Dynex Capital, Inc. Reports Second Quarter 2014 Results

Net loss per common share of $(0.15), core net operating income per common share of $0.26 and book value per common share of $9.12

GLEN ALLEN, Va.--()--Dynex Capital, Inc. (NYSE:DX) reported its second quarter results for 2014 today. GAAP net loss to common shareholders was $(8.3) million, or $(0.15) per common share, for the second quarter of 2014 versus GAAP net loss of $(3.0) million, or $(0.06) per common share, for the first quarter of 2014 and net income of $29.4 million, or $0.54 per common share, for the second quarter of 2013. Core net operating income to common shareholders (a non-GAAP financial measure which the Company presents as a result of discontinuing GAAP cash flow hedge accounting in 2013) was $14.1 million for the second quarter of 2014, or $0.26 per common share, versus $13.7 million, or $0.25 per common share, for the first quarter of 2014, and $16.4 million, or $0.30 per common share, for the second quarter of 2013. See "Use of Non-GAAP Financial Measures" for more information on this and other non-GAAP measures discussed in this release. Book value per common share at June 30, 2014 was $9.12 versus $8.87 at March 31, 2014 and $8.69 at December 31, 2013.

Quarterly Highlights

   
($ in thousands, except per share amounts) 2Q2014 1Q2014 2Q2013
Net interest income $   21,146 $   20,007 $   22,444
(Loss) gain on derivative instruments, net $ (23,074 ) $ (13,422 ) $ 11,353
Net (loss) income to common shareholders $ (8,293 ) $ (3,028 ) $ 29,442
Net (loss) income per common share $ (0.15 ) $ (0.06 ) $ 0.54
Core net operating income to common shareholders (1) $ 14,106 $ 13,746 $ 16,385
Core net operating income per common share (1) $ 0.26 $ 0.25 $ 0.30
Return on average common equity (annualized) (6.7 )% (2.5 )% 21.0 %
Adjusted return on average common equity (annualized) (1) 11.3 % 11.3 % 11.7 %
Dividends per common share $ 0.25 $ 0.25 $ 0.29
Book value per common share, end of period $ 9.12 $ 8.87 $ 8.94
Average interest earning assets $ 3,944,154 $ 4,002,555 $ 4,565,733
Average interest bearing liabilities $ 3,466,651 $ 3,509,889 $ 4,068,830
Weighted average effective yield (2) 2.79 % 2.74 % 2.86 %
Annualized cost of funds 0.75 % 0.87 % 1.11 %
Net interest spread 2.04 % 1.87 % 1.75 %
Adjusted net interest spread (1) 1.92 % 1.88 % 1.72 %
Portfolio CPR (3) 11.1 % 10.3 % 21.0 %
Debt to shareholders' equity ratio, end of period 5.7 x 5.9 x 6.8 x
 

(1) Core net operating income to common shareholders (including on a per share basis), adjusted return on average common equity, and adjusted net interest spread are non-GAAP financial measures. Reconciliations of these non-GAAP financial measures are provided as a supplement to this release.

(2) Weighted average effective yield is based on the average balance of investments which is calculated using daily amortized cost.

(3) Portfolio CPR consists of constant prepayment rates on investments excluding CMBS IO.

Management Remarks

Mr. Byron Boston, CEO, commented, "We had another solid quarter. Book value per common share increased by $0.25, or 2.8%, to $9.12, reflecting the continued strong bid for MBS. Our leverage declined to 5.7 times shareholders' equity in part reflecting the increase in asset values and in part reflecting the net decline in our borrowings. Core earnings per share of $0.26 was positively impacted by an increase in our adjusted net interest spread of 0.04% to 1.92%, as we benefited from a continued shift in the investment mix to CMBS assets and lower borrowing costs. Our duration exposure is unchanged from the first quarter, and we feel comfortable with our risk posture in this complex investment environment."

Book Value Per Common Share

Book value per common share was $9.12 at June 30, 2014, an increase of $0.25 per common share from March 31, 2014. This increase was primarily driven by increases in fair values of the Company's investments, which resulted principally from market spread tightening. The following table reconciles the changes in the Company's book value per common share from March 31, 2014 to June 30, 2014:

   
Book Value

($ in thousands)

Book Value Per

Common Share

Shareholders' equity at March 31, 2014 $ 599,015 $ 8.87
GAAP net loss to common shareholders:
Core net operating income 14,106 0.26
Amortization of de-designated cash flow hedges (1,608 ) (0.03 )
Change in fair value of derivative instruments, net (20,402 ) (0.37 )
Loss on sale of investments, net (477 ) (0.01 )
Fair value adjustments, net 88
Other comprehensive income 35,199 0.64
Common dividends declared (13,683 ) (0.25 )
Balance before capital transactions 612,238 9.11
Restricted stock amortization, net of capitalized issuance costs 676   0.01  
Shareholders' equity at June 30, 2014 $ 612,914   $ 9.12  
 

Investments

The following table summarizes the changes in our MBS portfolio during the second quarter of 2014:

           
($ in thousands) RMBS CMBS CMBS IO Total
Balance at March 31, 2014 $   2,554,872 $   722,208 $   682,772 $   3,959,852
Purchases 53,026 24,213 77,824 155,063
Principal payments (120,550 ) (6,722 ) (127,272 )
Sales (11,691 ) (3,902 ) (21,017 ) (36,610 )
Net amortization (7,649 ) (978 ) (26,072 ) (34,699 )
Net unrealized gain 13,124   11,687   8,820   33,631  
Balance at June 30, 2014 $   2,481,132   $   746,506   $   722,327   $   3,949,965  
 

The following tables present certain information for the Company's MBS portfolio by category as of and for the periods indicated:

     
As of June 30, 2014 2Q2014
($ in thousands)

Par Balance

(Notional for

CMBS IO)

 

Net Premium

(Discount)

  Amortized Cost   Fair Value  

WAVG

Coupon

WAVG Yield

(2)

Agency MBS:
RMBS $   2,360,799 $   132,342 $   2,493,141 $   2,467,541 3.16 % 1.83 %
CMBS 309,235 20,178 329,413 345,196 5.23 % 3.62 %
CMBS IO 9,703,887   432,588   432,588   447,500   0.88 % 4.28 %
Total (1) $   2,670,034   $   585,108   $   3,255,142   $   3,260,237   2.35 %
 
Non-Agency MBS:
RMBS $ 13,482 $ (6 ) $ 13,476 $ 13,593 4.48 % 4.48 %
CMBS 391,332 (17,190 ) 374,142 401,308 4.96 % 5.59 %
CMBS IO 6,958,238   268,972   268,972   274,827   0.70 % 4.06 %
Total (1) $   404,814   $   251,776   $   656,590   $   689,728   5.00 %
                   
Total MBS portfolio: $   3,074,848   $   836,884   $   3,911,732   $   3,949,965   2.76 %
 

(1) Total par balances of investments exclude notional amounts of CMBS IO.

(2) Weighted average effective yield is based on the average balance of investments which is calculated using daily amortized cost basis and excludes notional amounts of CMBS IO.

The following table presents the weighted average coupon by months-to-reset ("MTR") for the ARM and hybrid ARM portion of the Company's Agency RMBS based on par value as of June 30, 2014 and December 31, 2013:

     
June 30, 2014 December 31, 2013
($ in thousands) Par Balance  

WAVG

Coupon

Par Balance  

WAVG

Coupon

0-12 MTR $   598,820 3.00 % $   575,763 2.97 %
13-36 MTR 241,308 4.04 % 276,862 3.89 %
37-60 MTR 547,846 3.27 % 619,887 3.57 %
61-84 MTR 145,016 3.64 % 171,839 3.01 %
85-120 MTR 809,978   2.88 % 928,580   2.99 %
$   2,342,968   3.17 % $   2,572,931   3.22 %
 

The following table presents the constant prepayment rates ("CPRs") for the Company's Agency MBS for the periods presented:

         
2Q2014 1Q2014 4Q2013 3Q2013
Agency RMBS 14.1 % 12.7 % 14.3 % 23.8 %
Agency CMBS 0.0 % 0.0 % 0.0 % 0.0 %
Total weighted average (1) 12.4 % 11.3 % 12.8 % 21.5 %
 

(1) CPRs for CMBS IO are not calculated and therefore are not included in the total weighted average.

Information related to the credit ratings for the Company's non-Agency MBS as of June 30, 2014 is as follows:

     
Fair Value

Weighted average

% of total

($ in thousands) RMBS   CMBS   CMBS IO
AAA $   $   9,020 $   273,587 41.0%
AA 82,485 1,240 12.1%
A 259,864 37.7%
Below A or not rated 13,593   49,939     9.2%
$   13,593   $   401,308   $   274,827   100.0%
 

Investment Performance

The following table provides weighted average effective yield by type of investment, effective borrowing rate, adjusted net interest spread, and adjusted net interest income for the periods indicated:

       
($ in thousands) 2Q2014 1Q2014 2Q2013
Agency MBS:
Weighted average effective yield (1) 2.35 % 2.32 % 2.43 %
Average balance $   3,290,012 $   3,406,349 $   3,903,717
 
Non-Agency MBS:
Weighted average effective yield (1) 5.00 % 5.16 % 5.39 %
Average balance 599,740 539,936 596,506
 
Mortgage loans held for investment
Weighted average effective yield (1) 5.17 % 5.17 % 5.44 %
Average balance 54,402 $ 56,270 $ 65,510
 
Total investments:
Weighted average effective yield (1) 2.79 % 2.74 % 2.86 %
Weighted average effective borrowing rate (2) (0.87 )% (0.86 )% (1.14 )%
Adjusted net interest spread (2) 1.92 % 1.88 % 1.72 %
Adjusted net interest income (2) $ 20,082 $ 20,084 $ 22,170
Average interest earning assets $ 3,944,154 $ 4,002,555 $ 4,565,733
Average interest bearing liabilities $ 3,466,651 $ 3,509,889 $ 4,068,830
 

(1) Weighted average effective yield is based on the average balance of investments which is calculated using daily amortized cost basis.

(2) Weighted average effective borrowing rate, adjusted net interest spread and adjusted net interest income are non-GAAP measures. Reconciliations of these non-GAAP financial measures are provided as a supplement to this release.

Adjusted net interest spread and adjusted net interest income as presented above are non-GAAP measures which management consider better measures of portfolio performance because they include periodic interest costs on derivative instruments (which are included in "loss on derivative instruments, net" in the GAAP financial statements for the quarters subsequent to second quarter of 2013). Adjusted net interest spread increased 0.04% for the second quarter of 2014 compared to the first quarter of 2014 due primarily to an increase in Agency MBS yields from a higher relative balance of CMBS and CMBS IO versus hybrid ARMs. As compared to the same period in 2013, adjusted net interest spread for the second quarter of 2014 was 0.20% higher due primarily to lower financing and hedging costs. Adjusted net interest income for the second quarter of 2014 of $20.1 million was flat versus the first quarter of 2014. Our periodic interest costs on derivatives increased $0.5 million since the first quarter of 2014, but this was offset by a decrease of $0.4 million for repurchase agreement borrowing costs and an increase of $0.1 million in interest income, which resulted from a higher relative balance of higher yielding CMBS and CMBS IO investments versus Agency RMBS.

Repurchase Agreement Borrowings

The following table presents our repurchase agreements by the type of security pledged as collateral as of the periods indicated:

     
June 30, 2014 December 31, 2013
($ in thousands) Balance   Weighted

Average Rate

Balance   Weighted

Average Rate

Agency RMBS $   2,242,441 0.33 % $   2,522,503 0.42 %
Agency CMBS 262,822 0.35 % 246,849 0.39 %
Agency CMBS IOs 377,554 0.97 % 369,948 1.16 %
Non-Agency RMBS 10,279 1.65 % 10,569 1.80 %
Non-Agency CMBS 321,769 1.18 % 303,674 1.27 %
Non-Agency CMBS IO 216,644 1.10 % 106,803 1.27 %
Securitization financing bonds 15,576 1.50 % 20,651 1.59 %
Deferred costs (35 ) n/a   (243 ) n/a  
$   3,447,050   0.54 % $   3,580,754   0.61 %
 

The combined weighted average original term to maturity for our repurchase agreements was 70 days as of June 30, 2014 and 114 days as of December 31, 2013. The Company has been shortening its maturities in recent quarters given the ample liquidity in the repurchase agreement financing markets.

Hedging Activities

During the second quarter of 2014, the Company rebalanced its economic hedging position to reduce the amount of effective interest rate derivatives in 2015 and 2016 and to increase the amount of interest rate derivatives effective in 2018 through 2020. The following table summarizes the weighted average notional balance of our interest rate derivatives that will be effective for the periods indicated:

         
($ in thousands)

Interest Rate

Swaps

Eurodollar

Contracts

Total

Weighted-

Average

Notional

Weighted-

Average

Rate (1)

Effective for remainder of 2014 $   700,000 $   $   700,000 1.57 %
Effective 2015 700,000 700,000 1.57 %
Effective 2016 700,000 372,746 1,072,746 1.87 %
Effective 2017 588,178 1,113,767 1,701,945 2.54 %
Effective 2018 515,000 681,027 1,196,027 2.91 %
Effective 2019 307,041 487,055 794,096 3.25 %
Effective 2020 266,216 194,604 460,820 3.16 %
Effective 2021 191,164 191,164 2.13 %
Effective 2022 180,000 180,000 2.13 %
Effective 2023 159,370 159,370 2.15 %
Effective 2024 38,661 38,661 2.18 %
 

(1) Weighted average rate is based on the weighted average notional outstanding.

The following table details the components of our loss on derivative instruments, net recognized in our consolidated statement of comprehensive income for the second quarter of 2014:

       
($ in thousands)

Change in

Fair Value of

Derivative

Instruments,

Net

Periodic

Interest

Costs (1)

Total
Interest rate swaps $   (9,022 ) $   (2,672 ) $   (11,694 )
Eurodollar contracts (11,380 )   (11,380 )
Loss on derivative instruments, net $   (20,402 ) $   (2,672 ) $   (23,074 )
 

(1) Periodic interest costs represents net interest payments (including accrued amounts) related to interest rate derivatives during the quarter.

Other Income and Expense Items

Loss on sale of investments for the second quarter of 2014 was $0.5 million from the sale of $36.6 million in MBS as a result of portfolio repositioning. General and administrative expenses were $3.8 million in the second quarter of 2014 versus $4.1 million in the first quarter of 2014 and $3.8 million in the second quarter of 2013. The majority of this decrease in the second quarter of 2014 versus the first quarter was due to a decrease in benefits expense and lower professional fees.

Stock Activity

During the second quarter of 2014, the Company issued 2,605 shares of common stock through its dividend reinvestment plan and 29,175 shares of restricted stock to its Board of Directors. No shares of common stock were repurchased during the quarter.

Capital Allocation

The following table summarizes the allocation of the Company's shareholders' equity capital as of June 30, 2014:

         
($ in thousands) Asset Carrying Basis

Associated

Financing(1)/

Liability Carrying

Basis

Allocated

Shareholders'

Equity

% of Shareholders'

Equity

Agency MBS $   3,260,237 $   2,882,817 $   377,420 61.6 %
Non-Agency MBS 689,728 548,657 141,071 23.0 %
Mortgage loans held for investment, net 52,564 27,649 24,915 4.1 %
Derivative assets (liabilities) 5,237 23,974 (18,737 ) (3.1 )%
Cash and cash equivalents 36,837 36,837 6.0 %
Restricted cash 30,747 30,747 5.0 %
Other assets/other liabilities 40,568   19,907   20,661   3.4 %
$   4,115,918   $   3,503,004   $   612,914   100.0 %
 

(1) Associated financing for investments includes repurchase agreements, payable for unsettled MBS, and securitization financing issued to third parties (which is presented on the Company's balance sheet as “non-recourse collateralized financing”). Associated financing for derivative instruments represents the fair value of the interest rate swap agreements in a liability position.

Conference Call

As previously announced, the Company's quarterly conference call to discuss the second quarter results is today at 11:00 a.m Eastern Time. Interested investors may access the call by dialing 1-888-339-0823 or by accessing the live webcast, the link for which is provided under “Investor Relations/IR Highlights” on our website (www.dynexcapital.com). A slide presentation will accompany the webcast and will also be available at least one hour prior to the call at the same location on our website.

Company Description

Dynex Capital, Inc. is an internally managed real estate investment trust, or REIT, which invests in mortgage assets on a leveraged basis. The Company invests in Agency and non-Agency RMBS and CMBS. Additional information about Dynex Capital, Inc. is available at www.dynexcapital.com.

Forward Looking Statements

This release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. The words “believe,” “expect,” “forecast,” “anticipate,” “estimate,” “project,” “plan,” and similar expressions identify forward-looking statements that are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified. Forward-looking statements in this release may include, without limitation, statements regarding future interest rates, our views on expected characteristics of future investment environments, prepayment rates on our investment portfolio and risks posed by our investment portfolio, our future investment strategies, our future leverage levels and financing strategies including the use of specific financing and hedging instruments and the future impacts of these strategies, and the expected performance of our investments. The Company's actual results and timing of certain events could differ materially from those projected in or contemplated by the forward-looking statements as a result of unforeseen external factors. These factors may include, but are not limited to, changes in general economic and market conditions, including volatility in the credit markets which impacts asset prices and the cost and availability of financing, defaults by borrowers, availability of suitable reinvestment opportunities, variability in investment portfolio cash flows, fluctuations in interest rates, fluctuations in property capitalization rates and values of commercial real estate, defaults by third-party servicers, prepayments of investment portfolio assets, other general competitive factors, uncertainty around government policy, the impact of regulatory changes, including the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010, the full impacts of which are unknown at this time, and another ownership change under Section 382 that further impacts the use of our tax net operating loss carryforward. For additional information on risk factors that could affect the Company's forward-looking statements, see the Company's Annual Report on Form 10-K for the year ended December 31, 2013, and other reports filed with and furnished to the Securities and Exchange Commission.

Use of Non-GAAP Financial Measures

In addition to the Company's operating results presented in accordance with GAAP, this release includes the following non-GAAP financial measures: core net operating income to common shareholders (including per common share), adjusted return on average common equity, effective borrowing costs and rates, adjusted net interest income, and adjusted net interest spread. Management uses these non-GAAP financial measures in its internal analysis of results and operating performance as a result of its discontinuance of GAAP hedge accounting in 2013 and believes these measures may be important to investors and present useful information about the Company's performance.

Core net operating income to common shareholders equals GAAP net income to common shareholders adjusted for amortization of accumulated other comprehensive loss on de-designated cash flow hedges included in GAAP interest expense, net change in fair value of derivative instruments which includes gains and losses on terminated derivative instruments (if applicable), gains and losses on sales of investments, and fair value adjustments on investments not classified as available for sale. Adjusted return on average common equity equals core net operating income to common shareholders divided by average common equity for the respective period. Effective borrowing costs equals GAAP interest expense excluding the amortization of accumulated other comprehensive loss on interest rate swaps de-designated as cash flow hedges on June 30, 2013 plus net periodic interest costs on derivative instruments (including accrued amounts) which are not already included in GAAP interest expense. Effective borrowing rate equals annualized cost of funds calculated on a GAAP basis, less the effect of amortization of de-designated cash flow hedges and plus the effect of net periodic interest costs of derivative instruments. Adjusted net interest spread equals average annualized yields on investments less effective borrowing rates. Schedules reconciling these non-GAAP financial measures to GAAP are provided as a supplement to this release.

The Company believes these non-GAAP financial measures are useful because they provide investors greater transparency to the information used by management in its financial and operational decision-making processes. The Company also believes the presentation of these measures, when analyzed in conjunction with the Company's GAAP operating results, allows investors to more effectively evaluate and compare the performance of the Company to that of its peers, particularly those competitors that continue to use hedge accounting in reporting their financial results, as well as to the Company's performance in periods prior to discontinuing hedge accounting. However, because these non-GAAP financial measures exclude certain items used to compute GAAP net income to common shareholders and GAAP interest expense, these non-GAAP measures should be considered as a supplement to, and not as a substitute for, the Company's GAAP results as reported on its consolidated statements of comprehensive income. In addition, because not all companies use identical calculations, the Company's presentation of core net operating income, adjusted return on average common equity, effective borrowing costs and rates, adjusted net interest income, and adjusted net interest spread may not be comparable to other similarly-titled measures of other companies.

 

DYNEX CAPITAL, INC.

CONSOLIDATED BALANCE SHEETS

(amounts in thousands except share and per share data)

 

June 30, 2014

December 31, 2013
ASSETS (unaudited)
   
Mortgage-backed securities $ 3,949,965 $ 4,018,161
Mortgage loans held for investment, net 52,564   55,423  
4,002,529 4,073,584
Cash and cash equivalents 36,837 69,330
Restricted cash 30,747 13,385
Derivative assets 5,237 18,488
Principal receivable on investments 10,769 12,999
Accrued interest receivable 22,477 21,703
Other assets, net 7,322   7,648  
Total assets $   4,115,918   $   4,217,137  
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities:
Repurchase agreements $ 3,447,050 $ 3,580,754
Payable for unsettled mortgage-backed securities 10,358
Non-recourse collateralized financing 12,073 12,914
Derivative liabilities 23,974 6,681
Accrued interest payable 1,770 2,548
Accrued dividends payable 15,620 16,601
Other liabilities 2,517   1,405  
Total liabilities 3,503,004 3,631,261
 
Shareholders’ equity:
Preferred stock, par value $.01 per share, 8.5% Series A Cumulative Redeemable; 8,000,000 shares authorized; 2,300,000 shares issued and outstanding ($57,500 aggregate liquidation preference) $ 55,407 $ 55,407
Preferred stock, par value $.01 per share, 7.625% Series B Cumulative Redeemable; 7,000,000 shares authorized; 2,250,000 shares issued and outstanding($56,250 aggregate liquidation preference) 54,251 54,251
Common stock, par value $.01 per share, 200,000,000 shares
authorized; 54,729,087 and 54,310,484 shares issued and outstanding, respectively
547 543
Additional paid-in capital 762,502 761,550
Accumulated other comprehensive income (loss) 30,944 (33,816 )
Accumulated deficit (290,737 ) (252,059 )
Total shareholders' equity 612,914   585,876  
Total liabilities and shareholders’ equity $   4,115,918   $   4,217,137  
 
Book value per common share $ 9.12 $ 8.69
 

DYNEX CAPITAL, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(UNAUDITED)

(amounts in thousands except per share data)

 
Three Months Ended Six Months Ended
June 30, June 30,
2014   2013 2014   2013
Interest income:
Mortgage-backed securities $   26,995 $   32,968 $   53,897 $   65,007
Mortgage loans held for investment 723 922   1,462   1,865  
27,718 33,890 55,359 66,872
Interest expense:
Repurchase agreements 6,548 11,165 14,159 21,383
Non-recourse collateralized financing 24 281   46   519  
6,572 11,446 14,205 21,902
 
Net interest income 21,146 22,444 41,154 44,970
Provision for loan losses (261 )
(Loss) gain on derivative instruments, net (23,074) 11,353 (36,496 ) 11,336
(Loss) gain on sale of investments, net (477) 2,031 (3,784 ) 3,422
Fair value adjustments, net 88 (600 ) 119 (740 )
Other income, net 137 101 212 13
General and administrative expenses:
Compensation and benefits (2,329) (2,308 ) (4,881 ) (4,666 )
Other general and administrative (1,490) (1,487 ) (3,057 ) (2,938 )
Net (loss) income (5,999) 31,534 (6,733 ) 51,136
Preferred stock dividends (2,294) (2,092 ) (4,588 ) (3,313 )
Net (loss) income to common shareholders $   (8,293) $   29,442   $   (11,321 ) $   47,823  
 
Other comprehensive income:
Change in fair value of available-for-sale investments 33,114 (115,263 ) 57,080 (109,366 )
Reclassification adjustment for loss (gain) on sale of investments, net 477 (2,031 ) 3,784 (3,422 )
Change in fair value of cash flow hedges 15,944 16,381
Reclassification adjustment for cash flow hedges (including de-designated hedges) 1,608 4,693   3,896   8,796  
Total other comprehensive income (loss) 35,199 (96,657 ) 64,760   (87,611 )
Comprehensive income (loss) to common shareholders $   26,906 $   (67,215 ) $   53,439   $   (39,788 )
 
Weighted average common shares: basic and diluted 54,711 54,974 54,669 54,639
Net (loss) income per common share: basic and diluted $ (0.15) $ 0.54 $ (0.21 ) $ 0.88

 

DYNEX CAPITAL, INC.

RECONCILIATIONS OF GAAP MEASURES TO NON-GAAP MEASURES

(UNAUDITED)

($ in thousands except per share data)

 
Three Months Ended
June 30, 2014   March 31, 2014   June 30, 2013
GAAP net (loss) income to common shareholders $ (8,293 ) $ (3,028 ) $ 29,442
Amortization of de-designated cash flow hedges (1) 1,608 2,288
Change in fair value on derivative instruments, net 20,402 11,211 (11,626 )
Loss (gain) on sale of investments, net 477 3,307 (2,031 )
Fair value adjustments, net (88 ) (32 ) 600  
Core net operating income to common shareholders $ 14,106   $ 13,746   $ 16,385  
 
Core net operating income per common share $ 0.26 $ 0.25 $ 0.30
Average common equity during the period $ 497,864 $ 485,044 $ 560,449
ROAE, calculated using annualized GAAP net (loss) income (6.7 )% (2.5 )% 21.0 %
Adjusted ROAE, calculated using annualized core net operating income 11.3 % 11.3 % 11.7 %
 
   
Three Months Ended
June 30, 2014   March 31, 2014   June 30, 2013
Amount   Yield/Rate Amount   Yield/Rate Amount   Yield/Rate
GAAP interest income $   27,718 2.79 % $   27,640 2.74 % $   33,890 2.86 %

GAAP interest expense/annualized

cost of funds (2)

6,572   0.75 % 7,633   0.87 % 11,446   1.11 %
Net interest income/spread $   21,146   2.04 % $   20,007   1.87 % $   22,444   1.75 %
 

GAAP interest expense/annualized

cost of funds (2)

$ 6,572 0.75 % $ 7,633 0.87 % $ 11,446 1.11 %

Amortization of de-designated cash

flow hedges (1)

(1,608 ) (0.18 )% (2,288 ) (0.26 )% %

Net periodic interest costs of

derivative instruments (3)

2,672   0.30 % 2,211   0.25 % 273   0.03 %
Effective borrowing costs $   7,636   0.87 % $   7,556   0.86 % $   11,719   1.14 %
                       
Adjusted net interest income/spread $   20,082   1.92 % $   20,084   1.88 % $   22,171   1.72 %
 

(1) Amount recorded as a portion of "interest expense" in accordance with GAAP related to the amortization of the balance remaining in accumulated other comprehensive loss as of June 30, 2013 as a result of the Company's discontinuation of hedge accounting.

(2) Rates shown are based on annualized interest expense amounts divided by average interest bearing liabilities. Recalculation of annualized cost of funds using total interest expense shown in the table may not be possible because certain expense items use a 360-day year for the calculation while others use actual number of days in the year.

(3) Amount equals the net interest payments (including accrued amounts) related to interest rate derivatives during the period which are not already included in "interest expense" in accordance with GAAP.

Contacts

Dynex Capital, Inc.
Allison Griffin, 804-217-5897

Sharing

Contacts

Dynex Capital, Inc.
Allison Griffin, 804-217-5897