• Most Popular
  • Most Shared

Crystal River Reports Third Quarter 2009 Financial Results

Fri Nov 6, 2009 4:36pm EST
  NEW YORK, NEW YORK, Nov 06 (MARKET WIRE) -- 
Crystal River Capital, Inc. ("Crystal River" or the "Company") (OTCBB:
CYRV) today announced its results for the quarter ended September 30,
2009.

    For additional information, please refer to Crystal River's letter to
stockholders, which has been posted to the Investor Relations section of
the Company's website at www.crystalriverreit.com.

    I. THIRD QUARTER UPDATE

    - Operating results: The net loss for the quarter ended September 30,
2009 totaled $55.3 million, or $2.19 per share, compared to a net loss of
$56.7 million, or $2.28 per share, for the third quarter of 2008 and a
net loss of $6.5 million, or $0.26 per share, for the second quarter of
2009. The increase in the net loss from the second quarter was primarily
attributable to an increase in other-than-temporary impairments on
available-for-sale securities and realized and unrealized loss on
derivatives in the third quarter.

    - Liquidity and leverage update: The amount drawn under the Company's
revolving credit facility remained unchanged as of September 30, 2009
from June 30, 2009 at $28.9 million.

    - Special Committee: In August, the Company announced the formation of a
special committee comprised of its independent directors and that the
special committee has retained a financial advisor and legal counsel to
assist in a review of the Company's strategic alternatives. However,
given market conditions and their impact on Crystal River's operations,
the Board believes that it is appropriate to assess a wide array of
possible alternatives. At present, no such decisions have been made and
it is not yet possible to predict what will result from the process. The
Company does not intend to disclose further developments until it has
approved a course of action in connection with the exploration of its
strategic alternatives.

    Dividend Information

    The Board of Directors has elected to suspend the quarterly dividend to
holders of shares of the Company's common stock to preserve liquidity in
consideration of the large increase in the delinquency rate on the
Company's CMBS portfolio and the resulting uncertainty regarding
operating cash flows. Based on the Company's current forecasts, Crystal
River would not be required to make any further distributions in 2009 in
order to maintain its REIT status through 2009. The elimination of the
common dividends for the remainder of 2009, assuming the same $0.10
quarterly dividend per share that was paid in October 2009, equates to
approximately $2.5 million in cash flow savings each quarter. The Board
of Directors will continue to evaluate the Company's dividend policy in
light of its portfolio performance and relevant provisions of the
Internal Revenue Code.

    About Crystal River

    Crystal River Capital, Inc. (OTCBB: CYRV) is a specialty finance REIT.
The Company invests in commercial real estate, real estate loans, and
real estate-related securities, such as commercial and residential
mortgage-backed securities. For more information, visit
www.crystalriverreit.com.

    II. CONSOLIDATED FINANCIAL STATEMENTS


             Condensed Consolidated Balance Sheets (Unaudited)

----------------------------------------------------------------------------
(in thousands, except share           September 30,   June 30,  December 31,
 and per share data)                          2009       2009          2008 
----------------------------------------------------------------------------
ASSETS
 Investment securities, at fair value:
  Available-for-sale securities          $  14,219  $  14,540     $  21,615
  Held-for-trading securities               49,609     42,713        51,301
 Real estate loans                           2,520      2,517         9,034
 Real estate loans held for sale             5,058      5,058         5,058
 Commercial real estate, net               223,380    225,006       228,259
 Other investments                           1,550      1,550         1,550
 Intangible assets                          71,316     72,724        75,541
 Cash and cash equivalents                   3,335      1,930         6,239
 Restricted cash                            16,926     17,501        26,107
 Receivables                                 9,309      7,733         7,297
 Rent enhancement receivable,
  related party                             12,035     12,620        13,828
 Prepaid expenses and other assets           1,186      1,965           939
 Deferred financing costs, net               1,476      1,495         1,533
                                       ------------ ----------    ----------
Total Assets                             $ 411,919  $ 407,352     $ 448,301
                                       ------------ ----------    ----------
                                       ------------ ----------    ----------
LIABILITIES AND STOCKHOLDERS' EQUITY
 (DEFICIT)
Liabilities
 Accounts payable and accrued expenses   $   3,697  $   2,863     $   2,652
 Dividends payable                           2,526      2,522         2,511
 Intangible liabilities                     68,155     69,525        72,265
 Collateralized debt obligations            43,248     40,538        45,429
 Junior subordinated notes                  51,550     51,550        51,550
 Mortgages payable                         219,380    219,380       219,380
 Secured revolving credit facility,
  related party                             28,920     28,920        32,920
 Interest payable                            2,141      1,989         1,357
 Derivative liabilities                     40,996     31,184        57,646
                                       ------------ ----------    ----------
 Total Liabilities                         460,613    448,471       485,710
                                       ------------ ----------    ----------
Commitments and Contingencies
Stockholders' Equity (Deficit)
 Preferred stock, par value $0.001
  per share, 100,000,000 shares
  authorized, no shares issued and
  outstanding                                    -          -             -
 Common stock, $0.001 par value,
  500,000,000 shares authorized,
  24,909,255; 24,909,254; and
  24,905,252 shares issued and
  outstanding, respectively                     25         25            25
 Additional paid-in capital                564,762    564,690       564,560
 Accumulated other comprehensive loss      (14,097)   (64,278)       (9,815)
 Accumulated deficit                      (599,384)  (541,556)     (592,179)
                                       ------------ ----------    ----------
 Total Stockholders' Equity (Deficit)      (48,694)   (41,119)      (37,409)
                                       ------------ ----------    ----------
 Total Liabilities and Stockholders'
  Equity (Deficit)                       $ 411,919  $ 407,352     $ 448,301
                                       ------------ ----------    ----------
                                       ------------ ----------    ----------

       Condensed Consolidated Statements of Operations (Unaudited)

----------------------------------------------------------------------------

(in thousands,            Three months ended             Nine months ended
 except share and  Sept. 30,    June 30,   Sept. 30,   Sept. 30,   Sept. 30,
 per share data)       2009        2009        2008        2009        2008
----------------------------------------------------------------------------

Revenues
Interest income
 - investment
   securities       $ 6,314     $ 7,096    $ 21,069    $ 27,298    $ 85,361
Interest income
 - real estate
   loans                229         228         936         915       5,755
Other interest
 and dividend
 income                  37          41         185          97       1,072
                  ----------  ----------  ----------  ---------- -----------
 Total interest
  and dividend
  income              6,580       7,365      22,190      28,310      92,188
Rental income, net    5,284       5,446       5,399      16,334      16,611
                  ----------  ----------  ----------  ---------- -----------
 Total revenues      11,864      12,811      27,589      44,644     108,799
                  ----------  ----------  ----------  ---------- -----------

Expenses
 Interest expense     5,919       6,195       9,302      18,647      44,302
 Management fees,
  related party           -           -         243           -       1,328
 Professional fees    1,006         361         480       1,811       1,733
 Depreciation and
  amortization        3,022       3,022       3,022       9,066       9,066
 Insurance expense      488         483         480       1,395       1,290
 Directors' fees        209          86          86         380         366
 Public company
  expense                92         167         105         370         518
 Commercial real
  estate expenses       428         382         348       1,203       1,185
 Provision for
  loss on real
  estate loans            -           -       4,401       6,758      20,850
 Other expenses          85          82         237         249       1,158
                  ----------  ----------  ----------  ---------- -----------
  Total expenses     11,249      10,778      18,704      39,879      81,796
                  ----------  ----------  ----------  ---------- -----------

Other Revenues
 (Expenses)
 Realized net gain
  (loss) on sale
  of investment
  securities, real
  estate loans
  and other
  investments            21          69          97         130      (4,951)
 Realized and
  unrealized gain
  (loss) on
  derivatives       (13,078)      6,496      (6,152)     (2,711)    (44,183)
 Total other-
  than-temporary
  impairments
  on available-
  for-sale
  securities        (56,374)    (37,328)    (26,876)    (99,486)   (112,340)
Portion of
  other-than-
  temporary
  impairments
  recognized in
  OCI                 9,658      22,979           -      32,637           -
 Net change in
  assets and
  liabilities
  valued under
  fair value
  option              5,955         969     (32,305)     (2,952)   (134,508)
 Loss from
  equity
  investments             -           -           -           -         (40)
 Other               (2,093)     (1,708)       (397)     (4,150)       (950)
                  ----------  ----------  ----------  ---------- -----------
  Total other
   expenses         (55,911)     (8,523)    (65,633)    (76,532)   (296,972)
                  ----------  ----------  ----------  ---------- -----------

Net Loss          $ (55,296)   $ (6,490)  $ (56,748)  $ (71,767) $ (269,969)
                  ----------  ----------  ----------  ---------- -----------
                  ----------  ----------  ----------  ---------- -----------

 Net loss per
  share - basic
  and diluted      $  (2.19)   $  (0.26)  $   (2.28)  $   (2.85) $   (10.88)
                  ----------  ----------  ----------  ---------- -----------
                  ----------  ----------  ----------  ---------- -----------
 Weighted average
  shares of
  common stock
  outstanding:(1)

  Basic and
   diluted        25,230,669  25,189,825  24,882,612  25,184,316 24,813,649
                  ----------  ----------  ----------  ---------- -----------
                  ----------  ----------  ----------  ---------- -----------

 Dividends
  declared per
  share of
  common stock    $     0.10  $     0.10 $     0.10  $     0.30 $     1.08
                  ----------  ----------  ----------  ---------- -----------
                  ----------  ----------  ----------  ---------- -----------

----------------------------------------------------------------------------
(1) Including other participating securities.

                      Comprehensive Loss (Unaudited)

----------------------------------------------------------------------------
                         Three months ended             Nine months ended
                   Sept. 30,   June 30,   Sept. 30,   Sept. 30,    Sept. 30,
(in thousands)         2009       2009        2008        2009         2008
----------------------------------------------------------------------------

Net Loss          $ (55,296)  $ (6,490)  $ (56,748)  $ (71,767)  $ (269,969)

Cumulative effect
 of the adoption
 of new accounting
 principle                -    (72,126)          -     (72,126)           -
Changes in OCI
 - securities
 available for
 sale                49,881     16,699      (1,033)     66,775       (7,232)
Realization of
 deferred
 unrealized losses
 on cash flow hedges      -          -           -           -       13,181
Amortization of
 net realized
 losses on cash
 flow hedges into
 interest expense       301        301         586       1,069        1,031
----------------------------------------------------------------------------
Comprehensive
 Loss             $  (5,114) $ (61,616)  $ (57,195)  $ (76,049)  $ (262,989)
----------------------------------------------------------------------------

SUPPLEMENTAL INFORMATION
Total Investment Portfolio at September 30, 2009

The following table summarizes the Company's investment portfolio at 
September 30, 2009, June 30, 2009, and September 30, 2008:

----------------------------------------------------------------------------
                September 30, 2009       June 30, 2009   September 30, 2008
($ in           Carrying            Carrying             Carrying 
 millions)         Value   % Total     Value   % Total      Value   % Total
----------------------------------------------------------------------------
Investment
 securities
 CMBS            $  58.5      19.7%  $  50.3      17.3%   $ 158.7      34.9%
 Prime RMBS          3.7       1.3%      4.8       1.6%      22.7       5.0%
 Subprime RMBS       1.6       0.5%      2.2       0.8%      10.0       2.2%
 Preferred stock       -         -         -         -          -         - 
Direct real
 estate loans
 Construction
  loans                -         -         -         -        2.7       0.6%
 Mezzanine loans     5.1(1)    1.7%      5.1(1)    1.7%      26.2(1)    5.8%
 Whole loans         2.5       0.9%      2.5       0.9%       2.5       0.6%
Commercial
 real estate-
 owned(2)          223.4      75.4%    225.0      77.2%     229.9      50.6%
Other                1.6       0.5%      1.6       0.5%       1.6       0.3%
----------------------------------------------------------------------------
Total            $ 296.4     100.0%  $ 291.5     100.0%   $ 454.3     100.0%
----------------------------------------------------------------------------
(1) Includes one loan in the amount of $5.1 million and $20.4 million held
    for sale for the quarter ended September 30 and June 30, 2009 and
    September 30, 2008 respectively.
(2) Excludes intangible assets.

Third Quarter 2009 Securities Roll-Forward Table

The table below details the impact of purchases and sales, principal 
paydowns, premium and discount amortization, and market value adjustments on
our investment securities during the third quarter of 2009:

----------------------------------------------------------------------------
(in millions)        CMBS    Prime RMBS    Subprime RMBS    Total Portfolio
----------------------------------------------------------------------------
Carrying Value 
June 30, 2009      $ 50.3         $ 4.8            $ 2.2             $ 57.3
Principal paydowns      -          (0.3)            (0.1)              (0.4)
Principal loss       (0.1)         (1.3)            (0.6)              (2.0)
Amortization         (3.9)         (1.1)            (0.1)              (5.1)
Market value
 adjustments:
 CDO assets          10.2           0.6              0.1               10.9
 Non-CDO assets     (45.2)         (0.5)            (1.0)             (46.7)
 OCI                 47.2           1.5              1.1               49.8
----------------------------------------------------------------------------
Carrying Value
 September 30,
 2009              $ 58.5         $ 3.7            $ 1.6             $ 63.8
----------------------------------------------------------------------------


    COMMERCIAL REAL ESTATE ("CRE") INVESTMENT PORTFOLIO

    At September 30, 2009, Crystal River's CRE investment portfolio totaled
$226.5 million. The CRE portfolio consists of three high-quality office
buildings 100% leased on a triple-net basis to JPMorgan Chase. The
buildings are financed with long-term fixed-rate mortgage loans.

    CRE investment portfolio at September 30, 2009:


----------------------------------------------------------------------------

                      Year of        Total        Book   Mortgage  Net Book
                        Lease         Area     Value(1)      Debt    Equity
Location       Tenant  Expiry (000s Sq. Ft.) (Millions) (Millions)(Millions)
----------------------------------------------------------------------------
Houston,     JPMorgan
 Texas          Chase    2021        428.6      $ 58.9     $ 53.4     $ 5.5
Arlington,   JPMorgan
 Texas          Chase    2027        171.5        21.0       20.9       0.1
Phoenix,     JPMorgan
 Arizona        Chase    2021        724.0       146.6      145.1       1.5
----------------------------------------------------------------------------
Total CRE                          1,324.1     $ 226.5    $ 219.4     $ 7.1
----------------------------------------------------------------------------
(1) Book value includes intangible assets and intangible liabilities, but
    excludes rent-enhancement and straight-line rent receivables.


    REAL ESTATE LOAN INVESTMENT PORTFOLIO

    At September 30, 2009, Crystal River's real estate loan portfolio, which
consists of two mezzanine loans (one of which is held for sale), a
construction loan and a whole loan, totaled $7.6 million and had a
weighted average interest rate of 9.3%.

    Real estate loan portfolio at September 30, 2009:


----------------------------------------------------------------------------

                                  Construction
($ in         Mezzanine Loans            Loans    Whole Loans  Total / WA(1)
 millions)     Fixed Floating  Fixed Floating Fixed Floating  Fixed Floating
----------------------------------------------------------------------------
Outstanding
 Face Amount  $ 17.4      $ - $ 14.6     $  -  $  -    $ 2.5 $ 32.0    $ 2.5
Carrying Value   5.1        -      -        -     -      2.5    5.1      2.5
Amortized Cost  17.4        -   14.6        -     -      2.5   32.0      2.5
Number of
 Loans             2        -      1        -     -        1      3        1
Number of
 loans
 that are
 delinquent        1        -      1        -     -        -      2        -
WA Fixed Rate  10.1%        - 16.0%(3)      -     -      n/a   10.1%(4)  n/a
WA Floating
 Rate: Spread
 over LIBOR(2)   n/a        -    n/a        -     -     3.3%    n/a     3.3%
----------------------------------------------------------------------------
(1) Weighted Average ("WA").
(2) London Interbank Offered Rate ("LIBOR").
(3) Construction loan has been placed on non-accrual status.
(4) Excludes 16.0% WA fixed rate for construction loan.

CMBS INVESTMENT PORTFOLIO

CMBS portfolio by credit rating at September 30, 2009:

----------------------------------------------------------------------------
                                                      Weighted Average
                                                  --------------------------
($ in millions)     Amortized Cost Carrying Value   Yield(1)   Term (Yrs)(2)
----------------------------------------------------------------------------
BBB                         $ 32.1         $  8.6    37.7%           6.8
BB                             7.4            3.8    22.4%           5.4
B                             19.3           16.1   (17.6)%          3.1Below B 
                     18.6           30.0   (19.1)%          1.4
----------------------------------------------------------------------------
Total CMBS                  $ 77.4         $ 58.5    (7.6)%          2.9
----------------------------------------------------------------------------
(1) Yield is the implied loss-adjusted yield based on our expectation of
    future cash flows and the fair value of the security.
(2) Refers to the loss-adjusted weighted average remaining life.

Credit Characteristics of CMBS portfolio by vintage at September 30, 2009:

CDO Assets:

----------------------------------------------------------------------------
                      Orig-  Outstan-                       Delin-  Cumul-
                       inal      ding   Carry- Principal   quency    ative
                WA     Face      Face      ing   Subord-   60+/FC  Loss to
Vintage   Rating(1)  Amount    Amount    Value   ination   /REO(2)  Date(3)
----------------------------------------------------------------------------
Pre-2005  B-        $   2.8   $   2.8   $  0.7     3.66%    1.72%    0.00%
2005      CCC+        244.8     244.8     23.0     2.63%    4.29%    0.00%
2006      CCC         248.3     248.0     20.0     2.28%    3.87%    0.15%
2007      CCC+         27.9      27.9      2.6     2.68%    3.38%    0.00%
----------------------------------------------------------------------------
Total
 CMBS     CCC+      $ 523.8   $ 523.5   $ 46.3     2.47%    4.03%    0.07%
----------------------------------------------------------------------------
(1) Rounded to nearest rating.
(2) "60+" means that a payment on an underlying collateral loan is more 
    than 60 days past due; "FC" means that the collateral underlying the
    loan is under foreclosure; "REO" means that the collateral underlying
    the loan has been foreclosed and is owned by the issuing trust.
    Delinquency rates refer to the entire securitization.
(3) Actual losses against securities in Crystal River's portfolio, based
    on original face amount.

Non-CDO Assets:

----------------------------------------------------------------------------
                      Orig-  Outstan-                       Delin-  Cumul-
                       inal      ding   Carry- Principal   quency    ative
                WA     Face      Face      ing   Subord-   60+/FC  Loss to
Vintage     Rating   Amount    Amount    Value   ination     /REO     Date
----------------------------------------------------------------------------
2005        NR     $  50.8    $  43.3   $  2.4     0.21%    3.56%   14.82%
2006        CC       119.6      117.8      4.8     0.61%    3.78%    1.47%
2007        CC       132.8      132.8      5.0     1.17%    2.75%    0.00%
----------------------------------------------------------------------------
Total
 CMBS       CC     $ 303.2    $ 293.9   $ 12.2     0.79%    3.28%    3.06%
----------------------------------------------------------------------------

PRIME RMBS INVESTMENT PORTFOLIO

Prime RMBS portfolio by credit rating at September 30, 2009:

----------------------------------------------------------------------------
                                                      Weighted Average
                                                  --------------------------
($ in millions)     Amortized Cost Carrying Value   Yield         Term (Yrs)
----------------------------------------------------------------------------
BB and above                $    -          $   -      -%                 -
B                              0.6            0.1    61.8%              8.5
Below B                       14.6            3.6   287.5%              4.0
----------------------------------------------------------------------------
Total Prime RMBS            $ 15.2          $ 3.7   280.0%              4.1
----------------------------------------------------------------------------

Credit Characteristics of Prime RMBS portfolio by vintage at September 30,
2009:

CDO Assets:

----------------------------------------------------------------------------
                      Orig-  Outstan-                       Delin-  Cumul-
                       inal      ding   Carry- Principal   quency    ative
                WA     Face      Face      ing   Subord-   60+/FC  Loss to
Vintage     Rating   Amount    Amount    Value   ination     /REO     Date
----------------------------------------------------------------------------
2003        CCC    $   1.9 $      1.7    $ 0.2      0.23%   0.65%    0.00%
2004        CCC-      18.8       10.6      0.3      0.58%  18.40%    5.88%
2005        CCC-      79.5       54.7      1.8      0.75%  16.82%    9.61%
----------------------------------------------------------------------------
Total Prime
 RMBS       CCC-   $ 100.2     $ 67.0    $ 2.3      0.71%  16.66%    8.99%
----------------------------------------------------------------------------

Non-CDO Assets:

----------------------------------------------------------------------------
                      Orig-  Outstan-                       Delin-  Cumul-
                       inal      ding   Carry- Principal   quency    ative
                WA     Face      Face      ing   Subord-   60+/FC  Loss to
Vintage     Rating   Amount    Amount    Value   ination     /REO     Date
----------------------------------------------------------------------------
2003        NR       $  1.9    $  1.4   $  0.1     0.00%    0.67%   12.35%
2004        NR          0.4       0.3      0.0     0.00%    3.78%    8.73%
2005        C          56.0      35.3      1.2     0.43%    9.23%   11.36%
2006        C           4.0       3.8      0.1     0.64%    4.61%    0.00%
2007        C-          5.9       4.4      0.0     0.00%    6.72%   23.90%
----------------------------------------------------------------------------
Total Prime
 RMBS       C-       $ 68.2    $ 45.2    $ 1.4     0.39%    8.29%   10.53%
----------------------------------------------------------------------------

SUBPRIME RMBS INVESTMENT PORTFOLIO

Subprime RMBS portfolio by credit rating at September 30, 2009:

----------------------------------------------------------------------------
                                                      Weighted Average
                                                  --------------------------
($ in millions)     Amortized Cost Carrying Value   Yield         Term (Yrs)
----------------------------------------------------------------------------
BBB                          $ 2.3          $ 0.7   75.8%               4.8
BB                               -              -      -%                 -
B                              1.4            0.1  115.6%              18.0
Below B                        3.1            0.8  436.3%               5.2
----------------------------------------------------------------------------
Total Subprime RMBS          $ 6.8          $ 1.6  263.8%               5.7
----------------------------------------------------------------------------

Credit Characteristics of Subprime RMBS portfolio by vintage at September 
30, 2009:

CDO Assets:

----------------------------------------------------------------------------
                      Orig-  Outstan-                       Delin-  Cumul-
                       inal      ding   Carry- Principal   quency    ative
                WA     Face      Face      ing   Subord-   60+/FC  Loss to
Vintage     Rating   Amount    Amount    Value   ination     /REO     Date
----------------------------------------------------------------------------
2005        DDD+     $ 50.1    $ 37.7    $ 0.7     3.16%   34.43%    1.21%
----------------------------------------------------------------------------
Total
 Subprime
 RMBS       DDD+     $ 50.1    $ 37.7    $ 0.7     3.16%   34.43%    1.21%
----------------------------------------------------------------------------

Non-CDO Assets:

----------------------------------------------------------------------------
                      Orig-  Outstan-                       Delin-  Cumul-
                       inal      ding   Carry- Principal   quency    ative
                WA     Face      Face      ing   Subord-   60+/FC  Loss to
Vintage     Rating   Amount    Amount    Value   ination     /REO     Date
----------------------------------------------------------------------------
2005        BBB-     $  6.6    $  5.4    $ 0.3     0.86%   27.76%   63.30%
2006        BB-         9.2       8.3      0.5     3.91%   23.19%    0.00%
2007        C           1.1       1.1      0.1     0.51%   37.61%    0.00%
----------------------------------------------------------------------------
Total
 Sub-prime
 RMBS       BB       $ 16.9    $ 14.8    $ 0.9     2.54%   25.96%   40.42%
----------------------------------------------------------------------------


    Financing Details

    The following table shows the Company's investment securities, real
estate loans, other investments and other assets as of September 30, 2009
and the different lines used to finance such assets, categorized by (i)
CDO debt, (ii) other term debt, such as mortgage loans on commercial real
estate and trust preferred securities and (iii) the Company's secured
revolving credit facility:


----------------------------------------------------------------------------

                                  Assets                 Debt
----------------------------------------------------------------------------
                                              CDO    Other Term     Funding 
($ in millions)           Carrying Value   Debt(1)         Debt    Facility
----------------------------------------------------------------------------
CMBS                             $  58.5   $ 40.4        $    -      $  3.2
Prime RMBS                           3.7      2.1             -           -
Subprime RMBS                        1.6      0.7             -           -
Real estate loans                    7.6        -             -        
6.1Commercial real estate             223.4        -         219.4        19.6
Trust Preferred Securities           1.6        -          51.6           -
Other                              115.5        -             -           -
----------------------------------------------------------------------------
Total                            $ 411.9   $ 43.2       $ 271.0     $  28.9
----------------------------------------------------------------------------
(1) CDO debt has been allocated based upon the asset mix within the
    Company's CDOs.


    CDO and Non-CDO Assets

    The table below summarizes the breakdown of our investment securities
between assets held by non-recourse securitization subsidiaries financed
by CDO debt and assets held directly at September 30, 2009:


----------------------------------------------------------------------------

                              Consolidated
($ in millions)             Carrying Value    CDO Assets     Non-CDO Assets
----------------------------------------------------------------------------
CMBS                                $ 58.5        $ 46.3             $ 12.2
Prime RMBS                             3.7           2.3                1.4
Subprime RMBS                          1.6           0.7                0.9
----------------------------------------------------------------------------
Total                               $ 63.8        $ 49.3             $ 14.5
----------------------------------------------------------------------------


    Our securitized assets are held by two non-recourse securitization
subsidiaries financed by CDO debt. The table below details the assets and
liabilities of these securitizations at September 30, 2009:


----------------------------------------------------------------------------

                      Consolidated     Consolidated
                       Outstanding         Carrying
($ in millions)        Face Amount            Value      CDO I      CDO II
----------------------------------------------------------------------------
CMBS                       $ 817.4          $  46.3    $   8.2     $  38.1
Prime RMBS                   112.2              2.3        2.3           -
Subprime RMBS                 52.5              0.7        0.7           -
Receivables, cash and
 other assets                    -              4.4        1.8         2.6
Collateralized debt
 obligations                (457.5)           (43.2)     (10.6)      (32.6)
Derivative and other
 liabilities, net                -            (31.1)      (3.8)      (27.3)
----------------------------------------------------------------------------
Net Equity                 $ 524.6          $ (20.6)   $  (1.4)    $ (19.2)
----------------------------------------------------------------------------


    OTHER INFORMATION

    The Company will file a Form 10-Q for the quarter ended September 30,
2009 with the Securities and Exchange Commission. Please read the Form
10-Q carefully as it will contain Crystal River's consolidated financial
statements and notes thereto and Management's Discussion and Analysis of
Financial Condition and Results of Operations. The Form 10-Q also will be
made available under the Investor Relations section of Crystal River's
website at www.crystalriverreit.com.

    Forward-Looking Information

    This news release, and our public documents to which we refer, contain or
incorporate by reference certain forward-looking statements within the
meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934, as amended, including
statements relating to our future financial results and future dividend
payments. Forward-looking statements that are based on various
assumptions (some of which are beyond our control) may be identified by
reference to a future period or periods or by the use of forward-looking
terminology, such as "may," "will," "believe," "expect," "anticipate,"
"continue," "should," "intend," or similar terms or variations on those
terms or the negative of those terms. Although we believe that the
expectations contained in any forward-looking statement are based on
reasonable assumptions, we can give no assurance that our expectations
will be attained. Factors that could cause actual results to differ
materially from those set forth in the forward-looking statements
include, but are not limited to, economic conditions generally and in the
real estate market specifically, including further deterioration of the
current global economic downturn and the extent of its effect on our
industry, general volatility of the capital markets and the market price
of shares of our common stock, our liquidity and refinancing demands,
continued credit performance of our investments, changes in interest
rates, changes in the yield curve, 

    changes in prepayment rates, the effectiveness of our hedging strategies,
the availability of targeted investments for purchase and origination,
the availability and cost of capital for financing future investments
and, if available, the terms of any such financing, changes in the market
value of our assets, future margin reductions and the availability of
liquid assets to post additional collateral, the recovery of financing
markets and our ability to obtain or refinance debt, changes in business
conditions and the general economy, changes in the delinquency rates for
the loans underlying our securitized debt assets, what, if anything,
results from the Special Committee's review of strategic alternatives,
competition within the specialty finance sector, changes in government
regulations affecting our business, our ability to maintain our
qualification as a real estate investment trust for federal income tax
purposes, changes in generally accepted accounting principles and other
risks disclosed from time to time in our filings with the Securities and
Exchange Commission. For more information on the risks facing the
Company, see the risk factors in Exhibit 99.1 to our Form 10-Q for the
period ended June 30, 2009, which we filed with the SEC on August 10,
2009, and the risk factors in Exhibit 99.1 to our Form 10-Q for the
period ended September 30, 2009, which we expect to file with the SEC by
November 9, 2009. We do not undertake, and specifically disclaim any
obligation, to publicly release any update or supplement to any
forward-looking statements to reflect the occurrence of anticipated or
unanticipated events or circumstances after the date of such statements.

Contacts:
Crystal River Capital, Inc.
Jody Sheu
(212) 549-8346
jsheu@crystalriverreit.com
(CRZ-F)

Copyright 2009, Market Wire, All rights reserved.

-0-



More from Reuters

Photo

Obama blames "systemic failures" for plane attack

KANEOHE, Hawaii (Reuters) - President Barack Obama on Tuesday blamed "human and systemic failures" for allowing a botched Christmas Day attack aboard a Detroit-bound airliner and a U.S. official said the incident was linked to al Qaeda. | Video

A man passes by a logo of the Tokyo Stock Exchange at the bourse in Tokyo December 29, 2009. REUTERS/Yuriko Nakao

Toyko trade gets turbocharged

The "Arrowhead" gives Asia's largest -- and long derided -- bourse a viable electronic trading platform, it hopes.  Full Article 

REUTERS/James Saft

Welcome to the "Teenies"

Shrinking financial sector? Paltry investment returns? Welcome to the the next decade. Don't worry, there's some good news, too.  Commentary