Two
Harbors Portfolio
|
||||||||
For
the Quarter Ended
|
||||||||
December 31, 2009
|
||||||||
(dollars
in thousands)
|
||||||||
Portfolio
Composition
|
||||||||
Agency
Bonds
|
||||||||
Fixed
Rate Bonds
|
$ | 112,379 | 22.7 | % | ||||
Hybrid
ARMS
|
305,441 | 61.8 | % | |||||
Total
Agency
|
$ | 417,820 | 84.5 | % | ||||
Non-Agency
Bonds
|
||||||||
Senior
Bonds
|
54,092 | 10.9 | % | |||||
Mezzanine
Bonds
|
22,553 | 4.6 | % | |||||
Total
Non-Agency
|
$ | 76,645 | 15.5 | % | ||||
Aggregate
Portfolio
|
$ | 494,465 | ||||||
For
the Quarter Ended
|
||||||||
Portfolio
Metrics
|
December 31, 2009
|
|||||||
Fixed-rate
investment securities as a percentage of portfolio
|
31.2 | % | ||||||
Adjustable-rate
investment securities as a percentage of portfolio
|
68.8 | % | ||||||
Annualized
yield on average available-for-sale securities during the
quarter
|
||||||||
Agency
securities
|
4.4 | % | ||||||
Non-Agency
securities
|
16.2 | % | ||||||
Aggregate
Portfolio
|
6.2 | % | ||||||
Annualized
cost of funds on average repurchase balance during the
quarter
|
0.4 | % | ||||||
Annualized
interest rate spread during the quarter
|
5.8 | % | ||||||
Weighted
average cost basis of principal and interest securities as a percent of
par
|
||||||||
Agency
|
104.9 | % | ||||||
Non-Agency
|
49.8 | % | ||||||
Weighted
average three-month CPR for our portfolio
|
||||||||
Agency
|
12.0 | % | ||||||
Non-Agency
|
15.1 | % | ||||||
Total
Aggregate Portfolio
|
12.5 | % | ||||||
Debt-to-equity
ratio at period-end
|
3.4
to 1.0
|
TWO
HARBORS INVESTMENT CORP.
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
(UNAUDITED)
|
(dollars
in thousands, except per share
data)
|
Three
Months Ended December 31,
|
Years
Ended December 31,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Interest
income
|
|
|
|
|
||||||||||||
Available-for-sale
securities
|
$ | 2,796 | $ | - | $ | 2,796 | $ | - | ||||||||
Cash
and cash equivalents
|
13 | 381 | 70 | 4,442 | ||||||||||||
Total
interest income
|
2,809 | 381 | 2,866 | 4,442 | ||||||||||||
Interest
expense
|
131 | - | 131 | - | ||||||||||||
Net
interest income
|
2,678 | 381 | 2,735 | 4,442 | ||||||||||||
Other
income
|
||||||||||||||||
Gain
on sale of investment securities, net
|
336 | - | 336 | - | ||||||||||||
Unrealized
gain on interest rate swap agreements
|
364 | - | 364 | - | ||||||||||||
Total
other income
|
700 | - | 700 | - | ||||||||||||
Expenses
|
||||||||||||||||
Management
fees
|
326 | - | 326 | - | ||||||||||||
Operating
expenses:
|
||||||||||||||||
Costs
associated with business combination
|
7,966 | - | 9,572 | - | ||||||||||||
Costs
associated with Capitol as a development
|
||||||||||||||||
stage
company
|
207 | 283 | 1,347 | 1,059 | ||||||||||||
Other
operating expenses
|
1,252 | - | 1,252 | - | ||||||||||||
Total
expenses:
|
9,751 | 283 | 12,497 | 1,059 | ||||||||||||
Net
(loss) income before provision for income taxes
|
(6,373 | ) | 98 | (9,062 | ) | 3,383 | ||||||||||
(Provision
for) benefit from income taxes
|
(48 | ) | (35 | ) | 318 | (1,088 | ) | |||||||||
Net
(loss) income
|
(6,421 | ) | 63 | (8,744 | ) | 2,295 | ||||||||||
Accretion
of Trust Account income relating to common stock
|
||||||||||||||||
subject
to possible conversion
|
- | (92 | ) | (93 | ) | (236 | ) | |||||||||
Net
(loss) income attributable to other common stockholders
|
$ | (6,421 | ) | $ | (29 | ) | $ | (8,837 | ) | $ | 2,059 | |||||
Net
(loss) income (related) available per share to
|
||||||||||||||||
common
shareholders, basic and diluted:
|
$ | (0.38 | ) | $ | - | $ | (0.39 | ) | $ | 0.08 | ||||||
Weighted
average shares outstanding, basic and diluted:
|
16,935,316 | 24,936,558 | 22,941,728 | 24,936,558 | ||||||||||||
Comprehensive
(loss) income:
|
||||||||||||||||
Net
(loss) income
|
$ | (6,421 | ) | $ | 63 | $ | (8,744 | ) | $ | 2,295 | ||||||
Other
comprehensive loss
|
||||||||||||||||
Net
unrealized loss on available-for-sale securities
|
(950 | ) | - | (950 | ) | - | ||||||||||
Other
comprehensive loss
|
(950 | ) | - | (950 | ) | - | ||||||||||
Comprehensive
loss
|
$ | (7,371 | ) | $ | 63 | $ | (9,694 | ) | $ | 2,295 | ||||||
Reconciliation
of net (loss) income attributable to other common
|
||||||||||||||||
shareholders
to adjusted core earnings:
|
||||||||||||||||
Net
(loss) income attributable to other common stockholders
|
$ | (6,421 | ) | $ | (29 | ) | $ | (8,837 | ) | $ | 2,059 | |||||
Adjustments
for non-core earnings:
|
||||||||||||||||
Gain
on sales of securities, net
|
(336 | ) | - | (336 | ) | - | ||||||||||
Unrealized
gain on interest rate swap agreements
|
(364 | ) | - | (364 | ) | - | ||||||||||
Eliminate
tax charge for unrealized gain on interest rate swap
|
||||||||||||||||
agreemenrts
|
124 | - | 124 | - | ||||||||||||
Core
earnings
|
$ | (6,997 | ) | $ | (29 | ) | $ | (9,413 | ) | $ | 2,059 | |||||
Adjustments
for non-recurring expenses:
|
||||||||||||||||
Costs
associated with business combination
|
7,966 | - | 9,572 | - | ||||||||||||
Costs
associated with Capitol (pre-merger)
|
207 | 283 | 1,347 | 1,059 | ||||||||||||
Eliminate
tax benefits driven by costs associated with Capitol
|
(76 | ) | (91 | ) | (442 | ) | (339 | ) | ||||||||
Adjusted
core earnings
|
$ | 1,100 | $ | 163 | $ | 1,064 | $ | 2,779 | ||||||||
Shares
outstanding as of period end
|
13,379,209 | |||||||||||||||
Adjusted
core earnings per share outstanding
|
$ | 0.08 |
NM
|
NM
|
NM
|
TWO
HARBORS INVESTMENT CORP.
|
|||||||
CONSOLIDATED
BALANCE SHEETS
|
|||||||
(dollars
in thousands, except per share
data)
|
ASSETS
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
(Unaudited)
|
|
|||||||
Available-for-sale
securities, at fair value
|
$ | 494,465 | $ | - | ||||
Cash
and cash equivalents
|
26,105 | 2,778 | ||||||
Cash
held in Trust Account
|
- | 86 | ||||||
Restricted
cash
|
8,913 | 259,132 | ||||||
Accrued
interest receivable
|
2,580 | - | ||||||
Due
from counterparties
|
4,877 | - | ||||||
Derivative
assets, at fair value
|
364 | - | ||||||
Prepaid
expenses
|
572 | 51 | ||||||
Prepaid
tax asset
|
490 | 48 | ||||||
Total
Assets
|
$ | 538,366 | $ | 262,095 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Liabilities
|
||||||||
Repurchase
agreements
|
$ | 411,893 | $ | - | ||||
Accrued
interest payable
|
114 | - | ||||||
Deferred
tax liabilities
|
124 | - | ||||||
Accrued
expenses and other liabilities
|
1,030 | 194 | ||||||
Dividends
payable
|
3,484 | - | ||||||
Total
liabilities
|
416,645 | 194 | ||||||
Common
stock, subject to possible conversion
|
- | 77,740 | ||||||
Stockholders’
Equity
|
||||||||
Common
stock, par value $0.0001 per share;
|
||||||||
450,000,000
and 75,000,000 shares authorized,
|
||||||||
respectively;
13,379,209 and 32,811,257 issued
|
||||||||
and
outstanding, respectively
|
1 | 2 | ||||||
Additional
paid-in capital
|
131,889 | 181,150 | ||||||
Accumulated
other comprehensive loss
|
(950 | ) | - | |||||
Cumulative
(losses) earnings
|
(5,735 | ) | 3,009 | |||||
Cumulative
distributions to stockholders
|
(3,484 | ) | - | |||||
Total
stockholders’ equity
|
121,721 | 184,161 | ||||||
Total
Liabilities and Stockholders’ Equity
|
$ | 538,366 | $ | 262,095 |