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 13, 2014
|
BIMINI CAPITAL MANAGEMENT, INC
|
|
By:
|
/s/ Robert E. Cauley | |
Robert E. Cauley
|
||
Chairman and Chief Executive Officer
|
·
|
Net income of $2.4 million attributed to Bimini Capital, or $0.20 per common share
|
·
|
Book value per share of $0.28
|
·
|
MBS portfolio remains 100% invested in agency MBS
|
·
|
Company to discuss results on Wednesday, May 14, 2014, at 10:00 AM ET
|
(in thousands)
|
||||||||
Consolidated
|
Parent-Only
|
|||||||
Net income
|
$ | 2,369 | $ | 2,369 | ||||
Net portfolio interest income
|
3,418 | 47 | ||||||
Net gains on mortgage-backed securities
|
2,638 | 186 | ||||||
Net losses on derivative instruments
|
(1,717 | ) | (24 | ) | ||||
Audit, legal and other professional fees
|
400 | 242 | ||||||
Compensation and related benefits
|
446 | 142 | ||||||
Other operating, general and administrative expenses
|
510 | 189 | ||||||
Income tax benefit
|
(2,157 | ) | - | |||||
Fair value adjustments on retained interests in securitizations
|
194 | - |
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, 2013
|
$ | 363,302,440 | $ | 20,442,615 | $ | 5,595,903 | $ | 26,038,518 | $ | 389,340,958 | ||||||||||
Securities Purchased
|
563,449,929 | 17,876,998 | 6,407,041 | 24,284,039 | 587,733,968 | |||||||||||||||
Securities Sold
|
(155,112,062 | ) | - | - | - | (155,112,062 | ) | |||||||||||||
Gain on Sale
|
1,069,356 | - | - | - | 1,069,356 | |||||||||||||||
Return on Investment
|
n/a | (2,622,339 | ) | (678,599 | ) | (3,300,938 | ) | (3,300,938 | ) | |||||||||||
Pay-downs
|
(7,759,239 | ) | n/a | n/a | n/a | (7,759,239 | ) | |||||||||||||
Premium Lost Due to Pay-downs
|
(354,208 | ) | n/a | n/a | n/a | (354,208 | ) | |||||||||||||
Mark to Market Gains (Losses)
|
1,181,990 | 1,030,829 | (290,300 | ) | 740,529 | 1,922,519 | ||||||||||||||
Market Value - March 31, 2014
|
$ | 765,778,206 | $ | 36,728,103 | $ | 11,034,045 | $ | 47,762,148 | $ | 813,540,354 |
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, 2013
|
$ | 36,327,269 | $ | 1,236,803 | $ | 554,376 | $ | 1,791,179 | $ | 38,118,448 | ||||||||||
Securities Purchased
|
41,981,978 | - | - | - | 41,981,978 | |||||||||||||||
Securities Sold
|
(13,814,767 | ) | - | - | - | (13,814,767 | ) | |||||||||||||
Gain on Sale
|
158,038 | - | - | - | 158,038 | |||||||||||||||
Return on Investment
|
n/a | (259,689 | ) | (55,018 | ) | (314,707 | ) | (314,707 | ) | |||||||||||
Pay-downs
|
(374,459 | ) | n/a | n/a | n/a | (374,459 | ) | |||||||||||||
Premium Lost Due to Pay-downs
|
(10,458 | ) | n/a | n/a | n/a | (10,458 | ) | |||||||||||||
Mark to Market Gains (Losses)
|
34,403 | 69,553 | (65,175 | ) | 4,378 | 38,781 | ||||||||||||||
Market Value - March 31, 2014
|
$ | 64,302,004 | $ | 1,046,667 | $ | 434,183 | $ | 1,480,850 | $ | 65,782,854 |
Capital Allocation (Consolidated)
|
||||||||||||||||||||
Structured Security Portfolio
|
||||||||||||||||||||
Pass-Through
|
Interest-Only
|
Inverse Interest
|
||||||||||||||||||
Portfolio
|
Securities
|
Only Securities
|
Sub-total
|
Total
|
||||||||||||||||
March 31, 2014
|
||||||||||||||||||||
Market Value
|
$ | 765,778,206 | $ | 36,728,103 | $ | 11,034,045 | $ | 47,762,148 | $ | 813,540,354 | ||||||||||
Cash equivalents and restricted cash(1)(2)
|
11,258,906 | - | - | - | 11,258,906 | |||||||||||||||
Repurchase Agreement Obligations(3)
|
(712,619,584 | ) | - | - | - | (712,619,584 | ) | |||||||||||||
Total
|
$ | 64,417,528 | $ | 36,728,103 | $ | 11,034,045 | $ | 47,762,148 | $ | 112,179,676 | ||||||||||
% of Total
|
57.4 | % | 32.8 | % | 9.8 | % | 42.6 | % | 100.0 | % | ||||||||||
December 31, 2013
|
||||||||||||||||||||
Market Value
|
$ | 363,302,440 | $ | 20,442,615 | $ | 5,595,903 | $ | 26,038,518 | $ | 389,340,958 | ||||||||||
Cash equivalents and restricted cash(2)
|
14,404,916 | - | - | - | 14,404,916 | |||||||||||||||
Repurchase Agreement Obligations(3)
|
(353,396,075 | ) | - | - | - | (353,396,075 | ) | |||||||||||||
Total
|
$ | 24,311,281 | $ | 20,442,615 | $ | 5,595,903 | $ | 26,038,518 | $ | 50,349,799 | ||||||||||
% of Total
|
48.3 | % | 40.6 | % | 11.1 | % | 51.7 | % | 100.0 | % |
(1)
|
At March 31, 2014, total cash has been reduced by unsettled security purchases of approximately $39.5 million.
|
(2)
|
Amount excludes restricted cash of $102,830 and $111,540 at March 31, 2014 and December 31, 2013, respectively, related to trust preferred debt funding hedges.
|
(3)
|
At March 31, 2014, there were outstanding repurchase agreement balances of $6.0 million and $5.4 million secured by interest-only and inverse interest-only securities, respectively. At December 31, 2013, there were outstanding repurchase agreement balances of $3.6 million and $3.0 million secured by interest-only and inverse interest-only securities, respectively. We entered into these arrangements to generate additional cash to invest in pass-through MBS strategy; therefore we have not considered these balances to be allocated to the structured securities strategy.
|
Capital Allocation (Parent-Only)
|
||||||||||||||||||||
Structured Security Portfolio
|
||||||||||||||||||||
Pass-Through
|
Interest-Only
|
Inverse Interest
|
||||||||||||||||||
Portfolio
|
Securities
|
Only Securities
|
Sub-total
|
Total
|
||||||||||||||||
March 31, 2014
|
||||||||||||||||||||
Market Value
|
$ | 64,302,004 | $ | 1,046,667 | $ | 434,183 | $ | 1,480,850 | $ | 65,782,854 | ||||||||||
Cash equivalents and restricted cash(1)
|
3,047,437 | - | - | - | 3,047,437 | |||||||||||||||
Repurchase Agreement Obligations
|
(61,373,239 | ) | - | - | - | (61,373,239 | ) | |||||||||||||
Total
|
$ | 5,976,202 | $ | 1,046,667 | $ | 434,183 | $ | 1,480,850 | $ | 7,457,052 | ||||||||||
% of Total
|
80.1 | % | 14.0 | % | 5.8 | % | 19.9 | % | 100.0 | % | ||||||||||
December 31, 2013
|
||||||||||||||||||||
Market Value
|
$ | 36,327,269 | $ | 1,236,803 | $ | 554,376 | $ | 1,791,179 | $ | 38,118,448 | ||||||||||
Cash equivalents and restricted cash(1)
|
3,739,647 | - | - | - | 3,739,647 | |||||||||||||||
Repurchase Agreement Obligations
|
(34,839,021 | ) | - | - | - | (34,839,021 | ) | |||||||||||||
Total
|
$ | 5,227,895 | $ | 1,236,803 | $ | 554,376 | $ | 1,791,179 | $ | 7,019,074 | ||||||||||
% of Total
|
74.5 | % | 17.6 | % | 7.9 | % | 25.5 | % | 100.0 | % |
(1)
|
Amount excludes restricted cash of $102,830 and $111,540 at March 31, 2014 and December 31, 2013, respectively, related to trust preferred debt funding hedges.
|
Returns for the Quarter (Consolidated)
|
||||||||||||||||||||
Structured Security Portfolio
|
||||||||||||||||||||
Pass-Through
|
Interest-Only
|
Inverse Interest
|
||||||||||||||||||
Portfolio
|
Securities
|
Only Securities
|
Sub-total
|
Total
|
||||||||||||||||
Income / (loss) (net of repo cost)
|
$ | 4,397,279 | $ | (860,681 | ) | $ | 125,074 | $ | (735,607 | ) | $ | 3,661,672 | ||||||||
Realized and unrealized gains (losses)
|
1,897,138 | 1,030,829 | (290,300 | ) | 740,529 | 2,637,667 | ||||||||||||||
Hedge losses(1)
|
(1,693,292 | ) | n/a | n/a | n/a | (1,693,292 | ) | |||||||||||||
Total Return
|
$ | 4,601,125 | $ | 170,148 | $ | (165,226 | ) | $ | 4,922 | $ | 4,606,047 | |||||||||
Beginning Capital Allocation
|
$ | 24,311,281 | $ | 20,442,615 | $ | 5,595,903 | $ | 26,038,518 | $ | 50,349,799 | ||||||||||
Return on Invested Capital for the Quarter(2)
|
18.9 | % | 0.8 | % | (3.0 | )% | 0.0 | % | 9.1 | % | ||||||||||
Average Capital Allocation(3)
|
$ | 44,364,405 | $ | 28,585,359 | $ | 8,314,974 | $ | 36,900,333 | $ | 81,264,738 | ||||||||||
Return on Average Invested Capital for the Quarter(4)
|
10.4 | % | 0.6 | % | (2.0 | )% | 0.0 | % | 5.7 | % |
Returns for the Quarter (Parent-Only)
|
||||||||||||||||||||
Structured Security Portfolio
|
||||||||||||||||||||
Pass-Through
|
Interest-Only
|
Inverse Interest
|
||||||||||||||||||
Portfolio
|
Securities
|
Only Securities
|
Sub-total
|
Total
|
||||||||||||||||
Income (loss) (net of repo cost)
|
$ | 406,438 | $ | (123,785 | ) | $ | 7,240 | $ | (116,545 | ) | $ | 289,893 | ||||||||
Realized and unrealized gains (losses)
|
181,983 | 69,553 | (65,175 | ) | 4,378 | 186,361 | ||||||||||||||
Total Return
|
$ | 588,421 | $ | (54,232 | ) | $ | (57,935 | ) | $ | (112,167 | ) | $ | 476,254 | |||||||
Beginning Capital Allocation
|
$ | 5,227,895 | $ | 1,236,803 | $ | 554,376 | $ | 1,791,179 | $ | 7,019,074 | ||||||||||
Return on Invested Capital for the Quarter(2)
|
11.3 | % | (4.4 | )% | (10.5 | )% | (6.3 | )% | 6.8 | % |
(1)
|
Excludes losses of approximately $24,000 associated with trust preferred funding hedges.
|
(2)
|
Calculated by dividing the Total Return by the Beginning Capital Allocation, expressed as a percentage.
|
(3)
|
Calculated using two data points, the Beginning and Ending Capital Allocation balances.
|
(4)
|
Calculated by dividing the Total Return by the Average Capital Allocation, expressed as a percentage.
|
Consolidated
|
Parent-Only
|
|||||||||||||||||||||||
PT
|
Structured
|
PT
|
Structured
|
|||||||||||||||||||||
MBS Sub-
|
MBS Sub-
|
Total
|
MBS Sub-
|
MBS Sub-
|
Total
|
|||||||||||||||||||
Three Months Ended,
|
Portfolio
|
Portfolio
|
Portfolio
|
Portfolio
|
Portfolio
|
Portfolio
|
||||||||||||||||||
March 31, 2014
|
3.9 | 16.0 | 9.8 | 1.4 | 19.7 | 13.7 | ||||||||||||||||||
December 31, 2013
|
5.1 | 19.2 | 11.0 | 4.2 | 21.8 | 14.3 | ||||||||||||||||||
September 30, 2013
|
7.1 | 30.1 | 15.1 | 11.7 | 33.7 | 24.8 | ||||||||||||||||||
June 30, 2013
|
7.2 | 33.0 | 19.5 | 12.2 | 39.7 | 31.6 | ||||||||||||||||||
March 31, 2013
|
12.7 | 32.6 | 23.9 | 20.6 | 32.3 | 28.8 |
($ 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, 2014
|
|||||||||
Adjustable Rate MBS
|
$
|
4,697
|
0.6%
|
4.10%
|
242
|
1-Sep-35
|
1.93
|
10.16%
|
2.00%
|
Fixed Rate MBS
|
684,558
|
84.1%
|
4.26%
|
310
|
1-Apr-44
|
NA
|
NA
|
NA
|
|
Hybrid Adjustable Rate MBS
|
76,523
|
9.4%
|
2.57%
|
347
|
1-Aug-43
|
106.03
|
7.57%
|
1.99%
|
|
Total PT MBS
|
765,778
|
94.1%
|
4.09%
|
313
|
1-Apr-44
|
100.00
|
7.72%
|
1.99%
|
|
Interest-Only Securities
|
36,728
|
4.5%
|
4.30%
|
267
|
15-Dec-40
|
NA
|
NA
|
NA
|
|
Inverse Interest-Only Securities
|
11,034
|
1.4%
|
6.03%
|
308
|
15-Dec-40
|
NA
|
2.56%
|
NA
|
|
Total Structured MBS
|
47,762
|
5.9%
|
4.70%
|
276
|
15-Dec-40
|
NA
|
NA
|
NA
|
|
Total Mortgage Assets
|
$
|
813,540
|
100.0%
|
4.12%
|
311
|
1-Apr-44
|
NA
|
NA
|
NA
|
December 31, 2013
|
|||||||||
Adjustable Rate MBS
|
$
|
5,334
|
1.4%
|
3.92%
|
247
|
1-Sep-35
|
3.77
|
10.13%
|
2.00%
|
Fixed Rate MBS
|
267,481
|
68.7%
|
3.99%
|
314
|
1-Dec-43
|
NA
|
NA
|
NA
|
|
Hybrid Adjustable Rate MBS
|
90,487
|
23.2%
|
2.61%
|
349
|
1-Aug-43
|
108.23
|
7.61%
|
1.99%
|
|
Total PT MBS
|
363,302
|
93.3%
|
3.65%
|
322
|
1-Dec-43
|
102.41
|
7.75%
|
1.99%
|
|
Interest-Only Securities
|
20,443
|
5.3%
|
4.36%
|
262
|
25-Nov-40
|
NA
|
NA
|
NA
|
|
Inverse Interest-Only Securities
|
5,596
|
1.4%
|
5.91%
|
316
|
15-Dec-40
|
NA
|
6.07%
|
NA
|
|
Total Structured MBS
|
26,039
|
6.7%
|
4.69%
|
274
|
15-Dec-40
|
NA
|
NA
|
NA
|
|
Total Mortgage Assets
|
$
|
389,341
|
100.0%
|
3.72%
|
318
|
1-Dec-43
|
NA
|
NA
|
NA
|
($ in thousands)
|
||||||||||||||||
March 31, 2014
|
December 31, 2013
|
|||||||||||||||
Percentage of
|
Percentage of
|
|||||||||||||||
Agency
|
Fair Value
|
Entire Portfolio
|
Fair Value
|
Entire Portfolio
|
||||||||||||
Fannie Mae
|
$ | 439,911 | 54.07 | % | $ | 236,660 | 60.78 | % | ||||||||
Freddie Mac
|
347,693 | 42.74 | % | 133,689 | 34.34 | % | ||||||||||
Ginnie Mae
|
25,936 | 3.19 | % | 18,992 | 4.88 | % | ||||||||||
Total Portfolio
|
$ | 813,540 | 100.00 | % | $ | 389,341 | 100.00 | % |
Entire Portfolio
|
March 31, 2014
|
December 31, 2013
|
||||||
Weighted Average Pass Through Purchase Price
|
$ | 106.57 | $ | 105.64 | ||||
Weighted Average Structured Purchase Price
|
$ | 9.01 | $ | 7.52 | ||||
Weighted Average Pass Through Current Price
|
$ | 105.88 | $ | 102.71 | ||||
Weighted Average Structured Current Price
|
$ | 13.02 | $ | 12.15 | ||||
Effective Duration (1)
|
3.881 | 4.116 |
(1)
|
Effective duration is the approximate percentage change in price for a 100 basis point change in rates. An effective duration of 3.881 indicates that an interest rate increase of 1.0% would be expected to cause a 3.881% decrease in the value of the MBS in the Company’s investment portfolio at March 31, 2014. An effective duration of 4.116 indicates that an interest rate increase of 1.0% would be expected to cause a 4.116% decrease in the value of the MBS in the Company’s investment portfolio at December 31, 2013. These figures include the structured securities in the portfolio but not the effect of the Company’s funding cost hedges. Effective duration quotes for individual investments are obtained from The Yield Book, Inc.
|
($ 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, 2014
|
|||||||||
Fixed Rate MBS
|
$
|
63,629
|
96.7%
|
4.10%
|
308
|
1-Mar-44
|
n/a
|
n/a
|
n/a
|
Hybrid Adjustable Rate MBS
|
673
|
1.0%
|
4.00%
|
334
|
20-Jan-42
|
36.03
|
9.00%
|
1.00%
|
|
Total Mortgage-backed Pass-through
|
64,302
|
97.7%
|
4.10%
|
308
|
1-Mar-44
|
36.03
|
9.00%
|
1.00%
|
|
Interest-Only Securities
|
1,047
|
1.6%
|
3.76%
|
287
|
25-Dec-39
|
n/a
|
n/a
|
n/a
|
|
Inverse Interest-Only Securities
|
434
|
0.7%
|
5.82%
|
302
|
25-Nov-40
|
n/a
|
5.98%
|
n/a
|
|
Total Structured MBS
|
1,481
|
2.3%
|
4.36%
|
291
|
25-Nov-40
|
n/a
|
n/a
|
n/a
|
|
Total Mortgage Assets
|
$
|
65,783
|
100.0%
|
4.11%
|
308
|
1-Mar-44
|
n/a
|
n/a
|
n/a
|
December 31, 2013
|
|||||||||
Fixed Rate MBS
|
$
|
21,957
|
57.6%
|
3.35%
|
215
|
1-May-43
|
n/a
|
n/a
|
n/a
|
Hybrid Adjustable Rate MBS
|
14,370
|
37.7%
|
2.92%
|
344
|
1-Sep-42
|
100.99
|
7.92%
|
1.95%
|
|
Total Mortgage-backed Pass-through
|
36,327
|
95.3%
|
3.18%
|
266
|
1-May-43
|
100.99
|
7.92%
|
1.95%
|
|
Interest-Only Securities
|
1,237
|
3.2%
|
3.85%
|
287
|
25-Dec-39
|
n/a
|
n/a
|
n/a
|
|
Inverse Interest-Only Securities
|
554
|
1.5%
|
5.82%
|
305
|
25-Nov-40
|
n/a
|
5.99%
|
n/a
|
|
Total Structured MBS
|
1,791
|
4.7%
|
4.46%
|
293
|
25-Nov-40
|
n/a
|
n/a
|
n/a
|
|
Total Mortgage Assets
|
$
|
38,118
|
100.0%
|
3.24%
|
267
|
1-May-43
|
n/a
|
n/a
|
n/a
|
($ in thousands)
|
||||||||||||||||
March 31, 2014
|
December 31, 2013
|
|||||||||||||||
Percentage of
|
Percentage of
|
|||||||||||||||
Agency
|
Fair Value
|
Entire Portfolio
|
Fair Value
|
Entire Portfolio
|
||||||||||||
Fannie Mae
|
$ | 20,612 | 31.33 | % | $ | 25,598 | 67.15 | % | ||||||||
Freddie Mac
|
44,499 | 67.65 | % | 11,847 | 31.08 | % | ||||||||||
Ginnie Mae
|
672 | 1.02 | % | 673 | 1.77 | % | ||||||||||
Total Portfolio
|
$ | 65,783 | 100.00 | % | $ | 38,118 | 100.0 | % |
Entire Portfolio
|
March 31, 2014
|
December 31, 2013
|
||||||
Weighted Average Pass Through Purchase Price
|
$ | 106.97 | $ | 105.93 | ||||
Weighted Average Structured Purchase Price
|
$ | 3.58 | $ | 3.58 | ||||
Weighted Average Pass Through Current Price
|
$ | 105.75 | $ | 101.67 | ||||
Weighted Average Structured Current Price
|
$ | 3.36 | $ | 3.73 | ||||
Effective Duration (1)
|
4.439 | 3.453 |
(1)
|
Effective duration is the approximate percentage change in price for a 100 basis point change in rates. An effective duration of 4.439 indicates that an interest rate increase of 1.0% would be expected to cause a 4.439% decrease in the value of the MBS in the Parent’s investment portfolio at March 31, 2014. An effective duration of 3.453 indicates that an interest rate increase of 1.0% would be expected to cause a 3.453% decrease in the value of the MBS in the Parent’s investment portfolio at December 31, 2013. These figures include the structured securities in the portfolio but not the effect of the Parent’s funding cost hedges. Effective duration quotes for individual investments are obtained from The Yield Book, Inc.
|
($ in thousands)
|
||||||||||||||||||||
Repurchase Agreement Obligations (Consolidated)
|
||||||||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||||||
Total
|
Average
|
Average
|
||||||||||||||||||
Outstanding
|
% of
|
Borrowing
|
Amount
|
Maturity
|
||||||||||||||||
Counterparty
|
Balances
|
Total
|
Rate
|
at Risk(1)
|
(in Days)
|
|||||||||||||||
Citigroup Global Markets, Inc.
|
$ | 154,732 | 21.7 | % | 0.36 | % | $ | 10,099 | 19 | |||||||||||
Cantor Fitzgerald & Co.
|
80,889 | 11.4 | % | 0.34 | % | 4,265 | 19 | |||||||||||||
Goldman Sachs & Co.
|
68,871 | 9.7 | % | 0.36 | % | 3,873 | 23 | |||||||||||||
CRT Capital Group, LLC
|
64,183 | 9.0 | % | 0.35 | % | 3,521 | 61 | |||||||||||||
Mitsubishi UFJ Securities (USA), Inc.
|
59,896 | 8.4 | % | 0.33 | % | 3,265 | 31 | |||||||||||||
South Street Securities, LLC
|
53,238 | 7.5 | % | 0.34 | % | 2,587 | 14 | |||||||||||||
Suntrust Robinson Humphrey, Inc.
|
52,810 | 7.4 | % | 0.34 | % | 2,957 | 9 | |||||||||||||
Mizuho Securities USA, Inc.
|
42,142 | 5.9 | % | 0.45 | % | 4,910 | 12 | |||||||||||||
KGS - Alpha Capital Markets, L.P.
|
38,055 | 5.3 | % | 0.33 | % | 2,524 | 30 | |||||||||||||
Morgan Stanley & Co. LLC
|
36,822 | 5.2 | % | 0.36 | % | 2,660 | 43 | |||||||||||||
JVB Financial Group, LLC
|
27,947 | 3.9 | % | 0.37 | % | 1,583 | 22 | |||||||||||||
ED&F Man Capital Markets Inc.
|
24,702 | 3.5 | % | 0.32 | % | 1,435 | 16 | |||||||||||||
Other
|
8,333 | 1.1 | % | 0.36 | % | 327 | 8 | |||||||||||||
$ | 712,620 | 100.0 | % | 0.35 | % | $ | 44,006 | 24 |
($ in thousands)
|
||||||||||||||||||||
Repurchase Agreement Obligations (Parent-Only)
|
||||||||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||||||
Total
|
Average
|
Average
|
||||||||||||||||||
Outstanding
|
% of
|
Borrowing
|
Amount
|
Maturity
|
||||||||||||||||
Counterparty
|
Balances
|
Total
|
Rate
|
at Risk(1)
|
(in Days)
|
|||||||||||||||
JVB Financial Group, LLC
|
$ | 27,947 | 45.6 | % | 0.37 | % | $ | 1,584 | 22 | |||||||||||
Suntrust Robinson Humphrey, Inc.
|
12,857 | 20.9 | % | 0.34 | % | 612 | 2 | |||||||||||||
South Street Securities, LLC
|
12,236 | 19.9 | % | 0.34 | % | 597 | 14 | |||||||||||||
Other
|
8,333 | 13.6 | % | 0.36 | % | 327 | 8 | |||||||||||||
$ | 61,373 | 100.0 | % | 0.36 | % | $ | 3,120 | 14 |
(1)
|
($ 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)
|
||||||||||||||||||
2014
|
0.32 | % | $ | 400,000 | $ | (211 | ) | 0.28 | % | $ | 26,000 | $ | (328 | ) | ||||||||||
2015
|
0.78 | % | 400,000 | (264 | ) | 0.78 | % | 26,000 | (181 | ) | ||||||||||||||
2016
|
1.90 | % | 400,000 | 1,354 | 1.75 | % | 26,000 | 11 | ||||||||||||||||
2017
|
2.85 | % | 400,000 | 1,777 | - | - | - | |||||||||||||||||
2018
|
3.44 | % | 350,000 | 797 | - | - | - | |||||||||||||||||
Totals / Weighted Average
|
2.01 | % | 390,625 | $ | 3,453 | 0.92 | % | 26,000 | $ | (498 | ) |
($ 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
|
Rate
|
Amount
|
Equity(1)
|
||||||||||||||||||
2014
|
- | $ | - | $ | - | 0.28 | % | $ | 26,000 | $ | (328 | ) | ||||||||||||
2015
|
- | - | - | 0.78 | % | 26,000 | (181 | ) | ||||||||||||||||
2016
|
- | - | - | 1.75 | % | 26,000 | 11 | |||||||||||||||||
Total / Weighted Average
|
- | $ | - | 0.92 | % | 26,000 | $ | (498 | ) |
(1)
|
Open equity represents the cumulative gains (losses) recorded on open futures positions.
|
($ in thousands)
|
|||||||
Option
|
Underlying Swap
|
||||||
Fixed
|
Receive
|
||||||
Fair
|
Months to
|
Notional
|
Pay
|
Rate
|
Term
|
||
Expiration
|
Cost
|
Value
|
Expiration
|
Amount
|
Rate
|
(LIBOR)
|
(Years)
|
≤ 1 year
|
$1,705 | $1,549 |
12
|
$100,000 |
2.53%
|
3 Month
|
5
|
BIMINI CAPITAL MANAGEMENT, INC.
|
||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||
(Unaudited - Amounts Subject To Change)
|
||||||||
March 31, 2014
|
December 31, 2013
|
|||||||
ASSETS
|
||||||||
Mortgage-backed securities
|
$ | 813,540,354 | $ | 389,340,958 | ||||
Cash equivalents and restricted cash
|
50,864,430 | 14,516,457 | ||||||
Accrued interest receivable
|
3,140,646 | 1,720,726 | ||||||
Retained interests
|
1,855,034 | 2,530,834 | ||||||
Derivative assets
|
1,548,521 | - | ||||||
Deferred tax assets, net
|
2,179,626 | - | ||||||
Other assets
|
6,560,740 | 6,418,671 | ||||||
Total Assets
|
$ | 879,689,351 | $ | 414,527,646 | ||||
LIABILITIES AND EQUITY
|
||||||||
Repurchase agreements
|
$ | 712,619,584 | $ | 353,396,075 | ||||
Junior subordinated notes
|
26,804,440 | 26,804,440 | ||||||
Payable for unsettled securities purchased
|
39,502,694 | - | ||||||
Other liabilities
|
2,213,844 | 968,715 | ||||||
Total Liabilities
|
781,140,562 | 381,169,230 | ||||||
Stockholders' equity
|
3,382,975 | 1,743,573 | ||||||
Noncontrolling interests
|
95,165,814 | 31,614,843 | ||||||
Total Equity
|
98,548,789 | 33,358,416 | ||||||
Total Liabilities and Equity
|
$ | 879,689,351 | $ | 414,527,646 | ||||
Class A Common Shares outstanding
|
12,267,651 | 11,509,756 | ||||||
Book value per share
|
$ | 0.28 | $ | 0.15 |
BIMINI CAPITAL MANAGEMENT, INC.
|
||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||
(Unaudited - Amounts Subject to Change)
|
||||||||
Three Months Ended
|
||||||||
March 31,
|
||||||||
2014
|
2013
|
|||||||
Interest income
|
$ | 4,116,012 | $ | 1,526,161 | ||||
Interest expense
|
(454,340 | ) | (246,706 | ) | ||||
Net interest income, before interest on junior subordinated notes
|
3,661,672 | 1,279,455 | ||||||
Interest expense on junior subordinated notes
|
(243,182 | ) | (247,198 | ) | ||||
Net interest income
|
3,418,490 | 1,032,257 | ||||||
Gains (losses)
|
920,650 | (887,688 | ) | |||||
Net portfolio income
|
4,339,140 | 144,569 | ||||||
Other income
|
183,562 | 1,982,347 | ||||||
Expenses
|
1,356,891 | 4,300,681 | ||||||
Net income (loss) before income tax (benefit) provision
|
3,165,811 | (2,173,765 | ) | |||||
Income tax (benefit) provision
|
(2,157,359 | ) | 36,000 | |||||
Net income (loss)
|
5,323,170 | (2,209,765 | ) | |||||
Net income attributed to noncontrolling interests
|
2,953,959 | 560,985 | ||||||
Net income (loss) attributed to Bimini Capital stockholders
|
$ | 2,369,211 | $ | (2,770,750 | ) | |||
Basic and Diluted Net Income (Loss) Per Share of:
|
||||||||
CLASS A COMMON STOCK
|
$ | 0.20 | $ | (0.26 | ) | |||
CLASS B COMMON STOCK
|
$ | 0.20 | $ | (0.26 | ) |
BIMINI CAPITAL MANAGEMENT, INC.
|
||||||||
BALANCE SHEETS
|
||||||||
(Parent-Only)
|
||||||||
(Unaudited - Subject to Change)
|
||||||||
March 31, 2014
|
December 31, 2013
|
|||||||
ASSETS
|
||||||||
Mortgage-backed securities
|
$ | 65,782,854 | $ | 38,118,447 | ||||
Cash equivalents and restricted cash
|
3,150,267 | 3,851,187 | ||||||
Accrued interest receivable
|
265,227 | 161,289 | ||||||
Investment in subsidiaries and due from subsidiaries
|
17,838,817 | 17,126,602 | ||||||
Other assets
|
4,774,640 | 4,822,267 | ||||||
Total Assets
|
$ | 91,811,805 | $ | 64,079,792 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Repurchase agreements
|
$ | 61,373,239 | $ | 34,839,021 | ||||
Junior subordinated notes
|
26,804,440 | 26,804,440 | ||||||
Other liabilities
|
251,151 | 692,758 | ||||||
Total Liabilities
|
88,428,830 | 62,336,219 | ||||||
Stockholders' Equity
|
3,382,975 | 1,743,573 | ||||||
Total Liabilities and Stockholders' Equity
|
$ | 91,811,805 | $ | 64,079,792 |
BIMINI CAPITAL MANAGEMENT, INC.
|
||||||||
STATEMENTS OF OPERATIONS
|
||||||||
(Parent-Only)
|
||||||||
(Unaudited - Subject to Change)
|
||||||||
Three Months Ended
|
||||||||
March 31,
|
||||||||
2014
|
2013
|
|||||||
Interest income
|
$ | 333,390 | $ | 112,904 | ||||
Interest expense
|
(43,497 | ) | (45,285 | ) | ||||
Net interest income, before interest on junior subordinated notes
|
289,893 | 67,618 | ||||||
Interest expense on junior subordinated notes
|
(243,182 | ) | (247,198 | ) | ||||
Net interest income (expense)
|
46,711 | (179,579 | ) | |||||
Portfolio gains (losses)
|
162,636 | (474,527 | ) | |||||
Net portfolio income (deficiency)
|
209,347 | (654,107 | ) | |||||
Equity in earnings (losses) of subsidiaries
|
2,732,175 | (1,294,185 | ) | |||||
Other income
|
- | 35,300 | ||||||
Expenses
|
(572,311 | ) | (857,757 | ) | ||||
Net income (loss)
|
$ | 2,369,211 | $ | (2,770,749 | ) |
Consolidated
|
Parent-Only
|
|||||||||||||||
Three Months Ended March 31,
|
Three Months Ended March 31,
|
|||||||||||||||
Key Balance Sheet Metrics
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
Average MBS(1)
|
$ | 601,440,656 | $ | 286,226,206 | $ | 51,950,650 | $ | 48,406,281 | ||||||||
Average repurchase agreements(1)
|
533,007,830 | 252,762,522 | 48,106,130 | 42,569,000 | ||||||||||||
Average stockholders' equity(1)
|
65,953,603 | 19,963,052 | 2,563,274 | 2,280,978 | ||||||||||||
Key Performance Metrics
|
||||||||||||||||
Average yield on MBS(2)
|
2.74 | % | 2.13 | % | 2.57 | % | 0.93 | % | ||||||||
Average cost of funds(2)
|
0.34 | % | 0.39 | % | 0.36 | % | 0.43 | % | ||||||||
Average economic cost of funds(3)
|
0.44 | % | 0.58 | % | 1.24 | % | 0.96 | % | ||||||||
Average interest rate spread(4)
|
2.40 | % | 1.74 | % | 2.21 | % | 0.50 | % | ||||||||
Average economic interest rate spread(5)
|
2.30 | % | 1.55 | % | 1.33 | % | (0.03 | )% |
(1)
|
Average MBS, repurchase agreements and stockholders’ equity balances are calculated using two data points, the beginning and ending balances.
|
(2)
|
Portfolio yields and costs of funds are calculated based on the average balances of the underlying investment portfolio/repurchase agreement balances and are annualized for the quarterly periods presented.
|
(3)
|
Represents interest cost of our borrowings and effect of Eurodollar futures contracts hedges attributed to the period related to hedging activities, divided by average repurchase agreements.
|
(4)
|
Average interest rate spread is calculated by subtracting average cost of funds from average yield on MBS.
|
(5)
|
Average economic interest rate spread is calculated by subtracting average economic cost of funds from average yield on MBS.
|