UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): August 5, 2014

 

 

Apollo Residential Mortgage, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

Maryland
  001-35246
  45-0679215
(State or other jurisdiction
of incorporation)
 

(Commission

File Number)

  (IRS Employer
Identification No.)

 

c/o Apollo Global Management, LLC

9 West 57th Street, 43rd Floor

New York, New York

  10019
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: (212) 515-3200

n/a

(Former name or former address, if changed since last report.)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


ITEM 2.02. Results of Operations and Financial Condition.

On August 5, 2014, Apollo Residential Mortgage, Inc. (the “Company”) issued an earnings release announcing its financial results for the quarter ended June 30, 2014. A copy of the earnings release is attached as Exhibit 99.1 hereto and incorporated herein by reference.

On August 5, 2014, the Company posted supplemental financial information on the Investor Relations section of its website (www.apolloresidentialmortgage.com). A copy of the supplemental financial information is furnished as Exhibit 99.2 hereto and incorporated herein by reference.

The information in this Current Report, including Exhibits 99.1 and 99.2, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, unless it is specifically incorporated by reference therein.

 

ITEM 9.01. Financial Statements and Exhibits.

 

(d) Exhibits.

 

Exhibit
No.

  

Description

99.1    Earnings Release, dated August 5, 2014
99.2    Supplemental Financial Information Presentation for the quarter ended June 30, 2014

 

 

 

- 2 -


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Apollo Residential Mortgage, Inc.
By:  

/s/ Teresa D. Covello

Name:   Teresa D. Covello
Title:   Chief Financial Officer, Treasurer and Secretary

Date: August 5, 2014

 

- 3 -


Exhibit Index

 

Exhibit
No.

  

Description

99.1    Earnings Release, dated August 5, 2014
99.2    Supplemental Financial Information Presentation for the quarter ended June 30, 2014

 

- 4 -


EX-99.1

Exhibit 99.1

 

 

LOGO

 

FOR IMMEDIATE RELEASE

CONTACT: Hilary Ginsberg

                      (212) 822-0767

 

 

NYSE: AMTG

APOLLO RESIDENTIAL MORTGAGE, INC. REPORTS

SECOND QUARTER 2014 FINANCIAL RESULTS

New York, NY, August 5, 2014 - Apollo Residential Mortgage, Inc. (the “Company”) (NYSE: AMTG) today reported financial results for the quarter ended June 30, 2014.

Second Quarter 2014 Financial Highlights

 

    Net income allocable to common stock and participating securities of $40.6 million, or $1.26 per basic share of common stock ($1.25 per diluted share of common stock) comprised of:

 

    Operating earnings(1) of $0.52 per share of common stock;

 

    Realized net losses of $(0.46) per share of common stock;

 

    Unrealized net gains of $1.21 per share of common stock; and

 

    Equity award plan expenses of $(0.01) per share of common stock

 

    Estimated taxable income of $0.42 per share of common stock

 

    Declared a $0.42 dividend per share of common stock for the quarter, a 5% increase over the prior quarter dividend per share of common stock

Second Quarter 2014 Other Highlights

 

    Book value per share of common stock of $19.49 at June 30, 2014, an increase of 4.6% over book value per share of common stock of $18.64 at March 31, 2014

 

    $3.6 billion residential mortgage backed securities (“RMBS”) portfolio consisted of Agency RMBS with an estimated fair value of $2.2 billion and non-Agency RMBS with an estimated fair value of $1.4 billion

 

    RMBS, securitized mortgage loans and other credit investment portfolio had a 2.6% effective net interest rate spread and a 14.1% effective levered asset yield at June 30, 2014(1)

 

    Leverage multiple of 3.8x

 

    $13.5 million outstanding on warehouse facility to fund the acquisition and rehabilitation of 220 homes under the Company’s bond-for-title program

 

(1)  Reflects a “non-GAAP” financial measure (i.e., a measure that is not calculated in accordance with U.S. Generally Accepted Accounting Principles.) See “Reconciliations of Non-GAAP Financial Measures” in this press release.

“AMTG had another solid quarter of financial and operating performance, which resulted in a 4.6% increase in the Company’s book value per share of common stock and a 5.0% increase in the Company’s dividend per share of common stock,” said Michael Commaroto, Chief Executive Officer of the Company. “AMTG’s RMBS portfolio performed well in a relatively stable mortgage market. Consistent with our constructive stance on the housing market, non-Agency RMBS, securitized mortgage loans and other credit investments accounted for 54% of AMTG’s portfolio equity allocation at quarter end. As we expand our investment platform, we continue to explore new credit initiatives to complement our existing strategy of investing in Agency and non-Agency RMBS.”


Portfolio Summary (Table 1)

The following table sets forth additional detail regarding the Company’s investments as of June 30, 2014:

 

     Principal
Balance
     Unamortized
Premium/
(Discount),
Net(1)
    Amortized Cost (2)      Estimated
Fair Value
     Unrealized
Gain/(Loss)
    Weighted
Average
Coupon
    Estimated
Weighted
Average
Yield (3)
 
($ amounts in thousands)                                              

Agency RMBS:

                 

30-Year Mortgages

                 

3.5%

   $ 88,735       $ 5,167      $ 93,902       $ 91,263       $ (2,639     3.50     2.58

4.0%

     1,295,054         95,147        1,390,201         1,372,490         (17,711     4.00     2.83

4.5%

     537,388         40,294        577,682         584,812         7,130        4.50     2.96
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 
     1,921,177         140,608        2,061,785         2,048,565         (13,220     4.12     2.86
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

15-Year Mortgages

                 

3.0%

     50,435         1,352        51,787         52,309         522        3.00     2.48
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Agency IOs (4)

     —           —          39,144         42,368         3,224        3.96     0.67
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Agency Inverse IOs(4)

     —           —          25,070         25,161         91        6.06     13.52
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total Agency RMBS

     1,971,612         141,960        2,177,786         2,168,403         (9,383     4.17     2.93
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Non-Agency RMBS

     1,630,824         (309,156     1,321,668         1,413,194         91,526        1.23     6.16
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total RMBS

   $ 3,602,436       $ (167,196   $ 3,499,454       $ 3,581,597       $ 82,143        3.01     4.15
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Securitized Mortgage Loans

     144,145         (44,441     99,704         109,712         10,008        5.79     7.81
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Other Investment Securities

     11,295         40        11,335         11,846         511        3.55     3.64
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Warehouse Line

     13,462         —          13,462         13,462         —          5.15     5.15
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total Portfolio

   $ 3,771,338         (211,597   $ 3,623,955       $ 3,716,617       $ 92,662        3.11     4.26
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

(1)  A portion of the purchase discount on non-Agency RMBS is not expected to be recognized as interest income, and is instead viewed as a credit discount. At June 30, 2014, our non-Agency RMBS had gross discounts of $309,340, which included credit discounts of $99,231 and other-than-temporary impairments (“OTTI”) of $11,853.
(2)  Amortized cost is reduced by unrealized losses that are classified as OTTI. The Company recognized OTTI of $2,219 and $782 on RMBS and securitized mortgage loans, respectively, for the three months ended June 30, 2014.
(3)  The estimated weighted average yield at the date presented incorporates estimates for future prepayment assumptions on all RMBS and loss assumptions on non-Agency RMBS.
(4)  Agency IOs and Agency Inverse IOs are interest only (“IO”) securities that have no principal balance and bear interest based on a notional balance. The notional balance is used solely to determine interest distributions on interest-only classes of securities. At June 30, 2014, the Company’s Agency IOs had a notional balance of $401,322 and the Company’s Agency Inverse IOs had a notional balance of $123,339.

As of June 30, 2014, the average cost basis of the Company’s Agency RMBS pass-through portfolio was 107.2% of par value and the average cost basis of the Company’s non-Agency RMBS portfolio was 81.0% of par value.

The Agency RMBS pass-through portfolio experienced prepayments at an average one month constant prepayment rate (“CPR”) for the quarter ended June 30, 2014 of 6.6%. Including Agency IOs and Agency Inverse IOs, the Agency RMBS portfolio experienced prepayments at an average one month CPR of 6.7% for the quarter ended June 30, 2014.

Portfolio Financing

At June 30, 2014, the Company had master repurchase agreements with 24 counterparties and had outstanding repurchase borrowings with 17 counterparties totaling approximately $3.0 billion.

 

2


(Table 2)

The following table sets forth the Company’s borrowings at June 30, 2014:

 

($ amounts in thousands)

   Balance      Weighted
Average
Borrowing
Rate
    Weighted Average
Remaining Maturity
 

Repurchase agreement borrowings:

       

Agency RMBS

   $ 1,905,783         0.35     22 days   

Non-Agency RMBS(1)

     1,075,603         1.99        174 days   

Other investment securities

     10,603         1.83        24 days   
  

 

 

    

 

 

   

 

 

 

Total repurchase agreements

   $ 2,991,989         0.94     77 days   
  

 

 

    

 

 

   

 

 

 

Securitized debt

   $ 37,348         4.00     55 months (2) 
  

 

 

    

 

 

   

 

 

 

Total borrowings

   $ 3,029,337         0.98  
  

 

 

    

 

 

   

 

 

 

 

(1) Includes $28,569 of repurchase borrowings collateralized by $48,638 of non-Agency RMBS that were eliminated from the Company’s consolidated balance sheet in consolidation with the variable interest entity associated with the Company’s securitization transaction.
(2)  Securitized debt, which represents non-recourse senior securities sold to third parties in connection with a securitization transaction, has a final contractual maturity of May 2047. Weighted average remaining maturity represents the estimated final maturity of the security based on the final projected repayment of principal. The actual maturity of the securitized debt may differ significantly from this estimate given that actual interest collection, mortgage prepayments and/or losses on liquidation of mortgages may differ significantly from those expected.

(Table 3)

The Company’s derivative instruments consisted of the following at June 30, 2014:

 

($ amounts in thousands)    Notional
Amount
     Estimated Fair
Value
 

Swaps – assets

   $ 957,000       $ 18,087   

Swaptions – assets

     1,335,000         2,855   

Swaps – (liabilities)

     730,000         (8,729
  

 

 

    

 

 

 

Total derivative instruments

   $ 3,022,000       $ 12,213   
  

 

 

    

 

 

 

(Table 4)

The following table summarizes the average fixed-pay rate and average maturity for the Company’s Swaps at June 30, 2014:

 

Term to Maturity ($ amounts in thousands)

   Notional
Amount
     Average
Fixed
Pay
Rate
    Average
Maturity
(Years)
 

Greater than 1 year up to 3 years

   $ 580,000         1.20     2.7   

Greater than 3 years up to 5 years

     529,000         0.90        3.4   

Greater than 5 years

     578,000         2.13        8.4   
  

 

 

    

 

 

   

 

 

 

Total

   $ 1,687,000         1.43     4.9   
  

 

 

    

 

 

   

 

 

 

 

3


(Table 5)

At June 30, 2014, the Company’s Swaptions had an aggregate notional amount of $1.3 billion. The following table presents information about the Company’s Swaptions at June 30, 2014:

 

($ amounts in thousands)    Option      Underlying Swap  

Fixed-Pay Rate for Underlying Swap

   Fair Value      Weighted
Average
Months
Until
Option
Expiration
     Notional
Amount
     Swap
Terms
(Years)
 

2.50 – 3.00%

   $ 879         11       $ 160,000         5.0   

3.50 – 4.00%

     1,976         6         1,075,000         10.0   

4.00 – 4.50%

     —           2         100,000         10.0   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 2,855         6       $ 1,335,000         9.4   
  

 

 

    

 

 

    

 

 

    

 

 

 

Estimated Taxable Income

Estimated taxable income for the quarter ended June 30, 2014 was $0.42 per share of common stock, or $0.10 lower than the Company’s operating earnings per share of common stock. This difference primarily reflects estimated tax to GAAP timing differences associated with: (i) discount accretion on certain non-Agency RMBS and (ii) premium amortization on certain Agency RMBS.

Book Value

The Company’s book value per share of common stock at June 30, 2014 was $19.49 as compared to book value per share of common stock of $18.64 at March 31, 2014.

Teleconference and Website Presentation Details:

The Company will be hosting a conference call to discuss its financial results on Wednesday, August 6, 2014 at 10:00 a.m. Eastern Time. Members of the public who are interested in participating in the Company’s second quarter 2014 earnings teleconference call should dial from the U.S., (877) 331-6553, or from outside the U.S., (760) 666-3769, shortly before 10:00 a.m. and reference the Apollo Residential Mortgage, Inc. Teleconference Call (number 71514326). Please note the teleconference call will be available for replay beginning at 1:00 p.m. on Wednesday, August 6, 2014, and ending at midnight on Wednesday, August 13, 2014. To access the replay, callers from the U.S. should dial (855) 859-2056 and callers from outside the U.S. should dial (404) 537-3406, and enter conference identification number 71514326.

Webcast:

The conference call will also be available on the Company’s website at www.apolloresidentialmortgage.com. To listen to a live broadcast, please go to the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary audio software. A replay of the call will also be available for 30 days on the Company’s website.

Supplemental Information

The Company provides a supplemental information package to offer more transparency into its financial results and make its reporting more informative and easier to follow. The supplemental package is available in the investor relations section of the Company’s website at www.apolloresidentialmortgage.com.

About Apollo Residential Mortgage, Inc.

Apollo Residential Mortgage, Inc. is a real estate investment trust that invests in and manages residential mortgage-backed securities and other residential mortgage assets throughout the United States. The Company is externally managed and advised by ARM Manager, LLC, a Delaware limited liability company and an indirect subsidiary of Apollo Global Management, LLC (NYSE:APO), a leading global alternative investment manager with approximately $159.3 billion of assets under management at March 31, 2014.

 

4


Additional information can be found on the Company’s website at www.apolloresidentialmortgage.com.

Forward-Looking Statements

Certain statements contained in this press release constitute forward-looking statements as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and such statements are intended to be covered by the safe harbor provided by the same. 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. 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, including information about the ability of the Company to generate attractive returns while attempting to mitigate risk. When used in this release, the words believe, expect, anticipate, estimate, plan, continue, intend, should, may or similar expressions are intended to identify forward-looking statements. 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 and the general economy. For a further list and description of such risks and uncertainties, see the Company’s Annual Report on Form 10-K for the year ended December 31, 2013 and other reports filed by the Company with the Securities and Exchange Commission. The forward-looking statements, and other risks, uncertainties and factors are based on the Company’s beliefs, assumptions and expectations of its future performance, taking into account all information currently available to the Company. Forward-looking statements are not predictions of future events. The Company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

 

5


Apollo Residential Mortgage, Inc. and Subsidiaries

Consolidated Balance Sheets

(in thousands—except share and per share data)

 

     June 30, 2014      December 31, 2013  
     (Unaudited)         

Assets:

     

Cash

   $ 98,014       $ 127,959   

Restricted cash

     45,092         67,458   

RMBS, at fair value (of which $3,379,235 and $3,317,060 were pledged as collateral, respectively)

     3,581,597         3,503,326   

Securitized mortgage loans (transferred to a consolidated VIE), at fair value

     109,712         110,984   

Other investment securities, at fair value (of which $11,846 and $11,515 were pledged as collateral, respectively)

     11,846         11,515   

Warehouse line receivable

     13,462         —     

Investment related receivable (of which $0 and $21,959 were pledged as collateral, respectively)

     3,136         24,887   

Interest receivable

     10,087         10,396   

Deferred financing costs, net

     817         882   

Derivative instruments, at fair value

     20,942         53,315   

Other assets

     705         854   
  

 

 

    

 

 

 

Total Assets

   $ 3,895,410       $ 3,911,576   
  

 

 

    

 

 

 

Liabilities and Stockholders’ Equity

     

Liabilities:

     

Borrowings under repurchase agreements

   $ 2,991,989       $ 3,034,058   

Non-recourse securitized debt, at fair value

     38,656         43,354   

Investment related payable

     13,299         —     

Obligation to return cash held as collateral

     11,426         38,654   

Accrued interest payable

     11,077         8,708   

Derivative instruments, at fair value

     8,729         4,610   

Payable to related party

     5,218         5,444   

Dividends payable

     16,912         16,812   

Accounts payable and accrued expenses

     1,069         2,335   
  

 

 

    

 

 

 

Total Liabilities

     3,098,375         3,153,975   
  

 

 

    

 

 

 

Stockholders’ Equity:

     

Preferred stock, $0.01 par value, 50,000,000 shares authorized, 6,900,000 shares issued and outstanding ($172,500 aggregate liquidation preference)

   $ 69       $ 69   

Common stock, $0.01 par value, 450,000,000 shares authorized, 32,051,303 and 32,038,970 shares issued and outstanding, respectively

     320         320   

Additional paid-in-capital

     792,877         792,010   

Retained earnings/(accumulated deficit)

     3,769         (34,798
  

 

 

    

 

 

 

Total Stockholders’ Equity

     797,035         757,601   
  

 

 

    

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 3,895,410       $ 3,911,576   
  

 

 

    

 

 

 

 

6


Apollo Residential Mortgage, Inc. and Subsidiaries

Consolidated Statements of Operations (Unaudited)

(in thousands – except per share data)

 

    

Three months ended

June 30,

   

Six months ended

June 30,

 
     2014     2013     2014     2013  

Interest Income:

        

RMBS

   $ 35,991      $ 39,032      $ 71,816      $ 75,946   

Securitized mortgage loans

     1,927        2,297        4,173        3,630   

Other

     223        —          332        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Interest Income

     38,141        41,329        76,321        79,576   
  

 

 

   

 

 

   

 

 

   

 

 

 

Interest Expense:

        

Repurchase agreements

     (7,078     (6,729     (13,904     (12,636

Securitized debt

     (432     (508     (874     (818
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Interest Expense

     (7,510     (7,237     (14,778     (13,454
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Interest Income

     30,631        34,092        61,543        66,122   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other Income/(Loss):

        

Realized loss on sale of RMBS, net

     (7,072     (47,508     (18,882     (31,713

Gain/(loss) on derivative instruments, net (includes ($14,467), $79,778, ($33,185) and $78,119 of unrealized gains/(losses), net, respectively)

     (27,133     83,369        (64,323     77,571   

Unrealized gain/(loss) on RMBS, net

     51,590        (134,822     102,237        (167,870

Unrealized gain/(loss) on securitized debt

     (364     887        (354     15   

Unrealized gain/(loss) on securitized mortgage loans, net

     2,042        (3,473     3,096        (625

Unrealized gain on other investment securities

     54        —          176        —     

Other, net

     (49     43        (31     68   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other Income/(Loss), net

     19,068        (101,504     21,919        (122,554
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Expenses:

        

General and administrative (includes ($408), ($146), ($867) and ($545) of non-cash stock based compensation, respectively)

     (2,921     (2,434     (6,016     (5,285

Management fee – related party

     (2,774     (2,921     (5,560     (5,710
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Expenses

     (5,695     (5,355     (11,576     (10,995
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income/(Loss)

   $ 44,004      $ (72,767   $ 71,886      $ (67,427
  

 

 

   

 

 

   

 

 

   

 

 

 

Preferred Stock Dividends Declared

     (3,450     (3,450     (6,900     (6,900
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income/(Loss) Allocable to Common Stock and Participating Securities

   $ 40,554      $ (76,217   $ 64,986      $ (74,327
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings/(Loss) per Common Share – Basic

   $ 1.26      $ (2.39   $ 2.02      $ (2.59
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings/(Loss) per Common Share – Diluted

   $ 1.25      $ (2.39   $ 2.01      $ (2.59
  

 

 

   

 

 

   

 

 

   

 

 

 

Dividends Declared per Share of Common Stock

   $ 0.42      $ 0.70      $ 0.82      $ 1.40   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

7


Reconciliations of Non-GAAP Financial Measures

Included in this press release are disclosures about the Company’s “operating earnings,” “operating earnings per share of common stock,” “effective cost of funds,” “effective interest expense,” “effective levered asset yield” and “effective net interest rate spread” which measures constitute non-GAAP financial measures within the meaning of Regulation G promulgated by the Securities and Exchange Commission. The Company believes that the non-GAAP financial measures presented, when considered together with GAAP financial measures, provide information that is useful to investors in understanding the Company’s operating results. An analysis of any non-GAAP financial measures should be made in conjunction with results presented in accordance with GAAP.

Operating earnings and operating earnings per share of common stock presented exclude, as applicable: (i) certain realized and unrealized gains and losses recognized through earnings; (ii) non-cash equity compensation; (iii) one-time events pursuant to changes in GAAP; and (iv) certain other non-cash charges. Operating earnings is a non-GAAP financial measure that is used by the Manager to assess the Company’s business results.

While the Company has not elected hedge accounting under GAAP for its Swaps, such derivative instruments are viewed by the Company as an economic hedge against increases in future market interest rates. To present for investors how the Company views its Swaps, the Company provides the “effective cost of funds” which is comprised of GAAP interest expense plus the interest expense component for Swaps. The interest expense component of the Company’s Swaps reflects the net interest payments made or accrued on its Swaps. The Company believes that the presentation of effective cost of funds is useful for investors as it presents the Company’s borrowing costs as viewed by management.

The Company believes that the non-GAAP measures presented provide investors and other readers of this press release with meaningful information to assess the performance of the Company’s ongoing business and believes it is useful supplemental information for both management and investors in evaluating the Company’s financial results. The primary limitation associated with operating earnings as a measure of the Company’s financial performance over any period is that such measure excludes, except for the net interest component of Swaps, the effects of net realized and unrealized gains and losses from investments and realized and unrealized gains and losses from derivative instruments. In addition, the Company’s presentation of operating earnings may not be comparable to similarly-titled measures of other companies, who may use different definitions or calculations for such term. As a result, operating earnings should not be considered as a substitute for GAAP net income as a measure of the Company’s financial performance or the Company’s liquidity under GAAP.

 

8


A reconciliation of the GAAP items discussed above to their non-GAAP measures for the three and six month periods ended June 30, 2014 and the three and six month periods ended June 30, 2013, are presented in the tables below.

(Table 6)

The following table reconciles net income allocable to common stockholders with operating earnings for the three months ended June 30, 2014 and June 30, 2013, respectively:

 

     Three months ended
June 30, 2014
    Three months ended
June 30, 2013
 
($ amounts in thousands except share and per share data)    Per Share(1)     Per Share(1)  

Net income/(loss) allocable to common stockholders

   $ 40,291      $ 1.26      $ (76,356   $ (2.39

Adjustments:

        

Non-cash stock-based compensation expense

     408        0.01        146        —     

Unrealized (gain)/loss on RMBS, net

     (51,590     (1.61     134,822        4.21   

Unrealized (gain)/loss on derivatives, net

     14,467        0.45        (79,778     (2.49

Unrealized (gain)/loss on securitized mortgage loans, net

     (2,042     (0.06     3,473        0.11   

Unrealized (gain)/loss on securitized debt

     364        0.01        (887     (0.03

Unrealized (gain) on other investment securities

     (54     —          —          —     

Realized loss on sale of RMBS, net

     7,072        0.22        47,508        1.49   

Realized (gain)/loss on Swap/Swaption terminations and expirations, net

     7,585        0.24        (10,028     (0.31

Tax amortization of gain/(loss) on Swaption terminations and expirations, net

     (48     —          —          —     

Other

     68        —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments to arrive at operating earnings:

     (23,770     (0.74     95,256        2.98   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating earnings

   $ 16,521      $ 0.52      $ 18,900      $ 0.59   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares of common stock

     32,019,863          31,995,321     

 

(1) Reflects basic per share impact of each component presented.

 

9


(Table 7)

The following table reconciles net income allocable to common stockholders with operating earnings for the six months ended June 30, 2014 and June 30, 2013, respectively:

 

     Six months ended
June 30, 2014
    Six months ended
June 30, 2013
 
($ amounts in thousands except share and per share data)    Per Share(1)     Per Share(1)  

Net income/(loss) allocable to common stockholders

   $ 64,570      $ 2.02      $ (74,600   $ (2.59

Adjustments:

        

Non-cash stock-based compensation expense

     867        0.03        545        0.02   

Unrealized (gain)/loss on RMBS, net

     (102,237     (3.19     167,870        5.82   

Unrealized (gain)/loss on derivatives, net

     33,185        1.04        (78,119     (2.71

Unrealized (gain)/loss on securitized mortgage loans, net

     (3,096     (0.10     625        0.02   

Unrealized (gain)/loss on securitized debt

     354        0.01        (15     —     

Unrealized (gain) on other investment securities

     (176     (0.01     —          —     

Realized loss on sale of RMBS, net

     18,882        0.59        31,713        1.10   

Realized loss on Short TBA Contracts

     7,156        0.22        —          —     

Realized (gain)/loss on Swaps/Swaption terminations and expirations, net

     14,112        0.44        (10,028     (0.34

Tax amortization of gain/(loss) on Swaption terminations and expirations, net

     (92     —          —          —     

Other

     68        —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments to arrive at operating earnings:

     (30,977     (0.97     112,591        3.91   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating earnings

   $ 33,593      $ 1.05      $ 37,991      $ 1.32   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares of common stock

     32,017,640          28,858,241     

 

(1) Reflects basic per share impact of each component presented.

(Table 8)

The following table reconciles the effective cost of funds with interest expense for the three months ended June 30, 2014:

 

     Three months ended
June 30, 2014
 
($ amounts in thousands)    Reconciliation      Cost of Funds/
Effective Cost of
Funds
 

Interest Expense

   $ 7,510         1.01

Adjustment:

     

Net interest paid for Swaps

     5,081         0.68
  

 

 

    

 

 

 

Effective interest expense/effective cost of funds

   $ 12,591         1.69
  

 

 

    

 

 

 

Weighted average balance of borrowings

   $ 2,939,415      

 

10


EX-99.2
August 6, 2014
Q2 2014
Information is as of June 30, 2014 except as otherwise noted. 
It should not be assumed that investments made in the future will be profitable or will equal the performance of investments in this document.
Exhibit 99.2
Supplemental Financial Information Presentation


2
APOLLO RESIDENTIAL MORTGAGE, INC. (“AMTG”)
Apollo Residential Mortgage, Inc.
Second Quarter 2014 Earnings Call
August 6, 2014
Michael A. Commaroto
Chief Executive Officer
Teresa D. Covello
Chief Financial Officer
Keith Rosenbloom
Agency Portfolio Manager
Paul Mangione
Non-Agency Portfolio Manager
Hilary Ginsberg
Investor Relations Manager


3
APOLLO RESIDENTIAL MORTGAGE, INC. (“AMTG”)
We make forward-looking statements in this presentation and other filings we make with the Securities and Exchange Commission (“SEC”)
within
the
meaning
of
Section
27A
of
the
Securities
Act
of
1933,
as
amended,
and
Section
21E
of
the
Securities
Exchange
Act
of
1934,
as
amended, and such statements are intended to be covered by the safe harbor provided by the same. Forward-looking statements are subject
to
substantial
risks
and
uncertainties,
many
of
which
are
difficult
to
predict
and
are
generally
beyond
our
control.
These
forward-looking
statements
include
information
about
possible
or
assumed
future
results
of
our
business,
financial
condition,
liquidity,
results
of
operations,
plans
and
objectives,
including
information
about
our
ability
to
generate
attractive
returns
while
attempting
to
mitigate
risk.
When
used
in
this
presentation, the words believe, expect, anticipate, estimate, plan, continue, intend, should, may or similar expressions are intended to
identify
forward-looking
statements.
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 and the general economy.
The forward-looking statements are based on our beliefs, assumptions and expectations of our future performance, taking into account all
information currently available to us. Forward-looking statements are not predictions of future events. These beliefs, assumptions and
expectations can change as a result of many possible events or factors, not all of which are known to us. Some of these factors are described
in the Company's Annual Report on Form 10-K for the year ended December 31, 2013 and other filings with the SEC. If a change occurs,
our business, financial condition, liquidity and results of operations may vary materially from those expressed in our forward-looking
statements. Any forward-looking statement speaks only as of the date on which it is made. New risks and uncertainties arise over time, and
it
is
not
possible
for
us
to
predict
those
events
or
how
they
may
affect
us.
Except
as
required
by
law,
we
are
not
obligated
to,
and
do
not
intend to, update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
This presentation may contain statistics and other data that in some cases has been obtained from or compiled from information made
available by third-party service providers.
Forward Looking Statements


4
APOLLO RESIDENTIAL MORTGAGE, INC. (“AMTG”)
Second Quarter 2014 Summary Highlights
Reported
Operating
Earnings
of
$16.5
million,
or
$0.52
per
share
of
common
stock
for
the
second
quarter
of
2014
(1)
RMBS
portfolio
at
June
30,
2014
consisted
of
Agency
RMBS
with
an
estimated
fair
value
of
$2.2
billion
and non-
Agency RMBS with an estimated fair value of $1.4 billion
RMBS,
securitized
mortgage
loans
and
other
credit
investment
portfolio
had
a
2.6%
effective
net
interest
spread
and
a
14.1%
effective
levered
asset
yield
at
June
30,
2014
(2)
Quarter-end leverage multiple of 3.8x at June 30, 2014
Estimated taxable income of $0.42 per share of common stock
Declared a $0.42 per share of common stock quarterly dividend for stockholders of record as of June 30, 2014
Book
value
per
share
of
common
stock
of
$19.49
at
June
30,
2014,
a
4.6%
increase
over
March
31,
2014
book
value
per
share
of
common
stock
of $18.64
$13.5 million outstanding on warehouse facility to fund the acquisition and rehabilitation of 220 homes through the
bond-for-title program
(1) Operating Earnings and Operating Earnings per share of common stock are non-GAAP financial measures.  Operating Earnings and Operating Earnings per share of common stock presented exclude, as applicable: (i) certain realized and unrealized gains and losses recognized through earnings;
(ii) non-cash equity compensation; (iii) one time events pursuant to changes in GAAP; and (iv) certain other non-cash charges. Please see page 17 for a reconciliation of Operating Earnings and Operating Earnings per common share to GAAP net income allocable to common stockholders 
and GAAP net income allocable to common stockholders per share of common stock. Operating Earnings represents the earnings, as adjusted, allocable to common stock.
(2) Effective net interest spread and effective levered asset yield are non-GAAP financial measures, which include the cost of the Company’s Swaps as a component of its interest expense.  Please see page 8.


5
APOLLO RESIDENTIAL MORTGAGE, INC. (“AMTG”)
($ amounts in thousands except per share data)
June 30, 2014
March 31, 2014
June 30, 2014
June 30, 2013
Interest Income
$38,141
$38,180
$41,329
$76,321
$79,576
Interest Expense
(7,510)
(7,268)
(7,237)
(14,778)
(13,454)
Net Interest Income
$30,631
$30,912
$34,092
$61,543
$66,122
Operating Earnings
(1)
$16,521
$17,116
$18,900
$33,593
$37,991
Weighted Average Common Shares Outstanding -
Basic
32,020
32,015
31,995
32,018
28,858
Operating Earnings per Common Share
(1)
$0.52
$0.53
$0.59
$1.05
$1.32
Leverage Multiple (Debt / Equity)
3.8x
3.8x
3.9x
3.8x
3.9x
Annualized Return on Average Assets
(2)
2.3%
2.3%
1.8%
2.3%
2.0%
Annualized Return on Average Equity
(3)
10.2%
10.6%
10.4%
10.5%
11.2%
Three Months Ended
Six Months Ended
Financial Summary
(1)
Operating Earnings and Operating Earnings per share of common stock are non-GAAP financial measures.  Operating Earnings and Operating Earnings per share of common stock presented exclude, as applicable: (i) certain realized and unrealized gains and losses recognized through
earnings; (ii) non-cash equity compensation; (iii) one-time events pursuant to changes in GAAP; and (iv) certain other non-cash charges. Please see page 17 for a reconciliation of Operating Earnings and Operating Earnings per share of common stock to GAAP net income allocable
to common stockholders and GAAP net income allocable to common stockholders per share. Operating Earnings represents the earnings, as adjusted, allocable to common stock.
(2)
Annualized Return on Average Assets is calculated as annualized Operating Earning plus preferred dividend requirement for the period, as a percentage of average interest earning assets, excluding cash.
(3)
Annualized Return on Average Equity is calculated as annualized Operating Earnings plus preferred dividend requirement for the period, as a percentage of average equity over the period.
June 30, 2013


6
APOLLO RESIDENTIAL MORTGAGE, INC. (“AMTG”)
Operating
Earnings
per
Share
of
Common
Stock
(1)
Book Value per Share of Common Stock
Dividends per Share of Common Stock
(1)
Operating Earnings and Operating Earnings per share of common stock are non-GAAP financial measures.  Operating Earnings and Operating Earnings per share of common stock presented exclude, as applicable: (i) certain realized and unrealized gains and losses recognized through earnings;
(ii) non-cash equity compensation; (iii) one-time events pursuant to changes in GAAP; and (iv) certain other non-cash charges. Please see page 17 for a reconciliation of Operating Earnings and Operating Earnings per common share to GAAP net income allocable to common stockholders and GAAP
net income allocable to common stockholders per share of common stock. Operating Earnings represents the earnings, as adjusted, allocable to common stock.
$0.59
$0.36
$0.61
$0.53
$0.52
$0.00
$0.20
$0.40
$0.60
$0.80
$1.00
Q2 2013
Q3 2013
Q4 2013
Q1 2014
Q2 2014
$0.70
$0.40
$0.40
$0.40
$0.42
$0.00
$0.15
$0.30
$0.45
$0.60
$0.75
Q2 2013
Q3 2013
Q4 2013
Q1 2014
Q2 2014
$18.63
$18.50
$18.26
$18.64
$19.49
$0.00
$4.00
$8.00
$12.00
$16.00
$20.00
$24.00
Q2 2013
Q3 2013
Q4 2013
Q1 2014
Q2 2014
Financial Summary
APOLLO RESIDENTIAL MORTGAGE, INC. (“AMTG”)


7
APOLLO RESIDENTIAL MORTGAGE, INC. (“AMTG”)
Book Value Roll-Forward
Book Value - March 31, 2014 (unaudited)
18.64
  Common stock dividend declared
(0.42)
    
  Operating Earnings, net of preferred dividend
0.52
     
Non-Operating Items Impacting Net Income:
  Unrealized gain on Agency RMBS, net
1.46
     
  Unrealized gain on non-Agency RMBS, net
0.15
     
  Unrealized gain on securitized mortgage loans, net
0.06
     
  Unrealized loss on derivatives, net
(0.45)
    
  Realized loss on sales of Agency RMBS, net
(0.23)
    
  Realized gain on sales of non-Agency RMBS, net
0.01
     
  Realized loss on expirations of Swaptions
(0.24)
    
  Other, net
(0.01)
    
Book Value - June 30, 2014 (unaudited)
19.49


8
Portfolio Summary and Net Interest Spread
Allocation
of
Portfolio
Equity
at
June
30,
2014
(1)
Effective
Net
Interest
Spread
at
June
30,
2014
(2)
Allocation
of
Portfolio
Equity
at
March
31,
2014
(1)
Effective
Net
Interest
Spread
at
March
31,
2014
(2)
Agency   
RMBS
Non-Agency
RMBS and
Other
Credit
Investments
Securitized
Mortgage
Loans
Weighted
Average
Asset Yield
3.1%
6.9%
7.9%
4.5%
Interest Expense
0.4%
2.1%
3.2%
1.0%
Cost of Swaps
1.1%
-
1.9%
0.7%
Effective Net Interest Spread
1.6%
4.8%
2.8%
2.8%
Debt / Equity
(3)
6.2x
2.7x
1.6x
3.8x
Effective Levered Asset Yield
(2)
13.1%
19.9%
12.4%
15.1%
Agency   
RMBS
Non-Agency
RMBS and
Other
Credit
Investments
Securitized
Mortgage
Loans
Weighted
Average
Asset Yield
2.9%
6.1%
7.8%
4.3%
Interest Expense
0.3%
2.0%
3.1%
1.0%
Cost of Swaps
1.0%
-
1.9%
0.7%
Effective Net Interest Spread
1.6%
4.1%
2.8%
2.6%
Debt / Equity
(3)
6.4x
2.7x
1.5x
3.8x
Effective Levered Asset Yield
(2)
12.9%
17.3%
12.2%
14.1%
Securitized
Mortgage Loans
5%
Agency RMBS
38%
Cash and Other,
net
8%
Non-Agency
RMBS and
Other Credit
Investments
49%
Securitized
Mortgage Loans
6%
Agency RMBS
39%
Cash and Other,
net
9%
Non-Agency
RMBS and
Other Credit
Investments
46%
APOLLO RESIDENTIAL MORTGAGE, INC. (“AMTG”)
Percentages reflect amount of equity allocated to Agency RMBS, non-Agency RMBS and other credit investments and securitized mortgage loans, net of associated assets and liabilities, including the fair value of interest rate derivatives. Cash and other net, represents 
cash and other assets and liabilities not specifically allocable to Agency RMBS, non-Agency RMBS and other credit investments or securitized mortgage loans.
Effective net interest spread and effective levered asset yield are non-GAAP financial measures, which include the cost of the Company’s Swaps as a component of its interest expense, as presented. 
Debt/Equity multiples for each asset class are adjusted to reflect cash held to meet margin calls and certain other assets and liabilities specifically allocable to Agency RMBS, non-Agency RMBS  and other credit investments or securitized mortgage loans.
(1)
(2)
(3)


9
APOLLO RESIDENTIAL MORTGAGE, INC. (“AMTG”)
Agency RMBS Portfolio at June 30, 2014
Agency Portfolio Overview
Constant Prepayment Rates
(1)
Other includes Interest Only and Inverse Interest Only Securities.
Loan Balance 15
Year Pass-Throughs
2%
Loan Balance 30
Year Pass-Throughs
54%
Low Credit 30 Year
Pass-Throughs
16%
Other(1)
3%
HARP / MHA  /
High LTV 30 Year
Pass-Throughs
25%
3.7%
5.2%
5.8%
7.0%
7.1%
6.7%
4.9%
4.9%
6.7%
0.0%
1.0%
2.0%
3.0%
4.0%
5.0%
6.0%
7.0%
8.0%
Q2 2012
Q3 2012
Q4 2012
Q1 2013
Q2 2013
Q3 2013
Q4 2013
Q1 2014
Q2 2014
Total Agency Portfolio average one month CPR
($ in thousands)
Estimated Fair Value
Q2 2014 CPR
Agency Pass-Throughs
2,100,874
$                
6.6
%
Agency IOs and Agency  IIOs
67,529
8.5
Total
2,168,403
$              
6.7
%


10
APOLLO RESIDENTIAL MORTGAGE, INC. (“AMTG”)
Agency RMBS Portfolio at June 30, 2014
Agency RMBS Portfolio Composition Summary
(1)
Amortized cost is reduced by unrealized losses that are classified as other-than-temporary impairments. 
(2)
Estimated weighted average yield at the date presented incorporates prepayment assumptions on Agency RMBS.
(3)
Agency IOs and Agency IIOs have no principal balance and bear interest on a notional balance.  The notional balance is used solely to determine interest distributions on interest-only classes of securities.  At June 30, 2014, Agency IOs had a notional balance of $401,322
and Agency Inverse IOs had a notional balance of $123,339.
($ in thousands)
Principal Balance
Unamortized
Premium
Amortized Cost
(1)
Estimated Fair
Value
Weighted
Average
Coupon
Estimated
Weighted
Average
Yield
(2)
30-Year Mortgages
Fixed-rate coupons:
3.5%
88,735
5,167
93,902
91,263
3.50
%
2.58
%
4.0%
1,295,054
95,147
1,390,201
1,372,490
4.00
%
2.83
%
4.5%
537,388
40,294
577,682
584,812
4.50
%
2.96
%
1,921,177
140,608
2,061,785
2,048,565
4.12
%
2.86
%
15-Year Mortgages
3.0% Coupons
50,435
1,352
51,787
52,309
3.00
%
2.48
%
Agency IOs
(3)
-
-
39,144
42,368
3.96
%
0.67
%
Agency IIOs
(3)
-
-
25,070
25,161
6.06
%
13.52
%
Total Agency RMBS
1,971,612
$              
141,960
$  
2,177,786
$        
2,168,403
$      
4.17
%
2.93
%


11
APOLLO RESIDENTIAL MORTGAGE, INC. (“AMTG”)
Non-Agency RMBS Portfolio Overview
Non-Agency RMBS Portfolio at June 30, 2014
Non-Agency RMBS Portfolio Vintage
Non-Agency RMBS Cash-Flow Profile
Subprime
79%
Pay-option
ARM
10%
Alt-A
11%
1998-2002
5%
2003
7%
2004
31%
2005
30%
2006
17%
2007
9%
2014
1%
Current-Pay
60%
Locked-Out
40%


12
APOLLO RESIDENTIAL MORTGAGE, INC. (“AMTG”)
Non-Agency RMBS Portfolio at June 30, 2014
(1)
Credit
enhancement
is
expressed
as
a
percentage
of
all
outstanding
mortgage
loan
collateral.
The
Company's
non-Agency
RMBS
may
incur
losses
if
credit
enhancement
is
reduced
to
zero.
(2)  CRR stands for conditional repayment rate.  Information is based on loans for individual groups owned by the Company.  Amounts presented reflect the weighted average monthly performance for the three months ended June 30, 2014. 
June 30, 2014
Portfolio Characteristics
Estimated Fair Value ($ in thousands)
$1,413,194
Amortized Cost to Par Value
81.0%
Net Weighted Average Security Coupon
1.2%
Collateral Attributes
Weighted Average Loan Age (months)
113
Weighted Average Original Loan-to-Value
79.8%
Weighted Average Original FICO Credit Score
638
Current Performance
60+ Day Delinquencies
29.5%
Average Credit Enhancement
(1)
33.3%
3 Month CRR
(2)
4.2%


13
APOLLO RESIDENTIAL MORTGAGE, INC. (“AMTG”)
Financing and Derivative Instruments Overview
(1)
Includes $28,569 of repurchase borrowings collateralized by non-Agency RMBS of $48,638 that were eliminated from the Company’s consolidated balance sheet in consolidation with the variable interest entity associated with our securitization transaction.
(2)
Securitized debt, which represents non-recourse senior securities sold to third parties in connection with a securitization transaction, has a final contractual maturity of May 2047.  Weighted average remaining maturity represents the underwritten final maturity of the security based on the
projected final repayment of principal.  The actual maturity of the securitized debt may differ significantly given that actual interest collections, mortgage prepayments and/or losses on liquidation of mortgages may differ significantly from those expected.
($ in thousands)
Balance
Weighted
Average
Borrowing Rate
Weighted
Average
Remaining
Maturity
Repurchase agreement borrowings:
Agency RMBS
1,905,783
$         
0.35%
22 days
Non-Agency RMBS
(1)
1,075,603
1.99%
174 days
Other investment securities
10,603
1.83%
24 days
Total repurchase agreements
2,991,989
$         
0.94%
77 days
Securitized debt
37,348
$               
4.00%
55 months
(2)
Total Borrowings
3,029,337
$      
0.98%
($ in thousands)          
Notional Amount
Estimated Fair
Value
Swaps -
assets
957,000
$                 
18,087
$                     
Swaptions -
assets
1,335,000
2,855
Swaps -
(liabilities)
730,000
(8,729)
Total Derivative Instruments
3,022,000
$          
12,213
$                   
($ in thousands)
Weighted Average
Months Until
Fixed Pay Rate for
Option
Notional
Swap Terms
Underlying Swap
Fair Value
Expiration
Amount
(Years)
2.50 -
3.00%
879
$                    
11
160,000
$      
5
3.50 -
4.00%
1,976
6
1,075,000
10
4.00 -
4.50%
-
2
100,000
10
2,855
$               
6
1,335,000
9.4
Option
Underlying Swap
Swaps Overview at June 30, 2014
Swaptions Overview at June 30, 2014
Derivative Instruments at June 30, 2014
Borrowings at June 30, 2014
($ in thousands)
Term to Maturity
Notional Amount
Average Fixed Pay
Rate
Average
Maturity
(Years)
Greater than 1 year up to 3 years
580,000
$             
1.20%
2.7
Greater than 3 years up to 5 years
529,000
0.90%
3.4
Greater than 5 years
578,000
2.13%
8.4
Total
1,687,000
$      
1.43%
4.9


14
APOLLO RESIDENTIAL MORTGAGE, INC. (“AMTG”)
Financials


15
APOLLO RESIDENTIAL MORTGAGE, INC. (“AMTG”)
Balance Sheet
(in thousands—except share and per share data)
June 30, 2014
December 31, 2013
Assets:
(unaudited)
Cash
98,014
$                 
127,959
$                
Restricted cash
45,092
67,458
RMBS, at fair value (of which $3,379,235 and $3,317,060 were pledged as collateral, respectively)
3,581,597
3,503,326
Securitized mortgage loans (transferred to a consolidated VIE), at fair value
109,712
110,984
11,846
11,515
Warehouse line receivable
13,462
-
Investment related receivable (of which $0 and $21,959 were pledged as collateral, respectively)
3,136
24,887
Interest receivable
10,087
10,396
Deferred financing costs, net
817
882
Derivative instruments, at fair value
20,942
53,315
Other assets
705
854
Total Assets
3,895,410
$             
3,911,576
$             
Liabilities and Stockholders' Equity
Liabilities:
Borrowings under repurchase agreements
2,991,989
$             
3,034,058
$             
Non-recourse securitized debt, at fair value
38,656
43,354
Investment related payable
13,299
-
Obligation to return cash held as collateral
11,426
38,654
Accrued interest payable
11,077
8,708
Derivative instruments, at fair value
8,729
4,610
Payable to related party
5,218
5,444
Dividends payable
16,912
16,812
Accounts payable and accrued expenses
1,069
2,335
Total Liabilities
3,098,375
$             
3,153,975
$             
Stockholders' Equity:
Preferred stock, $0.01 par value, 50,000,000 shares authorized, 6,900,000 shares issued and outstanding
($172,500 aggregate liquidation preference)
69
$                       
69
$                       
Common stock, $0.01 par value, 450,000,000 shares authorized, 32,051,303 and 32,038,970 shares
320
320
Additional paid-in-capital
792,877
792,010
Retained earnings/(accumulated deficit)
3,769
(34,798)
Total Stockholders' Equity
797,035
$                
757,601
$                
Total Liabilities and Stockholders' Equity
3,895,410
$             
3,911,576
$             
issued and outstanding, respectively
Other investment securities, at fair value (of which $11,846 and $11,515 were pledged as collateral, respectively) 


16
APOLLO RESIDENTIAL MORTGAGE, INC. (“AMTG”)
Income Statement
(in thousands—except per share data)
2014
2013
2014
2013
Interest Income:
RMBS
35,991
$             
39,032
$        
71,816
$               
75,946
$               
Securitized mortgage loans
1,927
2,297
4,173
3,630
Other
223
-
332
-
Total Interest Income
38,141
41,329
76,321
79,576
Interest Expense:
Repurchase agreements
(7,078)
(6,729)
(13,904)
(12,636)
Securitized debt
(432)
(508)
(874)
(818)
Total Interest Expense
(7,510)
(7,237)
(14,778)
(13,454)
Net Interest Income
30,631
$          
34,092
$      
61,543
$            
66,122
$            
Other Income/(Loss):
Realized loss on sale of RMBS, net
(7,072)
$             
(47,508)
$      
(18,882)
$             
(31,713)
$             
Gain/(loss) on derivative instruments, net (includes ($14,467),
respectively)
(27,133)
83,369
(64,323)
77,571
Unrealized gain/(loss) on RMBS, net
51,590
(134,822)
102,237
(167,870)
Unrealized gain/(loss) on securitized debt
(364)
887
(354)
15
Unrealized gain/(loss) on securitized mortgage loans, net
2,042
(3,473)
3,096
(625)
Unrealized gain on other investment securities
54
-
176
-
Other, net
(49)
43
(31)
68
Other Income/(Loss), net
19,068
$          
(101,504)
$   
21,919
(122,554)
$         
Operating Expenses:
($545) of non-cash stock based compensation, respectively)
(2,921)
$             
(2,434)
$        
(6,016)
$               
(5,285)
$               
(2,774)
(2,921)
(5,560)
(5,710)
Total Operating Expenses
(5,695)
$           
(5,355)
$       
(11,576)
(10,995)
$           
Net Income/(Loss)
44,004
$          
(72,767)
$     
71,886
$            
(67,427)
$           
Preferred Stock Dividends Declared
(3,450)
(3,450)
(6,900)
(6,900)
Net Income/(Loss) Allocable to Common Stock and
Participating Securities
40,554
$          
(76,217)
$     
64,986
$            
(74,327)
$           
1.26
$               
(2.39)
$         
2.02
$                 
(2.59)
$                
1.25
$               
(2.39)
$         
2.01
$                 
(2.59)
$                
Dividends Declared per Share of Common Stock
0.42
$               
0.70
$          
0.82
$                 
1.40
$                 
Three Months Ended
June 30,
Six Months Ended
June 30,
(Unaudited)
(Unaudited)
Earnings/(Loss) per Share of Common Stock - Basic
Earnings/(Loss) per Share of Common Stock - Diluted
$79,778, ($33,185) and $78,119 of unrealized gains/(losses), net, 
General and administrative (includes ($408), ($146), ($867) and 
Management fee - related party 


17
APOLLO RESIDENTIAL MORTGAGE, INC. (“AMTG”)
Reconciliation of Operating Earnings
(1)
(1)
Operating Earnings and Operating Earnings per share of common stock are non-GAAP financial measures.  Operating Earnings and Operating Earnings per hare of common stock presented exclude, as applicable: (i) certain realized and unrealized gains and losses recognized through earnings;
(ii) non-cash equity compensation; (iii) one time events pursuant to changes in GAAP; and (iv) certain other non-cash charges. Operating Earnings represents the earnings, as adjusted, allocable to common stock.
(2)
Reflects per share amount for each component presented.
(in thousands—except share and per share data)
June 30, 2014
Per Share
Amount
(2)
June 30, 2013
Per Share
Amount
(2)
Operating Earnings:
Net income/(loss) allocable to common stockholders
40,291
$                     
1.26
$                         
(76,356)
$                    
(2.39)
$                        
Adjustments:
Non-cash stock-based compensation expense
408
0.01
146
-
Unrealized (gain)/loss on RMBS, net
(51,590)
(1.61)
134,822
4.21
Unrealized (gain)/loss on derivatives, net
14,467
0.45
(79,778)
(2.49)
Unrealized (gain)/loss on securitized mortgage loans, net
(2,042)
(0.06)
3,473
0.11
Unrealized (gain)/loss on securitized debt
364
0.01
(887)
(0.03)
Unrealized (gain) on other investment securities
(54)
-
-
-
Realized loss on sale of RMBS, net
7,072
0.22
47,508
1.49
Realized (gain)/loss on Swaps/Swaption terminations and
expirations, net
7,585
0.24
(10,028)
(0.31)
Tax amortization of gain/(loss) on Swaption terminations and
expirations, net
(48)
-
-
-
Other
68
-
-
-
Total adjustments to arrive at operating earnings:
(23,770)
(0.74)
95,256
2.98
Operating Earnings
16,521
$                     
0.52
$                         
18,900
$                     
0.59
$                         
Weighted average common shares
32,019,863
31,995,321
Three Months Ended
Three Months Ended


18
APOLLO RESIDENTIAL MORTGAGE, INC. (“AMTG”)
Reconciliation
of
Operating
Earnings
(1)
and
Effective
Cost
of
Funds
(2)
(1)
Operating Earnings and Operating Earnings per common share are non-GAAP financial measures.  Operating Earnings and Operating Earnings per common share presented exclude, as applicable: (i) certain realized and unrealized gains and losses recognized through
earnings; (ii) non-cash equity compensation; (iii) one time events pursuant to changes in GAAP; and (iv) certain other non-cash charges. Operating Earnings represents the earnings, as adjusted, allocable to common stock.
(2)
Effective cost of funds reflects interest expense adjusted to include the net interest component related to Swaps.
(3)
Reflects per share amount for each component presented.
(4)
Effective Cost of Funds
($ in thousands)
Reconciliation
Cost of Funds/Effective
Cost of Funds
Interest expense
7,510
$                
1.01%
Adjustment:
Net-interest paid for Swaps
5,081
0.68%
Effective interest expense/effective cost of funds
12,591
$              
1.69%
Weighted average balance of borrowings
2,939,415
$        
June 30, 2014
Three Months Ended
(in thousands—except share and per share data)
June 30, 2014
Per Share
Amount
(3)
June 30, 2013
Per Share
Amount
(3)
Operating Earnings:
Net income/(loss) allocable to common stockholders
64,570
$                     
2.02
$                         
(74,600)
$                    
(2.59)
$                        
Adjustments:
Non-cash stock-based compensation expense
867
0.03
545
0.02
Unrealized (gain)/loss on RMBS, net
(102,237)
(3.19)
167,870
5.82
Unrealized (gain)/loss on derivatives, net
33,185
1.04
(78,119)
(2.71)
Unrealized (gain)/loss on securitized mortgage loans, net
(3,096)
(0.10)
625
0.02
Unrealized (gain)/loss on securitized debt
354
0.01
(15)
-
Unrealized (gain) on other investment securities
(176)
(0.01)
-
-
Realized loss on sale of RMBS, net
18,882
0.59
31,713
1.10
Realized (gain)/loss on Swaps/Swaption terminations and
expirations, net
14,112
0.44
(10,028)
(0.34)
Tax amortization of gain/(loss) on Swaption terminations and
expirations, net
(92)
-
-
-
Realized
loss
on
Short
TBA
Contracts
(4)
7,156
0.22
-
-
Other
68
-
-
-
Total adjustments to arrive at operating earnings:
(30,977)
(0.97)
112,591
3.91
Operating Earnings
33,593
$                     
1.05
$                         
37,991
$                     
1.32
$                         
Weighted average common shares
32,017,640
28,858,241
Six Months Ended
Six Months Ended
A Short TBA Contract refers to a “to-be-announced” contract to sell certain Agency RMBS on a forward basis.


19
Contact Information
Hilary Ginsberg
Investor Relations Manager
212-822-0767
APOLLO RESIDENTIAL MORTGAGE, INC. (“AMTG”)