Altisource Asset Management Corporation | ||||
Consolidated Statements of Operations | ||||
(In thousands, except share and per share amounts) | ||||
(Unaudited) | ||||
Three months ended September 30, 2014 | Three months ended September 30, 2013 | Nine months ended September 30, 2014 | Nine months ended September 30, 2013 | |
Revenues: | ||||
Rental revenues | $ 469 | $ 6 | $ 719 | $ 6 |
Net unrealized gain on mortgage loans | 88,726 | 17,670 | 258,898 | 25,963 |
Net realized gain on mortgage loans | 13,727 | 1,909 | 33,867 | 4,015 |
Net realized gain on re-performing mortgage loans | 302 | 302 | ||
Net realized gain on real estate | 3,310 | 4,544 | ||
Interest income | 2,568 | 156 | 2,757 | 368 |
Total revenues | 109,102 | 19,741 | 301,087 | 30,352 |
Expenses: | ||||
Residential property operating expenses | 9,247 | 191 | 13,550 | 275 |
Real estate depreciation and amortization | 313 | 4 | 464 | 4 |
Real estate selling costs and impairment | 5,542 | 210 | 8,775 | 210 |
Mortgage loan servicing costs | 21,226 | 2,154 | 49,588 | 3,788 |
Interest expense | 11,699 | 467 | 24,352 | 1,163 |
General and administrative | 5,435 | 4,895 | 15,578 | 10,798 |
Related party general and administrative | 999 | 681 | 4,597 | 1,052 |
Total expenses | 54,461 | 8,602 | 116,904 | 17,290 |
Other income (expense) | 1,586 | 13 | 2,372 | (6) |
Income before income taxes | 56,227 | 11,152 | 186,555 | 13,056 |
Income tax expense | 853 | 1,428 | ||
Net income | 55,374 | 11,152 | 185,127 | 13,056 |
Net income attributable to noncontrolling interest in consolidated affiliate | (37,676) | (13,709) | (147,371) | (17,952) |
Net income (loss) attributable to common stockholders | $ 17,698 | $ (2,557) | $ 37,756 | $ (4,896) |
Earnings (loss) per share of common stock basic: | ||||
Earnings (loss) per basic share | $ 7.91 | $ (1.09) | $ 16.51 | $ (2.09) |
Weighted average common stock outstanding basic | 2,238,225 | 2,348,040 | 2,286,451 | 2,344,923 |
Earnings (loss) per share of common stock diluted: | ||||
Earnings (loss) per diluted share | $ 6.25 | $ (1.09) | $ 13.23 | $ (2.09) |
Weighted average common stock outstanding diluted | 2,831,617 | 2,348,040 | 2,853,751 | 2,344,923 |
Altisource Asset Management Corporation | ||
Consolidated Balance Sheets | ||
(In thousands, except share and per share amounts) | ||
(Unaudited) | ||
September 30, 2014 | December 31, 2013 | |
Assets: | ||
Real estate held for use: | ||
Land (from consolidated VIE) | $ 9,865 | $ 478 |
Rental residential properties (net of accumulated depreciation of $484 and $24, respectively - from consolidated VIE) | 38,470 | 3,092 |
Real estate owned (from consolidated VIE) | 370,733 | 32,332 |
Total real estate held for use, net | 419,068 | 35,902 |
Real estate assets held for sale (from consolidated VIE) | 40,985 | 1,186 |
Mortgage loans (from consolidated VIE) | 2,071,505 | 1,207,163 |
Mortgage loans held for sale (from consolidated VIE) | 143,197 | |
Cash and cash equivalents (including from consolidated VIE $76,027 and $115,988, respectively) | 91,824 | 140,000 |
Restricted cash | 12,033 | 5,878 |
Accounts receivable (including from consolidated VIE $871 and $1,428, respectively) | 1,493 | 1,428 |
Related party receivables (from consolidated VIE) | 19,254 | 9,260 |
Deferred leasing and financing costs, net (from consolidated VIE) | 3,688 | 2,293 |
Prepaid expenses and other assets (including from consolidated VIE $5,304 and $1,542, respectively) | 6,847 | 1,994 |
Total assets | $ 2,809,894 | $ 1,405,104 |
Liabilities: | ||
Repurchase agreements (from consolidated VIE) | $ 1,258,329 | $ 602,382 |
Other secured borrowings | 150,000 | |
Accounts payable and accrued liabilities (including from consolidated VIE $14,577 and $4,952, respectively) | 16,146 | 6,872 |
Related party payables (including from consolidated VIE $6,489 and $1,409, respectively) | 6,907 | 2,883 |
Total liabilities | 1,431,382 | 612,137 |
Commitments and contingencies | ||
Redeemable preferred stock: | ||
Preferred stock, $0.01 par value, 250,000 shares issued and outstanding as of September 30, 2014 and none issued or outstanding as of December 31, 2013; redemption value $250,000 | 248,875 | |
Equity: | ||
Common stock, $.01 par value, 5,000,000 authorized shares; 2,450,840 and 2,200,330 shares issued and outstanding, respectively as of September 30, 2014 and 2,354,774 shares issued and outstanding as of December 31, 2013 | 25 | 24 |
Additional paid-in capital | 17,246 | 12,855 |
Retained earnings (accumulated deficit) | 32,303 | (5,339) |
Treasury stock, at cost, 250,510 shares as of September 30, 2014 and none as of December 31, 2013 | (236,751) | |
Total stockholders' equity | (187,177) | 7,540 |
Noncontrolling interest in consolidated affiliate | 1,316,814 | 785,427 |
Total equity | 1,129,637 | 792,967 |
Total liabilities and equity | $ 2,809,894 | $ 1,405,104 |
Altisource Asset Management Corporation | |||||
Consolidating Statement of Operations | |||||
Three months ended September 30, 2014 | |||||
(In thousands, unaudited) | |||||
Residential (GAAP) |
NewSource Stand-alone (Non-GAAP) |
AAMC Stand-alone (Non-GAAP) |
Consolidating Entries |
AAMC Consolidated (GAAP) |
|
Revenues: | |||||
Rental revenues | $ 469 | $ | $ | $ | $ 469 |
Net unrealized gain on mortgage loans | 88,726 | 88,726 | |||
Net realized gain on mortgage loans | 13,727 | 13,727 | |||
Net realized gain on re-performing mortgage loans | 302 | 302 | |||
Net realized gain on real estate | 3,310 | 3,310 | |||
Interest income | 2,568 | 2,568 | |||
Incentive management fee | 19,503 | (19,503) | |||
Expense reimbursements | 1,801 | (1,801) | |||
Total revenues | 109,102 | 21,304 | (21,304) | 109,102 | |
Expenses: | |||||
Residential property operating expenses | 9,247 | 9,247 | |||
Real estate depreciation and amortization | 313 | 313 | |||
Real estate selling costs and impairment | 5,542 | 5,542 | |||
Mortgage loan servicing costs | 21,226 | 21,226 | |||
Interest expense | 11,699 | 11,699 | |||
General and administrative | 1,819 | 286 | 3,330 | 5,435 | |
Related party general and administrative | 21,530 | 210 | 563 | (21,304) | 999 |
Total expenses | 71,376 | 496 | 3,893 | (21,304) | 54,461 |
Other income | 1,586 | 1,586 | |||
Income before income taxes | 37,726 | 1,090 | 17,411 | 56,227 | |
Income tax expense | 50 | 803 | 853 | ||
Net income | 37,676 | 1,090 | 16,608 | 55,374 | |
Net income attributable to noncontrolling interest in consolidated affiliate | (37,676) | (37,676) | |||
Net income attributable to common stockholders | $ 37,676 | $ 1,090 | $ 16,608 | $ (37,676) | $ 17,698 |
Altisource Asset Management Corporation | |||||
Consolidating Statement of Operations | |||||
Nine months ended September 30, 2014 | |||||
(In thousands, unaudited) | |||||
Residential (GAAP) |
NewSource Stand-alone (Non-GAAP) |
AAMC Stand-alone (Non-GAAP) |
Consolidating Entries |
AAMC Consolidated (GAAP) |
|
Revenues: | |||||
Rental revenues | $ 719 | $ | $ | $ | $ 719 |
Net unrealized gain on mortgage loans | 258,898 | 258,898 | |||
Net realized gain on mortgage loans | 33,867 | 33,867 | |||
Net realized gain on re-performing mortgage loans | 302 | 302 | |||
Net realized gain on real estate | 4,544 | 4,544 | |||
Interest income | 2,757 | 2,757 | |||
Incentive management fee | 44,129 | (44,129) | |||
Expense reimbursements | 5,580 | (5,580) | |||
Total revenues | 301,087 | 49,709 | (49,709) | 301,087 | |
Expenses: | |||||
Residential property operating expenses | 13,550 | 13,550 | |||
Real estate depreciation and amortization | 464 | 464 | |||
Real estate selling costs and impairment | 8,775 | 8,775 | |||
Mortgage loan servicing costs | 49,588 | 49,588 | |||
Interest expense | 24,352 | 24,352 | |||
General and administrative | 5,665 | 381 | 9,532 | 15,578 | |
Related party general and administrative | 51,629 | 731 | 1,946 | (49,709) | 4,597 |
Total expenses | 154,023 | 1,112 | 11,478 | (49,709) | 116,904 |
Other income | 383 | 1,985 | 4 | 2,372 | |
Income (loss) before income taxes | 147,447 | 873 | 38,235 | 186,555 | |
Income tax expense | 76 | 1,352 | 1,428 | ||
Net income (loss) | 147,371 | 873 | 36,883 | 185,127 | |
Net income attributable to noncontrolling interest in consolidated affiliate | (147,371) | (147,371) | |||
Net income (loss) attributable to common stockholders | $ 147,371 | $ 873 | $ 36,883 | $ (147,371) | $ 37,756 |
Altisource Asset Management Corporation | ||||
Consolidating Statement of Operations | ||||
Three months ended September 30, 2013 | ||||
(In thousands, unaudited) | ||||
Residential (GAAP) |
AAMC Stand-alone (Non-GAAP) |
Consolidating Entries |
AAMC Consolidated (GAAP) |
|
Revenues: | ||||
Rental revenues | $ 6 | $ | $ | $ 6 |
Net unrealized gain on mortgage loans | 17,670 | 17,670 | ||
Net realized gain on mortgage loans | 1,909 | 1,909 | ||
Interest income | 156 | 156 | ||
Incentive management fee | 51 | (51) | ||
Expense reimbursements | 1,307 | (1,307) | ||
Total revenues | 19,741 | 1,358 | (1,358) | 19,741 |
Expenses: | ||||
Residential property operating expenses | 191 | 191 | ||
Real estate depreciation and amortization | 4 | 4 | ||
Real estate selling costs and impairment | 210 | 210 | ||
Mortgage loan servicing costs | 2,154 | 2,154 | ||
Interest expense | 467 | 467 | ||
General and administrative | 980 | 3,915 | 4,895 | |
Related party general and administrative | 2,039 | (1,358) | 681 | |
Total expenses | 6,045 | 3,915 | (1,358) | 8,602 |
Other income | 13 | 13 | ||
Net income (loss) | 13,709 | (2,557) | 11,152 | |
Net income attributable to noncontrolling interest in consolidated affiliate | (13,709) | (13,709) | ||
Net income (loss) attributable to common stockholders | $ 13,709 | $ (2,557) | $ (13,709) | $ (2,557) |
Altisource Asset Management Corporation | ||||
Consolidating Statement of Operations | ||||
Nine months ended September 30, 2013 | ||||
(In thousands, unaudited) | ||||
Residential (GAAP) |
AAMC Stand-alone (Non-GAAP) |
Consolidating Entries |
AAMC Consolidated (GAAP) |
|
Revenues: | ||||
Rental revenues | $ 6 | $ | $ | $ 6 |
Net unrealized gain on mortgage loans | 25,963 | 25,963 | ||
Net realized gain on mortgage loans | 4,015 | 4,015 | ||
Interest income | 368 | 368 | ||
Incentive management fee | 51 | (51) | ||
Expense reimbursements | 3,371 | (3,371) | ||
Total revenues | 30,352 | 3,422 | (3,422) | 30,352 |
Expenses: | ||||
Residential property operating expenses | 275 | 275 | ||
Real estate depreciation and amortization | 4 | 4 | ||
Real estate selling costs and impairment | 210 | 210 | ||
Mortgage loan servicing costs | 3,788 | 3,788 | ||
Interest expense | 1,163 | 1,163 | ||
General and administrative | 2,480 | 8,318 | 10,798 | |
Related party general and administrative | 4,474 | (3,422) | 1,052 | |
Total expenses | 12,394 | 8,318 | (3,422) | 17,290 |
Other expense | (6) | (6) | ||
Net income (loss) | 17,952 | (4,896) | 13,056 | |
Net income attributable to noncontrolling interest in consolidated affiliate | (17,952) | (17,952) | ||
Net income (loss) attributable to common stockholders | $ 17,952 | $ (4,896) | $ (17,952) | $ (4,896) |
Altisource Asset Management Corporation | |||||
Consolidating Balance Sheet | |||||
September 30, 2014 | |||||
(In thousands, unaudited) | |||||
Residential (GAAP) |
NewSource stand-alone (Non-GAAP) |
AAMC Stand-alone (Non-GAAP) |
Consolidating Entries |
AAMC Consolidated (GAAP) |
|
Assets: | |||||
Real estate held for use: | |||||
Land | $ 9,865 | $ | $ | $ | $ 9,865 |
Rental residential properties, net | 38,470 | 38,470 | |||
Real estate owned | 370,733 | 370,733 | |||
Total real estate held for use, net | 419,068 | 419,068 | |||
Real estate assets held for sale | 40,985 | 40,985 | |||
Mortgage loans | 2,071,505 | 2,071,505 | |||
Mortgage loans held for sale | 143,197 | 143,197 | |||
Cash and cash equivalents | 76,027 | 5,899 | 9,898 | 91,824 | |
Restricted cash | 12,033 | 12,033 | |||
Accounts receivable | 874 | 612 | 7 | 1,493 | |
Related party receivables | 19,254 | 15,000 | 49,338 | (64,338) | 19,254 |
Investment in affiliate | 18,000 | 2,000 | (20,000) | ||
Deferred leasing and financing costs, net | 3,688 | 3,688 | |||
Prepaid expenses and other assets | 5,305 | 36 | 1,506 | 6,847 | |
Total assets | $ 2,809,936 | $ 21,547 | $ 62,749 | $ (84,338) | $ 2,809,894 |
Liabilities: | |||||
Repurchase agreements | $ 1,258,329 | $ | $ | $ | $ 1,258,329 |
Other secured borrowings | 165,000 | (15,000) | 150,000 | ||
Accounts payable and accrued liabilities | 14,577 | 21 | 1,548 | 16,146 | |
Related party payables | 55,216 | 731 | 298 | (49,338) | 6,907 |
Total liabilities | 1,493,122 | 752 | 1,846 | (64,338) | 1,431,382 |
Commitments and contingencies | |||||
Preferred stock | 248,875 | 248,875 | |||
Equity: | |||||
Common stock | 572 | 25 | (572) | 25 | |
Additional paid-in capital | 1,227,021 | 20,000 | 17,246 | (1,247,021) | 17,246 |
Retained earnings (accumulated deficit) | 89,221 | 795 | 31,508 | (89,221) | 32,303 |
Treasury stock | (236,751) | (236,751) | |||
Total stockholders' equity | 1,316,814 | 20,795 | (187,972) | (1,336,814) | (187,177) |
Noncontrolling interest in consolidated affiliate | 1,316,814 | 1,316,814 | |||
Total equity | 1,316,814 | 20,795 | (187,972) | (20,000) | 1,129,637 |
Total liabilities and equity | $ 2,809,936 | $ 21,547 | $ 62,749 | $ (84,338) | $ 2,809,894 |
Altisource Asset Management Corporation | |||||
Consolidating Balance Sheet | |||||
December 31, 2013 | |||||
(In thousands, unaudited) | |||||
Residential (GAAP) |
NewSource stand-alone (Non-GAAP) |
AAMC Stand-alone (Non-GAAP) |
Consolidating Entries |
AAMC Consolidated (GAAP) |
|
Assets: | |||||
Real estate held for use: | |||||
Land | $ 478 | $ | $ | $ | $ 478 |
Rental residential properties, net | 3,092 | 3,092 | |||
Real estate owned | 32,332 | 32,332 | |||
Total real estate held for use, net | 35,902 | 35,902 | |||
Real estate assets held for sale | 1,186 | 1,186 | |||
Mortgage loans | 1,207,163 | 1,207,163 | |||
Cash and cash equivalents | 115,988 | 19,923 | 4,089 | 140,000 | |
Restricted cash | 5,878 | 5,878 | |||
Accounts receivable | 1,428 | 1,428 | |||
Related party receivables | 9,260 | 4,486 | (4,486) | 9,260 | |
Investment in affiliate | 18,000 | 2,000 | (20,000) | ||
Deferred leasing and financing costs, net | 2,293 | 2,293 | |||
Prepaid expenses and other assets | 1,542 | 452 | 1,994 | ||
Total assets | $ 1,398,640 | $ 19,923 | $ 11,027 | $ (24,486) | $ 1,405,104 |
Liabilities: | |||||
Repurchase agreement | $ 602,382 | $ | $ | $ | $ 602,382 |
Accounts payable and accrued liabilities | 4,952 | 1,920 | 6,872 | ||
Related party payables | 5,879 | 1,490 | (4,486) | 2,883 | |
Total liabilities | 613,213 | 3,410 | (4,486) | 612,137 | |
Commitments and contingencies | |||||
Equity: | |||||
Common stock | 423 | 24 | (423) | 24 | |
Additional paid-in capital | 758,584 | 20,000 | 12,855 | (778,584) | 12,855 |
Retained earnings (accumulated deficit) | 26,420 | (77) | (5,262) | (26,420) | (5,339) |
Total stockholders' equity | 785,427 | 19,923 | 7,617 | (805,427) | 7,540 |
Noncontrolling interest in consolidated affiliate | 785,427 | 785,427 | |||
Total equity | 785,427 | 19,923 | 7,617 | (20,000) | 792,967 |
Total liabilities and equity | $ 1,398,640 | $ 19,923 | $ 11,027 | $ (24,486) | $ 1,405,104 |
CONTACT: Robin N. Lowe Chief Financial Officer T: 345-815-9919 E: Robin.Lowe@AltisourceAMC.com