Maryland | 001-34506 | 27-0312904 | |||||||||
(State or other jurisdiction of incorporation or organization) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
|||||||||
1601 Utica Avenue South, Suite 900 |
St. Louis Park, |
MN |
55416 |
||||||||
(Address of Principal Executive Offices) |
(Zip Code) |
Title of Each Class: | Trading Symbol(s) | Name of Exchange on Which Registered: | ||||||||||||
Common Stock, par value $0.01 per share | TWO | New York Stock Exchange | ||||||||||||
8.125% Series A Cumulative Redeemable Preferred Stock | TWO PRA | New York Stock Exchange | ||||||||||||
7.625% Series B Cumulative Redeemable Preferred Stock | TWO PRB | New York Stock Exchange | ||||||||||||
7.25% Series C Cumulative Redeemable Preferred Stock | TWO PRC | New York Stock Exchange |
Item 9.01 | Financial Statements and Exhibits. |
Exhibit No. | Description | |||||||
99.1 | ||||||||
99.2 | ||||||||
104 | Cover Page Interactive Data File, formatted in Inline XBRL. |
TWO HARBORS INVESTMENT CORP. | ||||||||
By: | /s/ REBECCA B. SANDBERG | |||||||
Rebecca B. Sandberg | ||||||||
Chief Legal Officer and Secretary | ||||||||
Date: October 28, 2024 |
Operating Performance (unaudited) | |||||||||||||||||||||||||||||||||||
(dollars in thousands, except per common share data) | |||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2024 | Three Months Ended June 30, 2024 | ||||||||||||||||||||||||||||||||||
Earnings attributable to common stockholders |
Earnings |
Per weighted average basic common share |
Annualized return on average common equity |
Earnings |
Per weighted average basic common share |
Annualized return on average common equity |
|||||||||||||||||||||||||||||
Comprehensive Income | $ | 19,352 | $ | 0.18 | 4.9 | % | $ | 479 | $ | — | 0.1 | % | |||||||||||||||||||||||
GAAP Net (Loss) Income | $ | (250,269) | $ | (2.42) | (63.1) | % | $ | 44,552 | $ | 0.43 | 11.1 | % | |||||||||||||||||||||||
Earnings Available for Distribution(1) |
$ | 13,186 | $ | 0.13 | 3.3 | % | $ | 17,516 | $ | 0.17 | 4.4 | % | |||||||||||||||||||||||
Operating Metrics |
|||||||||||||||||||||||||||||||||||
Dividend per common share | $ | 0.45 | $ | 0.45 | |||||||||||||||||||||||||||||||
Annualized dividend yield(2) |
13.0 | % | 13.6 | % | |||||||||||||||||||||||||||||||
Book value per common share at period end | $ | 14.93 | $ | 15.19 | |||||||||||||||||||||||||||||||
Economic return on book value(3) |
1.3 | % | — | % | |||||||||||||||||||||||||||||||
Operating expenses, excluding non-cash LTIP amortization and certain operating expenses(4) |
$ | 36,874 | $ | 37,924 | |||||||||||||||||||||||||||||||
Operating expenses, excluding non-cash LTIP amortization and certain operating expenses, as a percentage of average equity(4) |
6.7 | % | 6.8 | % |
Investment Portfolio | ||||||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||
Portfolio Composition | As of September 30, 2024 | As of June 30, 2024 | ||||||||||||||||||||||||
(unaudited) | (unaudited) | |||||||||||||||||||||||||
Agency RMBS | $ | 8,514,041 | 74.7 | % | $ | 8,035,395 | 72.4 | % | ||||||||||||||||||
Mortgage servicing rights(1) |
2,884,304 | 25.3 | % | 3,065,415 | 27.6 | % | ||||||||||||||||||||
Other | 3,859 | — | % | 3,942 | — | % | ||||||||||||||||||||
Aggregate Portfolio | 11,402,204 | 11,104,752 | ||||||||||||||||||||||||
Net TBA position(2) |
5,043,877 | 4,940,593 | ||||||||||||||||||||||||
Total Portfolio | $ | 16,446,081 | $ | 16,045,345 |
Portfolio Metrics Specific to Agency RMBS | As of September 30, 2024 | As of June 30, 2024 | ||||||||||||
(unaudited) |
(unaudited) |
|||||||||||||
Weighted average cost basis(1) |
$ | 101.39 | $ | 101.28 | ||||||||||
Weighted average experienced three-month CPR | 7.2 | % | 7.3 | % | ||||||||||
Gross weighted average coupon rate | 5.8 | % | 5.8 | % | ||||||||||
Weighted average loan age (months) | 32 | 31 |
Portfolio Metrics Specific to MSR(1) |
As of September 30, 2024 | As of June 30, 2024 | ||||||||||||
(dollars in thousands) |
(unaudited) | (unaudited) |
||||||||||||
Unpaid principal balance | $ | 202,052,184 | $ | 209,389,409 | ||||||||||
Gross coupon rate | 3.4 | % | 3.5 | % | ||||||||||
Current loan size | $ | 333 | $ | 333 | ||||||||||
Original FICO(2) |
760 | 759 | ||||||||||||
Original LTV | 71 | % | 71 | % | ||||||||||
60+ day delinquencies | 0.8 | % | 0.7 | % | ||||||||||
Net servicing fee | 25.3 basis points | 25.3 basis points | ||||||||||||
Three Months Ended September 30, 2024 | Three Months Ended June 30, 2024 | |||||||||||||
(unaudited) | (unaudited) | |||||||||||||
Fair value losses | $ | (133,349) | $ | (22,857) | ||||||||||
Servicing income | $ | 161,608 | $ | 169,882 | ||||||||||
Servicing costs | $ | 4,401 | $ | 5,214 | ||||||||||
Change in servicing reserves | $ | (501) | $ | (739) |
Other Investments and Risk Management Metrics |
As of September 30, 2024 | As of June 30, 2024 | ||||||||||||
(dollars in thousands) |
(unaudited) |
(unaudited) |
||||||||||||
Net long TBA notional(1) |
$ | 5,064,000 | $ | 4,983,000 | ||||||||||
Futures notional |
$ | (3,693,900) | $ | (6,308,900) | ||||||||||
Interest rate swaps notional |
$ | 14,197,205 | $ | 11,739,471 | ||||||||||
September 30, 2024 | Balance |
Weighted Average Borrowing Rate |
Weighted Average Months to Maturity |
Number of Distinct Counterparties |
||||||||||||||||||||||
(dollars in thousands, unaudited) | ||||||||||||||||||||||||||
Repurchase agreements collateralized by securities | $ | 8,113,400 | 5.20 | % | 2.55 | 18 | ||||||||||||||||||||
Repurchase agreements collateralized by MSR | 650,000 | 7.99 | % | 19.69 | 1 | |||||||||||||||||||||
Total repurchase agreements | 8,763,400 | 5.40 | % | 3.83 | 19 | |||||||||||||||||||||
Revolving credit facilities collateralized by MSR and related servicing advance obligations |
999,171 | 8.11 | % | 21.40 | 3 | |||||||||||||||||||||
Warehouse facilities collateralized by mortgage loans |
3,017 | 7.34 | % | 2.86 | 1 | |||||||||||||||||||||
Unsecured convertible senior notes | 259,815 | 6.25 | % | 15.52 | n/a | |||||||||||||||||||||
Total borrowings | $ | 10,025,403 |
June 30, 2024 | Balance |
Weighted Average Borrowing Rate |
Weighted Average Months to Maturity |
Number of Distinct Counterparties |
||||||||||||||||||||||
(dollars in thousands, unaudited) | ||||||||||||||||||||||||||
Repurchase agreements collateralized by securities | $ | 7,834,910 | 5.48 | % | 2.78 | 18 | ||||||||||||||||||||
Repurchase agreements collateralized by MSR | 600,000 | 8.49 | % | 22.72 | 1 | |||||||||||||||||||||
Total repurchase agreements | 8,434,910 | 5.69 | % | 4.20 | 19 | |||||||||||||||||||||
Revolving credit facilities collateralized by MSR and related servicing advance obligations |
1,279,271 | 8.45 | % | 20.25 | 4 | |||||||||||||||||||||
Warehouse facilities collateralized by mortgage loans |
— | — | % | — | — | |||||||||||||||||||||
Unsecured convertible senior notes | 259,412 | 6.25 | % | 18.54 | n/a | |||||||||||||||||||||
Total borrowings | $ | 9,973,593 |
Borrowings by Collateral Type | As of September 30, 2024 | As of June 30, 2024 | ||||||||||||
(dollars in thousands) | (unaudited) | (unaudited) | ||||||||||||
Agency RMBS | $ | 8,113,193 | $ | 7,834,693 | ||||||||||
Mortgage servicing rights and related servicing advance obligations | 1,649,171 | 1,879,271 | ||||||||||||
Other - secured | 3,224 | 217 | ||||||||||||
Other - unsecured(1) |
259,815 | 259,412 | ||||||||||||
Total | 10,025,403 | 9,973,593 | ||||||||||||
TBA cost basis | 5,060,417 | 4,950,762 | ||||||||||||
Net payable (receivable) for unsettled RMBS | 85,366 | — | ||||||||||||
Total, including TBAs and net payable (receivable) for unsettled RMBS | $ | 15,171,186 | $ | 14,924,355 | ||||||||||
Debt-to-equity ratio at period-end(2) |
4.6 | :1.0 | 4.5 | :1.0 | ||||||||||
Economic debt-to-equity ratio at period-end(3) |
7.0 | :1.0 | 6.8 | :1.0 | ||||||||||
Cost of Financing by Collateral Type(4) |
Three Months Ended September 30, 2024 | Three Months Ended June 30, 2024 | ||||||||||||
(unaudited) | (unaudited) | |||||||||||||
Agency RMBS | 5.53 | % | 5.54 | % | ||||||||||
Mortgage servicing rights and related servicing advance obligations(5) |
8.93 | % | 8.99 | % | ||||||||||
Other - secured | 5.61 | % | 5.53 | % | ||||||||||
Other - unsecured(1)(5) |
6.92 | % | 6.89 | % | ||||||||||
Annualized cost of financing | 6.17 | % | 6.23 | % | ||||||||||
Interest rate swaps(6) |
(0.46) | % | (0.42) | % | ||||||||||
U.S. Treasury futures(7) |
(0.14) | % | (0.20) | % | ||||||||||
TBAs(8) |
3.56 | % | 3.44 | % | ||||||||||
Annualized cost of financing, including swaps, U.S. Treasury futures and TBAs |
4.73 | % | 4.76 | % |
TWO HARBORS INVESTMENT CORP. | |||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||||
(dollars in thousands, except share data) | |||||||||||
September 30, 2024 |
December 31, 2023 |
||||||||||
(unaudited) | |||||||||||
ASSETS | |||||||||||
Available-for-sale securities, at fair value (amortized cost $8,563,998 and $8,509,383, respectively; allowance for credit losses $2,962 and $3,943, respectively) |
$ | 8,506,102 | $ | 8,327,149 | |||||||
Mortgage servicing rights, at fair value | 2,884,304 | 3,052,016 | |||||||||
Mortgage loans held-for-sale | 3,344 | 332 | |||||||||
Cash and cash equivalents | 522,581 | 729,732 | |||||||||
Restricted cash | 89,125 | 65,101 | |||||||||
Accrued interest receivable | 36,561 | 35,339 | |||||||||
Due from counterparties | 298,283 | 323,224 | |||||||||
Derivative assets, at fair value | 12,572 | 85,291 | |||||||||
Reverse repurchase agreements | 359,180 | 284,091 | |||||||||
Other assets | 175,790 | 236,525 | |||||||||
Total Assets | $ | 12,887,842 | $ | 13,138,800 | |||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
Liabilities: | |||||||||||
Repurchase agreements | $ | 8,763,400 | $ | 8,020,207 | |||||||
Revolving credit facilities | 999,171 | 1,329,171 | |||||||||
Warehouse facilities | 3,017 | — | |||||||||
Term notes payable | — | 295,271 | |||||||||
Convertible senior notes | 259,815 | 268,582 | |||||||||
Derivative liabilities, at fair value | 16,764 | 21,506 | |||||||||
Due to counterparties | 386,141 | 574,735 | |||||||||
Dividends payable | 58,730 | 58,731 | |||||||||
Accrued interest payable | 76,868 | 141,773 | |||||||||
Other liabilities | 154,562 | 225,434 | |||||||||
Total Liabilities | 10,718,468 | 10,935,410 | |||||||||
Stockholders’ Equity: | |||||||||||
Preferred stock, par value $0.01 per share; 100,000,000 shares authorized and 24,870,817 and 25,356,426 shares issued and outstanding, respectively ($621,770 and $633,911 liquidation preference, respectively) |
601,467 | 613,213 | |||||||||
Common stock, par value $0.01 per share; 175,000,000 shares authorized and 103,650,126 and 103,206,457 shares issued and outstanding, respectively |
1,037 | 1,032 | |||||||||
Additional paid-in capital | 5,934,920 | 5,925,424 | |||||||||
Accumulated other comprehensive loss | (53,959) | (176,429) | |||||||||
Cumulative earnings | 1,372,056 | 1,349,973 | |||||||||
Cumulative distributions to stockholders | (5,686,147) | (5,509,823) | |||||||||
Total Stockholders’ Equity | 2,169,374 | 2,203,390 | |||||||||
Total Liabilities and Stockholders’ Equity | $ | 12,887,842 | $ | 13,138,800 |
TWO HARBORS INVESTMENT CORP. | |||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) | |||||||||||||||||||||||
(dollars in thousands, except share data) | |||||||||||||||||||||||
Certain prior period amounts have been reclassified to conform to the current period presentation | |||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
(unaudited) | (unaudited) | ||||||||||||||||||||||
Net interest income (expense): | |||||||||||||||||||||||
Interest income | $ | 112,642 | $ | 123,608 | $ | 346,378 | $ | 357,963 | |||||||||||||||
Interest expense | 154,931 | 173,094 | 469,138 | 475,145 | |||||||||||||||||||
Net interest expense | (42,289) | (49,486) | (122,760) | (117,182) | |||||||||||||||||||
Net servicing income: | |||||||||||||||||||||||
Servicing income | 171,732 | 178,625 | 514,080 | 507,168 | |||||||||||||||||||
Servicing costs | 3,900 | 29,903 | 15,494 | 83,459 | |||||||||||||||||||
Net servicing income | 167,832 | 148,722 | 498,586 | 423,709 | |||||||||||||||||||
Other (loss) income: | |||||||||||||||||||||||
Gain (loss) on investment securities | 1,383 | (471) | (32,029) | 12,499 | |||||||||||||||||||
(Loss) gain on servicing asset | (133,349) | 67,369 | (145,194) | 60,969 | |||||||||||||||||||
(Loss) gain on interest rate swap and swaption agreements | (172,263) | 111,909 | (51,741) | 86,288 | |||||||||||||||||||
(Loss) gain on other derivative instruments | (32,722) | 86,212 | 14,127 | (22,398) | |||||||||||||||||||
Gain on mortgage loans held-for-sale | 927 | — | 924 | — | |||||||||||||||||||
Other income | 123 | 2,903 | 349 | 5,103 | |||||||||||||||||||
Total other (loss) income | (335,901) | 267,922 | (213,564) | 142,461 | |||||||||||||||||||
Expenses: | |||||||||||||||||||||||
Compensation and benefits | 20,180 | 8,617 | 67,953 | 31,568 | |||||||||||||||||||
Other operating expenses | 18,405 | 15,984 | 57,156 | 38,354 | |||||||||||||||||||
Total expenses | 38,585 | 24,601 | 125,109 | 69,922 | |||||||||||||||||||
(Loss) income before income taxes | (248,943) | 342,557 | 37,153 | 379,066 | |||||||||||||||||||
(Benefit from) provision for income taxes | (10,458) | 36,365 | 15,714 | 52,237 | |||||||||||||||||||
Net (loss) income | (238,485) | 306,192 | 21,439 | 326,829 | |||||||||||||||||||
Dividends on preferred stock | (11,784) | (12,115) | (35,352) | (36,595) | |||||||||||||||||||
Gain on repurchase and retirement of preferred stock | — | — | 644 | 2,454 | |||||||||||||||||||
Net (loss) income attributable to common stockholders | $ | (250,269) | $ | 294,077 | $ | (13,269) | $ | 292,688 | |||||||||||||||
Basic (loss) earnings per weighted average common share | $ | (2.42) | $ | 3.04 | $ | (0.14) | $ | 3.06 | |||||||||||||||
Diluted (loss) earnings per weighted average common share | $ | (2.42) | $ | 2.81 | $ | (0.14) | $ | 2.91 | |||||||||||||||
Dividends declared per common share | $ | 0.45 | $ | 0.45 | $ | 1.35 | $ | 1.50 | |||||||||||||||
Comprehensive income (loss): | |||||||||||||||||||||||
Net (loss) income | $ | (238,485) | $ | 306,192 | $ | 21,439 | $ | 326,829 | |||||||||||||||
Other comprehensive income (loss): | |||||||||||||||||||||||
Unrealized gain (loss) on available-for-sale securities | 269,621 | (350,922) | 122,470 | (381,297) | |||||||||||||||||||
Other comprehensive income (loss) | 269,621 | (350,922) | 122,470 | (381,297) | |||||||||||||||||||
Comprehensive income (loss) | 31,136 | (44,730) | 143,909 | (54,468) | |||||||||||||||||||
Dividends on preferred stock | (11,784) | (12,115) | (35,352) | (36,595) | |||||||||||||||||||
Gain on repurchase and retirement of preferred stock | — | — | 644 | 2,454 | |||||||||||||||||||
Comprehensive income (loss) attributable to common stockholders |
$ | 19,352 | $ | (56,845) | $ | 109,201 | $ | (88,609) | |||||||||||||||
TWO HARBORS INVESTMENT CORP. | |||||||||||||||||||||||
INTEREST INCOME AND INTEREST EXPENSE | |||||||||||||||||||||||
(dollars in thousands, except share data) | |||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
(unaudited) | (unaudited) | ||||||||||||||||||||||
Interest income: | |||||||||||||||||||||||
Available-for-sale securities | $ | 101,067 | $ | 107,827 | $ | 300,883 | $ | 309,060 | |||||||||||||||
Mortgage loans held-for-sale | 25 | 2 | 29 | 7 | |||||||||||||||||||
Other | 11,550 | 15,779 | 45,466 | 48,896 | |||||||||||||||||||
Total interest income | 112,642 | 123,608 | 346,378 | 357,963 | |||||||||||||||||||
Interest expense: | |||||||||||||||||||||||
Repurchase agreements | 123,552 | 129,298 | 355,982 | 350,599 | |||||||||||||||||||
Revolving credit facilities | 26,873 | 32,526 | 87,026 | 87,866 | |||||||||||||||||||
Warehouse facilities | 11 | — | 11 | — | |||||||||||||||||||
Term notes payable | — | 6,634 | 12,426 | 22,516 | |||||||||||||||||||
Convertible senior notes | 4,495 | 4,636 | 13,693 | 14,164 | |||||||||||||||||||
Total interest expense | 154,931 | 173,094 | 469,138 | 475,145 | |||||||||||||||||||
Net interest expense | $ | (42,289) | $ | (49,486) | $ | (122,760) | $ | (117,182) |
TWO HARBORS INVESTMENT CORP. | |||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL INFORMATION | |||||||||||
(dollars in thousands, except share data) | |||||||||||
Certain prior period amounts have been reclassified to conform to the current period presentation | |||||||||||
Three Months Ended | |||||||||||
September 30, 2024 |
June 30, 2024 |
||||||||||
(unaudited) |
(unaudited) |
||||||||||
Reconciliation of comprehensive income to Earnings Available for Distribution: | |||||||||||
Comprehensive income attributable to common stockholders | $ | 19,352 | $ | 479 | |||||||
Adjustment for other comprehensive (income) loss attributable to common stockholders: | |||||||||||
Unrealized (gain) loss on available-for-sale securities | (269,621) | 44,073 | |||||||||
Net (loss) income attributable to common stockholders | $ | (250,269) | $ | 44,552 | |||||||
Adjustments to exclude reported realized and unrealized (gains) losses: | |||||||||||
Realized (gain) loss on securities | (312) | 22,149 | |||||||||
Unrealized (gain) loss on securities | (795) | 117 | |||||||||
(Reversal of) provision for credit losses | (276) | 171 | |||||||||
Realized and unrealized loss on mortgage servicing rights | 133,349 | 22,857 | |||||||||
Realized loss (gain) on termination or expiration of interest rate swaps and swaptions | 86,310 | (2,388) | |||||||||
Unrealized loss (gain) on interest rate swaps and swaptions | 103,012 | (4,609) | |||||||||
Realized and unrealized loss on other derivative instruments | 32,821 | 852 | |||||||||
Other realized and unrealized gains | — | (226) | |||||||||
Other adjustments: | |||||||||||
MSR amortization(1) |
(83,619) | (89,058) | |||||||||
TBA dollar roll income (losses)(2) |
(1,156) | 4,019 | |||||||||
U.S. Treasury futures income(3) |
5,247 | 7,211 | |||||||||
Change in servicing reserves |
(501) | (739) | |||||||||
Non-cash equity compensation expense |
1,610 | 1,643 | |||||||||
Certain operating expenses(4) |
101 | (624) | |||||||||
Net (benefit from) provision for income taxes on non-EAD | (12,336) | 11,589 | |||||||||
Earnings available for distribution to common stockholders(5) |
$ | 13,186 | $ | 17,516 | |||||||
Weighted average basic common shares |
103,635,455 | 103,555,755 | |||||||||
Earnings available for distribution to common stockholders per weighted average basic common share |
$ | 0.13 | $ | 0.17 |