| |
|
| |
|
|
| |
/s/ Thomas J. Durkin
Thomas J. Durkin
Chief Executive Officer and President TPG Mortgage Investment Trust, Inc. |
| |
/s/ Jeffrey B. Lown II
Jeffrey B. Lown II
Chief Executive Officer and President Cherry Hill Mortgage Investment Corporation |
|
| |
For information about MITT:
TPG Mortgage Investment Trust, Inc. 245 Park Avenue, 26th Floor New York, New York 10167 (212) 692-2000 Attention: Investor Relations Email: mittir@tpg.com |
| |
For information about CHMI:
Cherry Hill Mortgage Investment Corporation 4000 Route 66, Suite 310 Tinton Falls, New Jersey 07753 (877) 870-7005 Attention: Investor Relations Email: InvestorRelations@CHMIreit.com |
|
| |
If you are a MITT stockholder:
D.F. King & Co., Inc. 28 Liberty Street, 53rd Floor New York, NY 10005 Call Toll-Free: (866) 356-7813 Call Collect: (212) 561-5183 Email: MITT@dfking.com |
| |
If you are a CHMI stockholder:
Georgeson LLC 51 West 52nd Street, 6th Floor New York, NY 10019 Call Toll-Free: (877) 739-9301 Email: cherryhill@georgeson.com |
|
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 6 | | | |
| SUMMARY | | | | | 21 | | |
|
The Companies (page 54)
|
| | | | 21 | | |
|
The Mergers (page 70)
|
| | | | 25 | | |
|
U.S. Federal Income Tax Considerations (page 144)
|
| | | | 36 | | |
|
Description of MITT Capital Stock (page 178)
|
| | | | 37 | | |
| | | | | 37 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
| | | | | 44 | | | |
| | | | | 46 | | | |
| | | | | 52 | | | |
| | | | | 54 | | | |
| | | | | 59 | | | |
| | | | | 62 | | | |
| | | | | 63 | | | |
| | | | | 67 | | | |
| | | | | 70 | | | |
| | | | | 70 | | | |
| | | | | 70 | | | |
| | | | | 81 | | | |
| | | | | 83 | | | |
| | | | | 87 | | | |
| | | | | 96 | | | |
| | | | | 103 | | | |
| | | | | 105 | | | |
| | | | | 108 | | | |
| | | | | 109 | | | |
| | | | | 115 | | | |
| | | | | 116 | | | |
| | | | | 116 | | | |
| | | | | 116 | | | |
| | | | | 117 | | | |
| | | | | 117 | | | |
| | | | | 117 | | | |
| | | | | 118 | | | |
| | | | | 119 | | | |
| | | | | 119 | | | |
| | | | | 119 | | | |
| | | | | 119 | | | |
| | | |
Page
|
| |||
| | | | | 120 | | | |
| | | | | 121 | | | |
| | | | | 121 | | | |
| | | | | 122 | | | |
| | | | | 124 | | | |
| | | | | 125 | | | |
| | | | | 127 | | | |
| | | | | 130 | | | |
| | | | | 131 | | | |
| | | | | 136 | | | |
| | | | | 137 | | | |
| | | | | 137 | | | |
| | | | | 139 | | | |
| | | | | 140 | | | |
| | | | | 141 | | | |
| | | | | 141 | | | |
| | | | | 142 | | | |
| | | | | 142 | | | |
| | | | | 143 | | | |
| | | | | 144 | | | |
| | | | | 145 | | | |
| | | | | 148 | | | |
| | | | | 151 | | | |
| | | | | 155 | | | |
| | | | | 162 | | | |
| | | | | 166 | | | |
| | | | | 168 | | | |
| | | | | 168 | | | |
| | | | | 169 | | | |
| | | | | 172 | | | |
| | | | | 176 | | | |
| | | | | 176 | | | |
| | | | | 176 | | | |
| | | | | 176 | | | |
| | | | | 176 | | | |
| | | | | 177 | | | |
| | | | | 178 | | | |
| | | | | 178 | | | |
| | | | | 178 | | | |
| | | | | 178 | | | |
| | | | | 178 | | | |
| | | | | 179 | | | |
| | | | | 179 | | | |
| | | |
Page
|
| |||
| | | | | 187 | | | |
| | | | | 192 | | | |
| | | | | 192 | | | |
| | | | | 192 | | | |
| | | | | 193 | | | |
| | | | | 193 | | | |
| | | | | 193 | | | |
| | | | | 194 | | | |
| | | | | 195 | | | |
| | | | | 196 | | | |
| EXPERTS | | | | | 198 | | |
| | | | | 199 | | | |
| | | | | 200 | | | |
| | | | | 202 | | | |
| | | | | 204 | | | |
| | | | | 205 | | | |
| | | | | 209 | | | |
| | | | | A-i | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | | |
| | | | | E-1 | | | |
| |
If you are a MITT stockholder:
D.F. King & Co., Inc. 28 Liberty Street, 53rd Floor New York, NY 10005 Call Toll-Free: (866) 356-7813 Call Collect: (212) 561-5183 Email: MITT@dfking.com |
| |
If you are a CHMI stockholder:
Georgeson LLC 51 West 52nd Street, 6th Floor New York, NY 10019 Call Toll-Free: (877) 739-9301 Email: cherryhill@georgeson.com |
|
|
Date
|
| |
MITT Common
Stock |
| |
CHMI Common
Stock |
| |
Implied Per Share Value of Common
Stock Merger Consideration |
| |||||||||
|
August 7, 2026
|
| | | $ | 7.09 | | | | | $ | 2.41 | | | | | $ | 3.10 | | |
|
September 29, 2026
|
| | | $ | 5.97 | | | | | $ | 2.41 | | | | | $ | 2.76 | | |
|
Date
|
| |
MITT Dividends Per Share
|
| |
CHMI Dividends Per Share
|
| ||||||
| 2026 | | | | | | | | | | | | | |
|
Third Quarter
|
| | | $ | 0.24 (1) | | | | | $ | 0.10(2) | | |
|
Second Quarter
|
| | | $ | 0.24 | | | | | $ | 0.10 | | |
|
First Quarter
|
| | | $ | 0.24 | | | | | $ | 0.10 | | |
| 2025 | | | | | | | | | | | | | |
|
Fourth Quarter
|
| | | $ | 0.23 | | | | | $ | 0.10 | | |
|
Third Quarter
|
| | | $ | 0.21 | | | | | $ | 0.10 | | |
|
Second Quarter
|
| | | $ | 0.21 | | | | | $ | 0.15 | | |
|
First Quarter
|
| | | $ | 0.20 | | | | | $ | 0.15 | | |
| 2024 | | | | | | | | | | | | | |
|
Fourth Quarter
|
| | | $ | 0.19 | | | | | $ | 0.15 | | |
|
Third Quarter
|
| | | $ | 0.19 | | | | | $ | 0.15 | | |
|
Second Quarter
|
| | | $ | 0.19 | | | | | $ | 0.15 | | |
|
First Quarter
|
| | | $ | 0.18 | | | | | $ | 0.15 | | |
| | | |
Deal
Metric |
| |
Company
Metric |
| |
Multiple
|
| |||||||||
|
Aggregate Per Share MITT Consideration to CHMI Fully Diluted Tangible Book Value Multiple (6/30/26)(1)
|
| | | $ | 2.58 | | | | | $ | 3.08 | | | | | | 0.84x | | |
| | | | | | |
CHMI Peer Group
|
| ||||||||||||||||||||||||
| | | |
CHMI
|
| |
Median
|
| |
Mean
|
| |
Low
|
| |
High
|
| |||||||||||||||
| P/TBV(1) | | | | | 0.78x | | | | | | 0.89x | | | | | | 0.85x | | | | | | 0.65x | | | | | | 1.00x | | |
|
Dividend Yield
|
| | | | 16.6% | | | | | | 15.6% | | | | | | 15.7% | | | | | | 11.5% | | | | | | 19.3% | | |
| | | | | | |
MITT Peer Group
|
| ||||||||||||||||||||||||
| | | |
MITT
|
| |
Median
|
| |
Mean
|
| |
Low
|
| |
High
|
| |||||||||||||||
| P/TBV(1) | | | | | 0.71x | | | | | | 0.78x | | | | | | 0.80x | | | | | | 0.65x | | | | | | 1.00x | | |
|
Dividend Yield
|
| | | | 13.5% | | | | | | 15.1% | | | | | | 14.7% | | | | | | 11.5% | | | | | | 16.6% | | |
|
Announcement Date
|
| |
Acquirer
|
| |
Target
|
|
| 5/8/2026 | | | CrossCountry Mortgage, LLC | | | TWO Harbors Investment Corp. | |
| 8/8/2023 | | | AG Mortgage Investment Trust, Inc. | | | Western Asset Mortgage Capital Corp. | |
| 5/30/2023 | | | Ellington Financial Inc. | | | Arlington Asset Investment Corp. | |
| 2/27/2023 | | | Ready Capital Corporation | | | Broadmark Realty Capital Inc. | |
| 7/26/2021 | | | Franklin BSP Realty Trust, Inc. | | | Capstead Mortgage Corporation | |
| 4/26/2021 | | | RMR Mortgage Trust | | | Tremont Mortgage Trust | |
| 12/7/2020 | | | Ready Capital Corporation | | | Anworth Mortgage Asset Corporation | |
| 11/7/2018 | | | Ready Capital Corporation | | | Owens Realty Mortgage, Inc. | |
| 5/2/2018 | | | Annaly Capital Management Inc. | | | MTGE Investment Corp. | |
| 4/26/2018 | | | Two Harbors Investment Corp. | | | CYS Investments Inc. | |
| 4/11/2016 | | | Annaly Capital Management Inc. | | | Hatteras Financial Corp. | |
| 3/2/2016 | | | ARMOUR Residential REIT, Inc. | | | JAVELIN Mortgage Investment Corp. | |
| 2/26/2016 | | |
Apollo Commercial Real Estate Finance, Inc.
|
| | Apollo Residential Mortgage, Inc. | |
| | | |
MITT/
CHMI
|
| |
Precedent Transactions
|
| ||||||||||||||||||||||||
| | | |
Median
|
| |
Mean
|
| |
Low
|
| |
High
|
| ||||||||||||||||||
|
Transaction Price to Tangible Book Value Per Share Multiple (x)
|
| | | | 0.84x(1) | | | | | | 0.89x | | | | | | 0.91x | | | | | | 0.61x | | | | | | 1.18x | | |
| | | |
Terminal P/TBV Multiples
|
| |||||||||||||||||||||||||||||||||
|
Discount Rate
|
| |
0.65x
|
| |
0.71x
|
| |
0.77x
|
| |
0.83x
|
| |
0.89x
|
| |
0.95x
|
| ||||||||||||||||||
|
18.0%
|
| | | $ | 2.09 | | | | | $ | 2.21 | | | | | $ | 2.33 | | | | | $ | 2.45 | | | | | $ | 2.57 | | | | | $ | 2.69 | | |
|
17.0%
|
| | | $ | 2.12 | | | | | $ | 2.24 | | | | | $ | 2.37 | | | | | $ | 2.49 | | | | | $ | 2.61 | | | | | $ | 2.73 | | |
|
16.0%
|
| | | $ | 2.16 | | | | | $ | 2.28 | | | | | $ | 2.41 | | | | | $ | 2.53 | | | | | $ | 2.65 | | | | | $ | 2.78 | | |
|
15.0%
|
| | | $ | 2.19 | | | | | $ | 2.32 | | | | | $ | 2.45 | | | | | $ | 2.57 | | | | | $ | 2.70 | | | | | $ | 2.83 | | |
|
14.0%
|
| | | $ | 2.23 | | | | | $ | 2.36 | | | | | $ | 2.49 | | | | | $ | 2.62 | | | | | $ | 2.75 | | | | | $ | 2.88 | | |
| | | |
Terminal Dividend Yield
|
| |||||||||||||||||||||||||||||||||
|
Discount Rate
|
| |
19.0%
|
| |
17.6%
|
| |
16.2%
|
| |
14.8%
|
| |
13.4%
|
| |
12.0%
|
| ||||||||||||||||||
|
18.0%
|
| | | $ | 2.24 | | | | | $ | 2.36 | | | | | $ | 2.49 | | | | | $ | 2.66 | | | | | $ | 2.85 | | | | | $ | 3.09 | | |
|
17.0%
|
| | | $ | 2.28 | | | | | $ | 2.40 | | | | | $ | 2.54 | | | | | $ | 2.70 | | | | | $ | 2.90 | | | | | $ | 3.14 | | |
|
16.0%
|
| | | $ | 2.32 | | | | | $ | 2.44 | | | | | $ | 2.58 | | | | | $ | 2.75 | | | | | $ | 2.95 | | | | | $ | 3.20 | | |
|
15.0%
|
| | | $ | 2.36 | | | | | $ | 2.48 | | | | | $ | 2.62 | | | | | $ | 2.79 | | | | | $ | 3.00 | | | | | $ | 3.26 | | |
|
14.0%
|
| | | $ | 2.40 | | | | | $ | 2.52 | | | | | $ | 2.67 | | | | | $ | 2.84 | | | | | $ | 3.05 | | | | | $ | 3.31 | | |
|
Projection
Variance |
| |
Terminal P/TBV Multiples
|
| |||||||||||||||||||||||||||||||||
| |
0.65x
|
| |
0.71x
|
| |
0.77x
|
| |
0.83x
|
| |
0.89x
|
| |
0.95x
|
| ||||||||||||||||||||
|
(10.0%)
|
| | | $ | 2.02 | | | | | $ | 2.13 | | | | | $ | 2.25 | | | | | $ | 2.36 | | | | | $ | 2.47 | | | | | $ | 2.58 | | |
|
(5.0%)
|
| | | $ | 2.09 | | | | | $ | 2.21 | | | | | $ | 2.33 | | | | | $ | 2.44 | | | | | $ | 2.56 | | | | | $ | 2.68 | | |
|
0.0%
|
| | | $ | 2.16 | | | | | $ | 2.28 | | | | | $ | 2.40 | | | | | $ | 2.53 | | | | | $ | 2.65 | | | | | $ | 2.78 | | |
|
5.0%
|
| | | $ | 2.22 | | | | | $ | 2.35 | | | | | $ | 2.48 | | | | | $ | 2.61 | | | | | $ | 2.75 | | | | | $ | 2.88 | | |
|
10.0%
|
| | | $ | 2.29 | | | | | $ | 2.43 | | | | | $ | 2.56 | | | | | $ | 2.70 | | | | | $ | 2.84 | | | | | $ | 2.97 | | |
| | | |
Terminal P/TBV Multiples
|
| |||||||||||||||||||||||||||||||||
|
Discount Rate
|
| |
0.65x
|
| |
0.71x
|
| |
0.77x
|
| |
0.83x
|
| |
0.89x
|
| |
0.95x
|
| ||||||||||||||||||
|
16.0%
|
| | | $ | 6.74 | | | | | $ | 7.18 | | | | | $ | 7.63 | | | | | $ | 8.07 | | | | | $ | 8.51 | | | | | $ | 8.95 | | |
|
15.0%
|
| | | $ | 6.86 | | | | | $ | 7.31 | | | | | $ | 7.76 | | | | | $ | 8.21 | | | | | $ | 8.66 | | | | | $ | 9.11 | | |
|
14.0%
|
| | | $ | 6.98 | | | | | $ | 7.44 | | | | | $ | 7.90 | | | | | $ | 8.36 | | | | | $ | 8.82 | | | | | $ | 9.28 | | |
|
13.0%
|
| | | $ | 7.10 | | | | | $ | 7.57 | | | | | $ | 8.04 | | | | | $ | 8.51 | | | | | $ | 8.98 | | | | | $ | 9.45 | | |
|
12.0%
|
| | | $ | 7.23 | | | | | $ | 7.71 | | | | | $ | 8.19 | | | | | $ | 8.67 | | | | | $ | 9.15 | | | | | $ | 9.62 | | |
| | | |
Terminal Dividend Yield
|
| |||||||||||||||||||||||||||||||||
|
Discount Rate
|
| |
17.0%
|
| |
16.0%
|
| |
15.0%
|
| |
14.0%
|
| |
13.0%
|
| |
12.0%
|
| ||||||||||||||||||
|
16.0%
|
| | | $ | 5.99 | | | | | $ | 6.24 | | | | | $ | 6.53 | | | | | $ | 6.86 | | | | | $ | 7.24 | | | | | $ | 7.68 | | |
|
15.0%
|
| | | $ | 6.09 | | | | | $ | 6.35 | | | | | $ | 6.64 | | | | | $ | 6.98 | | | | | $ | 7.36 | | | | | $ | 7.81 | | |
|
14.0%
|
| | | $ | 6.20 | | | | | $ | 6.46 | | | | | $ | 6.76 | | | | | $ | 7.10 | | | | | $ | 7.49 | | | | | $ | 7.95 | | |
|
13.0%
|
| | | $ | 6.31 | | | | | $ | 6.58 | | | | | $ | 6.88 | | | | | $ | 7.23 | | | | | $ | 7.63 | | | | | $ | 8.10 | | |
|
12.0%
|
| | | $ | 6.42 | | | | | $ | 6.69 | | | | | $ | 7.00 | | | | | $ | 7.36 | | | | | $ | 7.77 | | | | | $ | 8.24 | | |
|
Projection
Variance |
| |
Terminal P/TBV Multiples
|
| |||||||||||||||||||||||||||||||||
| |
0.65x
|
| |
0.71x
|
| |
0.77x
|
| |
0.83x
|
| |
0.89x
|
| |
0.95x
|
| ||||||||||||||||||||
|
(10.0%)
|
| | | $ | 6.45 | | | | | $ | 6.86 | | | | | $ | 7.27 | | | | | $ | 7.68 | | | | | $ | 8.09 | | | | | $ | 8.51 | | |
|
(5.0%)
|
| | | $ | 6.70 | | | | | $ | 7.13 | | | | | $ | 7.56 | | | | | $ | 8.00 | | | | | $ | 8.43 | | | | | $ | 8.87 | | |
|
0.0%
|
| | | $ | 6.94 | | | | | $ | 7.40 | | | | | $ | 7.86 | | | | | $ | 8.32 | | | | | $ | 8.77 | | | | | $ | 9.23 | | |
|
5.0%
|
| | | $ | 7.19 | | | | | $ | 7.67 | | | | | $ | 8.15 | | | | | $ | 8.63 | | | | | $ | 9.11 | | | | | $ | 9.59 | | |
|
10.0%
|
| | | $ | 7.44 | | | | | $ | 7.94 | | | | | $ | 8.45 | | | | | $ | 8.95 | | | | | $ | 9.45 | | | | | $ | 9.95 | | |
| | | |
Implied Equity
Value per Share |
| |||||||||
| | | |
Low
|
| |
High
|
| ||||||
| MITT Comparable Company Analysis | | | | | | | | | | | | | |
|
P/TBV
|
| | | $ | 6.50 | | | | | $ | 9.50 | | |
|
Dividend Yield
|
| | | $ | 5.65 | | | | | $ | 8.00 | | |
| Dividend Discount Analysis | | | | | | | | | | | | | |
|
P/TBV
|
| | | $ | 6.74 | | | | | $ | 9.62 | | |
|
Dividend Yield
|
| | | $ | 5.99 | | | | | $ | 8.24 | | |
| | | |
Implied Equity
Value per Share |
| |||||||||
| | | |
Low
|
| |
High
|
| ||||||
| CHMI Comparable Company Analysis | | | | | | | | | | | | | |
|
P/TBV
|
| | | $ | 2.00 | | | | | $ | 2.93 | | |
|
Dividend Yield
|
| | | $ | 2.11 | | | | | $ | 3.33 | | |
| Precedent Transactions Analysis | | | | | | | | | | | | | |
|
P/TBV
|
| | | $ | 2.16 | | | | | $ | 3.39 | | |
| Dividend Discount Analysis | | | | | | | | | | | | | |
|
P/TBV
|
| | | $ | 2.09 | | | | | $ | 2.88 | | |
|
Dividend Yield
|
| | | $ | 2.24 | | | | | $ | 3.31 | | |
|
Aggregate Per Share MITT Consideration Reference Range
|
| | | $ | 2.32 | | | | | $ | 3.24 | | |
|
Announced Date
|
| |
Target
|
| |
Buyer
|
|
| 05/08/26 | | | Two Harbors Investment Corp. | | | CrossCountry Mortgage | |
| 08/09/23 | | | Western Asset Mortgage Capital | | | AG Mortgage Investment Trust | |
| 05/30/23 | | | Arlington Asset Investment | | | Ellington Financial | |
| 02/27/23 | | | Broadmark Realty Capital | | | Ready Capital | |
| 07/26/21 | | | Capstead Mortgage | | | Benefit Street Partners Realty Trust | |
| 04/26/21 | | | Tremont Mortgage Trust | | | RMR Mortgage Trust | |
| 12/07/20 | | | Anworth Mortgage Asset Corp. | | | Ready Capital | |
| 11/07/18 | | | Owens Realty Mortgage | | | Ready Capital | |
| 05/02/18 | | | MTGE Investment Corp. | | | Annaly Capital Management | |
| 04/26/18 | | | CYS Investment | | | Two Harbors Investment Corp. | |
| 04/11/16 | | | Hatteras Financial | | | Annaly Capital Management | |
| 03/02/16 | | | JAVELIN Mortgage | | | ARMOUR Residential | |
| 02/26/16 | | | Apollo Residential Mortgage | | | Apollo Commercial Real Estate | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2026
|
| |
2027
|
| |
2028
|
| |||||||||
|
Earnings Available for Distribution per Share(1)
|
| | | $ | 0.95 | | | | | $ | 1.18 | | | | | $ | 1.22 | | |
|
Book Value per Share (end of period)(2)
|
| | | $ | 9.95 | | | | | $ | 10.11 | | | | | $ | 10.30 | | |
|
Dividends per Share
|
| | | $ | 0.96 | | | | | $ | 0.96 | | | | | $ | 0.96 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||||||||
| | | |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| ||||||||||||
| Initial CHMI Projections: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Earnings Available for Distribution Per Share(1)
|
| | | $ | 0.45 | | | | | $ | 0.34 | | | | | $ | 0.22 | | | | | $ | 0.12 | | |
|
Book Value Per Common Share(2)
|
| | | $ | 3.02 | | | | | $ | 3.10 | | | | | $ | 3.16 | | | | | $ | 3.15 | | |
|
Dividends Per Common Share
|
| | | $ | 0.40 | | | | | $ | 0.40 | | | | | $ | 0.40 | | | | | $ | 0.40 | | |
| Updated CHMI Projections: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Earnings Available for Distribution Per Share(1)
|
| | | $ | 0.47 | | | | | $ | 0.27 | | | | | $ | 0.18 | | | | | $ | 0.13 | | |
|
Book Value Per Common Share(2)
|
| | | $ | 2.98 | | | | | $ | 2.91 | | | | | $ | 2.89 | | | | | $ | 2.86 | | |
|
Dividends Per Common Share
|
| | | $ | 0.40 | | | | | $ | 0.40 | | | | | $ | 0.40 | | | | | $ | 0.40 | | |
|
Name
|
| |
CHMI
RSU Awards (#) |
| |
Value ($)
|
| |
CHMI
PSU Awards (#) |
| |
Value ($)
|
| |
CHMI
Restricted Stock Awards (#) |
| |
Value ($)
|
| |
CHMI
LTIP Units (#) |
| |
Value ($)
|
| ||||||||||||||||||||||||
| Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Jeffrey B. Lown II,
President and Chief Executive Officer |
| | | | 170,455 | | | | | | 491,592 | | | | | | 348,838 | | | | | | 1,006,049 | | | | | | — | | | | | | — | | | | | | 3,900 | | | | | | 11,248 | | |
|
Julian D. Evans,
Chief Investment Officer |
| | | | 104,167 | | | | | | 300,418 | | | | | | 213,178 | | | | | | 614,805 | | | | | | — | | | | | | — | | | | | | 4,875 | | | | | | 14,060 | | |
|
Apeksha Patel,
Chief Financial Officer and Treasurer |
| | | | 87,091 | | | | | | 251,171 | | | | | | 155,038 | | | | | | 447,130 | | | | | | — | | | | | | — | | | | | | 3,250 | | | | | | 9,373 | | |
|
Susan Healey,
General Counsel and Secretary |
| | | | 24,414 | | | | | | 70,410 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Non-Employee Directors: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Robert C. Mercer, Jr. | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 42,017 | | | | | | 121,177 | | | | | | — | | | | | | — | | |
| Sharon L. Cook | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 42,017 | | | | | | 121,177 | | | | | | — | | | | | | — | | |
| Dale S. Hoffman | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 42,017 | | | | | | 121,177 | | | | | | — | | | | | | — | | |
| Joseph Murin | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 42,017 | | | | | | 121,177 | | | | | | — | | | | | | — | | |
|
Name
|
| |
Cash ($)(1)
|
| |
Equity ($)(2)
|
| |
Perquisites/
Benefits ($) |
| |
Other ($)(3)
|
| |
Total ($)
|
| |||||||||||||||
|
Jeffrey B. Lown II,
President and Chief Executive Officer |
| | | | 3,412,986 | | | | | | 1,508,889 | | | | | | — | | | | | | 34,884 | | | | | | 4,956,759 | | |
|
Julian D. Evans,
Chief Investment Officer |
| | | | 1,419,921 | | | | | | 929,282 | | | | | | — | | | | | | 21,318 | | | | | | 2,370,521 | | |
|
Susan Healey,
General Counsel and Secretary |
| | | | 1,331,453 | | | | | | 70,410 | | | | | | — | | | | | | 4,883 | | | | | | 1,406,746 | | |
| | | |
Rights of CHMI Stockholders
|
| |
Rights of MITT Stockholders
|
|
|
Authorized Capital Stock
|
| |
CHMI is authorized to issue 600,000,000 shares of stock, consisting of (i) 500,000,000 shares of CHMI Common Stock and (ii) 100,000,000 shares of CHMI Preferred Stock.
As of October 2, 2026, there were (i) 36,947,394 shares of CHMI Common Stock outstanding, (ii) 2,781,635 shares of CHMI Series A Preferred Stock outstanding, and (iii) 1,604,103 shares of CHMI Series B Preferred Stock outstanding.
|
| |
MITT is authorized to issue 500,000,000 shares of stock, consisting of (i) 450,000,000 shares of MITT Common Stock and (ii) 50,000,000 shares of preferred stock, $0.01 par value per share.
As of October 2, 2026, there were (i) 31,803,475 shares of MITT Common Stock outstanding and (ii) 1,663,193 shares of MITT Series A Preferred Stock outstanding, 3,727,641 shares of MITT Series B Preferred Stock outstanding and 3,728,795 shares of MITT Series C Preferred Stock outstanding.
|
|
|
Size of Board
|
| |
The CHMI Bylaws provide that the number of directors may not be less than the minimum number required under the MGCL nor more than 15. The number of directors may be increased or decreased by a majority of the CHMI Board. The CHMI Board currently consists of five directors.
|
| |
The MITT Bylaws provide that the number of directors may not be less than the minimum number required under the MGCL (currently one) and not more than 15. The number of directors may be increased or decreased only by a majority vote of the MITT Board. The MITT Board currently consists of six directors.
|
|
| | | |
Rights of CHMI Stockholders
|
| |
Rights of MITT Stockholders
|
|
|
Election of Directors
|
| |
The CHMI Bylaws provide that a plurality of all votes cast at the annual meeting of stockholders duly called at which a quorum is present is sufficient to elect a director.
|
| |
The MITT Bylaws provide that a plurality of all the votes cast at the annual meeting of stockholders duly called at which a quorum is present is sufficient to elect a director.
|
|
|
Removal of Directors
|
| |
The CHMI Charter provides that, subject to the rights of holders of one or more classes or series of preferred stock, any director, or the entire CHMI Board, may be removed at any time, but only for cause, and then only by the affirmative vote of stockholders entitled to cast at least two-thirds of all votes entitled to be cast generally in the election of directors.
For the purpose of this provision of the CHMI Charter, “cause” means, with respect to any particular director, conviction of a felony or a final judgment of a court of competent jurisdiction holding that such director caused demonstrable, material harm to CHMI through bad faith or active and deliberate dishonesty.
|
| |
The MITT Charter provides that, subject to the rights of holders of one or more classes or series of preferred stock, any or all directors may be removed from office only for “cause” by the affirmative vote of the stockholders entitled to cast at least two-thirds of the votes entitled to be cast generally in the election of directors. For the purpose of this provision of the MITT Charter, “cause” means, with respect to any particular director, conviction of a felony or a final judgment of a court of competent jurisdiction holding that such director caused demonstrable, material harm to MITT through bad faith or active and deliberate dishonesty.
|
|
|
Amendment of Charter
|
| |
Except for amendments to the provisions of the CHMI Charter relating to the removal of directors or restrictions on transfer and ownership of shares of CHMI stock (which requires the affirmative vote of stockholders entitled to cast at least two-thirds of all the votes entitled to be cast on the matter), the CHMI Charter generally may be amended if approved by the CHMI Board and CHMI stockholders entitled to cast a majority of all votes entitled to be cast on the matter.
|
| |
Except for (i) amendments permitted to be made without stockholder approval under Maryland law or by specific provision in the MITT Charter and (ii) provisions of the MITT Charter relating to (A) the removal of directors or (B) restrictions on transfer and ownership of shares of MITT stock, the MITT Charter may only be amended if (i) declared advisable by the MITT Board and (ii) approved by the MITT stockholders entitled to cast a majority of all the votes entitled to be cast on the matter. Any amendment to a provision of the MITT Charter relating to (A) the removal of directors or (B) restrictions on transfer and ownership of shares of MITT stock may only be amended if (i) declared advisable by the MITT
|
|
| | | |
Rights of CHMI Stockholders
|
| |
Rights of MITT Stockholders
|
|
| | | | | | |
Board and (ii) approved by the affirmative stockholder vote of at least two-thirds of all the votes of MITT stockholders entitled to be cast on the matter.
|
|
|
Amendment of Bylaws
|
| |
Notwithstanding any provision in the CHMI Bylaws to the contrary, the CHMI Charter gives the CHMI Board the exclusive power to adopt, alter or repeal any provision of the CHMI Bylaws and to make new Bylaws.
|
| |
Pursuant to the MITT Bylaws, the MITT Board has the exclusive power to adopt, alter or repeal any provision of the MITT Bylaws and to make new bylaws.
|
|
|
Ownership and Transfer Restrictions
|
| |
The CHMI charter provides that, subject to certain exceptions, no person may beneficially or constructively own more than 9.0% in value or in number of shares, whichever is more restrictive, of the outstanding shares of any class or series of CHMI’s capital stock. In addition, the CHMI Charter also prohibits any person from: (1) beneficially owning shares of CHMI capital stock to the extent such beneficial ownership would result in CHMI being “closely held” under Section 856(h) of the Code (without regard to whether the ownership interest is held during the last half of a taxable year); (2) transferring shares of CHMI capital stock to the extent such transfer would result in CHMI’s capital stock being beneficially owned by fewer than 100 stockholders (determined under the principles of Section 856(a)(5) of the Code); and (3) beneficially or constructively owning shares of CHMI’s capital stock to the extent that such beneficial or constructive ownership would otherwise cause CHMI to fail to qualify as a REIT under the Code.
The CHMI Charter provides that if any transfer of CHMI capital stock would result in a person beneficially or constructively owning shares of CHMI capital stock in violation of such
|
| |
Subject to certain exceptions, the MITT Charter restricts ownership of more than 9.8% in value or in number of shares, whichever is more restrictive, of outstanding MITT Common Stock or MITT capital stock.
No person may beneficially or constructively own, applying certain attribution rules of the Code, MITT capital that would result in MITT being “closely held” under Section 856(h) of the Code (without regard to whether the stockholder’s interest is held during the last half of a taxable year) or otherwise causing MITT to fail to qualify as a REIT.
The MITT Charter provides that if any transfer of MITT capital stock would result in a person beneficially owning shares of MITT capital stock in violation of such restrictions, such shares will be void ab initio or transferred to, and held by, a charitable trust.
|
|
| | | |
Rights of CHMI Stockholders
|
| |
Rights of MITT Stockholders
|
|
| | | |
restrictions, such shares will be transferred to, and held by a charitable trust, or, in the case of any transfer that, if effective, would result in the violation of the restriction relating to shares of CHMI capital stock being beneficially owned by fewer than 100 persons, will be void ab initio.
|
| | | |
|
Limitation of Liability and Indemnification of Directors and Officers
|
| |
The CHMI Charter contains a provision which eliminates the personal liability of its directors and officers to CHMI or its stockholders for money damages except for liability resulting from (i) actual receipt of an improper benefit or profit in money, property or services or (ii) active and deliberate dishonesty established by a final judgment as being material to the cause of action.
The CHMI Charter authorizes, and the CHMI Bylaws obligate, CHMI to indemnify its present or former directors and officers, among others, including the advancement of reasonable expenses to a person who served a predecessor of CHMI in any of the capacities described above and to any employee or agent of CHMI or a predecessor of CHMI.
|
| |
The MITT Charter contains a provision which eliminates the liability of its directors and officers to the corporation and its stockholders for money damages except for liability resulting from (i) actual receipt of an improper benefit or profit in money, property or services or (ii) active and deliberate dishonesty established by a final judgment as being material to the cause of action.
The MITT Charter authorizes MITT, and the MITT Bylaws obligate MITT, to indemnify its present and former directors and officers, among others, including the advancement of expenses to a person who served a predecessor of MITT in any of the capacities described above and to any employee or agent of MITT or a predecessor of MITT.
|
|
|
Subtitle 8
|
| |
Subtitle 8 of Title 3 of the MGCL provides that a Maryland corporation with a class of equity securities registered under the Exchange Act and at least three independent directors may elect to be subject, by provision in its charter or bylaws or by resolutions of its board of directors and notwithstanding any contrary provision in the charter or bylaws, to any or all of five provisions: (i) a classified board; (ii) a two-thirds vote requirement for removing a director; (iii) a requirement that the number of directors be fixed only by vote of the directors; (iv) any and all vacancies on the
|
| |
Subtitle 8 of Title 3 of the MGCL provides that a Maryland corporation with a class of equity securities registered under the Exchange Act and at least three independent directors may elect to be subject, by provision in its charter or bylaws or by resolution of its board of directors and notwithstanding any contrary provision in the charter or bylaws, to any or all of five provisions: (i) a classified board; (ii) a two-thirds vote requirement for removing a director; (iii) a requirement that the number of directors be fixed only by vote of the directors; (iv) any and all vacancies on the
|
|
| | | |
Rights of CHMI Stockholders
|
| |
Rights of MITT Stockholders
|
|
| | | |
board of directors may be filled only by the remaining directors, even if the remaining directors do not constitute a quorum, and for the remainder of the full term of the class of directors in which the vacancy occurred; and (v) a majority vote requirement for the calling of a stockholder-requested special meeting of stockholders.
Without CHMI having elected to be subject to Subtitle 8, the CHMI Charter and CHMI Bylaws already (1) require the affirmative vote of holders of shares entitled to cast at least two-thirds of all the votes entitled to be cast generally in the election of directors to remove a director from the CHMI Board, (2) vest in the CHMI Board the exclusive power to fix the number of directors, by vote of a majority of the entire board of directors, and (3) require, unless called by certain specified persons or the CHMI Board, the request of stockholders entitled to cast not less than a majority of all the votes entitled to be cast at the meeting to call a special meeting of CHMI stockholders. CHMI has elected by provision in the CHMI Charter to be subject to the provisions of Subtitle 8 relating to the filling of vacancies.
|
| |
board of directors may be filled only by the remaining directors, even if the remaining directors do not constitute a quorum, and for the remainder of the full term of the class of directors in which the vacancy occurred; and (v) a majority vote requirement for the calling of a stockholder-requested special meeting of stockholders.
Pursuant to Subtitle 8, MITT has elected in the MITT Charter to provide that vacancies on the MITT Board may be filled only by an affirmative vote of a majority of the remaining directors, even if the remaining directors do not constitute a quorum, and any director elected to fill a vacancy will serve the remainder of the full term of the directorship in which the vacancy occurred and until a successor is elected and qualifies. Pursuant to provisions of the MITT Charter and MITT Bylaws unrelated to Subtitle 8, MITT requires a two-thirds vote for removal of directors, that the number of directors be fixed only by the MITT Board, and a majority of stockholders for calling a stockholder-requested special meeting of stockholders. MITT has not taken any action to preclude the MITT Board from electing to be subject to any of the other provisions of Subtitle 8.
|
|
| | | |
MITT Common Stock
Beneficially Owned |
| |||||||||
|
Name and Address
|
| |
Number
|
| |
Percentage of
Outstanding Shares of MITT Common Stock(1) |
| ||||||
| Directors and Executive Officers: | | | | | | | | | | | | | |
|
T.J. Durkin
|
| | | | 372,832 | | | | | | 1.2% | | |
|
Debra Hess
|
| | | | 107,204 | | | | | | * | | |
|
Dianne Hurley
|
| | | | 72,987 | | | | | | * | | |
|
Matthew Jozoff
|
| | | | 100,186 | | | | | | * | | |
|
M. Christian Mitchell(2)
|
| | | | 86,815 | | | | | | * | | |
|
Nicholas Smith
|
| | | | 166,666 | | | | | | * | | |
|
Anthony Rossiello
|
| | | | 106,401 | | | | | | * | | |
|
Jenny B. Neslin
|
| | | | 92,360 | | | | | | * | | |
|
Andrew Parks
|
| | | | — | | | | | | — | | |
|
All directors and executive officers as a group (9 persons)
|
| | | | 1,105,451 | | | | | | 3.5% | | |
| 5% Stockholders: | | | | | | | | | | | | | |
|
BlackRock, Inc.(3)
|
| | | | 2,618,326 | | | | | | 8.2% | | |
| | | |
CHMI Common Stock
Beneficially Owned |
| |||||||||
|
Name and Address
|
| |
Number
|
| |
Percentage of
Outstanding Shares of CHMI Common Stock |
| ||||||
| Directors and named executive officers | | | | | | | | | | | | | |
|
Jeffrey B. Lown(1)
|
| | | | 672,134 | | | | | | 1.7% | | |
|
Julian D. Evans(2)
|
| | | | 401,661 | | | | | | 1.0% | | |
|
Susan Healey(3)
|
| | | | 24,414 | | | | | | * | | |
|
Joseph Murin(4)
|
| | | | 159,441 | | | | | | * | | |
|
Sharon L. Cook(5)
|
| | | | 90,733 | | | | | | * | | |
|
Dale S. Hoffman(6)
|
| | | | 78,647 | | | | | | * | | |
|
Robert C. Mercer, Jr.(7)
|
| | | | 146,822 | | | | | | * | | |
|
Directors and executive officers as a group (8 persons)(8)
|
| | | | 1,573,852 | | | | | | 4.1% | | |
| | | |
June 30, 2026
|
| ||||||||||||||||||||||||
| | | |
MITT(1)
|
| |
CHMI, as
reclassified (1)(A) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Securitized residential mortgage loans, at fair value
|
| | | $ | 7,119,175 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 7,119,175 | | |
|
Residential mortgage loans, at fair value
|
| | | | 262,285 | | | | | | — | | | | | | — | | | | | | | | | 262,285 | | |
|
Commercial loans, at fair value
|
| | | | 49,254 | | | | | | — | | | | | | — | | | | | | | | | 49,254 | | |
|
Real estate securities, at fair value
|
| | | | 309,254 | | | | | | 1,079,802 | | | | | | — | | | | | | | | | 1,389,056 | | |
|
Investments in servicing related assets, at fair value
|
| | | | — | | | | | | 211,105 | | | | | | — | | | | | | | | | 211,105 | | |
|
Investments in debt and equity of affiliates
|
| | | | 55,005 | | | | | | — | | | | | | — | | | | | | | | | 55,005 | | |
|
Cash and cash equivalents
|
| | | | 61,636 | | | | | | 52,062 | | | | | | (33,189) | | | |
B
|
| | | | 80,509 | | |
|
Restricted cash
|
| | | | 20,526 | | | | | | 25,434 | | | | | | — | | | | | | | | | 45,960 | | |
|
Other assets
|
| | | | 58,449 | | | | | | 29,141 | | | | | | (980) | | | |
B,C
|
| | | | 86,610 | | |
|
Total Assets
|
| | | $ | 7,935,584 | | | | | $ | 1,397,544 | | | | | $ | (34,169) | | | | | | | | $ | 9,298,959 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Securitized debt, at fair value
|
| | | $ | 6,355,237 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 6,355,237 | | |
|
Financing arrangements
|
| | | | 891,015 | | | | | | 1,149,386 | | | | | | 852 | | | |
D
|
| | | | 2,041,253 | | |
|
Senior unsecured notes
|
| | | | 96,858 | | | | | | — | | | | | | — | | | | | | | | | 96,858 | | |
|
Dividend payable
|
| | | | 7,633 | | | | | | 5,910 | | | | | | — | | | | | | | | | 13,543 | | |
|
Other liabilities
|
| | | | 38,837 | | | | | | 13,324 | | | | | | — | | | | | | | | | 52,161 | | |
|
Total Liabilities
|
| | | | 7,389,580 | | | | | | 1,168,620 | | | | | | 852 | | | | | | | | | 8,559,052 | | |
| Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred stock
|
| | | | 220,472 | | | | | | 105,864 | | | | | | (8,131) | | | |
E
|
| | | | 318,205 | | |
|
Common stock, par value $0.01 per share
|
| | | | 318 | | | | | | 378 | | | | | | (262) | | | |
F
|
| | | | 434 | | |
|
Additional paid-in capital
|
| | | | 840,572 | | | | | | 396,889 | | | | | | (327,704) | | | |
F
|
| | | | 909,757 | | |
|
Retained earnings/(deficit)
|
| | | | (515,358) | | | | | | (278,445) | | | | | | 305,314 | | | |
B,C,D,F
|
| | | | (488,489) | | |
|
Accumulated other comprehensive income
|
| | | | — | | | | | | 1,757 | | | | | | (1,757) | | | |
F
|
| | | | — | | |
|
Total MITT/CHMI Stockholders’ Equity
|
| | | | 546,004 | | | | | | 226,443 | | | | | | (32,540) | | | | | | | | | 739,907 | | |
|
Non-controlling interest
|
| | | | — | | | | | | 2,481 | | | | | | (2,481) | | | |
G
|
| | | | — | | |
|
Total Stockholders’ Equity
|
| | | | 546,004 | | | | | | 228,924 | | | | | | (35,021) | | | | | | | | | 739,907 | | |
|
Total Liabilities & Stockholders’ Equity
|
| | | $ | 7,935,584 | | | | | $ | 1,397,544 | | | | | $ | (34,169) | | | | | | | | $ | 9,298,959 | | |
| | | |
Six Months Ended June 30, 2026
|
| |||||||||||||||||||||||||||
| | | |
MITT(1)
|
| |
CHMI, as
reclassified (1)(a) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||
| Net Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | $ | 253,963 | | | | | $ | 30,590 | | | | | $ | — | | | | | | | | | | | $ | 284,553 | | |
|
Interest expense
|
| | | | 213,077 | | | | | | 21,398 | | | | | | — | | | | | | | | | | | | 234,475 | | |
|
Total Net Interest Income
|
| | | | 40,886 | | | | | | 9,192 | | | | | | — | | | | | | | | | | | | 50,078 | | |
| Net Servicing Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Servicing fee income
|
| | | | — | | | | | | 19,911 | | | | | | — | | | | | | | | | | | | 19,911 | | |
|
Servicing costs
|
| | | | — | | | | | | 4,608 | | | | | | — | | | | | | | | | | | | 4,608 | | |
|
Total Net Servicing Income
|
| | | | — | | | | | | 15,303 | | | | | | — | | | | | | | | | | | | 15,303 | | |
| Other Income/(Loss) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net interest component of interest rate swaps
|
| | | | 698 | | | | | | 7,549 | | | | | | — | | | | | | | | | | | | 8,247 | | |
|
Net realized gain/(loss)
|
| | | | (1,962) | | | | | | 3,475 | | | | | | — | | | | | | | | | | | | 1,513 | | |
|
Net unrealized gain/(loss)
|
| | | | (12,038) | | | | | | (20,186) | | | | | | (1,940) | | | | |
|
b
|
| | | | | (34,164) | | |
|
Credit loss and impairment on other assets
|
| | | | — | | | | | | (2,815) | | | | | | — | | | | | | | | | | | | (2,815) | | |
|
Total Other Income/(Loss)
|
| | | | (13,302) | | | | | | (11,977) | | | | | | (1,940) | | | | | | | | | | | | (27,219) | | |
| Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Management fee to affiliate
|
| | | | 4,630 | | | | | | — | | | | | | 1,452 | | | | |
|
c
|
| | | | | 6,082 | | |
|
Non-investment related expenses
|
| | | | 4,962 | | | | | | 3,821 | | | | | | 60 | | | | |
|
d
|
| | | | | 8,843 | | |
|
Compensation and benefits
|
| | | | — | | | | | | 3,468 | | | | | | — | | | | | | | | | | | | 3,468 | | |
|
Investment related expenses
|
| | | | 8,518 | | | | | | — | | | | | | — | | | | | | | | | | | | 8,518 | | |
|
Transaction related expenses
|
| | | | 666 | | | | | | — | | | | | | — | | | | | | | | | | | | 666 | | |
|
Total Expenses
|
| | | | 18,776 | | | | | | 7,289 | | | | | | 1,512 | | | | | | | | | | | | 27,577 | | |
|
Income/(loss) before equity in earnings/(loss) from affiliates
|
| | | | 8,808 | | | | | | 5,229 | | | | | | (3,452) | | | | | | | | | | | | 10,585 | | |
|
Equity in earnings/(loss) from affiliates
|
| | | | 2,269 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,269 | | |
|
Income/(Loss) before Income Taxes
|
| | | | 11,077 | | | | | | 5,229 | | | | | | (3,452) | | | | | | | | | | | | 12,854 | | |
|
Income tax expense
|
| | | | 370 | | | | | | 1,006 | | | | | | — | | | | | | | | | | | | 1,376 | | |
|
Net Income/(Loss)
|
| | | | 10,707 | | | | | | 4,223 | | | | | | (3,452) | | | | | | | | | | | | 11,478 | | |
|
Net (income)/loss allocated to noncontrolling interests in CHOP
|
| | | | — | | | | | | 61 | | | | | | (61) | | | | |
|
e
|
| | | | | — | | |
|
Dividends on preferred stock
|
| | | | 10,330 | | | | | | 4,794 | | | | | | — | | | | | | | | | | | | 15,124 | | |
|
Net Income/(Loss) Available to Common Stockholders
|
| | | $ | 377 | | | | | $ | (632) | | | | | $ | (3,391) | | | | | | | | | | | $ | (3,646) | | |
| Earnings/(Loss) Per Share of Common Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.01 | | | | | | | | | | | | | | | | | | | | | | | $ | (0.08) | | |
|
Diluted
|
| | | $ | 0.01 | | | | | | | | | | | | | | | | | | | | | | | $ | (0.08) | | |
|
Weighted Average Number of Shares of Common Stock Outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 31,762 | | | | | | | | | | | | 11,608 | | | | |
|
f
|
| | | | | 43,370 | | |
|
Diluted
|
| | | | 31,779 | | | | | | | | | | | | 11,608 | | | | |
|
f
|
| | | | | 43,387 | | |
| | | |
Year Ended December 31, 2025
|
| ||||||||||||||||||||||||
| | | |
MITT(1)
|
| |
CHMI, as
reclassified (1)(a) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
| Net Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | $ | 480,330 | | | | | $ | 61,095 | | | | | $ | — | | | | | | | | $ | 541,425 | | |
|
Interest expense
|
| | | | 403,797 | | | | | | 49,778 | | | | | | — | | | | | | | | | 453,575 | | |
|
Total Net Interest Income
|
| | | | 76,533 | | | | | | 11,317 | | | | | | — | | | | | | | | | 87,850 | | |
| Net Servicing Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Servicing fee income
|
| | | | — | | | | | | 43,299 | | | | | | — | | | | | | | | | 43,299 | | |
|
Servicing costs
|
| | | | — | | | | | | 9,275 | | | | | | — | | | | | | | | | 9,275 | | |
|
Total Net Servicing Fee Income
|
| | | | — | | | | | | 34,024 | | | | | | — | | | | | | | | | 34,024 | | |
| Other Income/(Loss) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net interest component of interest rate swaps
|
| | | | 3,447 | | | | | | 20,235 | | | | | | — | | | | | | | | | 23,682 | | |
|
Net realized gain/(loss)
|
| | | | (11,083) | | | | | | (19,241) | | | | | | — | | | | | | | | | (30,324) | | |
|
Net unrealized gain/(loss)
|
| | | | 20,853 | | | | | | (23,014) | | | | | | 11,190 | | | |
b,g
|
| | | | 9,029 | | |
|
Bargain purchase gain
|
| | | | — | | | | | | — | | | | | | 43,509 | | | |
h
|
| | | | 43,509 | | |
|
Total Other Income/(Loss)
|
| | | | 13,217 | | | | | | (22,020) | | | | | | 54,699 | | | | | | | | | 45,896 | | |
| Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Management fee to affiliate
|
| | | | 9,266 | | | | | | — | | | | | | 2,904 | | | |
c
|
| | | | 12,170 | | |
|
Non-investment related expenses
|
| | | | 10,819 | | | | | | 7,704 | | | | | | 121 | | | |
d
|
| | | | 18,644 | | |
|
Compensation and benefits
|
| | | | — | | | | | | 6,478 | | | | | | — | | | | | | | | | 6,478 | | |
|
Investment related expenses
|
| | | | 15,625 | | | | | | — | | | | | | — | | | | | | | | | 15,625 | | |
|
Transaction related expenses
|
| | | | 7,305 | | | | | | — | | | | | | 16,926 | | | |
i
|
| | | | 24,231 | | |
|
Total Expenses
|
| | | | 43,015 | | | | | | 14,182 | | | | | | 19,951 | | | | | | | | | 77,148 | | |
|
Income/(loss) before equity in earnings/(loss) from
affiliates |
| | | | 46,735 | | | | | | 9,139 | | | | | | 34,748 | | | | | | | | | 90,622 | | |
|
Equity in earnings/(loss) from affiliates
|
| | | | 2,821 | | | | | | — | | | | | | — | | | | | | | | | 2,821 | | |
|
Income/(Loss) before Income Taxes
|
| | | | 49,556 | | | | | | 9,139 | | | | | | 34,748 | | | | | | | | | 93,443 | | |
|
Income tax expense
|
| | | | 888 | | | | | | 2,197 | | | | | | — | | | | | | | | | 3,085 | | |
|
Net Income/(Loss)
|
| | | | 48,668 | | | | | | 6,942 | | | | | | 34,748 | | | | | | | | | 90,358 | | |
|
Net income/(loss) allocated to noncontrolling interests in CHOP
|
| | | | — | | | | | | 114 | | | | | | (114) | | | |
e
|
| | | | — | | |
|
Dividends on preferred stock
|
| | | | 21,242 | | | | | | 9,829 | | | | | | — | | | | | | | | | 31,071 | | |
|
Net Income/(Loss) Available to Common Stockholders
|
| | | $ | 27,426 | | | | | $ | (3,001) | | | | | $ | 34,862 | | | | | | | | $ | 59,287 | | |
| Earnings/(Loss) Per Share of Common Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.90 | | | | | | | | | | | | | | | | | | | | $ | 1.41 | | |
|
Diluted
|
| | | $ | 0.90 | | | | | | | | | | | | | | | | | | | | $ | 1.41 | | |
|
Weighted Average Number of Shares of Common Stock Outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 30,542 | | | | | | | | | | | | 11,608 | | | |
f
|
| | | | 42,150 | | |
|
Diluted
|
| | | | 30,562 | | | | | | | | | | | | 11,608 | | | |
f
|
| | | | 42,170 | | |
| | | |
Shares
|
| |
Price
|
| |
Consideration
|
| |||||||||
|
CHMI Common Stock Outstanding(1)
|
| | | | 36,947,394 | | | | | | | | | | | | | | |
|
Shares of CHMI Common Stock Issuable Upon:
|
| | | | | | | | | | | | | | | | | | |
|
Accelerated Vesting and Settlement of Unvested CHMI RSUs Outstanding
|
| | | | 436,654 | | | | | | | | | | | | | | |
|
Accelerated Vesting and Settlement of Unvested CHMI PSUs Outstanding(2)
|
| | | | 717,054 | | | | | | | | | | | | | | |
|
Conversion of Vested and Unvested CHMI LTIP Units
|
| | | | 531,712 | | | | | | | | | | | | | | |
|
Shares of CHMI Common Stock Owned by MITT
|
| | | | (734,800) | | | | | | | | | | | | | | |
|
Total CHMI Common Stock Outstanding as of June 30, 2026
|
| | | | 37,898,014 | | | | | | | | | | | | | | |
|
Exchange Ratio
|
| | | | 0.3063 | | | | | | | | | | | | | | |
|
MITT Common Stock Issuable Pursuant to the Merger Agreement(3)
|
| | | | 11,608,162 | | | | | $ | 5.97 | | | | | $ | 69,301 | | |
|
CHMI Common Stock Owned by MITT(4)
|
| | | | 734,800 | | | | | $ | 2.71 | | | | | | 1,991 | | |
|
MITT Cash Consideration(5)
|
| | | | | | | | | | | | | | | | 15,538 | | |
|
MITT Consideration to CHMI Common Stockholders
|
| | | | | | | | | | | | | | | $ | 86,830 | | |
|
MITT Series D Preferred Stock Issuable Pursuant to the Merger Agreement(6)
|
| | | | 2,781,635 | | | | | $ | 21.41 | | | | | $ | 59,555 | | |
|
MITT Series E Preferred Stock Issuable Pursuant to the Merger Agreement(7)
|
| | | | 1,604,103 | | | | | $ | 23.80 | | | | | | 38,178 | | |
|
MITT Consideration to CHMI Preferred Stockholders
|
| | | | | | | | | | | | | | | $ | 97,733 | | |
|
MITT Total Consideration(8)
|
| | | | | | | | | | | | | | | $ | 184,563 | | |
| | Purchase Price | | | | | | | |
| |
MITT Total Consideration
|
| | | $ | 184,563 | | |
| | Allocated to: | | | | | | | |
| | Assets: | | | | | | | |
| |
Real estate securities, at fair value
|
| | | $ | 1,079,802 | | |
| |
Investments in servicing related assets, at fair value
|
| | | | 211,105 | | |
| |
Cash and cash equivalents
|
| | | | 52,062 | | |
| |
Restricted cash
|
| | | | 25,434 | | |
| |
Other assets
|
| | | | 29,141 | | |
| |
Total Assets Acquired
|
| | | $ | 1,397,544 | | |
| | Liabilities: | | | | | | | |
| |
Financing arrangements
|
| | | $ | 1,150,238 | | |
| |
Dividend payable
|
| | | | 5,910 | | |
| |
Other liabilities
|
| | | | 13,324 | | |
| |
Total Liabilities Assumed
|
| | | | 1,169,472 | | |
| |
Total Net Assets Acquired
|
| | | $ | 228,072 | | |
| |
Bargain Purchase Gain
|
| | | $ | 43,509 | | |
| | | |
20%
Decrease |
| |
10%
Decrease |
| |
Current
Share Price |
| |
10%
Increase |
| |
20%
Increase |
| |||||||||||||||
|
Price per share of MITT Common Stock
|
| | | $ | 4.78 | | | | | $ | 5.37 | | | | | $ | 5.97 | | | | | $ | 6.57 | | | | | $ | 7.16 | | |
|
Price per share of CHMI Series A Preferred Stock
|
| | | | 17.13 | | | | | | 19.27 | | | | | | 21.41 | | | | | | 23.55 | | | | | | 25.69 | | |
|
Price per share of CHMI Series B Preferred Stock
|
| | | | 19.04 | | | | | | 21.42 | | | | | | 23.80 | | | | | | 26.18 | | | | | | 28.56 | | |
|
Price per share of CHMI Common Stock
|
| | | | 2.17 | | | | | | 2.44 | | | | | | 2.71 | | | | | | 2.98 | | | | | | 3.25 | | |
|
MITT Total Consideration
|
| | | | 150,758 | | | | | | 167,660 | | | | | | 184,563 | | | | | | 201,465 | | | | | | 218,367 | | |
|
Bargain purchase gain/(Goodwill) recorded at MITT
|
| | | | 77,314 | | | | | | 60,412 | | | | | | 43,509 | | | | | | 26,607 | | | | | | 9,705 | | |
|
CHMI Balance Sheet Line Item
|
| |
MITT Balance Sheet Line Item
|
| |
Amount
|
| |||
|
RMBS, at fair value
|
| |
Real estate securities, at fair value
|
| | | $ | 1,079,802 | | |
|
Derivative assets, at fair value
|
| | Other assets | | | | | 1,622 | | |
|
Receivables and other assets(1)
|
| | Other assets | | | | | 27,519 | | |
|
Repurchase agreements
|
| | Financing arrangements | | | | | 1,008,738 | | |
|
Notes payable
|
| | Financing arrangements | | | | | 140,648 | | |
|
Derivative liabilities, at fair value
|
| | Other liabilities | | | | | 3,739 | | |
|
Accrued expenses and other liabilities
|
| | Other liabilities | | | | | 9,585 | | |
|
Series A Cumulative Redeemable Preferred stock
|
| | Preferred stock | | | | | 67,311 | | |
|
Series B Fixed-to-Floating Rate Cumulative Redeemable
Preferred stock |
| | Preferred stock | | | | | 38,553 | | |
| | | |
Reversal of CHMI
Stockholders’ Equity |
| |
MITT Preferred Stock
Consideration |
| |
Transaction Accounting
Adjustments |
| |||||||||
|
Preferred Stock
|
| | | $ | (105,864) | | | | | $ | 97,733 | | | | | $ | (8,131) | | |
| | | |
Reversal of
CHMI Stockholders’ Equity |
| |
MITT
Common Stock Consideration |
| |
Bargain
Purchase Gain |
| |
Remeasurement
Gain |
| |
Transaction
Related Expenses |
| |
Transaction
Accounting Adjustments |
| ||||||||||||||||||
|
Common stock, par value $0.01 per share
|
| | | $ | (378) | | | | | $ | 116 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (262) | | |
|
Additional paid-in capital
|
| | | | (396,889) | | | | | | 69,185 | | | | | | — | | | | | | — | | | | | | — | | | | | | (327,704) | | |
|
Retained earnings/(deficit)
|
| | | | 278,445 | | | | | | — | | | | | | 43,509 | | | | | | 286 | | | | | | (16,926) | | | | | | 305,314 | | |
|
Accumulated other comprehensive income
|
| | | | (1,757) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,757) | | |
|
CHMI Statement of Operations Line Item
|
| |
MITT Statement of Operations Line Item
|
| |
Six Months
Ended June 30, 2026 |
| |
Year Ended
December 31, 2025 |
| ||||||
|
Realized loss on RMBS, net
|
| | Net realized gain/(loss) | | | | $ | (1,047) | | | | | $ | (6,045) | | |
|
Realized gain on acquired assets, net
|
| | Net realized gain/(loss) | | | | | 2 | | | | | | 2 | | |
|
Unrealized gain (loss) on RMBS, measured
at fair value through earnings, net |
| | Net unrealized gain/(loss) | | | | | (13,296) | | | | | | 35,578 | | |
|
Unrealized loss on derivatives, net
|
| | Net unrealized gain/(loss) | | | | | (3,178) | | | | | | (39,767) | | |
|
Unrealized loss on investments in Servicing
Related Assets |
| | Net unrealized gain/(loss) | | | | | (3,712) | | | | | | (18,825) | | |
|
General and administrative expense
|
| |
Non-investment related expenses
|
| | | | 3,821 | | | | | | 7,704 | | |
|
Provision for corporate business taxes
|
| | Income tax expense | | | | | 1,006 | | | | | | 2,197 | | |
| | | |
Six Months Ended June 30, 2026
|
| |
Year Ended December 31, 2025
|
| ||||||||||||||||||
|
Statement of Operations Line Item
|
| |
CHMI
Classification |
| |
MITT
Classification |
| |
CHMI
Classification |
| |
MITT
Classification |
| ||||||||||||
|
Realized gain on derivatives, net
|
| | | $ | 12,069 | | | | | $ | — | | | | | $ | 7,037 | | | | | $ | — | | |
|
Net interest component of interest rate swaps
|
| | | | — | | | | | | 7,549 | | | | | | — | | | | | | 20,235 | | |
|
Net realized gain/(loss)
|
| | | | — | | | | | | 4,520 | | | | | | — | | | | | | (13,198) | | |
|
Total
|
| | | $ | 12,069 | | | | | $ | 12,069 | | | | | $ | 7,037 | | | | | $ | 7,037 | | |
|
Six Months Ended June 30, 2026
|
| |
MITT
|
| |
CHMI
|
| |
Transaction
Accounting Adjustments |
| |
Pro Forma
Combined |
| ||||||||||||
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income/(Loss)
|
| | | $ | 10,707 | | | | | $ | 4,223 | | | | | $ | (3,452) | | | | | $ | 11,478 | | |
|
Net income/(loss) allocated to noncontrolling interests in CHOP
|
| | | | — | | | | | | 61 | | | | | | (61) | | | | | | — | | |
|
Dividends on preferred stock
|
| | | | 10,330 | | | | | | 4,794 | | | | | | — | | | | | | 15,124 | | |
|
Net Income/(Loss) Available to Common Stockholders
|
| | | $ | 377 | | | | | $ | (632) | | | | | $ | (3,391) | | | | | $ | (3,646) | | |
|
Six Months Ended June 30, 2026
|
| |
MITT
|
| |
CHMI
|
| |
Transaction
Accounting Adjustments |
| |
Pro Forma
Combined |
| |||||||||
| Denominator: | | | | | | | | | | | | | | | | | | | | | | |
|
Basic weighted average common shares outstanding
|
| | | | 31,762 | | | | | | | | | 11,608 | | | | | | 43,370 | | |
|
Diluted weighted average common shares outstanding
|
| | | | 31,779 | | | | | | | | | 11,608 | | | | | | 43,387 | | |
| Earnings/(Loss) Per Share | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.01 | | | | | | | | | | | | | | $ | (0.08) | | |
|
Diluted
|
| | | $ | 0.01 | | | | | | | | | | | | | | $ | (0.08) | | |
|
Year Ended December 31, 2025
|
| |
MITT
|
| |
CHMI
|
| |
Transaction
Accounting Adjustments |
| |
Pro Forma
Combined |
| ||||||||||||
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income/(Loss)
|
| | | $ | 48,668 | | | | | $ | 6,942 | | | | | $ | 34,748 | | | | | $ | 90,358 | | |
|
Net income/(loss) allocated to noncontrolling interests in CHOP
|
| | | | — | | | | | | 114 | | | | | | (114) | | | | | | — | | |
|
Dividends on preferred stock
|
| | | | 21,242 | | | | | | 9,829 | | | | | | — | | | | | | 31,071 | | |
|
Net Income/(Loss) Available to Common Stockholders
|
| | | $ | 27,426 | | | | | $ | (3,001) | | | | | $ | 34,862 | | | | | $ | 59,287 | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic weighted average common shares outstanding
|
| | | | 30,542 | | | | | | | | | | | | 11,608 | | | | | | 42,150 | | |
|
Diluted weighted average common shares outstanding
|
| | | | 30,562 | | | | | | | | | | | | 11,608 | | | | | | 42,170 | | |
| Earnings/(Loss) Per Share | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.90 | | | | | | | | | | | | | | | | | $ | 1.41 | | |
|
Diluted
|
| | | $ | 0.90 | | | | | | | | | | | | | | | | | $ | 1.41 | | |
| | | |
Page
|
| |||
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-18 | | | |
| | | | | A-18 | | | |
| | | | | A-18 | | | |
| | | | | A-18 | | | |
| | | | | A-21 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-27 | | | |
| | | | | A-28 | | | |
| | | | | A-29 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-31 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-34 | | | |
| | | | | A-35 | | | |
| | | | | A-37 | | | |
| | | | | A-37 | | | |
| | | | | A-38 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | |
Page
|
| |||
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-41 | | | |
| | | | | A-42 | | | |
| | | | | A-43 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-46 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-50 | | | |
| | | | | A-54 | | | |
| | | | | A-57 | | | |
| | | | | A-57 | | | |
| | | | | A-60 | | | |
| | | | | A-62 | | | |
| | | | | A-63 | | | |
| | | | | A-64 | | | |
| | | | | A-66 | | | |
| | | | | A-66 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-69 | | | |
| | | | | A-69 | | | |
| | | |
Page
|
| |||
| | | | | A-70 | | | |
| | | | | A-72 | | | |
| | | | | A-72 | | | |
| | | | | A-72 | | | |
| | | | | A-73 | | | |
| | | | | A-74 | | | |
| | | | | A-74 | | | |
| | | | | A-76 | | | |
| | | | | A-76 | | | |
| | | | | A-80 | | | |
| | | | | A-80 | | | |
| | | | | A-80 | | | |
| | | | | A-80 | | | |
| | | | | A-81 | | | |
| | | | | A-81 | | | |
| | | | | A-82 | | | |
| | | | | A-82 | | | |
| | | | | A-83 | | | |
| | | | | A-83 | | | |
| | | | | A-83 | | | |
| | | | | A-83 | | | |
| | | | | A-83 | | | |
| | | | | A-83 | | | |
| |
|
| |
|
|
| |
|
| | | |
| |
|
| | | |
| |
|
| | | |
| |
|
| | | |
| |
|
| | | |
| |
ATTEST:
Name: Jenny B. Neslin
Title: Secretary |
| |
TPG MORTGAGE INVESTMENT TRUST, INC.
By:
Name: Anthony Rossiello
Title: Chief Financial Officer |
|
| |
ATTEST:
Name: Jenny B. Neslin
Title: Secretary |
| |
TPG MORTGAGE INVESTMENT TRUST, INC.
By:
Name: Anthony Rossiello
Title: Chief Financial Officer |
|