MFA Financial, Inc. (NYSE:MFA) today provided its
financial results for the fourth quarter and full year ended
December 31, 2023.
Fourth Quarter 2023 Financial
Results:
- MFA generated GAAP net income for the fourth quarter of $81.5
million, or $0.80 per basic and $0.76 per diluted common share.
Distributable earnings, a non-GAAP financial measure, were $49.7
million, or $0.49 per common share.
- GAAP book value at December 31, 2023 was $13.98 per common
share. Economic book value, a non-GAAP financial measure, was
$14.57 per common share.
- Total economic return was 7.8% for the fourth quarter.
- MFA closed the year with unrestricted cash of $318.0
million.
- MFA paid a regular cash dividend of $0.35 per common share on
January 31, 2024.
Full Year 2023 Highlights:
- MFA delivered a total stockholder return of 30.7% for
2023.
- GAAP net income was $47.3 million, or $0.46 per basic and
diluted common share, up from $(264.5 million), or $(2.57) per
common share, in 2022.
- Distributable earnings were $1.59 per common share in 2023,
down from $1.85 per common share in 2022.
- MFA paid quarterly dividends of $0.35 per common share
throughout 2023, totaling $1.40 per common share.
- Total economic return was 2.7% for 2023.
- Asset yield averaged 6.16% in 2023, up from 5.20% in 2022.
- Net interest spread averaged 2.05% in 2023, up from 1.74% in
2022.
- Loan acquisitions were $3.0 billion, including $2.1 billion of
funded originations of business purpose loans (including draws on
Transitional loans) and $0.9 billion of Non-QM loan
acquisitions.
- MFA added $456.7 million of Agency MBS throughout 2023.
- MFA completed eight securitizations in 2023 collateralized by
$2.2 billion unpaid principal balance (UPB) of loans, including
$1.4 billion UPB of Non-QM loans, $418.6 million UPB of SFR loans
and $376.1 million UPB of Transitional loans.
- Interest income totaled $605.6 million, up from $482.4 million
in 2022.
- Lima One generated $43.4 million of origination, servicing and
other fee income.
“In another historically volatile year, MFA stockholders earned
a total return of 30.7% in 2023,” said Craig Knutson, MFA’s CEO and
President. “In addition, MFA produced a total economic return of
2.7% while generating $1.59 per share of Distributable earnings.
These results are a testament to our focused approach to risk
management and to the success of our strategic initiatives.”
Commenting on the quarter, Mr. Knutson stated: “We are pleased
to report strong earnings to conclude 2023. Although interest rates
and credit spreads remained turbulent during the fourth quarter, we
continued to add high-yielding assets to our balance sheet while
keeping our funding costs relatively stable. Our total economic
return was 7.8% and we once again generated Distributable earnings
in excess of our dividend.”
Mr. Knutson continued: “We acquired or originated more than $850
million of residential mortgage loans during the quarter with an
average coupon of 10%. This includes nearly $600 million in new
business purpose loans originated by our wholly-owned subsidiary
Lima One, which exceeded $2 billion in originations in 2023 for the
second consecutive year. We also added to our Agency MBS position
when spreads were historically wide in October.”
“Our net interest spread and net interest margin both remained
healthy at 2.13% and 2.96%, respectively. While delinquencies in
our Purchased Performing Loan portfolios rose modestly, they remain
low and we believe are mitigated by proactive asset management. We
completed two securitizations during the fourth quarter totaling
over $450 million, bringing total issuance in 2023 to $1.8 billion,
and we issued an additional securitization earlier this month. We
also continued to benefit from our $3.3 billion interest rate swap
position, which generated a net positive carry of $31 million
during the quarter.”
“We repurchased $10 million of our convertible notes during the
fourth quarter and another $40 million so far in 2024, reducing the
outstanding balance to less than $170 million. Finally, last month
we issued $115 million of five-year 8.875% senior unsecured notes
due in February 2029.”
Q4 2023 Portfolio Activity
- Loan acquisitions were $860.4 million, including $572.9 million
of funded originations of business purpose loans (including draws
on Transitional loans) and $287.5 million of Non-QM loan
acquisitions, bringing MFA’s residential whole loan balance to $9.0
billion.
- Lima One funded $417.0 million of new business purpose loans
with a maximum loan amount of $594.0 million. Further, $155.9
million of draws were funded on previously originated Transitional
loans. Lima One generated $10.8 million of origination, servicing,
and other fee income.
- MFA added $22.3 million of Agency MBS during the quarter,
bringing its total Securities portfolio to $746.1 million.
- Asset dispositions included $78.5 million of Non-QM loans and
$18.2 million of MSR-related securities.
- MFA continued to reduce its REO portfolio, selling 71
properties in the fourth quarter for aggregate proceeds of $22.6
million and generating $2.2 million of gains.
- 60+ day delinquencies (measured as a percentage of UPB) for
Purchased Performing Loans increased to 3.8% from 3.1% in the third
quarter. Combined Purchased Credit Deteriorated and Purchased
Non-Performing 60+ day delinquencies declined to 24.5% from 25.9%
in the third quarter.
- MFA completed two loan securitizations during the quarter,
collateralized by $520.1 million UPB of loans, including $294.6
million of Non-QM loans and $225.5 million of Transitional loans,
bringing its securitized debt to approximately $4.8 billion.
- MFA maintained its position in interest rate swaps at a
notional amount of approximately $3.3 billion. At December 31,
2023, these swaps had a weighted average fixed pay interest rate of
1.85% and a weighted average variable receive interest rate of
5.38%.
- MFA estimates the net effective duration of its investment
portfolio at December 31, 2023 declined to 0.91 from 1.05 at
September 30, 2023.
- MFA’s Debt/Net Equity Ratio was 4.5x and recourse leverage was
1.7x at December 31, 2023.
Webcast
MFA Financial, Inc. plans to host a live audio webcast of its
investor conference call on Thursday, February 22, 2024, at 11:00
a.m. (Eastern Time) to discuss its fourth 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 residential mortgage loans, residential
mortgage-backed securities and other real estate assets. Through
its wholly-owned subsidiary, Lima One Capital, MFA also originates
and services business purpose loans for real estate investors. MFA
has distributed $4.7 billion in dividends to stockholders since its
initial public offering in 1998. MFA is an internally-managed,
publicly-traded real estate investment trust.
The following table presents MFA’s asset allocation as of
December 31, 2023, and the fourth 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 December 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
$
7,918
$
418
$
705
$
746
$
110
$
644
$
10,541
Receivable/(Payable) for Unsettled
Transactions
(104
)
—
—
—
—
—
(104
)
Financing Agreements with
Non-mark-to-market Collateral Provisions
(1,217
)
—
—
—
—
—
(1,217
)
Financing Agreements with Mark-to-market
Collateral Provisions
(1,348
)
(144
)
(220
)
(623
)
(25
)
—
(2,360
)
Securitized Debt
(4,234
)
(234
)
(272
)
—
(11
)
—
(4,751
)
Convertible Senior Notes
—
—
—
—
—
(209
)
(209
)
Net Equity Allocated
$
1,015
$
40
$
213
$
123
$
74
$
435
$
1,900
Debt/Net Equity Ratio (4)
6.7 x
9.5 x
2.3 x
5.1 x
0.5 x
4.5 x
For the Quarter
Ended December 31, 2023
Yield on Average Interest Earning Assets
(5)
6.22
%
6.49
%
9.65
%
7.20
%
N/A
6.46
%
Less Average Cost of Funds (6)
(4.43
)
(2.68
)
(3.63
)
(3.75
)
(6.03
)
(4.33
)
Net Interest Rate Spread
1.79
%
3.81
%
6.02
%
3.45
%
(6.03
)%
2.13
%
(1)
Includes $3.7 billion of Non-QM loans,
$2.4 billion of Transitional loans, $1.6 billion of Single-family
rental loans, $68.9 million of Seasoned performing loans, and $55.8
million of Agency eligible investor loans. At December 31, 2023,
the total fair value of these loans is estimated to be $7.9
billion.
(2)
At December 31, 2023, the total fair value
of these loans is estimated to be $438.7 million.
(3)
Includes $318.0 million of cash and cash
equivalents, $170.2 million of restricted cash, and $19.8 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
December 31, 2023, the amortized cost of our Securities, at fair
value, was $722.3 million. In addition, the yield for residential
whole loans was 6.46%, net of one basis point 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 December 31, 2023, this
decreased the overall funding cost by 140 basis points for our
overall portfolio, 140 basis points for our Residential whole
loans, 142 basis points for our Purchased Performing Loans, 143
basis points for our Purchased Credit Deteriorated Loans, 102 basis
points for our Purchased Non-Performing Loans and 206 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 December 31,
2023:
Table 2 - Investment Portfolio Activity
Q4 2023
(In Millions)
September 30, 2023
Runoff (1)
Acquisitions (2)
Other (3)
December 31, 2023
Change
Residential whole loans and REO
$
8,537
$
(400)
$
860
$
154
$
9,151
$
614
Securities, at fair value
724
(8)
22
8
746
22
Totals
$
9,261
$
(408)
$
882
$
162
$
9,897
$
636
(1)
Primarily includes principal repayments
and sales of REO.
(2)
Includes draws on previously originated
Transitional loans.
(3)
Primarily includes sales, 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)
December 31, 2023
December 31, 2022
December 31, 2023
December 31, 2022
December 31, 2023
December 31, 2022
Purchased Performing Loans:
Non-QM loans
$
843,884
$
987,282
$
2,961,693
$
2,372,548
$
3,805,577
$
3,359,830
Transitional loans (1)
35,467
75,188
2,326,029
1,342,032
2,361,496
1,417,220
Single-family rental loans
172,213
210,833
1,462,583
1,165,741
1,634,796
1,376,574
Seasoned performing loans
68,945
82,932
—
—
68,945
82,932
Agency eligible investor loans
—
—
55,779
51,094
55,779
51,094
Total Purchased Performing Loans
$
1,120,509
$
1,356,235
$
6,806,084
$
4,931,415
$
7,926,593
$
6,287,650
Purchased Credit Deteriorated Loans
$
429,726
$
470,294
$
—
$
—
$
429,726
$
470,294
Allowance for Credit Losses
$
(20,451
)
$
(35,314
)
$
—
$
—
$
(20,451
)
$
(35,314
)
Purchased Non-Performing Loans
$
—
$
—
$
705,424
$
796,109
$
705,424
$
796,109
Total Residential Whole Loans
$
1,529,784
$
1,791,215
$
7,511,508
$
5,727,524
$
9,041,292
$
7,518,739
Number of loans
6,326
7,126
19,075
16,717
25,401
23,843
(1)
As of December 31, 2023 includes $1.2
billion of loans collateralized by one-to-four family residential
properties, including $471.1 million of loans collateralized by new
construction projects at origination, and $1.2 billion 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)
December 31, 2023
September 30, 2023
December 31, 2022
Interest
Average Balance
Average Yield
Interest
Average Balance
Average Yield
Interest
Average Balance
Average Yield
Purchased Performing Loans:
Non-QM loans
$
51,997
$
4,111,425
5.06
%
$
51,724
$
4,053,924
5.10
%
$
41,621
$
3,767,900
4.42
%
Transitional loans
48,358
2,249,974
8.60
%
40,223
1,927,533
8.35
%
26,134
1,335,471
7.83
%
Single-family rental loans
25,598
1,702,940
6.01
%
24,087
1,639,626
5.88
%
20,237
1,483,529
5.46
%
Seasoned performing loans
1,191
71,207
6.69
%
1,095
74,345
5.89
%
1,283
84,876
6.05
%
Agency eligible investor loans
512
69,436
2.95
%
486
71,306
2.73
%
7,631
1,021,007
2.99
%
Total Purchased Performing Loans
127,656
8,204,982
6.22
%
117,615
7,766,734
6.06
%
96,906
7,692,783
5.04
%
Purchased Credit Deteriorated Loans
7,051
434,650
6.49
%
7,371
444,568
6.63
%
7,830
474,971
6.59
%
Purchased Non-Performing Loans
15,080
624,910
9.65
%
15,552
648,959
9.59
%
20,252
726,303
11.15
%
Total Residential Whole Loans
$
149,787
$
9,264,542
6.47
%
$
140,538
$
8,860,261
6.34
%
$
124,988
$
8,894,057
5.62
%
Table 5 - Net Interest Spread
For the Three-Month Period
Ended
December 31, 2023
September 30, 2023
December 31, 2022
Purchased Performing Loans
Net Yield (1)
6.22 %
6.06 %
5.04 %
Cost of Funding (2)
4.43 %
4.23 %
3.70 %
Net Interest Spread
1.79 %
1.83 %
1.34 %
Purchased Credit Deteriorated
Loans
Net Yield (1)
6.49 %
6.63 %
6.59 %
Cost of Funding (2)
2.68 %
2.43 %
2.13 %
Net Interest Spread
3.81 %
4.20 %
4.46 %
Purchased Non-Performing Loans
Net Yield (1)
9.65 %
9.59 %
11.15 %
Cost of Funding (2)
3.63 %
3.65 %
3.01 %
Net Interest Spread
6.02 %
5.94 %
8.14 %
Total Residential Whole Loans
Net Yield (1)
6.47 %
6.34 %
5.62 %
Cost of Funding (2)
4.29 %
4.10 %
3.56 %
Net Interest Spread
2.18 %
2.24 %
2.06 %
(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 December 31, 2023, this decreased the overall funding cost by
140 basis points for our Residential whole loans, 142 basis points
for our Purchased Performing Loans, 143 basis points for our
Purchased Credit Deteriorated Loans, and 102 basis points for our
Purchased Non-Performing Loans. For the quarter ended September 30,
2023, this decreased the overall funding cost by 143 basis points
for our Residential whole loans, 146 basis points for our Purchased
Performing Loans, 161 basis points for our Purchased Credit
Deteriorated Loans, and 89 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.
Table 6 - Credit related metrics/Residential Whole
Loans
December 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 (5)
$
3,700,052
$
3,934,798
5.78
%
344
65
%
735
$
3,732,327
$
98,017
$
29,587
$
74,867
2.7
%
63.9
%
Transitional loans (1)
2,358,909
2,368,121
9.22
10
64
747
2,187,161
61,024
26,618
93,318
5.1
65.1
Single-family rental loans
1,630,442
1,729,923
6.30
320
70
738
1,636,810
12,543
12,314
68,256
4.7
109.1
Seasoned performing loans
68,924
75,715
4.58
143
28
725
72,126
1,045
235
2,309
3.4
33.6
Agency eligible investor loans
55,779
66,830
3.44
332
66
758
65,094
1,508
—
228
0.3
73.4
Total Purchased Performing Loans
$
7,814,106
$
8,175,387
6.86
%
240
3.8
%
Purchased Credit Deteriorated Loans
$
418,109
$
506,828
4.83
%
267
59
%
N/A
$
379,970
$
44,731
$
12,814
$
69,313
16.2
%
64.3
%
Purchased Non-Performing Loans
$
705,424
$
772,737
5.21
%
270
62
%
N/A
$
444,491
$
96,464
$
31,560
$
200,222
30.0
%
70.7
%
Residential whole loans, total or weighted
average
$
8,937,639
$
9,454,952
6.04
%
234
6.6
%
(1)
As of December 31, 2023 Transitional loans
includes $1.2 billion of loans collateralized by multi-family
properties with a weighted average term to maturity of 14 months
and a weighted average LTV ratio of 63%. As of December 31, 2022,
Transitional loans includes $632.3 million of loans collateralized
by multi-family properties with a weighted average term to maturity
of 18 months and a weighted average LTV ratio of 64%.
(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 $551.3 million at December 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 68% at December 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.
(5)
Excluded from the table above are
approximately $103.7 million of Residential whole loans, at fair
value for which the closing of the purchase transaction had not
occurred as of December 31, 2023.
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 December 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
December 31, 2023.
Change in Interest Rates
Percentage Change
in Portfolio Value
Percentage Change
in Total Stockholders’
Equity
+100 Basis Point Increase
(1.17) %
(6.53) %
+ 50 Basis Point Increase
(0.52) %
(2.92) %
Actual at December 31, 2023
— %
— %
- 50 Basis Point Decrease
0.40 %
2.23 %
-100 Basis Point Decrease
0.68 %
3.76 %
MFA FINANCIAL, INC.
CONSOLIDATED BALANCE
SHEETS
(In Thousands, Except Per Share
Amounts)
December 31,
2023
December 31,
2022
(unaudited)
Assets:
Residential whole loans, net ($7,511,508
and $5,727,524 held at fair value, respectively) (1)
$
9,041,292
$
7,518,739
Securities, at fair value
746,090
333,364
Cash and cash equivalents
318,000
334,183
Restricted cash
170,211
159,898
Other assets
497,097
766,221
Total Assets
$
10,772,690
$
9,112,405
Liabilities:
Financing agreements ($4,633,660 and
$3,898,744 held at fair value, respectively)
$
8,536,745
$
6,812,086
Other liabilities
336,030
311,470
Total Liabilities
$
8,872,775
$
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; 101,916 and 101,802 shares issued
and outstanding, respectively
1,019
1,018
Additional paid-in capital, in excess of
par
3,698,767
3,684,291
Accumulated deficit
(1,817,759
)
(1,717,991
)
Accumulated other comprehensive income
17,698
21,341
Total Stockholders’ Equity
$
1,899,915
$
1,988,849
Total Liabilities and Stockholders’
Equity
$
10,772,690
$
9,112,405
(1)
Includes approximately $5.7 billion and
$4.0 billion of Residential whole loans transferred to consolidated
variable interest entities (“VIEs”) at December 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
December 31,
Twelve Months Ended
December 31,
(In Thousands, Except Per Share
Amounts)
2023
2022
2023
2022
(Unaudited)
(Unaudited)
(Unaudited)
Interest Income:
Residential whole loans
$
149,787
$
124,988
$
537,883
$
441,223
Securities, at fair value
13,175
12,740
42,376
28,921
Other interest-earning assets
1,467
2,366
9,027
7,437
Cash and cash equivalent investments
5,448
2,783
16,311
4,838
Interest Income
$
169,877
$
142,877
$
605,597
$
482,419
Interest Expense:
Asset-backed and other collateralized
financing arrangements
$
119,665
$
83,277
$
413,517
$
243,083
Other interest expense
3,748
3,949
15,601
15,760
Interest Expense
$
123,413
$
87,226
$
429,118
$
258,843
Net Interest Income
$
46,464
$
55,651
$
176,479
$
223,576
Reversal of Provision for Credit Losses
on Residential Whole Loans
$
7,876
$
1,540
$
8,853
$
2,646
Provision for Credit Losses on Other
Assets
—
—
—
(28,579
)
Net Interest Income after Provision for
Credit Losses
$
54,340
$
57,191
$
185,332
$
197,643
Other Income/(Loss), net:
Net gain/(loss) on residential whole loans
measured at fair value through earnings
$
224,273
$
(68,828
)
$
89,850
$
(866,762
)
Impairment and other net gain/(loss) on
securities and other portfolio investments
22,024
(8,909
)
6,225
(25,067
)
Net gain on real estate owned
888
5,602
9,392
25,379
Net gain/(loss) on derivatives used for
risk management purposes
(70,342
)
1,458
3,761
255,179
Net gain/(loss) on securitized debt
measured at fair value through earnings
(111,689
)
43,091
(99,589
)
290,639
Lima One - origination, servicing and
other fee income
10,822
9,206
43,384
46,745
Net realized loss on residential whole
loans held at carrying value
(1,240
)
—
(1,240
)
—
Other, net
1,407
1,866
11,331
8,623
Other Income/(Loss), net
$
76,143
$
(16,514
)
$
63,114
$
(265,264
)
Operating and Other Expense:
Compensation and benefits
$
19,347
$
17,049
$
85,799
$
76,728
Other general and administrative
expense
12,580
7,717
44,147
35,138
Loan servicing, financing and other
related costs
8,010
7,901
34,136
42,894
Amortization of intangible assets
800
1,300
4,200
9,200
Operating and Other Expense
$
40,737
$
33,967
$
168,282
$
163,960
Net Income/(Loss)
$
89,746
$
6,710
$
80,164
$
(231,581
)
Less Preferred Stock Dividend
Requirement
$
8,219
$
8,219
$
32,875
$
32,875
Net Income/(Loss) Available to Common
Stock and Participating Securities
$
81,527
$
(1,509
)
$
47,289
$
(264,456
)
Basic Earnings/(Loss) per Common
Share
$
0.80
$
(0.02
)
$
0.46
$
(2.57
)
Diluted Earnings/(Loss) per Common
Share
$
0.76
$
(0.02
)
$
0.46
$
(2.57
)
Segment Reporting
At December 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 December 31,
2023
Interest Income
$
94,495
$
71,896
$
3,486
$
169,877
Interest Expense
68,655
51,009
3,749
123,413
Net Interest Income/(Expense)
$
25,840
$
20,887
$
(263
)
$
46,464
Reversal of Provision for Credit Losses on
Residential Whole Loans
7,876
—
—
7,876
Net Interest Income/(Expense) after
Provision for Credit Losses
$
33,716
$
20,887
$
(263
)
$
54,340
Net gain on residential whole loans
measured at fair value through earnings
$
170,936
$
53,337
$
—
$
224,273
Impairment and other net gain/(loss) on
securities and other portfolio investments
22,279
—
(255
)
22,024
Net gain on real estate owned
795
93
—
888
Net loss on derivatives used for risk
management purposes
(53,291
)
(17,051
)
—
(70,342
)
Net loss on securitized debt measured at
fair value through earnings
(76,381
)
(35,308
)
—
(111,689
)
Lima One - origination, servicing and
other fee income
—
10,822
—
10,822
Net realized loss on residential whole
loans held at carrying value
(1,240
)
—
—
(1,240
)
Other, net
1,424
153
(170
)
1,407
Total Other Income/(Loss), net
$
64,522
$
12,046
$
(425
)
$
76,143
Compensation and benefits
$
—
$
11,875
$
7,472
$
19,347
General and administrative expenses
214
5,680
6,686
12,580
Loan servicing, financing, and other
related costs
4,953
467
2,590
8,010
Amortization of intangible assets
—
800
—
800
Net Income/(Loss)
$
93,071
$
14,111
$
(17,436
)
$
89,746
Less Preferred Stock Dividend
Requirement
$
—
$
—
$
8,219
$
8,219
Net Income/(Loss) Available to Common
Stock and Participating Securities
$
93,071
$
14,111
$
(25,655
)
$
81,527
(Dollars in Thousands)
Mortgage-Related
Assets
Lima One
Corporate
Total
December 31, 2023
Total Assets
$
6,370,237
$
4,000,932
$
401,521
$
10,772,690
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. The transaction costs are primarily comprised of
costs only incurred at the time of execution of our securitizations
and include costs such as underwriting fees, legal fees, diligence
fees, bank fees and other similar transaction related expenses.
These costs are all incurred prior to or at the execution of our
securitizations and do not recur. Recurring expenses, such as
servicing fees, custodial fees, trustee fees and other similar
ongoing fees are not excluded from distributable earnings.
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)
December 31, 2023
September 30, 2023
June 30, 2023
March 31, 2023
December 31, 2022
GAAP Net income/(loss) used in the
calculation of basic EPS
$
81,527
$
(64,657
)
$
(34,146
)
$
64,565
$
(1,647
)
Adjustments:
Unrealized and realized gains and losses
on:
Residential whole loans held at fair
value
(224,272
)
132,894
130,703
(129,174
)
68,828
Securities held at fair value
(21,371
)
13,439
3,698
(2,931
)
383
Residential whole loans and securities at
carrying value
332
—
—
—
—
Interest rate swaps
97,400
(9,433
)
(37,018
)
40,747
12,725
Securitized debt held at fair value
108,693
(40,229
)
(30,908
)
48,846
(44,988
)
Investments in loan origination
partners
254
722
872
—
8,526
Expense items:
Amortization of intangible assets
800
800
1,300
1,300
1,300
Equity based compensation
3,635
4,447
3,932
3,020
2,480
Securitization-related transaction
costs
2,702
3,217
2,071
4,602
1,744
Total adjustments
(31,827
)
105,857
74,650
(33,590
)
50,998
Distributable earnings
$
49,700
$
41,200
$
40,504
$
30,975
$
49,351
GAAP earnings/(loss) per basic common
share
$
0.80
$
(0.64
)
$
(0.34
)
$
0.63
$
(0.02
)
Distributable earnings per basic common
share
$
0.49
$
0.40
$
0.40
$
0.30
$
0.48
Weighted average common shares for basic
earnings per share
102,266
102,255
102,186
102,155
101,800
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 December 31,
2023
GAAP Net income/(loss) used in the
calculation of basic EPS
$
93,071
$
14,111
$
(25,655
)
$
81,527
Adjustments:
Unrealized and realized gains and losses
on:
Residential whole loans held at fair
value
(170,935
)
(53,337
)
—
(224,272
)
Securities held at fair value
(21,371
)
—
—
(21,371
)
Residential whole loans and securities at
carrying value
332
—
—
332
Interest rate swaps
72,741
24,659
—
97,400
Securitized debt held at fair value
73,779
34,914
—
108,693
Investments in loan origination
partners
—
—
254
254
Expense items:
Amortization of intangible assets
—
800
—
800
Equity based compensation
—
132
3,503
3,635
Securitization-related transaction
costs
145
—
2,557
2,702
Total adjustments
$
(45,309
)
$
7,168
$
6,314
$
(31,827
)
Distributable earnings
$
47,762
$
21,279
$
(19,341
)
$
49,700
(Dollars in Thousands)
Mortgage-Related
Assets
Lima One
Corporate
Total
Three months ended September 30,
2023
GAAP Net income/(loss) used in the
calculation of basic EPS
$
(33,411
)
$
(993
)
$
(30,253
)
$
(64,657
)
Adjustments:
Unrealized and realized gains and losses
on:
Residential whole loans held at fair
value
99,500
33,394
—
132,894
Securities held at fair value
13,439
—
—
13,439
Interest rate swaps
(7,098
)
(2,335
)
—
(9,433
)
Securitized debt held at fair value
(28,572
)
(11,657
)
—
(40,229
)
Investments in loan origination
partners
—
—
722
722
Expense items:
Amortization of intangible assets
—
800
—
800
Equity based compensation
—
131
4,316
4,447
Securitization-related transaction
costs
—
—
3,217
3,217
Total adjustments
$
77,269
$
20,333
$
8,255
$
105,857
Distributable earnings
$
43,858
$
19,340
$
(21,998
)
$
41,200
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)
December 31, 2023
September 30, 2023
June 30, 2023
March 31, 2023
December 31, 2022
GAAP Total Stockholders’ Equity
$
1,899.9
$
1,848.5
$
1,944.8
$
2,018.6
$
1,988.8
Preferred Stock, liquidation
preference
(475.0
)
(475.0
)
(475.0
)
(475.0
)
(475.0
)
GAAP Stockholders’ Equity for book value
per common share
1,424.9
1,373.5
1,469.8
1,543.6
1,513.8
Adjustments:
Fair value adjustment to Residential whole
loans, at carrying value
(35.6
)
(85.3
)
(58.3
)
(33.9
)
(70.2
)
Fair value adjustment to Securitized debt,
at carrying value
95.6
122.5
129.8
122.4
139.7
Stockholders’ Equity including fair value
adjustments to Residential whole loans and Securitized debt held at
carrying value (Economic book value)
$
1,484.9
$
1,410.7
$
1,541.3
$
1,632.1
$
1,583.3
GAAP book value per common share
$
13.98
$
13.48
$
14.42
$
15.15
$
14.87
Economic book value per common share
$
14.57
$
13.84
$
15.12
$
16.02
$
15.55
Number of shares of common stock
outstanding
101.9
101.9
101.9
101.9
101.8
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/20240220265937/en/
INVESTORS: InvestorRelations@mfafinancial.com
212-207-6488 www.mfafinancial.com MEDIA:
H/Advisors Abernathy 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