Bimini Capital Management, Inc.
|
(Exact name of registrant as specified in its charter)
|
Maryland
|
001-32171
|
72-1571637
|
(State or Other Jurisdiction of Incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
¨
|
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))
|
Date: May 14, 2013
|
BIMINI CAPITAL MANAGEMENT, INC
|
|
By:
|
/s/ Robert E. Cauley | |
Robert E. Cauley
|
||
Chairman and Chief Executive Officer
|
·
|
Net loss of $2.8 million attributed to Bimini Capital, or $0.26 per common share.
|
·
|
Book value per share of $0.10
|
·
|
MBS portfolio remains 100% invested in agency MBS
|
·
|
Completed intitial public offering of Orchid Island Capital, Inc., raising $35.4 million
|
·
|
Company to discuss results on Wednesday, May 15, 2013, at 10:00 AM ET
|
·
|
1/12 of 1.5% of the first $250,000,000 of Orchid’s equity, as defined in the management agreement;
|
·
|
1/12 of 1.25% of Orchid’s equity that is greater than $250,000,000 and less than or equal to $500,000,000; and
|
·
|
1/12 of 1.00% of Orchid’s equity that is greater than $500,000,000.
|
(in thousands)
|
||||||||
Consolidated
|
Parent-Only
|
|||||||
Net loss
|
$ | (2,771 | ) | $ | (2,771 | ) | ||
Net portfolio interest income (loss)
|
1,032 | (180 | ) | |||||
Net loss on mortgage-backed securities
|
(412 | ) | (483 | ) | ||||
Audit legal and other professional fees
|
3,398 | 171 | ||||||
Compensation and related benefits
|
431 | 399 | ||||||
Other operating, general and administrative expenses
|
471 | 288 | ||||||
Gainson retained interests in securitizations
|
1,985 | - |
Portfolio Activity for the Quarter (Consolidated)
|
||||||||||||||||||||
Structured Security Portfolio
|
||||||||||||||||||||
Pass-Through
|
Interest-Only
|
Inverse Interest
|
||||||||||||||||||
Portfolio
|
Securities
|
Only Securities
|
Sub-total
|
Total
|
||||||||||||||||
Market Value - December 31, 2012
|
$ | 158,396,450 | $ | 5,244,440 | $ | 4,514,117 | $ | 9,758,557 | $ | 168,155,007 | ||||||||||
Securities Purchased
|
296,048,722 | 18,808,886 | - | 18,808,886 | 314,857,608 | |||||||||||||||
Securities Sold
|
(68,209,737 | ) | - | - | - | (68,209,737 | ) | |||||||||||||
Gain on Sale
|
59,953 | - | - | - | 59,953 | |||||||||||||||
Return on Investment
|
n/a | (1,396,552 | ) | (885,966 | ) | (2,282,518 | ) | (2,282,518 | ) | |||||||||||
Pay-downs
|
(7,810,834 | ) | n/a | n/a | n/a | (7,810,834 | ) | |||||||||||||
Premium Lost Due to Pay-downs
|
(495,473 | ) | n/a | n/a | n/a | (495,473 | ) | |||||||||||||
Mark to Market Gains (Losses)
|
(336,996 | ) | 584,239 | (223,848 | ) | 360,391 | 23,395 | |||||||||||||
Market Value - March 31, 2013
|
$ | 377,652,085 | $ | 23,241,013 | $ | 3,404,303 | $ | 26,645,316 | $ | 404,297,401 |
Portfolio Activity for the Quarter (Parent-Only)
|
||||||||||||||||||||
Structured Security Portfolio
|
||||||||||||||||||||
Pass-Through
|
Interest-Only
|
Inverse Interest
|
||||||||||||||||||
Portfolio
|
Securities
|
Only Securities
|
Sub-total
|
Total
|
||||||||||||||||
Market Value - December 31, 2012
|
$ | 48,791,891 | $ | 2,360,029 | $ | 1,623,513 | $ | 3,983,542 | $ | 52,775,433 | ||||||||||
Securities Purchased
|
6,198,844 | - | - | - | 6,198,844 | |||||||||||||||
Securities Sold
|
(10,453,854 | ) | - | - | - | (10,453,854 | ) | |||||||||||||
Loss on Sale
|
(39,972 | ) | - | - | - | (39,972 | ) | |||||||||||||
Return on Investment
|
n/a | (407,609 | ) | (379,665 | ) | (787,274 | ) | (787,274 | ) | |||||||||||
Pay-downs
|
(3,213,130 | ) | n/a | n/a | n/a | (3,213,130 | ) | |||||||||||||
Premium Lost Due to Pay-downs
|
(235,724 | ) | n/a | n/a | n/a | (235,724 | ) | |||||||||||||
Mark to Market Gains (Losses)
|
(174,358 | ) | 147,817 | (180,653 | ) | (32,836 | ) | (207,194 | ) | |||||||||||
Market Value - March 31, 2013
|
$ | 40,873,697 | $ | 2,100,237 | $ | 1,063,195 | $ | 3,163,432 | $ | 44,037,129 |
Capital Allocation (Consolidated)
|
||||||||||||||||||||
Structured Security Portfolio
|
||||||||||||||||||||
Pass-Through
|
Interest-Only
|
Inverse Interest
|
||||||||||||||||||
Portfolio
|
Securities
|
Only Securities
|
Sub-total
|
Total
|
||||||||||||||||
March 31, 2013
|
||||||||||||||||||||
Market Value
|
$ | 377,652,085 | $ | 23,241,013 | $ | 3,404,303 | $ | 26,645,316 | $ | 404,297,401 | ||||||||||
Cash equivalents and restricted cash*
|
6,778,399 | - | - | - | 6,778,399 | |||||||||||||||
Repurchase Agreement Obligations
|
(355,230,870 | ) | - | - | - | (355,230,870 | ) | |||||||||||||
Total
|
29,199,614 | $ | 23,241,013 | $ | 3,404,303 | $ | 26,645,316 | $ | 55,844,930 | |||||||||||
% of Total
|
52.3 | % | 41.6 | % | 6.1 | % | 47.7 | % | 100.0 | % | ||||||||||
December 31, 2012
|
||||||||||||||||||||
Market Value
|
$ | 158,396,450 | $ | 5,244,440 | $ | 4,514,117 | $ | 9,758,557 | $ | 168,155,007 | ||||||||||
Cash equivalents and restricted cash*
|
7,268,616 | - | - | - | 7,268,616 | |||||||||||||||
Repurchase Agreement Obligations
|
(150,294,174 | ) | - | - | - | (150,294,174 | ) | |||||||||||||
Total
|
15,370,892 | $ | 5,244,440 | $ | 4,514,117 | $ | 9,758,557 | $ | 25,129,449 | |||||||||||
% of Total
|
61.2 | % | 20.9 | % | 18.0 | % | 38.8 | % | 100.0 | % |
Capital Allocation (Parent-Only)
|
||||||||||||||||||||
Structured Security Portfolio
|
||||||||||||||||||||
Pass-Through
|
Interest Only
|
Inverse Interest
|
||||||||||||||||||
Portfolio
|
Securities
|
Only Securities
|
Sub-total
|
Total
|
||||||||||||||||
March 31, 2013
|
||||||||||||||||||||
Market Value
|
$ | 40,873,697 | $ | 2,100,237 | $ | 1,063,195 | $ | 3,163,432 | $ | 44,037,129 | ||||||||||
Cash equivalents and restricted cash*
|
1,857,348 | - | - | - | 1,857,348 | |||||||||||||||
Repurchase Agreement Obligations
|
(38,785,000 | ) | - | - | - | (38,785,000 | ) | |||||||||||||
Total
|
3,946,045 | $ | 2,100,237 | $ | 1,063,195 | $ | 3,163,432 | $ | 7,109,477 | |||||||||||
% of Total
|
55.5 | % | 29.5 | % | 15.0 | % | 44.5 | % | 100.0 | % | ||||||||||
December 31, 2012
|
||||||||||||||||||||
Market Value
|
$ | 48,791,891 | $ | 2,360,029 | $ | 1,623,513 | $ | 3,983,542 | $ | 52,775,433 | ||||||||||
Cash equivalents and restricted cash*
|
4,235,054 | - | - | - | 4,235,054 | |||||||||||||||
Repurchase Agreement Obligations
|
(46,353,000 | ) | - | - | - | (46,353,000 | ) | |||||||||||||
Total
|
6,673,945 | $ | 2,360,029 | $ | 1,623,513 | $ | 3,983,542 | $ | 10,657,487 | |||||||||||
% of Total
|
62.6 | % | 22.1 | % | 15.2 | % | 37.4 | % | 100.0 | % |
Returns for the Quarter (Consolidated)
|
|||||||||||
Income / (loss) (net of repo cost)
|
$
|
1,466,123
|
$
|
(26,024)
|
$
|
(161,895)
|
$
|
(187,919)
|
$
|
1,278,204
|
|
Realized and unrealized gains / (losses)
|
(772,517)
|
584,239
|
(223,847)
|
360,392
|
(412,125)
|
||||||
Hedge losses**
|
(481,300)
|
n/a
|
n/a
|
n/a
|
(481,300)
|
||||||
$
|
212,306
|
$
|
558,215
|
$
|
(385,742)
|
$
|
172,473
|
$
|
384,779
|
||
Return on Invested Capital for the Quarter
|
1.4%
|
10.6%
|
(8.5)%
|
1.8%
|
1.5%
|
Returns for the Quarter (Parent-Only)
|
|||||||||||
Income / (loss) (net of repo cost)
|
$
|
252,804
|
$
|
(91,183)
|
$
|
(94,493)
|
$
|
(185,676)
|
$
|
67,128
|
|
Realized and unrealized gains / (losses)
|
(450,054)
|
147,817
|
(180,653)
|
(32,836)
|
(482,890)
|
||||||
Hedge gains**
|
2,625
|
n/a
|
n/a
|
n/a
|
2,625
|
||||||
$
|
(194,625)
|
$
|
56,634
|
$
|
(275,146)
|
$
|
(218,512)
|
$
|
(413,137)
|
||
Return on Invested Capital for the Quarter
|
(2.9)%
|
2.4%
|
(16.9)%
|
(5.5)%
|
(3.9)%
|
Consolidated
|
Parent-Only
|
|||||||||||||||||||||||
PT
|
Structured
|
PT
|
Structured
|
|||||||||||||||||||||
MBS Sub-
|
MBS Sub-
|
Total
|
MBS Sub-
|
MBS Sub-
|
Total
|
|||||||||||||||||||
Three Months Ended,
|
Portfolio
|
Portfolio
|
Portfolio
|
Portfolio
|
Portfolio
|
Portfolio
|
||||||||||||||||||
March 31, 2013
|
12.7 | 32.6 | 23.9 | 20.6 | 32.3 | 28.8 | ||||||||||||||||||
December 31, 2012
|
5.0 | 36.8 | 28.0 | 7.7 | 34.3 | 28.0 | ||||||||||||||||||
September 30, 2012
|
8.8 | 34.9 | 26.7 | 15.0 | 32.3 | 28.1 | ||||||||||||||||||
June 30, 2012
|
1.1 | 36.4 | 34.7 | 2.0 | 33.7 | 32.4 | ||||||||||||||||||
March 31, 2012
|
6.5 | 28.9 | 23.0 | 5.0 | 27.6 | 25.4 |
(in thousands)
|
|||||||||
Weighted
|
Weighted
|
||||||||
Percentage
|
Average
|
Average
|
Weighted
|
Weighted
|
|||||
of
|
Weighted
|
Maturity
|
Coupon
|
Average
|
Average
|
||||
Fair
|
Entire
|
Average
|
in
|
Longest
|
Reset in
|
Lifetime
|
Periodic
|
||
Asset Category
|
Value
|
Portfolio
|
Coupon
|
Months
|
Maturity
|
Months
|
Cap
|
Cap
|
|
March 31, 2013
|
|||||||||
Adjustable Rate MBS
|
$
|
18,225
|
4.5%
|
3.33%
|
263
|
1-Sep-35
|
3.37
|
9.76%
|
2.00%
|
Fixed Rate MBS
|
230,039
|
56.9%
|
3.26%
|
276
|
1-Mar-43
|
NA
|
NA
|
NA
|
|
Hybrid Adjustable Rate MBS
|
129,388
|
32.0%
|
2.66%
|
355
|
1-Feb-43
|
106.92
|
7.66%
|
1.99%
|
|
Total Mortgage-backed Pass-through
|
377,652
|
93.4%
|
3.06%
|
303
|
1-Mar-43
|
94.13
|
7.92%
|
1.99%
|
|
Interest-Only Securities
|
23,241
|
5.8%
|
3.95%
|
249
|
25-Dec-42
|
NA
|
NA
|
NA
|
|
Inverse Interest-Only Securities
|
3,404
|
0.8%
|
6.12%
|
301
|
25-Nov-40
|
NA
|
6.32%
|
NA
|
|
Total Structured MBS
|
26,645
|
6.6%
|
4.23%
|
256
|
25-Dec-42
|
NA
|
NA
|
NA
|
|
Total Mortgage Assets
|
$
|
404,297
|
100.0%
|
3.13%
|
300
|
1-Mar-43
|
NA
|
NA
|
1.99%
|
December 31, 2012
|
|||||||||
Adjustable Rate MBS
|
$
|
20,857
|
12.4%
|
3.27%
|
267
|
1-Sep-35
|
5.91
|
9.73%
|
2.00%
|
Fixed Rate MBS
|
49,846
|
29.6%
|
3.21%
|
180
|
1-Dec-40
|
NA
|
NA
|
NA
|
|
Hybrid Adjustable Rate MBS
|
87,693
|
52.2%
|
2.75%
|
356
|
1-Nov-42
|
99.58
|
7.75%
|
1.98%
|
|
Total Mortgage-backed Pass-through
|
158,396
|
94.2%
|
2.96%
|
289
|
1-Nov-42
|
81.58
|
8.13%
|
1.98%
|
|
Interest-Only Securities
|
5,244
|
3.1%
|
3.79%
|
213
|
25-Dec-39
|
NA
|
NA
|
NA
|
|
Inverse Interest-Only Securities
|
4,515
|
2.7%
|
6.10%
|
301
|
25-Nov-40
|
NA
|
6.31%
|
NA
|
|
Total Structured MBS
|
9,759
|
5.8%
|
4.86%
|
254
|
25-Nov-40
|
NA
|
NA
|
NA
|
|
Total Mortgage Assets
|
$
|
168,155
|
100.0%
|
3.07%
|
287
|
1-Nov-42
|
NA
|
NA
|
NA
|
(in thousands)
|
||||||||||||||||
March 31, 2013
|
December 31, 2012
|
|||||||||||||||
Percentage of
|
Percentage of
|
|||||||||||||||
Agency
|
Fair Value
|
Entire Portfolio
|
Fair Value
|
Entire Portfolio
|
||||||||||||
Fannie Mae
|
$ | 270,803 | 66.98 | % | $ | 163,116 | 97.00 | % | ||||||||
Freddie Mac
|
107,758 | 26.65 | % | 3,396 | 2.02 | % | ||||||||||
Ginnie Mae
|
25,736 | 6.37 | % | 1,643 | 0.98 | % | ||||||||||
Total Portfolio
|
$ | 404,297 | 100.00 | % | $ | 168,155 | 100.0 | % |
Entire Portfolio
|
March 31, 2013
|
December 31, 2012
|
||||||
Weighted Average Pass Through Purchase Price
|
$ | 105.33 | $ | 105.74 | ||||
Weighted Average Structured Purchase Price
|
$ | 7.59 | $ | 6.00 | ||||
Weighted Average Pass Through Current Price
|
$ | 105.29 | $ | 105.89 | ||||
Weighted Average Structured Current Price
|
$ | 9.86 | $ | 5.84 | ||||
Effective Duration (1)
|
2.532 | 0.703 |
(in thousands)
|
|||||||||
Weighted
|
Weighted
|
||||||||
Percentage
|
Average
|
Average
|
Weighted
|
Weighted
|
|||||
of
|
Weighted
|
Maturity
|
Coupon
|
Average
|
Average
|
||||
Fair
|
Entire
|
Average
|
in
|
Longest
|
Reset in
|
Lifetime
|
Periodic
|
||
Asset Category
|
Value
|
Portfolio
|
Coupon
|
Months
|
Maturity
|
Months
|
Cap
|
Cap
|
|
March 31, 2013
|
|||||||||
Adjustable Rate MBS
|
$
|
11,740
|
26.7%
|
2.86%
|
268
|
1-Aug-35
|
4.1
|
9.61%
|
2.00%
|
Fixed Rate MBS
|
12,231
|
27.8%
|
3.05%
|
173
|
1-Feb-28
|
NA
|
NA
|
NA
|
|
Hybrid Adjustable Rate MBS
|
16,903
|
38.4%
|
2.96%
|
353
|
1-Sep-42
|
109.4
|
7.96%
|
1.94%
|
|
Total Mortgage-backed Pass-through
|
40,874
|
92.8%
|
2.96%
|
275
|
1-Sep-42
|
66.24
|
8.63%
|
1.97%
|
|
Interest-Only Securities
|
2,100
|
4.8%
|
4.03%
|
287
|
25-Dec-39
|
NA
|
NA
|
NA
|
|
Inverse Interest-Only Securities
|
1,063
|
2.4%
|
6.06%
|
289
|
25-Nov-40
|
NA
|
6.27%
|
NA
|
|
Total Structured MBS
|
3,163
|
7.2%
|
4.71%
|
288
|
25-Nov-40
|
NA
|
NA
|
NA
|
|
Total Mortgage Assets
|
$
|
44,037
|
100.0%
|
3.08%
|
276
|
1-Sep-42
|
NA
|
NA
|
1.97%
|
December 31, 2012
|
|||||||||
Adjustable Rate MBS
|
$
|
14,326
|
27.1%
|
2.86%
|
271
|
1-Aug-35
|
7.03
|
9.59%
|
2.00%
|
Fixed Rate MBS
|
6,258
|
11.9%
|
3.00%
|
171
|
1-Apr-27
|
NA
|
NA
|
NA
|
|
Hybrid Adjustable Rate MBS
|
28,208
|
53.4%
|
2.86%
|
354
|
1-Sep-42
|
97.62
|
7.86%
|
1.94%
|
|
Total Mortgage-backed Pass-through
|
48,792
|
92.5%
|
2.88%
|
306
|
1-Sep-42
|
67.11
|
8.44%
|
1.96%
|
|
Interest-Only Securities
|
2,360
|
4.5%
|
4.11%
|
290
|
25-Dec-39
|
NA
|
NA
|
NA
|
|
Inverse Interest-Only Securities
|
1,623
|
3.1%
|
6.06%
|
287
|
25-Nov-40
|
NA
|
6.27%
|
NA
|
|
Total Structured MBS
|
3,983
|
7.5%
|
4.91%
|
288
|
25-Nov-40
|
NA
|
NA
|
NA
|
|
Total Mortgage Assets
|
$
|
52,775
|
100.0%
|
3.03%
|
305
|
1-Sep-42
|
NA
|
NA
|
NA
|
(in thousands)
|
||||||||||||||||
March 31, 2013
|
December 31, 2012
|
|||||||||||||||
Percentage of
|
Percentage of
|
|||||||||||||||
Agency
|
Fair Value
|
Entire Portfolio
|
Fair Value
|
Entire Portfolio
|
||||||||||||
Fannie Mae
|
$ | 42,135 | 95.68 | % | $ | 49,882 | 94.52 | % | ||||||||
Freddie Mac
|
941 | 2.14 | % | 1,251 | 2.37 | % | ||||||||||
Ginnie Mae
|
961 | 2.18 | % | 1,642 | 3.11 | % | ||||||||||
Total Portfolio
|
$ | 44,037 | 100.00 | % | $ | 52,775 | 100.0 | % |
Entire Portfolio
|
March 31, 2013
|
December 31, 2012
|
||||||
Weighted Average Pass Through Purchase Price
|
$ | 106.19 | $ | 105.91 | ||||
Weighted Average Structured Purchase Price
|
$ | 4.37 | $ | 4.59 | ||||
Weighted Average Pass Through Current Price
|
$ | 105.64 | $ | 106.07 | ||||
Weighted Average Structured Current Price
|
$ | 4.08 | $ | 4.26 | ||||
Effective Duration (1)
|
(0.573 | ) | (0.404 | ) |
(in thousands)
|
||||||||||||||||
Repurchase Agreement Obligations (Consolidated)
|
||||||||||||||||
Weighted
|
||||||||||||||||
Total
|
Average
|
|||||||||||||||
Outstanding
|
% of
|
Amount
|
Maturity
|
|||||||||||||
Counterparty
|
Balances
|
Total
|
at Risk(1)
|
(in Days)
|
||||||||||||
Citigroup Global Markets, Inc.
|
$ | 107,287 | 30.2 | % | $ | 6,075 | 18 | |||||||||
Suntrust Robinson Humphrey, Inc.
|
56,359 | 15.9 | % | 3,347 | 15 | |||||||||||
The PrinceRidge Group, LLC
|
51,927 | 14.6 | % | 3,035 | 21 | |||||||||||
CRT Capital Group, LLC
|
45,277 | 12.7 | % | 2,513 | 2 | |||||||||||
Cantor Fitzgerald & Co.
|
30,048 | 8.5 | % | 1,640 | 5 | |||||||||||
Pierpont Securities, LLC
|
22,224 | 6.3 | % | 961 | 67 | |||||||||||
South Street Securities, LLC
|
21,587 | 6.1 | % | 1,161 | 6 | |||||||||||
Mizuho Securities USA, Inc.
|
15,464 | 4.4 | % | 785 | 4 | |||||||||||
KGS - Alpha Capital Markets, L.P.
|
5,058 | 1.3 | % | 425 | 1 | |||||||||||
$ | 355,231 | 100.0 | % | $ | 19,942 | 16 |
(in thousands)
|
||||||||||||||||
Repurchase Agreement Obligations (Parent-Only)
|
||||||||||||||||
Weighted
|
||||||||||||||||
Total
|
Average
|
|||||||||||||||
Outstanding
|
% of
|
Amount
|
Maturity
|
|||||||||||||
Counterparty
|
Balances
|
Total
|
at Risk(1)
|
(in Days)
|
||||||||||||
Suntrust Robinson Humphrey, Inc.
|
$ | 16,884 | 43.5 | % | $ | 986 | 5 | |||||||||
The PrinceRidge Group, LLC
|
15,999 | 41.3 | % | 940 | 15 | |||||||||||
Pierpont Securities, LLC
|
5,902 | 15.2 | % | 309 | 24 | |||||||||||
$ | 38,785 | 100.0 | % | $ | 2,235 | 12 |
(1)
|
Equal to the fair value of securities sold plus accrued interest receivable, minus the sum of repurchase agreement liabilities and accrued interest payable.
|
(in thousands)
|
||||||||||||||||||||||||
Eurodollar Futures Positions (Consolidated)
|
||||||||||||||||||||||||
Repurchase Agreement Funding Hedges
|
Junior Subordinated Debt Funding Hedges
|
|||||||||||||||||||||||
Weighted
|
Average
|
Weighted
|
Average
|
|||||||||||||||||||||
Average
|
Contract
|
Average
|
Contract
|
|||||||||||||||||||||
LIBOR
|
Notional
|
Open
|
LIBOR
|
Notional
|
Open
|
|||||||||||||||||||
Expiration Year
|
Rate
|
Amount
|
Equity(1)
|
Rate
|
Amount
|
Equity(1)
|
||||||||||||||||||
2013
|
0.37 | % | $ | 280,000 | $ | (246 | ) | 0.37 | % | $ | 21,000 | $ | (243 | ) | ||||||||||
2014
|
0.48 | % | 250,000 | 14 | 0.48 | % | 26,000 | (394 | ) | |||||||||||||||
2015
|
0.75 | % | 250,000 | (98 | ) | 0.75 | % | 26,000 | (190 | ) | ||||||||||||||
2016
|
1.29 | % | 250,000 | (155 | ) | 1.05 | % | 26,000 | (54 | ) | ||||||||||||||
2017
|
1.99 | % | 250,000 | (300 | ) | - | - | - | ||||||||||||||||
0.99 | % | $ | (785 | ) | 0.60 | % | $ | (881 | ) |
(in thousands)
|
||||||||||||||||||||||||
Eurodollar Futures Positions (Parent-Only)
|
||||||||||||||||||||||||
Repurchase Agreement Funding Hedges
|
Junior Subordinated Debt Funding Hedges
|
|||||||||||||||||||||||
Weighted
|
Average
|
Weighted
|
Average
|
|||||||||||||||||||||
Average
|
Contract
|
Average
|
Contract
|
|||||||||||||||||||||
LIBOR
|
Notional
|
Open
|
LIBOR
|
Notional
|
Open
|
|||||||||||||||||||
Expiration Year
|
Rate
|
Amount
|
Equity(1)
|
Rate
|
Amount
|
Equity(1)
|
||||||||||||||||||
2013
|
0.37 | % | $ | 30,000 | $ | (300 | ) | 0.37 | % | $ | 21,000 | $ | (243 | ) | ||||||||||
2014
|
- | - | - | 0.48 | % | 26,000 | (394 | ) | ||||||||||||||||
2015
|
- | - | - | 0.75 | % | 26,000 | (190 | ) | ||||||||||||||||
2016
|
- | - | - | 1.05 | % | 26,000 | (54 | ) | ||||||||||||||||
0.37 | % | $ | (300 | ) | 0.60 | % | $ | (881 | ) |
(1)
|
Open equity represents the cumulative gains / (losses) recorded on open futures positions.
|
BIMINI CAPITAL MANAGEMENT, INC.
|
||||||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||||||
($ in thousands, except per share amounts)
|
||||||||||||
3/31/2013
|
12/31/2012
|
% Change
|
||||||||||
ASSETS
|
||||||||||||
Mortgage-backed securities
|
$ | 404,297 | $ | 168,155 | 140.4 | % | ||||||
Cash equivalents and restricted cash
|
6,884 | 7,433 | (7.39 | )% | ||||||||
Accrued interest receivable
|
1,670 | 719 | 132.3 | % | ||||||||
Retained interests
|
4,551 | 3,336 | 36.4 | % | ||||||||
Other assets
|
7,705 | 7,710 | (0.06 | )% | ||||||||
Total Assets
|
$ | 425,107 | $ | 187,353 | 126.9 | % | ||||||
LIABILITIES AND EQUITY
|
||||||||||||
Repurchase agreements
|
$ | 355,231 | $ | 150,294 | 136.4 | % | ||||||
Junior subordinated notes
|
26,804 | 26,804 | - | |||||||||
Other liabilities
|
6,663 | 6,738 | (1.11 | )% | ||||||||
Total Liabilities
|
388,698 | 183,836 | 111.4 | % | ||||||||
Stockholders' equity
|
1,045 | 3,517 | (70.29 | )% | ||||||||
Noncontrolling interests
|
35,364 | - | - | |||||||||
Total Equity
|
36,409 | 3,517 | 935.2 | % | ||||||||
Total Liabilities and Equity
|
$ | 425,107 | $ | 187,353 | 126.9 | % | ||||||
Class A Common Shares outstanding
|
10,633,116 | 10,616,912 | ||||||||||
Book value per share
|
$ | 0.10 | $ | 0.33 |
BIMINI CAPITAL MANAGEMENT, INC.
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||
For the calendar quarter ended
|
||||||||||||||||||||
3/31/2013
|
12/31/2012
|
% Change
|
3/31/2012
|
% Change
|
||||||||||||||||
Interest income
|
$ | 1,526 | $ | 751 | 103.2 | % | $ | 1,239 | 23.2 | % | ||||||||||
Interest expense
|
(247 | ) | (151 | ) | (63.6 | )% | (74 | ) | (233.8 | )% | ||||||||||
Net interest income, before interest on junior subordinated notes
|
1,279 | 600 | 113.2 | % | 1,165 | 9.8 | % | |||||||||||||
Interest expense on junior subordinated notes
|
(247 | ) | (257 | ) | 3.9 | % | (265 | ) | 6.8 | % | ||||||||||
Net interest income
|
1,032 | 343 | 200.9 | % | 900 | 14.7 | % | |||||||||||||
Losses
|
(887 | ) | (1,073 | ) | 17.3 | % | (459 | ) | (93.2 | )% | ||||||||||
Net portfolio income (deficiency)
|
145 | (730 | ) | 119.9 | % | 441 | (67.1 | )% | ||||||||||||
Other income
|
1,982 | 119 | 1,565.5 | % | 1,694 | 17.0 | % | |||||||||||||
Expenses
|
(4,337 | ) | (1,305 | ) | (232.3 | )% | (1,296 | ) | (234.6 | )% | ||||||||||
Net (loss) income
|
$ | (2,210 | ) | $ | (1,916 | ) | (15.3 | )% | $ | 839 | (363.4 | )% | ||||||||
Net income attributed to noncontrolling interests
|
561 | - | - | |||||||||||||||||
Net income attributed to Bimini Capital Management, Inc.
|
(2,771 | ) | (1,916 | ) | (44.6 | )% | 839 | (430.3 | )% | |||||||||||
Basic and Diluted Net (loss) income Per Share of:
|
||||||||||||||||||||
CLASS A COMMON STOCK
|
$ | (0.26 | ) | $ | (0.18 | ) | $ | 0.08 | ||||||||||||
CLASS B COMMON STOCK
|
$ | (0.26 | ) | $ | (0.18 | ) | $ | 0.08 |
BIMINI CAPITAL MANAGEMENT, INC.
|
||||||||||||
BALANCE SHEETS
|
||||||||||||
(PARENT-ONLY)
|
||||||||||||
($ in thousands)
|
||||||||||||
3/31/2013
|
12/31/2012
|
% Change
|
||||||||||
ASSETS
|
||||||||||||
Mortgage-backed securities
|
$ | 44,037 | $ | 52,775 | (16.56 | )% | ||||||
Cash equivalents and restricted cash
|
1,963 | 4,399 | (55.38 | )% | ||||||||
Accrued interest receivable
|
229 | 278 | (17.63 | )% | ||||||||
Investment in subsidiaries and due from subsidiaries
|
15,537 | 14,587 | 6.5 | % | ||||||||
Other assets
|
5,048 | 5,036 | 0.2 | % | ||||||||
Total Assets
|
$ | 66,814 | $ | 77,075 | (13.31 | )% | ||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||
Repurchase agreements
|
$ | 38,785 | $ | 46,353 | (16.33 | )% | ||||||
Junior subordinated notes
|
26,804 | 26,804 | - | |||||||||
Other liabilities
|
180 | 401 | (55.11 | )% | ||||||||
Total Liabilities
|
65,769 | 73,558 | (10.59 | )% | ||||||||
Stockholders' Equity
|
1,045 | 3,517 | (70.29 | )% | ||||||||
Total Liabilities and Stockholders' Equity
|
$ | 66,814 | $ | 77,075 | (13.31 | )% |
BIMINI CAPITAL MANAGEMENT, INC.
|
||||||||||||||||||||
STATEMENTS OF OPERATIONS
|
||||||||||||||||||||
(Parent-Only)
|
||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||
For the calendar quarter ended
|
||||||||||||||||||||
3/31/2013
|
12/31/2012
|
% Change
|
3/31/2012
|
% Change
|
||||||||||||||||
Interest income
|
$ | 113 | $ | 278 | (59.4 | )% | $ | 480 | (76.5 | )% | ||||||||||
Interest expense
|
(45 | ) | (56 | ) | 19.6 | % | (23 | ) | (95.7 | )% | ||||||||||
Net interest income, before interest on junior subordinated notes
|
68 | 222 | (69.4 | )% | 457 | (85.1 | )% | |||||||||||||
Interest expense on junior subordinated notes
|
(247 | ) | (258 | ) | 4.3 | % | (265 | ) | 6.8 | % | ||||||||||
Net interest income
|
(179 | ) | (36 | ) | (397.2 | )% | 192 | (193.2 | )% | |||||||||||
Portfolio losses
|
(475 | ) | (601 | ) | 21.0 | % | (534 | ) | 11.0 | % | ||||||||||
Net portfolio loss
|
(654 | ) | (637 | ) | (2.7 | )% | (342 | ) | (91.2 | )% | ||||||||||
Equity in earnings (losses) of subsidiaries
|
(1,294 | ) | (514 | ) | (151.8 | )% | 1,959 | (166.1 | )% | |||||||||||
Other income
|
35 | 64 | (45.3 | )% | 59 | (40.7 | )% | |||||||||||||
Expenses
|
(858 | ) | (829 | ) | (3.5 | )% | (837 | ) | (2.5 | )% | ||||||||||
Net (loss) income
|
$ | (2,771 | ) | $ | (1,916 | ) | (44.6 | )% | $ | 839 | (430.3 | )% |
Consolidated
|
Parent-Only
|
|||||||||||||||
Three Months Ended
|
Three Months Ended
|
|||||||||||||||
Key Balance Sheet Metrics
|
March 31, 2013
|
March 31, 2012
|
March 31, 2013
|
March 31, 2012
|
||||||||||||
Average MBS
|
$ | 286,226,206 | $ | 106,374,348 | $ | 48,406,281 | $ | 35,788,966 | ||||||||
Average repurchase agreements
|
252,762,522 | 85,629,040 | 42,569,000 | 26,472,312 | ||||||||||||
Average stockholders' equity
|
19,963,052 | 5,818,485 | 2,280,978 | 5,818,485 | ||||||||||||
Key Performance Metrics
|
||||||||||||||||
Average yield on MBS
|
2.13 | % | 4.66 | % | 0.93 | % | 5.36 | % | ||||||||
Average cost of funds
|
0.39 | % | 0.34 | % | 0.43 | % | 0.34 | % | ||||||||
Average economic cost of funds
|
1.15 | % | 0.81 | % | 0.40 | % | 1.49 | % | ||||||||
Average interest rate spread
|
1.74 | % | 4.32 | % | 0.50 | % | 5.02 | % | ||||||||
Average economic interest rate spread
|
0.98 | % | 3.85 | % | 0.53 | % | 3.87 | % |