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): August 7, 2013

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 August 7, 2013, AG Mortgage Investment Trust, Inc. (the “Company”) issued a press release announcing its financial results for the fiscal quarter ended June 30, 2013 (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 August 7, 2013, 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.

 	 	 	 	AG MORTGAGE INVESTMENT TRUST, INC.	
 	 	 	 	
Date: August 7, 2013	 	 	 	By:	 	/s/ ALLAN KRINSMAN	
 	 	 	 	 	 	Name: Allan Krinsman	
 	 	 	 	 	 	Title: General Counsel and Secretary	

Exhibit Index

Exhibit No.	  	Description	
 	 	
99.1	  	Press Release, dated August 7, 2013, issued by AG Mortgage Investment Trust, Inc.	

Exhibit 99.1
AG Mortgage Investment Trust, Inc. Reports Second Quarter Results
NEW YORK, NY, August 7, 2013 / Business Wire — AG Mortgage Investment Trust, Inc. (“MITT” or the “Company”) (NYSE: MITT) today reported financial results for the quarter ended June 30, 2013. 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, commercial loans and other real estate related assets. A reconciliation of core earnings to net income appears at the end of this press release.
SECOND QUARTER 2013 FINANCIAL HIGHLIGHTS
See footnotes at the end of this press release
 
 	•	 	Net loss of $(2.66) per common share (6)	
 
 	•	 	Core Earnings of $0.83 per share	
 
 	•	 	$0.80 per share common dividend declared	
 
 	•	 	$1.78 per common share of undistributed taxable income (1) (13)	
 
 	•	 	$19.77 net book value per share as of June 30, 2013 (1), net of the second quarter dividend	
INVESTMENT HIGHLIGHTS
 
 	•	 	$4.5 billion investment portfolio value as of June 30, 2013 (2) (4)	
 
 	•	 	68.2% Agency RMBS investment portfolio	
 
 	•	 	31.8% credit investment portfolio, comprised of Non-Agency RMBS, ABS, CMBS, and commercial loan assets	
 
 	•	 	1.96% net interest margin as of June 30, 2013 (3)	
 
 	•	 	5.40x leverage as of June 30, 2013 (2) (7)	
 
 	•	 	Added approximately $1 billion notional of swaps during the quarter	
 
 	•	 	Swap ratio at quarter end of 134% of Agency RMBS repo notional, or 95% of total repo notional (8)	
 
 	•	 	8.1% constant prepayment rate (“CPR”) for the second quarter on the Agency RMBS investment portfolio (5)	
 
 	•	 	9.6% CPR for the month of June	
“MITT was not immune to the consequences of the challenging market environment during the second quarter,” said David Roberts, Chief Executive Officer. “Based on the heightened volatility in interest rates and in Agency MBS spreads, we responded, and expect to continue to respond, with measures we believe will help maximize long-term franchise value for our shareholders.”

KEY STATISTICS (2)

 	  	Weighted Average at
June 30, 2013	 	 	Weighted Average for
the Quarter Ended
June 30, 2013	 	
Investment portfolio	  	$	4,523,846,041	  	 	$	5,084,149,375	  	
Repurchase agreements	  	$	4,226,403,356	  	 	$	4,423,460,112	  	
Stockholders’ equity	  	$	722,110,625	  	 	$	808,708,921	  	
Leverage ratio (7)	  	 	5.40x	  	 	 	5.47x	  	
Swap ratio—Total repo (8)	  	 	95	% 	 	 	64	% 	
Swap ratio—Agency repo (8)	  	 	134	% 	 	 	89	% 	
Yield on investment portfolio (9)	  	 	3.80	% 	 	 	3.84	% 	
Cost of funds (10)	  	 	1.84	% 	 	 	1.46	% 	
Net interest margin (3)	  	 	1.96	% 	 	 	2.38	% 	
Management fees (11)	  	 	1.56	% 	 	 	1.39	% 	
Other operating expenses (12)	  	 	1.49	% 	 	 	1.33	% 	
Book value, per share (1)	  	$	19.77	  	 	 	 	 	
Dividend, per share	  	$	0.80	  	 	 	 	 	
INVESTMENT PORTFOLIO
The following summarizes the Company’s investment portfolio as of June 30, 2013 (2):

 	  	 	 	  	 	 	 	 	 	  	 	 	  	Weighted Average	 	
 	  	Current Face	 	  	Premium
(Discount)	 	 	Amortized Cost	 	  	Fair Value	 	  	Coupon*	 	 	Yield	 	
Agency RMBS:	  	 	 	 	  	 	 	 	 	 	 	 	  	 	 	 	  	 	 	 	 	 	 	 	
15-Year Fixed Rate	  	$	514,575,981	  	  	$	15,682,629	  	 	$	530,258,610	  	  	$	532,293,365	  	  	 	3.16	% 	 	 	2.50	% 	
20-Year Fixed Rate	  	 	296,875,147	  	  	 	13,800,140	  	 	 	310,675,287	  	  	 	303,320,182	  	  	 	3.28	% 	 	 	2.58	% 	
30-Year Fixed Rate	  	 	1,998,841,682	  	  	 	77,870,676	  	 	 	2,076,712,358	  	  	 	2,040,093,622	  	  	 	3.62	% 	 	 	2.92	% 	
ARM	  	 	32,816,318	  	  	 	1,541,770	  	 	 	34,358,088	  	  	 	33,214,840	  	  	 	2.96	% 	 	 	2.44	% 	
Interest Only	  	 	973,733,259	  	  	 	(794,535,946	) 	 	 	179,197,313	  	  	 	177,837,123	  	  	 	5.10	% 	 	 	6.58	% 	
Credit Investments:	  	 	 	 	  	 	 	 	 	 	 	 	  	 	 	 	  	 	 	 	 	 	 	 	
Non-Agency RMBS	  	 	1,347,360,002	  	  	 	(171,294,388	) 	 	 	1,176,065,614	  	  	 	1,191,158,261	  	  	 	4.34	% 	 	 	5.45	% 	
ABS	  	 	100,004,252	  	  	 	—  	  	 	 	100,004,252	  	  	 	97,916,107	  	  	 	3.78	% 	 	 	3.88	% 	
CMBS	  	 	119,539,310	  	  	 	(7,964,638	) 	 	 	111,574,672	  	  	 	110,431,221	  	  	 	5.03	% 	 	 	5.90	% 	
Interest Only	  	 	214,609,130	  	  	 	(206,735,771	) 	 	 	7,873,359	  	  	 	7,581,320	  	  	 	0.62	% 	 	 	5.80	% 	
Commercial Loan	  	 	30,000,000	  	  	 	122,936	  	 	 	30,122,936	  	  	 	30,000,000	  	  	 	9.00	% 	 	 	9.87	% 	
 	  	 	 	 	  	 	 	 	 	 	 	 	  	 	 	 	  	 	 	 	 	 	 	 	
Total	  	$	5,628,355,081	  	  	$	(1,071,512,592	) 	 	$	4,556,842,489	  	  	$	4,523,846,041	  	  	 	3.94	% 	 	 	3.80	% 	
 
*	Equity residual investments and principal only securities with a zero coupon rate are excluded from this calculation.	
As of June 30, 2013, the weighted average yield on the Company’s investment portfolio was 3.80% and its weighted average cost of funds was 1.84%. This resulted in a net interest margin of 1.96% as of June 30, 2013. (3)
The Company had net realized losses of $(76.6) million, or $(2.73) per share, during the quarter ended June 30, 2013. Of this amount, $(66.1) million, or $(2.36) per share, was from Agency RMBS, $(4.0) million, or $(0.14) per share, was from credit investments, and $(6.5) million, or $(0.23) per share, was from the net settlement of interest rate swaps. Of these amounts, $(43.3) million, or $(1.54) per share, was from the recognition of other-than-temporary impairment recorded on certain securities sold subsequent to quarter end.
The CPR for the Agency RMBS investment portfolio was 8.1% for the second quarter, and 9.6% for the month of June 2013. (5)

The weighted average cost basis of the Agency RMBS investment portfolio, excluding interest-only securities, was 103.8% as of June 30, 2013. The amortization of premiums (net of any accretion of discounts) on these securities for the second quarter of 2013 was $3.2 million, or $(0.12) per share. The unamortized net Agency RMBS premium as of June 30, 2013 was $108.9 million.
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 $1.6 million, or $0.06 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 June 30, 2013, 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.
We have also entered into “to-be-announced” (“TBA”) positions to facilitate the future purchase or sale of Agency RMBS. Under the terms of these TBAs, the Company agrees to purchase or sell, for future receipt or delivery, Agency RMBS with certain principal and interest specifications and certain types of underlying collateral, but the particular Agency RMBS to be received or delivered are not identified until shortly before (generally two days) the TBA settlement date. At June 30, 2013, we had $150.0 million net notional amount of TBA positions with net weighted average purchase and sale prices of 102.0% and 101.5%, respectively. As of June 30, 2013, our TBA portfolio had a net weighted average settlement date of July 17, 2013. We have recorded derivative assets and liabilities of $2.2 million and $4.5 million, respectively, reflecting TBA positions outstanding at June 30, 2013.
LEVERAGE AND HEDGING ACTIVITIES
The investment portfolio is financed with repurchase agreements as of June 30, 2013 as summarized below:

Repurchase Agreements
Maturing Within:	  	Balance	 	  	Weighted
Average Rate	 	 	Weighted
Average Maturity	 	
30 Days or Less	  	$	2,465,385,846	  	  	 	0.95	% 	 	 	14.2	  	
31-60 Days	  	 	1,056,008,000	  	  	 	0.50	% 	 	 	43.5	  	
61-90 Days	  	 	232,580,000	  	  	 	0.60	% 	 	 	76.5	  	
Greater than 90 Days	  	 	472,429,510	  	  	 	0.92	% 	 	 	226.8	  	
 	  	 	 	 	  	 	 	 	 	 	 	 	
Total / Weighted Average	  	$	4,226,403,356	  	  	 	0.82	% 	 	 	48.7	  	
The Company has entered into repurchase agreements with 30 counterparties. We continue to rebalance our exposures to counterparties, add new counterparties and extend original maturities. The weighted average original maturity increased from 87 days as of March 31, 2013, after adjusting for the Wells Fargo Bank, National Association repurchase agreement facility renewed subsequent to first quarter-end, to 94 days as of June 30, 2013.

We have entered into interest rate swap agreements to hedge our portfolio. During the quarter, we added approximately $1 billion notional of interest rate swaps, which increased our swap ratio from 63% at March 31, 2013 to 95% at June 30, 2013 of total repo notional, and 83% at March 31, 2013 to 134% at June 30, 2013 of Agency RMBS repo notional. The Company’s swaps as of June 30, 2013 are summarized as follows:
Interest Rate Swaps

          Maturity	  	Notional Amount	 	 	Weighted Average
Pay Rate	 	 	Weighted
Average Receive
Rate* *	 	 	Weighted
Average Years to
Maturity	 	
2015	  	$	261,700,000	  	 	 	0.93	% 	 	 	0.27	% 	 	 	1.88	  	
2016	  	 	397,500,000	* 	 	 	1.02	% 	 	 	0.30	% 	 	 	2.87	  	
2017	  	 	445,000,000	  	 	 	1.03	% 	 	 	0.28	% 	 	 	4.18	  	
2018	  	 	1,153,370,000	  	 	 	1.33	% 	 	 	0.28	% 	 	 	4.89	  	
2019	  	 	375,000,000	  	 	 	1.41	% 	 	 	0.28	% 	 	 	6.03	  	
2020	  	 	783,200,000	  	 	 	1.75	% 	 	 	0.27	% 	 	 	6.83	  	
2022	  	 	50,000,000	  	 	 	1.69	% 	 	 	0.27	% 	 	 	9.18	  	
2023	  	 	296,000,000	  	 	 	2.48	% 	 	 	0.27	% 	 	 	9.94	  	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Total/ Wtd Avg	  	$	3,761,770,000	  	 	 	1.43	% 	 	 	0.28	% 	 	 	5.36	  	

*	This figure includes a forward starting swap with a total notional of $30.0 million and a start date of July 2, 2013. Weighted average rates shown are inclusive of rates corresponding to the terms of the swap as if the swap were effective as of June 30, 2013.	
**	Approximately 2% of our receive float interest rate swap notionals reset monthly based on one-month LIBOR and 98% of our receive float interest rate swap notionals reset quarterly based on three-month LIBOR.	
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 net premiums paid on investments, (iii) the timing and amount of deductions related to stock-based compensation, and (iv) taxes. As of June 30, 2013, the Company had undistributed taxable income of approximately $1.78 per share (13), including the effects of dividends.
DIVIDEND
On June 6, 2013, the Company’s board of directors declared the second quarter dividend of $0.80 per share of common stock that was paid on July 26, 2013 to stockholders of record as of June 18, 2013.
On May 14, 2013, the Company declared a 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 June 17, 2013 to stockholders of record as of May 31, 2013.
STOCKHOLDER CALL
The Company invites stockholders, prospective stockholders and analysts to attend MITT’s second quarter earnings conference call on August 7, 2013 at 11:00 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 Q2 2013 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 August 21, 2013. 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) 692-2282 or lyahr@angelogordon.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 $24 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 280 employees, including more than 100 investment professionals, and is headquartered in New York, with associated offices in Amsterdam, Chicago, 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)

 	  	June 30, 2013	 	 	December 31, 2012	 	
Assets	  	 	 	 	 	 	 	 	
Real estate securities, at fair value:	  	 	 	 	 	 	 	 	
Agency—$2,895,273,756 and $3,536,876,135 pledged as collateral, respectively	  	$	3,086,759,132	  	 	$	3,785,867,151	  	
Non-Agency—$739,782,694 and $529,455,020 pledged as collateral, respectively	  	 	740,789,967	  	 	 	568,858,645	  	
ABS—$97,916,107 and $33,937,097 pledged as collateral, respectively	  	 	97,916,107	  	 	 	33,937,097	  	
CMBS—$90,884,600 and $148,307,262 pledged as collateral, respectively	  	 	90,884,600	  	 	 	148,365,887	  	
Commercial loans receivable, at fair value	  	 	30,000,000	  	 	 	2,500,000	  	
Investment in affiliates	  	 	7,101,859	  	 	 	—  	  	
Linked transactions, net, at fair value	  	 	67,263,212	  	 	 	45,122,824	  	
Cash and cash equivalents	  	 	70,511,846	  	 	 	149,594,782	  	
Restricted cash	  	 	28,147,932	  	 	 	9,130,000	  	
Interest receivable	  	 	15,291,075	  	 	 	14,242,453	  	
Receivable on unsettled trades—$450,112,813 and $0 pledged as collateral, respectively	  	 	452,000,649	  	 	 	96,310,999	  	
Derivative assets, at fair value	  	 	44,508,487	  	 	 	—  	  	
Other assets	  	 	93,181	  	 	 	454,069	  	
Due from broker	  	 	3,967,179	  	 	 	884,605	  	
 	  	 	 	 	 	 	 	 	
Total Assets	  	$	4,735,235,226	  	 	$	4,855,268,512	  	
 	  	 	 	 	 	 	 	 	
Liabilities	  	 	 	 	 	 	 	 	
Repurchase agreements	  	$	3,821,644,190	  	 	$	3,911,419,818	  	
Payable on unsettled trades	  	 	124,438,752	  	 	 	84,658,035	  	
Interest payable	  	 	3,227,749	  	 	 	3,204,205	  	
Derivative liabilities, at fair value	  	 	10,632,030	  	 	 	36,375,947	  	
Dividend payable	  	 	22,685,868	  	 	 	18,540,667	  	
Due to affiliates	  	 	4,333,723	  	 	 	3,910,065	  	
Accrued expenses	  	 	1,316,510	  	 	 	806,853	  	
Taxes payable	  	 	3,655,779	  	 	 	1,731,141	  	
Due to broker	  	 	21,190,000	  	 	 	—  	  	
 	  	 	 	 	 	 	 	 	
Total Liabilities	  	 	4,013,124,601	  	 	 	4,060,646,731	  	
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) at June 30, 2013 and December 31, 2012	  	 	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) at June 30, 2013 and December 31, 2012	  	 	111,293,233	  	 	 	111,293,233	  	
Common stock, par value $0.01 per share; 450,000,000 shares of common stock authorized and 28,352,835 and 26,961,936 shares issued and outstanding at June 30, 2013 and December 31, 2012, respectively	  	 	283,529	  	 	 	269,620	  	
Additional paid-in capital	  	 	585,412,222	  	 	 	552,067,681	  	
Retained earnings (deficit)	  	 	(24,799,131	) 	 	 	81,070,475	  	
 	  	 	 	 	 	 	 	 	
 	  	 	722,110,625	  	 	 	794,621,781	  	
 	  	 	 	 	 	 	 	 	
Total Liabilities & Equity	  	$	4,735,235,226	  	 	$	4,855,268,512	  	

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

 	  	Three Months Ended
June 30, 2013	 	 	Three Months Ended
June 30, 2012	 	 	Six Months Ended
June 30, 2013	 	 	Six Months Ended
June 30, 2012	 	
Net Interest Income	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Interest income	  	$	42,267,747	  	 	$	17,883,008	  	 	$	80,885,463	  	 	$	31,879,636	  	
Interest expense	  	 	7,289,211	  	 	 	2,450,017	  	 	 	14,165,173	  	 	 	4,277,431	  	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
 	  	 	34,978,536	  	 	 	15,432,991	  	 	 	66,720,290	  	 	 	27,602,205	  	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Other Income	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Net realized gain/(loss)	  	 	(76,576,762	) 	 	 	7,552,780	  	 	 	(71,241,345	) 	 	 	9,981,800	  	
Gain/(loss) on linked transactions, net	  	 	(1,339,610	) 	 	 	3,364,972	  	 	 	4,498,609	  	 	 	6,804,157	  	
Realized loss on periodic interest settlements of interest rate swaps, net	  	 	(6,809,777	) 	 	 	(2,132,414	) 	 	 	(12,082,120	) 	 	 	(3,590,364	) 	
Unrealized gain/(loss) on derivative instruments, net	  	 	67,905,018	  	 	 	(10,575,768	) 	 	 	73,128,259	  	 	 	(13,421,647	) 	
Unrealized gain/(loss) on real estate securities and loans, net	  	 	(83,093,338	) 	 	 	33,593,211	  	 	 	(100,804,719	) 	 	 	32,837,659	  	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
 	  	 	(99,914,469	) 	 	 	31,802,781	  	 	 	(106,501,316	) 	 	 	32,611,605	  	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Expenses	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Management fee to affiliate	  	 	2,813,003	  	 	 	1,196,383	  	 	 	5,672,343	  	 	 	2,245,677	  	
Other operating expenses	  	 	2,686,584	  	 	 	760,915	  	 	 	4,960,954	  	 	 	1,574,239	  	
Equity based compensation to affiliate	  	 	17,350	  	 	 	104,771	  	 	 	131,878	  	 	 	192,100	  	
Excise tax	  	 	518,859	  	 	 	255,925	  	 	 	1,018,859	  	 	 	333,578	  	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
 	  	 	6,035,796	  	 	 	2,317,994	  	 	 	11,784,034	  	 	 	4,345,594	  	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Income/(loss) before provision for income taxes and equity in loss from affiliate	  	 	(70,971,729	) 	 	 	44,917,778	  	 	 	(51,565,060	) 	 	 	55,868,216	  	
Provision for income taxes	  	 	(23,510	) 	 	 	—  	  	 	 	(2,655,779	) 	 	 	—  	  	
Equity in loss from affiliate	  	 	(240,050	) 	 	 	—  	  	 	 	(243,641	) 	 	 	—  	  	
 	  	 	—  	  	 	 	 	 	 	 	 	 	 	 	 	 	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Net Income/(Loss)	  	 	(71,235,289	) 	 	 	44,917,778	  	 	 	(54,464,480	) 	 	 	55,868,216	  	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Dividends on preferred stock	  	 	3,367,354	  	 	 	—  	  	 	 	6,734,708	  	 	 	—  	  	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Net Income/(Loss) Available to Common Stockholders	  	$	(74,602,643	) 	 	$	44,917,778	  	 	$	(61,199,188	) 	 	$	55,868,216	  	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Earnings/(Loss) Per Share of Common Stock	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Basic	  	$	(2.66	) 	 	$	2.85	  	 	$	(2.21	) 	 	$	3.73	  	
Diluted	  	$	(2.66	) 	 	$	2.85	  	 	$	(2.21	) 	 	$	3.73	  	
Weighted Average Number of Shares of Common Stock Outstanding	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Basic	  	 	28,068,507	  	 	 	15,769,674	  	 	 	27,676,696	  	 	 	14,974,655	  	
Diluted	  	 	28,068,507	  	 	 	15,772,853	  	 	 	27,676,696	  	 	 	14,976,123	  	
Dividends Declared per Share of Common Stock	  	$	0.80	  	 	$	0.70	  	 	$	1.60	  	 	$	1.40	  	

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 provision, if any, on such, including 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 and six months ended June 30, 2013 and June 30, 2012 is set forth below:

 	  	Three Months Ended
June 30, 2013	 	 	Three Months Ended
June 30, 2012	 	 	Six Months Ended
June 30, 2013	 	 	Six Months Ended
June 30, 2012	 	
Net Income available to common stockholders	  	$	(74,602,643	) 	 	$	44,917,778	  	 	$	(61,199,188	) 	 	$	55,868,216	  	
Add (Deduct):	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Net realized gain/ (loss)	  	 	76,576,762	  	 	 	(7,552,780	) 	 	 	71,241,345	  	 	 	(9,981,800	) 	
Tax provision related to realized gain	  	 	12,942	  	 	 	—  	  	 	 	2,539,792	  	 	 	—  	  	
Gain/ (loss) on linked transactions, net	  	 	1,339,610	  	 	 	(3,364,972	) 	 	 	(4,498,609	) 	 	 	(6,804,157	) 	
Net interest income on linked transactions	  	 	4,334,180	  	 	 	2,506,916	  	 	 	7,544,821	  	 	 	3,944,171	  	
Equity in loss from affiliate	  	 	240,050	  	 	 	—  	  	 	 	243,641	  	 	 	—  	  	
Net interest income from equity method investment	  	 	230,781	  	 	 	—  	  	 	 	312,919	  	 	 	—  	  	
Unrealized gain/ (loss) on derivative instruments, net	  	 	(67,905,018	) 	 	 	10,575,768	  	 	 	(73,128,259	) 	 	 	13,421,647	  	
Unrealized gain/ (loss) on real estate securities and loans, net	  	 	83,093,338	  	 	 	(33,593,211	) 	 	 	100,804,719	  	 	 	(32,837,659	) 	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Core Earnings	  	$	23,320,002	  	 	$	13,489,499	  	 	$	43,861,181	  	 	$	23,610,418	  	
Core Earnings, per Diluted Share	  	$	0.83	  	 	$	0.86	  	 	$	1.58	  	 	$	1.58	  	

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 commercial 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 swap ratio during the quarter was calculated by dividing our daily weighted average swap notionals, including receive fixed swap notionals 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 swap ratio at quarter end was calculated by dividing the notional value of our interest rate swaps, including receive fixed swap notionals 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 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 rate 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 less an adjustment for the amount of distributions that will accrue on our preferred shares through September 15, 2014.