as a % of face value)
|
|
|
79.1
|
%
|
|
Quarterly GAAP yield (annualized)
|
|
|
11.57
|
%
|
|
Weighted average coupon
|
|
|
4.54
|
%
|
|
Three-month voluntary prepayment rate (annualized)
|
|
|
1.8
|
%
|
|
60+ days delinquent
|
|
|
10.5
|
%
|
|
Three-month default rate (annualized)
|
|
|
10.2
|
%
|
|
Three-month loss severity rate (1)
|
|
|
18.9
|
%
|
|
Three-month credit loss rate (annualized) (2)
|
|
|
1.9
|
%
|
(1)
|
Represents a "loss-given-default" rate. Private-label MBS collateral pools
which experienced no defaults within the three-month historical period are excluded from the loss severity rate
calculation.
|
(2)
|
Calculated as the three-month default rate multiplied by the three-month
loss severity rate.
|
Interest Rate Swaps Currently Effective:
|
|
|
|
|
|
|
|
Weighted-average:
|
|
|
|
|
|
|
|
Notional Amount
|
|
|
Fixed Pay Rate
|
|
|
Remaining Life (Years)
|
|
|
Fair Value
|
|
Years to maturity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 3 years
|
|
$
|
1,250,000
|
|
|
|
1.06
|
%
|
|
|
1.9
|
|
|
$
|
(2,953)
|
|
3 to 10 years
|
|
|
1,500,000
|
|
|
|
1.89
|
%
|
|
|
9.4
|
|
|
|
(64,235)
|
|
Total / weighted-average
|
|
$
|
2,750,000
|
|
|
|
1.51
|
%
|
|
|
6.0
|
|
|
$
|
(67,188)
|
|
|
|
Forward-Starting Interest Rate Swaps:
|
|
|
|
|
|
|
|
Weighted-average:
|
|
|
|
|
|
|
|
Notional Amount
|
|
|
Fixed Pay Rate
|
|
|
Term After
Effective
Date (Years)
|
|
|
Fair Value
|
|
Effective in approximately 1 year
|
|
$
|
375,000
|
|
|
|
1.13
|
%
|
|
|
2.0
|
|
|
$
|
67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options on 10-year U.S. Treasury Note Futures:
|
|
|
|
Notional Amount
|
|
|
Implied Strike
Rate (1)
|
|
|
Net Fair Value
|
|
Purchased put options:
|
|
|
|
|
|
|
|
|
|
|
|
|
October 2016
maturity
|
|
$
|
500,000
|
|
|
|
1.72
|
%
|
|
$
|
781
|
|
November 2016 maturity
|
|
|
100,000
|
|
|
|
1.67
|
%
|
|
|
625
|
|
Total / weighted average for purchased put options
|
|
$
|
600,000
|
|
|
|
1.71
|
%
|
|
|
1,406
|
|
Sold call options:
|
|
|
|
|
|
|
|
|
|
|
|
|
October 2016 maturity
|
|
$
|
500,000
|
|
|
|
1.38
|
%
|
|
|
(469)
|
|
November 2016 maturity
|
|
|
100,000
|
|
|
|
1.44
|
%
|
|
|
(390)
|
|
Total / weighted average for sold call options
|
|
$
|
600,000
|
|
|
|
1.39
|
%
|
|
|
(859)
|
|
Purchased call options:
|
|
|
|
|
|
|
|
|
|
|
|
|
October 2016 maturity
|
|
$
|
300,000
|
|
|
|
1.07
|
%
|
|
|
94
|
|
|
|
|
|
|
|
|
|
|
|
$
|
641
|
|
(1)
|
The implied strike rate is estimated based upon the weighted average strike
price per option contract and the price of an equivalent U.S. Treasury note futures contract.
|
Non-GAAP Core Operating Income
In addition to the Company's results of operations determined in accordance with generally accepted accounting principles as
consistently applied in the United States ("GAAP"), the Company also reports "non-GAAP core
operating income". The Company defines core operating income as "economic net interest income" less "core general and
administrative expenses."
Economic Net Interest Income
Economic net interest income is comprised of the following:
- net interest income determined in accordance with GAAP;
- TBA agency MBS dollar roll income, which is calculated as the price discount of a forward-settling purchase of a TBA agency
MBS relative to the "spot" sale of the same security, earned ratably over the period beginning on the settlement date of the
sale and ending on the settlement date of the forward-settling purchase; and
- net interest income or expense incurred from interest rate swap agreements.
In the Company's consolidated statements of comprehensive income prepared in accordance with GAAP, TBA agency MBS dollar roll
income and the net interest income or expense incurred from interest rate swap agreements are reported as a component of the
overall periodic change in the fair value of derivative instruments within the line item "gain (loss) from derivative
instruments, net" of the "investment gain (loss), net" section.
Core General and Administrative Expenses
Core general and administrative expenses are non-interest expenses reported within the line item "total other expenses" of the
consolidated statements of comprehensive income less stock-based compensation expense. For the three months ended June 30, 2016, core general and administrative expenses also exclude non-recurring expenses related to the 2016
proxy contest that are in excess of those normally incurred for an annual meeting of shareholders.
Non-GAAP Core Operating Income for the Three Months Ended September 30, 2016 and June 30, 2016
The following table presents the Company's computation of core operating income for the third and second quarters of 2016,
respectively (unaudited, amounts in thousands, except per share amounts):
|
|
Third Quarter 2016
|
|
|
Second Quarter 2016
|
|
GAAP net interest income
|
|
$
|
18,264
|
|
|
$
|
19,648
|
|
TBA dollar roll income
|
|
|
5,321
|
|
|
|
3,719
|
|
Interest rate swap net interest expense
|
|
|
(5,126)
|
|
|
|
(4,376)
|
|
Economic net interest income
|
|
|
18,459
|
|
|
|
18,991
|
|
Core and general administrative expenses
|
|
|
(3,612)
|
|
|
|
(3,444)
|
|
Non-GAAP core operating income
|
|
$
|
14,847
|
|
|
$
|
15,547
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP core operating income per diluted share
|
|
$
|
0.64
|
|
|
$
|
0.67
|
|
Weighted average diluted shares outstanding
|
|
|
23,349
|
|
|
|
23,070
|
|
The following table provides a reconciliation of GAAP pre-tax net income to non-GAAP core operating income for the third and
second quarters of 2016, respectively (unaudited, amounts in thousands):
|
|
Third Quarter 2016
|
|
|
Second Quarter 2016
|
|
GAAP income before income taxes
|
|
$
|
34,356
|
|
|
$
|
3,029
|
|
Less:
|
|
|
|
|
|
|
|
|
Total investment (gain) loss, net
|
|
|
(20,722)
|
|
|
|
8,947
|
|
Stock-based compensation expense
|
|
|
1,018
|
|
|
|
647
|
|
Non-recurring proxy contest related expenses
|
|
|
-
|
|
|
|
3,581
|
|
Add back:
|
|
|
|
|
|
|
|
|
TBA dollar roll income
|
|
|
5,321
|
|
|
|
3,719
|
|
Interest rate swap net interest expense
|
|
|
(5,126)
|
|
|
|
(4,376)
|
|
Non-GAAP core operating income
|
|
$
|
14,847
|
|
|
$
|
15,547
|
|
Non-GAAP core operating income is used by management to evaluate the financial performance of the Company's long-term
investment strategy and core business activities over periods of time as well as assist with the determination of the appropriate
level of periodic dividends to stockholders. The Company believes that non-GAAP core operating income assists investors in
understanding and evaluating the financial performance of the Company's long-term investment strategy and core business
activities over periods of time as well as its earnings capacity. A limitation of utilizing this non-GAAP financial measure
is that the effect of accounting for "non-core" events or transactions in accordance with GAAP does, in fact, reflect the
financial results of our business and these effects should not be ignored when evaluating and analyzing our financial
results. For example, the economic cost or benefit of hedging instruments other than interest rate swap agreements, such as
U.S. Treasury note futures or options on U.S. Treasury note futures, do not affect the computation of non-GAAP core operating
income. In addition, the Company's calculation of non-GAAP core operating income may not be comparable to other similarly
titled measures of other companies. Therefore, the Company believes that net income and comprehensive income determined in
accordance with GAAP should be considered in conjunction with non-GAAP core operating income.
Non-GAAP Core Operating Income for Fiscal Year 2015
Beginning in the first quarter of 2016, the Company retrospectively applied its revised definition of core operating income to
the quarterly and annual periods of fiscal year 2015. The Company notes, however, that the non-GAAP core operating income
measures computed for prior year periods are not directly comparable to the results computed for the three month periods ended
September 30, 2016 and June 30, 2016, as the Company solely utilized
hedging instruments other than interest rate swap agreements prior to November 2015. The economic costs or benefits of
hedging instruments other than interest rate swap agreements do not affect the computation of non-GAAP core operating
income. The results of the Company's retrospective application of its revised definition of core operating income to fiscal
year 2015 are presented in the following table (unaudited, amounts in thousands, except per share amounts):
|
|
Fiscal Year 2015
|
|
|
|
Total Year
|
|
|
Fourth Quarter
|
|
|
Third Quarter
|
|
|
Second Quarter
|
|
|
First Quarter
|
|
GAAP net interest income
|
|
$
|
102,374
|
|
|
$
|
25,807
|
|
|
$
|
26,074
|
|
|
$
|
23,711
|
|
|
$
|
26,782
|
|
TBA dollar roll income
|
|
|
6,743
|
|
|
|
2,353
|
|
|
|
1,896
|
|
|
|
2,235
|
|
|
|
259
|
|
Interest rate swap net interest expense
|
|
|
(1,282)
|
|
|
|
(1,282)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Economic net interest income
|
|
|
107,835
|
|
|
|
26,878
|
|
|
|
27,970
|
|
|
|
25,946
|
|
|
|
27,041
|
|
Core general and administrative expenses
|
|
|
(13,642)
|
|
|
|
(3,121)
|
|
|
|
(3,639)
|
|
|
|
(3,575)
|
|
|
|
(3,307)
|
|
Non-GAAP core operating income
|
|
$
|
94,193
|
|
|
$
|
23,757
|
|
|
$
|
24,331
|
|
|
$
|
22,371
|
|
|
$
|
23,734
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP core operating income per diluted share
|
|
$
|
4.08
|
|
|
$
|
1.03
|
|
|
$
|
1.05
|
|
|
$
|
0.97
|
|
|
$
|
1.03
|
|
Weighted average diluted shares outstanding
|
|
|
23,088
|
|
|
|
23,066
|
|
|
|
23,065
|
|
|
|
23,098
|
|
|
|
23,096
|
|
The following table provides a reconciliation of GAAP pre-tax net income to non-GAAP core operating income for fiscal year
2015 (amounts in thousands):
|
|
Fiscal Year 2015
|
|
|
|
Total Year
|
|
|
Fourth Quarter
|
|
|
Third Quarter
|
|
|
Second Quarter
|
|
|
First Quarter
|
|
GAAP income (loss) before income taxes
|
|
$
|
(30,842)
|
|
|
$
|
23,486
|
|
|
$
|
(37,133)
|
|
|
$
|
12,248
|
|
|
$
|
(29,443)
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investment (gain) loss, net
|
|
|
118,429
|
|
|
|
(1,653)
|
|
|
|
59,757
|
|
|
|
7,518
|
|
|
|
52,807
|
|
Stock-based compensation expense
|
|
|
1,145
|
|
|
|
853
|
|
|
|
(189)
|
|
|
|
370
|
|
|
|
111
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TBA dollar roll income
|
|
|
6,743
|
|
|
|
2,353
|
|
|
|
1,896
|
|
|
|
2,235
|
|
|
|
259
|
|
Interest rate swap net interest expense
|
|
|
(1,282)
|
|
|
|
(1,282)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Non-GAAP core operating income
|
|
$
|
94,193
|
|
|
$
|
23,757
|
|
|
$
|
24,331
|
|
|
$
|
22,371
|
|
|
$
|
23,734
|
|
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/arlington-asset-investment-corp-reports-third-quarter-2016-financial-results-300351098.html
SOURCE Arlington Asset Investment Corp.