FOR IMMEDIATE RELEASE | CONTACT: | Kristin Brown | |
Redwood Trust, Inc. | Investor Relations | ||
Monday, May 7, 2018 | (415) 384-3805 | ||
REDWOOD TRUST, INC. | ||||||||||||||||||||
Consolidated Income Statements (1) | First | Fourth | Third | Second | First | |||||||||||||||
($ in millions, except share and per share data) | Quarter | Quarter | Quarter | Quarter | Quarter | |||||||||||||||
2018 | 2017 | 2017 | 2017 | 2017 | ||||||||||||||||
Interest income | $ | 77 | $ | 71 | $ | 63 | $ | 59 | $ | 55 | ||||||||||
Interest expense | (42 | ) | (36 | ) | (27 | ) | (24 | ) | (21 | ) | ||||||||||
Net interest income | 35 | 35 | 35 | 35 | 34 | |||||||||||||||
Non-interest income | ||||||||||||||||||||
Mortgage banking activities, net | 27 | 3 | 21 | 12 | 18 | |||||||||||||||
MSR income, net | 1 | 2 | 2 | 3 | 2 | |||||||||||||||
Investment fair value changes, net | 2 | — | — | 8 | 2 | |||||||||||||||
Other income | 1 | 1 | 1 | 1 | 1 | |||||||||||||||
Realized gains, net | 9 | 5 | 2 | 1 | 6 | |||||||||||||||
Total non-interest income, net | 40 | 11 | 26 | 25 | 28 | |||||||||||||||
Operating expenses | (23 | ) | (20 | ) | (20 | ) | (19 | ) | (18 | ) | ||||||||||
(Provision for) benefit from income taxes | (5 | ) | 5 | (5 | ) | (5 | ) | (6 | ) | |||||||||||
Net income | $ | 47 | $ | 31 | $ | 36 | $ | 36 | $ | 37 | ||||||||||
Weighted average diluted shares (thousands) (2) | 108,195 | 109,621 | 102,703 | 97,494 | 97,946 | |||||||||||||||
Diluted earnings per share | $ | 0.50 | $ | 0.35 | $ | 0.41 | $ | 0.43 | $ | 0.43 | ||||||||||
Regular dividends declared per common share | $ | 0.28 | $ | 0.28 | $ | 0.28 | $ | 0.28 | $ | 0.28 | ||||||||||
(1) | Certain totals may not foot due to rounding. |
(2) | In the periods presented above, weighted average diluted shares included shares from the assumed conversion of our convertible and/or exchangeable debt in accordance with GAAP diluted EPS provisions. Actual shares outstanding at March 31, 2018, December 31, 2017, September 30, 2017, June 30, 2017, and March 31, 2017 were 75,703, 76,600, 77,123, 77,117, and 77,039, respectively. |
REDWOOD TRUST, INC. | ||||||||
Reconciliation of GAAP Net Income to Non-GAAP Core Earnings (1) (2) | Three Months Ended | |||||||
($ in millions, except per share data) | March 31, 2018 | December 31, 2017 | ||||||
GAAP net income | $ | 47 | $ | 31 | ||||
Adjustments: | ||||||||
Eliminate mark-to-market changes on long-term investments and associated derivatives (3) | (7 | ) | (7 | ) | ||||
Include cumulative gain (loss) on long-term investments sold, net (4) | 18 | 5 | ||||||
Income taxes associated with core earnings adjustments (5) | — | 2 | ||||||
Total adjustments | 11 | — | ||||||
Non-GAAP core earnings | $ | 58 | $ | 30 | ||||
GAAP net income per diluted common share | $ | 0.50 | $ | 0.35 | ||||
Non-GAAP core earnings per diluted common share (6) | $ | 0.60 | $ | 0.35 | ||||
(1) | Certain totals may not foot due to rounding. |
(2) | Core earnings is a non-GAAP measure of Redwood’s earnings and results of operations. Specifically, management has defined core earnings as: GAAP net income adjusted to (i) eliminate the impact of quarterly mark-to-market changes on the fair value of long-term investments (and associated derivatives) related to changes in benchmark interest rates and credit spreads, (ii) include the cumulative net gains or losses on long-term investments accounted for as trading securities under GAAP that were sold during the period presented, net of any gains or losses from derivatives associated with the investments sold, and (iii) include the hypothetical income taxes associated with core earnings adjustments. |
(3) | Adjustments eliminate the mark-to-market changes on the fair value of loans held-for-investment, trading securities, other investments, and associated derivatives that are primarily related to changes in benchmark interest rates and credit spreads. Details on the components of investment fair value changes, net, are included in the Appendix of the first quarter Redwood Review. |
(4) | Adjustment includes the cumulative net gains or losses on long-term investments accounted for as trading securities under GAAP that were sold during the period presented, net of any realized gains or losses from derivatives associated with the investments sold. Cumulative gains and losses are calculated by multiplying the difference between the sales price and original purchase price by the face value of the securities sold. |
(5) | We apply estimated effective tax rates to core earnings adjustments occurring within Redwood's taxable REIT subsidiaries to estimate the hypothetical income tax expense or benefit associated with those adjustments. |
(6) | Consistent with the calculation of net income per diluted common share for GAAP purposes, non-GAAP core earnings per diluted common share is calculated following the "two-class" method. Additional information on the calculation of core earnings using the "two-class" method can be found in Table 2 in the Financial Tables section of the first quarter Redwood Review. |
REDWOOD TRUST, INC. | |||||||||||||||||||||
Consolidated Balance Sheets (1) | 31-Mar | 31-Dec | 30-Sep | 30-Jun | 31-Mar | ||||||||||||||||
($ in millions, except share and per share data) | 2018 | 2017 | 2017 | 2017 | 2017 | ||||||||||||||||
Residential loans | $ | 5,146 | $ | 5,115 | $ | 4,185 | $ | 3,905 | $ | 3,472 | |||||||||||
Real estate securities | 1,358 | 1,477 | 1,356 | 1,219 | 1,166 | ||||||||||||||||
Mortgage servicing rights | 66 | 64 | 63 | 64 | 111 | ||||||||||||||||
Cash and cash equivalents | 179 | 145 | 258 | 217 | 222 | ||||||||||||||||
Other assets | 251 | 240 | 269 | 251 | 243 | ||||||||||||||||
Total assets | $ | 7,000 | $ | 7,040 | $ | 6,131 | $ | 5,655 | $ | 5,214 | |||||||||||
Short-term debt | $ | 1,504 | $ | 1,939 | $ | 1,238 | $ | 1,295 | $ | 564 | |||||||||||
Other liabilities | 157 | 149 | 166 | 152 | 135 | ||||||||||||||||
Asset-backed securities issued | 1,542 | 1,165 | 944 | 693 | 728 | ||||||||||||||||
Long-term debt, net | 2,576 | 2,575 | 2,574 | 2,336 | 2,621 | ||||||||||||||||
Total liabilities | 5,780 | 5,828 | 4,922 | 4,476 | 4,049 | ||||||||||||||||
Stockholders' equity | 1,220 | 1,212 | 1,209 | 1,179 | 1,166 | ||||||||||||||||
Total liabilities and equity | $ | 7,000 | $ | 7,040 | $ | 6,131 | $ | 5,655 | $ | 5,214 | |||||||||||
Shares outstanding at period end (thousands) | 75,703 | 76,600 | 77,123 | 77,117 | 77,039 | ||||||||||||||||
GAAP book value per share | $ | 16.12 | $ | 15.83 | $ | 15.67 | $ | 15.29 | $ | 15.13 | |||||||||||
(1) | Certain totals may not foot due to rounding. |