NEW YORK, Aug. 7, 2017 /PRNewswire/ -- Five Oaks
Investment Corp. (NYSE: OAKS) ("we", "Five Oaks" or "the
Company") today announced its financial results for the second
quarter ended June 30, 2017. For the
second quarter, the Company reported a GAAP net loss of
$3.2 million, or $0.17 per basic and diluted share, a
comprehensive loss of $5.3 million,
or $0.29 per basic and diluted share,
and core earnings (1) of $2.2
million, or $0.12 per basic
and diluted share. The Company also reported a net book value of
$5.41 per share on a basic and
diluted basis at June 30, 2017.
Second Quarter Summary
- We reported an economic loss on common equity of 9.45% (37.79%
annualized), comprised of a $0.73
decrease in book value per share and a $0.15 dividend per common share(2).
The decrease in book value was due in approximately equal measure
to unrealized losses related to our Agency RMBS portfolio as
spreads widened during the quarter, and the dilutive effect of our
common stock issuance in June.
- On June 21, 2017 we completed an
underwritten public offering of 4,600,000 shares of common stock,
including 600,000 shares upon the exercise in full of the
underwriters' over-allotment option, for estimated net proceeds of
$19.8 million. We believe this was an
important step in attempting to scale our business, improve the
trading liquidity of our stock and continuing to reduce our expense
ratio over time.
- As a result of the widening in Agency ARM spreads during the
quarter, we were able to invest the proceeds of our common stock
issuance at more attractive levels than would have been available
earlier in the 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:
"In the second quarter the yield curve flattened as the
'Trumpflation' expectation receded further and
quantitative easing in Japan and
the EU put downward pressure on intermediate and long rates in the
U.S. The 2/10's treasury curve flattened 30 bps during the quarter
to a low of 78 bps. The Federal Reserve tightened short rates as
expected in June and also gave clear and detailed signals that it
intends to begin reducing its balance sheet in the near term. In
recent years, the Fed has purchased approximately one out of every
three Treasury and agency mortgage securities. In its own research,
the Fed views the eventual withdrawal of its purchases as adding a
term premium of approximately 100 bps to the term structure of
interest rates over time. We believe the 'terminal'
rate (i.e. the apex of policy interest rates during the business
cycle) is likely closer to the inflation rate, which has been
running below 2%. Given the Fed's indication that they are close to
commencing balance sheet reduction, we believe we are closer to the
end of the Fed's traditional rate tightening cycle. It also appears
that the EU is now contemplating reducing its balance sheet based
on comments in late June from Mario
Draghi, the ECB President, that led to a reversal in the
flattening trend in the U.S. A steeper yield curve and wider
spreads are positive for a levered Agency hybrid strategy and
potentially provides a strong multi-year tail wind to returns as
the Fed balance sheet is reduced.
"With the flattening of the
curve, spreads on Agency hybrid securities widened by approximately
20 bps in the quarter as investors demanded higher absolute yields.
Wider spreads and the resultant unrealized losses on our investment
portfolio contributed approximately half of the $0.73 reduction in book value per share versus
the end of the first quarter. The remainder resulted from the
common stock follow-on offering that we completed shortly before
quarter end. While dilutive to existing holders, the one day
marketed transaction provided both existing and new investors the
opportunity to invest at the lower price point, and we were able to
attract meaningful institutional investor demand. Wider Agency
hybrid spreads allowed us to invest offering proceeds at attractive
levels, and just as importantly, incremental equity helps the
Company to continue scaling down its expense ratio. Over the past
year, we have pivoted the investment strategy to concentrate on
Agency hybrid ARMs, which we believe provide both attractive yields
and positive price 'roll' down the curve along with enhanced
extension protection from any sustained rise in interest rates.
"In parallel with our more
focused investment strategy, we have been diligently working to
reduce our overall expense load to better reflect the Company's
revised business model. Exiting the loan aggregation and
securitization business has already allowed us to reduce our
expense run rate since the middle of last year, and we have
recently engaged in dialogues with our external manager to seek
additional economies in the expenses for which they seek
reimbursement from us. These reimbursable expenses have to date
been reduced from an annualized level of $4.7 million in the second quarter of 2016 to
$3.8 million in the second quarter of
2017. Historically, approximately 75% of the reimbursable expenses
have been accounted for by compensation paid to non-investment
management professionals employed by our manager to support our
business. Recognizing the significance of this expense, our manager
has committed to limit the non-investment management professional
compensation-related expenses for which it will seek reimbursement
from us to a maximum of $2 million
for a period of 12 months commencing October
1, 2017, unless our board of directors agrees in advance to
additional payments. We believe this commitment by our manager to
expense reduction demonstrates our continued focus on transitioning
to an 'expense light' business model, and further supports Five
Oaks' chosen strategy of providing investors with access to an
attractive niche within the mortgage REIT sector."
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 June 30, 2017:
For the period
ended
June 30,
2017
|
Agency
MBS
|
Multi-Family
MBS
(1)(2)
|
Non-Agency
RMBS (1)(2)
|
Residential
Loans (3)
|
Unrestricted
Cash (4)
|
Total
|
Amortized
Cost
|
1,227,205,401
|
46,555,099
|
11,063,929
|
7,776,284
|
41,424,138
|
1,334,024,848
|
Market
Value
|
1,221,868,714
|
50,951,801
|
4,698,883
|
6,950,410
|
41,424,138
|
1,325,893,943
|
Repurchase
Agreements
|
(1,124,169,000)
|
(19,284,000)
|
(3,175,000)
|
-
|
-
|
(1,146,628,000)
|
Hedges
|
(836,338)
|
-
|
-
|
-
|
-
|
(836,338)
|
Other
(5)
|
(37,680,210)
|
(31,973)
|
55,002
|
12,526
|
280,338
|
(37,364,317)
|
Restricted Cash
and Due to Broker
|
15,816,577
|
-
|
-
|
-
|
-
|
15,816,577
|
Equity
Allocated
|
74,999,743
|
31,635,828
|
1,578,882
|
6,962,936
|
41,704,476
|
156,881,865
|
|
|
|
Debt/Net Equity
(6)
|
14.99
|
0.61
|
2.01
|
-
|
-
|
7.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the period
ended
June 30,
2017
|
Agency
MBS
|
Multi-Family
MBS
|
Non-Agency
RMBS
|
Residential
Loans
(7)
|
Unrestricted
Cash
|
Total
|
Yield on Earning
Assets (8)
|
2.40%
|
10.15%
|
-0.92%
|
43.83%
|
-
|
2.77%
|
Less Cost of
Funds
|
1.06%
|
1.07%
|
0.89%
|
-
|
-
|
1.06%
|
Net Interest
Margin (9)
|
1.34%
|
9.08%
|
-1.81%
|
43.83%
|
-
|
1.71%
|
|
|
|
|
|
|
|
(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 $0, and the fair value of our
investments in Multi-Family MBS is $30,507,236.
|
(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 2.58%.
|
(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 quarters
ended June 30, 2017 and March 31, 2017 (percentages are annualized):
Expenses
|
For the quarter
ended June 30, 2017
|
|
For the quarter
ended March 31,
2017
|
|
|
|
|
Management
Fees
|
$
552,882
|
|
$
544,510
|
G&A Expenses
(1)
|
$
596,921
|
|
$
905,555
|
Operating Expenses
Reimbursable to Manager
|
$
961,909
|
|
$
1,208,943
|
Other Operating
Expenses
|
$
324,191
|
|
$
220,496
|
Compensation
Expense
|
$
52,948
|
|
$
52,874
|
Total
Expenses
|
$
2,488,851
|
|
$
2,932,378
|
|
|
|
|
Period-End
Capital
|
$
156,881,865
|
|
$
144,872,820
|
|
|
|
|
Management
Fees
|
$
552,882
|
|
$
544,510
|
G&A, Other
Operating Expenses and Reimbursable
|
$
1,727,631
|
|
$
2,218,081
|
Compensation
Expenses
|
$
52,948
|
|
$
52,874
|
Expenses related to
Prime Jumbo Loans
|
$
155,391
|
|
$
116,913
|
|
|
|
|
Management Fees as %
of Capital
|
1.41%
|
|
1.50%
|
G&A, Other,
Reimbursable and Compensation as % of Capital
|
4.54%
|
|
6.27%
|
Expenses related to
Prime Jumbo Loans as % of Capital
|
0.40%
|
|
0.32%
|
|
(1) Excludes $646,336
and $683,017 in non-interest expense attributable to the
consolidated trusts for the quarters ended June 30, 2017 and March
31, 2017, respectively.
|
The decrease in G&A, Other Operating, Reimbursable and
Compensation Expenses as a percentage of Capital over the past
quarter is primarily a function of lower audit, administrator and
reimbursable expenses relative to the first quarter of 2017.
Operating Performance
The following table summarizes the Company's GAAP and non-GAAP
earnings measurements for the quarters ended June 20, 2017 and March
31, 2017:
|
Quarter Ended June
30, 2017
|
Quarter Ended
March 31, 2017
|
Earnings
|
Earnings
|
Per diluted
weighted
share
|
Annualized
return on
average
equity
|
Earnings
|
Per diluted
weighted share
|
Annualized
return on
average
equity
|
Core Earnings
*
|
$
2,204,417
|
$
0.12
|
4.25%
|
$
2,683,807
|
$
0.15
|
5.32%
|
GAAP Net Income
(Loss)
|
$
(3,167,297)
|
$
(0.17)
|
(6.11)%
|
$
1,488,632
|
$
0.08
|
2.95%
|
Comprehensive Income
(Loss)
|
$
(5,279,716)
|
$
(0.29)
|
(10.19)%
|
$
5,039,534
|
$
0.29
|
9.99%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Ave Shares
Outstanding
|
|
18,297,500
|
|
|
17,539,258
|
|
Weighted Average
Equity
|
|
$207,801,363
|
|
|
$204,528,652
|
|
Stockholders' Equity and Book Value Per Share
As of June 30, 2017, our
stockholders' equity was $156.9
million and our book value per common share was $5.41 on a basic and fully diluted basis.
Dividends
The Company declared a dividend of $0.05 per share of common stock for the months of
July, August and September 2017.
Third Quarter 2017 Common Stock Dividends
Month
|
Dividend
|
Record
Date
|
Payment
Date
|
|
|
|
|
July 2017
|
$0.05
|
July 17,
2017
|
July 28,
2017
|
|
|
|
|
August
2017
|
$0.05
|
August 15,
2017
|
August 30,
2017
|
|
|
|
|
September
2017
|
$0.05
|
September 15,
2017
|
September 28,
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 third quarter of 2017 of $0.1823 per share of Series A Preferred
Stock:
Third Quarter 2017 Series A Preferred Stock Dividends
Month
|
Dividend
|
Record
Date
|
Payment
Date
|
|
|
|
|
July 2017
|
$0.1823
|
July 17,
2017
|
July 27,
2017
|
|
|
|
|
August
2017
|
$0.1823
|
August 15,
2017
|
August 28,
2017
|
|
|
|
|
September
2017
|
$0.1823
|
September 15,
2017
|
September 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, FREMF
2012-KF01, and CSMC 2014-OAK1 Trusts. However, our maximum
exposure to loss from consolidation of the trusts is limited to the
fair value of our net investment therein. We therefore have also
presented certain information as of June 30,
2017 and March 31, 2017 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
GAAP to Core
Earnings Reconciliation
|
Three Months
Ended
|
Three Months
Ended
|
|
June 30,
2017
|
March 31,
2017
|
Reconciliation of
GAAP to non-GAAP Information
|
|
Net Income (loss)
attributable to common shareholders
|
$
|
(3,167,297)
|
$
|
1,488,632
|
Adjustments for
non-core earnings
|
|
Realized (Gain) Loss
on sale of investments, net
|
$
|
151,549
|
$
|
9,317,003
|
Unrealized (Gain)
Loss on fair value option securities
|
$
|
-
|
$
|
(9,448,270)
|
Realized (Gain) Loss
on derivative contracts, net
|
$
|
(1,453,074)
|
$
|
(2,233,051)
|
Unrealized (Gain)
Loss on derivative contracts, net
|
$
|
5,813,275
|
$
|
3,077,088
|
Realized (Gain) Loss
on mortgage loans held-for-sale
|
$
|
249
|
$
|
174
|
Unrealized (Gain)
Loss on mortgage loans held-for-sale
|
$
|
7,358
|
$
|
3,709
|
Unrealized (Gain)
Loss on mortgage servicing rights
|
$
|
228,329
|
$
|
126,446
|
Unrealized (Gain)
Loss on multi-family loans held in securitization trusts
|
$
|
(803,206)
|
$
|
(1,299,630)
|
Unrealized (Gain)
Loss on residential loans held in securitization trusts
|
$
|
250,079
|
$
|
368,343
|
Other
income
|
$
|
(12,735)
|
$
|
(12,171)
|
Subtotal
|
$
|
4,181,824
|
$
|
(100,359)
|
Other
Adjustments
|
|
|
|
|
Recognized
compensation expense related to restricted common
stock
|
$
|
6,698
|
$
|
6,620
|
Adjustment for
consolidated securities/securitization costs
|
$
|
1,183,192
|
$
|
1,136,592
|
Adjustment for
one-time charges
|
$
|
-
|
$
|
152,322
|
Core
Earnings
|
$
|
2,204,417
|
$
|
2,683,807
|
|
|
|
|
|
Weighted average
shares outstanding - Basic and Diluted
|
|
18,297,500
|
|
17,539,258
|
Core Earnings per
weighted average shares outstanding - Basic and Diluted
|
$
|
0.12
|
$
|
0.15
|
Additional Information
As of June 30, 2017, 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 June 30, 2017 is set forth below:
Multi-Family Loans
held in Securitization Trusts, at fair value
|
$
|
1,179,880,650
|
Multi-Family
Securitized Debt Obligations (non-recourse)
|
$
|
(1,159,436,081)
|
Net Carrying
Value
|
$
|
20,444,569
|
Multi-Family MBS
PO
|
$
|
30,507,236
|
Cash and
Other
|
$
|
(31,973)
|
Repurchase
Agreements
|
$
|
(19,284,000)
|
Net Capital in
Multi-Family
|
$
|
31,635,832
|
As of June 30, 2017, 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 trusts' underlying prime
jumbo residential 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 the trusts 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 June
30, 2017 is set forth below:
Residential Loans
held in Securitization Trusts, at fair value (1)
|
$
|
128,051,460
|
Residential
Securitized Debt Obligations (non-recourse)
|
$
|
(123,352,580)
|
Net Carrying
Value
|
$
|
4,698,880
|
Non-Agency
RMBS
|
$
|
-
|
Cash and
Other
|
$
|
55,002
|
Repurchase
Agreements
|
$
|
(3,175,000)
|
Net Capital in
Non-Agency
|
$
|
1,578,882
|
|
|
(1) Excludes
$1,057,516 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.
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
|
|
|
|
|
|
|
|
|
Condensed
Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
Interest
income:
|
|
|
|
|
|
|
|
|
Available-for-sale
securities
|
$
|
6,658,679
|
$
|
5,331,794
|
|
13,481,301
|
|
10,230,832
|
Mortgage loans
held-for-sale
|
|
28,571
|
|
167,070
|
|
57,334
|
|
289,307
|
Multi-family loans
held in securitization trusts
|
|
13,569,574
|
|
14,692,902
|
|
27,518,328
|
|
30,130,706
|
Residential loans held
in securitization trusts
|
|
1,298,520
|
|
3,408,847
|
|
2,653,958
|
|
7,561,253
|
Cash and cash
equivalents
|
|
39,747
|
|
8,945
|
|
75,481
|
|
14,655
|
Interest
expense:
|
|
|
|
|
|
|
|
|
Repurchase agreements
- available-for-sale securities
|
|
(2,873,843)
|
|
(1,338,815)
|
|
(4,969,317)
|
|
(2,828,228)
|
Repurchase agreements
- mortgage loans held-for-sale
|
|
-
|
|
(94,084)
|
|
-
|
|
(170,284)
|
Multi-family
securitized debt obligations
|
|
(12,862,356)
|
|
(13,814,743)
|
|
(26,100,080)
|
|
(27,927,452)
|
Residential
securitized debt obligations
|
|
(1,030,971)
|
|
(2,589,846)
|
|
(2,105,323)
|
|
(5,768,288)
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
4,827,921
|
|
5,772,070
|
|
10,611,682
|
|
11,532,501
|
|
|
|
|
|
|
|
|
|
Other-than-temporary impairments
|
|
|
|
|
|
|
|
|
Increase in credit
reserves
|
|
-
|
|
(146,224)
|
|
-
|
|
(167,218)
|
Additional
other-than-temporary credit impairment losses
|
|
-
|
|
-
|
|
-
|
|
-
|
Total impairment
losses recognized in earnings
|
|
|
|
|
|
|
|
|
|
-
|
|
(146,224)
|
|
-
|
|
(167,218)
|
|
|
|
|
|
|
|
|
|
Other
income:
|
|
|
|
|
|
|
|
|
Realized gain (loss)
on sale of investments, net
|
|
(151,549)
|
|
3,771,148
|
|
(9,468,552)
|
|
(2,612,005)
|
Change in unrealized
gain (loss) on fair value option securities
|
|
-
|
|
(2,239,654)
|
|
9,448,270
|
|
(2,610,749)
|
Realized gain (loss)
on derivative contracts, net
|
|
1,453,074
|
|
(761,362)
|
|
3,686,125
|
|
(2,346,903)
|
Change in unrealized
gain (loss) on derivative contracts, net
|
|
(5,813,275)
|
|
(2,050,538)
|
|
(8,890,363)
|
|
(10,512,938)
|
Realized gain (loss)
on mortgage loans held-for-sale
|
|
(249)
|
|
69,734
|
|
(423)
|
|
68,748
|
Change in unrealized
gain (loss) on mortgage loans held-for-sale
|
|
(7,358)
|
|
(62,002)
|
|
(11,067)
|
|
135,900
|
Change in unrealized
gain (loss) on mortgage servicing rights
|
|
(228,329)
|
|
(138,447)
|
|
(354,775)
|
|
(1,038,735)
|
Change in unrealized
gain (loss) on multi-family loans held in securitization
trusts
|
|
803,206
|
|
(8,071,468)
|
|
2,102,836
|
|
(6,535,151)
|
Change in unrealized
gain (loss) on residential loans held in securitization
trusts
|
|
(250,079)
|
|
3,399,187
|
|
(618,422)
|
|
845,110
|
Other interest
expense
|
|
-
|
|
-
|
|
(152,322)
|
|
-
|
Servicing
income
|
|
192,519
|
|
243,875
|
|
445,257
|
|
467,553
|
Other
income
|
|
12,735
|
|
1,826
|
|
24,906
|
|
26,808
|
|
|
|
|
|
|
|
|
|
Total other income
(loss)
|
|
(3,989,305)
|
|
(5,837,701)
|
|
(3,788,530)
|
|
(24,112,362)
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
Management
fee
|
|
552,882
|
|
626,738
|
|
1,097,392
|
|
1,249,961
|
General and
administrative expenses
|
|
1,243,257
|
|
1,679,132
|
|
2,831,829
|
|
3,311,643
|
Operating expenses
reimbursable to Manager
|
|
961,909
|
|
1,184,243
|
|
2,170,852
|
|
2,389,054
|
Other operating
expenses
|
|
324,191
|
|
350,061
|
|
544,687
|
|
1,232,267
|
Compensation
expense
|
|
52,948
|
|
24,248
|
|
105,822
|
|
93,887
|
|
|
|
|
|
|
|
|
|
Total
expenses
|
|
3,135,187
|
|
3,864,422
|
|
6,750,582
|
|
8,276,812
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
(2,296,571)
|
|
(4,076,277)
|
|
72,570
|
|
(21,023,891)
|
|
|
|
|
|
|
|
|
|
Dividends to preferred
stockholders
|
|
(870,726)
|
|
(870,726)
|
|
(1,751,235)
|
|
(1,751,235)
|
|
|
|
|
|
|
|
|
|
Net income (loss)
attributable to common stockholders
|
$
|
(3,167,297)
|
$
|
(4,947,003)
|
|
(1,678,665)
|
|
(22,775,126)
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per
share:
|
|
|
|
|
|
|
|
|
Net income (loss)
attributable to common stockholders (basic and diluted)
|
$
|
(3,167,297)
|
$
|
(4,947,003)
|
|
(1,678,665)
|
|
(22,775,126)
|
Weighted average
number of shares of common stock outstanding
|
|
18,297,500
|
|
14,597,894
|
|
17,920,473
|
|
14,604,540
|
Basic and diluted
income (loss) per share
|
$
|
(0.17)
|
$
|
(0.34)
|
|
(0.09)
|
|
(1.56)
|
Dividends declared per
share of common stock
|
$
|
0.15
|
$
|
0.18
|
|
0.30
|
|
0.36
|
FIVE OAKS
INVESTMENT CORP. AND SUBSIDIARIES
|
Condensed
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017
(1)
|
|
December 31, 2016
(1)
|
|
|
(unaudited)
|
|
|
ASSETS
|
|
|
|
|
Available-for-sale securities, at fair value
(includes pledged securities of $1,212,027,963 and $876,121,505
for
June 30, 2017 and December 31, 2016,
respectively)
|
$
|
1,252,375,950
|
$
|
870,929,601
|
Mortgage loans
held-for-sale, at fair value
|
|
2,795,951
|
|
2,849,536
|
Multi-family loans
held in securitization trusts, at fair value
|
|
1,175,419,031
|
|
1,222,905,433
|
Residential loans
held in securitization trusts, at fair value
|
|
128,679,142
|
|
141,126,720
|
Mortgage servicing
rights, at fair value
|
|
3,096,943
|
|
3,440,809
|
Cash and cash
equivalents
|
|
41,424,138
|
|
27,534,374
|
Restricted
cash
|
|
15,816,577
|
|
10,355,222
|
Deferred offering
costs
|
|
87,482
|
|
96,489
|
Accrued interest
receivable
|
|
8,280,086
|
|
7,619,717
|
Investment related
receivable
|
|
4,618,226
|
|
3,914,458
|
Derivative assets, at
fair value
|
|
-
|
|
8,053,813
|
Other
assets
|
|
1,119,584
|
|
775,031
|
|
|
|
|
|
Total
assets
|
$
|
2,633,713,110
|
$
|
2,299,601,203
|
|
|
|
|
|
LIABILITIES:
|
|
|
|
|
Repurchase
agreements:
|
|
|
|
|
Available-for-sale
securities
|
$
|
1,146,628,000
|
$
|
804,811,000
|
Multi-family
securitized debt obligations
|
|
1,154,997,075
|
|
1,204,583,678
|
Residential
securitized debt obligations
|
|
123,007,454
|
|
134,846,348
|
Accrued interest
payable
|
|
5,356,244
|
|
5,467,916
|
Derivative
liabilities at fair value
|
|
836,338
|
|
-
|
Dividends
payable
|
|
29,349
|
|
39,132
|
Deferred
income
|
|
188,760
|
|
203,743
|
Due to
broker
|
|
45,081,053
|
|
4,244,678
|
Fees and expenses
payable to Manager
|
|
563,000
|
|
880,000
|
Other accounts
payable and accrued expenses
|
|
143,972
|
|
2,057,843
|
|
|
|
|
|
Total
liabilities
|
|
2,476,831,245
|
|
2,157,134,338
|
|
|
|
|
|
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
June 30,
2017 and December 31, 2016,
respectively
|
|
37,156,972
|
|
37,156,972
|
Common Stock: par value $0.01 per share; 450,000,000
shares authorized, 22,139,258 and 17,539,258
shares issued and outstanding, at
June 30, 2017 and December 31, 2016,
respectively
|
|
221,348
|
|
175,348
|
Additional paid-in
capital
|
|
224,135,827
|
|
204,264,868
|
Accumulated other
comprehensive income (loss)
|
|
(7,830,147)
|
|
(9,268,630)
|
Cumulative
distributions to stockholders
|
|
(96,237,206)
|
|
(89,224,194)
|
Accumulated earnings
(deficit)
|
|
(564,929)
|
|
(637,499)
|
|
|
|
|
|
Total stockholders'
equity
|
|
156,881,865
|
|
142,466,865
|
|
|
|
|
|
Total liabilities and
stockholders' equity
|
$
|
2,633,713,110
|
$
|
2,299,601,203
|
|
(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 June 30, 2017
and December 31, 2016, assets of consolidated VIEs totaled
$1,308,989,628 and $1,369,120,941, respectively, and the
liabilities of consolidated VIEs totaled $1,282,788,661 and
$1,344,404,080, respectively
|

View original content with
multimedia:http://www.prnewswire.com/news-releases/five-oaks-investment-corp-reports-second-quarter-2017-financial-results-300500632.html
SOURCE Five Oaks Investment Corp.