Form 8-K CHIMERA INVESTMENT CORP For: Aug 03
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
____________
FORM 8-K
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported):
August 3, 2016
CHIMERA INVESTMENT CORPORATION
(Exact name of registrant as specified in its charter)
(Exact name of registrant as specified in its charter)
Maryland 1-33796 26-0630461
(State or Other Jurisdiction (Commission (IRS Employer
of Incorporation) File Number) Identification No.)
520 Madison Avenue, 32nd Fl
New York, New York 10022
(Address of principal executive offices) (Zip Code)
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code: (212) 626-2300
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02. Results of Operations and Financial Condition
On August 3, 2016, the registrant issued a press release announcing its financial results for the quarter ended June 30, 2016 and declaring third quarter dividend of $0.48 per share. A copy of the press release is furnished as Exhibit 99.1 to this report.
On August 3, 2016, the registrant posted supplemental financial information on the Investor Relations section of its website (www.chimerareit.com). A copy of the supplemental financial information is furnished as Exhibit 99.2 to this report and incorporated herein by reference.
Item 9.01 Financial Statements and Exhibits
(d) Exhibits
99.1 | Press Release, dated August 3, 2016, issued by Chimera Investment Corporation |
99.2 | Supplemental Financial Information for the quarter and year ended June 30, 2016. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Chimera Investment Corporation
By: /s/ Rob Colligan
Name: Rob Colligan
Title: Chief Financial Officer
Date: February 17, 2016

PRESS RELEASE
NYSE: CIM
CHIMERA INVESTMENT CORPORATION
520 Madison Avenue
New York, New York 10022
_________________________________________________________________________________________________
Investor Relations
866-315-9930
www.chimerareit.com
FOR IMMEDIATE RELEASE
CHIMERA INVESTMENT CORPORATION RELEASES 2nd QUARTER 2016 EARNINGS
• | GAAP EARNINGS OF $0.39 PER SHARE |
• | CORE EARNINGS(1) OF $0.51 PER SHARE, NET OF $0.07 PER SHARE SECURITIZATION DEAL EXPENSES |
• | GAAP BOOK VALUE OF $15.78 PER SHARE AND ECONOMIC BOOK VALUE(1) OF $14.65 PER SHARE |
• | SPONSORED THREE RESIDENTIAL MORTGAGE LOAN SECURITIZATIONS TOTALING $5 BILLION AND RETAINED $769 MILLION OF SUBORDINATE SECURITIES |
• | REDUCED $2.2 BILLION OF AGENCY MBS HOLDINGS |
• | BOARD DECLARES THIRD QUARTER 2016 DIVIDEND OF $0.48 PER SHARE; EXPECTS TO MAINTAIN A $0.48 DIVIDEND FOR THE FOURTH QUARTER OF 2016 |
“We have significantly reduced the investment portfolio’s interest rate exposure by reducing Agency RMBS investments and related recourse repurchase borrowings and hedges. Chimera’s ability to analyze and securitize mortgage credit is a key differentiator for our Company and we have become a leader in the risk retention space” said Matthew Lambiase, Chimera’s CEO and President.
The Board of Directors of Chimera also announced the declaration of its third quarter cash dividend of $0.48 per common share. The dividend is payable October 27, 2016, to common stockholders of record on September 30, 2016. The ex-dividend date is September 28, 2016. The Board of Directors also announced that it expects to maintain a quarterly cash dividend of $0.48 per common share for the fourth quarter of 2016.
The Company distributes dividends based on its current estimate of taxable earnings per common share, not GAAP earnings. Taxable and GAAP earnings will typically differ due to items such as differences in premium amortization, accretion of discounts, unrealized and realized gains and losses, and credit loss recognition. Portions of the dividend may be ordinary income, capital gains or a return of capital.
(1) Core earnings and economic book value are non-GAAP measures. See additional discussion on page 4.
1
Other Information
Chimera Investment Corporation is a publicly traded real estate investment trust, or REIT, that is primarily engaged in real estate finance. We were incorporated in Maryland on June 01, 2007 and commenced operations on November 21, 2007. We invest, either directly or indirectly through our subsidiaries, in RMBS, residential mortgage loans, Agency CMBS, commercial mortgage loans, real estate-related securities and various other asset classes. We have elected and believe that we are organized and have operated in a manner that enables us to be taxed as a REIT under the Internal Revenue Code of 1986, as amended, or the Code.
Please visit www.chimerareit.com and click on Investor Relations for additional information about us.
CHIMERA INVESTMENT CORPORATION | ||||||
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION | ||||||
(dollars in thousands, except share and per share data) | ||||||
(Unaudited) | ||||||
June 30, 2016 | December 31, 2015 | |||||
Assets: | ||||||
Cash and cash equivalents | $ | 67,421 | $ | 114,062 | ||
Non-Agency RMBS, at fair value | 3,491,480 | 3,675,841 | ||||
Agency MBS, at fair value | 4,481,503 | 6,514,824 | ||||
Securitized loans held for investment, at fair value | 9,212,204 | 4,768,416 | ||||
Accrued interest receivable | 109,644 | 66,247 | ||||
Other assets | 225,155 | 189,796 | ||||
Derivatives, at fair value, net | 2,832 | 15,460 | ||||
Total assets (1) | $ | 17,590,239 | $ | 15,344,646 | ||
Liabilities: | ||||||
Repurchase agreements, MBS ($7.3 billion and $8.8 billion pledged as collateral, respectively) | $ | 5,856,263 | $ | 7,439,339 | ||
Securitized debt, collateralized by Non-Agency RMBS ($2.0 billion and $2.1 billion pledged as collateral, respectively) | 424,596 | 529,415 | ||||
Securitized debt at fair value, collateralized by loans held for investment ($9.2 billion and $4.8 billion pledged as collateral, respectively) | 7,534,277 | 3,720,496 | ||||
Payable for investments purchased | 642,169 | 560,641 | ||||
Accrued interest payable | 60,171 | 37,432 | ||||
Dividends payable | 90,504 | 90,097 | ||||
Accounts payable and other liabilities | 10,257 | 11,404 | ||||
Derivatives, at fair value | 8,922 | 9,634 | ||||
Total liabilities (1) | 14,627,159 | 12,398,458 | ||||
Commitments and Contingencies | ||||||
Stockholders' Equity: | ||||||
Preferred Stock: par value $0.01 per share; 100,000,000 shares authorized, 0 shares issued and outstanding, respectively | $ | — | $ | — | ||
Common stock: par value $0.01 per share; 300,000,000 shares authorized, 187,729,765 and 187,711,868 shares issued and outstanding, respectively | 1,877 | 1,877 | ||||
Additional paid-in-capital | 3,367,322 | 3,366,568 | ||||
Accumulated other comprehensive income | 907,173 | 773,791 | ||||
Accumulated deficit | (1,313,292 | ) | (1,196,048 | ) | ||
Total stockholders' equity | $ | 2,963,080 | $ | 2,946,188 | ||
Total liabilities and stockholders' equity | $ | 17,590,239 | $ | 15,344,646 | ||
(1) The Company's consolidated statements of financial condition include assets of consolidated variable interest entities (“VIEs”) that can only be used to settle obligations and liabilities of the VIE for which creditors do not have recourse to the primary beneficiary (Chimera Investment Corporation). As of June 30, 2016 and December 31, 2015, total assets of consolidated VIEs were $11,401,484 and $7,031,278, respectively, and total liabilities of consolidated VIEs were $7,997,605 and $4,262,017, respectively.
2
CHIMERA INVESTMENT CORPORATION | ||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME | ||||||||||||
(dollars in thousands, except share and per share data) | ||||||||||||
(Unaudited) | ||||||||||||
For the Quarter Ended | For the Six Months Ended | |||||||||||
Net Interest Income: | June 30, 2016 | June 30, 2015 | June 30, 2016 | June 30, 2015 | ||||||||
Interest income (1) | $ | 221,096 | $ | 215,804 | $ | 422,293 | $ | 458,949 | ||||
Interest expense (2) | 83,227 | 66,044 | 146,208 | 126,500 | ||||||||
Net interest income | 137,869 | 149,760 | 276,085 | 332,449 | ||||||||
Other-than-temporary impairments: | ||||||||||||
Total other-than-temporary impairment losses | (3,139 | ) | (2,208 | ) | (7,562 | ) | (3,260 | ) | ||||
Portion of loss recognized in other comprehensive income | (17,816 | ) | (24,893 | ) | (24,071 | ) | (31,656 | ) | ||||
Net other-than-temporary credit impairment losses | (20,955 | ) | (27,101 | ) | (31,633 | ) | (34,916 | ) | ||||
Other investment gains (losses): | ||||||||||||
Net unrealized gains (losses) on derivatives | 22,100 | 88,028 | (79,010 | ) | 92,083 | |||||||
Realized gains (losses) on terminations of interest rate swaps | (60,158 | ) | (31,124 | ) | (60,616 | ) | (99,703 | ) | ||||
Net realized gains (losses) on derivatives | (9,697 | ) | (16,777 | ) | (44,666 | ) | (58,863 | ) | ||||
Net gains (losses) on derivatives | (47,755 | ) | 40,127 | (184,292 | ) | (66,483 | ) | |||||
Net unrealized gains (losses) on financial instruments at fair value | 30,347 | (37,260 | ) | 47,218 | (47,685 | ) | ||||||
Net realized gains (losses) on sales of investments | 6,631 | 9,685 | 3,956 | 39,250 | ||||||||
Gains (losses) on Extinguishment of Debt | — | 5,079 | (1,766 | ) | 5,079 | |||||||
Total other gains (losses) | (10,777 | ) | 17,631 | (134,884 | ) | (69,839 | ) | |||||
Other income: | ||||||||||||
Other income | — | — | 95,000 | — | ||||||||
Total other income | — | — | 95,000 | — | ||||||||
Other expenses: | ||||||||||||
Management fees | — | 10,196 | — | 20,522 | ||||||||
Expense recoveries from Manager | — | (4,652 | ) | — | (5,765 | ) | ||||||
Net management fees | — | 5,544 | — | 14,757 | ||||||||
Compensation and benefits | 6,954 | 36 | 12,176 | 508 | ||||||||
General and administrative expenses | 4,238 | 9,224 | 8,741 | 13,513 | ||||||||
Servicing Fees of consolidated VIEs | 7,773 | 6,388 | 13,351 | 12,776 | ||||||||
Deal Expenses | 13,022 | 2,911 | 13,022 | 2,911 | ||||||||
Total other expenses | 31,987 | 24,103 | 47,290 | 44,465 | ||||||||
Income (loss) before income taxes | 74,150 | 116,187 | 157,278 | 183,229 | ||||||||
Income taxes | 23 | — | 52 | 1 | ||||||||
Net income (loss) | $ | 74,127 | $ | 116,187 | $ | 157,226 | $ | 183,228 | ||||
Net income (loss) per share available to common shareholders: | ||||||||||||
Basic | $ | 0.39 | $ | 0.57 | $ | 0.84 | $ | 0.89 | ||||
Diluted | $ | 0.39 | $ | 0.57 | $ | 0.84 | $ | 0.89 | ||||
Weighted average number of common shares outstanding: | ||||||||||||
Basic | 187,729,765 | 205,492,089 | 187,726,618 | 205,509,782 | ||||||||
Diluted | 187,925,046 | 205,579,639 | 187,882,614 | 205,573,297 | ||||||||
Dividends declared per share of common stock | $ | 0.48 | $ | 0.48 | $ | 1.46 | $ | 0.96 | ||||
Comprehensive income (loss): | ||||||||||||
Net income (loss) | $ | 74,127 | $ | 116,187 | $ | 157,226 | $ | 183,228 | ||||
Other comprehensive income: | ||||||||||||
Unrealized gains (losses) on available-for-sale securities, net | 53,015 | (117,742 | ) | 112,423 | (137,654 | ) | ||||||
Reclassification adjustment for net losses included in net income for other-than-temporary credit impairment losses | 20,955 | 27,101 | 31,633 | 34,916 | ||||||||
Reclassification adjustment for net realized losses (gains) included in net income | (9,062 | ) | (10,059 | ) | (10,674 | ) | (39,135 | ) | ||||
Other comprehensive income (loss) | 64,908 | (100,700 | ) | 133,382 | (141,873 | ) | ||||||
Comprehensive income (loss) | $ | 139,035 | $ | 15,487 | $ | 290,608 | $ | 41,355 | ||||
(1) Includes interest income of consolidated VIEs of $160,885 and $146,900 for the quarters ended June 30, 2016 and 2015, respectively, and interest income of consolidated VIEs of $292,865 and $297,518 for the six months ended June 30, 2016 and 2015, respectively.
(2) Includes interest expense of consolidated VIEs of $58,772 and $50,426 for the quarters ended June 30, 2016 and 2015, respectively, and interest expense of consolidated VIEs of $98,022 and $97,179 for the six months ended June 30, 2016 and 2015, respectively.
3
Core earnings
Core earnings is a non-GAAP measure and is defined as GAAP net income excluding unrealized gains on the aggregate portfolio, impairment losses, realized gains on sales of investments, realized gains or losses on futures, realized gains or losses on swap terminations, gain on deconsolidation, extinguishment of debt and certain other non-recurring gains or losses. As defined, core earnings include interest income and expense as well as realized losses on interest rate swaps used to hedge interest rate risk. Management believes that the presentation of core earnings is useful to investors because it can provide a useful measure of comparability to our other REIT peers, but has important limitations. We believe core earnings as described above helps evaluate our financial performance without the impact of certain transactions but is of limited usefulness as an analytical tool. Therefore, core earnings should not be viewed in isolation and is not a substitute for net income or net income per basic share computed in accordance with GAAP.
The following table provides GAAP measures of net income and net income per basic share available to common stockholders for the periods presented and details with respect to reconciling the line items to core earnings and related per average basic common share amounts:
For the Quarters Ended | |||||||||||||||
June 30, 2016 | March 31, 2016 | December 31, 2015 | September 30, 2015 | June 30, 2015 | |||||||||||
(dollars in thousands, except per share data) | |||||||||||||||
GAAP Net income | $ | 74,127 | $ | 83,098 | $ | 115,380 | $ | (48,259 | ) | $ | 116,187 | ||||
Adjustments: | |||||||||||||||
Net other-than-temporary credit impairment losses | 20,955 | 10,678 | 14,696 | 17,832 | 27,101 | ||||||||||
Net unrealized (gains) losses on derivatives | (22,100 | ) | 101,110 | (46,842 | ) | 71,540 | (88,028 | ) | |||||||
Net unrealized (gains) losses on financial instruments at fair value | (30,347 | ) | (16,871 | ) | 69,793 | 40,955 | 37,260 | ||||||||
Net realized (gains) losses on sales of investments | (6,631 | ) | 2,674 | (34,285 | ) | (3,539 | ) | (9,685 | ) | ||||||
(Gains) losses on extinguishment of debt | — | 1,766 | (8,906 | ) | 19,915 | (5,079 | ) | ||||||||
Realized (gains) losses on terminations of interest rate swaps | 60,158 | 458 | (754 | ) | — | 31,124 | |||||||||
Net realized (gains) losses on Futures (1) | (635 | ) | 21,609 | (9,018 | ) | 9,309 | 7,778 | ||||||||
Total other (gains) losses | — | — | 256 | — | — | ||||||||||
Other income | — | (95,000 | ) | — | — | — | |||||||||
Core Earnings | $ | 95,527 | $ | 109,522 | $ | 100,320 | $ | 107,753 | $ | 116,658 | |||||
GAAP net income per basic common share | $ | 0.39 | $ | 0.44 | $ | 0.61 | $ | (0.24 | ) | $ | 0.57 | ||||
Core earnings per basic common share | $ | 0.51 | $ | 0.58 | $ | 0.53 | $ | 0.54 | $ | 0.57 | |||||
(1) Included in net realized gains (losses) on derivatives in the Consolidated Statement of Operations. | |||||||||||||||
4
The following tables provide a summary of the Company’s RMBS portfolio at June 30, 2016 and December 31, 2015.
June 30, 2016 | |||||||||||||
Principal or Notional Value at Period-End (dollars in thousands) | Weighted Average Amortized Cost Basis | Weighted Average Fair Value | Weighted Average Coupon | Weighted Average Yield at Period-End (1) | |||||||||
Non-Agency RMBS | |||||||||||||
Senior | $ | 3,398,933 | $ | 55.76 | $ | 77.11 | 4.0 | % | 15.6 | % | |||
Senior, interest-only | 5,693,428 | 5.18 | 4.93 | 1.6 | % | 13.3 | % | ||||||
Subordinated | 718,917 | 70.19 | 80.28 | 3.2 | % | 10.2 | % | ||||||
Subordinated, interest-only | 274,357 | 5.30 | 4.58 | 1.1 | % | 11.3 | % | ||||||
Agency MBS | |||||||||||||
Residential pass-through | 2,833,811 | 105.03 | 106.92 | 3.9 | % | 2.6 | % | ||||||
Commercial pass-through | 1,226,725 | 102.57 | 106.76 | 3.5 | % | 3.0 | % | ||||||
Interest-only | 3,077,732 | 4.81 | 4.61 | 0.9 | % | 4.1 | % | ||||||
December 31, 2015 | |||||||||||||
Principal or Notional Value at Period-End (dollars in thousands) | Weighted Average Amortized Cost Basis | Weighted Average Fair Value | Weighted Average Coupon | Weighted Average Yield at Period-End (1) | |||||||||
Non-Agency RMBS | |||||||||||||
Senior | $ | 3,651,869 | $ | 57.47 | $ | 77.39 | 3.8 | % | 13.7 | % | |||
Senior, interest-only | 5,426,029 | 4.95 | 4.32 | 1.7 | % | 12.9 | % | ||||||
Subordinated | 762,466 | 69.25 | 79.26 | 3.2 | % | 8.8 | % | ||||||
Subordinated, interest-only | 284,931 | 5.34 | 3.95 | 1.2 | % | 10.9 | % | ||||||
Agency MBS | |||||||||||||
Residential pass-through | 5,045,418 | 105.07 | 104.41 | 3.7 | % | 2.8 | % | ||||||
Commercial pass-through | 952,091 | 102.27 | 102.28 | 3.4 | % | 2.9 | % | ||||||
Interest-only | 6,722,472 | 4.17 | 4.06 | 0.8 | % | 3.4 | % | ||||||
(1)Bond Equivalent Yield at period end. | |||||||||||||
At June 30, 2016 and December 31, 2015, the repurchase agreements collateralized by RMBS had the following remaining maturities.
June 30, 2016 | December 31, 2015 | |||||
(dollars in thousands) | ||||||
Overnight | $ | 331,855 | $ | — | ||
1 to 29 days | 2,491,293 | 3,312,902 | ||||
30 to 59 days | 804,971 | 2,501,513 | ||||
60 to 89 days | 1,086,872 | 246,970 | ||||
90 to 119 days | 432,569 | 430,026 | ||||
Greater than or equal to 120 days | 708,703 | 947,928 | ||||
Total | $ | 5,856,263 | $ | 7,439,339 | ||
5
The following table summarizes certain characteristics of our portfolio at June 30, 2016 and December 31, 2015.
June 30, 2016 | December 31, 2015 | |||||
Interest earning assets at period-end (1) | $ | 17,185,187 | $ | 14,959,081 | ||
Interest bearing liabilities at period-end | $ | 13,815,136 | $ | 11,689,250 | ||
GAAP Leverage at period-end | 4.7:1 | 4.0:1 | ||||
GAAP Leverage at period-end (recourse) | 2.0:1 | 2.5:1 | ||||
Economic Leverage at period-end (recourse) | 2.1:1 | 2.7:1 | ||||
Portfolio Composition, at amortized cost | ||||||
Non-Agency RMBS | 8.7 | % | 10.4 | % | ||
Senior | 3.7 | % | 4.7 | % | ||
Senior, interest only | 1.8 | % | 1.9 | % | ||
Subordinated | 3.1 | % | 3.7 | % | ||
Subordinated, interest only | 0.1 | % | 0.1 | % | ||
RMBS transferred to consolidated VIEs | 8.0 | % | 10.1 | % | ||
Agency MBS | 26.9 | % | 46.0 | % | ||
Residential | 18.3 | % | 37.2 | % | ||
Commercial | 7.7 | % | 6.8 | % | ||
Interest-only | 0.9 | % | 2.0 | % | ||
Securitized loans held for investment | 56.4 | % | 33.5 | % | ||
Fixed-rate percentage of portfolio | 87.9 | % | 84.7 | % | ||
Adjustable-rate percentage of portfolio | 12.1 | % | 15.3 | % | ||
Annualized yield on average interest earning assets for the periods ended | 6.1 | % | 6.0 | % | ||
Annualized cost of funds on average borrowed funds for the periods ended (2) | 2.7 | % | 2.5 | % | ||
(1) Excludes cash and cash equivalents. | ||||||
(2) Includes the effect of realized losses on interest rate swaps. | ||||||
6
Economic Book Value
The table below presents our estimated economic book value. We believe that the presentation of economic book value is useful to our stockholders as it represents an estimate of the fair value of the assets we own or are able to dispose of, pledge, or otherwise monetize. The estimated economic book value should not be viewed in isolation and is not a substitute for book value computed in accordance with GAAP.
June 30, 2016 | |||
(dollars in thousands, except per share data) | |||
GAAP Book Value | $ | 2,963,080 | |
GAAP Book Value per Share | $ | 15.78 | |
Economic Adjustments: | |||
Assets of Consolidated VIEs | (11,185,498 | ) | |
Non-Recourse Liabilities of Consolidated VIEs | 7,958,873 | ||
Interests in VIEs eliminated in consolidation | 3,013,777 | ||
Total Adjustments - Net | (212,848 | ) | |
Total Adjustments - Net (per share) | (1.13 | ) | |
Economic Book Value | $ | 2,750,232 | |
Economic Book Value per Share | $ | 14.65 | |
December 31, 2015 | |||
(dollars in thousands, except per share data) | |||
GAAP Book Value | $ | 2,946,188 | |
GAAP Book Value per Share | $ | 15.70 | |
Economic Adjustments: | |||
Assets of Consolidated VIEs | (6,908,910 | ) | |
Non-Recourse Liabilities of Consolidated VIEs | 4,249,911 | ||
Interests in VIEs eliminated in consolidation | 2,462,713 | ||
Total Adjustments - Net | (196,286 | ) | |
Total Adjustments - Net (per share) | (1.05 | ) | |
Economic Book Value | $ | 2,749,902 | |
Economic Book Value per Share | $ | 14.65 | |
7
Economic Net Interest Income
Our “Economic net interest income” is a non-GAAP financial measure, that equals interest income, less interest expense and realized losses on our interest rate swaps. Realized losses on our interest rate swaps are the periodic net settlement payments made or received. For the purpose of computing economic net interest income and ratios relating to cost of funds measures throughout this section, interest expense includes net payments on our interest rate swaps, which is presented as a part of Realized gains (losses) on derivatives in our Consolidated Statements of Operations and Comprehensive Income. Interest rate swaps are used to manage the increase in interest paid on repurchase agreements in a rising rate environment. Presenting the net contractual interest payments on interest rate swaps with the interest paid on interest-bearing liabilities reflects our total contractual interest payments. We believe this presentation is useful to investors because it depicts the economic value of our investment strategy by showing actual interest expense and net interest income. Where indicated, interest expense, including interest payments on interest rate swaps, is referred to as economic interest expense. Where indicated, net interest income reflecting interest payments on interest rate swaps, is referred to as economic net interest income.
The following table reconciles the GAAP and non-GAAP measurements reflected in the Management’s Discussion and Analysis of Financial Condition and Results of Operations.
GAAP Interest Income | GAAP Interest Expense | Add: Net Realized Losses on Interest Rate Swaps | Economic Interest Expense | GAAP Net Interest Income | Less: Net Realized Losses on Interest Rate Swaps | Economic Net Interest Income (1) | |||||||||||||||
For the Quarter Ended June 30, 2016 | $ | 221,096 | $ | 83,227 | $ | 8,141 | $ | 91,368 | $ | 137,869 | $ | 8,141 | $ | 129,361 | |||||||
For the Quarter Ended March 31, 2016 | $ | 201,194 | $ | 62,981 | $ | 11,220 | $ | 74,201 | $ | 138,213 | $ | 11,220 | $ | 126,545 | |||||||
For the Quarter Ended December 31, 2015 | $ | 201,912 | $ | 64,954 | $ | 11,673 | $ | 76,627 | $ | 136,958 | $ | 11,673 | $ | 125,272 | |||||||
For the Quarter Ended September 30, 2015 | $ | 211,876 | $ | 65,696 | $ | 11,355 | $ | 77,051 | $ | 146,180 | $ | 11,355 | $ | 134,714 | |||||||
For the Quarter Ended June 30, 2015 | $ | 215,804 | $ | 66,044 | $ | 9,030 | $ | 75,074 | $ | 149,760 | $ | 9,030 | $ | 140,173 | |||||||
(1) Excludes interest income on cash and cash equivalents.
8
The table below shows our average earning assets held, interest earned on assets, yield on average interest earning assets, average debt balance, economic interest expense, economic average cost of funds, economic net interest income, and net interest rate spread for the periods presented.
For the Quarter Ended | |||||||||||||||||
June 30, 2016 | June 30, 2015 | ||||||||||||||||
(dollars in thousands) | (dollars in thousands) | ||||||||||||||||
Average Balance | Interest | Average Yield/Cost | Average Balance | Interest | Average Yield/Cost | ||||||||||||
Assets: | |||||||||||||||||
Interest-earning assets (1): | |||||||||||||||||
Agency MBS | $ | 4,882,776 | $ | 29,376 | 2.4 | % | $ | 6,360,739 | $ | 44,821 | 2.8 | % | |||||
Non-Agency RMBS | 1,432,834 | 30,469 | 8.5 | % | 1,322,212 | 25,651 | 7.8 | % | |||||||||
Non-Agency RMBS transferred to consolidated VIEs | 1,346,840 | 62,889 | 18.7 | % | 1,593,971 | 68,885 | 17.3 | % | |||||||||
Jumbo Prime securitized residential mortgage loans held for investment | 411,343 | 3,489 | 3.4 | % | 559,150 | 6,250 | 4.5 | % | |||||||||
Seasoned subprime securitized residential mortgage loans held for investment | 6,214,467 | 94,505 | 6.1 | % | 4,518,897 | 71,765 | 6.4 | % | |||||||||
Total | $ | 14,288,260 | $ | 220,728 | 6.2 | % | $ | 14,354,969 | $ | 217,372 | 6.1 | % | |||||
Liabilities and stockholders' equity: | |||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||
Agency repurchase agreements (2) | $ | 4,612,205 | $ | 15,795 | 1.4 | % | $ | 5,395,795 | $ | 16,580 | 1.2 | % | |||||
Non-Agency repurchase agreements | 2,251,755 | 16,801 | 3.0 | % | 1,508,721 | 8,069 | 2.1 | % | |||||||||
Securitized debt, collateralized by Non-Agency RMBS | 458,350 | 5,922 | 5.2 | % | 648,437 | 9,218 | 5.7 | % | |||||||||
Securitized debt, collateralized by jumbo prime residential mortgage loans | 313,077 | 2,450 | 3.1 | % | 447,975 | 5,157 | 4.6 | % | |||||||||
Securitized debt, collateralized by seasoned subprime residential mortgage loans | 5,351,393 | 50,399 | 3.8 | % | 3,799,069 | 36,050 | 3.8 | % | |||||||||
Total | $ | 12,986,780 | $ | 91,367 | 2.8 | % | $ | 11,799,997 | $ | 75,074 | 2.5 | % | |||||
Economic net interest income/net interest rate spread | $ | 129,361 | 3.4 | % | $ | 142,298 | 3.6 | % | |||||||||
Net interest-earning assets/net interest margin | $ | 1,301,480 | 3.6 | % | $ | 2,554,972 | 4.0 | % | |||||||||
Ratio of interest-earning assets to interest bearing liabilities | 1.10 | 1.22 | |||||||||||||||
(1) Interest-earning assets at amortized cost | |||||||||||||||||
(2) Interest includes cash paid on swaps | |||||||||||||||||
The table below shows our Net Income, Economic Net Interest Income and Core Earnings, each as a percentage of average equity. Return on average equity is defined as our GAAP net income (loss) as a percentage of average equity. Average equity is defined as the average of Company’s beginning and ending equity balance for the period reported. Economic Net Interest Income is a non-GAAP financial measure, that equals interest income, less interest expense and realized losses on our interest rate swaps. Core Earnings is a non-GAAP measures as defined in previous section.
Return on Average Equity | Economic Net Interest Income/Average Equity * | Core Earnings/Average Equity | ||||
(Ratios have been annualized) | ||||||
For The Quarter Ended June 30, 2016 | 10.09 | % | 17.61 | % | 13.00 | % |
For The Quarter Ended March 31, 2016 | 11.34 | % | 17.28 | % | 14.95 | % |
For The Quarter Ended December 31, 2015 | 15.22 | % | 16.52 | % | 13.23 | % |
For The Quarter Ended September 30, 2015 | (5.89 | )% | 16.43 | % | 13.14 | % |
For The Quarter Ended June 30, 2015 | 13.35 | % | 16.10 | % | 13.40 | % |
For The Year Ended | ||||||
For The Year Ended December 31, 2015 | 7.52 | % | 17.12 | % | 14.20 | % |
For The Year Ended December 31, 2014 | 16.99 | % | 14.06 | % | 12.70 | % |
9
The table below presents changes in accretable yield, or the excess of the security’s cash flows expected to be collected over the Company’s investment, solely as it pertains to the Company’s Non-Agency RMBS portfolio accounted for according to the provisions of ASC 310-30.
For the Quarter Ended | For the Six Months Ended | |||||||||||
June 30, 2016 | June 30, 2015 | June 30, 2016 | June 30, 2015 | |||||||||
(dollars in thousands) | (dollars in thousands) | |||||||||||
Balance at beginning of period | $ | 1,726,541 | $ | 1,536,862 | $ | 1,742,744 | $ | 1,534,497 | ||||
Purchases | 22,417 | 23,872 | 42,600 | 108,625 | ||||||||
Accretion | (35,054 | ) | (71,005 | ) | (71,407 | ) | (140,710 | ) | ||||
Reclassification (to) from non-accretable difference | 27,492 | 211,625 | 27,459 | 218,807 | ||||||||
Sales and deconsolidation | (26,804 | ) | (3,031 | ) | (26,804 | ) | (22,896 | ) | ||||
Balance at end of period | $ | 1,714,592 | $ | 1,698,323 | $ | 1,714,592 | $ | 1,698,323 | ||||
Disclaimer
This press release includes “forward-looking statements” within the meaning of the safe harbor provisions of the United States Private Securities Litigation Reform Act of 1995. Actual results may differ from expectations, estimates and projections and, consequently, readers should not rely on these forward-looking statements as predictions of future events. Words such as “expect,” “target,” “assume,” “estimate,” “project,” “budget,” “forecast,” “anticipate,” “intend,” “plan,” “may,” “will,” “could,” “should,” “believe,” “predicts,” “potential,” “continue,” and similar expressions are intended to identify such forward-looking statements. These forward-looking statements involve significant risks and uncertainties that could cause actual results to differ materially from expected results, including, among other things, those described in our Annual Report on Form 10-K for the year ended December 31, 2015, and any subsequent Quarterly Reports on Form 10-Q, under the caption “Risk Factors.” Factors that could cause actual results to differ include, but are not limited to: the state of credit markets and general economic conditions; changes in interest rates and the market value of our assets; the rates of default or decreased recovery on the mortgages underlying our target assets; the occurrence, extent and timing of credit losses within our portfolio; the credit risk in our underlying assets; declines in home prices; our ability to establish, adjust and maintain appropriate hedges for the risks in our portfolio; the availability and cost of our target assets; our ability to borrow to finance our assets and the associated costs; changes in the competitive landscape within our industry; our ability to manage various operational risks and costs associated with our business; interruptions in or impairments to our communications and information technology systems; our ability to acquire residential mortgage loans and successfully securitize the residential mortgage loans we acquire; our ability to oversee our third party sub-servicers; the impact of any deficiencies in the servicing or foreclosure practices of third parties and related delays in the foreclosure process; our exposure to legal and regulatory claims; legislative and regulatory actions affecting our business; the impact of new or modified government mortgage refinance or principal reduction programs; our ability to maintain our REIT qualification; and limitations imposed on our business due to our REIT status and our exempt status under the Investment Company Act of 1940.
Readers are cautioned not to place undue reliance upon any forward-looking statements, which speak only as of the date made. Chimera does not undertake or accept any obligation to release publicly any updates or revisions to any forward-looking statement to reflect any change in its expectations or any change in events, conditions or circumstances on which any such statement is based. Additional information concerning these and other risk factors is contained in Chimera’s most recent filings with the Securities and Exchange Commission (SEC). All subsequent written and oral forward-looking statements concerning Chimera or matters attributable to Chimera or any person acting on its behalf are expressly qualified in their entirety by the cautionary statements above.
Readers are advised that the financial information in this press release is based on company data available at the time of this presentation and, in certain circumstances, may not have been audited by the company’s independent auditors.
10
FINANCIAL
SUPPLEMENT
NYSE: CIM
2nd Quarter 2016
Information is unaudited, estimated and subject to change.
DISCLAIMER This presentation includes “forward-looking statements” within the meaning of the safe harbor provisions of the UnitedStates Private Securities Litigation Reform Act of 1995. Actual results may differ from expectations, estimates andprojections and, consequently, readers should not rely on these forward-looking statements as predictions of future
events. Words such as “goal” “expect,” “target,” “assume,” “estimate,” “project,” “budget,” “forecast,” “anticipate,” “intend,” “plan,”
“may,” “will,” “could,” “should,” “believe,” “predicts,” “potential,” “continue,” and similar expressions are intended to identify
such forward-looking statements. These forward-looking statements involve significant risks and uncertainties that
could cause actual results to differ materially from expected results, including, among other things, those described in
our Annual Report on Form 10-K for the year ended December 31, 2015, and any subsequent Quarterly Reports on Form
10-Q, under the caption “Risk Factors.” Factors that could cause actual results to differ include, but are not limited to: the
state of credit markets and general economic conditions; changes in interest rates and the market value of our assets;
the rates of default or decreased recovery on the mortgages underlying our target assets; the occurrence, extent and
timing of credit losses within our portfolio; the credit risk in our underlying assets; declines in home prices; our ability to
establish, adjust and maintain appropriate hedges for the risks in our portfolio; the availability and cost of our target
assets; our ability to borrow to finance our assets and the associated costs; changes in the competitive landscape within
our industry; our ability to manage various operational risks and costs associated with our business; interruptions in or
impairments to our communications and information technology systems; our ability to acquire residential mortgage
loans and successfully securitize the residential mortgage loans we acquire; our ability to oversee our third party sub-
servicers; the impact of any deficiencies in the servicing or foreclosure practices of third parties and related delays in the
foreclosure process; our exposure to legal and regulatory claims; legislative and regulatory actions affecting our
business; the impact of new or modified government mortgage refinance or principal reduction programs; our ability to
maintain our REIT qualification; and limitations imposed on our business due to our REIT status and our exempt status
under the Investment Company Act of 1940.
Readers are cautioned not to place undue reliance upon any forward-looking statements, which speak only as of the
date made. Chimera does not undertake or accept any obligation to release publicly any updates or revisions to any
forward-looking statement to reflect any change in its expectations or any change in events, conditions or
circumstances on which any such statement is based. Additional information concerning these and other risk factors is
contained in Chimera’s most recent filings with the Securities and Exchange Commission (SEC). All subsequent written
and oral forward-looking statements concerning Chimera or matters attributable to Chimera or any person acting on its
behalf are expressly qualified in their entirety by the cautionary statements above.
This presentation may include industry and market data obtained through research, surveys, and studies conducted by
third parties and industry publications. We have not independently verified any such market and industry data from
third-party sources. This presentation is provided for discussion purposes only and may not be relied upon as legal or
investment advice, nor is it intended to be inclusive of all the risks and uncertainties that should be considered. This
presentation does not constitute an offer to purchase or sell any securities, nor shall it be construed to be indicative of
the terms of an offer that the parties or their respective affiliates would accept.
Readers are advised that the financial information in this presentation is based on company data available at the time of
this presentation and, in certain circumstances, may not have been audited by the company’s independent auditors.
Information is unaudited, estimated and subject to change. 2
PORTFOLIO COMPOSITION
Residential
Mortgage Credit
Portfolio
Agency MBS
Portfolio Total Portfolio
Gross Asset Yield: 8.1% 2.4% 6.2%
Financing Cost(2): 3.6% 1.4% 2.8%
Net Interest
Spread: 4.5% 1.0% 3.4%
Net Interest
Margin: 4.9% 1.1% 3.6%
All data as of June 30, 2016
(1) Financing excludes unsettled trades.
(2) Includes the interest incurred on interest rate swaps.
Net Investment Analysis
13
12
11
10
9
8
7
6
5
4
3
2
1
0
B
ill
io
ns
$2.4
$0.5
$2.5
$3.4
$8.0
Non-Recourse
(Securitization)
Recourse (Repo)
Recourse (Repo)
Equity
Equity
Agency MBS Portfolio
Total Assets: 4.5 billion(1)
Residential Mortgage
Credit Portfolio
Total Assets: 12.7 billion(1)
83% of Chimera's equity capital is allocated to mortgage credit
Information is unaudited, estimated and subject to change. 3
June 30, 2016 March 31, 2016
Total Portfolio: $17.2 billion Total Portfolio: $14.9 billion
Agency MBS Non-Agency MBS
Securitized Loan Portfolio
20%
26%
54%
Agency MBS Non-Agency MBS
Securitized Loan Portfolio
45%
24%
31%
GAAP ASSET ALLOCATION(1)
(1) Based on fair value.
The increases in Securitized Loan and Non-Agency MBS portfolios were partially funded
through Agency MBS sales
Information is unaudited, estimated and subject to change. 4
June 30, 2016 March 31, 2016
Total Financing: $13.8 Billion Total Financing: $11.7 Billion
Agency Repurchase Agreements, RMBS
Non-Agency Repurchase Agreements, RMBS
Non-Recourse Debt, Securitized RMBS and Loans (2)
25%
18%
58%
Agency Repurchase Agreements, RMBS
Non-Agency Repurchase Agreements, RMBS
Non-Recourse Debt, Securitized RMBS and Loans (2)
47%
18%
35%
GAAP FINANCING SOURCES
(1) Leverage ratios as of June 30, 2016
(2) Consists of tranches of RMBS and loan securitizations sold to third parties.
Total Leverage(1): 4.7:1
Recourse Leverage: 2.0:1
Information is unaudited, estimated and subject to change. 5
($ in thousands) At Issuance / Acquisition June 30, 2016
Vintage Deal Total OriginalFace
Total of
Tranches
Sold
Total of
Tranches
Retained
Total Remaining
Face
Remaining
Face of
Tranches
Sold
Remaining Face
of Tranches
Retained
2016 CIM 2016-3 $1,746,084 $1,478,933 $267,151 $1,746,084 $1,478,933 $267,151
2016 CIM 2016-2 1,762,177 1,492,563 269,614 1,762,177 1,492,563 269,614
2016 CIM 2016-1 1,499,341 1,266,898 232,443 1,470,568 1,237,705 232,863
2015 CIM 2015-4AG(1) 750,647 425,000 325,647 679,307 472,231 207,076
2015 CIM 2015-3AG(3) 698,812 520,935 177,877 607,246 438,716 168,530
2015 CIM 2015-2AG(2) 330,293 276,998 53,295 275,692 225,490 50,202
2015 CIM 2015-1EC 268,731 214,985 53,746 236,962 180,482 56,480
2014 CSMC 2014-CIM1(4) 333,865 268,087 65,779 255,750 193,544 62,206
2013 SLFMT 2013-1A 1,021,846 1,019,291 2,555 707,071 594,815 112,256
2013 SLFMT 2013-2A 1,137,308 1,134,464 2,844 876,951 842,200 34,751
2013 SLFMT 2013-3A 500,390 499,139 1,251 420,777 258,210 162,567
2012 CSMC 2012-CIM1 741,939 707,810 34,129 90,669 59,507 31,162
2012 CSMC 2012-CIM2 425,091 404,261 20,830 80,896 61,562 19,334
2012 CSMC 2012-CIM3 329,886 305,804 24,082 151,997 131,922 20,075
2008 PHHMC 2008-CIM1 619,710 549,142 70,568 63,502 45,443 18,059
TOTAL $12,166,120 $10,564,310 $1,601,811 9,425,649 7,713,323 1,712,326
% of origination remaining 77%
(1) Contains collateral from Springleaf 2012-3A Trust.
(2) Contains collateral from Springleaf 2012-2A Trust.
(3) Contains collateral from Springleaf 2012-1A Trust.
(4) Contains collateral from Springleaf 2011-1A Trust.
CONSOLIDATED LOAN SECURITIZATIONS
Information is unaudited, estimated and subject to change. 6
($ in thousands) At Issuance / Acquisition June 30, 2016
Vintage Deal Total OriginalFace
Total of
Tranches
Sold
Total of
Tranches
Retained
Total Remaining
Face
Remaining
Face of
Tranches
Sold
Remaining Face
of Tranches
Retained
2014 CSMC 2014-4R(1) 367,271 — 367,271 269,644 — 269,644
2010 CSMC 2010-1R 1,730,581 691,630 1,038,951 674,545 21,380 653,165
2010 CSMC 2010-11R 566,571 338,809 227,762 283,565 73,817 209,748
2009 CSMC 2009-12R 1,730,698 915,566 815,132 613,587 127,656 485,931
2009 JPMRR 2009-7 1,522,474 856,935 665,539 566,757 177,397 389,360
2009 JMAC 2009-R2 281,863 192,500 89,363 101,070 41,626 59,444
TOTAL 6,199,458 2,995,440 3,204,018 2,509,168 441,876 2,067,292
% of origination remaining 40% 15% 65%
CONSOLIDATED RMBS SECURITIZATIONS
▪ Re-Remic subordinate bonds have had slow prepayments considering the low interest rate environment
▪ Chimera expects the subordinate bond portfolio to have meaningful impact on earnings for the foreseeable future
(1) Contains collateral from CSMC 2010-12R Trust.
Information is unaudited, estimated and subject to change. 7
Agency Securities – As of June 30, 2016
Repo Days to Maturity – As of June 30, 2016
Agency Securities – As of March 31, 2016
Repo Days to Maturity – As of March 31, 2016
Maturity PrincipalBalance
Weighted
Average Rate
Weighted
Average Days
Within 30 days 2,240,043 74%
30 to 59 days 1,938,859 75%
60 to 89 days 166,374 74%
90 to 360 days 1,125,427 84%
Over 360 days — —
Total $5,470,703 0.57% 80 Days
(1) Coupon is a weighted average for Commercial and Agency IO
(2) Notional Agency IO was $3.1 billion and $4.0 billion as of 6/30/2016 and 3/31/2016 respectively.
Security
Type Coupon
(1) Current
Face
Weighted
Average
Market Price
Weighted
Average CPR
Agency
Pass-
through
3.50% $1,137,343 105.6 7.6
4.00% 1,356,996 107.4 14.5
4.50% 339,473 109.3 17
Commercial 3.5% 1,226,725 106.8 —
Agency IO 0.9% N/M(2) 4.6 6.5
Total $4,060,537
Maturity PrincipalBalance
Weighted
Average Rate
Weighted
Average Days
Within 30 days 1,823,192 0.79%
30 to 59 days 287,077 0.81%
60 to 89 days 921,941 0.77%
90 to 360 days 361,042 0.97%
Over 360 days — —
Total $3,393,252 0.80% 41 Days
Security
Type Coupon
(1) Current
Face
Weighted
Average
Market Price
Weighted
Average CPR
Agency
Pass-
through
3.50% $3,006,693 104.8 6.6
4.00% 1,698,645 106.9 6.8
4.50% 358,017 108.9 17.2
Commercial 3.4% 1,072,937 104.9 0.1
Agency IO 0.8% N/M(2) 4.5 5.4
Total $6,136,292
AGENCY & REPO SUMMARY
Information is unaudited, estimated and subject to change. 8
Description
($ in thousands)
- 100 Basis
Points
- 50 Basis
Points Unchanged
+50 Basis
Points
+100 Basis
Points
Agency
Securities
Market Value $ 4,688,441 $ 4,596,520 $ 4,481,503 $ 4,360,999 $ 4,233,588
Percentage Change 4.6 % 2.6 % - (2.7)% (5.5)%
Swap
Market Value (114,553) (61,292) - 60,266 120,069
Percentage Change (2.6)% (1.4)% - 1.3 % 2.7 %
Futures
Market Value (29,919) (17,485) - 17,050 33,685
Percentage Change (0.7)% (0.4)% - 0.4 % 0.8 %
Net Gain/(Loss) $ 62,466 $ 36,240 - $ (43,188) $ (94,161)
Percentage Change
in Portfolio Value(1) 1.4 % 0.8 % - (1.0)% (2.1)% Near Term 0-3
Short Term 3-5
Medium Term 5-10
Long Term 10-30
Hedge Book Maturities
2%
34%
54%
10%
INTEREST RATE SENSITIVITY
Chimera reduced the outstanding notional balance of its derivative instruments by $2.3 billion
Total Notional Balance - Derivative Instruments
June 30, 2016 March 31, 2016
Interest Rate Swaps 1,430,900 3,583,900
Swaptions 749,000 749,000
Futures 619,700 814,700
(1) Based on instantaneous moves in interest rates.
chimerareit.com
