UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): May 7, 2014 (May 6, 2014)

AG Mortgage Investment Trust, Inc.

 
 	 	 	 	 	
Maryland	 	001-35151	 	27-5254382	
(State or other jurisdiction
of incorporation)	 	(Commission
File Number)	 	(I.R.S. Employer
Identification No.)	
245 Park Avenue, 26th floor
New York, New York 10167
(212) 692-2000
(Address, including zip code, and telephone number, including area code, of registrant’s principal executive offices)

Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
¨	Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)	
 
¨	Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)	
 
¨	Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))	
 
¨	Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)	

 

Item 2.02.	RESULTS OF OPERATIONS AND FINANCIAL CONDITION	
On May 6, 2014, AG Mortgage Investment Trust, Inc. (the “Company”) issued a press release announcing its financial results for the fiscal quarter ended March 31, 2014 (the “Release”).
Pursuant to the rules and regulations of the Securities and Exchange Commission, the Release is attached to this Report as Exhibit 99.1 and the information contained in the Release is incorporated into this Item 2.02 by this reference. The information contained in this Item 2.02 is being “furnished” and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (“Exchange Act”), and shall not be deemed to be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, or into any filing or other document pursuant to the Exchange Act, except as otherwise expressly stated in such filing.
 
Item 9.01	Financial Statements and Exhibits.	
(d) Exhibits.

Exhibit
No.	  	Description	
99.1	  	Press Release, dated May 6, 2014, issued by AG Mortgage Investment Trust, Inc.	

SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date: May 7, 2014	 	 	 	AG MORTGAGE INVESTMENT TRUST, INC.	
 	 	 	 	
 	 	 	 	By:	 	/s/ ALLAN KRINSMAN	
 	 	 	 	Name:	 	Allan Krinsman	
 	 	 	 	Title:	 	General Counsel and Secretary	

Exhibit Index

Exhibit
No.	  	Description	
 	 	
99.1	  	Press Release, dated May 6, 2014, issued by AG Mortgage Investment Trust, Inc.	

Exhibit 99.1
AG Mortgage Investment Trust, Inc. Reports First Quarter Earnings
NEW YORK, NY, May 6, 2014 / Business Wire — AG Mortgage Investment Trust, Inc. (“MITT” or the “Company”) (NYSE: MITT) today reported financial results for the quarter ended March 31, 2014. AG Mortgage Investment Trust, Inc. is an actively managed REIT that opportunistically invests in a diversified risk-adjusted portfolio of Agency RMBS, Non-Agency RMBS, ABS, CMBS, mortgage loans and other real estate related assets. A reconciliation of core earnings to net income appears at the end of this press release.
FIRST QUARTER 2014 FINANCIAL HIGHLIGHTS
See footnotes at the end of this press release
 
 	•	 	Net income of $0.98 per diluted common share	
 
 	•	 	Core Earnings of $0.62 per diluted common share	
 
 	•	 	$0.60 per share common dividend declared	
 
 	•	 	$19.53 net book value per share as of March 31, 2014 (1), net of the first quarter dividend	
INVESTMENT HIGHLIGHTS
 
 	•	 	$3.8 billion investment portfolio value as of March 31, 2014 (2) (4)	
 
 	•	 	61.7% Agency RMBS investment portfolio	
 
 	•	 	38.3% credit investment portfolio, comprised of Non-Agency RMBS, ABS, CMBS and mortgage loans	
 
 	•	 	2.62% net interest margin as of March 31, 2014 (3)	
 
 	•	 	4.36x leverage as of March 31, 2014 (2) (7)	
 
 	•	 	Hedge ratio at quarter end of 107% of Agency RMBS repo notional, or 69% of total repo notional (8)	
 
 	•	 	6.0% constant prepayment rate (“CPR”) for the first quarter on the Agency RMBS investment portfolio (5)	
 
 	•	 	5.8% CPR for the month of March	
 
 	•	 	Acquired a pool of $59.0 million unpaid principal balance of seasoned re-performing and non-performing residential mortgage loans	
 
 	•	 	Deployed $10.0 million of equity into a commercial real estate investment on a hotel property which bears current interest of Libor + 12.25%	
“We are pleased with the favorable technicals and fundamentals in the housing and mortgage markets during the first quarter,” commented Jonathan Lieberman, President and Chief Investment Officer. “The investment team executed on several key objectives for MITT, including core earnings covering our quarterly dividend, growing book value per share and continuing our ongoing migration into credit assets. During the quarter we closed investments in both residential and commercial loans and we are very excited about the investment opportunities we are seeing today to deploy additional equity in both markets.”
KEY STATISTICS (2)

 	  	Weighted Average at
March 31, 2014	 	 	Weighted Average for
the Quarter Ended
March 31, 2014	 	
Investment portfolio	  	$	3,779,732,653	  	 	$	3,780,103,963	  	
Repurchase agreements	  	$	3,255,756,359	  	 	$	3,125,068,783	  	
Stockholders’ equity	  	$	715,352,421	  	 	$	714,192,521	  	
Leverage ratio (7)	  	 	4.36x	  	 	 	4.38x	  	
Hedge ratio—Total repo (8)	  	 	69	% 	 	 	69	% 	
Hedge ratio—Agency repo (8)	  	 	107	% 	 	 	105	% 	
Yield on investment portfolio (9)	  	 	4.27	% 	 	 	4.26	% 	
Cost of funds (10)	  	 	1.65	% 	 	 	1.71	% 	
Net interest margin (3)	  	 	2.62	% 	 	 	2.55	% 	
Management fees (11)	  	 	1.40	% 	 	 	1.40	% 	
Other operating expenses (12)	  	 	1.48	% 	 	 	1.48	% 	
Book value, per share (1)	  	$	19.53	  	 	 	 	 	
Dividend, per share	  	$	0.60	  	 	 	 	 	

INVESTMENT PORTFOLIO
The following summarizes the Company’s investment portfolio as of March 31, 2014 (2):

 	  	 	 	  	Premium
(Discount)	 	 	 	 	  	 	 	  	Weighted Average	 	 	
 	  	Current Face	 	  	 	 	 	Amortized Cost	 	  	Fair Value	 	  	Coupon*	 	 	Yield	 	 	 	 	
Agency RMBS:	  	 	 	 	  	 	 	 	 	 	 	 	  	 	 	 	  	 	 	 	 	 	 	 	 	 	 	
15-Year Fixed Rate	  	$	272,447,062	  	  	$	7,280,496	  	 	$	279,727,558	  	  	$	282,617,891	  	  	 	3.20	% 	 	 	2.55	% 	 	 	 	
20-Year Fixed Rate	  	 	139,314,748	  	  	 	7,004,756	  	 	 	146,319,504	  	  	 	145,258,817	  	  	 	3.73	% 	 	 	2.86	% 	 	 	 	
30-Year Fixed Rate	  	 	1,166,383,202	  	  	 	66,393,682	  	 	 	1,232,776,884	  	  	 	1,213,888,577	  	  	 	4.03	% 	 	 	3.25	% 	 	 	 	
Fixed Rate CMO	  	 	97,000,000	  	  	 	995,313	  	 	 	97,995,313	  	  	 	97,698,400	  	  	 	3.00	% 	 	 	2.88	% 	 	 	 	
ARM	  	 	458,475,998	  	  	 	(1,236,787	) 	 	 	457,239,211	  	  	 	457,526,219	  	  	 	2.42	% 	 	 	2.83	% 	 	 	 	
Inverse Interest Only	  	 	422,689,161	  	  	 	(339,395,718	) 	 	 	83,293,443	  	  	 	82,851,101	  	  	 	6.18	% 	 	 	6.68	% 	 	 	 	
Interest Only	  	 	333,480,695	  	  	 	(282,329,060	) 	 	 	51,151,635	  	  	 	53,189,736	  	  	 	3.37	% 	 	 	8.35	% 	 	 	 	
Credit Investments:	  	 	 	 	  	 	 	 	 	 	 	 	  	 	 	 	  	 	 	 	 	 	 	 	 	 	 	
Non-Agency RMBS	  	 	1,333,562,310	  	  	 	(163,386,626	) 	 	 	1,170,175,684	  	  	 	1,198,987,500	  	  	 	4.00	% 	 	 	5.58	% 	 	 	 	
ABS	  	 	73,960,807	  	  	 	(834,763	) 	 	 	73,126,044	  	  	 	73,661,029	  	  	 	4.00	% 	 	 	4.64	% 	 	 	 	
CMBS	  	 	153,454,360	  	  	 	(39,218,248	) 	 	 	114,236,112	  	  	 	118,113,899	  	  	 	4.31	% 	 	 	7.91	% 	 	 	 	
Interest Only	  	 	822,640,664	  	  	 	(811,619,174	) 	 	 	11,021,490	  	  	 	10,999,711	  	  	 	0.48	% 	 	 	5.13	% 	 	 	 	
Commercial Loans	  	 	10,000,000	  	  	 	(72,167	) 	 	 	9,927,833	  	  	 	10,000,000	  	  	 	12.50	% 	 	 	14.94	% 	 	 	 	
Residential Loans	  	 	59,046,267	  	  	 	(23,722,567	) 	 	 	35,323,700	  	  	 	34,939,773	  	  	 	5.05	% 	 	 	8.51	% 	 	 	 	
 	  	 	 	 	  	 	 	 	 	 	 	 	  	 	 	 	  	 	 	 	 	 	 	 	 	 	 	
Total	  	$	5,342,455,274	  	  	$	(1,580,140,863	) 	 	$	3,762,314,411	  	  	$	3,779,732,653	  	  	 	3.42	% 	 	 	4.27	% 	 	 	 	
 
*	Principal only securities with a zero coupon rate are excluded from this calculation.	
As of March 31, 2014, the weighted average yield on the Company’s investment portfolio was 4.27% and its weighted average cost of funds was 1.65%. This resulted in a net interest margin of 2.62% as of March 31, 2014. (3)
The Company had net realized gains of $0.4 million, or $0.01 per share, during the quarter ended March 31, 2014. Of this amount, $(0.5) million, or $(0.02) per share, was from Agency RMBS, $(0.1) million, or $(0.00) per share, was from credit investments, $1.2 million, or $0.04 per share, was from the net settlement of interest rate swaps and other derivatives, and $(0.2) million, or $(0.01) per share, was from the transfer of securities previously accounted for as derivatives through linked transactions. Of these amounts, $(0.6) million, or $(0.02) per share, was from the recognition of other-than-temporary impairment recorded on certain securities as of March 31, 2014.
The CPR for the Agency RMBS investment portfolio was 6.0% for the first quarter, and 5.8% for the month of March 2014. (5)
Premiums and discounts associated with purchases of the Company’s securities are amortized or accreted into interest income over the estimated life of such securities, using the effective yield method. The Company recorded a $(0.8) million, or $(0.03) per share retrospective adjustment due to the change in projected cash flows on its bonds. Since the cost basis of the Company’s Agency RMBS securities, excluding interest-only securities, exceeds the underlying principal balance by 3.8% as of March 31, 2014, slower actual and projected prepayments can have a meaningful positive impact, while faster actual or projected prepayments can have a meaningful negative impact on the Company’s asset yields.
FINANCING AND HEDGING ACTIVITIES
During the quarter, we entered into a $100 million whole loan facility with a two year term to finance the acquisition of certain pools of residential mortgage loans.
Additionally, in April 2014, we renewed our one-year securities facility at more attractive financing terms. The facility finances certain consumer asset-backed securities, commercial mortgage-backed securities and residential non-Agency securities.

The investment portfolio is financed with repurchase agreements as of March 31, 2014 as summarized below:

Repurchase Agreements
Maturing Within:	  	Repo Outstanding	 	  	WA Funding Cost	 	 	WA Days to
Maturity	 	 	% Repo
Outstanding	 	
30 Days or Less	  	$	1,975,936,683	  	  	 	0.86	% 	 	 	16	  	 	 	60.7	% 	
31-60 Days	  	 	720,262,714	  	  	 	0.64	% 	 	 	44	  	 	 	22.1	% 	
61-90 Days	  	 	259,915,000	  	  	 	0.50	% 	 	 	76	  	 	 	8.0	% 	
Greater than 90 Days	  	 	299,641,962	  	  	 	1.74	% 	 	 	452	  	 	 	9.2	% 	
 	  	 	 	 	  	 	 	 	 	 	 	 	 	 	 	 	
Total / Weighted Average	  	$	3,255,756,359	  	  	 	0.86	% 	 	 	67	* 	 	 	100.0	% 	
 
*	Our weighted average original days to maturity is 104 days.	
The Company has entered into repurchase agreements with 30 counterparties, under which we had debt outstanding with 25 counterparties as of March 31, 2014. We continue to rebalance our exposures to counterparties and extend original maturities. Subsequent to quarter end, we renewed the Wells Fargo Bank, National Association repurchase agreement facility. The renewal agreement increased the aggregate maximum borrowing capacity under the facility from $125 million to $165 million, and extended the maturity date from April 11, 2014 to April 13, 2015. After adjusting for the renewal agreement, $103.3 million of repurchase agreements maturing in 30 days or less from the above table would be reclassified to greater than 90 days, changing the weighted average maturity above to 79 days. Our weighted average original days to maturity is 104 days as of March 31, 2014.

We have entered into interest rate swap agreements to hedge our portfolio. The Company’s swaps as of March 31, 2014 are summarized as follows:

Maturity	  	Notional Amount	 	  	Weighted Average
Pay Rate	 	 	Weighted
Average Receive
Rate*	 	 	Weighted
Average Years to
Maturity	 	
2016	  	$	160,000,000	  	  	 	0.85	% 	 	 	0.23	% 	 	 	2.16	  	
2017	  	 	175,000,000	  	  	 	0.98	% 	 	 	0.24	% 	 	 	3.55	  	
2018	  	 	405,000,000	  	  	 	1.17	% 	 	 	0.24	% 	 	 	4.23	  	
2019	  	 	275,000,000	  	  	 	1.29	% 	 	 	0.23	% 	 	 	5.36	  	
2020	  	 	450,000,000	  	  	 	1.62	% 	 	 	0.24	% 	 	 	6.00	  	
2022	  	 	50,000,000	  	  	 	1.69	% 	 	 	0.24	% 	 	 	8.43	  	
2023	  	 	340,000,000	  	  	 	2.49	% 	 	 	0.23	% 	 	 	9.31	  	
2024	  	 	55,000,000	  	  	 	2.75	% 	 	 	0.24	% 	 	 	9.93	  	
2028	  	 	20,000,000	  	  	 	3.47	% 	 	 	0.23	% 	 	 	14.72	  	
 	  	 	 	 	  	 	 	 	 	 	 	 	 	 	 	 	
Total/ Wtd Avg	  	$	1,930,000,000	  	  	 	1.56	% 	 	 	0.24	% 	 	 	5.84	  	

*	100% of our receive float interest rate swap notionals reset quarterly based on three-month LIBOR.	
The Company also utilizes short positions in U.S. Treasury securities and interest rate swaptions to mitigate exposure to increases in interest rates. As of March 31, 2014, the Company had a net short position of $43.0 million notional in U.S. Treasury securities and interest rate swaptions of $172.0 million net notional. As of March 31, 2014, 69% and 106% of the Company’s outstanding balance of total repurchase agreements and repurchase agreements secured by Agency RMBS, respectively, was hedged. (8)
TAXABLE INCOME
The primary differences between taxable income and GAAP net income include (i) unrealized gains and losses associated with investment and derivative portfolios which are marked-to-market in current income for GAAP purposes, but excluded from taxable income until realized or settled, (ii) temporary differences related to amortization of premiums and discounts paid on investments, (iii) the timing and amount of deductions related to stock-based compensation, (iv) temporary differences related to the recognition of certain terminated derivatives and (v) taxes. As of March 31, 2014, the Company had undistributed taxable income of approximately $1.88 per share. (13)
DIVIDEND
On March 5, 2014, the Company’s board of directors declared the first quarter dividend of $0.60 per share of common stock that was paid on April 28, 2014 to stockholders of record as of March 18, 2014.
On February 14, 2014, the Company declared a quarterly dividend of $0.51563 per share of Series A preferred stock and a quarterly dividend of $0.50 per share of Series B preferred stock. The preferred distributions were paid on March 17, 2014 to stockholders of record as of February 28, 2014.
STOCKHOLDER CALL
The Company invites stockholders, prospective stockholders and analysts to attend MITT’s first quarter earnings conference call on May 7, 2014 at 8:00 am Eastern Time. The stockholder call can be accessed by dialing (888) 424-8151 (U.S. domestic) or (847) 585-4422 (international). Please enter code number 8846814#.
A presentation will accompany the conference call and will be available on the Company’s website at www.agmit.com. Select the Q1 2014 Earnings Presentation link to download and print the presentation in advance of the stockholder call.
An audio replay of the stockholder call combined with the presentation will be made available on our website after the call. The replay will be available until midnight on May 20, 2014. If you are interested in hearing the replay, please dial (888) 843-7419 (U.S. domestic) or (630) 652-3042 (international). The conference ID number is 8846814#.
For further information or questions, please contact Lisa Yahr, the Company’s Head of Investor Relations, at (212) 692-2110 or ir@agmit.com.

ABOUT AG MORTGAGE INVESTMENT TRUST, INC.
AG Mortgage Investment Trust, Inc. is a real estate investment trust that invests in, acquires and manages a diversified portfolio of residential mortgage assets, other real estate-related securities and financial assets. AG Mortgage Investment Trust, Inc. is externally managed and advised by AG REIT Management, LLC, a subsidiary of Angelo, Gordon & Co., L.P., an SEC-registered investment adviser that specializes in alternative investment activities.
Additional information can be found on the Company’s website at www.agmit.com.
ABOUT ANGELO, GORDON & CO.
Angelo, Gordon & Co. was founded in 1988 and has approximately $25 billion under management. Currently, the firm’s investment disciplines encompass five principal areas: (i) distressed debt and leveraged loans, (ii) real estate, (iii) mortgage-backed securities and other structured credit, (iv) private equity and special situations and (v) a number of hedge fund strategies. Angelo, Gordon & Co. employs over 300 employees, including more than 110 investment professionals, and is headquartered in New York, with associated offices in Amsterdam, Chicago, Houston, Los Angeles, London, Hong Kong, Seoul, Sydney and Tokyo.
FORWARD LOOKING STATEMENTS
This press release includes “forward-looking statements” within the meaning of the safe harbor provisions of the United States Private Securities Litigation Reform Act of 1995 related to future dividends, the credit component of our portfolio book valve, deploying capital, the preferred stock offering and repurchase agreements.

Forward-looking statements are based on estimates, projections, beliefs and assumptions of management of the Company at the time of such statements and are not guarantees of future performance. Forward-looking statements involve risks and uncertainties in predicting future results and conditions. Actual results could differ materially from those projected in these forward-looking statements due to a variety of factors, including, without limitation, changes in interest rates, changes in the yield curve, changes in prepayment rates, the availability and terms of financing, changes in the market value of our assets, general economic conditions, market conditions, conditions in the market for Agency RMBS, Non-Agency RMBS, ABS and CMBS securities and loans, and legislative and regulatory changes that could adversely affect the business of the Company. Additional information concerning these and other risk factors are contained in the Company’s filings with the Securities and Exchange Commission (“SEC”). Copies are available free of charge on the SEC’s website, http://www.sec.gov/. The Company does not undertake or accept any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements to reflect any change in its expectations or any change in events, conditions or circumstances on which any such statement is based.

AG Mortgage Investment Trust, Inc. and Subsidiaries
Consolidated Balance Sheets
(Unaudited)

 	  	March 31, 2014	 	 	December 31, 2013	 	
Assets	  	 	 	 	 	 	 	 	
Real estate securities, at fair value:	  	 	 	 	 	 	 	 	
Agency—$2,167,030,159 and $2,242,322,869 pledged as collateral, respectively	  	$	2,333,030,741	  	 	$	2,423,002,768	  	
Non-Agency—$966,254,585 and $844,217,568 pledged as collateral, respectively	  	 	980,339,355	  	 	 	844,217,568	  	
ABS—$73,661,029 and $71,344,784 pledged as collateral, respectively	  	 	73,661,029	  	 	 	71,344,784	  	
CMBS—$91,551,022 and $93,251,470 pledged as collateral, respectively	  	 	91,551,022	  	 	 	93,251,470	  	
Residential mortgage loans, at fair value—$29,933,511 and $0 pledged as collateral, respectively	  	 	34,939,773	  	 	 	—  	  	
Commercial loans, at fair value	  	 	10,000,000	  	 	 	—  	  	
Investment in affiliates	  	 	28,067,897	  	 	 	16,411,314	  	
Linked transactions, net, at fair value	  	 	41,947,972	  	 	 	49,501,897	  	
Cash and cash equivalents	  	 	33,252,973	  	 	 	86,190,011	  	
Restricted cash	  	 	13,540,675	  	 	 	3,575,006	  	
Interest receivable	  	 	12,307,477	  	 	 	12,018,919	  	
Receivable on unsettled trades—$150,661,777 and $0 pledged as collateral, respectively	  	 	152,509,963	  	 	 	—  	  	
Receivable under reverse repurchase agreements	  	 	43,318,750	  	 	 	27,475,000	  	
Derivative assets, at fair value	  	 	35,633,143	  	 	 	55,060,075	  	
Other assets	  	 	6,310,847	  	 	 	1,246,842	  	
Due from broker	  	 	1,038,131	  	 	 	1,410,720	  	
 	  	 	 	 	 	 	 	 	
Total Assets	  	$	3,891,449,748	  	 	$	3,684,706,374	  	
 	  	 	 	 	 	 	 	 	
Liabilities	  	 	 	 	 	 	 	 	
Repurchase agreements	  	$	3,069,177,400	  	 	$	2,891,634,416	  	
Obligation to return securities borrowed under reverse repurchase agreements, at fair value	  	 	42,866,016	  	 	 	27,477,188	  	
Payable on unsettled trades	  	 	14,121,585	  	 	 	—  	  	
Interest payable	  	 	2,695,609	  	 	 	3,839,045	  	
Derivative liabilities, at fair value	  	 	3,165,510	  	 	 	2,206,289	  	
Dividend payable	  	 	17,024,351	  	 	 	17,020,893	  	
Due to affiliates	  	 	4,161,526	  	 	 	4,645,297	  	
Accrued expenses	  	 	1,779,814	  	 	 	1,395,183	  	
Taxes payable	  	 	618,516	  	 	 	1,490,329	  	
Due to broker	  	 	20,487,000	  	 	 	30,567,000	  	
 	  	 	 	 	 	 	 	 	
Total Liabilities	  	 	3,176,097,327	  	 	 	2,980,275,640	  	
Stockholders’ Equity	  	 	 	 	 	 	 	 	
Preferred stock—$0.01 par value; 50,000,000 shares authorized:	  	 	 	 	 	 	 	 	
8.25% Series A Cumulative Redeemable Preferred Stock, 2,070,000 shares issued and outstanding ($51,750,000 aggregate liquidation preference)	  	 	49,920,772	  	 	 	49,920,772	  	
8.00% Series B Cumulative Redeemable Preferred Stock, 4,600,000 shares issued and outstanding ($115,000,000 aggregate liquidation preference)	  	 	111,293,233	  	 	 	111,293,233	  	
Common stock, par value $0.01 per share; 450,000,000 shares of common stock authorized and 28,371,419 and 28,365,655 shares issued and outstanding at March 31, 2014 and December 31, 2013, respectively	  	 	283,715	  	 	 	283,657	  	
Additional paid-in capital	  	 	585,746,580	  	 	 	585,619,488	  	
Retained earnings (deficit)	  	 	(31,891,879	) 	 	 	(42,686,416	) 	
 	  	 	 	 	 	 	 	 	
 	  	 	715,352,421	  	 	 	704,430,734	  	
 	  	 	 	 	 	 	 	 	
Total Liabilities & Stockholders’ Equity	  	$	3,891,449,748	  	 	$	3,684,706,374	  	

AG Mortgage Investment Trust, Inc. and Subsidiaries
Consolidated Statements of Operations
(Unaudited)

 	  	Three Months Ended
March 31, 2014	 	 	Three Months Ended
March 31, 2013	 	
Net Interest Income	  	 	 	 	 	 	 	 	
Interest income	  	$	34,142,740	  	 	$	38,617,716	  	
Interest expense	  	 	6,146,587	  	 	 	6,875,962	  	
 	  	 	 	 	 	 	 	 	
 	  	 	27,996,153	  	 	 	31,741,754	  	
 	  	 	 	 	 	 	 	 	
Other Income	  	 	 	 	 	 	 	 	
Net realized gain	  	 	416,471	  	 	 	5,335,417	  	
Income from linked transactions, net	  	 	4,259,130	  	 	 	5,838,219	  	
Realized loss on periodic interest settlements of interest rate swaps, net	  	 	(6,307,857	) 	 	 	(5,272,343	) 	
Unrealized gain/(loss) on real estate securities and loans, net	  	 	29,367,044	  	 	 	(17,711,381	) 	
Unrealized gain/(loss) on derivative and other instruments, net	  	 	(19,180,715	) 	 	 	5,223,241	  	
 	  	 	 	 	 	 	 	 	
 	  	 	8,554,073	  	 	 	(6,586,847	) 	
 	  	 	 	 	 	 	 	 	
Expenses	  	 	 	 	 	 	 	 	
Management fee to affiliate	  	 	2,500,525	  	 	 	2,859,340	  	
Other operating expenses	  	 	2,643,681	  	 	 	2,274,370	  	
Equity based compensation to affiliate	  	 	81,073	  	 	 	114,528	  	
Excise tax	  	 	500,000	  	 	 	500,000	  	
 	  	 	 	 	 	 	 	 	
 	  	 	5,725,279	  	 	 	5,748,238	  	
 	  	 	 	 	 	 	 	 	
Income before provision for income taxes and equity in earnings/(loss) from affiliate	  	 	30,824,947	  	 	 	19,406,669	  	
Provision for income taxes	  	 	—  	  	 	 	(2,632,269	) 	
Equity in earnings/(loss) from affiliate	  	 	361,295	  	 	 	(3,591	) 	
 	  	 	 	 	 	 	 	 	
Net Income	  	 	31,186,242	  	 	 	16,770,809	  	
 	  	 	 	 	 	 	 	 	
Dividends on preferred stock	  	 	3,367,354	  	 	 	3,367,354	  	
 	  	 	 	 	 	 	 	 	
Net Income Available to Common Stockholders	  	$	27,818,888	  	 	$	13,403,455	  	
 	  	 	 	 	 	 	 	 	
Earnings Per Share of Common Stock	  	 	 	 	 	 	 	 	
Basic	  	$	0.98	  	 	$	0.49	  	
Diluted	  	$	0.98	  	 	$	0.49	  	
Weighted Average Number of Shares of Common Stock Outstanding	  	 	 	 	 	 	 	 	
Basic	  	 	28,371,419	  	 	 	27,280,531	  	
Diluted	  	 	28,373,794	  	 	 	27,402,305	  	

NON-GAAP FINANCIAL MEASURE
This press release contains Core Earnings, a non-GAAP financial measure. AG Mortgage Investment Trust, Inc.’s management believes that this non-GAAP measure, when considered with GAAP, provides supplemental information useful in evaluating the results of the Company’s operations. This non-GAAP measure should not be considered a substitute for, or superior to, the financial measures calculated in accordance with GAAP. Our GAAP financial results and the reconciliations from these results should be carefully evaluated.
Core Earnings are defined by the Company as net income excluding both realized and unrealized gains/(losses) on the sale or termination of securities and the related tax expense, if any, on such, including securities underlying linked transactions and derivatives. As defined, Core Earnings include the net interest earned on these transactions, including credit derivatives, linked transactions, investments in affiliates, inverse Agency securities, interest rate derivatives or any other investment activity that may earn net interest. One of the objectives of the Company is to generate net income from net interest margin on the portfolio and management uses Core Earnings to measure this objective.
A reconciliation of GAAP net income to Core Earnings for the three months ended March 31, 2014 and March 31, 2013 is set forth below:

 	  	Three Months Ended
March 31, 2014	 	 	Three Months Ended
March 31, 2013	 	
Net Income available to common stockholders	  	$	27,818,888	  	 	$	13,403,455	  	
Add (Deduct):	  	 	 	 	 	 	 	 	
Net realized gain	  	 	(416,471	) 	 	 	(5,335,417	) 	
Tax expense related to realized gain	  	 	—  	  	 	 	2,526,850	  	
Income from linked transactions, net	  	 	(4,259,130	) 	 	 	(5,838,219	) 	
Net interest income on linked transactions	  	 	4,512,909	  	 	 	3,210,642	  	
Equity in earnings/(loss) from affiliate	  	 	(361,295	) 	 	 	3,591	  	
Net interest income from equity method investments	  	 	551,081	  	 	 	82,138	  	
Unrealized gain/(loss) on real estate securities, net	  	 	(29,367,044	) 	 	 	17,711,381	  	
Unrealized gain/(loss) on derivative and other instruments, net	  	 	19,180,715	  	 	 	(5,223,241	) 	
 	  	 	 	 	 	 	 	 	
Core Earnings	  	$	17,659,653	  	 	$	20,541,180	  	
Core Earnings, per Diluted Share	  	$	0.62	  	 	$	0.75	  	

Footnotes
 
(1)	Per share figures are calculated using a denominator of all outstanding common shares including all shares granted to our Manager and our independent directors under our equity incentive plans as of quarter end. Net book value uses stockholders’ equity less net proceeds of the Company’s 8.25% Series A and 8.00% Series B Cumulative Redeemable Preferred Stock as the numerator.	
(2)	Generally when we purchase a security and finance it with a repurchase agreement, the security is included in our assets and the repurchase agreement is separately reflected in our liabilities on our balance sheet. For securities with certain characteristics (including those which are not readily obtainable in the market place) that are purchased and then simultaneously sold back to the seller under a repurchase agreement, US GAAP requires these transactions be netted together and recorded as a forward purchase commitment. Throughout this press release where we disclose our investment portfolio and the repurchase agreements that finance it, including our leverage metrics, we have un-linked the transaction and used the gross presentation as used for all other securities. Additionally we invested in certain credit sensitive commercial real estate assets through an affiliated entity, for which we have used the equity method of accounting. Throughout this press release where we disclose our investment portfolio, we have presented the underlying assets consistently with all other investments. This presentation is consistent with how the Company’s management evaluates the business, and believes provides the most accurate depiction of the Company’s investment portfolio and financial condition.	
(3)	Net interest margin is calculated by subtracting the weighted average cost of funds from the weighted average yield for the Company’s investment portfolio, which excludes cash held by the Company. See footnotes (9) and (10) for further detail.	
(4)	The total investment portfolio is calculated by summing the fair market value of our Agency RMBS, Non-Agency RMBS, ABS, CMBS and mortgage loan assets, including linked transactions and assets owned through investments in affiliates. The percentage of Agency RMBS and credit investments is calculated by dividing the respective fair market value of each, including linked transactions and assets owned through investments in affiliates, by the total investment portfolio.	
(5)	This represents the weighted average monthly CPRs published during the quarter for our in-place portfolio during the same period.	
(6)	Diluted per share figures are calculated using weighted average outstanding shares in accordance with GAAP.	
(7)	The leverage ratio during the quarter was calculated by dividing our daily weighted average repurchase agreements, including those included in linked transactions, for the quarter by the weighted average stockholders’ equity for the quarter. The leverage ratio at quarter end was calculated by dividing total repurchase agreements, including repurchase agreements accounted for as linked transactions, plus or minus the net payable or receivable, as applicable, on unsettled trades on our GAAP balance sheet by our GAAP stockholders’ equity at quarter end.	
(8)	The hedge ratio during the quarter was calculated by dividing our daily weighted average swap notionals, net short positions in U.S. Treasury securities and interest rate swaptions, including receive fixed swap notionals and short positions in U.S. Treasury securities as negative values, as applicable, for the period by either our daily weighted average total repurchase agreements or daily weighted average repurchase agreements secured by Agency RMBS, as indicated. The hedge ratio at quarter end was calculated by dividing the notional value of our interest rate swaps, net short positions in U.S. Treasury securities and interest rate swaptions, including receive fixed swap notionals and short positions in U.S. Treasury securities as negative values, as applicable, by either total repurchase agreements or repurchase agreements secured by Agency RMBS, as indicated, plus the net payable/receivable on either all unsettled trades, or unsettled Agency RMBS trades, as indicated.	
(9)	The yield on our investment portfolio represents an effective interest rate, which utilizes all estimates of future cash flows and adjusts for actual prepayment and cash flow activity as of quarter end. The yield on our investment portfolio during the quarter was calculated by annualizing interest income for the quarter and dividing by our daily weighted average securities held. This calculation excludes cash held by the Company.	
(10)	The cost of funds during the quarter was calculated by annualizing the sum of our interest expense and our net pay rate of our interest rate swaps, and dividing by our daily weighted average repurchase agreements for the period. The cost of funds at quarter end was calculated as the sum of the weighted average funding costs on the repurchase agreements outstanding at quarter end and the weighted average net pay rate on our interest rate swaps. Both elements of the cost of funds at quarter end were weighted by the repurchase agreements outstanding at quarter end.	
(11)	The management fee percentage during the quarter was calculated by annualizing the management fees recorded during the quarter and dividing by the weighted average stockholders’ equity for the quarter. The management fee percentage at quarter end was calculated by annualizing management fees recorded during the quarter and dividing by quarter end stockholders’ equity.	
(12)	The other operating expenses percentage during the quarter was calculated by annualizing the other operating expenses recorded during the quarter and dividing by our weighted average stockholders’ equity for the quarter. The other operating expenses percentage at quarter end was calculated by annualizing other operating expenses recorded during the quarter and dividing by quarter end stockholders’ equity.	
(13)	Undistributed taxable income per common share represents total undistributed taxable income as of quarter end.