Dynex Capital, Inc. Announces Fourth Quarter and Full Year 2025 Results
Key Terms
reit financial
agency rmbs financial
agency cmbs financial
cmbs io financial
tba securities financial
repurchase agreements financial
interest rate swaps financial
at-the-market ("atm") common stock issuances financial
Financial Performance Summary and Other Highlights
-
Total economic return of
per common share, or$1.29 10.2% of beginning book value, for the fourth quarter of 2025, and per common share, or$2.75 21.6% of beginning book value, for the full year 2025 -
Book value per common share of
as of December 31, 2025 compared to$13.45 as of September 30, 2025 and$12.67 as of December 31, 2024$12.70 -
Comprehensive income of
per common share and net income of$1.22 per common share for the fourth quarter of 2025; comprehensive income of$1.17 per common share and net income of$2.85 per common share for the full year 2025$2.49 -
REIT taxable income for 2025 is estimated at
and includes amortization of deferred tax hedge gains of approximately$229 million $100 million -
Dividends declared of
per common share for the fourth quarter of 2025 and$0.51 for the full year 2025$2.00 -
Raised equity capital of
during the fourth quarter of 2025 through at-the-market ("ATM") common stock issuances, bringing total capital raised for 2025 to$393 million , net of issuance costs$1.2 billion -
Purchased
in Agency RMBS and$3 billion in Agency CMBS during the fourth quarter, bringing total purchases for 2025 to$284 million of Agency RMBS and$8.2 billion of Agency CMBS$1.2 billion -
Average balance of interest-earning assets increased
58% during 2025 -
Liquidity of
as of December 31, 2025$1.4 billion - Leverage including to-be-announced ("TBA") securities at cost was 7.3 times shareholders' equity as of December 31, 2025
- Common shares outstanding as of January 22, 2026 were 199,585,507
Management Remarks
"2025 was a strong year for Dynex. We delivered a
"Reflecting the company’s significant growth, commitment to building resilience and evolving our human capital to align with our vision, we are expanding the breadth and depth of our executive team by separating the roles of Chief Financial Officer and Chief Operating Officer," added Byron L.
Earnings Conference Call
As previously announced, the Company's conference call to discuss these results is today at 10:00 a.m. Eastern Time and may be accessed via telephone by dialing (800) 330-6710 and providing the Conference Code 3915006 or by live audio webcast by clicking the "Webcast" button on the Investors page of the Company's website (www.dynexcapital.com), which includes a slide presentation. To listen to the live conference call via telephone, please dial in at least 10 minutes before the call begins. A full replay of the presentation will be available on the same webcast link on the Company's website shortly after the conclusion of the live presentation.
Consolidated Balance Sheets (unaudited) |
|
|
|
|
|
||||||
($s in thousands except per share data) |
December 31,
|
|
September 30,
|
|
December 31,
|
||||||
ASSETS |
|
|
|
|
(audited) |
||||||
Cash and cash equivalents |
$ |
531,043 |
|
|
$ |
490,989 |
|
|
$ |
377,099 |
|
Cash collateral posted to counterparties |
|
399,344 |
|
|
|
332,818 |
|
|
|
244,440 |
|
Mortgage-backed securities (including pledged of |
|
16,306,988 |
|
|
|
13,230,145 |
|
|
|
7,512,087 |
|
Due from counterparties |
|
17,425 |
|
|
|
25,255 |
|
|
|
10,445 |
|
Derivative assets |
|
10,498 |
|
|
|
14,100 |
|
|
|
133 |
|
Accrued interest receivable |
|
67,940 |
|
|
|
55,931 |
|
|
|
32,841 |
|
Other assets, net |
|
8,940 |
|
|
|
9,456 |
|
|
|
7,534 |
|
Total assets |
$ |
17,342,178 |
|
|
$ |
14,158,694 |
|
|
$ |
8,184,579 |
|
|
|
|
|
|
|
||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|||||||||||
Liabilities: |
|
|
|
|
|
||||||
Repurchase agreements |
$ |
13,904,231 |
|
|
$ |
11,753,522 |
|
|
$ |
6,563,120 |
|
Due to counterparties |
|
811,656 |
|
|
|
270,719 |
|
|
|
341,924 |
|
Derivative liabilities |
|
4,830 |
|
|
|
4,635 |
|
|
|
22,814 |
|
Cash collateral posted by counterparties |
|
8,373 |
|
|
|
18,424 |
|
|
|
— |
|
Accrued interest payable |
|
95,196 |
|
|
|
110,517 |
|
|
|
44,672 |
|
Accrued dividends payable |
|
37,171 |
|
|
|
30,688 |
|
|
|
16,501 |
|
Other liabilities |
|
18,577 |
|
|
|
12,641 |
|
|
|
10,612 |
|
Total liabilities |
|
14,880,034 |
|
|
|
12,201,146 |
|
|
|
6,999,643 |
|
|
|
|
|
|
|
||||||
Shareholders’ equity: |
|
|
|
|
|
||||||
Preferred stock |
$ |
107,843 |
|
|
$ |
107,843 |
|
|
$ |
107,843 |
|
Common stock |
|
1,748 |
|
|
|
1,457 |
|
|
|
845 |
|
Additional paid-in capital |
|
2,921,551 |
|
|
|
2,524,286 |
|
|
|
1,742,471 |
|
Accumulated other comprehensive loss |
|
(127,061 |
) |
|
|
(134,069 |
) |
|
|
(172,489 |
) |
Accumulated deficit |
|
(441,937 |
) |
|
|
(541,969 |
) |
|
|
(493,734 |
) |
Total shareholders' equity |
|
2,462,144 |
|
|
|
1,957,548 |
|
|
|
1,184,936 |
|
Total liabilities and shareholders’ equity |
$ |
17,342,178 |
|
|
$ |
14,158,694 |
|
|
$ |
8,184,579 |
|
|
|
|
|
|
|
||||||
Preferred stock aggregate liquidation preference |
$ |
111,500 |
|
|
$ |
111,500 |
|
|
$ |
111,500 |
|
Book value per common share |
$ |
13.45 |
|
|
$ |
12.67 |
|
|
$ |
12.70 |
|
Common shares outstanding |
|
174,814,912 |
|
|
|
145,714,136 |
|
|
|
84,491,800 |
|
Consolidated Comprehensive Statements of Income (Loss) (unaudited) |
|
Year Ended |
|||||||||
|
Three Months Ended |
|
|||||||||
($s in thousands except per share data) |
December 31,
|
|
September 30,
|
|
December 31,
|
||||||
INTEREST INCOME |
|
|
|
|
|
||||||
Interest income |
$ |
177,036 |
|
|
$ |
149,679 |
|
|
$ |
533,521 |
|
Interest expense |
|
(133,552 |
) |
|
|
(119,068 |
) |
|
|
(419,165 |
) |
Net interest income |
|
43,484 |
|
|
|
30,611 |
|
|
|
114,356 |
|
|
|
|
|
|
|
||||||
OTHER GAINS (LOSSES) |
|
|
|
|
|
||||||
Unrealized gain on investments, net |
|
84,732 |
|
|
|
142,469 |
|
|
|
370,850 |
|
Gain (loss) on derivatives, net |
|
73,781 |
|
|
|
(10,694 |
) |
|
|
(113,093 |
) |
Total other gains, net |
|
158,513 |
|
|
|
131,775 |
|
|
|
257,757 |
|
|
|
|
|
|
|
||||||
EXPENSES |
|
|
|
|
|
||||||
General and administrative expenses |
|
(16,367 |
) |
|
|
(11,464 |
) |
|
|
(51,508 |
) |
Other operating expense, net |
|
(272 |
) |
|
|
(534 |
) |
|
|
(1,539 |
) |
Total operating expenses |
|
(16,639 |
) |
|
|
(11,998 |
) |
|
|
(53,047 |
) |
|
|
|
|
|
|
||||||
Net income |
|
185,358 |
|
|
|
150,388 |
|
|
|
319,066 |
|
Preferred stock dividends |
|
(2,760 |
) |
|
|
(2,827 |
) |
|
|
(10,191 |
) |
Net income to common shareholders |
$ |
182,598 |
|
|
$ |
147,561 |
|
|
$ |
308,875 |
|
|
|
|
|
|
|
||||||
Other comprehensive income: |
|
|
|
|
|
||||||
Unrealized gain on available-for-sale investments, net |
|
7,008 |
|
|
|
14,966 |
|
|
|
45,428 |
|
Total other comprehensive income |
|
7,008 |
|
|
|
14,966 |
|
|
|
45,428 |
|
Comprehensive income to common shareholders |
$ |
189,606 |
|
|
$ |
162,527 |
|
|
$ |
354,303 |
|
|
|
|
|
|
|
||||||
Weighted average common shares-basic |
|
156,041,438 |
|
|
|
135,952,339 |
|
|
|
124,128,422 |
|
Weighted average common shares-diluted |
|
157,213,691 |
|
|
|
136,927,985 |
|
|
|
125,067,280 |
|
Net income per common share-basic |
$ |
1.17 |
|
|
$ |
1.09 |
|
|
$ |
2.49 |
|
Net income per common share-diluted |
$ |
1.16 |
|
|
$ |
1.08 |
|
|
$ |
2.47 |
|
Dividends declared per common share |
$ |
0.51 |
|
|
$ |
0.51 |
|
|
$ |
2.00 |
|
Summary of Fourth Quarter and Full Year 2025 Results
The Company's total economic return ("TER") for the fourth quarter of 2025 of
The following tables summarize the changes in the Company's financial position during the fourth quarter and fiscal year 2025:
($s in thousands except per share data) |
|
Net Changes
|
|
Components of
|
|
Common
Equity
|
||||||
Balance as of September 30, 2025 (1) |
|
|
|
|
|
$ |
1,846,048 |
|
||||
Net interest income |
|
|
|
$ |
43,484 |
|
|
|
||||
Net periodic interest from interest rate swaps |
|
|
|
|
7,598 |
|
|
|
||||
Operating expenses |
|
|
|
|
(16,639 |
) |
|
|
||||
Preferred stock dividends |
|
|
|
|
(2,760 |
) |
|
|
||||
Changes in fair value: |
|
|
|
|
|
|
||||||
MBS and other |
|
$ |
91,740 |
|
|
|
|
|
||||
TBAs |
|
|
17,292 |
|
|
|
|
|
||||
|
|
|
12,260 |
|
|
|
|
|
||||
Options on |
|
|
(7,344 |
) |
|
|
|
|
||||
Interest rate swaps |
|
|
47,734 |
|
|
|
|
|
||||
Interest rate swaptions |
|
|
(3,759 |
) |
|
|
|
|
||||
Total net change in fair value |
|
|
|
|
157,923 |
|
|
|
||||
Comprehensive income to common shareholders |
|
|
|
|
|
|
189,606 |
|
||||
Capital transactions: |
|
|
|
|
|
|
||||||
Net proceeds from stock issuance (2) |
|
|
|
|
|
|
397,556 |
|
||||
Common dividends declared |
|
|
|
|
|
|
(82,566 |
) |
||||
Balance as of December 31, 2025 (1) |
|
|
|
|
|
$ |
2,350,644 |
|
||||
(1) |
Amounts represent total shareholders' equity less the aggregate liquidation preference of the Company's preferred stock of |
(2) |
Net proceeds from common stock issuances during the fourth quarter of 2025 include approximately |
| ($s in thousands except per share data) |
|
Net Changes
|
|
Components of
|
|
Common
|
||||||
Balance as of December 31, 2024 (1) |
|
|
|
|
|
$ |
1,073,436 |
|
||||
Net interest income |
|
|
|
$ |
114,356 |
|
|
|
||||
Net periodic interest from interest rate swaps |
|
|
|
|
45,063 |
|
|
|
||||
Operating expenses |
|
|
|
|
(53,047 |
) |
|
|
||||
Preferred stock dividends |
|
|
|
|
(10,191 |
) |
|
|
||||
Changes in fair value: |
|
|
|
|
|
|
||||||
MBS and other |
|
$ |
416,278 |
|
|
|
|
|
||||
TBAs |
|
|
94,646 |
|
|
|
|
|
||||
|
|
|
(46,190 |
) |
|
|
|
|
||||
Options on |
|
|
(7,852 |
) |
|
|
|
|
||||
Interest rate swaps |
|
|
(194,715 |
) |
|
|
|
|
||||
Interest rate swaptions |
|
|
(4,045 |
) |
|
|
|
|
||||
Total net change in fair value |
|
|
|
|
258,122 |
|
|
|
||||
Comprehensive income to common shareholders |
|
|
|
|
|
|
354,303 |
|
||||
Capital transactions: |
|
|
|
|
|
|
||||||
Net proceeds from stock issuance (2) |
|
|
|
|
|
|
1,179,983 |
|
||||
Common dividends declared |
|
|
|
|
|
|
(257,078 |
) |
||||
Balance as of December 31, 2025 (1) |
|
|
|
|
|
$ |
2,350,644 |
|
||||
(1) |
Amounts represent total shareholders' equity less the aggregate liquidation preference of the Company's preferred stock of |
(2) |
Net proceeds from common stock issuances during the year ended December 31, 2025 include approximately |
Investment Portfolio and Financing
The following table provides detail on the Company's MBS investments, including TBA securities, as of the periods indicated:
|
|
December 31, 2025 |
|
September 30, 2025 |
||||||||||||||||
($ in thousands) |
|
Amortized
|
|
Unrealized
|
|
Fair Value |
|
Amortized
|
|
Unrealized
|
|
Fair Value |
||||||||
Fixed rate Agency RMBS: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
$ |
613,475 |
|
$ |
(116,378 |
) |
|
$ |
497,097 |
|
$ |
626,357 |
|
$ |
(121,099 |
) |
|
$ |
505,258 |
|
|
|
535,039 |
|
|
(90,135 |
) |
|
|
444,904 |
|
|
546,065 |
|
|
(94,283 |
) |
|
|
451,782 |
|
|
|
293,432 |
|
|
(11,543 |
) |
|
|
281,889 |
|
|
300,076 |
|
|
(14,048 |
) |
|
|
286,028 |
|
|
|
1,853,757 |
|
|
27,547 |
|
|
|
1,881,304 |
|
|
1,749,387 |
|
|
14,881 |
|
|
|
1,764,268 |
|
|
|
3,913,622 |
|
|
83,915 |
|
|
|
3,997,537 |
|
|
3,402,253 |
|
|
61,931 |
|
|
|
3,464,184 |
|
|
|
6,361,758 |
|
|
104,011 |
|
|
|
6,465,769 |
|
|
5,153,380 |
|
|
67,022 |
|
|
|
5,220,402 |
|
|
|
1,419,727 |
|
|
13,133 |
|
|
|
1,432,860 |
|
|
505,328 |
|
|
5,944 |
|
|
|
511,272 |
TBA |
|
|
1,101,441 |
|
|
1,323 |
|
|
|
1,102,764 |
|
|
1,183,947 |
|
|
869 |
|
|
|
1,184,816 |
TBA |
|
|
1,425,945 |
|
|
4,191 |
|
|
|
1,430,136 |
|
|
833,230 |
|
|
1,389 |
|
|
|
834,619 |
TBA |
|
|
175,287 |
|
|
383 |
|
|
|
175,670 |
|
|
252,163 |
|
|
(251 |
) |
|
|
251,912 |
TBA |
|
|
185,175 |
|
|
456 |
|
|
|
185,631 |
|
|
251,709 |
|
|
244 |
|
|
|
251,953 |
TBA |
|
|
226,218 |
|
|
704 |
|
|
|
226,922 |
|
|
— |
|
|
— |
|
|
|
— |
Total Agency RMBS |
|
$ |
18,104,876 |
|
$ |
17,607 |
|
|
$ |
18,122,483 |
|
$ |
14,803,895 |
|
$ |
(77,401 |
) |
|
$ |
14,726,494 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Agency CMBS |
|
$ |
1,213,107 |
|
$ |
5,236 |
|
|
$ |
1,218,343 |
|
$ |
929,273 |
|
$ |
4,566 |
|
|
$ |
933,839 |
CMBS IO |
|
|
87,557 |
|
|
(272 |
) |
|
|
87,285 |
|
|
94,227 |
|
|
(1,115 |
) |
|
|
93,112 |
Total |
|
$ |
19,405,540 |
|
$ |
22,571 |
|
|
$ |
19,428,111 |
|
$ |
15,827,395 |
|
$ |
(73,950 |
) |
|
$ |
15,753,445 |
(1) Includes a par value of |
||||||||||||||||||||
(2) Includes notional amount of |
||||||||||||||||||||
The following table provides detail on the Company's repurchase agreement borrowings outstanding as of the dates indicated:
|
|
December 31, 2025 |
|
September 30, 2025 |
||||||||||||
Remaining Term
|
|
Balance |
|
Weighted
Average
|
|
WAVG
|
|
Balance |
|
Weighted
|
|
WAVG
|
||||
($s in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Less than 30 days |
|
$ |
9,146,566 |
|
4.11 |
% |
|
75 |
|
$ |
7,845,206 |
|
4.44 |
% |
|
86 |
30 to 90 days |
|
|
4,757,665 |
|
4.07 |
% |
|
94 |
|
|
3,130,470 |
|
4.44 |
% |
|
117 |
91 to 180 days |
|
|
— |
|
— |
% |
|
— |
|
|
777,846 |
|
4.42 |
% |
|
177 |
Total |
|
$ |
13,904,231 |
|
4.10 |
% |
|
81 |
|
$ |
11,753,522 |
|
4.44 |
% |
|
100 |
The following table provides details on the performance of the Company's MBS, repurchase agreement financing, and interest rate swaps for the fourth quarter of 2025 compared to the prior quarter:
|
Three Months Ended |
||||||||||||||||||
|
December 31, 2025 |
|
September 30, 2025 |
||||||||||||||||
($s in thousands) |
Interest Income/ Expense |
|
Average Balance (1)(2) |
|
Effective Yield/ Financing Cost(3)(4) |
|
Interest Income/ Expense |
|
Average Balance (1)(2) |
|
Effective Yield/ Financing Cost(3)(4) |
||||||||
Agency RMBS |
$ |
158,160 |
|
|
$ |
12,712,611 |
|
4.98 |
% |
|
$ |
136,921 |
|
|
$ |
11,137,193 |
|
4.92 |
% |
Agency CMBS |
|
9,992 |
|
|
|
915,117 |
|
4.27 |
% |
|
|
5,380 |
|
|
|
488,441 |
|
4.32 |
% |
CMBS IO(5) |
|
1,484 |
|
|
|
90,573 |
|
6.25 |
% |
|
|
1,740 |
|
|
|
97,693 |
|
7.02 |
% |
Other investments |
|
7 |
|
|
|
769 |
|
3.22 |
% |
|
|
16 |
|
|
|
841 |
|
3.84 |
% |
Subtotal |
|
169,643 |
|
|
|
13,719,070 |
|
4.94 |
% |
|
|
144,057 |
|
|
|
11,724,168 |
|
4.91 |
% |
Cash equivalents |
|
7,393 |
|
|
|
|
|
|
|
5,622 |
|
|
|
|
|
||||
Total interest income |
$ |
177,036 |
|
|
|
|
|
|
$ |
149,679 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Repurchase agreement financing |
|
(133,552 |
) |
|
|
12,469,902 |
|
(4.19 |
)% |
|
|
(119,068 |
) |
|
|
10,468,568 |
|
(4.45 |
)% |
Net interest income/net interest spread |
$ |
43,484 |
|
|
|
|
0.75 |
% |
|
$ |
30,611 |
|
|
|
|
0.46 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net periodic interest from interest rate swaps |
|
7,598 |
|
|
|
|
0.24 |
% |
|
|
14,265 |
|
|
|
|
0.54 |
% |
||
Economic net interest income (6) |
$ |
51,082 |
|
|
|
|
0.99 |
% |
|
$ |
44,876 |
|
|
|
|
1.00 |
% |
||
*Table Note: Data may not foot due to rounding. |
|||||||||||||||||||
(1) |
Average balance for assets is calculated as a simple average of the daily amortized cost and excludes securities pending settlement if applicable. |
(2) |
Average balance for liabilities is calculated as a simple average of the daily borrowings outstanding during the period. |
(3) |
Effective yield is calculated by dividing annualized interest income by the average balance of asset type outstanding during the reporting period. Unscheduled adjustments to premium/discount amortization/accretion, such as for prepayment compensation, are not annualized in this calculation. |
(4) |
Financing cost is calculated by dividing annualized interest expense by the total average balance of borrowings outstanding during the period with an assumption of 360 days in a year. |
(5) |
CMBS IO ("Interest only") includes Agency and non-Agency issued securities. |
(6) |
Represents a non-GAAP measure. See "Non-GAAP Financial Measures" below for a reconciliation to the most comparable GAAP financial measure. |
Hedging Portfolio
The following tables provide details on the Company's interest rate hedging portfolio as of the dates indicated:
|
|
December 31, 2025 |
|
September 30, 2025 |
||||||||
Derivative Type |
|
Notional
Long (Short) |
|
WAVG Fixed
|
|
Notional
|
|
WAVG Fixed
|
||||
($s in thousands) |
|
|
|
|
|
|
|
|
||||
5-year |
|
$ |
(30,000 |
) |
|
n/a |
|
$ |
(30,000 |
) |
|
n/a |
10-year |
|
|
(1,475,000 |
) |
|
n/a |
|
|
(1,190,000 |
) |
|
n/a |
30-year |
|
|
(1,153,500 |
) |
|
n/a |
|
|
(953,500 |
) |
|
n/a |
|
|
$ |
(2,658,500 |
) |
|
|
|
$ |
(2,173,500 |
) |
|
|
|
|
|
|
|
|
|
|
|
||||
3-5 year interest rate swaps |
|
$ |
2,450,000 |
|
|
|
|
$ |
1,550,000 |
|
|
|
5-7 year interest rate swaps |
|
|
4,070,000 |
|
|
|
|
|
3,760,000 |
|
|
|
7-10 year interest rate swaps |
|
|
3,090,000 |
|
|
|
|
|
2,550,000 |
|
|
|
10-15 year interest rate swaps |
|
|
75,000 |
|
|
|
|
|
— |
|
|
—% |
|
|
$ |
9,685,000 |
|
|
|
|
$ |
7,860,000 |
|
|
|
|
|
December 31, 2025 |
|
September 30, 2025 |
||||||
($s in thousands) |
|
Notional
|
|
Average
|
|
Notional
|
|
Average
|
||
1-2 year interest rate swaption |
|
$ |
750,000 |
|
|
|
$ |
750,000 |
|
|
3-month options on |
|
|
500,000 |
|
n/a |
|
|
1,000,000 |
|
n/a |
The following table provides detail on the Company's "gain (loss) on derivatives, net" recognized in the Company's consolidated statements of comprehensive income (loss) during the periods indicated:
|
Three Months Ended |
||||||
|
December 31, 2025 |
|
September 30, 2025 |
||||
Unrealized gain (loss): |
|
|
|
||||
TBA securities |
$ |
4,806 |
|
|
$ |
(28,541 |
) |
|
|
50,038 |
|
|
|
41,174 |
|
Options on |
|
(7,344 |
) |
|
|
(508 |
) |
Interest rate swaps |
|
47,734 |
|
|
|
(30,320 |
) |
Interest rate swaptions |
|
(3,759 |
) |
|
|
(1,279 |
) |
|
|
91,475 |
|
|
|
(19,474 |
) |
Realized gain (loss) upon settlement, maturity or termination: |
|
|
|
||||
TBA securities |
|
12,486 |
|
|
|
56,112 |
|
|
|
(37,778 |
) |
|
|
(61,597 |
) |
Interest rate swaps |
|
— |
|
|
|
— |
|
|
|
(25,292 |
) |
|
|
(5,485 |
) |
Net periodic interest: |
|
|
|
||||
Interest rate swaps |
|
7,598 |
|
|
|
14,265 |
|
Gain (loss) on derivatives, net |
$ |
73,781 |
|
|
$ |
(10,694 |
) |
|
|
|
|
||||
The Company typically designates certain of its interest rate derivatives as hedges for tax purposes. Gains and losses realized upon maturity or termination of derivatives designated as hedges for tax purposes are amortized into the Company's REIT taxable income over the original periods hedged by those derivatives. These hedge gains are not included in the Company's current or future earnings available for distribution ("EAD"), a non-GAAP measure, but will be part of the Company's future distribution requirements. The table below provides the projected amortization of the Company's net deferred tax hedge gains that may be recognized as taxable income over the periods indicated, given conditions known as of December 31, 2025; however, uncertainty inherent in the forward interest rate curve makes future realized gains and losses difficult to estimate, and as such, these projections are subject to change for any given period.
Projected Period of Recognition for Tax Hedge Gains, Net |
|
December 31, 2025 |
|
|
|
($ in thousands) |
|
Fiscal year 2026 |
|
$ |
95,972 |
Fiscal year 2027 |
|
|
91,382 |
Fiscal year 2028 |
|
|
85,347 |
Fiscal year 2029 and thereafter |
|
|
285,531 |
|
|
$ |
558,232 |
|
|
|
|
Non-GAAP Financial Measures
In evaluating the Company’s financial and operating performance, management considers book value per common share, total economic return to common shareholders, and other operating results presented in accordance with GAAP as well as certain non-GAAP financial measures, which include earnings available for distribution (“EAD”) to common shareholders (including per common share) and economic net interest income (and the related metric economic net interest spread). Management believes these non-GAAP financial measures may be useful to investors because they are viewed by management as a measure of the investment portfolio’s return based on the effective yield of its investments, net of financing costs and, with respect to EAD, net of other normal recurring operating income/expenses.
Drop income/loss generated by TBA dollar roll positions, which is included in "gain (loss) on derivatives instruments, net" on the Company's consolidated statements of comprehensive income, is included in EAD because management views drop income/loss as the economic equivalent of net interest income on the underlying Agency security from trade date to settlement date. However, drop income/loss does not represent the total realized gain/loss from the Company’s TBA securities.
Management also includes net periodic interest from its interest rate swaps, which is included in "gain (loss) on derivatives instruments, net", in each of these non-GAAP measures because interest rate swaps are used by the Company to economically hedge the impact of changing interest rates on its borrowing costs from repurchase agreements, and including net periodic interest from interest rate swaps is a helpful indicator of the Company’s total financing cost in addition to GAAP interest expense.
Non-GAAP financial measures are not a substitute for GAAP earnings and may not be comparable to similarly titled measures of other REITs because they may not be calculated in the same manner. Furthermore, though EAD is one of several factors our management considers in determining the appropriate level of distributions to common shareholders, it should not be utilized in isolation, and it is not an accurate indication of the Company’s REIT taxable income or its distribution and dividend requirements in accordance with the Internal Revenue Code.
Reconciliations of each non-GAAP measure to certain GAAP financial measures are provided below.
|
Three Months Ended |
||||||
($s in thousands except per share data) |
December 31,
|
|
September 30,
|
||||
Comprehensive income to common shareholders (GAAP) |
$ |
189,606 |
|
|
$ |
162,527 |
|
Less: |
|
|
|
||||
Change in fair value of investments, net (1) |
|
(91,740 |
) |
|
|
(157,435 |
) |
Change in fair value of derivative instruments, net (2) |
|
(63,467 |
) |
|
|
28,507 |
|
EAD to common shareholders (non-GAAP) |
$ |
34,399 |
|
|
$ |
33,599 |
|
|
|
|
|
||||
Weighted average common shares |
|
156,041,438 |
|
|
|
135,952,339 |
|
EAD per common share (non-GAAP) |
$ |
0.22 |
|
|
$ |
0.25 |
|
|
|
|
|
||||
Net interest income (GAAP) |
$ |
43,484 |
|
|
$ |
30,611 |
|
Net periodic interest from interest rate swaps |
|
7,598 |
|
|
|
14,265 |
|
Economic net interest income |
|
51,082 |
|
|
|
44,876 |
|
TBA drop income (3) |
|
2,716 |
|
|
|
3,548 |
|
Operating expenses |
|
(16,639 |
) |
|
|
(11,998 |
) |
Preferred stock dividends |
|
(2,760 |
) |
|
|
(2,827 |
) |
EAD to common shareholders (non-GAAP) |
$ |
34,399 |
|
|
$ |
33,599 |
|
|
|
|
|
||||
Net interest spread (GAAP) |
|
0.75 |
% |
|
|
0.46 |
% |
Net periodic interest as a percentage of average repurchase borrowings |
|
0.24 |
% |
|
|
0.54 |
% |
Economic net interest spread (non-GAAP) |
|
0.99 |
% |
|
|
1.00 |
% |
|
|
|
|
||||
(1) |
Amount includes realized and unrealized gains and losses from the Company's MBS. |
(2) |
Amount includes unrealized gains and losses from changes in fair value of derivatives (including TBAs accounted for as derivative instruments) and realized gains and losses on terminated derivatives and excludes TBA drop income and net periodic interest from interest rate swaps. |
(3) |
TBA drop income/loss is calculated by multiplying the notional amount of the TBA dollar roll positions by the difference in price between two TBA securities with the same terms but different settlement dates. |
Forward Looking Statements
This release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. The words “believe,” “expect,” “forecast,” “anticipate,” “estimate,” “project,” “plan,” "may," "could," "will," "continue" and similar expressions identify forward-looking statements that are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified. Forward-looking statements in this release, including statements made in Ms. Popenoe's quote, may include, without limitation, statements regarding the Company's financial performance in future periods, future interest rates, future market credit spreads, management's views on expected characteristics of future investment and macroeconomic environments, central bank strategies, prepayment rates and investment risks, future investment strategies, future leverage levels and financing strategies, the use of specific financing and hedging instruments and the future impacts of these strategies, future actions by the Federal Reserve, and the expected performance of the Company's investments. The Company's actual results and timing of certain events could differ materially from those projected in or contemplated by the forward-looking statements as a result of unforeseen external factors. These factors may include, but are not limited to, the Company's ability to find suitable investment opportunities; changes in domestic economic conditions; geopolitical conflicts and uncertainty and the related impacts on macroeconomic conditions as a result of such conflicts and uncertainty; tariffs that the
All forward-looking statements are qualified in their entirety by these and other cautionary statements that the Company makes from time to time in its filings with the Securities and Exchange Commission and other public communications. The Company cannot assure the reader that it will realize the results or developments the Company anticipates or, even if substantially realized, that they will result in the consequences or affect the Company or its operations in the way the Company expects. As a result of these risks and uncertainties, readers are cautioned not to place undue reliance on any forward-looking statements included herein or that may be made elsewhere from time to time by, or on behalf of, the Company. Forward-looking statements speak only as of the date made. The Company undertakes no obligation to update or revise any forward-looking statements to reflect events or circumstances arising after the date on which they were made, except as otherwise required by law.
Company Description
Dynex Capital, Inc. (NYSE: DX) is a leading internally managed REIT with a long track record of delivering attractive dividends through the disciplined risk management of investments in high‑quality mortgage assets backed by
View source version on businesswire.com: https://www.businesswire.com/news/home/20260126370339/en/
Alison Griffin
(804) 217-5897
Source: Dynex Capital, Inc.