PR Newswire | Aug 6, 2020 04:16PM EDT

08/06 15:15 CDT

Invesco Mortgage Capital Inc. Reports Second Quarter 2020 Financial Results ATLANTA, Aug. 6, 2020

ATLANTA, Aug. 6, 2020 /PRNewswire/ -- Invesco Mortgage Capital Inc. (NYSE: IVR) (the "Company") today announced financial results for the quarter ended June 30, 2020.

Update from John Anzalone, Chief Executive Officer

"The Company's financial performance for the second quarter of 2020 continued to be driven by market disruption associated with the COVID-19 pandemic. Despite the disruption, we successfully increased liquidity and reduced leverage early in the second quarter through select dispositions of our credit investments. We repaid borrowings totaling $6.9 billion during the quarter.

"As of July 31, 2020, we have reduced our credit assets to $1.1 billion and our secured loans to $305.0 million. Positively, our remaining credit investments benefited from increased investor demand which contributed to book value. We plan to further reduce our exposure to credit assets in the second half of 2020 as the credit markets, which are supported by unprecedented government action, continue to stabilize.

"We have increased our Agency RMBS holdings to $2.2 billion as of July 31, 2020 and remain focused on hedging targeted portfolio risks and maintaining substantial liquidity. We believe the current market environment for Agency RMBS is attractive given a combination of reliable funding at attractive terms and continued support from the Federal Reserve's asset purchase program. We expect our allocation to Agency RMBS to continue to grow as we reduce the size of our credit portfolio."

Key performance indicators for the quarters ended June 30, 2020 and March 31, 2020 are summarized in the table below.

($ in millions, except share amounts) Q2 '20 Q1 '20 Variance

Average Balances (unaudited)(unaudited)

Average earning assets (at amortized cost) $1,905.6 $17,837.7 ($15,932.1)

Average borrowings $982.0 $16,532.0 ($15,550.0)

Average stockholders' equity* $796.8 $2,280.4 ($1,483.6)



U.S. GAAP Financial Measures

Total interest income $30.2 $186.7 ($156.5)

Total interest expense $0.4 $85.7 ($85.3)

Net interest income $29.7 $101.0 ($71.3)

Total expenses $13.9 $14.1 ($0.2)

Net income (loss) attributable to common stockholders($299.9) ($1,627.3) $1,327.4



Average earning asset yields 6.33 %4.19 %2.14 %

Average cost of funds 0.18 %2.07 %(1.89) %

Average net interest rate margin 6.15 %2.12 %4.03 %



Period-end weighted average asset yields** 5.22 %4.55 %0.67 %

Period-end weighted average cost of funds 0.62 %1.69 %(1.07) %

Period-end weighted average net interest rate margin 4.60 %2.86 %1.74 %



Book value per common share*** $3.17 $5.02 ($1.85)

Earnings (loss) per common share (basic) ($1.80) ($10.38) $8.58

Earnings (loss) per common share (diluted) ($1.80) ($10.38) $8.58

Debt-to-equity ratio 0.6x 5.4x (4.8x)



Non-GAAP Financial Measures****

Effective interest income $31.3 $191.4 ($160.1)

Effective interest expense $4.9 $83.8 ($78.9)

Effective net interest income $26.4 $107.6 ($81.2)



Effective yield 6.57 %4.29 %2.28 %

Effective cost of funds 2.01 %2.02 %(0.01) %

Effective interest rate margin 4.56 %2.27 %2.29 %



* Average stockholders' equity is calculated based on the weighted month-end balance of total stockholders' equity excluding equity attributable to preferred stockholders.

** Period-end weighted average yields are based on amortized cost as of period end and incorporate future prepayment and loss assumptions.

*** Book value per common share is calculated as total equity less the liquidation preference of our Series A Preferred Stock ($140.0 million), Series B Preferred Stock ($155.0 million) and Series C Preferred Stock ($287.5 million); divided by total common shares outstanding.

**** Effective interest income (and by calculation, effective yield), effective interest expense (and by calculation, effective cost of funds), and effective net interest income (and by calculation, effective interest rate margin) are non-GAAP financial measures. Refer to the section entitled "Non-GAAP Financial Measures" for important disclosures and a reconciliation to the most comparable U.S. GAAP measures of total interest income (and by calculation, average earning asset yields), total interest expense (and by calculation, cost of funds), net interest income (and by calculation, net interest rate margin).

Financial Summary

The Company's financial performance for the second quarter of 2020 continued to be driven by market disruption associated with the COVID-19 pandemic. During the quarter, the Company received proceeds of $6.9 billion from the sale of securities and repaid $6.3 billion of repurchase agreement borrowings and $610.0 million of secured loans. The Company reported a net loss attributable to common stockholders for the second quarter of 2020 of $299.9 million primarily due to a net loss on investments of $306.4 million and expenses of $13.9 million that was partially offset by net interest income of $29.7 million. Book value per common share for the second quarter of 2020 was also negatively impacted by a net loss on investments and declined to $3.17 per share compared to $5.02 in the first quarter of 2020.

Total average assets decreased to $1.9 billion from $17.8 billion in the first quarter of 2020, and total borrowings decreased to $982.0 million from $16.5 billion in the first quarter of 2020. The Company did not have any repurchase agreement borrowings as of June 30, 2020 and reduced its debt-to-equity ratio to 0.6x as of June 30, 2020 compared to 5.4x as of March 31, 2020.

Total expenses for the second quarter of 2020 decreased to approximately $13.9 million compared to $14.1 million for the first quarter of 2020. The Company's management fees declined to $9.8 million from $11.0 million in the first quarter of 2020 due to its lower equity base, but the decrease was partially offset by fees paid for third-party legal and advisory services in connection with navigating market disruption associated with the COVID-19 pandemic totaling $1.5 million. The ratio of annualized total expenses to average equity (1) increased to 6.96% compared to 2.47% for the first quarter of 2020 due to lower average stockholders' equity.

As of June 30, 2020, the Company's investment portfolio was $1.6 billion and primarily consisted of non-Agency CMBS and GSE CRT securities. The Company resumed investing in 30 year fixed-rate Agency RMBS specified pools in July 2020 and financed its purchases with repurchase agreements. As of July 31, 2020, the Company had a total investment portfolio, excluding cash, of approximately $3.3 billion consisting of 68% of Agency RMBS, 30% of commercial credit investments and 2% of residential credit investments. Approximately $473 million of the investment portfolio was unencumbered. As of July 31, 2020, the Company had a cash balance of $230.3 million, approximately $89.5 million of which was posted as collateral for derivatives and secured loans. The Company's total debt consisted of $2.1 billion of repurchase agreement borrowings that are collateralized by Agency RMBS and $305.0 million of secured loans that are collateralized by non-Agency CMBS and cash as of July 31, 2020.

As previously announced, the Company declared the following dividends on June 17, 2020: a common stock dividend of $0.02 per share paid on July 28, 2020 to stockholders of record on July 6, 2020 and a Series A Preferred Stock dividend of $0.4844 per share paid on July 27, 2020 to its stockholders of record as of July 1, 2020. The Company declared the following dividends on its Series B and Series C Preferred Stock on August 5, 2020 to its stockholders of record as of September 5, 2020: a Series B Preferred Stock dividend of $0.4844 per share payable on September 28, 2020 and a Series C Preferred Stock dividend of $0.46875 per share payable on September 28, 2020.

The ratio of annualized total expenses to average stockholders' equity is(1) calculated as the annualized sum of management fees plus general and administrative expenses divided by average stockholders' equity.

About Invesco Mortgage Capital Inc.

Invesco Mortgage Capital Inc. is a real estate investment trust that primarily focuses on investing in, financing and managing residential and commercial mortgage-backed securities and mortgage loans. Invesco Mortgage Capital Inc. is externally managed and advised by Invesco Advisers, Inc., a registered investment adviser and an indirect, wholly-owned subsidiary of Invesco Ltd., a leading independent global investment management firm.

Earnings Call

Members of the investment community and the general public are invited to listen to the Company's earnings conference call on Friday, August 7, 2020, at 9:00 a.m. ET, by calling one of the following numbers:

North America Toll Free: 800-857-7465

International: 1-312-470-0052

Passcode: Invesco

An audio replay will be available until 5:00 pm ET on August 21, 2020 by calling:

888-566-0439 (North America) or 1-203-369-3045 (International).

The presentation slides that will be reviewed during the call will be available on the Company's website at www.invescomortgagecapital.com.

Cautionary Notice Regarding Forward-Looking Statements

This press release, the related presentation and comments made in the associated conference call, may include statements and information that constitute "forward-looking statements" within the meaning of the U.S. securities laws as defined in the Private Securities Litigation Reform Act of 1995, and such statements are intended to be covered by the safe harbor provided by the same. Forward-looking statements include our views on the risk positioning of our portfolio, domestic and global market conditions (including the residential and commercial real estate market), the ongoing spread and the economic and operational impact of the COVID-19 pandemic, the market for our target assets, our financial performance, including our core earnings, comprehensive income and changes in our book value, our ability to continue performance trends, the stability of portfolio yields, interest rates, credit spreads, prepayment trends, financing sources, cost of funds, our leverage and equity allocation. In addition, words such as "believes," "expects," "anticipates," "intends," "plans," "estimates," "projects," "forecasts," and future or conditional verbs such as "will," "may," "could," "should," and "would" as well as any other statement that necessarily depends on future events, are intended to identify forward-looking statements.

Forward-looking statements are not guarantees, and they involve risks, uncertainties and assumptions. There can be no assurance that actual results will not differ materially from our expectations. We caution investors not to rely unduly on any forward-looking statements and urge you to carefully consider the risks identified under the captions "Risk Factors," "Forward-Looking Statements" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our annual report on Form 10-K and quarterly reports on Form 10-Q, which are available on the Securities and Exchange Commission's website at www.sec.gov.

All written or oral forward-looking statements that we make, or that are attributable to us, are expressly qualified by this cautionary notice. We expressly disclaim any obligation to update the information in any public disclosure if any forward-looking statement later turns out to be inaccurate.

Investor Relations Contact: Jack Bateman, 404-439-3323

INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS(Unaudited)

Three Months Ended Six Months Ended

$ in thousands, except share amounts June 30, March 31, June 30, June 30, June 30, 2020 2020 2019 2019 2019

Interest Income

Mortgage-backed and credit risk transfer securities 29,628 185,536 200,737 215,164 386,229

Commercial and other loans 545 1,163 1,484 1,708 3,066

Total interest income 30,173 186,699 202,221 216,872 389,295

Interest Expense

Repurchase agreements ^(1) (1,270) 79,042 117,978 77,772 219,853

Secured loans 1,712 6,646 11,258 8,358 22,402

Total interest expense 442 85,688 129,236 86,130 242,255

Net interest income 29,731 101,011 72,985 130,742 147,040

Other Income (loss)

Gain (loss) on investments, net (306,366) (755,483) 302,182 (1,061,849) 570,564

Equity in earnings (losses) of unconsolidated ventures 318 170 702 488 1,394

Gain (loss) on derivative instruments, net (343) (910,779) (344,733) (911,122) (546,193)

Realized and unrealized credit derivative income (loss), net (2,738) (33,052) (2,438) (35,790) 5,446

Net gain (loss) on extinguishment of debt 3,701 (4,806) - (1,107) -

Other investment income (loss), net 731 803 1,007 1,534 2,036

Total other income (loss) (304,697) (1,703,147) (43,280) (2,007,846) 33,247

Expenses

Management fee - related party 9,793 10,953 9,370 20,746 18,904

General and administrative 4,080 3,103 1,999 7,181 4,257

Total expenses 13,873 14,056 11,369 27,927 23,161

Net income (loss) (288,839) (1,616,192) 18,336 (1,905,031) 157,126

Dividends to preferred stockholders 11,106 11,107 11,106 22,213 22,213

Net income (loss) attributable to common stockholders (299,945) (1,627,299) 7,230 (1,927,244) 134,913

Earnings (loss) per share:

Net income attributable to common stockholders

Basic (1.80) (10.38) 0.06 (11.91) 1.08

Diluted (1.80) (10.38) 0.06 (11.91) 1.08

Negative interest expense on repurchase agreements for the three months ended June 30, 2020 consists of $3.2 million of current period interest expense on repurchase agreements and $4.5 million of amortization of net deferred gains on de-designated interest rate swaps. For further(1) information on amortization of amounts classified in accumulated other comprehensive income before the Company discontinued hedge accounting, see Note 8 and Note 12 of the Company's condensed consolidated financial statements filed in Item 1 of the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2020.

INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)(Unaudited)

Three Months Ended Six Months Ended

$ in thousands June 30, March 31, June 30, June 30, June 30, 2020 2020 2019 2020 2019

Net income (loss) (288,839) (1,616,192) 18,336 (1,905,031) 157,126

Other comprehensive income (loss):

Unrealized gain (loss) on mortgage-backed and credit risk (53,271) (186,605) 47,188 (239,876) 99,537transfer securities, net

Reclassification of unrealized (gain) loss on sale ofmortgage-backed and credit risk transfer securities to gain 34,782 36,957 (121) 71,739 10,026(loss) on investments, net

Reclassification of amortization of net deferred (gain) loss onde-designated interest rate swaps to repurchase agreements (4,503) (10,067) (5,916) (14,570) (11,767)interest expense

Currency translation adjustments on investment in (388) 480 (320) 92 (596)unconsolidated venture

Total other comprehensive income (loss) (23,380) (159,235) 40,831 (182,615) 97,200

Comprehensive income (loss) (312,219) (1,775,427) 59,167 (2,087,646) 254,326

Less: Dividends to preferred stockholders (11,106) (11,107) (11,106) (22,213) (22,213)

Comprehensive income (loss) attributable to common stockholders (323,325) (1,786,534) 48,061 (2,109,859) 232,113

INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIESCONDENSED CONSOLIDATED BALANCE SHEETS(Unaudited)

As of

$ in thousands except share amounts June 30, 2020 December 31, 2019

ASSETS

Mortgage-backed and credit risk transfer securities, at fair value 1,584,158 21,771,786(including pledged securities of $1,070,928 and $21,132,742, respectively)

Cash and cash equivalents 270,161 172,507

Restricted cash 1,409 116,995

Due from counterparties - 32,568

Investment related receivable 14,232 67,976

Derivative assets, at fair value - 18,533

Other assets (including pledged security of $44,654 as of December 31, 2019) 79,512 166,180

Total assets 1,949,472 22,346,545

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:

Repurchase agreements - 17,532,303

Secured loans 740,000 1,650,000

Derivative liabilities, at fair value 507 352

Dividends payable 6,339 74,841

Investment related payable 31,500 99,561

Accrued interest payable 167 43,998

Collateral held payable - 170

Accounts payable and accrued expenses 2,606 1,560

Due to affiliate 10,561 11,861

Other liabilities -

Total liabilities 791,680 19,414,646

Commitments and contingencies (See Note 14) ^(1)

Stockholders' Equity:

Preferred Stock, par value $0.01 per share; 50,000,000 shares authorized:

7.75% Series A Cumulative Redeemable Preferred Stock: 5,600,000 shares 135,356 135,356issued and outstanding ($140,000 aggregate liquidation preference)

7.75% Fixed-to-Floating Series B Cumulative Redeemable Preferred Stock:6,200,000 shares issued and outstanding ($155,000 aggregate liquidation 149,860 149,860preference)

7.50% Fixed-to-Floating Series C Cumulative Redeemable Preferred Stock:11,500,000 shares issued and outstanding ($287,500 aggregate liquidation 278,108 278,108preference)

Common Stock, par value $0.01 per share; 450,000,000 shares authorized; 1,813 1,443181,327,368 and 144,256,357 shares issued and outstanding, respectively

Additional paid in capital 3,313,801 2,892,652

Accumulated other comprehensive income 106,348 288,963

Retained earnings (distributions in excess of earnings) (2,827,494) (814,483)

Total stockholders' equity 1,157,792 2,931,899

Total liabilities and stockholders' equity 1,949,472 22,346,545

See Note 14 of the Company's condensed consolidated financial statements(1) filed in Item 1 of the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2020.

Non-GAAP Financial Measures

The Company has historically used the following non-GAAP financial measures to analyze its operating results and believes these financial measures have been useful to investors in assessing the Company's performance as further discussed below:

* core earnings (1) (and by calculation, core earnings per common share), * effective interest income (and by calculation, effective yield), * effective interest expense (and by calculation, effective cost of funds), * effective net interest income (and by calculation, effective interest rate margin), and * repurchase agreement debt-to-equity ratio

The most directly comparable U.S. GAAP measures are:

* net income (loss) attributable to common stockholders (and by calculation, basic earnings (loss) per common share), * total interest income (and by calculation, earning asset yields), * total interest expense (and by calculation, cost of funds), * net interest income (and by calculation, net interest rate margin), and * debt-to-equity ratio

The Company is not presenting core earnings for the three and six months ended June 30, 2020 because core earnings excludes the material adverse impact that the market disruption caused by the COVID-19 pandemic has had on the Company's financial condition. In addition, core earnings for the three and six months ended June 30, 2020 is not indicative of the reduced earnings potential of the Company's current investment portfolio. The Company intends to resume reporting core earnings when its presentation provides a useful measure of the portfolio's earning capacity.

The non-GAAP financial measures used by the Company's management should be analyzed in conjunction with U.S. GAAP financial measures and should not be considered substitutes for U.S. GAAP financial measures. In addition, the non-GAAP financial measures may not be comparable to similarly titled non-GAAP financial measures of its peer companies.

The Company has historically calculated core earnings as U.S. GAAP net income (loss) attributable to common stockholders adjusted for (gain) loss on investments, net; realized (gain) loss on derivative instruments, net;(1) unrealized (gain) loss on derivative instruments, net; realized and unrealized (gain) loss on GSE CRT embedded derivatives, net; (gain) loss on foreign currency transactions, net; amortization of net deferred (gain) loss on de-designated interest rate swaps; and net loss on extinguishment of debt.

Effective Interest Income/ Effective Yield/ Effective Interest Expense/Effective Cost of Funds/Effective Net Interest Income/Effective Interest Rate Margin

The Company calculates effective interest income (and by calculation, effective yield) as U.S. GAAP total interest income adjusted for GSE CRT embedded derivative coupon interest that is recorded as realized and unrealized credit derivative income (loss), net. The Company includes its GSE CRT embedded derivative coupon interest in effective interest income because GSE CRT coupon interest is not accounted for consistently under U.S. GAAP. The Company accounts for GSE CRTs purchased prior to August 24, 2015 as hybrid financial instruments, but has elected the fair value option for GSE CRTs purchased on or after August 24, 2015. Under U.S. GAAP, coupon interest on GSE CRTs accounted for using the fair value option is recorded as interest income, whereas coupon interest on GSE CRTs accounted for as hybrid financial instruments is recorded as realized and unrealized credit derivative income (loss). The Company adds back GSE CRT embedded derivative coupon interest to its total interest income because the Company considers GSE CRT embedded derivative coupon interest a current component of its total interest income irrespective of whether the Company has elected the fair value option for the GSE CRT or accounted for the GSE CRT as a hybrid financial instrument.

The Company calculates effective interest expense (and by calculation, effective cost of funds) as U.S. GAAP total interest expense adjusted for contractual net interest income (expense) on its interest rate swaps that is recorded as gain (loss) on derivative instruments, net and the amortization of net deferred gains (losses) on de-designated interest rate swaps that is recorded as repurchase agreements interest expense. The Company views its interest rate swaps as an economic hedge against increases in future market interest rates on its floating rate borrowings. The Company adds back the net payments it makes on its interest rate swap agreements to its total U.S. GAAP interest expense because the Company uses interest rate swaps to add stability to interest expense. The Company excludes the amortization of net deferred gains (losses) on de-designated interest rate swaps from its calculation of effective interest expense because the Company does not consider the amortization a current component of its borrowing costs.

The Company calculates effective net interest income (and by calculation, effective interest rate margin) as U.S. GAAP net interest income adjusted for contractual net interest income (expense) on its interest rate swaps that is recorded as gain (loss) on derivative instruments, amortization of net deferred gains (losses) on de-designated interest rate swaps that is recorded as repurchase agreements interest expense and GSE CRT embedded derivative coupon interest that is recorded as realized and unrealized credit derivative income (loss), net.

The Company believes the presentation of effective interest income, effective yield, effective interest expense, effective cost of funds, effective net interest income and effective interest rate margin measures, when considered together with U.S. GAAP financial measures, provide information that is useful to investors in understanding the Company's borrowing costs and operating performance.

The following tables reconcile total interest income to effective interest income and yield to effective yield for the following periods:

Three Months Ended

June 30, 2020 March 31, 2020 June 30, 2019

$ in thousands ReconciliationYield/EffectiveReconciliationYield/EffectiveReconciliationYield/Effective Yield Yield Yield

Total interest income 30,173 6.33 % 186,699 4.19 % 202,221 3.89 %

Add: GSE CRT embedded derivative coupon interest recorded as realized and 1,127 0.24 % 4,718 0.10 % 5,300 0.10 % unrealized credit derivative income (loss), net

Effective interest income 31,300 6.57 % 191,417 4.29 % 207,521 3.99 %

Six Months Ended June 30,

2020 2019

$ in thousands ReconciliationYield/EffectiveReconciliationYield/Effective Yield Yield

Total interest income 216,872 4.39 % 389,295 3.90 %

Add: GSE CRT embedded derivative coupon interest recorded as 5,845 0.12 % 10,650 0.10 % realized and unrealized credit derivative income (loss), net

Effective interest income222,717 4.51 % 399,945 4.00 %

The following tables reconcile total interest expense to effective interest expense and cost of funds to effective cost of funds for the following periods:

Three Months Ended

June 30, 2020 March 31, 2020 June 30, 2019

Cost of Cost of Cost of Funds / Funds / Funds / $ in thousands ReconciliationEffectiveReconciliationEffectiveReconciliationEffective Cost of Cost of Cost of Funds Funds Funds

Total interest expense 442 0.18 %85,688 2.07 %129,236 2.73 %

Add (Less): Amortization of net deferred gain 4,503 1.83 %10,067 0.24 %5,916 0.13 %(loss) on de-designated interest rate swaps

Add (Less): Contractual net interest expense (income) on interest rate - - %(11,924) (0.29) %(7,525) (0.16) %swaps recorded as gain (loss) on derivative instruments, net

Effective interest expense4,945 2.01 %83,831 2.02 %127,627 2.70 %

Six Months Ended June 30,

2020 2019

Cost of Cost of Funds / Funds / $ in thousands ReconciliationEffectiveReconciliationEffective Cost of Cost of Funds Funds

Total interest expense 86,130 1.97 %242,255 2.69 %

Add (Less): Amortization of net deferred gain 14,570 0.33 %11,767 0.13 %(loss) on de-designated interest rate swaps

Add (Less): Contractual net interest expense (income) on interest rate (11,924) (0.27) %(12,034) (0.13) %swaps recorded as gain (loss) on derivative instruments, net

Effective interest expense88,776 2.03 %241,988 2.69 %

The following table reconciles net interest income to effective net interest income and net interest rate margin to effective interest rate margin for the following periods:

Three Months Ended

June 30, 2020 March 31, 2020 June 30, 2019

Net Net Net Interest Interest Interest Rate Rate Rate $ in thousands ReconciliationMargin / ReconciliationMargin / ReconciliationMargin / Effective Effective Effective Interest Interest Interest Rate Rate Rate Margin Margin Margin

Net interest income 29,731 6.15 %101,011 2.12 %72,985 1.16 %

Add (Less): Amortization of net deferred (gain) loss on (4,503) (1.83) %(10,067) (0.24) %(5,916) (0.13) %de-designated interest rate swaps

Add: GSE CRT embedded derivative coupon interest recorded as realized and 1,127 0.24 %4,718 0.10 %5,300 0.10 %unrealized credit derivative income (loss), net

Add (Less): Contractual net interest income (expense) on interest rate swaps recorded - - %11,924 0.29 %7,525 0.16 %as gain (loss) on derivative instruments, net

Effective net interest income26,355 4.56 %107,586 2.27 %79,894 1.29 %

Six Months Ended June 30,

2020 2019

Net Net Interest Interest Rate Rate $ in thousands ReconciliationMargin / ReconciliationMargin / Effective Effective Interest Interest Rate Rate Margin Margin

Net interest income 130,742 2.42 %147,040 1.21 %

Add (Less): Amortization of net deferred (gain) loss on (14,570) (0.33) %(11,767) (0.13) %de-designated interest rate swaps

Add: GSE CRT embedded derivative coupon interest recorded as realized and 5,845 0.12 %10,650 0.10 %unrealized credit derivative income (loss), net

Add (Less): Contractual net interest income (expense) on interest rate swaps recorded 11,924 0.27 %12,034 0.13 %as gain (loss) on derivative instruments, net

Effective net interest income133,941 2.48 %157,957 1.31 %





Average Balances

The table below presents information related to the Company's average earning assets, average earning assets yields, average borrowings and average cost of funds for the following periods.

Three Months Ended Six Months Ended

$ in thousands June 30, 2020March 31, 2020June 30, 2019June 30, 2020June 30, 2019

Average earning assets ^(1) 1,905,555 17,837,749 20,803,193 9,871,653 19,982,393

Average earning asset yields ^(2)6.33 % 4.19 %3.89 % 4.39 % 3.90 %



Average borrowings ^(3) 981,992 16,531,997 18,908,927 8,756,995 17,983,666

Average cost of funds ^(4) 0.18 % 2.07 %2.73 % 1.97 % 2.69 %

(1)Average balances for each period are based on weighted month-end average earning assets.

Average earning asset yields for each period are calculated by dividing (2)interest income, including amortization of premiums and discounts, by average month-end earning assets based on the amortized cost of the investments. All yields are annualized.

(3)Average borrowings for each period are based on weighted month-end balances.

Average cost of funds is calculated by dividing annualized interest (4)expense including amortization of net deferred gain (loss) on de-designated interest rate swaps by the Company's average borrowings. All percentages are annualized.

View original content to download multimedia: http://www.prnewswire.com/news-releases/invesco-mortgage-capital-inc-reports-second-quarter-2020-financial-results-301107996.html

SOURCE Invesco Mortgage Capital Inc.