PASADENA, Calif., July 31, 2015 /PRNewswire/ -- Western Asset Mortgage Capital Corporation (NYSE: WMC) today reported its results for the second quarter ended June 30, 2015. For the second quarter, the Company recorded a GAAP net loss of $1.7 million, or $0.05 per basic and diluted share. Core earnings plus drop income for the second quarter was $31.7 million, or $0.76 per basic and diluted share(1,2). The Company also reported a net book value of $13.89 per share as of June 30, 2015(3) and previously declared a $0.64 per share dividend for the quarter.

SECOND QUARTER 2015 HIGHLIGHTS


    --  Paid a quarterly cash dividend of $0.64 per share
    --  Recorded a GAAP net loss of $1.7 million, or $0.05 per basic and diluted
        share
        --  Net loss includes $42.8 million of net unrealized loss on mortgage-
            backed securities ("MBS"), other securities and whole-loans
            ("Whole-Loans"); $4.3 million of net realized gain on MBS, other
            securities and Whole-Loans; and $13.2 million of net gain on
            derivative instruments
    --  Generated core earnings plus drop income of $31.7 million, or $0.76 per
        basic and diluted share(1,2 )of which $4.8 million, or approximately 15%
        was attributable to dollar roll income associated with the Company's
        "to-be-announced" or TBA positions(2)
    --  $13.89 per share net book value as of June 30, 2015(3  )versus $14.55 as
        of March 31, 2015(3  )
    --  Economic return for the quarter was approximately flat (-0.1%)(1,4  )
    --  2.79% weighted average net interest spread on Agency and Non-Agency
        residential MBS ("RMBS"), commercial mortgage backed securities
        ("CMBS"), asset-backed securities ("ABS"), other securities and
        Whole-Loans, including interest only ("IO") securities accounted for as
        derivatives(1)
    --  $3.9 billion investment portfolio fair value as of June 30, 2015
        --  32% of the total portfolio consists of non-government or Non-Agency
            ("credit") securities, including Non-Agency RMBS, CMBS, GSE credit
            risk sharing securities, Residential and Commercial Whole-Loans and
            ABS
    --  Constant prepayment rate on its Agency RMBS portfolio of 9.8% for the
        quarter
    --  5.9x leverage as of June 30, 2015, which is inclusive of a net neutral
        position in TBAs

COMMENTARY ON QUARTER

"During the second quarter, the fixed income market had its largest quarterly selloff since 2013, driven by improving U.S. economic data, a rebound in German government bond yields from near zero levels and concern that the Federal Reserve would begin to increase interest rates earlier than expected," said Gavin James, Chief Executive Officer of Western Asset Mortgage Capital Corporation. "While our portfolio wasn't immune to the overall volatility in the fixed income and, in particular, the mortgage markets, our diversification and proactive approach to portfolio management enabled us to deliver a break-even economic return for the quarter."

Anup Agarwal, Chief Investment Officer of Western Asset Mortgage Capital Corporation, commented, "For the quarter, we continued to shift our portfolio to include a higher proportion of credit sensitive investments, increasing our credit exposure from approximately 28% of the portfolio at the beginning of the year to just over 32% of the portfolio at June 30, 2015. We believe that these securities offer attractive relative value and are a good complement to our Agency MBS holdings. Specifically, we increased our holdings in CMBS, GSE credit risk sharing securities and Residential Whole-Loans. We believe that our disciplined approach to security selection combined with our hedging strategies have and will continue to position us to manage through the current highly volatile interest rate environment. While of course there can never be any guarantees we expect that our active management style will continue to serve us well in 2015."

SECOND QUARTER 2015 RESULTS

For the second quarter ended June 30, 2015, the Company recorded a GAAP net loss of $1.7 million, or $0.05 per basic and diluted share. This compares to net income of $14.1 million, or $0.34 per basic and diluted share for the first quarter ended March 31, 2015. During the second quarter of 2015, the Company generated core earnings plus drop income of $31.7 million, or $0.76 per basic and diluted share. This compares to core earnings plus drop income of $34.4 million, or $0.82 per basic and diluted share for the first quarter ended March 31, 2015. Core earnings represents a non-GAAP financial measure and is defined as net income (loss) excluding: (i) net realized gain (loss) on investments and derivative contracts; (ii) net unrealized gain (loss) on investments; (iii) gain (loss) resulting from mark-to-market adjustments on derivative contracts; (iv) other loss on MBS and other securities; (v) non-cash stock-based compensation expense; and (vi) certain other non-cash charges. Drop income represents a non-GAAP financial measure and is derived from the use of "to-be-announced" forward contract ("TBA") dollar roll transactions and is defined as the difference between the spot price and the forward settlement price for a comparable security on the trade date.

For the quarter ended June 30, 2015, average amortized cost of MBS, other securities and Whole-Loans held, including Agency and Non-Agency IO Strips accounted for as derivatives, was $4.31 billion, as compared to $4.32 billion for the quarter ended March 31, 2015.

For the quarter ended June 30, 2015, the Company's weighted average yield on its portfolio was 3.98%, including Agency and Non-Agency MBS, other securities and Whole-Loans, and interest from Interest-Only securities accounted for as derivatives. The Company's effective cost of funds on its financing of its Agency and Non-Agency MBS, other securities and Whole-Loans, and from its Interest-Only securities accounted for as derivatives (including the cost of interest rate swaps) was 1.19%. The annualized net interest spread on its portfolio was 2.79%, including Agency and Non-Agency MBS, other securities and Whole-Loans, interest from Interest-Only securities accounted for as derivatives, and taking into account the cost of the interest rate swaps. This compares with a weighted average yield of 3.97%, an effective cost of funds of 0.81%, and an annualized net interest spread of 3.16% for the quarter ended March 31, 2015.

The actual constant prepayment rate ("CPR") for the Company's Agency RMBS portfolio during the second quarter was 9.8% on an annualized basis, as compared to 7.6% for the first quarter of 2015.

DIVIDEND

On June 18, 2015, the Company declared a regular cash dividend of $0.64 per share for each common share. Since inception in May of 2012, the Company has declared and paid total dividends of $11.50 per share in a combination of cash and stock.

PORTFOLIO COMPOSITION

As of June 30, 2015, the Company owned an aggregate securities and loan portfolio equaling $3.89 billion in market value, comprised of $1.24 billion of 30-year fixed-rate Agency RMBS (residential mortgage-backed securities for which the principal and interest payments are guaranteed by a U.S. Government agency or sponsored entity), $1.16 billion of 20-year fixed-rate Agency RMBS, $494.3 million of Non-Agency RMBS, $480.1 million of Agency and Non-Agency CMBS, $143.2 million of Agency MBS Interest-Only and $85.0 million of Agency MBS Inverse Interest-Only strips, $2.4 million of Non-Agency MBS Interest-Only and $89.0 million of Non-Agency MBS Inverse Interest-Only strips, $157.5 million of other securities, and $30.9 million of Residential and Commercial Whole-Loans.

The following table sets forth additional information regarding the Company's portfolio as of June 30, 2015:




    Portfolio
    ---------

    ($ in millions)

    Agency                  Coupon      Principal         Amortized            Estimated Fair

                                         Balance            Cost                    Value
    ---                                  -------            ----                    -----

    30-year fixed rate             3.5%           $210.3               $226.0                   $217.7

                                   4.0%           $422.9               $458.2                   $452.0

                                   4.5%           $451.1               $484.3                   $495.9

                                   5.5%            $60.6                $68.1                    $68.4

                                   6.0%             $7.1                 $8.0                     $8.1

    20-year fixed rate             3.0%           $303.9               $317.6                   $309.9

                                   3.5%           $265.3               $279.1                   $277.4

                                   4.0%           $536.5               $566.3                   $574.6


    Agency RMBS IOs and
     IIOs(1)                       3.9%              N/A              $197.1                   $211.3

    Agency CMBS                    4.9%            $24.8                $24.8                    $25.1

    Agency CMBS IOs and
     IIOs(2)                       1.3%              N/A               $16.6                    $16.8
                                    ---               ---               -----                    -----

    Total Agency                   3.7%                             $2,646.1                 $2,657.2


    Non-Agency

    Non-Agency RMBS                3.8%           $650.2               $488.2                   $494.3

    Non-Agency RMBS IOs and
     IIOs(3)                       6.1%              N/A               $76.3                    $91.4

    Non-Agency CMBS                5.3%           $509.1               $456.5                   $455.0
                                    ---            ------               ------                   ------

    Total Non-Agency               4.9%                             $1,021.0                 $1,040.7


    Other Securities               4.9%           $132.1               $157.1                   $157.5


    Residential Whole-Loans        5.3%            $21.5                $21.8                    $22.2

    Commercial Whole-Loans         8.3%             $8.8                 $8.8                     $8.7
    ----------------------          ---              ----                 ----                     ----

    Total Portfolio                4.1%                             $3,854.8                 $3,886.3
    ---------------                 ---                              --------                 --------



             (1)    Includes $58.4 million of
                     amortized cost and $61.6
                     million of fair value for
                     Agency RMBS IOs and IIOs
                     accounted for as
                     derivatives for GAAP.

             (2)    Includes $13.7 million of
                     amortized cost and $13.7
                     million of fair value for
                     Agency CMBS IOs and IIOs
                     accounted for as
                     derivatives for GAAP.

             (3)    Includes $3.2 million of
                     amortized cost and $4.0
                     million of fair value for
                     Non-Agency RMBS IOs and
                     IIOs accounted for as
                     derivatives for GAAP.

PORTFOLIO FINANCING

At June 30, 2015, the Company financed its portfolio with $3.41 billion of borrowings under master repurchase agreements with twenty (20) of its twenty-five (25) approved counterparties, bearing fixed interest rates with maturities between July 2015 and May 2016.

The Company has also entered into approximately $10.1 billion notional amount of pay-fixed interest rate swaps, excluding forward starting swaps of $2.2 billion (approximately 6.7 months forward) that have variable maturities between October 2015 and February 2044, and $7.4 billion notional amount of pay-variable interest rate swaps, excluding forward starting swaps of $1.2 billion (approximately 4.3 months forward) that have variable maturities between December 2016 and February 2045. In addition, the Company has entered into a $105.0 million notional amount of a pay-fixed interest rate swaption with a swap term of one year and an exercise expiration date of June 2016.

The following table sets forth additional information regarding the Company's portfolio financing as of June 30, 2015:



    Financing as of June 30 2015

    ($ in millions)
    --------------

    Repurchase agreements                        Balance                Weighted                        Weighted

                                                                  Average Interest Rate         Average Remaining Maturity
                                                                     (end of period)                      (days)
    ---                                                            ---------------------       --------------------------

    Agency RMBS                                          $2,521.4                        0.43%                              39

    Non-Agency RMBS                                        $407.9                        1.64%                              41

    Agency and Non-Agency CMBS                             $364.3                        1.61%                              46

    Other Securities and Residential Whole-Loans           $112.8                        1.90%                             118

    Total                                                $3,406.4                        0.75%                              43

The following tables summarize the average pay rate and average maturity for the Company's interest rate swaps as of June 30, 2015:



    Fixed Pay Rate Swap Transactions
    --------------------------------

    ($ in millions)

    Remaining Term to Maturity          Notional Amount             Average Fixed Pay Rate         Average Maturity
                                                                                                        (Years)
    --------------------------          ---------------             ----------------------        -----------------

    1 year or less                                         $639.3                          0.5%                     0.7

    > 1 year to 3 years                                  $2,758.2                          0.9%                     1.7

    > 3 years to 5 years                                 $2,749.4                          1.8%                     4.6

    > 5 years                                              $6,151.5                          2.5%                     9.9
    ---------                                              --------                           ---                      ---

    Total Fixed Pay Rate                                $12,298.4                          1.9%                     6.4


    Variable Pay Rate Swap Transactions
    -----------------------------------

    ($ in millions)

    Remaining Term to Maturity          Notional Amount              Average Variable Pay          Average Maturity
                                                                              Rate                      (Years)
    --------------------------          ---------------             ---------------------         -----------------

    > 1 year to 3 years                                    $930.0                          0.3%                     1.9

    > 3 years to 5 years                                 $3,014.2                          0.3%                     4.7

    > 5 years                                              $4,605.6                          0.3%                    10.7
    ---------                                              --------                           ---                     ----

    Total                                                $8,549.8                          0.3%                     7.6

CONFERENCE CALL

The Company will host a conference call with a live webcast today, July 31, at 11:00 a.m. Eastern Time/8:00 a.m. Pacific Time, to discuss financial results for the second quarter ended June 30, 2015.

Individuals interested in participating in the conference call may do so by dialing 866.235.9914 from the United States, or 412.902.4115 from outside the United States and referencing "Western Asset Mortgage Capital Corporation." Those interested in listening to the conference call live via the Internet may do so by visiting the Investor Relations section of the Company's website at www.westernassetmcc.com.

A telephone replay will be available through August 14, 2015 by dialing 877.344.7529 from the United States, or 412.317.0088 from outside the United States, and entering conference ID 10069746. A webcast replay will be available for one year.

ABOUT WESTERN ASSET MORTGAGE CAPITAL CORPORATION

Western Asset Mortgage Capital Corporation is a mortgage REIT that invests in Agency RMBS, which are residential mortgage-backed securities for which the principal and interest payments are guaranteed by a U.S. Government agency (such as GNMA) or a U.S. Government-sponsored entity (such as FNMA or FHLMC). The Company also invests in residential mortgage-backed securities that are not guaranteed by a U.S. Government agency or sponsored entity as well as commercial mortgage-backed securities or CMBS, asset-backed securities or ABS, Residential and Commercial Whole-Loans and/or whole-loan securities and other securities. The Company's investment strategy may change, subject to the Company's stated investment guidelines, and is based on our manager Western Asset Management Company's perspective of which mix of portfolio assets it believes provide the Company with the best risk-reward opportunities at any given time. The Company is externally managed and advised by Western Asset Management Company, an investment advisor registered with the SEC and a wholly-owned subsidiary of Legg Mason, Inc.

FORWARD-LOOKING STATEMENTS

This press release contains statements that constitute "forward-looking statements." Operating results are subject to numerous conditions, many of which are beyond the control of the Company, including, without limitation, changes in interest rates; changes in the yield curve; changes in prepayment rates; the availability and terms of financing; general economic conditions; market conditions; conditions in the market for mortgage related investments; legislative and regulatory changes that could adversely affect the business of the Company; and other factors, including those set forth in the Risk Factors section of the Company's annual report on Form 10-K for the period ended December 31, 2014 filed with the Securities and Exchange Commission ("SEC"). The Company undertakes no obligation to update these statements for revisions or changes after the date of this release, except as required by law.

USE OF NON-GAAP FINANCIAL INFORMATION

In addition to the results presented in accordance with GAAP, this release includes certain non-GAAP financial information, including core earnings, core earnings per share, drop income and drop income per share and certain financial metrics derived from non-GAAP information, such as weighted average yield, including IO securities; weighted average effective cost of financing, including swaps; weighted average net interest spread, including IO securities and swaps, which constitute non-GAAP financial measures within the meaning of Regulation G promulgated by the SEC. We believe that these measures presented in this release, when considered together with GAAP financial measures, provide information that is useful to investors in understanding our borrowing costs and net interest income, as viewed by us. An analysis of any non-GAAP financial measure should be made in conjunction with results presented in accordance with GAAP.




            1     Non - GAAP
                  measure.

            2     Drop income
                  is income
                  derived
                  from the
                  use of 'to-
                  be-
                  announced'
                  forward
                  contract
                  ("TBA")
                  dollar roll
                  transactions
                  which is a
                  component
                  of our gain
                  (loss) on
                  derivative
                  instruments
                  on our
                  consolidated
                  statement
                  of
                  operations,
                  but is not
                  included in
                  core
                  earnings.

            3     June 30,
                  2015 book
                  value per
                  share
                  reflects
                  the $0.64
                  per share
                  dividend
                  declared on
                  June 18,
                  2015 and
                  paid on
                  July 28,
                  2015.

            4     Economic
                  return is
                  calculated
                  by taking
                  the sum of:
                  (i) the
                  total
                  dividends
                  declared;
                  and (ii)
                  the change
                  in book
                  value
                  during the
                  period and
                  dividing by
                  the
                  beginning
                  book value.

-Financial Tables to Follow-


                     Western Asset Mortgage Capital Corporation and Subsidiaries

                               Consolidated Balance Sheets (Unaudited)

                           (in thousands-except share and per share data)


                                                     June 30, 2015                 December 31, 2014
                                                     -------------                 -----------------

    Assets:

    Cash and cash equivalents                                              $22,190                        $47,222

    Mortgage-backed securities and other
     securities, at fair value ($3,819,932
     and $4,362,532 pledged as collateral, at
     fair value, respectively)                                         3,855,416                      4,385,723

    Residential Whole-Loans, at fair value
     ($22,184 and $7,220 pledged as
     collateral, at fair value, respectively)                             22,184                          7,220

    Commercial Whole-Loans, at fair value                                  8,743                              -

    Linked transactions, net, at fair value                      -                            20,627

    Investment related receivable                                            470                        162,837

    Accrued interest receivable                                           40,853                         27,309

    Due from counterparties                                              231,669                        184,757

    Derivative assets, at fair value                                      99,931                         73,256

    Other assets                                                           1,048                            326
    ------------                                                           -----                            ---

    Total Assets                                                        $4,282,504                     $4,909,277
    ------------                                                        ----------                     ----------


    Liabilities and Stockholders' Equity:

    Liabilities:

    Borrowings under repurchase
     agreements                                                         $3,406,360                     $3,875,721

    Accrued interest payable                                              34,840                         17,573

    Investment related payables                                              450                        166,608

    Due to counterparties                                                  8,510                         12,180

    Derivative liability, at fair value                                  217,311                        180,280

    Accounts payable and accrued expenses                                  2,609                          1,794

    Payable to related party                                               3,384                          2,705

    Dividend payable                                                      26,829                         29,204
    ----------------                                                      ------                         ------

    Total Liabilities                                                  3,700,293                      4,286,065
    -----------------                                                  ---------                      ---------



    Commitments and contingencies



    Stockholders' Equity:

    Common stock, $0.01 par value,
     500,000,000 shares authorized,
     41,919,801 and 41,719,801 shares issued
     and outstanding, respectively                                           419                            417

    Preferred stock, $0.01 par value,
     100,000,000 shares authorized and no
     shares outstanding                                          -                                 -

    Additional paid-in capital                                           762,410                        760,925

    Retained earnings (accumulated deficit)                            (180,618)                     (138,130)
    --------------------------------------                              --------                       --------

    Total Stockholders' Equity                                           582,211                        623,212
    --------------------------                                           -------                        -------

    Total Liabilities and
     Stockholders' Equity                                               $4,282,504                     $4,909,277
    ---------------------                                               ----------                     ----------


                                         Western Asset Mortgage Capital Corporation and Subsidiaries

                                              Consolidated Statements of Operations (Unaudited)

                                                (in thousands-except share and per share data)


                                         For the three               For the three                 For the six    For the six
                                         months ended                months ended                  months ended   months ended
                                           June 30,                     June 30,                     June 30,       June 30,
                                              2015                         2014                           2015            2014
                                        -------------                -------------                  ------------    ------------


    Net Interest Income:

    Interest income                                       $41,029                                        $44,604                   $81,835  $68,034

    Interest expense                             6,577                        5,971                        12,979           9,361
                                                 -----                        -----                        ------           -----

    Net Interest Income                         34,452                       38,633                        68,856          58,673
                                                ------                       ------                        ------          ------


    Other Income (Loss):

    Interest income on cash balances
     and other income (loss), net                (611)                          24                         1,773              12

    Realized gain (loss) on sale of
     Mortgage-backed securities, other
     securities and Whole-Loans, net             4,281                     (11,278)                       11,749         (7,562)

    Other loss on Mortgage-backed
     securities and other securities           (4,316)                     (2,999)                      (8,967)        (4,708)

    Unrealized gain (loss) on Mortgage-
     backed securities, other
     securities and Whole-Loans, net          (42,849)                     114,117                      (14,439)        145,208

    Gain on linked transactions, net                 -                         688                             -          2,907

    Gain (loss) on derivative
     instruments, net                           13,154                     (66,677)                     (35,148)      (126,583)
                                                ------                      -------                       -------        --------

    Other Income (Loss), net                  (30,341)                      33,875                      (45,032)          9,274
                                               -------                       ------                       -------           -----


    Operating Expenses:

    General and administrative
     (includes $781, $479, $1,460 and
     $1,067 non-cash stock based
     compensation, respectively)                 3,125                        2,375                         5,999           4,450

    Management fee - related party               2,679                        2,559                         5,372           4,364
                                                 -----                        -----                         -----           -----

    Total Operating Expenses                     5,804                        4,934                        11,371           8,814
                                                 -----                        -----                        ------           -----


    Net income (loss) available to
     Common Stock and participating
     securities                                          $(1,693)                                       $67,574                   $12,453  $59,133
                                                          -------                                        -------                   -------  -------


    Net income (loss) per Common Share
     - Basic                                              $(0.05)                                         $1.68                     $0.29    $1.76
                                                           ------                                          -----                     -----    -----

    Net income (loss) per Common Share
     - Diluted                                            $(0.05)                                         $1.68                     $0.29    $1.76
                                                           ------                                          -----                     -----    -----

    Dividends Declared per Share of
     Common Stock                                           $0.64                                          $0.67                     $1.31    $1.34
                                                            -----                                          -----                     -----    -----


                                                            Reconciliation of GAAP Net Income to Non-GAAP Core Earnings

                                                                                    (Unaudited)

                                                                   (in thousands-except share and per share data)


    The table below reconciles Net Income (Loss) to Core Earnings for the three and six months ended June 30, 2015 and June 30, 2014:


                                                   For the three     For the three     For the six      For the six
                                                    months ended                months ended                  months ended             months ended
                                                      June 30,                     June 30,                     June 30,                 June 30,
                                                         2015                       2014, as                        2015                   2014, as
    (dollars in thousands)                                                         Revised                                                Revised
                                                    -------------              -------------                  ------------            ------------


    Net Income (loss) - GAAP                                        $(1,693)                                       $67,574                             $12,453  $59,133

    Adjustments:


    MBS, other securities and
     Whole-Loans:


    Unrealized (gain) loss on
     MBS, other securities and
     Whole-Loans                                           42,849                    (114,117)                       14,439                 (145,208)

    Other loss on mortgage-
     backed and other securities                            4,316                        2,999                         8,967                     4,708

    Realized (gain) loss on sale
     of MBS and other securities                          (4,281)                      11,278                      (11,749)                    7,562


    Derivative Instruments:


    Realized loss on termination
     of interest rate swaps                                 8,513                        6,788                         9,562                     6,786

    Realized (gain) loss on
     settlement of TBAs                                       971                     (20,191)                      (6,477)                 (22,561)

    Realized loss on currency
     forwards                                               1,492                            -                          846                         -

    Realized loss on termination
     of futures                                               459                       16,495                           459                    16,495

    Realized loss on sale of
     swaptions                                              4,436                        5,908                         3,723                     5,908

    Realized gain on sale/
     unlinking of securities
     underlying linked
     transactions                                               -                           -                            -                  (1,290)

    Realized loss on Agency
     Interest-Only Strips -
     accounted for as
     derivatives                                                -                         275                             2                     1,144

    Realized gain on foreign
     currency transactions                                (1,093)                           -                      (2,798)                        -

    Unrealized loss on foreign
     currency transactions                                  1,751                            -                        1,060                         -

    Mark-to- market
     adjustments on interest
     rate swaps                                          (34,697)                      61,835                        18,508                   107,331

    Mark-to- market
     adjustments on interest
     rate swaptions                                         (730)                     (4,333)                          143                     4,991

    Mark-to-market adjustments
     on futures contracts                                   (795)                         229                         (721)                      111

    Mark-to- market
     adjustments on TBAs                                    7,288                      (3,099)                        9,939                   (2,631)

    Mark-to-market adjustments
     on linked transactions                                     -                       (487)                            -                    (713)

    Mark-to-market adjustments
     on derivative instruments                            (2,228)                     (1,803)                          167                     (583)

    Mark-to-market adjustments
     on foreign currency swaps                              1,064                         (15)                      (3,292)                     (15)

    Mark-to-market adjustments
     on foreign currency
     forwards                                             (1,533)                         138                         (338)                      138


    Non-cash stock-based
     compensation expense                                     781                          479                         1,460                     1,067
                                                              ---                          ---                         -----                     -----

    Total adjustments                                      28,563                     (37,621)                       43,900                  (16,760)
                                                           ------                      -------                        ------                   -------

    Core Earnings - Non-GAAP
     Financial Measure                                               $26,870                                        $29,953                             $56,353  $42,373
                                                                     -------                                        -------                             -------  -------


    Basic Core Earnings per
     Share of Common Stock and
     Participating Securities -
     Non-GAAP Financial Measure                                        $0.64                                          $0.75                               $1.35    $1.26

    Diluted Core Earnings per
     Share of Common Stock and
     Participating Securities -
     Non-GAAP Financial Measure                                        $0.64                                          $0.75                               $1.35    $1.26



    Basic weighted average
     common shares and
     participating securities                          41,938,369                   40,130,814                    41,871,319                33,555,650

    Diluted weighted average
     common shares and
     participating securities                          41,938,369                   40,130,814                    41,871,319                33,555,650
                                                       ----------                   ----------                    ----------                ----------


                                                                 Reconciliation of Interest Income and Effective Cost of Funds

                                                                                   (Unaudited, in thousands)


    The following table reconciles total interest income to interest income including interest income on Agency and Non- Agency Interest-Only Strips classified as derivatives and interest income on linked
     transactions prior to January 1, 2015 (Non-GAAP financial measure) for the three and six months ended June 30, 2015 and June 30, 2014:


    (in thousands)                                           For the three               For the three                  For the six                 For the six
                                                             months ended                months ended                  months ended                 months ended
                                                               June 30,                     June 30,                   June 30, 2015                  June 30,
                                                                  2015                         2014                                                        2014
                                                            -------------                -------------                  --------------               ------------

    Coupon interest income                                                    $54,868                                         $58,652                                 $112,548                              $93,230

    Premium accretion, discount
     amortization  and  amortization of
     basis, net                                                   (13,839)                    (14,048)                      (30,713)                    (25,196)
                                                                   -------                      -------                        -------                      -------

    Interest income                                                           $41,029                                         $44,604                                  $81,835                              $68,034
                                                                              -------                                         -------                                  -------                              -------


    Contractual interest income, net of
     amortization of basis on Agency and
     Non-Agency Interest-Only Strips,
     classified as derivatives(1):

    Coupon interest income                                                     $5,610                                          $6,139                                  $11,264                              $14,565

    Amortization of basis (Non-GAAP
     Financial Measure)                                            (4,236)                     (4,507)                       (8,714)                    (10,099)

    Contractual interest income, net on
     Foreign currency swaps(1)                                         179                            1                            395                            1

    Contractual interest income, net of
     premium amortization, discount
     accretion and amortization of basis
     on Linked transactions (2):

       Coupon interest                                                   -                         760                              -                       3,860

       Premium amortization, discount
        accretion and amortization of basis,
        net                                                              -                       (509)                             -                     (2,681)
                                                                       ---                        ----                            ---                      ------

    Subtotal                                                         1,553                        1,884                          2,945                        5,646
                                                                     -----                        -----                          -----                        -----

    Total interest income, including
     interest income on Agency and Non-
     Agency Interest-Only Strips,
     classified as derivatives and Linked
     transactions - Non-GAAP Financial
     Measure                                                                  $42,582                                         $46,488                                  $84,780                              $73,680
                                                                              -------                                         -------                                  -------                              -------



             (1)    Reported in gain (loss) on
                     derivative instruments in the
                     Consolidated Statement of
                     Operations.

             (2)    Reported in gain (loss) on
                     linked transactions in the
                     Consolidated Statement of
                     Operations.


    The following tables reconciles the Effective Cost of Funds (Non-GAAP financial measure) with interest expense for the three and six months ended June 30, 2015 and June 30, 2014:


                                                                     For the three months ended June                                      For the six months ended June
                                                                                30, 2015                                                             30, 2015
                                                                    -------------------------------                                      ------------------------------

    (dollars in thousands)                                           Reconciliation                               Cost of                                          Reconciliation           Cost of

                                                                                                              Funds/Effective                                                           Funds/Effective

                                                                                                               Borrowing                                                               Borrowing

                                                                                                                 Costs                                                                   Costs


    Interest expense                                                                     $6,577                       0.71%                                                $12,979                  0.68%
                                                                                         ------                        ----                                                 -------                   ----

    Net interest paid -interest rate
     swaps                                                                    4,159                 0.48%                                     5,572                           0.31%
                                                                              -----                  ----                                      -----                            ----

    Effective Borrowing Costs                                                           $10,736                       1.19%                                                $18,551                  0.99%
                                                                                        -------                        ----                                                 -------                   ----

    Weighted average repurchase
     borrowings                                                           3,633,691                                                                                      3,775,263




                                      For the three months ended June                         For the six months ended June
                                                 30, 2014                                                30, 2014
                                     --------------------------------                        ------------------------------

    (dollars in thousands)            Reconciliation                             Cost of                               Reconciliation               Cost of

                                                                             Funds/Effective                                                   Funds/Effective

                                                                           Borrowing Costs                                                 Borrowing Costs


    Interest expense                                      $5,971                      0.58%                                     $9,361                      0.56%


    Interest expense on linked
     transactions                                             50                      1.57%                                        275                      1.71%

    Net interest paid -interest rate
     swaps                                     6,083                 0.59%                       13,936                                 0.83%
                                               -----                  ----                        ------                                 ----

    Effective Borrowing Costs                            $12,104                      1.17%                                    $23,572                      1.40%
                                                         -------                       ----                                     -------                       ----

    Weighted average repurchase
     borrowings (1)                        4,134,551                                                                         3,393,434



             (1)     Includes average repurchase
                       borrowings under linked
                       transactions.

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/western-asset-mortgage-capital-corporation-announces-second-quarter-2015-results-300121783.html

SOURCE Western Asset Mortgage Capital Corporation