(State or Other Jurisdiction | (Commission | (IRS Employer |
of Incorporation) | File Number) | Identification No.) |
(Address of principal executive offices) | (Zip Code) | |
Title of Each Class | Trading Symbol(s) | Name of Each Exchange on Which Registered |

• | GAAP NET LOSS OF $(2.08) PER COMMON SHARE |
• | CORE EARNINGS(1) OF $0.57 PER COMMON SHARE |
• | GAAP BOOK VALUE OF $12.45 PER COMMON SHARE |
• | COMPLETED TWO LOAN SECURITIZATIONS IN MARCH FOR $883 MILLION |
• | ISSUED $374 MILLION CONVERTIBLE SENIOR NOTES |
• | PAID COMMON AND PREFERRED DIVIDENDS AS SCHEDULED |
CHIMERA INVESTMENT CORPORATION | ||||||
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION | ||||||
(dollars in thousands, except share and per share data) | ||||||
(Unaudited) | ||||||
March 31, 2020 | December 31, 2019 | |||||
Cash and cash equivalents | $ | 261,491 | $ | 109,878 | ||
Non-Agency RMBS, at fair value (net of allowance for credit losses of $6 million and $0 million, respectively) | 2,174,400 | 2,614,408 | ||||
Agency RMBS, at fair value | 105,644 | 6,490,293 | ||||
Agency CMBS, at fair value | 2,832,716 | 2,850,717 | ||||
Loans held for investment, at fair value | 13,306,818 | 14,292,815 | ||||
Receivable for investments sold | — | 446,225 | ||||
Accrued interest receivable | 93,343 | 116,423 | ||||
Other assets | 467,451 | 194,301 | ||||
Derivatives, at fair value, net | — | 3,611 | ||||
Total assets (1) | $ | 19,241,863 | $ | 27,118,671 | ||
Liabilities: | ||||||
Repurchase agreements ($8.8 billion and $15.4 billion pledged as collateral, respectively) | $ | 7,146,996 | $ | 13,427,545 | ||
Securitized debt, collateralized by Non-Agency RMBS ($522 million and $598 million pledged as collateral, respectively) | 128,683 | 133,557 | ||||
Securitized debt at fair value, collateralized by loans held for investment ($11.9 billion and $12.1 billion pledged as collateral, respectively) | 7,864,196 | 8,179,608 | ||||
Payable for investments purchased | 699,164 | 1,256,337 | ||||
Accrued interest payable | 45,709 | 63,600 | ||||
Dividends payable | 98,434 | 98,568 | ||||
Accounts payable and other liabilities | 14,827 | 6,163 | ||||
Total liabilities (1) | $ | 15,998,009 | $ | 23,165,378 | ||
Stockholders' Equity: | ||||||
Preferred Stock, par value of $0.01 per share, 100,000,000 shares authorized: | ||||||
8.00% Series A cumulative redeemable: 5,800,000 shares issued and outstanding, respectively ($145,000 liquidation preference) | $ | 58 | $ | 58 | ||
8.00% Series B cumulative redeemable: 13,000,000 shares issued and outstanding, respectively ($325,000 liquidation preference) | 130 | 130 | ||||
7.75% Series C cumulative redeemable: 10,400,000 shares issued and outstanding, respectively ($260,000 liquidation preference) | 104 | 104 | ||||
8.00% Series D cumulative redeemable: 8,000,000 shares issued and outstanding, respectively ($200,000 liquidation preference) | 80 | 80 | ||||
Common stock: par value $0.01 per share; 500,000,000 shares authorized, 185,860,307 and 187,226,081 shares issued and outstanding, respectively | 1,860 | 1,873 | ||||
Additional paid-in-capital | 4,255,054 | 4,275,963 | ||||
Accumulated other comprehensive income | 502,491 | 708,336 | ||||
Cumulative earnings | 3,422,285 | 3,793,040 | ||||
Cumulative distributions to stockholders | (4,938,208 | ) | (4,826,291 | ) | ||
Total stockholders' equity | $ | 3,243,854 | $ | 3,953,293 | ||
Total liabilities and stockholders' equity | $ | 19,241,863 | $ | 27,118,671 | ||
CHIMERA INVESTMENT CORPORATION | ||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||
(dollars in thousands, except share and per share data) | ||||||
(Unaudited) | ||||||
For the Quarters Ended | ||||||
March 31, 2020 | March 31, 2019 | |||||
Net interest income: | ||||||
Interest income (1) | $ | 300,266 | $ | 350,389 | ||
Interest expense (2) | 142,083 | 202,950 | ||||
Net interest income | 158,183 | 147,439 | ||||
Provision for credit losses | (6,314 | ) | — | |||
Net other-than-temporary credit impairment losses | — | (4,853 | ) | |||
Other investment gains (losses): | ||||||
Net unrealized gains (losses) on derivatives | 201,000 | (89,315 | ) | |||
Realized gains (losses) on terminations of interest rate swaps | (463,966 | ) | (108,046 | ) | ||
Net realized gains (losses) on derivatives | (41,086 | ) | (7,277 | ) | ||
Net gains (losses) on derivatives | (304,052 | ) | (204,638 | ) | ||
Net unrealized gains (losses) on financial instruments at fair value | (260,887 | ) | 200,812 | |||
Net realized gains (losses) on sales of investments | 75,854 | 8,603 | ||||
Total other gains (losses) | (489,085 | ) | 4,777 | |||
Other expenses: | ||||||
Compensation and benefits | 12,934 | 14,370 | ||||
General and administrative expenses | 5,678 | 5,821 | ||||
Servicing fees | 9,989 | 8,963 | ||||
Transaction expenses | 4,906 | 62 | ||||
Total other expenses | 33,507 | 29,216 | ||||
Income (loss) before income taxes | (370,723 | ) | 118,147 | |||
Income taxes | 32 | — | ||||
Net income (loss) | $ | (370,755 | ) | $ | 118,147 | |
Dividends on preferred stock | 18,438 | 17,392 | ||||
Net income (loss) available to common shareholders | $ | (389,193 | ) | $ | 100,755 | |
Net income (loss) per share available to common shareholders: | ||||||
Basic | $ | (2.08 | ) | $ | 0.54 | |
Diluted | $ | (2.08 | ) | $ | 0.54 | |
Weighted average number of common shares outstanding: | ||||||
Basic | 187,018,602 | 187,112,454 | ||||
Diluted | 187,018,602 | 188,199,711 | ||||
CHIMERA INVESTMENT CORPORATION | ||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) | ||||||
(dollars in thousands, except share and per share data) | ||||||
(Unaudited) | ||||||
For the Quarters Ended | ||||||
March 31, 2020 | March 31, 2019 | |||||
Comprehensive income (loss): | ||||||
Net income (loss) | $ | (370,755 | ) | $ | 118,147 | |
Other comprehensive income: | ||||||
Unrealized gains (losses) on available-for-sale securities, net | (199,204 | ) | 26,385 | |||
Reclassification adjustment for net losses included in net income for other-than-temporary credit impairment losses | — | 4,853 | ||||
Reclassification adjustment for net realized losses (gains) included in net income | (6,641 | ) | 14,918 | |||
Other comprehensive income (loss) | (205,845 | ) | 46,156 | |||
Comprehensive income (loss) before preferred stock dividends | $ | (576,600 | ) | $ | 164,303 | |
Dividends on preferred stock | $ | 18,438 | $ | 17,392 | ||
Comprehensive income (loss) available to common stock shareholders | $ | (595,038 | ) | $ | 146,911 | |
For the Quarters Ended | |||||||||||||||
March 31, 2020 | December 31, 2019 | September 30, 2019 | June 30, 2019 | March 31, 2019 | |||||||||||
(dollars in thousands, except per share data) | |||||||||||||||
GAAP Net income available to common stockholders | $ | (389,193 | ) | $ | 111,881 | $ | 87,888 | $ | 40,322 | $ | 100,755 | ||||
Adjustments: | |||||||||||||||
Provision for credit losses | 6,314 | — | — | — | — | ||||||||||
Net other-than-temporary credit impairment losses | — | — | — | — | 4,853 | ||||||||||
Net unrealized (gains) losses on derivatives | (201,000 | ) | (83,656 | ) | (31,620 | ) | 132,171 | 89,315 | |||||||
Net unrealized (gains) losses on financial instruments at fair value | 260,887 | 112,751 | (130,825 | ) | (190,748 | ) | (200,812 | ) | |||||||
Net realized (gains) losses on sales of investments | (75,854 | ) | (17,687 | ) | (1,596 | ) | 7,526 | (8,603 | ) | ||||||
(Gains) losses on extinguishment of debt | — | (9,926 | ) | — | 608 | — | |||||||||
Realized (gains) losses on terminations of interest rate swaps | 463,966 | 8,353 | 148,114 | 95,211 | 108,046 | ||||||||||
Net realized (gains) losses on Futures (1) | 34,700 | (8,229 | ) | 19,138 | 13,544 | 12,579 | |||||||||
Transaction expenses | 4,906 | 6,639 | 3,415 | 812 | 62 | ||||||||||
Stock Compensation expense for retirement eligible awards | 1,189 | (45 | ) | (145 | ) | (144 | ) | 1,533 | |||||||
Core Earnings | $ | 105,915 | $ | 120,081 | $ | 94,369 | $ | 99,302 | $ | 107,728 | |||||
GAAP net income per basic common share | $ | (2.08 | ) | $ | 0.60 | $ | 0.47 | $ | 0.22 | $ | 0.54 | ||||
Core earnings per basic common share (2) | $ | 0.57 | $ | 0.64 | $ | 0.50 | $ | 0.53 | $ | 0.58 | |||||
(1) Included in net realized gains (losses) on derivatives in the Consolidated Statements of Operations. | |||||||||||||||
(2) We note that core and taxable earnings will typically differ, and may materially differ, due to differences on realized gains and losses on investments and related hedges, credit loss recognition, | |||||||||||||||
timing differences in premium amortization, accretion of discounts, equity compensation and other items. | |||||||||||||||
March 31, 2020 | ||||||||||||
Principal or Notional Value at Period-End (dollars in thousands) | Weighted Average Amortized Cost Basis | Weighted Average Fair Value | Weighted Average Coupon | Weighted Average Yield at Period-End (1) | ||||||||
Non-Agency RMBS | ||||||||||||
Senior | $ | 1,924,284 | $ | 52.14 | 73.81 | 4.8 | % | 17.3 | % | |||
Subordinated | 900,396 | 62.97 | 58.66 | 3.8 | % | 6.8 | % | |||||
Interest-only | 6,931,077 | 4.14 | 3.26 | 1.3 | % | 11.5 | % | |||||
Agency RMBS | ||||||||||||
Interest-only | 1,484,016 | 9.11 | 7.12 | 1.6 | % | 4.1 | % | |||||
Agency CMBS | ||||||||||||
Project loans | 2,506,241 | 101.77 | 111.18 | 3.8 | % | 3.6 | % | |||||
Interest-only | 1,764,487 | 2.67 | 2.62 | 0.6 | % | 4.8 | % | |||||
December 31, 2019 | |||||||||||||
Principal or Notional Value at Period-End (dollars in thousands) | Weighted Average Amortized Cost Basis | Weighted Average Fair Value | Weighted Average Coupon | Weighted Average Yield at Period-End (1) | |||||||||
Non-Agency RMBS | |||||||||||||
Senior | $ | 2,024,564 | $ | 52.98 | $ | 84.01 | 5.0 | % | 20.8 | % | |||
Subordinated | 876,592 | 63.15 | 71.25 | 3.7 | % | 6.9 | % | ||||||
Interest-only | 7,458,653 | 4.04 | 3.87 | 1.1 | % | 8.4 | % | ||||||
Agency RMBS | |||||||||||||
Pass-through | 6,080,547 | 102.15 | 104.64 | 4.0 | % | 3.4 | % | ||||||
Interest-only | 1,539,941 | 9.06 | 8.29 | 1.6 | % | 4.0 | % | ||||||
Agency CMBS | |||||||||||||
Project loans | 2,621,938 | 101.82 | 106.86 | 3.7 | % | 3.6 | % | ||||||
Interest-only | 1,817,246 | 2.81 | 2.70 | 0.7 | % | 4.7 | % | ||||||
March 31, 2020 | December 31, 2019 | |||||
(dollars in thousands) | ||||||
Overnight | $ | 40,836 | $ | — | ||
1 to 29 days | 3,634,255 | 9,709,387 | ||||
30 to 59 days | 502,333 | 800,648 | ||||
60 to 89 days | 633,939 | 608,520 | ||||
90 to 119 days | 113,370 | — | ||||
Greater than or equal to 120 days | 2,222,263 | 2,308,990 | ||||
Total | $ | 7,146,996 | $ | 13,427,545 | ||
March 31, 2020 | December 31, 2019 | |||||
Interest earning assets at period-end (1) | $ | 18,419,578 | $ | 26,248,233 | ||
Interest bearing liabilities at period-end | $ | 15,139,875 | $ | 21,740,710 | ||
GAAP Leverage at period-end | 4.7:1 | 5.5:1 | ||||
GAAP Leverage at period-end (recourse) | 2.2:1 | 3.4:1 | ||||
Portfolio Composition, at amortized cost | ||||||
Non-Agency RMBS | 10.2 | % | 7.9 | % | ||
Senior | 5.5 | % | 4.5 | % | ||
Subordinated | 3.1 | % | 2.2 | % | ||
Interest-only | 1.6 | % | 1.2 | % | ||
Agency RMBS | 0.8 | % | 25.7 | % | ||
Pass-through | — | % | 25.1 | % | ||
Interest-only | 0.8 | % | 0.6 | % | ||
Agency CMBS | 14.5 | % | 11.0 | % | ||
Project loans | 14.2 | % | 10.8 | % | ||
Interest-only | 0.3 | % | 0.2 | % | ||
Loans held for investment | 74.5 | % | 55.4 | % | ||
Fixed-rate percentage of portfolio | 94.6 | % | 95.9 | % | ||
Adjustable-rate percentage of portfolio | 5.4 | % | 4.1 | % | ||
GAAP Interest Income | GAAP Interest Expense | Net Realized (Gains) Losses on Interest Rate Swaps | Economic Interest Expense | GAAP Net Interest Income | Net Realized Gains (Losses) on Interest Rate Swaps | Other (1) | Economic Net Interest Income | |||||||||||||||||||
For the Quarter Ended March 31, 2020 | $ | 300,266 | $ | 142,083 | $ | 6,385 | $ | 148,468 | $ | 158,183 | $ | (6,385 | ) | $ | (1,266 | ) | $ | 150,532 | ||||||||
For the Quarter Ended December 31, 2019 | $ | 340,662 | $ | 169,203 | $ | 5,409 | $ | 174,612 | $ | 171,459 | $ | (5,409 | ) | $ | (1,664 | ) | $ | 164,386 | ||||||||
For the Quarter Ended September 30, 2019 | $ | 330,144 | $ | 188,551 | $ | 963 | $ | 189,514 | $ | 141,593 | $ | (963 | ) | $ | (2,465 | ) | $ | 138,165 | ||||||||
For the Quarter Ended June 30, 2019 | $ | 339,914 | $ | 198,110 | $ | (3,923 | ) | $ | 194,187 | $ | 141,804 | $ | 3,923 | $ | (2,237 | ) | $ | 143,490 | ||||||||
For the Quarter Ended March 31, 2019 | $ | 350,389 | $ | 202,950 | $ | (5,462 | ) | $ | 197,488 | $ | 147,439 | $ | 5,462 | $ | (1,571 | ) | $ | 151,330 | ||||||||
For the Quarter Ended | |||||||||||||||||
March 31, 2020 | March 31, 2019 | ||||||||||||||||
(dollars in thousands) | (dollars in thousands) | ||||||||||||||||
Average Balance | Interest | Average Yield/Cost | Average Balance | Interest | Average Yield/Cost | ||||||||||||
Assets: | |||||||||||||||||
Interest-earning assets (1): | |||||||||||||||||
Agency RMBS | $ | 4,652,843 | $ | 42,663 | 3.7 | % | $ | 9,479,513 | $ | 84,645 | 3.6 | % | |||||
Agency CMBS | 2,204,435 | 20,698 | 3.8 | % | 1,968,730 | 18,950 | 3.9 | % | |||||||||
Non-Agency RMBS | 1,883,781 | 61,014 | 13.0 | % | 1,807,104 | 71,527 | 15.8 | % | |||||||||
Loans held for investment | 13,716,833 | 174,625 | 5.1 | % | 12,102,993 | 173,696 | 5.7 | % | |||||||||
Total | $ | 22,457,892 | $ | 299,000 | 5.3 | % | $ | 25,358,340 | $ | 348,818 | 5.5 | % | |||||
Liabilities and stockholders' equity: | |||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||
Repurchase agreements collateralized by: | |||||||||||||||||
Agency RMBS | $ | 4,406,106 | $ | 27,114 | 2.5 | % | $ | 9,007,036 | $ | 54,035 | 2.4 | % | |||||
Agency CMBS | 2,112,244 | 12,361 | 2.3 | % | 1,687,980 | 15,276 | 3.6 | % | |||||||||
Non-Agency RMBS | 1,384,095 | 9,666 | 2.8 | % | 1,191,948 | 12,190 | 4.1 | % | |||||||||
Loans held for investment | 3,852,347 | 32,890 | 3.4 | % | 2,706,425 | 24,960 | 3.7 | % | |||||||||
Securitized debt | 8,079,597 | 66,437 | 3.3 | % | 8,306,671 | 91,027 | 4.4 | % | |||||||||
Total | $ | 19,834,389 | $ | 148,468 | 3.0 | % | $ | 22,900,059 | $ | 197,488 | 3.4 | % | |||||
Economic net interest income/net interest rate spread | $ | 150,532 | 2.3 | % | $ | 151,330 | 2.1 | % | |||||||||
Net interest-earning assets/net interest margin | $ | 2,623,503 | 2.7 | % | $ | 2,458,281 | 2.4 | % | |||||||||
Ratio of interest-earning assets to interest bearing liabilities | 1.13 | 1.11 | |||||||||||||||
(1) Interest-earning assets at amortized cost | |||||||||||||||||
(2) Interest includes net cash paid/received on swaps | |||||||||||||||||
Return on Average Equity | Economic Net Interest Income/Average Equity * | Core Earnings/Average Common Equity | ||||
(Ratios have been annualized) | ||||||
For the Quarter Ended March 31, 2020 | (41.21 | )% | 16.73 | % | 15.88 | % |
For the Quarter Ended December 31, 2019 | 13.12 | % | 16.55 | % | 15.78 | % |
For the Quarter Ended September 30, 2019 | 10.68 | % | 13.88 | % | 12.37 | % |
For the Quarter Ended June 30, 2019 | 5.93 | % | 14.49 | % | 13.10 | % |
For the Quarter Ended March 31, 2019 | 12.34 | % | 15.81 | % | 14.37 | % |
For the Quarters Ended | |||||||||||||||
Accretable Discount (Net of Premiums) | March 31, 2020 | December 31, 2019 | September 30, 2019 | June 30, 2019 | March 31, 2019 | ||||||||||
(dollars in thousands) | |||||||||||||||
Balance, beginning of period | $ | 494,255 | $ | 494,780 | $ | 514,095 | $ | 485,040 | $ | 505,763 | |||||
Accretion of discount | (24,784 | ) | (44,342 | ) | (33,256 | ) | (35,964 | ) | (35,551 | ) | |||||
Purchases | (4,336 | ) | (12,541 | ) | (13,772 | ) | 48,736 | 6,638 | |||||||
Sales and deconsolidation | 438 | (786 | ) | 1,536 | 409 | 127 | |||||||||
Transfers from/(to) credit reserve, net | (27,341 | ) | 57,144 | 26,177 | 15,874 | 8,063 | |||||||||
Balance, end of period | $ | 438,232 | $ | 494,255 | $ | 494,780 | $ | 514,095 | $ | 485,040 | |||||