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: April 28, 2025 |
Operating Performance (unaudited) | |||||||||||||||||||||||||||||||||||
(dollars in thousands, except per common share data) | |||||||||||||||||||||||||||||||||||
Three Months Ended March 31, 2025 | Three Months Ended December 31, 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 (Loss) | $ | 64,931 | $ | 0.62 | 16.8 | % | $ | (1,620) | $ | (0.03) | (0.4) | % | |||||||||||||||||||||||
GAAP Net (Loss) Income | $ | (92,241) | $ | (0.89) | (23.8) | % | $ | 264,945 | $ | 2.54 | 70.6 | % | |||||||||||||||||||||||
Earnings Available for Distribution(1) |
$ | 25,092 | $ | 0.24 | 6.5 | % | $ | 21,181 | $ | 0.20 | 5.6 | % | |||||||||||||||||||||||
Operating Metrics |
|||||||||||||||||||||||||||||||||||
Dividend per common share | $ | 0.45 | $ | 0.45 | |||||||||||||||||||||||||||||||
Annualized dividend yield(2) |
13.5 | % | 15.2 | % | |||||||||||||||||||||||||||||||
Book value per common share at period end | $ | 14.66 | $ | 14.47 | |||||||||||||||||||||||||||||||
Economic return on book value(3) |
4.4 | % | — | % | |||||||||||||||||||||||||||||||
Operating expenses, excluding non-cash LTIP amortization and certain operating expenses(4) |
$ | 40,465 | $ | 39,236 | |||||||||||||||||||||||||||||||
Operating expenses, excluding non-cash LTIP amortization and certain operating expenses, as a percentage of average equity(4) |
7.5 | % | 7.4 | % |
Investment Portfolio | ||||||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||
Portfolio Composition | As of March 31, 2025 | As of December 31, 2024 | ||||||||||||||||||||||||
(unaudited) | (unaudited) | |||||||||||||||||||||||||
Agency RMBS | $ | 8,627,708 | 74.4 | % | $ | 7,376,965 | 71.1 | % | ||||||||||||||||||
Mortgage servicing rights(1) |
2,959,773 | 25.6 | % | 2,994,271 | 28.9 | % | ||||||||||||||||||||
Other | 3,613 | — | % | 3,734 | — | % | ||||||||||||||||||||
Aggregate Portfolio | 11,591,094 | 10,374,970 | ||||||||||||||||||||||||
Net TBA position(2) |
3,001,064 | 4,468,904 | ||||||||||||||||||||||||
Total Portfolio | $ | 14,592,158 | $ | 14,843,874 |
Portfolio Metrics Specific to Agency RMBS | As of March 31, 2025 | As of December 31, 2024 | ||||||||||||
(unaudited) |
(unaudited) |
|||||||||||||
Weighted average cost basis(1) |
$ | 101.50 | $ | 101.17 | ||||||||||
Weighted average experienced three-month CPR | 7.0 | % | 7.5 | % | ||||||||||
Gross weighted average coupon rate | 6.1 | % | 5.7 | % | ||||||||||
Weighted average loan age (months) | 28 | 36 |
Portfolio Metrics Specific to MSR(1) |
As of March 31, 2025 | As of December 31, 2024 | ||||||||||||
(dollars in thousands) |
(unaudited) | (unaudited) |
||||||||||||
Unpaid principal balance | $ | 196,773,345 | $ | 200,317,008 | ||||||||||
Gross coupon rate | 3.5 | % | 3.5 | % | ||||||||||
Current loan size | $ | 330 | $ | 331 | ||||||||||
Original FICO(2) |
760 | 760 | ||||||||||||
Original LTV | 72 | % | 72 | % | ||||||||||
60+ day delinquencies | 0.8 | % | 0.9 | % | ||||||||||
Net servicing fee | 25.3 basis points | 25.3 basis points | ||||||||||||
Three Months Ended March 31, 2025 | Three Months Ended December 31, 2024 | |||||||||||||
(unaudited) | (unaudited) | |||||||||||||
Fair value (losses) gains | $ | (36,221) | $ | 82,520 | ||||||||||
Servicing income | $ | 146,870 | $ | 157,475 | ||||||||||
Servicing costs | $ | 3,302 | $ | 3,965 | ||||||||||
Change in servicing reserves | $ | (105) | $ | 610 |
Other Investments and Risk Management Metrics |
As of March 31, 2025 | As of December 31, 2024 | ||||||||||||
(dollars in thousands) |
(unaudited) |
(unaudited) |
||||||||||||
Net long TBA notional(1) |
$ | 3,070,552 | $ | 4,497,800 | ||||||||||
Futures notional |
$ | (2,930,590) | $ | (3,973,400) | ||||||||||
Interest rate swaps notional |
$ | 14,755,568 | $ | 16,594,467 | ||||||||||
March 31, 2025 | Balance |
Weighted Average Borrowing Rate |
Weighted Average Months to Maturity |
Number of Distinct Counterparties |
||||||||||||||||||||||
(dollars in thousands, unaudited) | ||||||||||||||||||||||||||
Repurchase agreements collateralized by securities | $ | 8,970,830 | 4.50 | % | 2.23 | 18 | ||||||||||||||||||||
Repurchase agreements collateralized by MSR | 770,000 | 7.38 | % | 13.88 | 3 | |||||||||||||||||||||
Total repurchase agreements | 9,740,830 | 4.73 | % | 3.16 | 19 | |||||||||||||||||||||
Revolving credit facilities collateralized by MSR and related servicing advance obligations |
933,171 | 7.45 | % | 15.91 | 3 | |||||||||||||||||||||
Warehouse facilities collateralized by mortgage loans |
7,971 | 6.36 | % | 2.50 | 1 | |||||||||||||||||||||
Unsecured convertible senior notes | 260,591 | 6.25 | % | 9.53 | n/a | |||||||||||||||||||||
Total borrowings | $ | 10,942,563 |
December 31, 2024 | Balance |
Weighted Average Borrowing Rate |
Weighted Average Months to Maturity |
Number of Distinct Counterparties |
||||||||||||||||||||||
(dollars in thousands, unaudited) | ||||||||||||||||||||||||||
Repurchase agreements collateralized by securities | $ | 7,050,057 | 4.90 | % | 1.60 | 18 | ||||||||||||||||||||
Repurchase agreements collateralized by MSR | 755,000 | 7.44 | % | 17.10 | 3 | |||||||||||||||||||||
Total repurchase agreements | 7,805,057 | 5.15 | % | 3.10 | 19 | |||||||||||||||||||||
Revolving credit facilities collateralized by MSR and related servicing advance obligations |
1,020,171 | 7.56 | % | 18.84 | 3 | |||||||||||||||||||||
Warehouse facilities collateralized by mortgage loans |
2,032 | 6.64 | % | 2.86 | 1 | |||||||||||||||||||||
Unsecured convertible senior notes | 260,229 | 6.25 | % | 12.49 | n/a | |||||||||||||||||||||
Total borrowings | $ | 9,087,489 |
Borrowings by Collateral Type | As of March 31, 2025 | As of December 31, 2024 | ||||||||||||
(dollars in thousands) | (unaudited) | (unaudited) | ||||||||||||
Agency RMBS | $ | 8,970,635 | $ | 7,049,850 | ||||||||||
Mortgage servicing rights and related servicing advance obligations | 1,703,171 | 1,775,171 | ||||||||||||
Other - secured | 8,166 | 2,239 | ||||||||||||
Other - unsecured(1) |
260,591 | 260,229 | ||||||||||||
Total | 10,942,563 | 9,087,489 | ||||||||||||
TBA cost basis | 3,001,672 | 4,493,055 | ||||||||||||
Net payable (receivable) for unsettled RMBS | (643,896) | 269,370 | ||||||||||||
Total, including TBAs and net payable (receivable) for unsettled RMBS | $ | 13,300,339 | $ | 13,849,914 | ||||||||||
Debt-to-equity ratio at period-end(2) |
5.1 | :1.0 | 4.3 | :1.0 | ||||||||||
Economic debt-to-equity ratio at period-end(3) |
6.2 | :1.0 | 6.5 | :1.0 | ||||||||||
Cost of Financing by Collateral Type(4) |
Three Months Ended March 31, 2025 | Three Months Ended December 31, 2024 | ||||||||||||
(unaudited) | (unaudited) | |||||||||||||
Agency RMBS | 4.62 | % | 5.14 | % | ||||||||||
Mortgage servicing rights and related servicing advance obligations(5) |
7.81 | % | 8.34 | % | ||||||||||
Other - secured | 6.93 | % | 8.13 | % | ||||||||||
Other - unsecured(1)(5) |
6.84 | % | 6.93 | % | ||||||||||
Annualized cost of financing | 5.27 | % | 5.79 | % | ||||||||||
Interest rate swaps(6) |
(0.18) | % | (0.34) | % | ||||||||||
U.S. Treasury futures(7) |
(0.04) | % | (0.17) | % | ||||||||||
TBAs(8) |
2.89 | % | 3.67 | % | ||||||||||
Annualized cost of financing, including swaps, U.S. Treasury futures and TBAs |
4.49 | % | 4.58 | % |
TWO HARBORS INVESTMENT CORP. | |||||||||||
CONSOLIDATED BALANCE SHEETS | |||||||||||
(dollars in thousands, except share data) | |||||||||||
March 31, 2025 |
December 31, 2024 | ||||||||||
(unaudited) | |||||||||||
ASSETS | |||||||||||
Available-for-sale securities, at fair value (amortized cost $8,773,987 and $7,697,027, respectively; allowance for credit losses $2,680 and $2,866, respectively) |
$ | 8,606,870 | $ | 7,371,711 | |||||||
Mortgage servicing rights, at fair value | 2,959,773 | 2,994,271 | |||||||||
Mortgage loans held-for-sale | 8,406 | 2,334 | |||||||||
Cash and cash equivalents | 573,882 | 504,613 | |||||||||
Restricted cash | 123,843 | 313,028 | |||||||||
Accrued interest receivable | 39,277 | 33,331 | |||||||||
Due from counterparties | 920,391 | 386,464 | |||||||||
Derivative assets, at fair value | 27,550 | 10,114 | |||||||||
Reverse repurchase agreements | 227,818 | 355,975 | |||||||||
Other assets | 195,503 | 232,478 | |||||||||
Total Assets | $ | 13,683,313 | $ | 12,204,319 | |||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
Liabilities: | |||||||||||
Repurchase agreements | $ | 9,740,830 | $ | 7,805,057 | |||||||
Revolving credit facilities | 933,171 | 1,020,171 | |||||||||
Warehouse facilities | 7,971 | 2,032 | |||||||||
Convertible senior notes | 260,591 | 260,229 | |||||||||
Derivative liabilities, at fair value | 3,097 | 24,897 | |||||||||
Due to counterparties | 289,457 | 648,643 | |||||||||
Dividends payable | 60,402 | 58,725 | |||||||||
Accrued interest payable | 75,354 | 85,994 | |||||||||
Other liabilities | 165,651 | 176,062 | |||||||||
Total Liabilities | 11,536,524 | 10,081,810 | |||||||||
Stockholders’ Equity: | |||||||||||
Preferred stock, par value $0.01 per share; 100,000,000 shares authorized and 24,870,817 shares issued and outstanding ($621,770 liquidation preference) |
601,467 | 601,467 | |||||||||
Common stock, par value $0.01 per share; 175,000,000 shares authorized and 104,025,096 and 103,680,321 shares issued and outstanding, respectively |
1,040 | 1,037 | |||||||||
Additional paid-in capital | 5,943,211 | 5,936,609 | |||||||||
Accumulated other comprehensive loss | (163,352) | (320,524) | |||||||||
Cumulative earnings | 1,569,730 | 1,648,785 | |||||||||
Cumulative distributions to stockholders | (5,805,307) | (5,744,865) | |||||||||
Total Stockholders’ Equity | 2,146,789 | 2,122,509 | |||||||||
Total Liabilities and Stockholders’ Equity | $ | 13,683,313 | $ | 12,204,319 |
TWO HARBORS INVESTMENT CORP. | |||||||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | |||||||||||
(dollars in thousands, except share data) | |||||||||||
Certain prior period amounts have been reclassified to conform to the current period presentation | |||||||||||
Three Months Ended | |||||||||||
March 31, | |||||||||||
2025 | 2024 | ||||||||||
(unaudited) | |||||||||||
Net interest income (expense): | |||||||||||
Interest income | $ | 111,382 | $ | 117,783 | |||||||
Interest expense | 131,714 | 160,000 | |||||||||
Net interest expense | (20,332) | (42,217) | |||||||||
Net servicing income: | |||||||||||
Servicing income | 156,859 | 166,333 | |||||||||
Servicing costs | 3,197 | 7,119 | |||||||||
Net servicing income | 153,662 | 159,214 | |||||||||
Other (loss) income: | |||||||||||
Loss on investment securities | (32,729) | (10,975) | |||||||||
(Loss) gain on servicing asset | (36,221) | 11,012 | |||||||||
(Loss) gain on interest rate swap and swaption agreements | (98,788) | 98,510 | |||||||||
Gain on other derivative instruments | 1,448 | 47,599 | |||||||||
Gain (loss) on mortgage loans held-for-sale | 669 | (3) | |||||||||
Other income | 761 | — | |||||||||
Total other (loss) income | (164,860) | 146,143 | |||||||||
Expenses: | |||||||||||
Compensation and benefits | 26,589 | 26,529 | |||||||||
Other operating expenses | 20,505 | 21,052 | |||||||||
Total expenses | 47,094 | 47,581 | |||||||||
(Loss) income before income taxes | (78,624) | 215,559 | |||||||||
Provision for income taxes | 431 | 11,971 | |||||||||
Net (loss) income | (79,055) | 203,588 | |||||||||
Dividends on preferred stock | (13,186) | (11,784) | |||||||||
Gain on repurchase and retirement of preferred stock | — | 644 | |||||||||
Net (loss) income attributable to common stockholders | $ | (92,241) | $ | 192,448 | |||||||
Basic (loss) earnings per weighted average common share | $ | (0.89) | $ | 1.85 | |||||||
Diluted (loss) earnings per weighted average common share | $ | (0.89) | $ | 1.73 | |||||||
Comprehensive income: | |||||||||||
Net (loss) income | $ | (79,055) | $ | 203,588 | |||||||
Other comprehensive income (loss): | |||||||||||
Unrealized gain (loss) on available-for-sale securities | 157,172 | (103,078) | |||||||||
Other comprehensive income (loss) | 157,172 | (103,078) | |||||||||
Comprehensive income | 78,117 | 100,510 | |||||||||
Dividends on preferred stock | (13,186) | (11,784) | |||||||||
Gain on repurchase and retirement of preferred stock | — | 644 | |||||||||
Comprehensive income attributable to common stockholders |
$ | 64,931 | $ | 89,370 | |||||||
TWO HARBORS INVESTMENT CORP. | |||||||||||
INTEREST INCOME AND INTEREST EXPENSE | |||||||||||
(dollars in thousands, except share data) | |||||||||||
Three Months Ended | |||||||||||
March 31, | |||||||||||
2025 | 2024 | ||||||||||
(unaudited) | |||||||||||
Interest income: | |||||||||||
Available-for-sale securities | $ | 100,418 | $ | 100,605 | |||||||
Mortgage loans held-for-sale | 53 | 1 | |||||||||
Other | 10,911 | 17,177 | |||||||||
Total interest income | 111,382 | 117,783 | |||||||||
Interest expense: | |||||||||||
Repurchase agreements | 107,078 | 118,716 | |||||||||
Revolving credit facilities | 20,126 | 30,247 | |||||||||
Warehouse facilities | 55 | — | |||||||||
Term notes payable | — | 6,418 | |||||||||
Convertible senior notes | 4,455 | 4,619 | |||||||||
Total interest expense | 131,714 | 160,000 | |||||||||
Net interest expense | $ | (20,332) | $ | (42,217) |
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 | |||||||||||
March 31, 2025 |
December 31, 2024 |
||||||||||
(unaudited) |
(unaudited) |
||||||||||
Reconciliation of comprehensive income (loss) to Earnings Available for Distribution: | |||||||||||
Comprehensive income (loss) attributable to common stockholders | $ | 64,931 | $ | (1,620) | |||||||
Adjustment for other comprehensive (income) loss attributable to common stockholders: | |||||||||||
Unrealized (gain) loss on available-for-sale securities | (157,172) | 266,565 | |||||||||
Net (loss) income attributable to common stockholders | $ | (92,241) | $ | 264,945 | |||||||
Adjustments to exclude reported realized and unrealized (gains) losses: | |||||||||||
Realized loss on securities | 33,661 | 7,001 | |||||||||
Unrealized (gain) loss on securities | (1,026) | 725 | |||||||||
Provision for credit losses | 94 | 283 | |||||||||
Realized and unrealized loss (gain) on mortgage servicing rights | 36,221 | (82,520) | |||||||||
Realized gain on termination or expiration of interest rate swaps and swaptions | (26,587) | (66,033) | |||||||||
Unrealized loss (gain) on interest rate swaps and swaptions | 131,350 | (121,421) | |||||||||
Realized and unrealized (gain) loss on other derivative instruments | (1,329) | 55,241 | |||||||||
Other realized and unrealized gains | — | (46) | |||||||||
Other adjustments: | |||||||||||
MSR amortization(1) |
(70,303) | (80,476) | |||||||||
TBA dollar roll income (losses)(2) |
8,178 | 4,195 | |||||||||
U.S. Treasury futures income(3) |
1,272 | 6,133 | |||||||||
Change in servicing reserves |
(105) | 610 | |||||||||
Non-cash equity compensation expense |
6,523 | 1,610 | |||||||||
Certain operating expenses(4) |
106 | 39 | |||||||||
Net (benefit from) provision for income taxes on non-EAD | (722) | 30,895 | |||||||||
Earnings available for distribution to common stockholders(5) |
$ | 25,092 | $ | 21,181 | |||||||
Weighted average basic common shares |
103,976,437 | 103,656,321 | |||||||||
Earnings available for distribution to common stockholders per weighted average basic common share |
$ | 0.24 | $ | 0.20 |