MFA Financial, Inc. (NYSE:MFA) today provided its
financial results for the first quarter ended March 31, 2023.
First Quarter 2023 financial results
update:
- MFA generated GAAP net income for the first quarter of $64.6
million, or $0.63 per basic common share ($0.62 per diluted common
share). Distributable Earnings, a non-GAAP financial measure, was
$30.8 million, or $0.30 per common share.
- GAAP book value at March 31, 2023 was $15.15 per common share,
a 1.9% increase from December 31, 2022. Economic book value, a
non-GAAP financial measure, rose 3.0% during the quarter to $16.02
per common share.
- MFA generated a total economic return (based on the change in
Economic book value, plus common dividends) of 5.3% for the first
quarter.
- MFA closed the quarter with unrestricted cash of $362
million.
Commenting on the first quarter, Craig Knutson, MFA’s CEO and
President said: “Despite another tumultuous quarter for financial
markets, MFA produced strong results to begin 2023. Our emphasis on
disciplined risk management once again paid off, enabling us to
maintain a stable cost of funds despite a 100 basis point increase
in the Fed Funds Rate since mid-December, while also protecting and
growing book value in a continued environment of interest rate and
credit spread volatility. We took advantage of favorable market
conditions early in the quarter to price three securitizations,
furthering our shift toward more durable, non-mark-to-market forms
of financing. We weathered the banking crisis in March without any
impact on our borrowing capacity, and continued to prioritize
liquidity, ending the quarter with a substantial cash position.
Finally, we added to our Agency RMBS position when spreads widened
late in the quarter.”
Mr. Knutson added: “Our Lima One subsidiary originated $379
million of new business-purpose loans during the quarter.
Importantly, we did this without lowering coupons or loosening
underwriting standards. The average coupon in Lima’s origination
pipeline continues to exceed 10%. We believe that these
organically-produced assets have strong credit characteristics and
provide attractive yields that we could not obtain through third
party purchases.”
Q1 2023 Portfolio Activity
- Loan acquisitions were $455.9 million, including $364.3 million
of funded originations of business purpose loans (including draws
on Transitional loans) and $91.7 million of Non-QM loan
acquisitions, bringing MFA’s residential whole loan balance to $7.8
billion.
- Lima One continued to perform well, funding $245.1 million of
new business purpose loans with a maximum loan amount of
approximately $379 million. Further, $119.1 million of draws were
funded on previously originated Transitional loans. Lima One
generated approximately $9.0 million of origination, servicing, and
other fee income.
- MFA completed three loan securitizations during the quarter,
collateralized by $668.2 million of unpaid principal balance (UPB)
of loans. This included $313.7 million of Non-QM loans, $203.9
million of Single-family rental loans, and $150.6 million of
Transitional loans.
- Loan delinquencies remained low, with 60+ day delinquencies
(measured as a percentage of UPB) for Purchased Performing Loans
unchanged from the prior quarter at 3.1%. Combined Purchased Credit
Deteriorated and Purchased Non-Performing 60+ day delinquencies
declined to 30.6%.
- MFA added $173.8 million of Agency MBS during the quarter,
bringing its total Securities portfolio to $504.6 million.
- MFA continued to reduce its REO portfolio, selling 93
properties in the first quarter for aggregate proceeds of $33.8
million and generating $5.0 million of gains.
- MFA maintained its position in interest rate swaps at a
notional amount of approximately $3.0 billion. At March 31, 2023,
these swaps had a weighted average fixed pay interest rate of 1.58%
and a weighted average variable receive interest rate of
4.87%.
- MFA estimates the net effective duration of its investment
portfolio at March 31, 2023 was 1.04.
- MFA’s Debt/Net Equity Ratio was 3.5x and recourse leverage was
1.6x at March 31, 2023.
Webcast
MFA Financial, Inc. plans to host a live audio webcast of its
investor conference call on Thursday, May 4, 2023, at 10:00 a.m.
(Eastern Time) to discuss its first quarter 2023 financial results.
The live audio webcast will be accessible to the general public
over the internet at http://www.mfafinancial.com through the
“Webcasts & Presentations” link on MFA’s home page. Earnings
presentation materials will be posted on the MFA website prior to
the conference call and an audio replay will be available on the
website following the call.
About MFA Financial,
Inc.
MFA Financial, Inc. (NYSE: MFA) is a leading specialty finance
company that invests in and finances residential mortgage assets.
MFA invests, on a leveraged basis, in residential whole loans,
residential mortgage-backed securities and other real estate
assets. Through its subsidiaries, MFA also originates and services
business purpose loans for real estate investors. MFA is an
internally-managed, publicly-traded real estate investment
trust.
The following table presents MFA’s asset allocation as of March
31, 2023, and the first quarter 2023 yield on average
interest-earning assets, average cost of funds and net interest
rate spread for the various asset types.
Table 1 - Asset Allocation
At March 31, 2023
Purchased Performing Loans
(1)
Purchased Credit Deteriorated
Loans (2)
Purchased Non-Performing
Loans
Securities, at fair
value
Real Estate Owned
Other, net (3)
Total
(Dollars in Millions)
Fair Value/Carrying Value
$
6,579
$
440
$
775
$
505
$
121
$
700
$
9,120
Financing Agreements with
Non-mark-to-market Collateral Provisions
(812
)
(35
)
(91
)
—
(8
)
—
(946
)
Financing Agreements with Mark-to-market
Collateral Provisions
(1,480
)
(85
)
(111
)
(405
)
(16
)
—
(2,097
)
Securitized Debt
(3,250
)
(245
)
(320
)
—
(15
)
—
(3,830
)
Convertible Senior Notes
—
—
—
—
—
(228
)
(228
)
Net Equity Allocated
$
1,037
$
75
$
253
$
100
$
82
$
472
$
2,019
Debt/Net Equity Ratio (4)
5.3 x
4.9 x
2.1 x
4.1 x
0.5 x
3.5 x
For the Quarter Ended March 31,
2023
Yield on Average Interest Earning Assets
(5)
5.38
%
6.13
%
8.46
%
8.76
%
N/A
5.69
%
Less Average Cost of Funds (6)
(3.95
)
(2.23
)
(3.53
)
(4.52
)
(5.42
)
(3.95
)
Net Interest Rate Spread
1.43
%
3.90
%
4.93
%
4.24
%
(5.42
)%
1.74
%
(1)
Includes $3.5 billion of Non-QM loans, $1.5 billion of
Transitional loans, $1.5 billion of Single-family rental loans,
$79.4 million of Seasoned performing loans, and $60.9 million of
Agency eligible investor loans. At March 31, 2023, the total fair
value of these loans is estimated to be $6.5 billion.
(2)
At March 31, 2023, the total fair value of these loans is
estimated to be $465.3 million.
(3)
Includes $362.5 million of cash and cash equivalents, $165.1
million of restricted cash, and $28.3 million of capital
contributions made to loan origination partners, as well as other
assets and other liabilities.
(4)
Total Debt/Net Equity ratio represents the sum of borrowings
under our financing agreements as a multiple of net equity
allocated.
(5)
Yields reported on our interest earning assets are
calculated based on the interest income recorded and the average
amortized cost for the quarter of the respective asset. At March
31, 2023, the amortized cost of our Securities, at fair value, was
$482.9 million. In addition, the yield for residential whole loans
was 5.66%, net of two basis points of servicing fee expense
incurred during the quarter. For GAAP reporting purposes, such
expenses are included in Loan servicing and other related operating
expenses in our statement of operations.
(6)
Average cost of funds includes interest on financing
agreements, Convertible Senior Notes and securitized debt. Cost of
funding also includes the impact of the net carry (the difference
between swap interest income received and swap interest expense
paid) on our interest rate swap agreements (or Swaps). While we
have not elected hedge accounting treatment for Swaps and
accordingly net carry is not presented in interest expense in our
consolidated statement of operations, we believe it is appropriate
to allocate net carry to the cost of funding to reflect the
economic impact of our Swaps on the funding costs shown in the
table above. For the quarter ended March 31, 2023, this decreased
the overall funding cost by 122 basis points for our overall
portfolio, 127 basis points for our Residential whole loans, 129
basis points for our Purchased Performing Loans, 171 basis points
for our Purchased Credit Deteriorated Loans, 77 basis points for
our Purchased Non-Performing Loans and 104 basis points for our
Securities, at fair value.
The following table presents the activity for our residential
mortgage asset portfolio for the three months ended March 31,
2023:
Table 2 - Investment Portfolio Activity Q1 2023
(In Millions)
December 31, 2022
Runoff (1)
Acquisitions (2)
Other (3)
March 31, 2023
Change
Residential whole loans and REO
$
7,649
$
(318
)
$
456
$
128
$
7,915
$
266
Securities, at fair value
333
(5
)
174
3
505
172
Totals
$
7,982
$
(323
)
$
630
$
131
$
8,420
$
438
(1)
Primarily includes principal repayments and sales of REO.
(2)
Includes draws on previously originated Transitional loans.
(3)
Primarily includes changes in fair value and changes in the
allowance for credit losses.
The following tables present information on our investments in
residential whole loans.
Table 3 - Portfolio composition
Held at Carrying Value
Held at Fair Value
Total
(Dollars in Thousands)
March 31, 2023
December 31, 2022
March 31, 2023
December 31, 2022
March 31, 2023
December 31, 2022
Purchased Performing Loans:
Non-QM loans
$
958,099
$
987,282
$
2,501,132
$
2,372,548
$
3,459,231
$
3,359,830
Transitional loans (1)
53,272
75,188
1,471,633
1,342,032
1,524,905
1,417,220
Single-family rental loans
201,563
210,833
1,265,246
1,165,741
1,466,809
1,376,574
Seasoned performing loans
79,465
82,932
—
—
79,465
82,932
Agency eligible investor loans
—
—
60,854
51,094
60,854
51,094
Total Purchased Performing Loans
$
1,292,399
$
1,356,235
$
5,298,865
$
4,931,415
$
6,591,264
$
6,287,650
Purchased Credit Deteriorated Loans
$
460,680
$
470,294
$
—
$
—
$
460,680
$
470,294
Allowance for Credit Losses
$
(33,061
)
$
(35,314
)
$
—
$
—
$
(33,061
)
$
(35,314
)
Purchased Non-Performing Loans
$
—
$
—
$
775,367
$
796,109
$
775,367
$
796,109
Total Residential Whole Loans
$
1,720,018
$
1,791,215
$
6,074,232
$
5,727,524
$
7,794,250
$
7,518,739
Number of loans
6,930
7,126
17,122
16,717
24,052
23,843
(1)
As of March 31, 2023 includes $825.9 million of loans
collateralized by one-to-four family residential properties and
$699.0 million of loans collateralized by multi-family properties.
As of December 31, 2022 includes $784.9 million of loans
collateralized by one-to-four family residential properties and
$632.3 million of loans collateralized by multi-family properties.
Table 4 - Yields and average balances
For the Three-Month Period
Ended
(Dollars in Thousands)
March 31, 2023
December 31, 2022
March 31, 2022
Interest
Average Balance
Average Yield
Interest
Average Balance
Average Yield
Interest
Average Balance
Average Yield
Purchased Performing Loans:
Non-QM loans
$
44,089
$
3,803,154
4.64
%
$
41,621
$
3,767,900
4.42
%
$
32,952
$
3,658,912
3.60
%
Transitional loans
28,227
1,473,420
7.66
%
26,134
1,335,471
7.83
%
14,861
814,055
7.30
%
Single-family rental loans
21,313
1,518,741
5.61
%
20,237
1,483,529
5.46
%
13,325
1,024,731
5.20
%
Seasoned performing loans
1,090
81,388
5.36
%
1,283
84,876
6.05
%
1,010
100,031
4.04
%
Agency eligible investor loans
2,857
380,763
3.00
%
7,631
1,021,007
2.99
%
7,583
1,075,013
2.82
%
Total Purchased Performing Loans
97,576
7,257,466
5.38
%
96,906
7,692,783
5.04
%
69,731
6,672,742
4.18
%
Purchased Credit Deteriorated Loans
7,138
466,123
6.13
%
7,830
474,971
6.59
%
9,009
530,828
6.79
%
Purchased Non-Performing Loans
14,796
699,730
8.46
%
20,252
726,303
11.15
%
20,726
844,206
9.82
%
Total Residential Whole Loans
$
119,510
$
8,423,319
5.68
%
$
124,988
$
8,894,057
5.62
%
$
99,466
$
8,047,776
4.94
%
Table 5 - Net Interest Spread
For the Three-Month Period
Ended
March 31, 2023
December 31, 2022
March 31, 2022
Purchased Performing Loans
Net Yield (1)
5.38
%
5.04
%
4.18
%
Cost of Funding (2)
3.95
%
3.70
%
2.74
%
Net Interest Spread
1.43
%
1.34
%
1.44
%
Purchased Credit Deteriorated
Loans
Net Yield (1)
6.13
%
6.59
%
6.79
%
Cost of Funding (2)
2.23
%
2.13
%
2.88
%
Net Interest Spread
3.90
%
4.46
%
3.91
%
Purchased Non-Performing Loans
Net Yield (1)
8.46
%
11.15
%
9.82
%
Cost of Funding (2)
3.53
%
3.01
%
3.09
%
Net Interest Spread
4.93
%
8.14
%
6.73
%
Total Residential Whole Loans
Net Yield (1)
5.68
%
5.62
%
4.94
%
Cost of Funding (2)
3.82
%
3.56
%
2.79
%
Net Interest Spread
1.86
%
2.06
%
2.15
%
(1)
Reflects annualized interest income on Residential whole
loans divided by average amortized cost of Residential whole loans.
Excludes servicing costs.
(2)
Reflects annualized interest expense divided by average
balance of agreements with mark-to-market collateral provisions
(repurchase agreements), agreements with non-mark-to-market
collateral provisions, and securitized debt. Cost of funding shown
in the table above includes the impact of the net carry (the
difference between swap interest income received and swap interest
expense paid) on our Swaps. While we have not elected hedge
accounting treatment for Swaps, and, accordingly, net carry is not
presented in interest expense in our consolidated statement of
operations, we believe it is appropriate to allocate net carry to
the cost of funding to reflect the economic impact of our Swaps on
the funding costs shown in the table above. For the quarter ended
March 31, 2023, this decreased the overall funding cost by 127
basis points for our Residential whole loans, 129 basis points for
our Purchased Performing Loans, 171 basis points for our Purchased
Credit Deteriorated Loans, and 77 basis points for our Purchased
Non-Performing Loans. For the quarter ended December 31, 2022, this
decreased the overall funding cost by 89 basis points for our
Residential whole loans, 87 basis points for our Purchased
Performing Loans, 141 basis points for our Purchased Credit
Deteriorated Loans, and 76 basis points for our Purchased
Non-Performing Loans. For the quarter ended March 31, 2022, this
increased the overall funding cost by 35 basis points for our
Residential whole loans, 33 basis points for our Purchased
Performing Loans, 56 basis points for our Purchased Credit
Deteriorated Loans, and 39 basis points for our Purchased
Non-Performing Loans.
Table 6 - Credit related metrics/Residential Whole
Loans
March 31,
2023
Fair Value / Carrying
Value
Unpaid Principal Balance
(“UPB”)
Weighted Average Coupon
(2)
Weighted Average Term to
Maturity (Months)
Weighted Average LTV Ratio
(3)
Weighted Average Original FICO
(4)
Aging by UPB
60+ DQ %
60+
LTV (3)
Past Due Days
(Dollars In Thousands)
Current
30-59
60-89
90+
Purchased Performing Loans:
Non-QM loans
$
3,452,086
$
3,683,664
5.22
%
349
65
%
735
$
3,508,600
$
74,897
$
38,599
$
61,568
2.7
%
65.9
%
Transitional loans (1)
1,521,279
1,537,094
8.07
11
65
746
1,449,593
14,063
7,522
65,916
4.8
66.4
Single-family rental loans
1,465,469
1,542,253
5.87
322
69
737
1,492,800
10,113
5,527
33,813
2.6
72.0
Seasoned performing loans
79,420
87,079
3.69
149
30
724
81,207
1,386
617
3,869
5.2
48.4
Agency eligible investor loans
60,854
71,890
3.46
341
67
757
70,739
661
—
490
0.7
64.6
Total Purchased Performing Loans
$
6,579,108
$
6,921,980
5.96
%
265
3.1
%
Purchased Credit Deteriorated Loans
$
439,775
$
543,594
4.71
%
275
63
%
N/A
$
394,389
$
44,939
$
18,057
$
86,209
19.2
%
72.4
%
Purchased Non-Performing Loans
$
775,367
$
857,388
5.07
%
275
67
%
N/A
$
443,433
$
89,259
$
35,820
$
288,876
37.9
%
76.3
%
Residential whole loans, total or weighted
average
$
7,794,250
$
8,322,962
5.80
%
267
7.8
%
(1)
As of March 31, 2023 Transitional loans includes $699.0
million of loans collateralized by multi-family properties with a
weighted average term to maturity of 16 months and a weighted
average LTV ratio of 73%.
(2)
Weighted average is calculated based on the interest bearing
principal balance of each loan within the related category. For
loans acquired with servicing rights released by the seller,
interest rates included in the calculation do not reflect loan
servicing fees. For loans acquired with servicing rights retained
by the seller, interest rates included in the calculation are net
of servicing fees.
(3)
LTV represents the ratio of the total unpaid principal
balance of the loan to the estimated value of the collateral
securing the related loan as of the most recent date available,
which may be the origination date. For Transitional loans, the LTV
presented is the ratio of the maximum unpaid principal balance of
the loan, including unfunded commitments, to the estimated “after
repaired” value of the collateral securing the related loan, where
available. For certain Transitional loans, totaling $223.0 million
at March 31, 2023, an after repaired valuation was not obtained and
the loan was underwritten based on an “as is” valuation. The
weighted average LTV of these loans based on the current unpaid
principal balance and the valuation obtained during underwriting,
is 69% at March 31, 2023. Excluded from the calculation of weighted
average LTV are certain low value loans secured by vacant lots, for
which the LTV ratio is not meaningful. 60+ LTV has been calculated
on a consistent basis.
(4)
Excludes loans for which no Fair Isaac Corporation (“FICO”)
score is available.
Table 7 - Shock Table
The information presented in the following “Shock Table”
projects the potential impact of sudden parallel changes in
interest rates on the value of our portfolio, including the impact
of Swaps and securitized debt, based on the assets in our
investment portfolio at March 31, 2023. Changes in portfolio value
are measured as the percentage change when comparing the projected
portfolio value to the base interest rate scenario at March 31,
2023.
Change in Interest Rates
Percentage Change
in Portfolio Value
Percentage Change
in Equity
+100 Basis Point Increase
(1.34
)%
(6.03
)%
+ 50 Basis Point Increase
(0.60
)%
(2.70
)%
Actual at March 31, 2023
—
%
—
%
- 50 Basis Point Decrease
0.46
%
2.06
%
-100 Basis Point Decrease
0.78
%
3.49
%
MFA
FINANCIAL, INC.
CONSOLIDATED BALANCE
SHEETS
(In Thousands, Except Per Share
Amounts)
March 31, 2023
December 31,
2022
(unaudited)
Assets:
Residential whole loans, net ($6,074,232
and $5,727,524 held at fair value, respectively) (1)
$
7,794,250
$
7,518,739
Securities, at fair value
504,639
333,364
Cash and cash equivalents
362,452
334,183
Restricted cash
165,137
159,898
Other assets
485,129
766,221
Total Assets
$
9,311,607
$
9,112,405
Liabilities:
Financing agreements ($4,147,712 and
$3,898,744 held at fair value, respectively)
$
7,101,318
$
6,812,086
Other liabilities
191,683
311,470
Total Liabilities
$
7,293,001
$
7,123,556
Stockholders’ Equity:
Preferred stock, $0.01 par value; 7.5%
Series B cumulative redeemable; 8,050 shares authorized; 8,000
shares issued and outstanding ($200,000 aggregate liquidation
preference)
$
80
$
80
Preferred stock, $0.01 par value; 6.5%
Series C fixed-to-floating rate cumulative redeemable; 12,650
shares authorized; 11,000 shares issued and outstanding ($275,000
aggregate liquidation preference)
110
110
Common stock, $0.01 par value; 874,300 and
874,300 shares authorized; 101,912 and 101,802 shares issued
and outstanding, respectively
1,019
1,018
Additional paid-in capital, in excess of
par
3,687,285
3,684,291
Accumulated deficit
(1,690,113
)
(1,717,991
)
Accumulated other comprehensive income
20,225
21,341
Total Stockholders’ Equity
$
2,018,606
$
1,988,849
Total Liabilities and Stockholders’
Equity
$
9,311,607
$
9,112,405
(1)
Includes approximately $4.6 billion and $4.0 billion of
Residential whole loans transferred to consolidated variable
interest entities (“VIEs”) at March 31, 2023 and December 31, 2022,
respectively. Such assets can be used only to settle the
obligations of each respective VIE.
MFA FINANCIAL, INC.
CONSOLIDATED STATEMENTS OF
OPERATIONS
Three Months Ended
March 31,
(In Thousands, Except Per Share
Amounts)
2023
2022
(Unaudited)
(Unaudited)
Interest Income:
Residential whole loans
$
119,510
$
99,466
Securities, at fair value
7,308
5,275
Other interest-earning assets
2,351
1,506
Cash and cash equivalent investments
3,036
102
Interest Income
$
132,205
$
106,349
Interest Expense:
Asset-backed and other collateralized
financing arrangements
$
88,880
$
39,365
Other interest expense
3,956
3,931
Interest Expense
$
92,836
$
43,296
Net Interest Income
$
39,369
$
63,053
Reversal of Provision for Credit Losses
on Residential Whole Loans
$
13
$
3,511
Net Interest Income after Reversal of
Provision for Credit Losses
$
39,382
$
66,564
Other Income/(Loss), net:
Net gain/(loss) on residential whole loans
measured at fair value through earnings
129,174
(287,935
)
Impairment and other net gain/(loss) on
securities and other portfolio investments
2,931
(3,701
)
Net gain on real estate owned
3,942
8,732
Net (loss)/gain on derivatives used for
risk management purposes
(21,208
)
94,101
Net (loss)/gain on securitized debt
measured at fair value through earnings
(51,725
)
64,117
Lima One - origination, servicing and
other fee income
8,976
14,494
Other, net
3,172
2,676
Other Income/(Loss), net
$
75,262
$
(107,516
)
Operating and Other Expense:
Compensation and benefits
$
20,630
$
19,556
Other general and administrative
expense
10,391
8,697
Loan servicing, financing and other
related costs
9,539
10,401
Amortization of intangible assets
1,300
3,300
Operating and Other Expense
$
41,860
$
41,954
Net Income/(Loss)
$
72,784
$
(82,906
)
Less Preferred Stock Dividend
Requirement
$
8,219
$
8,219
Net Income/(Loss) Available to Common
Stock and Participating Securities
$
64,565
$
(91,125
)
Basic Earnings/(Loss) per Common
Share
$
0.63
$
(0.86
)
Diluted Earnings/(Loss) per Common
Share
$
0.62
$
(0.86
)
Segment Reporting
At March 31, 2023, the Company’s reportable segments include (i)
mortgage-related assets and (ii) Lima One. The Corporate column in
the table below primarily consists of corporate cash and related
interest income, investments in loan originators and related
economics, general and administrative expenses not directly
attributable to Lima One, interest expense on unsecured convertible
senior notes, securitization issuance costs, and preferred stock
dividends.
The following tables summarize segment financial information,
which in total reconciles to the same data for the Company as a
whole:
(Dollars in Thousands)
Mortgage-Related
Assets
Lima One
Corporate
Total
Three months ended March 31,
2023
Interest Income
$
84,819
$
44,521
$
2,865
$
132,205
Interest Expense
57,077
31,804
3,955
92,836
Net Interest Income/(Expense)
$
27,742
$
12,717
$
(1,090
)
$
39,369
Reversal of Provision/(Provision) for
Credit Losses on Residential Whole Loans
(300
)
313
—
13
Net Interest Income/(Expense) after
Reversal of Provision/(Provision) for Credit Losses
$
27,442
$
13,030
$
(1,090
)
$
39,382
Net gain on residential whole loans
measured at fair value through earnings
$
95,509
$
33,665
$
—
$
129,174
Impairment and other net gain on
securities and other portfolio investments
2,931
—
—
2,931
Net gain on real estate owned
3,925
17
—
3,942
Net loss on derivatives used for risk
management purposes
(16,322
)
(4,886
)
—
(21,208
)
Net loss on securitized debt measured at
fair value through earnings
(34,820
)
(16,905
)
—
(51,725
)
Lima One - origination, servicing and
other fee income
—
8,976
—
8,976
Other, net
2,207
371
594
3,172
Total Other Income, net
$
53,430
$
21,238
$
594
$
75,262
General and administrative expenses
(including compensation)
$
—
$
12,535
$
18,486
$
31,021
Loan servicing, financing, and other
related costs
4,719
218
4,602
9,539
Amortization of intangible assets
—
1,300
—
1,300
Net Income/(Loss)
$
76,153
$
20,215
$
(23,584
)
$
72,784
Less Preferred Stock Dividend
Requirement
$
—
$
—
$
8,219
$
8,219
Net Income/(Loss) Available to Common
Stock and Participating Securities
$
76,153
$
20,215
$
(31,803
)
$
64,565
(Dollars in Thousands)
Mortgage-Related
Assets
Lima One
Corporate
Total
Three Months Ended December 31,
2022
Interest Income
$
100,800
$
39,398
$
2,679
$
142,877
Interest Expense
56,046
27,231
3,949
87,226
Net Interest Income/(Expense)
$
44,754
$
12,167
$
(1,270
)
$
55,651
Reversal of Provision/(Provision) for
Credit Losses on Residential Whole Loans
$
1,631
$
(91
)
$
—
$
1,540
Net Interest Income/(Expense) after
Provision for Credit Losses
$
46,385
$
12,076
$
(1,270
)
$
57,191
Net (loss)/gain on residential whole loans
measured at fair value through earnings
$
(72,805
)
$
3,977
$
—
$
(68,828
)
Impairment and other net loss on
securities and other portfolio investments
(383
)
—
(8,526
)
(8,909
)
Net gain on real estate owned
5,602
—
—
5,602
Net gain on derivatives used for risk
management purposes
621
837
—
1,458
Net gain on securitized debt measured at
fair value through earnings
29,159
13,932
—
43,091
Lima One - origination, servicing and
other fee income
—
9,206
—
9,206
Other, net
86
472
1,387
1,945
Total Other (Loss)/Income, net
$
(37,720
)
$
28,424
$
(7,139
)
$
(16,435
)
General and administrative expenses
(including compensation)
$
—
$
13,026
$
11,819
$
24,845
Loan servicing, financing, and other
related costs
5,876
281
1,744
7,901
Amortization of intangible assets
—
1,300
—
1,300
Net Gain/(Loss)
$
2,789
$
25,893
$
(21,972
)
$
6,710
Less Preferred Stock Dividend
Requirement
$
—
$
—
$
8,219
$
8,219
Net Gain/(Loss) Available to Common Stock
and Participating Securities
$
2,789
$
25,893
$
(30,191
)
$
(1,509
)
(Dollars in Thousands)
Mortgage-Related
Assets
Lima One
Corporate
Total
March 31, 2023
Total Assets
$
6,061,481
$
2,873,951
$
376,175
$
9,311,607
December 31, 2022
Total Assets
$
6,065,557
$
2,618,695
$
428,153
$
9,112,405
Reconciliation of GAAP Net Income to non-GAAP Distributable
Earnings
“Distributable earnings” is a non-GAAP financial measure of our
operating performance, within the meaning of Regulation G and Item
10(e) of Regulation S-K, as promulgated by the Securities and
Exchange Commission. Distributable earnings is determined by
adjusting GAAP net income/(loss) by removing certain unrealized
gains and losses, primarily on residential mortgage investments,
associated debt, and hedges that are, in each case, accounted for
at fair value through earnings, certain realized gains and losses,
as well as certain non-cash expenses and securitization-related
transaction costs. Management believes that the adjustments made to
GAAP earnings result in the removal of (i) income or expenses that
are not reflective of the longer term performance of our investment
portfolio, (ii) certain non-cash expenses, and (iii) expense items
required to be recognized solely due to the election of the fair
value option on certain related residential mortgage assets and
associated liabilities. Distributable earnings is one of the
factors that our Board of Directors considers when evaluating
distributions to our shareholders. Accordingly, we believe that the
adjustments to compute Distributable earnings specified below
provide investors and analysts with additional information to
evaluate our financial results.
Distributable earnings should be used in conjunction with
results presented in accordance with GAAP. Distributable earnings
does not represent and should not be considered as a substitute for
net income or cash flows from operating activities, each as
determined in accordance with GAAP, and our calculation of this
measure may not be comparable to similarly titled measures reported
by other companies.
The following table provides a reconciliation of our GAAP net
income/(loss) used in the calculation of basic EPS to our non-GAAP
Distributable earnings for the quarterly periods below:
Quarter Ended
(In Thousands, Except Per Share
Amounts)
March 31, 2023
December 31, 2022
September 30, 2022
June 30, 2022
March 31, 2022
GAAP Net income/(loss) used in the
calculation of basic EPS
$
64,407
$
(1,647
)
$
(63,410
)
$
(108,760
)
$
(91,266
)
Adjustments:
Unrealized and realized gains and losses
on:
Residential whole loans held at fair
value
(129,174
)
68,828
291,818
218,181
287,935
Securities held at fair value
(2,931
)
383
(1,549
)
1,459
2,934
Interest rate swaps
40,747
12,725
(108,917
)
(31,767
)
(80,753
)
Securitized debt held at fair value
48,846
(44,988
)
(100,767
)
(84,348
)
(62,855
)
Investments in loan origination
partners
—
8,526
2,031
39,162
780
Expense items:
Amortization of intangible assets
1,300
1,300
1,300
3,300
3,300
Equity based compensation
3,020
2,480
2,673
3,540
2,645
Securitization-related transaction
costs
4,602
1,744
5,014
6,399
3,233
Total adjustments
(33,590
)
50,998
91,603
155,926
157,219
Distributable earnings
$
30,817
$
49,351
$
28,193
$
47,166
$
65,953
GAAP earnings/(loss) per basic common
share
$
0.63
$
(0.02
)
$
(0.62
)
$
(1.06
)
$
(0.86
)
Distributable earnings per basic common
share
$
0.30
$
0.48
$
0.28
$
0.46
$
0.62
Weighted average common shares for basic
earnings per share
101,900
101,800
101,795
102,515
106,568
The following table presents our non-GAAP Distributable earnings
by segment for the quarterly periods below:
(Dollars in Thousands)
Mortgage-Related
Assets
Lima One
Corporate
Total
Three months ended March 31,
2023
GAAP Net income/(loss) used in the
calculation of basic EPS
$
76,153
$
20,215
$
(31,961
)
$
64,407
Adjustments:
Unrealized and realized gains and losses
on:
Residential whole loans held at fair
value
(95,509
)
(33,665
)
—
(129,174
)
Securities held at fair value
(2,931
)
—
—
(2,931
)
Interest rate swaps
30,870
9,877
—
40,747
Securitized debt held at fair value
32,580
16,266
—
48,846
Investments in loan origination
partners
—
—
—
—
Expense items:
Amortization of intangible assets
—
1,300
—
1,300
Equity based compensation
—
127
2,893
3,020
Securitization-related transaction
costs
—
—
4,602
4,602
Total adjustments
$
(34,990
)
$
(6,095
)
$
7,495
$
(33,590
)
Distributable earnings
$
41,163
$
14,120
$
(24,466
)
$
30,817
(Dollars in Thousands)
Mortgage-Related
Assets
Lima One
Corporate
Total
Three months ended December 31,
2022
GAAP Net income/(loss) used in the
calculation of basic EPS
$
2,789
$
25,893
$
(30,329
)
$
(1,647
)
Adjustments:
Unrealized and realized gains and losses
on:
Residential whole loans held at fair
value
72,805
(3,977
)
—
68,828
Securities held at fair value
383
—
—
383
Interest rate swaps
10,202
2,523
—
12,725
Securitized debt held at fair value
(30,453
)
(14,535
)
—
(44,988
)
Investments in loan origination
partners
—
—
8,526
8,526
Expense items:
Amortization of intangible assets
—
1,300
—
1,300
Equity based compensation
—
53
2,427
2,480
Securitization-related transaction
costs
—
—
1,744
1,744
Total adjustments
$
52,937
$
(14,636
)
$
12,697
$
50,998
Distributable earnings
$
55,726
$
11,257
$
(17,632
)
$
49,351
Reconciliation of GAAP Book Value per Common Share to
non-GAAP Economic Book Value per Common Share
“Economic book value” is a non-GAAP financial measure of our
financial position. To calculate our Economic book value, our
portfolios of Residential whole loans and securitized debt held at
carrying value are adjusted to their fair value, rather than the
carrying value that is required to be reported under the GAAP
accounting model applied to these financial instruments. These
adjustments are also reflected in the table below in our end of
period stockholders’ equity. Management considers that Economic
book value provides investors with a useful supplemental measure to
evaluate our financial position as it reflects the impact of fair
value changes for all of our investment activities, irrespective of
the accounting model applied for GAAP reporting purposes. Economic
book value does not represent and should not be considered as a
substitute for Stockholders’ Equity, as determined in accordance
with GAAP, and our calculation of this measure may not be
comparable to similarly titled measures reported by other
companies.
The following table provides a reconciliation of our GAAP book
value per common share to our non-GAAP Economic book value per
common share as of the quarterly periods below:
Quarter Ended:
(In Millions, Except Per Share
Amounts)
March 31, 2023
December 31, 2022
September 30, 2022
June 30, 2022
March 31, 2022
GAAP Total Stockholders’ Equity
$
2,018.6
$
1,988.8
$
2,033.9
$
2,146.4
$
2,349.0
Preferred Stock, liquidation
preference
(475.0
)
(475.0
)
(475.0
)
(475.0
)
(475.0
)
GAAP Stockholders’ Equity for book value
per common share
1,543.6
1,513.8
1,558.9
1,671.4
1,874.0
Adjustments:
Fair value adjustment to Residential whole
loans, at carrying value
(33.9
)
(70.2
)
(58.2
)
9.5
54.0
Fair value adjustment to Securitized debt,
at carrying value
122.4
139.7
109.6
75.4
47.7
Stockholders’ Equity including fair value
adjustments to Residential whole loans and Securitized debt held at
carrying value (Economic book value)
$
1,632.1
$
1,583.3
$
1,610.3
$
1,756.3
$
1,975.7
GAAP book value per common share
$
15.15
$
14.87
$
15.31
$
16.42
$
17.84
Economic book value per common share
$
16.02
$
15.55
$
15.82
$
17.25
$
18.81
Number of shares of common stock
outstanding
101.9
101.8
101.8
101.8
105.0
Cautionary Note Regarding
Forward-Looking Statements
When used in this press release or other written or oral
communications, statements that are not historical in nature,
including those containing words such as “will,” “believe,”
“expect,” “anticipate,” “estimate,” “plan,” “continue,” “intend,”
“should,” “could,” “would,” “may,” the negative of these words or
similar expressions, are intended to identify “forward-looking
statements” within the meaning of Section 27A of the Securities Act
of 1933, as amended, and Section 21E of the Securities Exchange Act
of 1934, as amended, and, as such, may involve known and unknown
risks, uncertainties and assumptions. These forward-looking
statements include information about possible or assumed future
results with respect to MFA’s business, financial condition,
liquidity, results of operations, plans and objectives. Among the
important factors that could cause our actual results to differ
materially from those projected in any forward-looking statements
that we make are: general economic developments and trends and the
performance of the housing, real estate, mortgage finance, broader
financial markets; inflation, increases in interest rates and
changes in the market (i.e., fair) value of MFA’s residential whole
loans, MBS, securitized debt and other assets, as well as changes
in the value of MFA’s liabilities accounted for at fair value
through earnings; the effectiveness of hedging transactions;
changes in the prepayment rates on residential mortgage assets, an
increase of which could result in a reduction of the yield on
certain investments in its portfolio and could require MFA to
reinvest the proceeds received by it as a result of such
prepayments in investments with lower coupons, while a decrease in
which could result in an increase in the interest rate duration of
certain investments in MFA’s portfolio making their valuation more
sensitive to changes in interest rates and could result in lower
forecasted cash flows; credit risks underlying MFA’s assets,
including changes in the default rates and management’s assumptions
regarding default rates on the mortgage loans in MFA’s residential
whole loan portfolio; MFA’s ability to borrow to finance its assets
and the terms, including the cost, maturity and other terms, of any
such borrowings; implementation of or changes in government
regulations or programs affecting MFA’s business; MFA’s estimates
regarding taxable income, the actual amount of which is dependent
on a number of factors, including, but not limited to, changes in
the amount of interest income and financing costs, the method
elected by MFA to accrete the market discount on residential whole
loans and the extent of prepayments, realized losses and changes in
the composition of MFA’s residential whole loan portfolios that may
occur during the applicable tax period, including gain or loss on
any MBS disposals or whole loan modifications, foreclosures and
liquidations; the timing and amount of distributions to
stockholders, which are declared and paid at the discretion of
MFA’s Board of Directors and will depend on, among other things,
MFA’s taxable income, its financial results and overall financial
condition and liquidity, maintenance of its REIT qualification and
such other factors as MFA’s Board of Directors deems relevant;
MFA’s ability to maintain its qualification as a REIT for federal
income tax purposes; MFA’s ability to maintain its exemption from
registration under the Investment Company Act of 1940, as amended
(or the “Investment Company Act”), including statements regarding
the concept release issued by the Securities and Exchange
Commission (“SEC”) relating to interpretive issues under the
Investment Company Act with respect to the status under the
Investment Company Act of certain companies that are engaged in the
business of acquiring mortgages and mortgage-related interests;
MFA’s ability to continue growing its residential whole loan
portfolio, which is dependent on, among other things, the supply of
loans offered for sale in the market; targeted or expected returns
on our investments in recently-originated mortgage loans, the
performance of which is, similar to our other mortgage loan
investments, subject to, among other things, differences in
prepayment risk, credit risk and financing costs associated with
such investments; risks associated with the ongoing operation of
Lima One Holdings, LLC (including, without limitation,
unanticipated expenditures relating to or liabilities arising from
its operation) (including, among other things, a failure to realize
management’s assumptions regarding expected growth in business
purpose loan (BPL) origination volumes and credit risks underlying
BPLs, including changes in the default rates and management’s
assumptions regarding default rates on the BPLs originated by Lima
One); expected returns on MFA’s investments in nonperforming
residential whole loans (“NPLs”), which are affected by, among
other things, the length of time required to foreclose upon, sell,
liquidate or otherwise reach a resolution of the property
underlying the NPL, home price values, amounts advanced to carry
the asset (e.g., taxes, insurance, maintenance expenses, etc. on
the underlying property) and the amount ultimately realized upon
resolution of the asset; risks associated with our investments in
MSR-related assets, including servicing, regulatory and economic
risks; risks associated with our investments in loan originators;
risks associated with investing in real estate assets generally,
including changes in business conditions and the general economy;
and other risks, uncertainties and factors, including those
described in the annual, quarterly and current reports that we file
with the SEC. These forward-looking statements are based on
beliefs, assumptions and expectations of MFA’s future performance,
taking into account information currently available. Readers and
listeners are cautioned not to place undue reliance on these
forward-looking statements, which speak only as of the date on
which they are made. New risks and uncertainties arise over time
and it is not possible to predict those events or how they may
affect MFA. Except as required by law, MFA is not obligated to, and
does not intend to, update or revise any forward-looking
statements, whether as a result of new information, future events
or otherwise.
Category: Earnings
View source
version on businesswire.com: https://www.businesswire.com/news/home/20230502006264/en/
INVESTOR CONTACT:
InvestorRelations@mfafinancial.com 212-207-6488
www.mfafinancial.com MEDIA CONTACT: Abernathy
MacGregor Tom Johnson 212-371-5999
MFA Financial (NYSE:MFA)
과거 데이터 주식 차트
부터 12월(12) 2024 으로 1월(1) 2025
MFA Financial (NYSE:MFA)
과거 데이터 주식 차트
부터 1월(1) 2024 으로 1월(1) 2025