EX-99.3 4 a51394855ex99_3.htm EXHIBIT 99.3
Exhibit 99.3
 
 August 3, 2016  Second Quarter 2016 Financial Summary 
 

 This presentation, other written or oral communications and our public documents to which we refer contain or incorporate by reference certain forward-looking statements which are based on various assumptions (some of which are beyond our control) and may be identified by reference to a future period or periods or by the use of forward-looking terminology, such as "may," "will," "believe," "expect," "anticipate," "continue," or similar terms or variations on those terms or the negative of those terms. Actual results could differ materially from those set forth in forward-looking statements due to a variety of factors, including, but not limited to, changes in interest rates; changes in the yield curve; changes in prepayment rates; the availability of mortgage-backed securities and other securities for purchase; the availability of financing and, if available, the terms of any financings; changes in the market value of our assets; changes in business conditions and the general economy; our ability to grow our commercial business; our ability to grow our residential mortgage credit business; credit risks related to our investments in credit risk transfer securities, residential mortgage-backed securities and related residential mortgage credit assets, commercial real estate assets and corporate debt; risks related to investments in mortgage servicing rights and ownership of a servicer; any potential business disruption following the acquisition of Hatteras Financial Corp.; our ability to consummate any contemplated investment opportunities; changes in government regulations affecting our business; our ability to maintain our qualification as a REIT; and our ability to maintain our exemption from registration under the Investment Company Act of 1940, as amended. For a discussion of the risks and uncertainties which could cause actual results to differ from those contained in the forward-looking statements, see "Risk Factors" in our most recent Annual Report on Form 10-K and any subsequent Quarterly Reports on Form 10-Q. We do not undertake, and specifically disclaim any obligation, to publicly release the result of any revisions which may be made to any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements, except as required by law.Non-GAAP Financial MeasuresThis presentation includes certain non-GAAP financial measures. The non-GAAP financial measures should not be viewed in isolation and are not a substitute for financial measures computed in accordance with GAAP. Please see the section entitled “Non-GAAP Reconciliations” in the attached Appendix for a reconciliation to the most directly comparable GAAP financial measures.    Safe Harbor Notice 
 

 Note: The endnotes for this page appear in the section entitled “Endnotes for Page 2” in the Appendix. Core earnings, core earnings per common share, annualized core return on average equity, core average yield on interest earning assets, core net interest margin and core net interest spread represent non-GAAP measures.  This presentation also includes additional non-GAAP measures, including core interest income, economic interest expense and economic core net interest income.  See the section entitled “Non-GAAP Reconciliations” in the Appendix for a reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures.  2Q 2016 Financial Snapshot  Unaudited, dollars in thousands except per share amounts        For the quarters ended          June 30,  March 31,        2016  2016  Income Statement        GAAP net income per common share    ($0.32)  ($0.96)  Annualized return on average equity    (9.60%)  (29.47%)  Core earnings (1) per common share    $0.29   $0.30   Annualized core return on average equity    9.73%   9.91%   Balance Sheet        Common stock book value per share    $11.50   $11.61   Leverage at period end (2)    5.3x   5.3x   Economic leverage at period end (3)    6.1x   6.2x   Capital ratio (4)    13.2%  13.2%  Portfolio        Agency mortgage-backed securities and debentures    $64,862,992   $65,596,859   Residential credit portfolio (5)    $1,717,870   1,658,674   Commercial real estate investments (6)    $6,168,723   6,385,579   Corporate debt    $669,612   639,481   Total Residential Investment Securities and commercial investment portfolio    $73,419,197   $74,280,593   Net interest margin    1.15%   0.79%   Core net interest margin (7)    1.54%   1.54%   Average yield on interest earning assets    2.48%   2.09%   Core average yield on interest earning assets (8)    2.95%   3.00%   Net interest spread    0.80%   0.36%   Core net interest spread    1.27%   1.27%   Other Information        Annualized operating expenses as a % of average assets (9)    0.24%  0.25%  Annualized operating expenses as a % of average equity (9)    1.62%  1.63%  Expense ratio (9)(10)    14.3%  14.1% 
 

 Last Five Quarters Financial Performance    Unaudited  Core Earnings Per Average Common Share  Annualized Core Return on Average Equity  Core Average Yield on Interest Earning Assets  Capital Ratio 
 

 Unaudited, dollars in thousands  Last Five Quarters Summary Data    Includes consolidated variable interest entities (“VIEs”) and loans held for sale.        For the quarters ended                June 30,  March 31,  December 31,  September 30,  June 30,        2016  2016  2015  2015  2015  Portfolio-Related Data:              Agency mortgage-backed securities and debentures    $64,862,992   $65,596,859   $65,870,262   $66,219,755   $68,035,132   Residential credit portfolio    $1,717,870   $1,658,674   $1,363,232   $820,764   $214,130   Commercial real estate investments (1)    $6,168,723   $6,385,579   $5,075,191   $4,976,251   $4,362,579   Corporate debt    $669,612   $639,481   $488,508   $424,974   $311,640   Total Residential Investment Securities and commercial investment portfolio    $73,419,197   $74,280,593   $72,797,193   $72,441,744   $72,923,481   Total assets    $77,716,470   $77,443,965   $75,190,893   $75,338,687   $75,545,680   Average TBA position    $14,592,236   $15,110,947   $14,366,749   $14,210,373   $14,624,862   Agency mortgage-backed securities and debentures:                      % Fixed-rate  92%   93%   93%   93%   94%      % Adjustable-rate  8%   7%   7%   7%   6%      Weighted average experienced CPR, for the period  12.7%   8.8%   9.7%   11.5%   12.1%      Weighted average projected long-term CPR, as of period end  13.0%   11.8%   8.8%   9.2%   7.7%      Net premium and discount balance in Residential Investment Securities  $4,626,548   $4,741,900   $4,951,252   $4,827,791   $4,822,332      Net premium and discount balance as % of stockholders' equity  40.05%   40.71%   41.62%   39.32%   38.30%  
 

 Unaudited, dollars in thousands except per share amounts  Last Five Quarters Summary Data (cont’d)  Consists of common stock, additional paid in capital, accumulated other comprehensive income (loss) and accumulated deficit.Measures total notional balances of interest rate swaps, interest rate swaptions and futures relative to repurchase agreements and TBA notional outstanding.Excludes forward starting swaps; weighted average fixed rate on forward starting pay fixed swaps was 1.44%, 2.04% and 1.77% as of December 31, 2015, September 30, 2015 and June 30, 2015, respectively; weighted average fixed rate on forward starting receive fixed swaps was 1.38% as of June 30, 2016. There were no forward starting swaps as of March 31, 2016.        For the quarters ended                June 30,  March 31,  December 31,  September 30,  June 30,        2016  2016  2015  2015  2015  Liabilities, Capital and Hedging Data:              Repurchase agreements    $53,868,385   $54,448,141   $56,230,860   $56,449,364   $57,459,552   Other secured financing    $3,588,326   $3,588,326   $1,845,048   $359,970   $203,200   Securitized debt of consolidated VIEs    $3,748,289   $3,802,682   $2,540,711   $2,553,398   $2,610,974   Participation sold    $13,079   $13,182   $13,286   $13,389   $13,490   Mortgages payable    $327,643   $334,765   $334,707   $166,697   $146,359   Total debt    $61,545,722   $62,187,096   $60,964,612   $59,542,818   $60,433,575   Total liabilities    $66,154,597   $65,785,958   $63,284,971   $63,054,354   $62,950,875   Cumulative redeemable preferred stock    $913,059   $913,059   $913,059   $913,059   $913,059   Common equity(1)    $10,640,156   $10,735,393   $10,982,915   $11,365,769   $11,676,940   Total Annaly stockholders' equity    $11,553,215   $11,648,452   $11,895,974   $12,278,828   $12,589,999   Non-controlling interests    $8,658   $9,555   $9,948   $5,505   $4,806   Total equity    $11,561,873   $11,658,007   $11,905,922   $12,284,333   $12,594,805   Weighted average days to maturity of repurchase agreements    129   136   151   147   149   Weighted average rate on repurchase agreements, at period end    1.02%   0.99%   0.90%   0.78%   0.76%   Weighted average rate on repurchase agreements, average during period    1.00%   0.95%   0.78%   0.73%   0.67%   Leverage, at period end    5.3x   5.3x   5.1x   4.8x   4.8x   Economic leverage, at period end    6.1x   6.2x   6.0x   5.8x   5.6x   Capital ratio    13.2%   13.2%   13.7%   14.0%   14.6%   Common stock book value per share    $11.50   $11.61   $11.73   $11.99   $12.32   Total common stock shares outstanding    924,930   924,853   935,930   947,826   947,768   Interest rate swaps:                      Hedge ratio(2)  49%   51%   55%   57%   53%      Weighted average pay rate on interest rate swaps(3)  2.28%   2.26%   2.26%   2.26%   2.29%      Weighted average receive rate on interest rate swaps(3)  0.74%   0.69%   0.53%   0.42%   0.40%      Weighted average net rate on interest rate swaps  1.54%   1.57%   1.73%   1.84%   1.89%  
 

 Unaudited, dollars in thousands except per share amounts  Last Five Quarters Summary Data (cont’d)  Core metrics are exclusive of premium amortization adjustment resulting from the quarter-over-quarter change in estimated long-term constant prepayment rate (“CPR”).Includes interest expense on interest rate swaps used to hedge cost of funds. Excludes interest expense on interest rate swaps used to hedge to-be-announced (“TBA”) dollar rolls.        For the quarters ended                June 30,  March 31,  December 31,  September 30,  June 30,        2016  2016  2015  2015  2015  Performance-Related Data:              Total interest income    $457,118   $388,143   $576,580   $450,726   $624,277   Total interest expense    $152,755   $147,447   $118,807   $110,297   $113,072   Net interest income    $304,363   $240,696   $457,773   $340,429   $511,205   Total core interest income (1)    $542,701   $556,551   $558,508   $533,862   $544,695   Total economic interest expense (2)    $261,056   $270,571   $254,074   $248,041   $252,845   Economic core net interest income (1)(2)    $281,645   $285,980   $304,434   $285,821   $291,850   GAAP Net income (loss)    ($278,497)  ($868,080)  $669,666   ($627,491)  $900,071   GAAP Net income (loss) available (related) to common shareholders    ($296,104)  ($885,910)  $652,047   ($645,286)  $882,228   GAAP Earnings per common share    ($0.32)  ($0.96)  $0.69   ($0.68)  $0.93   Core earnings (1)    $282,176   $291,757   $311,133   $300,737   $331,473   Core earnings available to common shareholders (1)    $264,184   $273,765   $293,141   $282,745   $313,481   Core earnings per average common share (1)    $0.29   $0.30   $0.31   $0.30   $0.33   Dividends declared per common share    $0.30   $0.30   $0.30   $0.30   $0.30   Total common and preferred dividends declared    $295,471   $295,448   $298,771   $302,340   $302,323   Annualized return on average equity    (9.60%)  (29.47%)  22.15%   (20.18%)  28.00%   Annualized return on average equity per unit of economic leverage    (1.57%)  (4.75%)  3.69%   (3.48%)  5.00%   Annualized core return on average equity (1)    9.73%   9.91%   10.30%   9.67%   10.31%   Annualized core return on average equity per unit of economic leverage (1)    1.60%   1.60%   1.72%   1.67%   1.84%   Net interest margin    1.15%   0.79%   1.80%   1.27%   2.06%   Core net interest margin (1)    1.54%   1.54%   1.71%   1.65%   1.70%   Average yield on interest earning assets    2.48%   2.09%   3.15%   2.48%   3.32%   Core average yield on interest earning assets (1)    2.95%   3.00%   3.05%   2.94%   2.90%   Average cost of interest bearing liabilities    1.68%   1.73%   1.68%   1.65%   1.59%   Net interest spread    0.80%   0.36%   1.47%   0.83%   1.73%   Core net interest spread (1)    1.27%   1.27%   1.37%   1.29%   1.31%                
 

 
 Unaudited, dollars in thousands  Components of Economic Net Interest Income  Included within realized losses on interest rate swaps. Excludes interest expense on interest rate swaps used to hedge TBA dollar rolls.        For the quarters ended                June 30,  March 31,  December 31,  September 30,  June 30,        2016  2016  2015  2015  2015  Interest income:                 Residential Investment Securities  $394,850   $315,717   $515,195   $399,702   $570,493     Commercial investment portfolio  59,578   70,187   60,835   50,204   52,429      Reverse repurchase agreements  2,690   2,239   550   820   1,355      Total interest income  $457,118   $388,143   $576,580   $450,726   $624,277   Economic interest expense:                      Repurchase agreements  $136,176   $132,891   $112,529   $103,823   $101,225      Interest expense on swaps used to hedge cost of funds(1)  108,301   123,124   135,267   137,744   139,773      Convertible Senior Notes  -  -  -  -  6,113      Securitized debt of consolidated VIEs  11,226   9,033   5,597   6,111   5,475      Participation sold  157   158   160   161   159      Other  5,196   5,365   521   202   100      Total economic interest expense  $261,056   $270,571   $254,074   $248,041   $252,845   Economic net interest income    $196,062   $117,572   $322,506   $202,685   $371,432      Premium amortization adjustment cost (benefit)  85,583   168,408   (18,072)  83,136   (79,582)  Economic core net interest income    $281,645   $285,980   $304,434   $285,821   $291,850  
 

 
 Unaudited, dollars in thousands  Reconciliations and Changes in Key Metrics  Represents transaction costs incurred in connection with the Company’s acquisition of Hatteras Financial Corp.Represents a component of Net gains (losses) on trading assets.        For the quarters ended                June 30,  March 31,  December 31,  September 30,  June 30,        2016  2016  2015  2015  2015  Core earnings reconciliation                   GAAP net income    ($278,497)  ($868,080)  $669,666   ($627,491)  $900,071   Less:                      Realized (gains) losses on termination of interest rate swaps  60,064   -  -  -  -     Unrealized (gains) / losses on interest rate swaps  373,220   1,031,720   (463,126)  822,585   (700,792)     Net (gains) / losses on disposal of investments  (12,535)  1,675   7,259   7,943   (3,833)     Net (gains) / losses on trading assets  (81,880)  (125,189)  (42,584)  (108,175)  114,230      Net unrealized (gains) losses on financial instruments measured at fair value through earnings  54,154   (128)  62,703   24,501   (17,581)     Impairment of goodwill  -  -  -  -  22,966      Corporate acquisition related expenses(1)  2,163   -  -  -  -     Net (income) loss attributable to noncontrolling interest  385   162   373   197   149     Premium amortization adjustment cost (benefit)  85,583   168,408   (18,072)  83,136   (79,582)  Plus:                      TBA Dollar Roll Income(2)  79,519   83,189   94,914   98,041   95,845   Core earnings    $282,176   $291,757   $311,133   $300,737   $331,473                        Book value per common share rollforward:                   Book value per common share, beginning of period    $11.61   $11.73   $11.99   $12.32   $12.88      Net income (loss) attributable to common stockholders  (0.32)  (0.96)  0.69   (0.68)  0.93      Other comprehensive income (loss) attributable to common stockholders  0.51   1.11   (0.68)  0.65   (1.19)     Common dividends declared  (0.30)  (0.30)  (0.30)  (0.30)  (0.30)     Buyback of common stock  0.00   0.03   0.03   0.00   0.00   Book value per common share, end of period    11.50   11.61   11.73   11.99   12.32                       
 

 Unaudited  Changes in Key Metrics  Includes interest expense on interest rate swaps used to hedge cost of funds.        For the quarters ended                June 30,  March 31,  December 31,  September 30,  June 30,        2016  2016  2015  2015  2015  Changes in net interest margin                   Prior quarter net interest margin    0.79%  1.80%  1.27%  2.06%  1.29%  Quarter-over-quarter changes in contribution:                      Net amortization of premiums  0.39%  (0.86%)  0.44%  (0.76%)  0.85%     Interest expense and related realized gain (loss) on interest rate swaps  0.03%  (0.05%)  (0.01%)  (0.11%)  0.13%     TBA dollar roll income  (0.01%)  (0.06%)  (0.02%)  0.03%  0.16%     Coupon on average interest-earning assets  (0.05%)  (0.04%)  0.12%  0.05%  (0.37%)  Current quarter net interest margin    1.15%   0.79%   1.80%   1.27%   2.06%                        Changes in core net interest margin                   Prior quarter core net interest margin    1.54%  1.71%  1.65%  1.70%  1.68%  Quarter-over-quarter changes in contribution:                      Interest expense and related realized gain (loss) on interest rate swaps  0.04%  (0.05%)  (0.02%)  (0.11%)  0.13%     Net amortization of premiums, exclusive of premium amortization adjustment  0.03%  (0.02%)  (0.02%)  (0.02%)  0.10%     TBA dollar roll income  (0.01%)  (0.06%)  (0.02%)  0.03%  0.16%     Coupon on average interest-earning assets  (0.06%)  (0.04%)  0.12%  0.05%  (0.37%)  Current quarter core net interest margin    1.54%   1.54%   1.71%   1.65%   1.70%                        Changes in net interest spread                   Prior quarter core net interest spread    0.36%  1.47%  0.83%  1.73%  0.90%  Quarter-over-quarter changes in contribution:                      Net amortization of premiums  0.48%  (1.04%)  0.53%  (0.91%)  0.89%     Average cost of interest bearing liabilities(1)  0.05%  (0.05%)  (0.03%)  (0.06%)  0.05%     Coupon on average interest earning assets  (0.09%)  (0.02%)  0.14%  0.07%  (0.11%)  Current quarter core net interest spread    0.80%   0.36%   1.47%   0.83%   1.73%                 Changes in core net interest spread                   Prior quarter core net interest spread    1.27%  1.37%  1.29%  1.31%  1.32%  Quarter-over-quarter changes in contribution:                      Average cost of interest bearing liabilities(1)  0.05%  (0.05%)  (0.03%)  (0.06%)  0.05%     Net amortization of premiums, exclusive of premium amortization adjustment  0.04%  (0.03%)  (0.03%)  (0.03%)  0.05%     Coupon on average interest earning assets  (0.09%)  (0.02%)  0.14%  0.07%  (0.11%)  Current quarter core net interest spread    1.27%   1.27%   1.37%   1.29%   1.31%                
 

 Unaudited  Changes in Key Metrics  Includes investment advisory income, dividend income from affiliates, other income (loss), general and administrative expenses and income taxes.Includes investment advisory income, dividend income from affiliates, other income (loss), general and administrative expenses (excluding corporate acquisition related expenses) and income taxes.        For the quarters ended                June 30,  March 31,  December 31,  September 30,  June 30,        2016  2016  2015  2015  2015  Changes in GAAP return on average equity                   Prior quarter GAAP return on average equity    (29.47%)  22.15%  (20.18%)  28.00%  (14.41%)  Quarter-over-quarter changes in contribution:                      Unrealized (gains) / losses on interest rate swaps  22.17%  (50.34%)  41.77%  (48.25%)  35.89%     Net amortization of premiums and accretion of discounts  2.94%  (6.76%)  2.91%  (5.28%)  5.69%     Interest expense and related realized gain (loss) on interest rate swaps  0.24%  (0.81%)  (0.44%)  (0.75%)  0.69%     Impairment of goodwill  0.00%  0.00%  0.00%  0.71%  (0.71%)     Other(1)  (0.23%)  0.32%  (0.24%)  (0.28%)  (0.48%)     Coupon income  (0.37%)  0.87%  1.66%  0.35%  (1.97%)     Realized (gains) losses on termination of interest rate swaps  (2.07%)  0.00%  0.00%  0.00%  6.85%     Realized / unrealized (gains) / losses on investments and trading assets  (2.81%)  5.10%  (3.33%)  5.32%  (3.55%)  Current quarter GAAP return on average equity    (9.60%)  (29.47%)  22.15%   (20.18%)  28.00%                 Changes in core return on average equity                   Prior quarter core return on average equity    9.91%  10.30%  9.67%  10.31%  10.34%  Quarter-over-quarter changes in contribution:                      Economic interest expense and other swaps expense  0.24%  (0.81%)  (0.44%)  (0.76%)  0.69%     Net amortization of premiums, exclusive of premium amortization adjustment  0.18%  (0.45%)  (0.36%)  (0.13%)  0.56%     TBA dollar roll income  (0.08%)  (0.32%)  (0.01%)  0.17%  1.17%     Other(2)  (0.15%)  0.31%  (0.23%)  (0.28%)  (0.48%)     Coupon income  (0.37%)  0.88%  1.67%  0.36%  (1.97%)  Current quarter core return on average equity    9.73%  9.91%  10.30%  9.67%  10.31%               
 

 Unaudited, dollars in thousands  Residential Investment Securities and TBA Derivative Overview as of June 30, 2016    Agency Fixed-Rate Securities (Pools)                Weighted Avg.  Current     Weighted Avg.  Weighted Avg.  Weighted Avg.  Weighted Avg.  Estimated  Years to Maturity  Face Value  %  Coupon  Amortized Cost  Fair Value  3-Month CPR  Fair Value  <=15 years  $7,579,446   13.6%  3.13%  103.6%  105.7%  9.8%  $8,011,601   20 years  5,952,788   10.6%  3.50%  104.3%  106.6%  13.1%  6,348,231   >=30 years  42,311,447   75.8%  3.87%  106.0%  107.7%  12.7%  45,580,337   Total/Weighted Avg.  $55,843,681   100.0%  3.73%  105.5%  107.3%  12.3%  $59,940,169                                            TBA Purchase Contracts                         Weighted Avg.  Implied Cost        Implied Market  Type  Notional Value  %  Coupon  Basis        Value  15-year  $2,643,000   20.7%  2.79%  $2,731,821         $2,756,354   30-year  10,096,000   79.3%  3.42%  10,514,190         10,627,147   Total/Weighted Avg.  $12,739,000   100.0%  3.29%  $13,246,011         $13,383,501                                                   Agency Adjustable-Rate Securities                Weighted Avg.  Current     Weighted Avg.  Weighted Avg.  Weighted Avg.  Weighted Avg.  Estimated  Months to Reset  Face Value  %  Coupon  Amortized Cost  Fair Value  3-Month CPR  Fair Value  0 - 24 months  $1,080,632   37.2%  2.86%  100.5%  104.8%  16.3%  $1,132,866   25 - 40 months  10,822   0.4%  4.42%  102.8%  106.7%  30.4%  11,552   41 - 60 months  143,954   4.9%  3.77%  102.4%  106.2%  22.4%  152,819   61 - 90 months  675,896   23.3%  2.87%  103.2%  104.3%  20.5%  704,819   >90 months  994,935   34.2%  3.04%  102.7%  104.4%  13.3%  1,038,899   Total/Weighted Avg.  $2,906,239   100.0%  2.98%  102.0%  104.6%  16.6%  $3,040,955  
 

 Unaudited, dollars in thousands  Residential Investment Securities and TBA Derivative Overview as of June 30, 2016 (cont’d)  (1) Weighted by fair value.  Agency Fixed-Rate and Floating-Rate Collateralized Mortgage-Backed Obligations                   Current     Weighted Avg.  Weighted Avg.  Weighted Avg.  Weighted Avg.  Estimated  Type  Face Value  %  Coupon  Amortized Cost  Fair Value  3-Month CPR  Fair Value  Fixed-Rate  $464,172   98.0%  3.47%  102.0%  105.2%  16.8%  $488,124   Floating-Rate  9,317   2.0%  2.88%  99.3%  103.3%  15.6%  9,623   Total/Weighted Avg.  $473,489   100.0%  3.46%  102.0%  105.1%  16.8%  $497,747                                                   Agency Interest-Only Collateralized Mortgage-Backed Obligations                   Current Notional     Weighted Avg.  Weighted Avg.  Weighted Avg.  Weighted Avg.  Estimated  Type  Value  %  Coupon  Amortized Cost  Fair Value  3-Month CPR  Fair Value  Interest-Only  $5,343,840   59.0%  3.31%  13.4%  10.5%  12.6%  $560,357   Inverse Interest-Only  3,717,928   41.0%  5.69%  23.0%  22.2%  11.5%  823,764   Total/Weighted Avg.  $9,061,768   100.0%  4.28%  17.4%  15.3%  12.1%  $1,384,121                                                   Residential Credit Portfolio                   Current Face /     Weighted Avg.  Weighted Avg.  Weighted Avg.     Estimated  Sector  Notional Value  % (1)  Coupon  Amortized Cost  Fair Value     Fair Value  Credit Risk Transfer Securities  $519,387   30.3%  4.55%  98.0%  100.2%     $520,321   Legacy  690,679   35.6%  3.41%  86.9%  88.6%     611,755   NPL/RPL  374,096   21.8%  4.03%  99.7%  100.1%     374,624   Prime Jumbo (>=2010 Vintage)  194,334   11.6%  3.49%  100.3%  102.6%     199,378   Prime Jumbo (>=2010 Vintage) IO  1,020,183   0.7%  0.39%  1.7%  1.2%     11,792   Total/Weighted Avg  $2,798,679   100.0%  2.62%  60.5%  61.4%     $1,717,870  
 

 Residential Credit Investments Detail as of June 30, 2016    Unaudited, dollars in thousands  By Sector Product             Product   Market Value  Coupon  Credit Enhancement  60+ Delinquencies  3M VPR  Alt-A  $167,918   4.25%  6.80%  9.45%  6.89%  Prime   213,906   4.43%  1.22%  1.80%  1.97%   Subprime    229,931   1.95%  20.40%  17.36%  3.17%   Prime Jumbo (>=2010 Vintage)    199,378   3.49%  15.37%  0.00%  22.10%   Prime Jumbo (>=2010 Vintage) Interest Only    11,792   0.39%  0.00%  0.00%  19.33%   Re-Performing Loan Securitizations    66,024   3.82%  46.62%  9.82%  2.95%   Agency Credit Risk Transfer    468,721   4.39%  1.25%  0.11%  15.68%   Private Label Credit Risk Transfer    51,600   5.98%  7.11%  0.02%  3.46%   Non-Performing Loan Securitizations    308,600   4.08%  51.14%  63.38%  0.89%   Total   $1,717,870   2.62%  10.59%  9.62%  12.36%              Market Value By Sector and Payment Structure             Product   Senior     Subordinate     Total  Alt-A  $83,890      $84,028      $167,918   Prime   37,156      176,750      213,906    Subprime    132,374       97,557       229,931    Prime Jumbo (>=2010 Vintage)    194,751      4,627      199,378    Prime Jumbo (>=2010 Vintage) Interest Only    11,792       -       11,792    Re-Performing Loan Securitizations    66,024      -      66,024    Agency Credit Risk Transfer    -       468,721       468,721    Private Label Credit Risk Transfer    -       51,600       51,600    Non-Performing Loan Securitizations    305,115       3,485       308,600    Total   $831,102      $886,768      $1,717,870               Market Value By Sector and Bond Coupon             Product   ARM  Fixed  Floater   Interest Only   Total  Alt-A  $19,367   $94,453   $54,098   $0   $167,918   Prime   106,629    107,277    -    -    213,906    Subprime    -    45,332    184,599    -    229,931    Prime Jumbo (>=2010 Vintage)    -    199,378    -    -    199,378    Prime Jumbo (>=2010 Vintage) Interest Only    -    -    -    11,792    11,792    Re-Performing Loan Securitizations    -    66,024    -    -    66,024    Agency Credit Risk Transfer    -    -    468,721    -    468,721    Private Label Credit Risk Transfer          51,600       51,600    Non-Performing Loan Securitizations    -    308,600    -    -    308,600    Total   $125,996   $821,064   $759,018   $11,792   $1,717,870  
 

 Commercial Real Estate Overview as of June 30, 2016    (1) Book values include unamortized net origination fees.(2) Total weighted based on book value.(3) Based on an internal valuation or the most recent third party appraisal, which may be prior to loan origination/purchase date, and on an "as is" basis at the time of underwriting.(4) Maturity dates assume all of the borrowers' extension options are exercised.(5) Levered Return – Debt Investments, Securitized Whole Loans at Fair Value and CMBS: represents the current coupon plus fees amortized over initial loan term, less any related ACREG financing costs. Levered return – Equity Investments: is based on projected year 1 cash-on-cash returns for 2015 acquisitions.(6) Economic interest in securitized whole loans is reflected in B Piece CMBS. 
 

 Middle Market Lending Overview as of June 30, 2016    Industry Dispersion        Industry  Fixed Rate  Floating Rate  Total  Commercial Fishing   $ -    $ 41,196    $ 41,196   Computer Programming & Data Processing   -    49,425    49,425   Drugs   -    34,452    34,452   Home Health Care Services   -    39,455    39,455   Insurance Agents, Brokers & Services   4,369    44,446    48,815   Management & Public Relations Services   -    41,311    41,311   Miscellaneous Business Services   84,410    63,706    148,116   Miscellaneous Food Preparations   -    27,221    27,221   Miscellaneous Health & Allied Services   -    39,031    39,031   Miscellaneous Nonmetallic Minerals   -    24,676    24,676   Miscellaneous Plastic Products   -    27,114    27,114   Motor Vehicles, Parts & Supplies   -    12,375    12,375   Offices & Clinics of Doctors of Medicine   -    83,917    83,917   Research, Development & Testing Services   -    17,740    17,740   Schools & Educational Services   -    21,105    21,105   Surgical, Medical, Dental Instruments   -    13,663    13,663   Total   $ 88,779    $ 580,833    $ 669,612               Loan Size Dispersion        Loan Size     Amount  Percentage   $0 - $20 million       $ 95,281   14.2%   $20 - $40 million       203,898   30.5%   $40 - $60 million       224,839   33.6%   greater than $60 million       145,594   21.7%   Total       $ 669,612   100%              Loan Tenor Dispersion        Remaining Term     Amount  Percentage   One year or less       $ -   0.0%   One to three years       -   0.0%   Three to five years       312,924   46.7%   Greater than five years       356,688   53.3%   Total       $ 669,612   100%              Lien Position     Amount     First lien loans      $ 418,972      Second lien loans      161,862      Second lien notes      84,409      Subordinated notes      4,369      Total      $ 669,612                 
 

 Hedging and Liabilities as of June 30, 2016  Unaudited, dollars in thousands  Notional amount includes $0.2B of forward starting receive fixed swaps; weighted average pay rate, weighted average receive rate and weighted average years to maturity exclude forward starting swaps.Weighted average years to maturity for futures positions are based off of the Treasury contracts cheapest to deliver.Approximately 15% of the total repurchase agreements and FHLB advances have a remaining maturity over one year. The combined weighted average days to maturity for repurchase agreements and FHLB advances was 224 days.Determined based on estimated weighted-average lives of the underlying debt instruments.     Principal  Weighted Average       Balance  Rate  Days to Maturity(4)  Repurchase agreements  $53,868,385   1.02%  129   Other secured financing  3,588,326   0.60%  1,644   Securitized debt of consolidated VIEs  3,754,642   0.86%  2,385   Participation sold  12,985   5.58%  302   Mortgages payable  331,046   4.20%  3,035   Total indebtedness  $61,555,384         Interest Rate Swaps                Current  Weighted Avg.  Weighted Avg.  Weighted Avg.  Maturity     Notional(1)  Pay Rate(1)  Receive Rate(1)  Years to Maturity(1)  0 to <3 years    $1,152,401   1.63%  0.53%  2.61   >=3 to <6 years    12,025,000   1.88%  0.74%  4.00   >= 6 to <10 years    9,570,550   2.43%  0.81%  7.73   Greater than 10 years    3,434,400   3.70%  0.55%  18.87   Total / Weighted Avg.     $26,182,351   2.28%  0.74%  7.04               Futures Positions                  Notional  Notional          Long  Short  Weighted Avg.  Type        Positions  Positions  Years to Maturity(2)  2-year Swap Equivalent Eurodollar Contracts      -  (6,200,000)  2.00   U.S. Treasury Futures - 5 year       -  (1,447,200)  4.42   U.S. Treasury Futures - 10 year & Greater      -  (655,600)  6.88   Total       -  ($8,302,800)  2.81               Repurchase Agreements & FHLB Advances                  Principal    Weighted Avg.  Maturity       Balance     Rate  Within 30 days       $20,212,965      0.85%  30 to 59 days      7,014,305     0.95%  60 to 89 days       5,970,102      0.86%  90 to 119 days      6,179,055     0.82%  Over 120 days(3)       18,080,284      1.28%  Total / Weighted Avg.       $57,456,711      1.00% 
 

 Unaudited  Quarter-Over-Quarter Interest Rate and MBS Spread Sensitivity   Scenarios include Residential Investment Securities and derivative instruments.NAV represents book value of common equity.  Assumptions:The interest rate sensitivity and spread sensitivity are based on the portfolios as of June 30, 2016 and March 31, 2016. The interest rate sensitivities reflect instantaneous parallel shifts in rates.The spread sensitivity shifts mortgage-backed-securities spreads instantaneously and reflects exposure to mortgage-backed-securities basis risk.All tables assume no active management of the portfolio in response to rate or spread changes.  Interest Rate Sensitivity                    As of June 30, 2016       As of March 31, 2016    Interest Rate Change (bps)     Estimated Percentage Change in Portfolio Value(1)  Estimated Change as a % of NAV(1)(2)     Estimated Percentage Change in Portfolio Value(1)  Estimated Change as a % of NAV(1)(2)  (75)    0.3%  1.8%    -   0.2%  (50)     0.3%  1.7%     0.1%  0.8%  (25)    0.2%  1.0%    0.1%  0.7%  25     (0.2%)  (1.3%)     (0.2%)  (1.4%)  50    (0.5%)  (3.2%)    (0.6%)  (3.5%)  75     (0.9%)  (5.6%)     (1.1%)  (6.5%)                MBS Spread Sensitivity                    As of June 30, 2016       As of March 31, 2016    MBS Spread Shock (bps)     Estimated Change in Portfolio Market Value  Estimated Change as a % of NAV(1)(2)     Estimated Change in Portfolio Market Value  Estimated Change as a % of NAV(1)(2)  (25)    1.3%  7.8%    1.4%  8.1%  (15)     0.8%  4.7%     0.8%  4.9%  (5)    0.3%  1.6%    0.3%  1.6%  5     (0.3%)  (1.5%)     (0.3%)  (1.6%)  15    (0.8%)  (4.6%)    (0.8%)  (4.8%)  25     (1.3%)  (7.7%)     (1.3%)  (7.9%) 
 

 Appendix 
 

 Endnotes for Page 2    Core earnings is defined as net income (loss) excluding gains or losses on disposals of investments and termination of interest rate swaps, unrealized gains or losses on interest rate swaps and financial instruments measured at fair value through earnings, net gains and losses on trading assets, impairment losses, net income (loss) attributable to noncontrolling interest, the premium amortization adjustment resulting from the quarter-over-quarter change in estimated long-term CPR, corporate acquisition related expenses and certain other non-recurring gains or losses, and inclusive of dollar roll income (a component of Net gains (losses) on trading assets).For purposes of calculating the Company’s leverage ratio, debt consists of repurchase agreements, other secured financing, Convertible Senior Notes, securitized debt, participation sold and mortgages payable. Securitized debt, participation sold and mortgages payable are non-recourse to the Company.Computed as the sum of recourse debt, TBA derivative notional outstanding and net forward purchases of investments divided by total equity. Recourse debt consists of repurchase agreements, other secured financing and Convertible Senior Notes. The ratio of total equity to total assets (inclusive of total market value of TBA derivatives and exclusive of consolidated VIEs associated with B Piece commercial mortgage-backed securities).Comprised of non-Agency mortgage-backed securities and credit risk transfer securities.Includes consolidated VIEs and loans held for sale.Represents the sum of the Company’s annualized economic core net interest income (inclusive of interest expense on interest rate swaps used to hedge cost of funds) plus TBA dollar roll income (less interest expense on swaps used to hedge dollar roll transactions) divided by the sum of its average interest-earning assets plus average outstanding TBA derivative balances.Represents annualized core interest income divided by average interest earning assets. Interest earning assets reflects the average amortized cost of our investments during the period. Excludes transaction costs incurred in connection with the Company’s acquisition of Hatteras Financial Corp.Represents general and administrative expenses divided by core earnings before general and administrative expenses. 
 

 Non-GAAP Reconciliations  A reconciliation of GAAP net income (loss) to non-GAAP core earnings for the quarters ended June 30, 2016, March 31, 3016, December 31, 2015, September 30, 2015 and June 30, 2015, is provided in a previous section of this financial summary. The table above presents a reconciliation of the Company’s other non-GAAP financial measures to the most directly comparable GAAP financial measures. The Company’s presentation of non-GAAP financial measures has important limitations. Other market participants may calculate non-GAAP financial measures differently than the Company calculates them, making comparative analysis difficult. Although the Company believes its presentation of non-GAAP financial measures helps provide insight into the Company’s financial position and performance excluding the effects of certain transactions, non-GAAP financial measures may have limited usefulness as an analytical tool. Therefore, the non-GAAP financial measures should not be viewed in isolation and are not a substitute for financial measures computed in accordance with GAAP.  Unaudited, dollars in thousands except per share amounts        For the quarters ended                June 30,  March 31,  December 31,  September 30,  June 30,        2016  2016  2015  2015  2015  Premium Amortization Reconciliation              Premium amortization expense    $265,475   $355,671   $159,720   $255,123   $94,037   Less:                      Premium amortization adjustment cost (benefit)  85,583   168,408   (18,072)  83,136   (79,582)  Premium amortization expense exclusive of premium amortization adjustment    $179,892   $187,263   $177,792   $171,987   $173,619   Core Interest Income Reconciliation              Total interest income    $457,118   $388,143   $576,580   $450,726   $624,277   Premium amortization adjustment cost (benefit)    85,583   168,408   (18,072)  83,136   (79,582)  Core interest income    $542,701   $556,551   $558,508   $533,862   $544,695   Economic Interest Expense Reconciliation              GAAP interest expense    $152,755   $147,447   $118,807   $110,297   $113,072   Add:                 Interest expense on interest rate swaps used to hedge cost of funds  108,301   123,124   135,267   137,744   139,773   Economic interest expense    $261,056   $270,571   $254,074   $248,041   $252,845   Economic Core Net Interest Income Reconciliation              Core interest income    $542,701   $556,551   $558,508   $533,862   $544,695   Less:                 Economic interest expense  261,056   270,571   254,074   248,041   252,845   Economic core net interest income    $281,645   $285,980   $304,434   $285,821   $291,850   Economic Core Metrics              Core interest income    $542,701   $556,551   $558,508   $533,862   $544,695   Average interest earning assets    $73,587,753   $74,171,943   $73,178,965   $72,633,314   $75,257,299   Core average yield on interest earning assets    2.95%  3.00%  3.05%  2.94%  2.90%  Economic interest expense    $261,056   $270,571   $254,074   $248,041   $252,845   Average interest bearing liabilities    $62,049,474   $62,379,695   $60,516,996   $59,984,298   $63,504,983   Average cost of interest bearing liabilities    1.68%  1.73%  1.68%  1.65%  1.59%  Core net interest spread    1.27%  1.27%  1.37%  1.29%  1.31%  Core net interest margin    1.54%  1.54%  1.71%  1.65%  1.70%