Use these links to rapidly review the document
TABLE OF CONTENTS

Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549

Form 10-Q

(Mark One)    

ý

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2011

Or

o

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                to          

Commission file number: 001-34416

PennyMac Mortgage Investment Trust
(Exact name of registrant as specified in its charter)

Maryland
(State or other jurisdiction of
incorporation or organization)
  27-0186273
(IRS Employer
Identification No.)

27001 Agoura Road, Calabasas, California
(Address of principal executive offices)

 

91301
(Zip Code)

(818) 224-7442
(Registrant's telephone number, including area code)

        Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes ý    No o

        Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ý    No o

        Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of "large accelerated filer", "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act (Check one):

Large accelerated filer o   Accelerated filer ý   Non-accelerated filer o
(Do not check if a
smaller reporting company)
  Smaller reporting company o

        Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes o    No ý

        Indicate the number of shares outstanding of each of the registrant's classes of common stock, as of the latest practicable date.

Class   Outstanding at November 2, 2011
Common Shares of Beneficial Interest, $.01 par value   27,874,200


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST
FORM 10-Q
September 30, 2011

TABLE OF CONTENTS

 
   
  Page  

PART I. FINANCIAL INFORMATION

    1  

Item 1.

 

Financial Statements (Unaudited):

    1  

 

Consolidated Balance Sheets

    1  

 

Consolidated Statements of Income

    2  

 

Consolidated Statements of Changes in Shareholders' Equity

    3  

 

Consolidated Statements of Cash Flows

    4  

 

Notes to Consolidated Financial Statements

    5  

Item 2.

 

Management's Discussion and Analysis of Financial Condition and Results of Operations

    40  

 

Observations on Current Market Opportunities

    41  

 

Results of Operations

    43  

 

Net Investment Income

    43  

 

Expenses

    53  

 

Balance Sheet Analysis

    54  

 

Asset Acquisitions

    55  

 

Investment Portfolio Composition

    55  

 

Cash Flows

    60  

 

Liquidity and Capital Resources

    61  

 

Off-Balance Sheet Arrangements and Aggregate Contractual Obligations

    64  

 

Quantitative and Qualitative Disclosures About Market Risk

    67  

 

Accounting Developments

    68  

 

Factors That May Affect Our Future Results

    69  

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risk

    71  

Item 4.

 

Controls and Procedures

    71  

PART II. OTHER INFORMATION

    73  

Item 1.

 

Legal Proceedings

    73  

Item 1A.

 

Risk Factors

    73  

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

    73  

Item 3.

 

Defaults Upon Senior Securities

    73  

Item 4.

 

[Reserved]

    73  

Item 5.

 

Other Information

    73  

Item 6.

 

Exhibits

    75  

Table of Contents


PART I. FINANCIAL INFORMATION

Item 1.    Financial Statements

        


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)

 
  September 30,
2011
  December 31,
2010
 
 
  (unaudited)
   
 

ASSETS

             

Cash

  $ 11,975   $ 45,447  

Short-term investments

    30,743      

Mortgage-backed securities at fair value

    86,702     119,872  

Mortgage loans acquired for sale at fair value

    40,850     3,966  

Mortgage loans at fair value

    715,272     364,250  

Mortgage loans under a forward purchase agreement at fair value

    152,908      

Real estate acquired in settlement of loans

    60,108     29,685  

Real estate acquired in settlement of loans under a forward purchase agreement

    9,798      

Mortgage servicing rights:

             
 

at fair value

    532      
 

at lower of amortized cost or fair value

    104      

Principal and interest collections receivable

    6,720     8,249  

Principal and interest collections receivable under a forward purchase agreement

    9,735      

Interest receivable

    2,132     978  

Due from affiliates

    7,203     2,115  

Other assets

    20,712     14,533  
           
 

Total assets

  $ 1,155,494   $ 589,095  
           

LIABILITIES

             

Accounts payable and accrued liabilities

  $ 1,096   $ 9,080  

Unsettled mortgage-backed securities purchases

    17,205      

Loans sold under agreements to repurchase

    345,969     147,422  

Securities sold under agreements to repurchase at fair value

    62,843     101,202  

Borrowings under a forward purchase agreement

    163,755      

Real estate acquired in settlement of loans financed under agreements to repurchase

    12,814      

Contingent underwriting fees payable

    5,883     5,883  

Payable to affiliates

    13,435     5,595  

Income tax payable

    1,831      
           
 

Total liabilities

    624,831     269,182  
           

Commitments and contingencies

             

SHAREHOLDERS' EQUITY

             

Common shares of beneficial interest—authorized, 500,000,000 shares of $0.01 par value; issued and outstanding, 27,874,554 and 16,832,343 shares at September 30, 2011 and December 31, 2010, respectively

    279     168  

Additional paid-in capital

    508,634     317,175  

Retained earnings

    21,750     2,570  
           
 

Total shareholders' equity

    530,663     319,913  
           
 

Total liabilities and shareholders' equity

  $ 1,155,494   $ 589,095  
           

The accompanying notes are an integral part of these consolidated financial statements.

1


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(In thousands, except per share data)

 
  Quarter ended
September 30,
  Nine months ended
September 30,
 
 
  2011   2010   2011   2010  

Investment Income

                         
 

Net gain (loss) on investments:

                         
   

Mortgage-backed securities

  $ (791 ) $ 596   $ (2,106 ) $ 446  
   

Mortgage loans

    32,311     7,578     65,594     18,677  
                   

    31,520     8,174     63,488     19,123  
                   
 

Interest income:

                         
   

Short-term investments

    24     10     82     77  
   

Mortgage-backed securities

    651     1,229     2,719     3,780  
   

Mortgage loans

    9,164     2,607     21,211     6,445  
                   

    9,839     3,846     24,012     10,302  
                   
 

Net gain (loss) on mortgage loans acquired for sale

    84     (17 )   207     11  
 

Results of real estate acquired in settlement of loans

    352     637     1,527     972  
 

Net servicing fee income

    14         17      
 

Other income

    176     16     240     17  
                   
   

Net investment income

    41,985     12,656     89,491     30,425  
                   

Expenses

                         
 

Interest

    5,225     251     10,473     251  
 

Loan servicing fees

    4,473     885     9,992     1,561  
 

Management fees

    2,288     1,237     5,750     3,650  
 

Compensation

    1,567     573     3,831     2,212  
 

Professional services

    1,656     628     3,648     1,121  
 

Other

    1,898     992     4,631     2,096  
                   
   

Total expenses

    17,107     4,566     38,325     10,891  
                   

Income before provision for income taxes

    24,878     8,090     51,166     19,534  

Provision for income taxes

    4,350     361     6,376     2,400  
                   

Net income

  $ 20,528   $ 7,729   $ 44,790   $ 17,134  
                   

Earnings per share

                         
 

Basic

  $ 0.73   $ 0.46   $ 1.72   $ 1.02  
 

Diluted

  $ 0.73   $ 0.45   $ 1.72   $ 1.01  

Weighted-average shares outstanding

                         
 

Basic

    27,847     16,796     25,782     16,756  
 

Diluted

    28,138     17,069     26,065     17,029  

Dividends declared per share

  $ 0.50   $ 0.35   $ 0.92   $ 0.35  

The accompanying notes are an integral part of these consolidated financial statements.

2


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

(Unaudited)

(In thousands, except share data)

 
  Number of
shares
  Par
value
  Additional
paid-in
capital
  Retained
earnings
(accumulated
deficit)
  Total  

Balance at December 31, 2009

    16,735,317   $ 167   $ 315,514   $ (1,883 ) $ 313,798  
 

Net income

                17,134     17,134  
 

Share-based compensation

    97,026     1     1,588         1,589  
 

Dividends declared

                (5,891 )   (5,891 )
 

Underwriting and offering costs

            (150 )       (150 )
                       

Balance at September 30, 2010

    16,832,343   $ 168   $ 316,952   $ 9,360   $ 326,480  
                       

Balance at December 31, 2010

    16,832,343   $ 168   $ 317,175   $ 2,570   $ 319,913  
 

Net income

                44,790     44,790  
 

Share-based compensation

    88,711     1     2,811         2,812  
 

Dividends declared

                (25,610 )   (25,610 )
 

Proceeds from offerings of common shares

    10,953,500     110     197,052         197,162  
 

Underwriting and offering costs

            (8,404 )       (8,404 )
                       

Balance at September 30, 2011

    27,874,554   $ 279   $ 508,634   $ 21,750   $ 530,663  
                       

The accompanying notes are an integral part of these consolidated financial statements.

3


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)

 
  Nine months ended
September 30,
 
 
  2011   2010  

Cash flows from operating activities

             
 

Net income

  $ 44,790   $ 17,134  
   

Adjustments to reconcile net income to net cash used by operating activities:

             
     

Net loss (gain) on mortgage-backed securities

    2,106     (446 )
     

Net gain on mortgage loans

    (65,594 )   (18,677 )
     

Accrual of unearned discounts on mortgage-backed securities

    (1,759 )   (2,318 )
     

Net gain on mortgage loans acquired for sale

    (207 )   (11 )
     

Results of real estate acquired in settlement of loans

    (1,527 )   (972 )
     

Change in fair value and amortization of mortgage servicing rights

    7      
     

Amortization of credit facility commitment fees

    1,142      
     

Accrual of costs related to a forward purchase agreement

    2,222      
     

Share-based compensation expense

    2,812     1,589  
 

Purchases of mortgage loans acquired for sale

    (294,410 )   (27,696 )
 

Sales of mortgage loans acquired for sale

    257,060     22,984  
 

Decrease (increase) in principal and interest collections receivable

    1,529     (16,077 )
 

Increase in principal and interest collections receivable under a forward purchase agreement

    (9,735 )    
 

Increase in interest receivable

    (4,675 )   (337 )
 

Increase in due from affiliates

    (5,088 )   (100 )
 

(Increase) decrease in other assets

    (8,103 )   (3,462 )
 

(Decrease) increase in accounts payable and accrued liabilities

    (10,764 )   255  
 

Increase in payable to affiliates

    7,840     449  
 

Increase in income taxes payable

    1,831      
           
   

Net cash used by operating activities

    (80,523 )   (27,685 )
           

Cash flows from investing activities

             
 

Net (increase) decrease in short-term investments

    (30,743 )   213,628  
 

Purchases of mortgage-backed securities at fair value

    (4,974 )   (89,217 )
 

Repayments of mortgage-backed securities at fair value

    47,008     38,703  
 

Sales of mortgage-backed securities at fair value

    7,994      
 

Purchases of mortgage loans at fair value

    (453,309 )   (270,757 )
 

Repayments of mortgage loans at fair value

    87,795     40,797  
 

Sales of mortgage loans at fair value

    2,570     2,851  
 

Repayments of mortgage loans under a forward purchase agreement at fair value

    20,040      
 

Purchases of real estate acquired in settlement of loans

    (1,510 )   (1,238 )
 

Sales of real estate acquired in settlement of loans

    46,410     7,827  
 

Decrease (increase) in margin deposits

    735      
           
   

Net cash used by investing activities

    (277,984 )   (57,406 )
           

Cash flows from financing activities

             
 

Sales of loans under agreements to repurchase

    516,522      
 

Repurchases of loans sold under agreements to repurchase

    (317,975 )    
 

Sales of securities under agreements to repurchase

    1,081,542     241,948  
 

Repurchases of securities sold under agreements to repurchase

    (1,119,901 )   (125,809 )
 

Repayment of borrowings under a forward purchase agreement

    (11,115 )    
 

Sales of real estate acquired in settlement of loans financed under agreements to repurchase

    17,108      
 

Repurchases of real estate acquired in settlement of loans financed under agreements to repurchase

    (4,294 )    
 

Proceeds from issuance of common shares

    197,162      
 

Payment of underwriting and offering costs

    (8,404 )   (150 )
 

Payment of dividends

    (25,610 )   (5,891 )
           
   

Net cash provided by financing activities

    325,035     110,098  
           

Net (decrease) increase in cash

    (33,472 )   25,007  

Cash at beginning of period

    45,447     54  
           
   

Cash at end of period

  $ 11,975   $ 25,061  
           

The accompanying notes are an integral part of these consolidated financial statements.

4


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note 1—Organization and Basis of Presentation

        PennyMac Mortgage Investment Trust ("PMT" or the "Company") was organized in Maryland on May 18, 2009, and began operations on August 4, 2009, when it completed its initial offerings of common shares of beneficial interest ("shares"). The Company is a specialty finance company, which, through its subsidiaries (all of which are wholly-owned), invests primarily in residential mortgage loans and mortgage-related assets.

        The Company's primary investment objective is to maximize the value of the mortgage loans that it acquires, a substantial portion of which may be distressed and acquired at discounts to their unpaid principal balances, either through loan modification programs, special servicing and other initiatives focused on keeping borrowers in their homes, or, when necessary, through timely acquisition and liquidation of the property securing the loan. Accordingly, management has concluded that the Company operates as a single segment.

        The Company believes that it qualifies, and has elected to be taxed, as a real estate investment trust ("REIT") under the Internal Revenue Code of 1986, as amended (the "Internal Revenue Code"), beginning with its taxable period ended on December 31, 2009. To maintain its tax status as a REIT, the Company plans to distribute at least 90% of its taxable income in the form of qualifying distributions to shareholders.

        The Company is externally managed by an affiliate, PNMAC Capital Management, LLC ("PCM"), an investment adviser registered with the Securities and Exchange Commission (the "SEC") that specializes in and focuses on residential mortgage loans. Under the terms of a management agreement, PCM is paid a management fee with a base component and a performance incentive component. Determination of the amount of management fees is discussed in Note 3—Transactions with Related Parties.

        The Company conducts substantially all of its operations and makes substantially all of its investments through its subsidiary, PennyMac Operating Partnership, L.P. (the "Operating Partnership"), and the Operating Partnership's subsidiaries. A subsidiary of the Company is the sole general partner, and the Company is the sole limited partner, of the Operating Partnership.

        The accompanying consolidated financial statements have been prepared in compliance with accounting principles generally accepted in the United States ("U.S. GAAP") for interim financial information and with the SEC's instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, these financial statements and notes do not include all of the information required by U.S. GAAP for complete financial statements. The interim consolidated information should be read together with our Annual Report on Form 10-K for the year ended December 31, 2010 (the "Annual Report").

        Preparation of financial statements in compliance with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements, and revenues and expenses during the reporting period. Actual results will likely differ from those estimates.

        In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the periods

5


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 1—Organization and Basis of Presentation (Continued)


ended September 30, 2011 are not necessarily indicative of the results for the year ending December 31, 2011.

Note 2—Concentration of Risks

        As discussed in Note 1—Organization and Basis of Presentation above, PMT's operations and investing activities are centered in real estate-related assets, a substantial portion of which are distressed at acquisition. Because of the Company's investment strategy, many of the mortgage loans in its targeted asset class are purchased at discounts reflecting their distressed state or perceived higher risk of default, as well as a greater likelihood of collateral documentation deficiencies. PCM validates key information provided by the sellers that is necessary to determine the value of the acquired asset. A substantial portion of the non-correspondent lending loans purchased by the Company has been acquired from or through one or more subsidiaries of Citigroup Inc.

        Through its management agreement with PCM and its loan servicing agreements with its loan servicers, including an affiliate, PennyMac Loan Services, LLC ("PLS"), PMT works with borrowers to perform loss mitigation activities. Such activities include the use of loan modification programs (such as the U.S. Departments of the Treasury and Housing and Urban Development's Home Affordable Modification Program, or HAMP) and workout options that PCM believes have the highest probability of successful resolution for both borrowers and PMT. Loan modification or resolution may include PMT accepting a reduction of the principal balances of certain mortgage loans in its investment portfolio. When loan modifications and other efforts are unable to cure distressed loans, the Company's objective is to effect timely acquisition and liquidation of the property securing the mortgage loan.

        Because of the Company's investment focus, PMT is exposed, to a greater extent than traditional mortgage investors, to the risks that borrowers may be in economic distress and/or may have become unemployed, bankrupt or otherwise unable or unwilling to make payments when due, and to the effects of fluctuations in the residential real estate market on the performance of its investments. Factors influencing these risks include, but are not limited to:

6


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 2—Concentration of Risks (Continued)

        Due to these uncertainties, there can be no assurance that risk management activities identified and executed on PMT's behalf will prevent significant losses arising from the Company's investments in real estate-related assets.

        On July 12, 2011, the Company entered into a forward purchase agreement with Citigroup Global Markets Realty Corp. ("CGM"), a subsidiary of Citigroup Inc., to purchase certain nonperforming residential mortgage loans and residential real property acquired in settlement of loans (collectively, the "CGM Assets"). The CGM Assets were acquired by CGM from an unaffiliated money-center bank. The initial purchase price under the forward commitment is $172.7 million. Subsequent adjustments may increase the purchase price to $174.4 million based on the date the purchase is settled. The Company also pays CGM a cost of carry on the CGM Assets pending purchase through the date such CGM Assets are ultimately acquired. The Company recognized the assets subject to the transaction and the related liability. The CGM Assets are serviced by PLS.

        The CGM Assets are included on the Company's consolidated balance sheet as Mortgage loans under a forward purchase agreement at fair value and the related liability is included as Borrowings under a forward purchase agreement. The CGM Assets are being held by CGM within a separate trust entity deemed a variable interest entity. The Company's interest in the CGM Assets is deemed to be contractually segregated from all other interests in the trust as a silo. The silo consists of the CGM Assets and its related liability. The Company directs all of the activities that drive the economic results of the CGM Assets. All of the changes in the fair value and cash flows of the CGM Assets are attributable solely to the Company, and such cash flows can only be used to settle the related liability.

        As a result of consolidating the silo, the consolidated statements of income of the Company include net gain on mortgage loans of $10.0 million, interest income on mortgage loans of $625,000, interest expense on borrowings of $1.7 million and loan servicing fees expense of $648,000 for the three and nine months ended September 30, 2011. The Company received repayments of mortgage loans totaling $20.0 million and repaid borrowings under the forward purchase agreement totaling $11.1 million during the three and nine months ended September 30, 2011. The Company has no other variable interests in the trust entity, or other exposure to the creditors of the trust entity which could expose the Company to loss.

        Including the CGM Assets, the Company purchased $627.5 million and $272.0 million at fair value of mortgage loans and real estate acquired in settlement of loans ("REO") for its investment portfolio during the nine months ended September 30, 2011 and 2010, respectively. Of those totals, $556.8 million and $260.5 million, respectively, were purchased from or through one or more subsidiaries of Citigroup Inc.

Note 3—Transactions with Related Parties

        The Company is managed externally by PCM under the terms of a management agreement that expires on August 4, 2012 and will be automatically renewed for a one-year term each anniversary date thereafter unless previously terminated. If the Company terminates the management agreement without

7


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 3—Transactions with Related Parties (Continued)


cause, or PCM terminates the management agreement upon a default by the Company in its performance of any material term in the management agreement, PMT will be obligated to pay a termination fee to PCM. As more fully described in the Company's Annual Report, certain of the underwriting costs incurred in the Company's initial public offering ("IPO") were paid on PMT's behalf by PCM and a portion of the underwriting discount was deferred by agreement with the underwriters of the offering. Under circumstances where the termination fee is payable, as discussed in Note 15—Shareholders' Equity, PMT will reimburse PCM the underwriting costs.

        PMT pays PCM a base management fee and may pay a performance incentive fee, both payable quarterly and in arrears. Following is a summary of management fee expense and the related liability recorded by the Company for the periods presented:

 
  Quarter ended
September 30,
  Nine months ended
September 30,
 
 
  2011   2010   2011   2010  
 
  (in thousands)
 

Base management fee

  $ 2,288   $ 1,237   $ 5,750   $ 3,650  

Performance incentive fee

                 
                   

Total management fee incurred during the period

    2,288     1,237     5,750     3,650  

Fee paid during the period

    (2,018 )   (2,413 )   (4,795 )   (3,582 )

Fee outstanding at beginning of period

    1,913     2,413     1,228     1,169  
                   

Fee outstanding at end of period

  $ 2,183   $ 1,237   $ 2,183   $ 1,237  
                   

        Both the management and termination fees are more fully described in Note 4—Transactions with Related Parties to the Company's Annual Report.

        The Company, through the Operating Partnership, also has a loan servicing agreement with PLS. Servicing fee rates are based on the risk characteristics of the mortgage loans serviced and total servicing compensation is established at levels that management believes are competitive with those charged by other servicers or specialty servicers, as applicable.

        Servicing fee rates for nonperforming loans are expected to range between 30 and 100 basis points per year on the unpaid principal balance of the mortgage loans serviced on the Company's behalf. PLS is also entitled to certain customary market-based fees and charges, including boarding and de-boarding fees, liquidation and disposition fees, assumption, modification and origination fees, and late charges, as well as interest on funds on deposit in custodial accounts. In the event PLS either effects a refinancing of a loan on the Company's behalf and not through a third party lender and the resulting loan is readily saleable, or originates a loan to facilitate the disposition of real estate that the Company has acquired in settlement of a loan, PLS is entitled to receive from the Company market-based fees and compensation.

        PLS, on behalf of the Company, currently participates in HAMP (and other similar mortgage loan modification programs), which establishes standard loan modification guidelines for "at risk" homeowners and provides incentive payments to certain participants, including loan servicers, for achieving modifications and successfully remaining in the program. The loan servicing agreement entitles PLS to retain any incentive payments made to it and to which it is entitled under HAMP;

8


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 3—Transactions with Related Parties (Continued)


provided, however, that with respect to any such incentive payments paid to PLS under HAMP in connection with a mortgage loan modification for which the Company previously paid PLS a modification fee, PLS shall reimburse the Company an amount equal to the lesser of such modification fee or such incentive payments.

        In connection with the Company's correspondent lending business, by which the Company acquires mortgage loans originated by correspondent lenders for resale to the Agencies (as defined in Note 5—Fair Value) and other investors, PLS is entitled to base servicing fees, which range from 5 to 20 basis points per year of the unpaid principal balance of such loans, and other customary market-based fees and charges as described above. PLS also provides certain mortgage banking services, including fulfillment and disposition-related services, to the Company for a fulfillment fee based on a percentage of the unpaid principal balance of the mortgage loans. The fulfillment fee for such services is currently 50 basis points. Since November 1, 2010, the Company has collected interest income and a sourcing fee of three basis points for each mortgage loan it purchases from a correspondent lender and sells to PLS for ultimate disposition to a third party where the Company is not approved or licensed to sell to such third party. The sourcing fees collected by the Company during the quarter and nine months ended September 30, 2011 amounted to $41,000 and $53,000, respectively. During the quarter and nine months ended September 30, 2011, the Company recorded fulfillment fees totaling $263,000 and $336,000, respectively. During the quarter and nine months ended September 30, 2010, the Company recorded fulfillment fees totaling $38,000.

        The Company paid servicing fees to PLS as described above and as provided in its loan servicing agreement and recorded other expenses, including common overhead expenses incurred on its behalf by PCM and its affiliates, in accordance with the terms of its management agreement.

        Following is a summary of those expenses for the periods presented:

 
  Quarter ended
September 30,
  Nine months ended
September 30,
 
 
  2011   2010   2011   2010  
 
  (in thousands)
 

Loan servicing and fulfillment fees payable to PLS

  $ 2,107   $ 644   $ 7,163   $ 1,267  

Reimbursement of expenses incurred on PMT's behalf:

                         
 

Compensation

    155     101     413     307  
 

Other

    809     157     1,721     506  
                   

    964     258     2,134     813  

Reimbursement of common overhead incurred by PCM and its affiliates

    988     497     2,517     978  
                   

  $ 4,059   $ 1,399   $ 11,814   $ 3,058  
                   

Payments made during the period

  $ 2,273   $ 2,432   $ 8,476   $ 2,680  
                   

        During the Company's startup period and through the quarter ended March 31, 2010, PCM and its affiliates did not charge the Company for its proportionate share of common overhead expenses. Such expenses totaled approximately $500,000 for the quarter ended March 31, 2010. No other charges were waived by PCM during the Company's startup period and through the quarter ended March 31, 2010.

9


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 3—Transactions with Related Parties (Continued)


Management believes that PCM does not intend to waive recovery of common overhead costs in the future.

        Amounts due to affiliates are summarized below as of the dates presented:

 
  September 30,
2011
  December 31,
2010
 
 
  (in thousands)
 

Contingent offering costs

  $ 2,941   $ 2,941  

Management fee

    2,183     1,228  

Expenses

    8,311     1,426  
           

  $ 13,435   $ 5,595  
           

        Amounts due from affiliates totaled $7.2 million and $2.1 million at September 30, 2011 and December 31, 2010, respectively, and represent amounts receivable pursuant to loan sales to PLS and reimbursable expenses paid on the affiliates' behalf by the Company.

        Private National Mortgage Acceptance Company, LLC held 75,000 of the Company's common shares of beneficial interest at both September 30, 2011 and December 31, 2010.

Note 4—Earnings Per Share

        Basic earnings per share is determined using net income divided by the weighted-average shares outstanding during the period. Diluted earnings per share is computed by dividing net income attributable to common shareholders by the weighted-average shares outstanding, assuming all potentially dilutive common shares were issued. In periods in which the Company records a loss, potentially dilutive shares are excluded from the diluted loss per share calculation, as their effect on loss per share is anti-dilutive.

        During the nine months ended September 30, 2011, the Company made grants of restricted share units which entitle the recipients to receive dividends during the vesting period on a basis equivalent to the dividends paid to holders of common shares. Unvested share-based compensation awards containing nonforfeitable rights to dividends or dividend equivalents (collectively, "dividends") are participating securities and are included in the basic earnings per share calculation using the two-class method. Under the two-class method, all earnings (distributed and undistributed) are allocated to each class of common stock and participating securities, based on their respective rights to receive dividends.

10


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 4—Earnings Per Share (Continued)

        The following table summarizes the basic and diluted earnings per share calculations for the periods presented:

 
  Quarter ended
September 30,
  Nine months ended
September 30,
 
 
  2011   2010   2011   2010  
 
  (in thousands
except per share amounts)

 

Basic earnings per share:

                         
 

Net income

  $ 20,528   $ 7,729   $ 44,790   $ 17,134  
 

Effect of participating securities—share-based compensation instruments

    (234 )       (478 )    
                   
 

Net income attributable to common shareholders

  $ 20,294   $ 7,729   $ 44,312   $ 17,134  
                   
 

Weighted-average shares outstanding

    27,847     16,796     25,782     16,756  
                   
 

Basic earnings per share

  $ 0.73   $ 0.46   $ 1.72   $ 1.02  
                   

Diluted earnings per share:

                         
 

Net income

  $ 20,528   $ 7,729   $ 44,790   $ 17,134  
                   
 

Weighted-average shares outstanding

    27,847     16,796     25,782     16,756  
 

Dilutive potential common shares—shares issuable under share-based compensation plan

    291     273     283     273  
                   
 

Diluted weighted-average number of common shares outstanding

    28,138     17,069     26,065     17,029  
                   
 

Diluted earnings per common share

  $ 0.73   $ 0.45   $ 1.72   $ 1.01  
                   

Note 5—Fair Value

        The Company's financial statements include assets and liabilities that are measured based on their estimated fair values. The application of fair value estimates may be on a recurring or nonrecurring basis depending on the accounting principles applicable to the specific asset or liability and whether management has elected to carry the item at its estimated fair value as discussed in the following paragraphs.

        Management identified all of its financial assets, including the short-term investments, mortgage-backed securities ("MBS") and mortgage loans, as well as its securities sold under agreements to repurchase and its mortgage servicing rights ("MSRs") relating to loans with interest rates of more than 4.5% that were acquired as a result of its correspondent lending operations to be accounted for at estimated fair value so such changes in fair value will be reflected in income as they occur and more timely reflect the results of the Company's investment performance.

11


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 5—Fair Value (Continued)

        For MSRs relating to loans with interest rates of less than or equal to 4.5% that were acquired as a result of the Company's correspondent lending operations, management has concluded that such assets present different risks to the Company than MSRs relating to loans with interest rates of more than 4.5% and therefore require a different risk management approach. Management's risk management efforts relating to these assets are aimed at moderating the effects of non-interest rate risks on fair value, such as the effect of changes in home prices on the assets' values. Management has identified these assets for accounting at the lower of amortized cost or fair value. Management's risk management efforts in connection with MSRs relating to loans with interest rates of more than 4.5% are aimed at moderating the effects of changes in interest rates on the assets' values.

        For loans sold under agreements to repurchase subject to agreements made beginning in December 2010, REO financed through agreements to repurchase beginning in June 2011 and borrowings under a forward purchase agreement beginning in July 2011, management has determined that historical cost accounting is more appropriate because under this method debt issuance costs are amortized over the term of the debt, thereby reflecting the debt issuance expense over the periods benefiting from the usage of the debt.

        Following is a summary of financial statement items that are measured at estimated fair value on a recurring basis as of the dates presented:

 
  September 30, 2011  
 
  Level 1   Level 2   Level 3   Total  
 
  (in thousands)
 

Assets:

                         
 

Short-term investments

  $ 30,743   $   $   $ 30,743  
 

Mortgage-backed securities at fair value

            86,702     86,702  
 

Mortgage loans acquired for sale at fair value

        40,850         40,850  
 

Mortgage loans at fair value

            715,272     715,272  
 

Mortgage loans under a forward purchase agreement at fair value

            152,908     152,908  
 

Mortgage servicing rights at fair value

            532     532  
                   

  $ 30,743   $ 40,850   $ 955,414   $ 1,027,007  
                   

Liabilities:

                         
 

Securities sold under agreements to repurchase at fair value

  $   $   $ 62,843   $ 62,843  
                   

  $   $   $ 62,843   $ 62,843  
                   

12


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 5—Fair Value (Continued)

 

 
  December 31, 2010  
 
  Level 1   Level 2   Level 3   Total  
 
  (in thousands)
 

Assets:

                         
 

Mortgage-backed securities at fair value

  $   $   $ 119,872   $ 119,872  
 

Mortgage loans acquired for sale at fair value

        3,966         3,966  
 

Mortgage loans at fair value

            364,250     364,250  
                   

  $   $ 3,966   $ 484,122   $ 488,088  
                   

Liabilities:

                         
 

Securities sold under agreements to repurchase at fair value

  $   $   $ 101,202   $ 101,202  
                   

  $   $   $ 101,202   $ 101,202  
                   

        The Company's MBS, mortgage loans (mortgage loans at fair value and mortgage loans under a forward purchase agreement at fair value), MSRs and securities sold under agreements to repurchase were measured using Level 3 inputs.

        The following is a summary of changes in items measured using Level 3 inputs on a recurring basis for the periods presented:

 
  Quarter ended September 30, 2011  
 
  Mortgage-
backed securities
  Mortgage
loans
  Mortgage
servicing
rights
  Total  
 
  (in thousands)
 

Assets:

                         

Balance, June 30, 2011

  $ 82,421   $ 657,223   $ 180   $ 739,824  

Purchases

    22,179     264,749         286,928  

Repayments

    (12,843 )   (52,684 )       (65,527 )

Accrual of unearned discounts

    385             385  

Transfers of mortgage loans to REO

        (36,857 )       (36,857 )

Sales

    (4,649 )           (4,649 )

Addition of unpaid interest to mortgage loan balances in loan modifications

        3,210         3,210  

Servicing received as proceeds from sales of mortgage loans

            362     362  

Changes in fair value included in income arising from:

                         
 

Changes in instrument-specific credit risk

        10,640         10,640  
 

Other factors

    (791 )   21,899     (10 )   21,098  
                   

    (791 )   32,539     (10 )   31,738  
                   

Balance, September 30, 2011

  $ 86,702   $ 868,180   $ 532   $ 955,414  
                   

Changes in fair value recognized during the period relating to assets still held at September 30, 2011

  $ (791 ) $ 24,070   $ (10 ) $ 23,269  
                   

13


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 5—Fair Value (Continued)

 

 
  Securities sold
under
agreements
to repurchase
 
 
  (in thousands)
 

Liabilities:

       

Balance, June 30, 2011

  $ 70,978  

Changes in fair value included in income

     

Sales of securities under agreements to repurchase

    258,608  

Repurchases

    (266,743 )
       

Balance, September 30, 2011

  $ 62,843  
       

Changes in fair value recognized during the period relating to liabilities still outstanding at September 30, 2011

  $  
       

 

 
  Quarter ended September 30, 2010  
 
  Mortgage-backed
securities
  Mortgage
loans
  Total  
 
  (in thousands)
 

Assets:

                   

Balance, June 30, 2010

  $ 103,164   $ 197,216   $ 300,380  

Purchases

    52,319     72,675     124,994  

Repayments

    (19,787 )   (16,940 )   (36,727 )

Accrual of unearned discounts

    757         757  

Transfers of mortgage loans to REO

        (18,460 )   (18,460 )

Sales

        (1,960 )   (1,960 )

Addition of unpaid interest to mortgage loan balances in loan modifications

        55     55  

Changes in fair value included in income arising from:

                   
 

Changes in instrument-specific credit risk

        2,408     2,408  
 

Other factors

    596     5,170     5,766  
               

    596     7,578     8,174  
               

Balance, September 30, 2010

  $ 137,049   $ 240,164   $ 377,213  
               

Changes in fair value recognized during the period relating to assets still held at September 30, 2010

  $ 596   $ 3,842   $ 4,438  
               

14


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 5—Fair Value (Continued)

 

 
  Securities sold
under
agreements
to repurchase
 
 
  (in thousands)
 

Liabilities:

       

Balance, June 30, 2010

  $ 31,362  

Changes in fair value included in income

     

Sales of securities under agreements to repurchase

    210,586  

Repurchases

    (125,809 )
       

Balance, September 30, 2010

  $ 116,139  
       

Changes in fair value recognized during the period relating to liabilities still outstanding at September 30, 2010

  $  
       

 

 
  Nine months ended September 30, 2011  
 
  Mortgage-
backed
securities
  Mortgage
loans
  Mortgage
servicing
rights
  Total  
 
  (in thousands)
 

Assets:

                         

Balance, December 31, 2010

  $ 119,872   $ 364,250   $   $ 484,122  

Purchases

    22,179     625,152         647,331  

Repayments

    (47,008 )   (107,835 )       (154,843 )

Accrual of unearned discounts

    1,759             1,759  

Transfers of mortgage loans to REO

        (82,680 )       (82,680 )

Sales

    (7,994 )   (2,570 )       (10,564 )

Addition of unpaid interest to mortgage loan balances in loan modifications

        3,521         3,521  

Servicing received as proceeds from sales of mortgage loans

            539     539  

Changes in fair value included in income arising from:

                         
 

Changes in instrument-specific credit risk

        23,642         23,642  
 

Other factors

    (2,106 )   44,700     (7 )   42,587  
                   

    (2,106 )   68,342     (7 )   66,229  
                   

Balance, September 30, 2011

  $ 86,702   $ 868,180   $ 532   $ 955,414  
                   

Changes in fair value recognized during the period relating to assets still held at September 30, 2011

  $ (2,106 ) $ 48,336   $ (7 ) $ 46,223  
                   

15


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 5—Fair Value (Continued)

 

 
  Securities
sold under
agreements to
repurchase
 
 
  (in thousands)
 

Liabilities:

       

Balance, December 31, 2010

  $ 101,202  

Changes in fair value included in income

     

Sales of securities under agreements to repurchase

    1,081,542  

Repurchases

    (1,119,901 )
       

Balance, September 30, 2011

  $ 62,843  
       

Changes in fair value recognized during the period relating to liabilities still outstanding at September 30, 2011

  $  
       

 

 
  Nine months ended September 30, 2010  
 
  Mortgage-
backed
securities
  Mortgage
loans
  Total  
 
  (in thousands)
 

Assets:

                   

Balance, December 31, 2009

  $ 83,771   $ 26,046   $ 109,817  

Purchases

    89,217     270,757     359,974  

Repayments

    (38,703 )   (40,797 )   (79,500 )

Accrual of unearned discounts

    2,318         2,318  

Transfers of mortgage loans to REO

        (31,762 )   (31,762 )

Sales

        (2,851 )   (2,851 )

Addition of unpaid interest to mortgage loan balances in loan modifications

        74     74  

Changes in fair value included in income arising from:

                   
 

Changes in instrument-specific credit risk

        3,190     3,190  
 

Other factors

    446     15,507     15,953  
               

    446     18,697     19,143  
               

Balance, September 30, 2010

  $ 137,049   $ 240,164   $ 377,213  
               

Changes in fair value recognized during the period relating to assets still held at September 30, 2010

  $ 446   $ 9,153   $ 9,599  
               

16


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 5—Fair Value (Continued)

 

 
  Securities
sold under
agreements to
repurchase
 
 
  (in thousands)
 

Liabilities:

       

Balance, December 31, 2009

  $  

Changes in fair value included in income

     

Sales of securities under agreements to repurchase

    241,948  

Repurchases

    (125,809 )
       

Balance, September 30, 2010

  $ 116,139  
       

Changes in fair value recognized during the period relating to liabilities still outstanding at September 30, 2010

  $  
       

        Following are the fair values and related principal amounts due upon maturity of mortgage loans accounted for under the fair value option as of the dates presented:

 
  September 30, 2011  
 
  Fair value   Principal amount
due upon maturity
  Difference  
 
  (in thousands)
 

Current through 89 days delinquent

  $ 230,850   $ 360,115   $ (129,265 )

90 or more days delinquent(1)

    678,180     1,310,766     (632,586 )
               

  $ 909,030   $ 1,670,881   $ (761,851 )
               

 

 
  December 31, 2010  
 
  Fair value   Principal amount
due upon maturity
  Difference  
 
  (in thousands)
 

Current through 89 days delinquent

  $ 90,208   $ 139,475   $ (49,267 )

90 or more days delinquent(1)

    278,008     521,326     (243,318 )
               

  $ 368,216   $ 660,801   $ (292,585 )
               

(1)
Loans delinquent 90 or more days are placed on nonaccrual status and previously accrued interest is reversed.

17


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 5—Fair Value (Continued)

        Following are the changes in fair value included in current period income by consolidated statement of income line item for financial statement items accounted for under the fair value option:

 
  Changes in fair value included in current period income
Quarter ended September 30,
 
 
  2011   2010  
 
  Interest
income
  Gain (loss)
on
investments
  Net gain
(loss) on
mortgage
loans
acquired
for sale
  Net
servicing
fee income
  Total   Interest
income
  Gain (loss)
on
investments
  Net gain
(loss) on
mortgage
loans
acquired
for sale
  Total  
 
  (in thousands)
 

Assets:

                                                       
 

Short-term money market investments

  $   $   $   $   $   $   $   $   $  
 

Mortgage-backed securities at fair value

    385     (791 )           (406 )   757     596         1,353  
 

Mortgage loans acquired for sale at fair value

            84         84             (17 )   (17 )
 

Mortgage loans at fair value

        32,311             32,311         7,578         7,578  
 

Mortgage servicing rights at fair value

                (10 )   (10 )                
                                       

  $ 385   $ 31,520   $ 84   $ (10 ) $ 31,979   $ 757   $ 8,174   $ (17 ) $ 8,914  
                                       

Liabilities:

                                                       
 

Securities sold under agreements to repurchase at fair value

  $   $   $   $   $   $   $   $   $  
                                       

  $   $   $   $   $   $   $   $   $  
                                       

18


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 5—Fair Value (Continued)

 
  Changes in fair value included in current period income
Nine months ended September 30,
 
 
  2011   2010  
 
  Interest
income
  Gain (loss)
on
investments
  Net gain
(loss) on
mortgage
loans
acquired
for sale
  Net
servicing
fee income
  Total   Interest
income
  Gain (loss)
on
investments
  Net gain
(loss) on
mortgage
loans
acquired
for sale
  Total  
 
  (in thousands)
 

Assets:

                                                       
 

Short-term money market investments

  $   $   $   $   $   $   $   $   $  
 

Mortgage-backed securities at fair value

    1,759     (2,106 )           (347 )   2,318     446         2,764  
 

Mortgage loans acquired for sale at fair value

            207         207             11     11  
 

Mortgage loans at fair value

        65,594             65,594         18,677         18,677  
 

Mortgage servicing rights at fair value

                (7 )   (7 )                
                                       

  $ 1,759   $ 63,488   $ 207   $ (7 ) $ 65,447   $ 2,318   $ 19,123   $ 11   $ 21,452  
                                       

Liabilities:

                                                       
 

Securities sold under agreements to repurchase at fair value

  $   $   $   $   $   $   $   $   $  
                                       

  $   $   $   $   $   $   $   $   $  
                                       

        The Company measures its investment in REO at management's estimates of the respective properties' fair values less cost to sell on a nonrecurring basis. The value of the REO is initially established as the lesser of (a) either the fair value of the loan at the date of transfer or the purchase price of the property, or (b) the fair value of the real estate less estimated costs to sell as of the date of transfer. REO may be subsequently revalued due to the Company receiving greater access to the property, the property being held for an extended period or management receiving indications that the property's value may not be supported by developing market conditions. Any subsequent change in fair value to a level that is less than or equal to the value at which the property was initially recorded is recognized in Results of real estate acquired in settlement of loans in the consolidated statements of income.

19


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 5—Fair Value (Continued)

        Real estate acquired in settlement of loans is summarized below:

 
  Quarter ended
September 30,
  Nine months ended
September 30,
 
 
  2011   2010   2011   2010  
 
  (in thousands)
 

Carrying value at period end

  $ 69,906   $ 26,112   $ 69,906   $ 26,112  

Transfers from mortgage loans during the period

  $ 36,857   $ 18,460   $ 82,680   $ 31,762  

Remeasurements of REO at fair value during the period:

                         
 

Fair value after remeasurement

  $ 29,008   $ 2,994   $ 27,627   $ 3,059  
 

Net remeasurement losses recognized in Results of real estate acquired in settlement of loans

  $ (2,740 ) $ (562 ) $ (4,513 ) $ (766 )

        The Company evaluates its MSRs at lower of amortized cost or fair value with reference to the assets' fair value. For purposes of performing its MSR impairment evaluation, the Company stratifies its MSR at lower of amortized cost or fair value based on the loans' underlying interest rates. Loans are grouped into note rate pools of fifty basis points for note rates between 3% and 4.5% and a single pool for note rates below 3%. If the fair value of MSRs in any of the note rate pools is below the amortized cost of the MSRs for that pool reduced by any existing valuation allowance, those MSRs are impaired.

        When MSRs are impaired, the impairment is recognized in current-period earnings and the carrying value of the MSRs is adjusted using a valuation allowance. If the value of the MSRs subsequently increases, the restoration of value is recognized in current-period earnings and the carrying value of the MSRs is adjusted through a reduction in the valuation allowance.

        Management periodically reviews the various impairment strata to determine whether the value of the impaired MSRs in a given stratum is likely to recover. When management deems recovery of the value to be unlikely in the foreseeable future, a write-down of the cost of the MSRs for that stratum to its estimated recoverable value is charged to the valuation allowance. No impairment was recorded during the three and nine month periods ended September 30, 2011.

        In November and December 2010 and in June, July and September 2011, the Company entered into new debt facilities to finance its investment in nonperforming loans and REO in the form of repurchase agreements and borrowings under a forward purchase agreement. As discussed in Fair Value Accounting Elections above, management designated these agreements to be accounted for at amortized cost. Management has concluded that the estimated fair value of loans sold under agreements to repurchase, REO financed under agreements to repurchase and borrowings under a forward purchase agreement approximates the agreements' carrying values due to the agreements' short terms and variable interest rates.

20


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 5—Fair Value (Continued)

        The following describes the methods used in estimating the fair values of Level 2 and Level 3 financial statement items:

        Non-Agency MBS are categorized as "Level 3" financial statement items. Fair value of non-Agency MBS is estimated using broker indications of value. Agency MBS refers to securities issued by the Federal Home Loan Mortgage Corporation ("Freddie Mac") and the Federal National Mortgage Association ("Fannie Mae") (Freddie Mac and Fannie Mae are each referred to as an "Agency" and, collectively, as the "Agencies"). For indications of value received, PCM's Capital Markets and Valuation staff reviews the price indications provided by non-affiliate brokers for completeness, accuracy and consistency across all similar bonds managed by PCM. Bond-level analytics such as yield, weighted average life and projected prepayment and default speeds of the underlying collateral are computed. The reasonableness of the brokers' indications of value and of changes in value from period to period is evaluated in light of the analytical review performed and considering market conditions. The review of the Capital Markets and Valuation staff is reported to PCM's Valuation Committee as part of their review and approval of monthly valuation results. PCM does not intend to adjust its fair value estimates to amounts different than the brokers' indications of value.

21


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 5—Fair Value (Continued)

        Following is a quantitative summary of key inputs used by PCM's valuation staff to evaluate the reasonableness of the fair value of MBS:

 
   
  Range
(Weighted Average)
Security Class
  Key Inputs(1)   September 30, 2011   December 31, 2010

Non-Agency subprime

  Discount rate   3.6% - 18.6%   2.9% - 17.3%

      (9.8)%   (4.5)%

  Prepayment speed(2)   0.2% - 10.4%   0.1% - 5.3%

      (4.8)%   (1.5)%

  Default speed(3)   4.6% - 15.1%   3.6% - 19.2%

      (12.2)%   (10.5)%

  Collateral remaining loss percentage(4)   23.7% - 65.4%   12.1% - 56.6%

      (43.3)%   (36.9)%

Non-Agency Alt-A

  Discount rate   5.4% - 30.9%   5.0% - 11.4%

      (6.7)%   (7.1)%

  Prepayment speed(2)   1.6% - 10.5%   0.9% - 10.1%

      (8.5)%   (6.7)%

  Default speed(3)   3.6% - 15.6%   4.2% - 21.2%

      (12.3)%   (12.3)%

  Collateral remaining loss percentage(4)   7.9% - 38.8%   10.5% - 41.1%

      (24.3)%   (22.8)%

Non-Agency prime jumbo

  Discount rate   6.4% - 6.4%   2.7% - 2.7%

      (6.4)%   (2.7)%

  Prepayment speed(2)   14.5% - 14.5%   14.7% - 14.7%

      (14.5)%   (14.7)%

  Default speed(3)   1.4% - 1.4%   1.5% - 1.5%

      (1.4)%   (1.5)%

  Collateral remaining loss percentage(4)   0.8% - 0.8%   0.6% - 0.6%

      (0.8)%   (0.6)%

(1)
Key inputs are those used to evaluate broker indications of value.

(2)
Prepayment speed is measured using 1 year Voluntary Conditional Prepayment Rate ("CPR").

(3)
Default speed is measured using 1 year Constant Default Rate ("CDR").

(4)
The projected future losses on the loans in the collateral groups paying to each bond as a percentage of the current balance of the loans.

        Interest income on MBS is recognized over the life of the security using the interest method and is included in the consolidated statement of income under the caption Interest income—mortgage-backed securities. Changes in fair value arising from amortization of purchase premiums and accrual of unearned discounts are recognized as a component of interest income.

22


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 5—Fair Value (Continued)

        Fair value of mortgage loans is estimated based on whether the mortgage loans are saleable into active markets with established counterparties and transparent pricing:

        Following is a quantitative summary of key inputs used in the valuation of mortgage loans at fair value:

 
  Range
(Weighted Average)
Key Inputs
  September 30, 2011   December 31, 2010

Discount rate

  9.1% - 20.7%   9.1% - 18.7%

  (14.5)%   (13.8)%

Twelve-month projected housing price index change

  -8.5% - 10.6%   -18.4% - 10.7%

  (-1.2)%   (-2.4)%

Prepayment speed(1)

  0.3% - 6.4%   0.2% - 7.5%

  (2.0)%   (2.8)%

Total prepayment speed (Life Total CPR)(2)

  0.6% - 35.8%   0.4% - 38.6%

  (28.1)%   (31.9)%

(1)
Prepayment speed is measured using Life Voluntary Conditional Prepayment Rate.

(2)
Total prepayment speed is measured using Life Total Conditional Prepayment Rate.

        Management incorporates lack of liquidity into its fair value estimates based on the type of asset or liability measured and the valuation method used. For example, for mortgage loans where the significant inputs have become unobservable due to illiquidity in the markets for distressed mortgage

23


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 5—Fair Value (Continued)


loans or non-Agency, non-conforming mortgage loans, a discounted cash flow technique is used to estimate fair value. This technique incorporates forecasting of expected cash flows discounted at an appropriate market discount rate that is intended to reflect the lack of liquidity in the market.

        Interest income on loans is recognized over the life of the loan using its contractual interest rate and is included in the consolidated statements of income under the caption Interest income—mortgage loans. Accrual of interest earned but not yet collected is suspended and all previously accrued interest is reversed for loans when they become 90 days delinquent, or when, in management's opinion, a full recovery of income and principal becomes doubtful. Accrual of interest is resumed when the loan becomes contractually current.

        REO is measured based on its fair value on a nonrecurring basis and is categorized as a "Level 3" financial statement item. Fair value of REO is estimated using a current estimate of value from a broker's price opinion or a full appraisal. REO values are reviewed by PCM's staff appraisers when the Company obtains multiple indications of value and there is a significant discrepancy between the values received. PCM's staff appraisers will attempt to resolve the discrepancy between the indications of value. In circumstances where the appraisers are not able to generate adequate data to support a value conclusion, the staff appraisers will order an additional appraisal to resolve the property's value. Changes in fair value of REO are included in the consolidated statements of income under the caption Results of real estate acquired in settlement of loans.

        MSRs are categorized as "Level 3" financial statement items. The Company uses a discounted cash flow approach to estimate the fair value of MSRs. This approach consists of projecting servicing cash flows discounted at a rate that management assumes market participants would use in their determinations of value. The key assumptions used in the estimation of the fair value of MSRs include prepayment and default rates of the underlying loans, the applicable discount rate, and cost to service loans. The results of the estimates of fair value of MSRs are reported to PCM's Valuation Committee as part of their review and approval of monthly valuation results. Changes in the fair value of MSRs are included in the consolidated statements of income under the caption Net servicing fee income.

24


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 5—Fair Value (Continued)

        Following is a quantitative summary of key inputs used in the valuation of mortgage servicing rights as of September 30, 2011:

 
  Range
(Weighted Average)
Key Inputs
  At Fair Value   At Amortized Cost

Discount rate

  9.2% - 17.9%   9.2% - 9.5%

  (10.7)%   (9.4)%

Prepayment speed(1)

  6.1% - 54.4%   5.6% - 12.6%

  (13.1)%   (6.7)%

Average life (in years)

  1.9 - 8.0   3.7 - 8.1

  (5.8)   (7.6)

Cost of servicing

  $68 - $140   $68 - $68

  $(81)   $(68)

(1)
Prepayment speed is measured using CPR.

        The Company had no mortgage servicing rights as of December 31, 2010.

        Fair value of securities sold under agreements to repurchase is based on the accrued cost of the agreements, which approximates fair value, due to the agreements' short maturities.

Note 6—Mortgage-Backed Securities at Fair Value

        Investments in MBS were as follows as of the dates presented:

 
  September 30, 2011  
 
   
  Credit rating    
 
 
  Total   AAA   AA   A   BBB   Non-investment
grade
  Not rated   Market
Yield
 
 
  (in thousands)
   
 

Security collateral type:

                                                 
 

Non-Agency subprime

  $ 70,242   $   $   $   $ 15,671   $ 54,571   $     9.90 %
 

Non-Agency Alt-A

    10,123     483     5,599             4,041         6.65 %
 

Non-Agency prime jumbo

    6,337         6,337                     6.41 %
                                     

  $ 86,702   $ 483   $ 11,936   $     $ 15,671   $ 58,612   $     9.28 %
                                     

25


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 6—Mortgage-Backed Securities at Fair Value (Continued)

 

 
  December 31, 2010  
 
   
  Credit rating    
 
 
  Total   AAA   AA   A   BBB   Non-investment
grade
  Not rated   Market
Yield
 
 
  (in thousands)
   
 

Security collateral type:

                                                 
 

Non-Agency subprime

  $ 93,783   $ 382   $ 5,627   $ 2,134   $ 2,532   $ 79,138   $ 3,970     4.50 %
 

Non-Agency Alt-A

    15,824     649     6,750         14     8,411         7.10 %
 

Non-Agency prime jumbo

    10,265         10,265                     2.70 %
                                     

  $ 119,872   $ 1,031   $ 22,642   $ 2,134   $ 2,546   $ 87,549   $ 3,970     (4.69 )%
                                     

        All of the Company's MBS had remaining contractual maturities of more than ten years at September 30, 2011 and at December 31, 2010. At September 30, 2011, the Company had pledged $69.5 million of its MBS and at December 31, 2010, the Company had pledged all of its MBS to secure agreements to repurchase.

Note 7—Mortgage Loans Acquired for Sale at Fair Value

        Mortgage loans acquired for sale at fair value is comprised of recently originated mortgage loans purchased by the Company for resale.

        Following is a summary of the distribution of the Company's mortgage loans acquired for sale at fair value as of the dates presented:

 
  September 30, 2011   December 31, 2010  
Loan Type
  Fair
value
  Unpaid
principal
balance
  Fair
value
  Unpaid
principal
balance
 
 
  (in thousands)
 

Government insured or guaranteed

  $ 10,833   $ 10,051   $ 3,212   $ 3,115  

Fixed-rate:

                         
 

Agency-eligible

    27,886     26,494     754     750  
 

Jumbo loans

    2,601     2,557          
                   

    41,320     39,102     3,966     3,865  

Pipeline and other hedging derivatives, net

    (470 )            
                   

  $ 40,850   $ 39,102   $ 3,966   $ 3,865  
                   

        Mortgage loans acquired for sale at fair value totaling $40.5 million and $2.7 million were pledged to secure sales of loans under agreements to repurchase at September 30, 2011 and December 31, 2010, respectively.

        The Company is exposed to price risk relative to its mortgage loans acquired for sale as well as to the commitments it makes to acquire loans from correspondent lenders. The Company is exposed to price risk from the time a commitment to purchase a loan is made to a correspondent lender to the time the purchased mortgage loan is sold. During this period, the Company is exposed to losses if mortgage rates rise, because the value of the purchase commitment or mortgage loan acquired for sale

26


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 7—Mortgage Loans Acquired for Sale at Fair Value (Continued)


declines. The Company engages in interest rate risk management activities in an effort to reduce the variability of earnings caused by changes in interest rates.

        To manage this price risk resulting from interest rate risk, the Company uses derivative financial instruments acquired with the intention of moderating the risk that changes in market interest rates will result in unfavorable changes in the value of the Company's interest rate lock commitments and inventory of mortgage loans acquired for sale. The Company does not use derivative financial instruments for purposes other than in support of its risk management activities.

        The Company records all derivative financial instruments at fair value. The Company had the following derivative financial instruments recorded within the mortgage loan balances on the balance sheet as of September 30, 2011:

 
  September 30, 2011  
Instrument
  Notional
amount
  Fair value  

Interest rate lock commitments

  $ 319,156   $ 1,205  

Hedging derivatives:

             
   

MBS Put Options

    38,000     72  
   

MBS Call Options

    2,000      
           

    40,000     72  
           
 

Forward sales contracts

    215,382     (1,747 )
           

  $ 574,538   $ (470 )
           

        As of September 30, 2011, the Company had $975,000 on deposit with its derivatives counterparties.

        The Company did not have any derivative contracts at December 31, 2010.

        The following table summarizes the activity for derivative contracts used to hedge the Company's interest rate lock commitments and inventory of mortgage loans acquired for sale at notional value:

 
  Balance,
Beginning
of Period
  Additions   Dispositions/
Expirations
  Balance,
End
of Period
 
 
  (in thousands)
 

Quarter ended September 30, 2011

                         

Options

  $ 1,500   $ 41,500   $ (3,000 ) $ 40,000  

Forward sales contracts

  $ 11,115   $ 314,345   $ (110,078 ) $ 215,382  

Nine months ended September 30, 2011

                         

Options

  $   $ 43,000   $ (3,000 ) $ 40,000  

Forward sales contracts

  $   $ 352,290   $ (136,908 ) $ 215,382  

        The Company did not have any derivative contracts during the three and nine months ended September 30, 2010.

27


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 8—Mortgage Loans at Fair Value and Mortgage Loans Under a Forward Purchase Agreement at Fair Value

        Mortgage loans at fair value and mortgage loans under a forward purchase agreement at fair value are comprised of all mortgage loans not acquired for immediate resale. Such loans may be sold at a later date pursuant to a management determination that such a sale represents the most advantageous liquidation strategy for the identified loan.

        Following is a summary of the distribution of the Company's mortgage loans at fair value and mortgage loans under a forward purchase agreement at fair value as of the dates presented:

 
  September 30, 2011   December 31, 2010  
Loan Type
  Fair
value
  Unpaid
principal
balance
  Fair
value
  Unpaid
principal
balance
 
 
  (in thousands)
 

Nonperforming loans

  $ 678,180   $ 1,310,766   $ 278,008   $ 521,326  

Performing loans:

                         
 

Fixed

    94,818     160,409     49,444     73,256  
 

ARM/Hybrid

    74,120     124,311     31,916     54,430  
 

Interest rate step-up

    20,914     36,068     4,813     7,831  
 

Balloon

    148     225     69     93  
                   

    190,000     321,013     86,242     135,610  
                   

  $ 868,180   $ 1,631,779   $ 364,250   $ 656,936  
                   

        At September 30, 2011, approximately 73% of the mortgage loan portfolio consisted of mortgage loans that were originated between 2005 and 2007. Approximately 72% of the estimated fair value of the mortgage loans in this portfolio is comprised of loans with unpaid-principal-balance-to-current-property-value ratios in excess of 100% at September 30, 2011.

        The mortgage loan portfolio consists of mortgage loans originated throughout the United States with loans secured by California real estate comprising approximately 27% of the loan portfolio's estimated fair value at September 30, 2011. The mortgage loan portfolio contains loans from New York and Florida that each represent 5% or more of the portfolio's estimated fair value at September 30, 2011.

        At December 31, 2010, approximately 94% of the mortgage loan portfolio consisted of mortgage loans that were originated between 2005 and 2007. Over 67% of the estimated fair value of the mortgage loans in this portfolio was comprised of loans with unpaid-principal-balance-to-current-property-value ratios in excess of 100% at December 31, 2010. The mortgage loan portfolio consisted of mortgage loans originated throughout the United States with loans secured by California real estate comprising approximately 27% of the loan portfolio's estimated fair value at December 31, 2010. The mortgage loan portfolio contained loans from Florida, Illinois and New York that each represented 5% or more of the portfolio's estimated fair value at December 31, 2010.

        At September 30, 2011, mortgage loans in this portfolio totaling $811.4 million were either pledged to secure sales of loans under agreements to repurchase or subject to borrowings under a forward purchase agreement. At December 31, 2010, mortgage loans at fair value totaling $326.9 million were pledged to secure sales of loans under agreements to repurchase. The Company did not have mortgage loans under a forward purchase agreement at December 31, 2010.

28


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 9—Real Estate Acquired in Settlement of Loans

        Following is a summary of the activity in REO for the periods presented:

 
  Quarter ended
September 30,
  Nine months ended
September 30,
 
 
  2011   2010   2011   2010  
 
  (in thousands)
 

Balance at beginning of period

  $ 48,872   $ 13,241   $ 29,685   $  

Purchases

    914         2,424     1,238  

Transfers from mortgage loans at fair value and mortgage loans under a forward purchase agreement at fair value

    36,857     18,460     82,680     31,762  

Results of REO:

                         
 

Valuation adjustments, net

    (2,779 )   (645 )   (6,764 )   (502 )
 

Gain on sale, net

    3,131     1,249     8,291     1,441  
                   

    352     604     1,527     939  

Sales proceeds

    (17,089 )   (6,193 )   (46,410 )   (7,827 )
                   

Balance at period end

  $ 69,906   $ 26,112   $ 69,906   $ 26,112  
                   

        At September 30, 2011, REO totaling $13.9 million was financed under agreements to repurchase and a forward purchase agreement and $26.0 million was held in a consolidated subsidiary of the Company whose stock was pledged to secure financing of the real estate held in that subsidiary. The assets of the consolidated subsidiary are solely REO. At December 31, 2010, no REO was pledged to secure repurchase agreements.

Note 10—Loans Sold Under Agreements to Repurchase

        Following is a summary of financial information relating to loans sold under agreements to repurchase as of and for the periods presented:

 
  Quarter ended
September 30,
  Nine months
ended
September 30,
 
 
  2011   2010   2011   2010  
 
  (dollar amounts in thousands)
 

Period end:

                         
 

Balance

  $ 345,969   $   $ 345,969   $  
 

Unused amount(1)

  $ 219,031   $   $ 219,031   $  

Weighted-average interest rate at end of period

    3.67 %       3.67 %    

Weighted-average interest rate during the period(2)

    3.83 %       3.63 %    

Average balance of loans sold under agreements to repurchase

  $ 276,352   $   $ 231,452   $  

Maximum daily amount outstanding

  $ 345,969   $   $ 345,969   $  

Total interest expense

  $ 3,105   $   $ 7,782   $  

Fair value of loans and REO securing agreements to repurchase at period-end

  $ 703,051   $   $ 703,051   $  

(1)
The amount the Company is able to borrow under loan repurchase agreements is tied to the fair value of unencumbered mortgage loans eligible to secure those agreements and the Company's ability to fund the agreements' margin requirements relating to the collateral sold.

29


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 10—Loans Sold Under Agreements to Repurchase (Continued)

(2)
Weighted-average interest rate during the period excludes the effect of amortization of debt issuance costs of $398,000 and $1.4 million during the quarter and nine months ended September 30, 2011, respectively.

        The repurchase agreements collateralized by loans have an average remaining term of approximately 3.2 months at September 30, 2011.

        The amount at risk (the fair value of the assets pledged plus the related margin deposit, less the amount advanced by the counterparty and accrued interest) relating to the Company's loans sold under agreements to repurchase is summarized by counterparty below as of September 30, 2011:

Counterparty
  Amount at risk   Weighted average
repurchase agreement
maturity
 
  (in thousands)
   

Citibank, N.A. 

  $ 254,226   December 8, 2011

Wells Fargo Bank, N.A. 

  $ 76,824   February 27, 2012

Credit Suisse First Boston Mortgage Capital LLC

  $ 25,856   January 8, 2012

        The Company is subject to margin calls during the period the agreements are outstanding and therefore may be required to repay a portion of the borrowings before the respective agreements mature if the value of the loans securing those agreements decreases. The Company had no margin deposits with its loan repurchase agreement counterparties at September 30, 2011 and on December 31, 2010. Margin deposits are included in Other assets in the consolidated balance sheets.

Note 11—Securities Sold Under Agreements to Repurchase at Fair Value

        Following is a summary of financial information relating to securities sold under agreements to repurchase at fair value as of and for the periods presented:

 
  Quarter ended
September 30,
  Nine months ended
September 30,
 
 
  2011   2010   2011   2010  
 
  (dollar amounts in thousands)
 

Period-end balance

  $ 62,843   $ 116,139   $ 62,843   $ 116,139  

Weighted-average interest rate at end of period

    0.97 %   1.36 %   0.97 %   1.36 %

Weighted-average interest rate during the period

    0.96 %   1.45 %   1.14 %   1.45 %

Average balance of securities sold under agreements to repurchase

  $ 65,364   $ 67,642   $ 80,020   $ 22,795  

Maximum daily amount outstanding

  $ 70,978   $ 121,047   $ 101,202   $ 121,047  

Total interest expense

  $ 161   $ 251   $ 692   $ 251  

Fair value of securities securing agreements to repurchase at period-end

  $ 69,500   $ 137,049   $ 69,500   $ 137,049  

        The repurchase agreements collateralized by securities have an average remaining term of 12 days. All securities underlying repurchase agreements are held by the buyer. All agreements collateralized by MBS are to repurchase the same or substantially identical securities.

30


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 11—Securities Sold Under Agreements to Repurchase at Fair Value (Continued)

        The amount at risk (the fair value of the securities pledged plus the related margin deposit, less the amount advanced by the counterparty and accrued interest) relating to the Company's securities sold under agreements to repurchase is summarized by counterparty below as of September 30, 2011:

Counterparty
  Amount at risk   Weighted average
repurchase agreement
maturity
 
 
  (in thousands)
   
 

Wells Fargo Bank, N.A. 

  $ 9,687     October 11, 2011  

        The Company is subject to margin calls during the period the agreements are outstanding and therefore may be required to repay a portion of the borrowings before the respective agreements mature if the value of the MBS securing those agreements decreases. As of September 30, 2011 and December 31, 2010, the Company had $3.0 million and $4.8 million, respectively, on deposit with its securities repurchase agreement counterparties. Margin deposits are included in Other assets in the consolidated balance sheets.

Note 12—Real Estate Acquired in Settlement of Loans Financed Under Agreements to Repurchase

        Following is a summary of financial information relating to REO financed under agreements to repurchase as of and for the periods presented:

 
  Quarter ended
September 30,
  Nine months
ended
September 30,
 
 
  2011   2010   2011   2010  
 
  (dollar amounts in thousands)
 

Period end:

                         
 

Balance

  $ 12,814   $   $ 12,814   $  
 

Unused amount(1)

  $ 87,186   $   $ 87,186   $  

Weighted-average interest rate at end of period

    3.99 %       3.99 %    

Weighted-average interest rate during the period(2)

    4.76 %       4.71 %    

Average balance of REO sold under agreements to repurchase

  $ 12,663   $   $ 4,725   $  

Maximum daily amount outstanding

  $ 16,797   $   $ 16,797   $  

Total interest expense

  $ 279   $   $ 319   $  

Fair value of REO held in a consolidated subsidiary whose stock is pledged to secure agreements to repurchase at period-end

  $ 26,102   $   $ 26,102   $  

(1)
The amount the Company is able to borrow under loan repurchase agreements is tied to the fair value of unencumbered REO eligible to secure those agreements and the Company's ability to fund the agreements' margin requirements relating to the collateral sold.

(2)
Weighted-average interest rate during the period excludes the effect of amortization of debt issuance costs of $125,000 and $150,000 during the quarter and nine months ended September 30, 2011, respectively.

31


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 12—Real Estate Acquired in Settlement of Loans Financed Under Agreements to Repurchase (Continued)

        The repurchase agreement collateralized by REO has an average term of approximately 8.5 months at September 30, 2011.

        The amount at risk (the fair value of the assets pledged plus the related margin deposit, less the amount advanced by the counterparty and accrued interest) relating to the Company's REO sold under agreements to repurchase is summarized by counterparty below as of September 30, 2011:

Counterparty
  Amount at risk   Weighted average
repurchase agreement
maturity
 
 
  (in thousands)
   
 

Credit Suisse First Boston Mortgage Capital LLC

  $ 13,273     June 11, 2012  

        The Company is subject to margin calls during the period the agreements are outstanding and therefore may be required to repay a portion of the borrowings before the respective agreements mature if the value of the REOs securing those agreements decreases.

Note 13—Borrowings Under a Forward Purchase Agreement

        Following is a summary of financial information relating to borrowings under a forward purchase agreement as of and for the periods presented:

 
  Quarter ended
September 30,
  Nine months
ended
September 30,
 
 
  2011   2010   2011   2010  
 
  (dollar amounts in thousands)
 

Period end:

                         
 

Balance

  $ 163,755   $   $ 163,755   $  
 

Interest rate

    3.87 %       3.87 %    

Weighted-average interest rate during the period

    4.48 %       4.48 %    

Average balance of borrowings under a forward purchase agreement

  $ 146,708   $   $ 49,440   $  

Maximum daily amount outstanding

  $ 173,398         $ 173,398        

Total interest expense

  $ 1,680   $   $ 1,680   $  

Fair value of underlying loans and REO at period-end

  $ 162,706   $   $ 162,706   $  

        The forward purchase agreement has an average term of approximately 8.9 months at September 30, 2011.

        At September 30, 2011, there was no amount at risk (the fair value of the mortgage loans pledged plus the related margin deposit, less the amount advanced by the counterparty and accrued interest) relating to the Company's borrowings under a forward purchase agreement.

32


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 14—Commitments and Contingencies

        From time to time, the Company may be involved in various proceedings, claims and legal actions arising in the ordinary course of business. As of September 30, 2011, the Company was not involved in any such proceedings, claims or legal actions that would be reasonably likely to have a material adverse effect on the Company.

Mortgage Loan Commitments

        The following table summarizes the Company's outstanding contractual loan commitments as of the date presented:

 
  September 30,
2011
 
 
  (in thousands)
 

Correspondent lending:

       
 

Commitments to purchase mortgage loans

  $ 319,156  

Other mortgage loans:

       
 

Commitments to purchase mortgage loans

  $ 337,837  

Note 15—Shareholders' Equity

        On February 16, 2011, the Company issued and sold 9,500,000 common shares in an underwritten public offering at a price of $18 per share, for net proceeds of approximately $163.8 million after the underwriting discount and estimated offering expenses and the reimbursement of certain expenses. On March 3, 2011, the Company issued and sold an additional 1,425,000 common shares at a price of $18 per share pursuant to the exercise of an over-allotment option by the public offering's underwriters and received $24.6 million of proceeds after the underwriting discount and reimbursement of certain expenses.

        On November 19, 2010, the Company entered into a Controlled Equity Offering Sales Agreement (the "2010 Sales Agreement") with Cantor Fitzgerald & Co. During the nine months ended September 30, 2011, the Company sold a total of 28,500 of its common shares under the 2010 Sales Agreement at a weighted average price of $18.34 per share, providing net proceeds to the Company of approximately $512,000, net of sales commissions. The sales agent received a total of approximately $10,000, which represents an average commission of approximately 2.0% of the gross sales price.

        As more fully described in the Company's Annual Report, certain of the underwriting costs incurred in the Company's IPO were paid on PMT's behalf by PCM and a portion of the underwriting discount was deferred by agreement with the underwriters of the offering. Reimbursement to PCM and payment to the underwriters of the deferred underwriting discount are both contingent on PMT's performance during any full four calendar quarter period during the 24 full calendar quarters after the date of the completion of its IPO, August 4, 2009. If PMT meets the specified performance levels during any full four calendar quarter period during the 24-quarter period, the Company will reimburse PCM approximately $2.9 million of underwriting costs paid by PCM on the offering date and pay the underwriters approximately $5.9 million in deferred underwriting discount. If this requirement is not satisfied by the end of such 24-quarter period, the Company's obligation to reimburse PCM and make the conditional payment of the underwriting discount will terminate. Management has concluded that

33


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 15—Shareholders' Equity (Continued)


this contingency is probable of being met during the 24-quarter period and has recognized a liability for reimbursement to PCM and payment of the contingent underwriting discount as a reduction of additional paid-in capital.

Note 16—Net Gain on Mortgage Loans Acquired For Sale

        Net gain (loss) on mortgage loans acquired for sale is summarized below for the periods presented:

 
  Quarter ended
September 30,
  Nine months
ended
September 30,
 
 
  2011   2010   2011   2010  
 
  (in thousands)
 

Cash gain (loss) on sale:

                         
 

Loan proceeds

  $ (63 ) $ (28 ) $ (73 ) $ (23 )
 

Hedging activities

    (929 )       (1,013 )   20  
                   

    (992 )   (28 )   (1,086 )   (3 )

Mortgage servicing rights received as proceeds on sale

    466         643      

Provision for representations and warranties on loans sold

    (21 )   (5 )   (32 )   (5 )

Change in fair value relating to loans and hedging instruments acquired for sale at period-end:

                         
 

Loans

    1,067     60     1,151     63  
 

Hedging instruments

    (436 )   (44 )   (469 )   (44 )
                   

    631     16     682     19  
                   

  $ 84   $ (17 ) $ 207   $ 11  
                   

Note 17—Share-Based Compensation Plan

        The Company's equity incentive plan allows for grants of equity-based awards up to a total of 8% of PMT's issued and outstanding shares on a diluted basis at the time of the award. Restricted share units have been awarded to trustees and officers of the Company and to employees of PCM and its affiliates at no cost to the grantees. Such awards generally vest over a one- to four-year period. Expense relating to awards is included in the consolidated statements of income under the caption Compensation.

34


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 17—Share-Based Compensation Plan (Continued)

        The table below summarizes restricted share unit activity and compensation expense for the periods presented:

 
  Quarter ended
September 30,
  Nine months ended
September 30,
 
 
  2011   2010   2011   2010  
 
  (in thousands, except share data)
 

Number of shares:

                         

Outstanding at beginning of period

    606,320     371,210     272,984     374,810  

Granted

            340,500     23,600  

Vested

    (82,811 )   (97,026 )   (88,711 )   (97,026 )

Canceled

    (14,200 )   (1,200 )   (15,464 )   (28,400 )
                   

Outstanding at end of period

    509,309     272,984     509,309     272,984  
                   

Expense recorded during the period

  $ 1,148   $ 368   $ 2,812   $ 1,589  
                   

Unamortized compensation cost at period-end

  $ 4,106                    
                         

At September 30, 2011:

                         

Weighted average grant date fair value per share

  $ 14.66                    
                         

Shares available for future awards(1)

    1,762,000                    
                         

(1)
Based on shares outstanding as of September 30, 2011. Total shares available for future awards may be adjusted in accordance with the equity incentive plan based on future issuances of PMT's shares as described above.

Note 18—Income Taxes

        The Company has elected to be taxed as a REIT for U.S. federal income tax purposes under Sections 856 through 860 of the Internal Revenue Code. Therefore, PMT generally will not be subject to corporate federal or state income tax to the extent that qualifying distributions are made to shareholders and the Company meets REIT requirements including certain asset, income, distribution and share ownership tests. The Company believes that it has met the distribution requirements, as it has declared dividends sufficient to distribute substantially all of its taxable income. Taxable income will generally differ from net income. The primary differences between net income and the REIT taxable income (before deduction for qualifying distributions) is the income of the taxable REIT subsidiaries ("TRSs") and the method of determining the income or loss related to valuation of the mortgage loans owned by the qualified REIT subsidiary ("QRS"). Other than the TRS income and the QRS loan valuation differences, the other differences between REIT book income and REIT taxable income are not material.

        In general, cash dividends declared by the Company will be considered ordinary income to the shareholders for income tax purposes. Some portion of the dividends may be characterized as capital gain distributions or a return of capital.

35


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 18—Income Taxes (Continued)

        The Company has elected to treat two of its subsidiaries as TRSs. Income from the TRSs is only included as a component of REIT taxable income to the extent that the TRS makes dividend distributions of income to the REIT. No such dividend distributions were made in the quarters ended September 30, 2011 and 2010. A TRS is subject to corporate federal and state income tax. Accordingly, a provision for income taxes for the TRSs is included in the accompanying consolidated statements of income.

        The Company files U.S. federal and state income tax returns for both the REIT and TRSs. These returns for 2009 and forward are subject to examination by the respective tax authorities. No returns are currently under examination.

        The following table details the Company's provision for income taxes which relates primarily to the TRSs, for the periods presented:

 
  Quarter ended
September 30,
  Nine months
ended
September 30,
 
 
  2011   2010   2011   2010  
 
  (in thousands)
 

Current expense (benefit):

                         
   

Federal

  $ 3,815   $ 268   $ 6,114   $ 1,815  
   

State

    1,350     93     2,093     630  
                   
     

Total current

    5,165     361     8,207     2,445  
                   

Deferred expense (benefit):

                         
   

Federal

    (605 )       (1,359 )    
   

State

    (210 )       (472 )    
                   

Total deferred expense

    (815 )       (1,831 )      
                   
   

Valuation allowance

                (45 )
                   
 

Total provision for income taxes

  $ 4,350   $ 361   $ 6,376   $ 2,400  
                   

        The provision for deferred income taxes for the quarter ended September 30, 2011 relates to net unrealized valuation losses on REO. There was no provision for deferred income taxes for the quarter ended September 30, 2010.

36


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 18—Income Taxes (Continued)

        The following table is a reconciliation of the Company's provision for income taxes at statutory rates to the provision for income taxes at the Company's effective rate:

 
  Quarter ended September 30,   Nine months ended September 30,  
 
  2011   2010   2011   2010  
 
  Amount   Rate   Amount   Rate   Amount   Rate   Amount   Rate  
 
  (dollars in thousands)
 

Federal provision for income taxes at statutory tax rate

  $ 8,707     35.0 % $ 2,831     35.0 % $ 17,908     35.0 % $ 6,837     35.0 %

Effect of non-taxable REIT income

    (5,028 )   (20.2 )%   (2,460 )   (19.9 )%   (12,682 )   (24.8 )%   (4,800 )   (24.6 )%

Provision for state income taxes, net of federal benefit

    741     3.0 %   61     3.2 %   1,053     2.1 %   410     2.1 %

Other

    (70 )   (0.3 )%   (71 )   0.7 %   97     0.2 %   (2 )   (0.0 )%

Valuation allowance

                0.0 %           (45 )   (0.2 )%
                                   

Provision for income taxes

  $ 4,350     17.5 % $ 361     19.0 % $ 6,376     12.5 % $ 2,400     12.3 %
                                   

        At September 30, 2011 and September 30, 2010, the Company has no unrecognized tax benefits and does not anticipate any increase in unrecognized tax benefits. Should the accrual of any interest or penalties relative to unrecognized tax benefits be necessary, it is the Company's policy to record such accruals in the Company's income tax accounts. No such accruals existed at September 30, 2011 or at September 30, 2010.

Note 19—Supplemental Cash Flow Information

 
  Nine months ended
September 30,
 
 
  2011   2010  
 
  (in thousands)
 

Income taxes paid

  $ 3,841   $ 2,521  

Interest paid

  $ 9,249   $ 123  

Non-cash investing activities:

             
 

Transfer of mortgage loans to REO

  $ 82,680   $ 31,762  
 

Addition of unpaid interest to mortgage loan balances in loan modifications

  $ 3,521   $ 74  
 

Receipt of MSRs as proceeds from sales of loans

  $ 643   $  
 

Purchase of mortgage loans financed through a forward purchase agreement

  $ 171,796   $  
 

Purchase of REO financed through a forward purchase agreement

  $ 914   $  
 

Unsettled purchases of MBS

  $ 17,205   $  

Non-cash financing activities:

             
 

Purchase of mortgage loans financed through a forward purchase agreement

  $ 171,796   $  
 

Purchase of REO financed through a forward purchase agreement

  $ 914   $  

37


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 20—Regulatory Net Worth Requirement

        PennyMac Corp. ("PMC"), an indirect subsidiary of the Company, is a seller-servicer for Fannie Mae. Fannie Mae's approval required PMC to deposit $5.0 million in a pledged cash account to secure its performance under its master agreement with Fannie Mae. The pledged cash is included in Other assets in the consolidated balance sheets at September 30, 2011 and December 31, 2010.

        To retain its status as an approved seller-servicer, PMC is required to meet Fannie Mae's capital standards, which require PMC to maintain a minimum net worth of $2.5 million. Management believes PMC complies with Fannie Mae's net worth requirement as of September 30, 2011.

Note 21—Recently Issued Accounting Pronouncements

        In May 2011, the Financial Accounting Standards Board issued an Accounting Standards Update ("ASU"), ASU 2011-04 to the Fair Value Measurements topic of the Accounting Standards Codification ("ASC"). ASU 2011-04 eliminates unnecessary wording differences between U.S. GAAP and International Financial Reporting Standards, expands the disclosure requirements of the Fair Value Measurements and Disclosure topic of the ASC for fair value measurements and makes other amendments, including:

        ASU 2011-04 expands the Fair Value Measurements topic's disclosure requirements, particularly for fair value measurements categorized in Level 3 of the fair value hierarchy: (1) a quantitative disclosure of the unobservable inputs and assumptions used in the measurement, (2) a description of the valuation processes in place (e.g., how the entity decides its valuation policies and procedures, as well as changes in its analyses of fair value measurements, from period to period), and (3) a narrative description of the sensitivity of the fair value to changes in unobservable inputs and interrelationships between those inputs.

        ASU 2011-04 is applicable to the Company for interim and annual periods beginning after December 15, 2011. The adoption of ASU 2011-04 is not expected to have a material effect on the Company's financial statements.

38


Table of Contents


PENNYMAC MORTGAGE INVESTMENT TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Note 22—Subsequent Events

        Management has evaluated all events or transactions through the date the Company issued these financial statements. During this period:

39


Table of Contents

Item 2.    Management's Discussion and Analysis of Financial Condition and Results of Operations

        We are a specialty finance company that invests primarily in residential mortgage loans and mortgage-related assets. Our objective is to provide attractive risk-adjusted returns to our investors over the long-term, principally through dividends and secondarily through capital appreciation. We intend to achieve this objective largely by investing in mortgage loans, a substantial portion of which may be distressed and acquired at discounts to their unpaid principal balances. We acquire these loans through direct acquisitions of mortgage loan portfolios from institutions such as banks, mortgage companies and insurance companies and direct acquisitions or participations in structured transactions. A substantial portion of the nonperforming loans we have purchased has been acquired from or through one or more subsidiaries of Citigroup Inc.

        We seek to maximize the value of the mortgage loans that we acquire using means that are appropriate for the particular loan, including both proprietary and nonproprietary loan modification programs (such as the U.S. Departments of the Treasury and Housing and Urban Development's Home Affordable Modification Program, or HAMP), special servicing and other initiatives focused on avoiding foreclosure, when possible. When we are unable to effect a cure for a mortgage delinquency, our objective is to effect timely acquisition and/or liquidation of the property securing the loan.

        We supplement these activities through participation in other mortgage-related activities, which are in various states of analysis, planning or implementation and include the following:

40


Table of Contents

        We are externally managed by PNMAC Capital Management, LLC ("PCM" or our "Manager"), an investment adviser that specializes in, and focuses on, residential mortgage loans. Most of our mortgage loan portfolio is serviced by PLS, an affiliate of PCM.

        We conduct substantially all of our operations, and make substantially all of our investments, through PennyMac Operating Partnership, L.P. (the "Operating Partnership") and its subsidiaries. One of our subsidiaries is the sole general partner, and we are the sole limited partner, of the Operating Partnership.

        We believe that we qualify to be taxed as a REIT. We believe that we will not be subject to federal income tax on that portion of our income that is distributed to shareholders as long as we meet certain asset, income and share ownership tests. If we fail to qualify as a REIT, and do not qualify for certain statutory relief provisions, our profits will be subject to income taxes and we may be precluded from qualifying as a REIT for the four tax years following the year we lose our REIT qualification. A portion of our activities is conducted in two taxable REIT subsidiaries, which are subject to corporate federal and state income taxes. Accordingly, we have made a provision for income taxes with respect to the operations of our taxable REIT subsidiaries. We expect that the effective rate for the provision for income taxes will be volatile in future periods. Our goal is to manage the business to take full advantage of the tax benefits afforded to us as a REIT.


Observations on Current Market Opportunities

        The U.S. economy continues its pattern of modest growth, with economic data providing mixed reports on the economic recovery. During the third quarter of 2011, the U.S. gross domestic product expanded at an annual rate of 2.5% compared to 1.3% and 2.5% during the second quarter of 2011 and the third quarter of 2010, respectively. Slow economic growth and pressure on state and federal government spending continued to affect unemployment rates during the quarter ended September 30, 2011. The national unemployment rate was 9.2% at September 30, 2011. Unemployment has persisted at a seasonally adjusted rate at or above 9% for all but two months during the period from May 2009 through September 2011.

        Distress in the banking industry persists at historically high levels. However, the rate of growth in the number of problem banks as identified by the FDIC appears to be slowing. As of June 30, 2011, the most recent date for which problem bank information is available, the FDIC identified 865 problem banks, a decrease from 884 at December 31, 2010 and an increase from 829 at June 30, 2010. The decrease in the number of problem banks is the first since 2006. The number of banks that have been seized is leveling off with 26 depository institutions seized during the third quarter of 2011 compared to 22 depository institutions in the second quarter of 2011 and 41 in the third quarter of 2010.

41


Table of Contents

        Residential real estate transactions continue to see historically low levels of activity as a result of continuing historically high levels of unemployment, restrictive loan underwriting standards and uncertainties about economic prospects. Foreclosure activity increased by 4% during the quarter ended September 30, 2011 compared to the quarter ended June 30, 2011 as lenders have corrected operational issues identified with their foreclosure processes.

        Thirty-year fixed mortgage interest rates decreased from 4.51% for the week ended June 30, 2011 to 4.01% for the week ended September 29, 2011 (Source: Freddie Mac's Weekly Primary Mortgage Market Survey). Interest rates have been generally trending downward throughout the nine months ended September 30, 2011.

        Our Manager continues to see substantial volumes of distressed residential mortgage loan sales by a limited number of sellers, which remain primarily sales of nonperforming loan pools (with a small but increasing number of sales of troubled but performing loans). During the quarter ended September 30, 2011, our Manager reviewed 20 mortgage loan pools with unpaid principal balances totaling approximately $3.6 billion. These mortgage loan pools were offered by 17 prospective sellers. This compares to our Manager's review of 27 mortgage loan pools with unpaid principal balances totaling approximately $4.5 billion offered by 17 prospective sellers during the quarter ended June 30, 2011. During the quarter and nine months ended September 30, 2011, we made acquisitions of distressed mortgage loans totaling $264.7 million and $625.1 million, respectively, of which $210.0 million and $554.6 million were acquired from or through one or more subsidiaries of Citigroup Inc.

        We expect that our mortgage loan portfolio may continue to grow at an uneven pace, as opportunities to acquire distressed mortgage loans may be irregularly timed and may involve large portfolios of mortgage loans, and the timing and extent of our success in acquiring such mortgage loans, along with availability of capital to complete such transactions, cannot be predicted.

        We believe that the collapse of the independent mortgage company business model and the weakened condition of banks and other traditional mortgage lenders have created additional opportunities for our business. Under current market conditions, these opportunities include the purchase from smaller mortgage lenders of newly originated mortgage loans that are eligible for sale to a GSE such as the Federal Home Loan Mortgage Corporation ("Freddie Mac") and the Federal National Mortgage Association ("Fannie Mae") (Freddie Mac and Fannie Mae are each referred to as an "Agency" and, collectively, as the "Agencies"). These opportunities also include the purchase of newly originated mortgage loans that can be resold in the non-Agency whole loan market or securitized in the private label market as well as providing inventory financing to originators of such loans.

        During the quarter ended September 30, 2011, we acquired $220.0 million in fair value of newly originated mortgage loans, an increase of $165.2 million or 302% when compared to the quarter ended June 30, 2011.

42


Table of Contents

Results of Operations

        The following is a summary of our key performance measures for the periods presented:

 
  Quarter ended
September 30,
  Nine months ended
September 30,
 
 
  2011   2010   2011   2010  
 
  (in thousands, except per share amounts)
 

Net investment income

  $ 41,985   $ 12,656   $ 89,491   $ 30,425  

Net income

  $ 20,528   $ 7,729   $ 44,790   $ 17,134  

Earnings per share:

                         
 

Basic

  $ 0.73   $ 0.46   $ 1.72   $ 1.02  
 

Diluted

  $ 0.73   $ 0.45   $ 1.72   $ 1.01  

Distributions per share:

                         
 

Declared

  $ 0.50   $ 0.35   $ 0.92   $ 0.35  
 

Paid

  $ 0.50   $ 0.35   $ 1.34   $ 0.35  

Investment acquisitions:

                         
 

Correspondent lending purchases

  $ 220,040   $ 12,539   $ 294,410   $ 13,914  
 

Other

    288,260     124,994     650,350     361,212  
                   

Total investment acquisitions

  $ 508,300   $ 137,533   $ 944,760   $ 375,126  
                   

Share price:

                         
 

High

  $ 17.26   $ 18.02   $ 19.04   $ 18.02  
 

Low

  $ 15.82   $ 15.68   $ 15.82   $ 15.68  
 

At period end

  $ 15.90   $ 17.89              

At period end:

                         
 

Total investments(1)

  $ 1,066,274   $ 408,073              
 

Total assets

  $ 1,155,494   $ 453,971              
 

Book value per share

  $ 19.04   $ 19.40              

(1)
Mortgage-backed securities, mortgage loans, REO and MSRs

        During the quarter and nine months ended September 30, 2011, we recorded net income of $20.5 million and $44.8 million, or $0.73 and $1.72 per diluted share, respectively. Our net income for the three and nine months ended September 30, 2011 reflects net gains on our investments in financial instruments totaling $31.6 million and $63.7 million, including $22.7 million and $48.4 million of valuation gains on MBS and mortgage loans excluding mortgage loans acquired for sale, supplemented by $9.8 million and $24.0 million of interest income, respectively.

        During the quarter and nine months ended September 30, 2010, we recorded net income of $7.7 million and $17.1 million, or $0.45 and $1.01 per diluted share, respectively. Net income for the quarter and nine months ended September 30, 2010 reflected net gains on our investments in financial instruments totaling $8.2 million and $19.1 million, including $4.6 million and $8.6 million of valuation gains on MBS and mortgage loans excluding mortgage loans acquired for sale, supplemented by $3.8 million and $10.3 million of interest income, respectively.


Net Investment Income

        During the quarter and nine months ended September 30, 2011, we recorded net investment income of $42.0 million and $89.5 million, respectively, comprised primarily of net gains on investments in financial instruments of $31.6 million and $63.7 million supplemented by $9.8 million and $24.0 million of interest income and $352,000 and $1.5 million of gains from results of REO, respectively. This compares to net investment income of $12.7 million and $30.4 million recognized during the quarter and nine months ended September 30, 2010, comprised primarily of $8.2 million and

43


Table of Contents


$19.1 million of net gains on investments in financial instruments, supplemented by $3.8 million and $10.3 million of interest income and $637,000 and $972,000 of gains from results of REO, respectively.

        The growth and shift in net investment income reflects the incomplete deployment of the proceeds from our IPO and the short time in which we held the assets during the first part of 2010, followed by complete deployment of our IPO proceeds, growth through leveraging of our shareholders' equity and additional issuances of common shares beginning in late 2010 through September 30, 2011.

        Net investment income on financial instruments is summarized below for the periods presented:

 
  Quarter ended September 30, 2011  
 
   
  Interest income/expense    
   
  Annualized %  
 
  Net gain
(loss) on
investments
  Coupon   Discount/
fees(1)
  Total   Total
revenue/
expense
  Average
balance
  Interest
yield/cost
  Total
return
 
 
  (dollars in thousands)
 

Assets:

                                                 
 

Short-term investments

  $   $ 24   $   $ 24   $ 24   $ 39,472     0.23 %   0.23 %
 

Mortgage-backed securities:

                                                 
   

Non-Agency subprime

    (612 )   70     262     332     (280 )   58,468     2.23 %   (1.87 )%
   

Non-Agency Alt-A

    (135 )   150     116     266     131     10,668     9.73 %   4.78 %
   

Non-Agency prime jumbo

    (44 )   46     7     53     9     6,963     2.96 %   0.47 %
                                       
 

Total mortgage-backed securities

    (791 )   266     385     651     (140 )   76,099     3.35 %   (0.73 )%
                                       
 

Mortgage loans:

                                                 
   

At fair value(2)

    32,311     8,745         8,745     41,056     744,488     4.60 %   21.58 %
   

Acquired for sale at fair value

    84     419         419     503     30,900     5.30 %   6.37 %
                                       
 

Total mortgage loans

    32,395     9,164         9,164     41,559     775,388     4.62 %   20.97 %
                                       

  $ 31,604   $ 9,454   $ 385   $ 9,839   $ 41,443   $ 890,959     4.32 %   18.20 %
                                       

Liabilities:

                                                 
 

Loans sold under agreements to repurchase

  $   $ 2,707   $ 398   $ 3,105   $ 3,105   $ 276,352     3.83 %      
 

Securities sold under agreements to repurchase

        161         161     161     65,364     0.96 %      
 

Borrowings under a forward purchase agreement

        1,680         1,680     1,680     146,708     4.48 %      
 

Real estate acquired in settlement of loans financed through agreements to repurchase

        154     125     279     279     12,663     4.76 %      
                                       

  $   $ 4,702   $ 523   $ 5,225   $ 5,225   $ 501,087     3.67 %      
                                       

(1)
Amounts in this column represent accrual of unearned discounts for assets and amortization of facility commitment fees for liabilities.

(2)
Includes mortgage loans under a forward purchase agreement.

44


Table of Contents

 
  Quarter ended September 30, 2010  
 
   
  Interest income/expense    
   
  Annualized %  
 
  Net gain
(loss) on
investments
  Coupon   Discount/
fees(1)
  Total   Total
revenue/
expense
  Average
balance
  Interest
yield/cost
  Total
return
 
 
  (dollars in thousands)
 

Assets:

                                                 
 

Short-term investments

  $   $ 10   $   $ 10   $ 10   $ 18,545     0.22 %   0.22 %
 

Mortgage-backed securities:

                                                 
   

Non-Agency subprime

    254     110     651     761     1,015     71,391     4.18 %   5.57 %
   

Non-Agency Alt-A

    223     263     103     366     589     19,751     7.25 %   11.66 %
   

Non-Agency prime jumbo

    119     99     3     102     221     13,449     2.97 %   6.43 %
                                       
 

Total mortgage-backed securities

    596     472     757     1,229     1,825     104,591     4.60 %   6.83 %
                                       
 

Mortgage loans:

              <