NEW YORK, March 16, 2017 /PRNewswire/ -- Five Oaks
Investment Corp. (NYSE: OAKS) ("we", "Five Oaks" or "the
Company") today announced its financial results for the fourth
quarter and for the year ended December 31,
2016. For the fourth quarter, the Company reported GAAP net
income of $10.6 million, or
$0.72 per basic and diluted share, a
comprehensive loss of $0.6 million,
or $0.04 per basic and diluted share,
and core earnings (1) of $2.8
million, or $0.19 per basic
and diluted share. For the year, the Company reported GAAP net loss
of $11.5 million, or $0.79 per basic and diluted share, a
comprehensive loss of $20.4 million,
or $1.39 per basic and diluted share,
and core earnings (1) of $10.9
million, or $0.75 per basic
and diluted share. The Company also reported a net book value of
$6.00 per share on a basic and
diluted basis at December 31, 2016,
which reflects, in large part, the increase in the Company's share
count resulting from the issuance of stock in connection with the
payment of a deficiency dividend in December
2016, as well as the cash portion of this dividend.
The Company also announced that on March
14, 2017, its board of directors declared monthly cash
dividend rates for the second quarter of 2017 of $0.05 per share of common stock for the months of
April, May and June. Further, in accordance with the terms of the
8.75% Cumulative Redeemable Preferred Stock ("Series A Preferred
Stock"), the board of directors has also declared monthly cash
dividend rates for the second quarter of 2017 of $0.1823 per share of Series A Preferred
Stock.
2016 and Subsequent Events Summary
- Realized a negative economic return on our common stock of
16.0% for the year after accounting for dividends of $2.04. (2)
- On a pro forma basis, after adjusting our net book value per
common share at September 30, 2016
for the cash and stock portions of the deficiency dividend paid in
December 2016, the remaining change
in net book value per share during the fourth quarter was
$(0.19) per share on a basic and
diluted basis.
- Continued the reduction of Non-Agency RMBS exposure from
$121.5 million at December 31, 2015 to $12.8
million at December 31, 2016
(on a non-GAAP combined basis); since year end, we have sold
$7.6 million of the remaining
exposure, substantially completing our reduction in Non-Agency RMBS
exposure.
- Continued to redeploy capital released from selling down our
credit exposure into Agency RMBS, which increased from $375.3 million at December
31, 2015 to $790.2 million at
December 31, 2016. In order to
minimize the potential impact of interest rate volatility, the
increase was composed of purchases of Agency hybrid-ARMS.
- Commencing on August 1, 2016, we
ceased to aggregate prime jumbo mortgage loans, and no longer
maintain warehousing facilities to fund loan purchases. The
reduction in personnel and related business infrastructure expenses
of the prime jumbo business will be substantially complete by
March 31, 2017.
- On April 25, 2016, we effected a
re-securitization of certain first loss Multi-Family MBS securities
backed by Freddie Mac K Certificates with a certificate principal
balance of approximately $32.1
million, permitting the repayment of all related repurchase
agreement financing. Additionally, on April 21, 2016, we sold first loss securities
from another Freddie Mac K series transaction with a certificate
balance of approximately $79.7
million, plus related interest-only securities, permitting
the repayment of all related repurchase agreement financing.
- On November 9, 2016, we declared
a deficiency dividend of $19,384,684,
or $1.3275 per common share, which
was paid by the issuance of 2,936,864 common shares at a price of
$5.28 per share and the remainder of
$3,878,042 in cash. The
deficiency dividend was paid in order to reduce our undistributed
taxable income from 2013 and in accordance with REIT rules and
regulations in connection with a determination of an inability to
offset net gains realized on certain hedging transactions in 2013
against net capital losses realized on the sale of mortgage-backed
securities. We recorded a charge of $1.86 million in the third quarter for interest
charges projected to be payable to the IRS in the first quarter of
2017. On March 8, 2017, we paid an
amount of $2.01 million to the IRS,
and accordingly will record an additional interest charge of
$0.15 million in the first
quarter.
(1) Core Earnings is a non-GAAP measure that we
define as GAAP net income, excluding impairment losses, realized
and unrealized gains or losses on the aggregate portfolio and
certain non-recurring upfront costs related to securitization
transactions or other one-time charges. As defined, Core Earnings
includes interest income or expense and premium income or loss on
derivative instruments.
(2) Economic return is a non-GAAP measure that we
define as the sum of the change in net book value per common share
and dividends declared on our common stock during the period over
the beginning net book value per common share.
Management Observations
David Carroll, Five Oaks'
Chairman and CEO commented: "The latter part of 2016 was certainly
interesting and eventful for both the markets and for Five Oaks.
The unanticipated election of Donald
Trump was viewed positively for both equity and credit
markets, and reflationary for fixed income markets. The 10-year
treasury rose from a low of 1.59% to a high of 2.64%, representing
a 105 bps low to high range. The 2/10's spread widened from 81 bps
to as high as 136 bps. Typically such conditions are negative for
levered buyers of fixed rate mortgages and hence mortgage REIT book
values, while curve steepening is positive for re-investment
opportunities. We believe the Fed will tighten a few times this
year which is now reflected in the steepening curve and higher
rates across the curve. We also believe the longer term direction
of rates is highly dependent on the new administration's success in
implementing its reflationary growth plans for the economy. Given
the political gridlock we have seen over the last several years we
would not be surprised to see implementation of the new
administration's economic and fiscal plan take longer than the
markets appear to be pricing in.
After adjusting for the stock and cash components of our
December 2016 deficiency dividend,
our net book value per share was down approximately 3% from
$6.19 to $6.00 in the fourth quarter.
I believe that our performance in the quarter was solid given
market volatility, due in significant part to our methodical
and active hedging, focus upon intermediate floating-rate Agency
hybrid securities and a tightening in credit spreads. Agency
spreads tightened as rates increased and the curve steepened in the
hybrid agency sector, while the 30-year Agency sector widened and
extended into the sell-off. We continued to opportunistically sell
down our legacy Non-Agency positions, which we exited completely in
the first quarter of 2017, and also made opportunistic sales of our
Multi-Family and new issue Non-Agency subordinate positions in
order to further reduce our reliance on repo funding of credit risk
assets. We reinvested proceeds into new issue Agency hybrids at
yields and spreads we consider attractive as rates
increased.
As communicated previously, we intend to continue to focus on a
business strategy that is both simpler to understand and more cost
efficient. We now intend to focus our balance sheet assets
primarily on intermediate Agency hybrid floating rate securities
and Freddie Mac K-series Multi-Family exposure while looking also
for term funded credit opportunities when they arise. Investing in
Agency hybrid securities should allow us to capture yield while
seeking to minimize extension risk. Hybrid securities also
typically benefit from roll down the curve, which is amplified as
the yield curve steepens - as it did particularly in the fourth
quarter. Our simplified business strategy and exiting the
prime jumbo aggregation business has allowed us to meaningfully
bring down our expense base, a process we believe will be
substantially completed by the end of the first quarter. We also
booked our first meaningful volume of business as backstop
guarantee provider for what we believe to be limited rep and
warranty risk on prime jumbo residential mortgage loans sold
through MAXEX's LNEX Exchange.
Looking back on our full year 2016, I believe we have made great
strides in simplifying our business model, improving our funding
and liquidity and increasing the portfolio's cash generation
capacity. Although we are small, I believe our portfolio
rebalancing has enhanced Five Oaks' positioning in the mortgage
REIT sector heading into 2017".
Investment Portfolio and Capital Allocation
The following table summarizes certain characteristics of our
investment portfolio and the related allocation of our equity
capital on a non-GAAP combined basis as of December 31, 2016:
For the year ended
December 31,
2016
|
Agency
MBS
|
Multi-Family
MBS
(1)(2)
|
Non-Agency
RMBS (1)(2)
|
Residential
Loans (3)
|
Unrestricted
Cash (4)
|
Total
|
Amortized
Cost
|
795,655,962
|
90,738,821
|
27,870,354
|
7,807,893
|
27,534,374
|
949,607,404
|
Market
Value
|
790,190,232
|
91,488,606
|
12,784,707
|
7,473,260
|
27,534,374
|
929,471,179
|
Repurchase
Agreements
|
(755,221,000)
|
(42,277,000)
|
(7,313,000)
|
-
|
-
|
(804,811,000)
|
Hedges
|
7,050,943
|
1,002,870
|
-
|
-
|
-
|
8,053,813
|
Other
(5)
|
5,811,542
|
(66,141)
|
191,955
|
14,293
|
(2,309,320)
|
3,642,329
|
Restricted Cash
and Due to Broker
|
5,586,893
|
440,686
|
82,965
|
-
|
-
|
6,110,544
|
Equity
Allocated
|
53,418,610
|
50,589,021
|
5,746,627
|
7,487,553
|
25,225,054
|
142,466,865
|
|
Debt/Net Equity
(6)
|
14.14
|
0.84
|
1.27
|
-
|
-
|
5.65
|
|
|
|
|
|
|
|
For the Year Ended
December 31,
2016
|
Agency
MBS
|
Multi-Family
MBS
|
Non-Agency
RMBS
|
Residential
Loans
(7)
|
Unrestricted
Cash
|
Total
|
Yield on Earning
Assets (8)
|
2.52%
|
8.45%
|
4.38%
|
17.53%
|
-
|
3.78%
|
Less Cost of
Funds
|
0.71%
|
1.31%
|
1.10%
|
2.30%
|
-
|
0.82%
|
Net Interest
Margin (9)
|
1.81%
|
7.14%
|
3.28%
|
15.23%
|
-
|
2.96%
|
(1)
|
Information with
respect to Non-Agency RMBS and Multi-Family MBS, and the resulting
total is presented on a non-GAAP basis. On a GAAP basis, which
excludes the impact of consolidation of the FREMF 2011-K13, FREMF
2012-KF01, and CSMC 2014-OAK1 Trusts, the fair value of our
investments in Non-Agency RMBS is $7,592,802, and the fair value of
our investments in Multi-Family MBS is $73,146,566.
|
(2)
|
Includes the fair
value of our net investments in the FREMF 2011-K13, FREMF
2012-KF01, and CSMC 2014-OAK1 Trusts.
|
(3)
|
Includes mortgage
servicing rights.
|
(4)
|
Includes cash and
cash equivalents.
|
(5)
|
Includes interest
receivable, prepaid and other assets, interest payable, dividend
payable and accrued expenses and other liabilities.
|
(6)
|
Ratio is a reflection
of the average haircuts for each asset categories. It does not
reflect or include the unrestricted cash that the Company set aside
for these asset categories.
|
(7)
|
Includes income on
mortgage servicing rights.
|
(8)
|
Information is
presented on a non-GAAP basis. On a GAAP basis, the total yield on
average interest earning assets is 3.60%.
|
(9)
|
Net Interest Margin
is the difference between our Yield on Earning Assets and our Cost
of Funds.
|
Comparative Expenses
The following table provides a detailed breakdown of the
composition of our expenses on a non-GAAP basis for the years ended
December 31, 2016 and December 31, 2015:
Expenses
|
For the year
ended
December 31,
2016
|
|
For the year
ended
December 31,
2015
|
|
|
|
|
Management
Fees
|
$
|
2,472,353
|
|
$
|
2,774,432
|
G&A Expenses
(1)
|
$
|
2,840,344
|
|
$
|
2,556,294
|
Operating Expenses
Reimbursable to Manager
|
$
|
4,747,275
|
|
$
|
4,980,348
|
Other Operating
Expenses
|
$
|
1,480,341
|
|
$
|
2,448,439
|
Compensation
Expense
|
$
|
197,452
|
|
$
|
256,608
|
Total
Expenses
|
$
|
11,737,765
|
|
$
|
13,016,121
|
|
|
|
|
Period-End
Capital
|
$
|
142,466,865
|
|
$
|
177,494,528
|
|
|
|
|
Management
Fees
|
$
|
2,472,353
|
|
$
|
2,774,432
|
G&A, Other
Operating Expenses and Reimbursable
|
$
|
8,022,018
|
|
$
|
8,346,300
|
Compensation
Expenses
|
$
|
197,452
|
|
$
|
256,608
|
Expenses related to
Prime Jumbo Loans
|
$
|
1,045,942
|
|
$
|
1,638,781
|
|
|
|
|
Management Fees as %
of Capital
|
1.74%
|
|
1.56%
|
G&A, Other,
Reimbursable and Compensation as % of Capital
|
5.77%
|
|
4.85%
|
Expenses related to
Prime Jumbo Loans as % of Capital
|
0.73%
|
|
0.92%
|
|
|
(1) Excludes
$3,027,507 and $4,104,640 in non-interest expense attributable to
the consolidated trusts for the years ended December 31, 2016 and
December 31, 2015, respectively.
|
The increase in G&A, Other Operating, Reimbursable and
Compensation Expenses as a percentage of Capital over the past year
is primarily a function of the reduced period-end capital base.
Operating Performance
The following table summarizes the Company's GAAP and non-GAAP
earnings measurements for the years ended December 31, 2016 and December 31, 2015:
|
Year Ended
December 31, 2016
|
Year Ended
December 31, 2015
|
|
|
|
|
|
|
Earnings
|
Earnings
|
Per diluted
weighted
share
|
Annualized
return on
average
equity
|
Earnings
|
Per diluted
weighted share
|
Annualized
return on
average
equity
|
Core
Earnings
|
$
|
10,919,221
|
$
|
0.75
|
5.77%
|
$
|
16,834,532
|
$
|
1.14
|
8.87%
|
GAAP Net Income
(Loss)
|
$
|
(11,511,991)
|
$
|
(0.79)
|
(6.08)%
|
$
|
(3,071,557)
|
$
|
(0.21)
|
(1.62)%
|
Comprehensive Income
(Loss)
|
$
|
(20,384,850)
|
$
|
(1.39)
|
(10.77)%
|
$
|
(10,675,679)
|
$
|
(0.73)
|
(5.63)%
|
|
|
|
|
|
|
|
Weighted Ave Shares
Outstanding
|
|
|
14,641,701
|
|
|
|
14,721,074
|
|
Weighted Average
Equity
|
|
|
$189,211,689
|
|
|
|
$189,709,805
|
|
Stockholders' Equity and Book Value Per Share
As of December 31, 2016, our
stockholders' equity was $142.5
million and our book value per common share was $6.00 on a basic and fully diluted basis. In
connection with the payment of our deficiency dividend on
December 27, 2016, we issued
2,936,864 shares of common stock, and accordingly, our book value
per common share as of December 31,
2016, is not directly comparable with prior periods.
Dividends
The Company declared a dividend of $0.05 per share of common stock for the months of
April, May and June 2017.
Second Quarter 2017 Common Stock Dividends
Month
|
Dividend
|
Record
Date
|
Payment
Date
|
|
|
|
|
April 2017
|
$0.05
|
April 17,
2017
|
April 27,
2017
|
|
|
|
|
May 2017
|
$0.05
|
May 15,
2017
|
May 30,
2017
|
|
|
|
|
June 2017
|
$0.05
|
June 15,
2017
|
June 29,
2017
|
In accordance with the terms of the 8.75% Cumulative Redeemable
Preferred Stock ("Series A Preferred Stock") of the Company, the
board of directors has also declared monthly cash dividend rates
for the second quarter of 2017 of $0.1823 per share of Series A Preferred
Stock:
Second Quarter 2017 Series A Preferred Stock
Dividends
Month
|
Dividend
|
Record
Date
|
Payment
Date
|
|
|
|
|
April 2017
|
$0.1823
|
April 17,
2017
|
April 27,
2017
|
|
|
|
|
May 2017
|
$0.1823
|
May 15,
2017
|
May 30,
2017
|
|
|
|
|
June 2017
|
$0.1823
|
June 15,
2017
|
June 27,
2017
|
Forward-Looking Statements
This press release includes "forward-looking statements" within
the meaning of the U.S. securities laws that are subject to risks
and uncertainties. These forward-looking statements include
information about possible or assumed future results of the
Company's business, financial condition, liquidity, results of
operations, plans and objectives. You can identify forward-looking
statements by use of words such as "believe," "expect,"
"anticipate," "estimate," "plan," "continue," "intend," "should,"
"may" or similar expressions or other comparable terms, or by
discussions of strategy, plans or intentions. Statements regarding
the following subjects, among others, may be forward-looking: the
return on equity; the yield on investments; the ability to borrow
to finance assets; and risks associated with investing in real
estate assets, including changes in business conditions, interest
rates, the general economy and political conditions and related
matters. Forward-looking statements are based on the Company's
beliefs, assumptions and expectations of its future performance,
taking into account all information currently available to the
Company. Actual results may differ from expectations, estimates and
projections and, consequently, you should not rely on these forward
looking statements as predictions of future events. Forward-looking
statements are subject to substantial risks and uncertainties, many
of which are difficult to predict and are generally beyond the
Company's control. Additional information concerning these and
other risk factors are contained in the Company's most recent
filings with the Securities and Exchange Commission, which are
available on the Securities and Exchange Commission's website at
www.sec.gov.
All subsequent written and oral forward-looking statements that
the Company makes, or that are attributable to the Company, are
expressly qualified in their entirety by this cautionary notice.
Any forward-looking statement speaks only as of the date on which
it is made. Except as required by law, the Company is not obligated
to, and does not intend to, update or revise any forward-looking
statements, whether as a result of new information, future events
or otherwise.
Non-GAAP Financial Measures
For financial statement reporting purposes, GAAP requires us to
consolidate the assets and liabilities of the FREMF 2011-K13 Trust;
FREMF 2012-KF01 Trust; and CSMC 2014-OAK1 Trust. However, our
maximum exposure to loss from consolidation of the consolidated
trusts is limited to the fair value of our net investment therein.
We therefore have also presented certain information as of
December 31, 2016 and December 31, 2015 that includes our net
investments in the consolidated trusts. This information as well as
core earnings, economic return and comparative expenses constitute
non-GAAP financial measures within the meaning of Item 10(e) of
Regulation S-K, as promulgated by the SEC. While we believe the
non-GAAP information included in this press release provides
supplemental information to assist investors in analyzing that
portion of our portfolio composed of Non-Agency RMBS and
Multi-Family MBS, and to assist investors in comparing our results
with other peer issuers, these measures are not in accordance with
GAAP, and they should not be considered a substitute for, or
superior to, our financial information calculated in accordance
with GAAP. Our GAAP financial results and the reconciliations from
these results should be carefully evaluated.
Reconciliation
of GAAP to Core Earnings
|
|
|
|
Year
Ended
|
Year
Ended
|
|
|
|
|
December 31,
2016
|
December 31,
2015
|
Reconciliation of
GAAP to non-GAAP Information
|
|
|
Net Income (loss)
attributable to common shareholders
|
$
|
(11,511,991)
|
$
|
(3,071,557)
|
Adjustments for
non-core earnings
|
|
|
Realized (Gain) Loss
on sale of investments, net
|
$
|
7,216,137
|
$
|
533,832
|
Unrealized (Gain)
Loss on fair value option securities
|
$
|
4,683,410
|
$
|
1,041,649
|
Realized (Gain) Loss
on derivative contracts, net
|
$
|
3,089,001
|
$
|
12,024,730
|
Unrealized (Gain)
Loss on derivative contracts, net
|
$
|
(5,495,463)
|
$
|
(4,909,858)
|
Realized (Gain) Loss
on mortgage loans held-for-sale
|
$
|
(94,187)
|
$
|
(1,216,314)
|
Unrealized (Gain)
Loss on mortgage loans held-for-sale
|
$
|
151,023
|
$
|
197,179
|
Unrealized (Gain)
Loss on mortgage servicing rights
|
$
|
827,864
|
$
|
671,957
|
Unrealized (Gain)
Loss on multi-family loans held in securitization trusts
|
$
|
5,219,530
|
$
|
(6,097,000)
|
Unrealized (Gain)
Loss on residential loans held in securitization trusts
|
$
|
(404,720)
|
$
|
8,153,474
|
Other
income
|
$
|
(32,276)
|
$
|
(85,726)
|
Subtotal
|
$
|
15,160,319
|
$
|
10,313,923
|
|
|
|
Other-than-temporary impairments:
|
|
|
Increase (decrease)
in credit reserves
|
$
|
541,342
|
$
|
745,492
|
Additional
other-than-temporary credit impairment losses
|
$
|
183,790
|
$
|
2,890,939
|
Net
other-than-temporary impairments
|
$
|
725,132
|
$
|
3,636,431
|
Other
Adjustments
|
|
|
Recognized
compensation expense related to restricted common stock
|
$
|
35,785
|
$
|
63,533
|
Net swap interest
expense
|
$
|
-
|
$
|
(2,298,718)
|
Adjustment for
consolidated securities/securitization costs
|
$
|
4,107,787
|
$
|
6,796,358
|
Adjustment for
one-time charges
|
$
|
2,402,189
|
$
|
1,394,562
|
Core
Earnings
|
$
|
10,919,221
|
$
|
16,834,532
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
shares outstanding - Basic and Diluted
|
|
14,641,701
|
|
14,721,074
|
|
|
|
|
|
Core Earnings per
weighted average share outstanding - Basic and Diluted
|
$
|
0.75
|
$
|
1.14
|
GAAP to Core
Earnings Reconciliation
|
|
|
|
|
Quarter
Ended
|
|
Quarter
Ended
|
|
December 31,
2016
|
|
December 31,
2015
|
|
|
|
|
Reconciliation of
GAAP to non-GAAP Information
|
|
|
|
Net Income (loss)
attributable to common shareholders
|
$
10,647,288
|
|
$
2,588,186
|
Adjustments for
non-core earnings
|
|
|
|
Realized (Gain) Loss
on sale of investments, net
|
$
3,854,528
|
|
$
2,367,983
|
Unrealized Gain
(Loss) on fair value option securities
|
$
1,113,666
|
|
$
415,692
|
Realized (Gain) Loss
on derivative contracts, net
|
$
(78,876)
|
|
$
(285,571)
|
Unrealized (Gain)
Loss on derivative contracts, net
|
$
(12,667,801)
|
|
$
(4,126,957)
|
Realized (Gain) Loss
on mortgage loans held-for-sale
|
$
34,988
|
|
$
(198,689)
|
Unrealized (Gain)
Loss on mortgage loans held-for-sale
|
$
148,138
|
|
$
693,476
|
Unrealized (Gain)
Loss on mortgage servicing rights
|
$
(415,376)
|
|
$
(84,601)
|
Unrealized (Gain)
Loss on multi-family loans held in securitization trusts
|
$
(385,309)
|
|
$
(452,226)
|
Unrealized (Gain)
Loss on residentail loans held in securitization trusts
|
$
(324,209)
|
|
$
497,572
|
Other
income
|
$
(5,465)
|
|
$
(25,741)
|
Subtotal
|
$
(8,725,716)
|
|
$
(1,199,062)
|
Other-than-temporary impairments
|
|
|
|
Increase (decrease)
in credit reserves
|
$
-
|
|
$
(1,015,716)
|
Additional
other-than-temporary credit impairment losses
|
$
-
|
|
$
-
|
Net
other-than-temporary impairments
|
$
-
|
|
$
(1,015,716)
|
Other
Adjustments
|
|
|
|
Recognized
compensation expense related to restricted common stock
|
$
6,771
|
|
$
12,740
|
Adjustment for
consolidated securities/securitization costs
|
$
861,559
|
|
$
2,591,161
|
Adjustment for
one-time charges
|
$
-
|
|
$
1,129,312
|
Core
Earnings
|
$
2,789,902
|
|
$
4,106,621
|
Weighted average
shares outstanding - Basic and Diluted
|
14,760,006
|
|
14,719,362
|
Core Earnings per
weighted share outstanding - Basic and Diluted
|
$
0.19
|
|
$
0.28
|
Additional Information
As of December 31, 2016, we have
determined that we were the primary beneficiary of two Multi-Family
MBS securitization trusts, the FREMF 2011-K13 Trust, and the FREMF
2012-KF01 Trust. As a result, we are required to consolidate the
trusts' underlying multi-family loans together with their
liabilities, income and expenses in our consolidated financial
statements. We have elected the fair value option on the assets and
liabilities held within the trusts, which requires that changes in
valuation in the assets and liabilities of these trusts be
reflected in our consolidated statements of operations.
A reconciliation of our net capital investment in multi-family
investments to our financial statements as of December 31, 2016 is set forth below:
Multi-Family Loans
held in Securitization Trusts, at fair value
|
$
|
1,227,523,075
|
Multi-Family
Securitized Debt Obligations (non-recourse)
|
$
|
(1,209,181,035)
|
Net Carrying
Value
|
$
|
18,342,040
|
Multi-Family MBS
PO
|
$
|
73,146,566
|
Cash and
Other
|
$
|
1,377,415
|
Repurchase
Agreements
|
$
|
(42,277,000)
|
Net Capital in
Multi-Family
|
$
|
50,589,021
|
As of December 31, 2016, we have
determined that we were the primary beneficiary of one prime jumbo
residential mortgage securitization trust, CSMC 2014-OAK1. As a
result, we are required to consolidate the trust's underlying prime
jumbo residential loans together with its liabilities, income
and expenses in our consolidated financial statements. We have
elected the fair value option on the assets and liabilities held
within the trust, which requires that changes in valuation in the
assets and liabilities of the trust be reflected in our
consolidated statements of operations.
A reconciliation of our net capital investment in Non-Agency
RMBS to our financial statements as of December 31, 2016 is set forth below:
Residential Loans
held in Securitization Trusts, at fair value (1)
|
$
|
140,414,950
|
Residential
Securitized Debt Obligations (non-recourse)
|
$
|
(135,223,045)
|
Net Carrying
Value
|
$
|
5,191,905
|
Non-Agency
RMBS
|
$
|
7,592,802
|
Cash and
Other
|
$
|
274,920
|
Repurchase
Agreements
|
$
|
(7,313,000)
|
Net Capital in
Non-Agency
|
$
|
5,746,627
|
|
|
(1) Excludes
$1,182,916 in Mortgage Servicing
Rights
|
Five Oaks Investment Corp.
Five Oaks Investment Corp. is a real estate investment trust
("REIT") focused with its subsidiaries on investing on a leveraged
basis in mortgage and other real estate-related assets,
particularly mortgage-backed securities ("MBS"), including
residential mortgage-backed securities ("RMBS") and multi-family
mortgage-backed securities ("Multi-Family MBS") and mortgage
servicing rights. The Company's objective remains to deliver
attractive cash flow returns over time to its investors, primarily
through dividends and secondarily through capital appreciation.
Five Oaks Investment Corp. is externally managed and advised by
Oak Circle Capital Partners LLC.
Additional Information and Where to Find It
Investors, security holders and other interested persons may
find additional information regarding the Company at the SEC's
Internet site at http://www.sec.gov/ or the Company website
www.fiveoaksinvestment.com or by directing requests to: Five Oaks
Investment Corp., 540 Madison Avenue, 19 th Floor,
New York, NY 10022, Attention:
Investor Relations.
FIVE OAKS
INVESTMENT CORP. AND SUBSIDIARIES
|
|
|
Consolidated Balance
Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016
(1)
|
|
December 31, 2015
(1)
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
Available-for-sale
securities, at fair value (includes pledged securities of
$876,121,505 and $571,086,035 for December 31, 2016 and December 31, 2015,
respectively)
|
$
|
870,929,601
|
$
|
571,466,581
|
Mortgage loans
held-for-sale, at fair value (includes pledged loans of $0 and
$10,900,402 for December 31, 2016
and December 31, 2015, respectively)
|
|
2,849,536
|
|
10,900,402
|
Multi-family loans
held in securitization trusts, at fair value
|
|
1,222,905,433
|
|
1,449,774,383
|
Residential loans
held in securitization trusts, at fair value
|
|
141,126,720
|
|
411,881,097
|
Mortgage servicing
rights, at fair value
|
|
3,440,809
|
|
4,268,673
|
Cash and cash
equivalents
|
|
27,534,374
|
|
26,140,718
|
Restricted
cash
|
|
|
|
|
|
10,355,222
|
|
8,174,638
|
Deferred offering
costs
|
|
|
96,489
|
|
-
|
Accrued interest
receivable
|
|
7,619,717
|
|
8,650,986
|
Dividends
receivable
|
|
|
|
122
|
|
26,022
|
Investment related
receivable
|
|
3,914,458
|
|
1,591,343
|
Derivative assets, at
fair value
|
|
8,053,813
|
|
2,558,350
|
FHLB stock
|
|
|
|
|
|
|
-
|
|
2,403,000
|
Other
assets
|
|
|
|
|
|
|
774,909
|
|
530,468
|
|
|
|
|
|
|
|
|
|
|
Total
assets
|
$
|
2,299,601,203
|
$
|
2,498,366,661
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES:
|
|
|
|
|
|
|
|
Repurchase
agreements:
|
|
|
|
|
Available-for-sale
securities
|
$
|
804,811,000
|
$
|
509,231,000
|
Mortgage
loans held-for-sale
|
|
-
|
|
9,504,457
|
FHLB
Advances
|
|
|
|
|
-
|
|
49,697,000
|
Multi-family
securitized debt obligations
|
|
1,204,583,678
|
|
1,364,077,012
|
Residential
securitized debt obligations
|
|
134,846,348
|
|
380,638,423
|
Accrued interest
payable
|
|
5,467,916
|
|
6,574,699
|
Dividends
payable
|
|
|
|
39,132
|
|
39,132
|
Deferred
income
|
|
|
|
|
203,743
|
|
-
|
Due to
broker
|
|
|
|
|
|
4,244,678
|
|
|
Fees and expenses
payable to Manager
|
|
880,000
|
|
842,903
|
Other accounts
payable and accrued expenses
|
|
2,057,843
|
|
267,507
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
2,157,134,338
|
|
2,320,872,133
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS'
EQUITY:
|
|
|
|
|
Preferred Stock: par
value $0.01 per share; 50,000,000 shares authorized, 8.75% Series A
cumulative redeemable, $25
liquidation preference, 1,610,000 and 1,610,000 issued and
outstanding at December 31, 2016 and December 31, 2015, respectively
|
|
37,156,972
|
|
37,156,972
|
Common Stock: par
value $0.01 per share; 450,000,000 shares authorized, 17,539,258
and 14,656,394 shares issued and
outstanding, at December 31, 2016 and December 31, 2015,
respectively
|
|
175,348
|
|
146,409
|
|
|
|
|
Additional paid-in
capital
|
|
204,264,868
|
|
189,037,702
|
Accumulated other
comprehensive income (loss)
|
|
(9,268,630)
|
|
(395,771)
|
Cumulative
distributions to stockholders
|
|
(89,224,194)
|
|
(55,803,240)
|
Accumulated earnings
(deficit)
|
|
(637,499)
|
|
7,352,456
|
|
|
|
|
|
|
|
|
|
|
Total
stockholders' equity
|
|
142,466,865
|
|
177,494,528
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities and stockholders' equity
|
$
|
2,299,601,203
|
$
|
2,498,366,661
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Our consolidated
balance sheets include assets and liabilities of consolidated
variable interest entities ("VIE's) as the Company is the primary
beneficiary of these
VIEs. As of December 31, 2016 and December 31, 2015, assets
of consolidated VIEs totaled $1,369,120,941 and $1,868,482,556,
respectively, and the liabilities of consolidated VIEs totaled
$1,344,404,080 and $1,750,916,265, respectively
|
FIVE OAKS
INVESTMENT CORP. AND SUBSIDIARIES
|
|
|
Consolidated
Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended
December 31,
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
Interest
income:
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale
securities
|
$
|
6,695,064
|
$
|
5,277,652
|
$
|
23,475,765
|
$
|
24,298,156
|
|
|
Mortgage loans
held-for-sale
|
|
19,787
|
|
307,340
|
|
430,986
|
|
2,097,702
|
|
|
Multi-family loans
held in securitization trusts
|
|
13,990,128
|
|
16,337,053
|
|
58,587,780
|
|
68,016,595
|
|
|
Residential loans
held in securitization trusts
|
|
1,441,848
|
|
4,413,158
|
|
10,585,191
|
|
19,986,204
|
|
|
Cash and cash
equivalents
|
|
15,585
|
|
2,965
|
|
41,994
|
|
16,351
|
|
Interest
expense:
|
|
|
|
|
|
|
|
|
|
|
Repurchase agreements
- available-for-sale securities
|
|
(1,837,487)
|
|
(1,474,314)
|
|
(6,237,777)
|
|
(6,467,312)
|
|
|
Repurchase agreements
- mortgage loans held-for-sale
|
|
(10,074)
|
|
(194,608)
|
|
(237,807)
|
|
(1,323,892)
|
|
|
Multi-family
securitized debt obligations
|
|
(13,272,929)
|
|
(14,870,563)
|
|
(54,940,386)
|
|
(62,157,176)
|
|
|
Residential
securitized debt obligations
|
|
(1,138,928)
|
|
(3,261,956)
|
|
(8,117,402)
|
|
(13,156,912)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
5,902,994
|
|
6,536,727
|
|
23,588,344
|
|
31,309,716
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other-than-temporary impairments
|
|
|
|
|
|
|
|
|
|
(Increase) decrease
in credit reserves
|
|
-
|
|
1,015,716
|
|
(541,342)
|
|
(745,492)
|
|
Additional
other-than-temporary credit impairment losses
|
|
-
|
|
-
|
|
(183,790)
|
|
(2,890,939)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total impairment
losses recognized in earnings
|
|
-
|
|
1,015,716
|
|
(725,132)
|
|
(3,636,431)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
income:
|
|
|
|
|
|
|
|
|
|
Realized gain (loss)
on sale of investments, net
|
|
(3,854,528)
|
|
(2,367,983)
|
|
(7,216,137)
|
|
(533,832)
|
|
Change in unrealized
gain (loss) on fair value option securities
|
|
(1,113,666)
|
|
(415,691)
|
|
(4,683,410)
|
|
(1,041,649)
|
|
Realized gain (loss)
on derivative contracts, net
|
|
78,876
|
|
285,571
|
|
(3,089,001)
|
|
(12,024,730)
|
|
Change in unrealized
gain (loss) on derivative contracts, net
|
|
12,667,801
|
|
4,126,957
|
|
5,495,463
|
|
4,909,858
|
|
Realized gain (loss)
on mortgage loans held-for-sale
|
|
(34,988)
|
|
198,689
|
|
94,187
|
|
1,216,314
|
|
Change in unrealized
gain (loss) on mortgage loans held-for-sale
|
|
(148,138)
|
|
(693,476)
|
|
(151,023)
|
|
(197,179)
|
|
Change in unrealized
gain (loss) on mortgage servicing rights
|
|
415,376
|
|
84,601
|
|
(827,864)
|
|
(671,957)
|
|
Change in unrealized
gain (loss) on multi-family loans held in securitization
trusts
|
|
385,309
|
|
452,226
|
|
(5,219,530)
|
|
6,097,000
|
|
Change in unrealized
gain (loss) on residential loans held in securitization
trusts
|
|
324,209
|
|
(497,572)
|
|
404,720
|
|
(8,153,474)
|
|
Other interest
expense
|
|
-
|
|
-
|
|
(1,860,000)
|
|
-
|
|
Servicing
income
|
|
206,413
|
|
90,378
|
|
932,424
|
|
211,878
|
|
Other
income
|
|
5,465
|
|
25,741
|
|
32,276
|
|
85,726
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income
(loss)
|
|
8,932,129
|
|
1,289,441
|
|
(16,087,895)
|
|
(10,102,045)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
Management
fee
|
|
598,867
|
|
654,861
|
|
2,472,353
|
|
2,774,432
|
|
General and
administrative expenses
|
|
1,384,787
|
|
1,840,429
|
|
5,867,851
|
|
6,660,934
|
|
Operating expenses
reimbursable to Manager
|
|
1,173,830
|
|
1,535,434
|
|
4,747,275
|
|
4,980,348
|
|
Other operating
expenses
|
|
87,038
|
|
1,263,275
|
|
1,480,341
|
|
2,448,439
|
|
Compensation
expense
|
|
53,021
|
|
69,406
|
|
197,452
|
|
256,608
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
expenses
|
|
3,297,543
|
|
5,363,405
|
|
14,765,272
|
|
17,120,761
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
11,537,580
|
|
3,478,479
|
|
(7,989,955)
|
|
450,479
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends to
preferred stockholders
|
|
(890,292)
|
|
(890,292)
|
|
(3,522,036)
|
|
(3,522,036)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
attributable to common stockholders
|
$
|
10,647,288
|
$
|
2,588,187
|
$
|
(11,511,991)
|
$
|
(3,071,557)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per
share:
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
attributable to common stockholders (basic and diluted)
|
$
|
10,647,288
|
$
|
2,588,187
|
$
|
(11,511,991)
|
$
|
(3,071,557)
|
|
|
Weighted
average number of shares of common stock outstanding
|
|
14,762,006
|
|
14,719,362
|
|
14,641,701
|
|
14,721,074
|
|
|
Basic and diluted income (loss) per share
|
$
|
0.72
|
$
|
0.18
|
$
|
(0.79)
|
$
|
(0.21)
|
|
|
Dividends declared
per share of common stock
|
$
|
1.49
|
$
|
0.30
|
$
|
2.04
|
$
|
1.35
|

Logo -
http://photos.prnewswire.com/prnh/20130321/NY81726LOGO
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/five-oaks-investment-corp-reports-fourth-quarter-and-full-year-2016-financial-results-and-announces-second-quarter-2017-common-and-preferred-stock-dividends-300424537.html
SOURCE Five Oaks Investment Corp.