Form: 8-K

Current report filing

November 7, 2023

 

Exhibit 99.1

 

MFA

FINANCIAL, INC.

 

One Vanderbilt Ave

New York, New York 10017

 

PRESS RELEASE FOR IMMEDIATE RELEASE

 

November 7, 2023 NEW YORK METRO

 

INVESTOR CONTACT: InvestorRelations@mfafinancial.com NYSE: MFA
  212-207-6488  
  www.mfafinancial.com  

 

 

MEDIA CONTACT: Abernathy MacGregor
  Tom Johnson
  212-371-5999

 

MFA Financial, Inc. Announces Third Quarter 2023 Financial Results

 

NEW YORK - MFA Financial, Inc. (NYSE:MFA) today provided its financial results for the third quarter ended September 30, 2023.

 

Third Quarter 2023 financial results update:

 

· MFA generated a GAAP net loss for the third quarter of $64.7 million, or $0.64 per basic and diluted common share. Distributable earnings, a non-GAAP financial measure, were $41.1 million, or $0.40 per common share. MFA paid a regular cash dividend for the quarter of $0.35 per share on October 31, 2023.

 

· GAAP book value at September 30, 2023 was $13.48 per common share. Economic book value, a non-GAAP financial measure, was $13.84 per common share.

 

· Net interest spread rose to 2.17%, a 3 bp increase from the second quarter.

 

· Total economic return was (6.2)% for the third quarter.

 

· MFA closed the quarter with unrestricted cash of $300.1 million.

 

1

 

 

Commenting on the quarter, Craig Knutson, MFA’s CEO and President said: “With the 10-year Treasury yield climbing nearly 80 bps, the third quarter was exceptionally challenging for fixed-income investors and particularly for the mortgage industry. While our book value was negatively impacted by the spike in interest rates, we again generated distributable earnings in excess of our dividend and continued to execute our business plan of adding higher-yielding assets while keeping our cost of funds relatively stable. Lima One originated a record $671 million of new loans during the quarter. Overall, we acquired or originated over $800 million of loans at an average coupon of approximately 10%. We also purchased $152 million of Agency MBS at some of the widest spreads seen since the 2008 financial crisis. These investments propelled our net interest spread higher to 2.17% and our net interest margin to 3.02%.”

 

Mr. Knutson continued: “Our emphasis on strong underwriting, credit performance and more durable forms of financing has not wavered. Loan delinquencies and loan-to-value (LTV) ratios remain low. We securitized over $600 million of loans during the quarter and an additional $225 million in October. We again benefited from our $3.1 billion interest rate swap position, which generated a net positive carry of $29 million during the quarter. We also added $133 million of longer duration swaps and maintained a substantial cash position to protect our balance sheet from further rate volatility. Finally, we repurchased over $10 million of our convertible senior notes that mature in June 2024 at a slight discount to their unpaid principal balance.”

 

Q3 2023 Portfolio Activity

 

· Loan acquisitions were $802.6 million, including $646.5 million of funded originations of business purpose loans (including draws on Transitional loans) and $156.1 million of Non-QM loan acquisitions, bringing MFA’s residential whole loan balance to $8.4 billion.

 

· Lima One funded $479.5 million of new business purpose loans with a maximum loan amount of $671.0 million. Further, $166.9 million of draws were funded on previously originated Transitional loans. Lima One generated $12.1 million of origination, servicing, and other fee income.

 

· MFA added $151.8 million of Agency MBS during the quarter, bringing its total Securities portfolio to $724.0 million.

 

· MFA continued to reduce its REO portfolio, selling 77 properties in the third quarter for aggregate proceeds of $26.2 million and generating $3.2 million of gains.

 

· 60+ day delinquencies (measured as a percentage of UPB) for Purchased Performing Loans increased to 3.1% from 2.8% in the second quarter. Combined Purchased Credit Deteriorated and Purchased Non-Performing 60+ day delinquencies declined to 25.9% from 27.4% in the second quarter.

 

· MFA completed two loan securitizations during the quarter, collateralized by $601.5 million of unpaid principal balance (UPB) loans, including $386.8 million of Non-QM loans and $214.7 million of Single-family rental loans, bringing its securitized debt to approximately $4.3 billion.

 

2

 

 

· MFA maintained its position in interest rate swaps at a notional amount of approximately $3.1 billion. At September 30, 2023, these swaps had a weighted average fixed pay interest rate of 1.69% and a weighted average variable receive interest rate of 5.32%.

 

· MFA estimates the net effective duration of its investment portfolio at September 30, 2023 declined to 1.05 from 1.19 at June 30, 2023.

 

· MFA’s Debt/Net Equity Ratio was 4.3x and recourse leverage was 2.0x at September 30, 2023.

 

Webcast

 

MFA Financial, Inc. plans to host a live audio webcast of its investor conference call on Tuesday, November 7, 2023, at 11:00 a.m. (Eastern Time) to discuss its third 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.

 

3

 

 

The following table presents MFA’s asset allocation as of September 30, 2023, and the third 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 September 30, 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   $ 7,306     $ 418     $ 700     $ 724     $ 113     $ 626   $ 9,887  
Financing Agreements with Non-mark-to-market Collateral Provisions     (1,125 )                                 (1,125 )
Financing Agreements with Mark-to-market Collateral Provisions     (1,375 )     (128 )     (222 )     (609 )     (27 )         (2,361 )
Securitized Debt     (3,797 )     (240 )     (284 )           (12 )         (4,333 )
Convertible Senior Notes                                   (219 )   (219 )
Net Equity Allocated   $ 1,009     $ 50     $ 194     $ 115     $ 74     $ 407   $ 1,849  
Debt/Net Equity Ratio (4)     6.2 x     7.4  x     2.6 x     5.3 x     0.5 x           4.3 x
                                                       
For the Quarter Ended September 30, 2023                                                      
Yield on Average Interest Earning Assets (5)     6.06 %     6.63 %     9.59 %     7.38 %     N/A             6.35 %
Less Average Cost of  Funds (6)     (4.23 )     (2.43 )     (3.65 )     (3.92 )     (5.91 )           (4.18 )
Net Interest Rate Spread     1.83 %     4.20 %     5.94 %     3.46 %     (5.91 )%           2.17 %

 

(1) Includes $3.6 billion of Non-QM loans, $2.1 billion of Transitional loans, $1.5 billion of Single-family rental loans, $72.6 million of Seasoned performing loans, and $53.1 million of Agency eligible investor loans. At September 30, 2023, the total fair value of these loans is estimated to be $7.2 billion.

 

(2) At September 30, 2023, the total fair value of these loans is estimated to be $423.2 million.

 

(3) Includes $300.1 million of cash and cash equivalents, $153.4 million of restricted cash, and $20.0 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 September 30, 2023, the amortized cost of our Securities, at fair value, was $725.2 million. In addition, the yield for residential whole loans was 6.33%, net of one 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 September 30, 2023, this decreased the overall funding cost by 141 basis points for our overall portfolio, 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, 89 basis points for our Purchased Non-Performing Loans and 191 basis points for our Securities, at fair value.

 

4

 

 

The following table presents the activity for our residential mortgage asset portfolio for the three months ended September 30, 2023:

 

Table 2 - Investment Portfolio Activity Q3 2023

 

(In Millions)   June 30, 2023   Runoff (1)   Acquisitions (2)   Other (3)   September 30, 2023   Change  
Residential whole loans and REO   $ 8,260   $ (393 ) $ 803   $ (133 ) $ 8,537   $ 277  
Securities, at fair value     594     (10 )   152     (12 )   724     130  
Totals   $ 8,854   $ (403 ) $ 955   $ (145 ) $ 9,261   $ 407  

 

(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)   September 30,
2023
    December 31,
2022
    September 30,
2023
    December 31,
2022
    September 30,
2023
    December 31,
2022
 
Purchased Performing Loans:                                                
Non-QM loans   $ 873,790     $ 987,282     $ 2,700,473     $ 2,372,548     $ 3,574,263     $ 3,359,830  
Transitional loans (1)     37,946       75,188       2,059,655       1,342,032       2,097,601       1,417,220  
Single-family rental loans     182,879       210,833       1,333,484       1,165,741       1,516,363       1,376,574  
Seasoned performing loans     72,675       82,932                   72,675       82,932  
Agency eligible investor loans                 53,148       51,094       53,148       51,094  
Total Purchased Performing Loans   $ 1,167,290     $ 1,356,235     $ 6,146,760     $ 4,931,415     $ 7,314,050     $ 6,287,650  
                                                 
Purchased Credit Deteriorated Loans   $ 438,913     $ 470,294     $     $     $ 438,913     $ 470,294  
                                                 
Allowance for Credit Losses   $ (28,557 )   $ (35,314 )   $     $     $ (28,557 )   $ (35,314 )
                                                 
Purchased Non-Performing Loans   $     $     $ 699,810     $ 796,109     $ 699,810     $ 796,109  
                                                 
Total Residential Whole Loans   $ 1,577,646     $ 1,791,215     $ 6,846,570     $ 5,727,524     $ 8,424,216     $ 7,518,739  
                                                 
Number of loans     6,493       7,126       18,639       16,717       25,132       23,843  

 

(1) As of September 30, 2023 includes $1.1 billion of loans collateralized by one-to-four family residential properties and $1.0 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.

 

5

 

 

Table 4 - Yields and average balances

 

    For the Three-Month Period Ended  
(Dollars in Thousands)   September 30, 2023     June 30, 2023     September 30, 2022  
    Interest   Average
Balance
  Average
Yield
    Interest   Average
Balance
  Average
Yield
    Interest   Average
Balance
  Average
Yield
 
Purchased Performing Loans:                                                            
Non-QM loans   $ 51,724   $ 4,053,924     5.10 %   $ 45,518   $ 3,879,175     4.69 %   $ 40,658   $ 3,743,940     4.34 %
Transitional loans     40,223     1,927,533     8.35 %     32,621     1,654,585     7.89 %     19,342     1,126,178     6.87 %
Single-family rental loans     24,087     1,639,626     5.88 %     23,141     1,587,636     5.83 %     18,998     1,391,770     5.46 %
Seasoned performing loans     1,095     74,345     5.89 %     1,127     77,843     5.79 %     1,227     89,459     5.49 %
Agency eligible investor loans     486     71,306     2.73 %     518     72,875     2.84 %     7,542     1,035,266     2.91 %
Total Purchased Performing Loans     117,615     7,766,734     6.06 %     102,925     7,272,114     5.66 %     87,767     7,386,613     4.75 %
                                                             
Purchased Credit Deteriorated Loans     7,371     444,568     6.63 %     8,087     455,993     7.09 %     7,916     487,918     6.49 %
                                                             
Purchased Non-Performing Loans     15,552     648,959     9.59 %     17,036     674,200     10.11 %     18,732     761,706     9.84 %
                                                             
Total Residential Whole Loans   $ 140,538   $ 8,860,261     6.34 %   $ 128,048   $ 8,402,307     6.10 %   $ 114,415   $ 8,636,237     5.30 %

 

Table 5 - Net Interest Spread

 

    For the Three-Month Period Ended  
    September 30,
2023
    June 30, 2023     September 30,
2022
 
Purchased Performing Loans                        
Net Yield (1)     6.06 %     5.66 %     4.75 %
Cost of Funding (2)     4.23 %     3.97 %     3.60 %
Net Interest Spread     1.83 %     1.69 %     1.15 %
                         
Purchased Credit Deteriorated Loans                        
Net Yield (1)     6.63 %     7.09 %     6.49 %
Cost of Funding (2)     2.43 %     1.98 %     2.72 %
Net Interest Spread     4.20 %     5.11 %     3.77 %
                         
Purchased Non-Performing Loans                        
Net Yield (1)     9.59 %     10.11 %     9.84 %
Cost of Funding (2)     3.65 %     3.53 %     2.86 %
Net Interest Spread     5.94 %     6.58 %     6.98 %
                         
Total Residential Whole Loans                        
Net Yield (1)     6.34 %     6.10 %     5.30 %
Cost of Funding (2)     4.10 %     3.83 %     3.49 %
Net Interest Spread     2.24 %     2.27 %     1.81 %

 

(1) Reflects annualized interest income on Residential whole loans divided by average amortized cost of Residential whole loans. Excludes servicing costs.

 

6

 

 

(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 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 June 30, 2023, this decreased the overall funding cost by 144 basis points for our Residential whole loans, 145 basis points for our Purchased Performing Loans, 206 basis points for our Purchased Credit Deteriorated Loans, and 87 basis points for our Purchased Non-Performing Loans. For the quarter ended September 30, 2022, this decreased the overall funding cost by 20 basis points for our Residential whole loans, 19 basis points for our Purchased Performing Loans, 43 basis points for our Purchased Credit Deteriorated Loans, and 24 basis points for our Purchased Non-Performing Loans.

 

Table 6 - Credit related metrics/Residential Whole Loans

 

September 30, 2023

 

                Weighted           Aging by UPB          
    Fair   Unpaid   Weighted   Average   Weighted   Weighted         Past Due Days          
    Value /   Principal   Average   Term to   Average   Average                            

60+ 

 
(Dollars    Carrying    Balance    Coupon    Maturity    LTV    Original                          60+   LTV  
In Thousands)    Value    (“UPB”)    (2)    (Months)    Ratio (3)   FICO (4)    Current   30-59   60-89   90+    DQ %    (3 )  
Purchased Performing Loans:                                                                            
Non-QM loans   $ 3,570,184   $ 3,963,235     5.60 %     346     65 %   735   $ 3,808,303   $ 68,171   $ 23,230   $ 63,531     2.2 %   66.9 %
Transitional loans (1)     2,095,083     2,105,552     8.89       11     64     746     1,989,050     25,717     15,771     75,014     4.3     65.0  
Single-family rental loans     1,515,032     1,667,902     6.16       321     68     737     1,586,313     17,947     28,249     35,393     3.8     73.3  
Seasoned performing loans     72,647     79,751     4.38       145     28     725     75,016     1,271     911     2,553     4.3     29.9  
Agency eligible investor loans     53,148     68,472     3.44       335     66     757     68,244             228     0.3     73.4  
Total Purchased Performing Loans   $ 7,306,094   $ 7,884,912     6.56 %     249                                         3.1 %      
                                                                             
Purchased Credit Deteriorated Loans   $ 418,312   $ 517,611     4.79 %     270     59 %   N/A   $ 389,166   $ 41,615   $ 14,018   $ 72,812     16.8 %   64.1 %
                                                                             
Purchased Non-Performing Loans   $ 699,810   $ 798,902     5.17 %     272     63 %   N/A   $ 449,936   $ 95,456   $ 28,310   $ 225,200     31.7 %   70.8 %
                                                                             
Residential whole loans, total or weighted average   $ 8,424,216   $ 9,201,425     5.87 %     244                                         6.4 %      

 

(1) As of September 30, 2023 Transitional loans includes $1.0 billion of loans collateralized by multi-family properties with a weighted average term to maturity of 15 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 $423.6 million at September 30, 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 September 30, 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.

 

7

 

 

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 September 30, 2023. Changes in portfolio value are measured as the percentage change when comparing the projected portfolio value to the base interest rate scenario at September 30, 2023.

 

Change in Interest Rates  

Percentage Change

in Portfolio Value

   

Percentage Change

in Total Stockholders’ Equity

 
 +100 Basis Point Increase     (1.32 )%     (6.99 )%
 + 50 Basis Point Increase     (0.60 )%     (3.18 )%
Actual at September 30, 2023     %     %
 - 50 Basis Point Decrease     0.48 %     2.54 %
 -100 Basis Point Decrease     0.84 %     4.45 %

 

8

 

 

MFA FINANCIAL, INC.

CONSOLIDATED BALANCE SHEETS

 

(In Thousands, Except Per Share Amounts)   September 30,
2023
    December 31,
2022
 
      (unaudited)          
Assets:                
Residential whole loans, net ($6,846,570 and $5,727,524 held at fair value, respectively) (1)   $ 8,424,216     $ 7,518,739  
Securities, at fair value     723,959       333,364  
Cash and cash equivalents     300,089       334,183  
Restricted cash     153,449       159,898  
Other assets     503,087       766,221  
Total Assets   $ 10,104,800     $ 9,112,405  
                 
Liabilities:                
Financing agreements ($4,438,676 and $3,898,744 held at fair value, respectively)   $ 8,037,973     $ 6,812,086  
Other liabilities     218,311       311,470  
Total Liabilities   $ 8,256,284     $ 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     3,695,406       3,684,291  
Accumulated deficit     (1,862,452 )     (1,717,991 )
Accumulated other comprehensive income     14,353       21,341  
Total Stockholders’ Equity   $ 1,848,516     $ 1,988,849  
Total Liabilities and Stockholders’ Equity   $ 10,104,800     $ 9,112,405  

 

(1) Includes approximately $5.1 billion and $4.0 billion of Residential whole loans transferred to consolidated variable interest entities (“VIEs”) at September 30, 2023 and December 31, 2022, respectively. Such assets can be used only to settle the obligations of each respective VIE.

 

9

 

 

MFA FINANCIAL, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

 

   

Three Months Ended

September 30,

   

Nine Months Ended

September 30,

 
(In Thousands, Except Per Share Amounts)   2023     2022     2023     2022  
    (Unaudited)     (Unaudited)     (Unaudited)     (Unaudited)  
Interest Income:                                
Residential whole loans   $ 140,538     $ 114,415     $ 388,096     $ 316,235  
Securities, at fair value     11,945       5,612       29,201       16,181  
Other interest-earning assets     2,587       2,216       7,560       5,071  
Cash and cash equivalent investments     4,095       1,629       10,863       2,055  
Interest Income   $ 159,165     $ 123,872     $ 435,720     $ 339,542  
                                 
Interest Expense:                                
Asset-backed and other collateralized financing arrangements   $ 109,088     $ 67,636     $ 293,852     $ 159,806  
Other interest expense     3,936       3,943       11,853       11,811  
Interest Expense   $ 113,024     $ 71,579     $ 305,705     $ 171,617  
                                 
Net Interest Income   $ 46,141     $ 52,293     $ 130,015     $ 167,925  
                                 
Reversal of Provision/(Provision) for Credit Losses on Residential Whole Loans   $ 1,258     $ (588 )   $ 977     $ 1,106  
Provision for Credit Losses on Other Assets                       (28,579 )
Net Interest Income after Provision for Credit Losses   $ 47,399     $ 51,705     $ 130,992     $ 140,452  
                                 
Other (Loss)/Income, net:                                
Net loss on residential whole loans measured at fair value through earnings   $ (132,894 )   $ (291,818 )   $ (134,423 )   $ (797,934 )
Impairment and other net loss on securities and other portfolio investments     (14,161 )     (411 )     (15,799 )     (16,159 )
Net gain on real estate owned     2,409       3,861       8,504       19,777  
Net gain on derivatives used for risk management purposes     34,860       111,816       74,103       253,721  
Net gain on securitized debt measured at fair value through earnings     36,431       98,858       12,100       247,548  
Lima One - origination, servicing and other fee income     12,109       12,372       32,562       37,539  
Other, net     1,854       1,131       10,522       7,353  
Other Loss, net   $ (59,392 )   $ (64,191 )   $ (12,431 )   $ (248,155 )
                                 
Operating and Other Expense:                                
Compensation and benefits   $ 24,051     $ 21,063     $ 66,452     $ 59,679  
Other general and administrative expense     10,605       8,812       32,165       28,016  
Loan servicing, financing and other related costs     8,989       11,357       26,126       34,993  
Amortization of intangible assets     800       1,300       3,400       7,900  
Operating and Other Expense   $ 44,445     $ 42,532     $ 128,143     $ 130,588  
                                 
Net (Loss)/Income   $ (56,438 )   $ (55,018 )   $ (9,582 )   $ (238,291 )
Less Preferred Stock Dividend Requirement   $ 8,219     $ 8,218     $ 24,656     $ 24,656  
Net (Loss)/Income Available to Common Stock and Participating Securities   $ (64,657 )   $ (63,236 )   $ (34,238 )   $ (262,947 )
                                 
Basic (Loss)/Earnings per Common Share   $ (0.64 )   $ (0.62 )   $ (0.34 )   $ (2.54 )
Diluted (Loss)/Earnings per Common Share   $ (0.64 )   $ (0.62 )   $ (0.34 )   $ (2.54 )

 

10

 

 

Segment Reporting

 

At September 30, 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 September 30, 2023                                
Interest Income   $ 94,855     $ 61,101     $ 3,209     $ 159,165  
Interest Expense     64,785       44,303       3,936       113,024  
Net Interest Income/(Expense)   $ 30,070     $ 16,798     $ (727 )   $ 46,141  
Reversal of Provision for Credit Losses on Residential Whole Loans     1,258                   1,258  
Net Interest Income/(Expense) after Provision for Credit Losses   $ 31,328     $ 16,798     $ (727 )   $ 47,399  
                                 
Net loss on residential whole loans measured at fair value through earnings   $ (99,500 )   $ (33,394 )   $     $ (132,894 )
Impairment and other net loss on securities and other portfolio investments     (13,439 )           (722 )     (14,161 )
Net gain on real estate owned     2,062       347             2,409  
Net gain on derivatives used for risk management purposes     25,310       9,550             34,860  
Net gain on securitized debt measured at fair value through earnings     25,345       11,086             36,431  
Lima One - origination, servicing and other fee income           12,109             12,109  
Other, net     515       684       655       1,854  
Total Other (Loss)/Income, net   $ (59,707 )   $ 382     $ (67 )   $ (59,392 )
                                 
Compensation and benefits   $     $ 12,010     $ 12,041     $ 24,051  
General and administrative expenses           4,664       5,941       10,605  
Loan servicing, financing, and other related costs     5,032       699       3,258       8,989  
Amortization of intangible assets           800             800  
Net (Loss)/Income   $ (33,411 )   $ (993 )   $ (22,034 )   $ (56,438 )
                                 
Less Preferred Stock Dividend Requirement   $     $     $ 8,219     $ 8,219  
Net (Loss)/Income Available to Common Stock and Participating Securities   $ (33,411 )   $ (993 )   $ (30,253 )   $ (64,657 )

 

11

 

 

(Dollars in Thousands)   Mortgage-
Related Assets
    Lima One     Corporate     Total  
September 30, 2023                                
Total Assets   $ 6,174,062     $ 3,572,079     $ 358,659     $ 10,104,800  
                                 
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.

 

12

 

 

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)   September 30,
2023
    June 30, 2023     March 31, 2023     December 31,
2022
    September 30,
2022
 
GAAP Net (loss)/income used in the calculation of basic EPS   $ (64,776 )   $ (34,265 )   $ 64,407     $ (1,647 )   $ (63,410 )
                                         
Adjustments:                                        
Unrealized and realized gains and losses on:                                        
Residential whole loans held at fair value     132,894       130,703       (129,174 )     68,828       291,818  
Securities held at fair value     13,439       3,698       (2,931 )     383       (1,549 )
Interest rate swaps     (9,433 )     (37,018 )     40,747       12,725       (108,917 )
Securitized debt held at fair value     (40,229 )     (30,908 )     48,846       (44,988 )     (100,767 )
Investments in loan origination partners     722       872             8,526       2,031  
Expense items:                                        
Amortization of intangible assets     800       1,300       1,300       1,300       1,300  
Equity based compensation     4,447       3,932       3,020       2,480       2,673  
Securitization-related transaction costs     3,217       2,071       4,602       1,744       5,014  
Total adjustments     105,857       74,650       (33,590 )     50,998       91,603  
Distributable earnings   $ 41,081     $ 40,385     $ 30,817     $ 49,351     $ 28,193  
                                         
GAAP earnings/(loss) per basic common share   $ (0.64 )   $ (0.34 )   $ 0.63     $ (0.02 )   $ (0.62 )
Distributable earnings per basic common share   $ 0.40     $ 0.40     $ 0.30     $ 0.48     $ 0.28  
Weighted average common shares for basic earnings per share     101,916       101,915       101,900       101,800       101,795  

 

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 September 30, 2023                                
GAAP Net (loss)/income used in the calculation of basic EPS   $ (33,411 )   $ (993 )   $ (30,372 )   $ (64,776 )
                                 
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     $ (22,117 )   $ 41,081  

 

13

 

 

(Dollars in Thousands)   Mortgage-
Related Assets
    Lima One     Corporate     Total  
Three months ended June 30, 2023                                
GAAP Net income/(loss) used in the calculation of basic EPS   $ (5,539 )   $ 118     $ (28,844 )   $ (34,265 )
                                 
Adjustments:                                
Unrealized and realized gains and losses on:                                
Residential whole loans held at fair value     97,459       33,244             130,703  
Securities held at fair value     3,698                   3,698  
Interest rate swaps     (27,903 )     (9,115 )           (37,018 )
Securitized debt held at fair value     (21,756 )     (9,152 )           (30,908 )
Investments in loan origination partners                 872       872  
Expense items:                                
Amortization of intangible assets           1,300             1,300  
Equity based compensation           130       3,802       3,932  
Securitization-related transaction costs                 2,071       2,071  
Total adjustments   $ 51,498     $ 16,407     $ 6,745     $ 74,650  
Distributable earnings   $ 45,959     $ 16,525     $ (22,099 )   $ 40,385  

 

14

 

 

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)   September 30,
2023
    June 30, 2023     March 31, 2023     December 31,
2022
    September 30,
2022
 
GAAP Total Stockholders’ Equity   $ 1,848.5     $ 1,944.8     $ 2,018.6     $ 1,988.8     $ 2,033.9  
Preferred Stock, liquidation preference     (475.0 )     (475.0 )     (475.0 )     (475.0 )     (475.0 )
GAAP Stockholders’ Equity for book value per common share     1,373.5       1,469.8       1,543.6       1,513.8       1,558.9  
Adjustments:                                        
Fair value adjustment to Residential whole loans, at carrying value     (85.3 )     (58.3 )     (33.9 )     (70.2 )     (58.2 )
Fair value adjustment to Securitized debt, at carrying value     122.5       129.8       122.4       139.7       109.6  
                                         
Stockholders’ Equity including fair value adjustments to Residential whole loans and Securitized debt held at carrying value (Economic book value)   $ 1,410.7     $ 1,541.3     $ 1,632.1     $ 1,583.3     $ 1,610.3  
                                         
GAAP book value per common share   $ 13.48     $ 14.42     $ 15.15     $ 14.87     $ 15.31  
Economic book value per common share   $ 13.84     $ 15.12     $ 16.02     $ 15.55     $ 15.82  
Number of shares of common stock outstanding     101.9       101.9       101.9       101.8       101.8  

 

15

 

 

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.

 

16