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: March 19, 2019
|
BIMINI CAPITAL MANAGEMENT, INC
|
|
By:
|
/s/ Robert E. Cauley
|
|
Robert E. Cauley
|
||
Chairman and Chief Executive Officer
|
·
|
Net loss of $24.6 million, or $1.93 per common share
|
·
|
Income tax provision of $21.8 million, or $1.72 per common share
|
·
|
Book value per share of $2.28
|
·
|
Company to discuss results on Wednesday, March 20, 2019, at 10:00 AM ET
|
Portfolio Activity for the Quarter
|
||||||||||||||||||||
Structured Security Portfolio
|
||||||||||||||||||||
Pass-Through
|
Interest-Only
|
Inverse Interest
|
||||||||||||||||||
Portfolio
|
Securities
|
Only Securities
|
Sub-total
|
Total
|
||||||||||||||||
Market Value - September 30, 2018
|
$
|
210,267,429
|
$
|
1,222,155
|
$
|
719,221
|
$
|
1,941,376
|
$
|
212,208,805
|
||||||||||
Securities Purchased
|
1,802,253
|
1,136,424
|
-
|
1,136,424
|
2,938,677
|
|||||||||||||||
Return of Investment
|
n/a
|
(153,661
|
)
|
(33,105
|
)
|
(186,766
|
)
|
(186,766
|
)
|
|||||||||||
Pay-downs
|
(3,636,758
|
)
|
n/a
|
n/a
|
n/a
|
(3,636,758
|
)
|
|||||||||||||
Premium Lost Due to Pay-downs
|
(113,117
|
)
|
n/a
|
n/a
|
n/a
|
(113,117
|
)
|
|||||||||||||
Mark to Market (Losses) Gains
|
1,355,413
|
(183,740
|
)
|
41,678
|
(142,062
|
)
|
1,213,351
|
|||||||||||||
Market Value - December 31, 2018
|
$
|
209,675,220
|
$
|
2,021,178
|
$
|
727,794
|
$
|
2,748,972
|
$
|
212,424,192
|
Capital Allocation
|
||||||||||||||||||||
Structured Security Portfolio
|
||||||||||||||||||||
Pass-Through
|
Interest-Only
|
Inverse Interest
|
||||||||||||||||||
Portfolio
|
Securities
|
Only Securities
|
Sub-total
|
Total
|
||||||||||||||||
December 31, 2018
|
||||||||||||||||||||
Market Value
|
$
|
209,675,220
|
$
|
2,021,178
|
$
|
727,794
|
$
|
2,748,972
|
$
|
212,424,192
|
||||||||||
Cash equivalents and restricted cash(1)
|
6,155,053
|
-
|
-
|
-
|
6,155,053
|
|||||||||||||||
Repurchase Agreement Obligations
|
(200,396,000
|
)
|
-
|
-
|
-
|
(200,396,000
|
)
|
|||||||||||||
Total(2)
|
$
|
15,434,273
|
$
|
2,021,178
|
$
|
727,794
|
$
|
2,748,972
|
$
|
18,183,245
|
||||||||||
% of Total
|
84.9
|
%
|
11.2
|
%
|
4.0
|
%
|
15.1
|
%
|
100.0
|
%
|
||||||||||
September 30, 2018
|
||||||||||||||||||||
Market Value
|
$
|
210,267,429
|
$
|
1,222,155
|
$
|
719,221
|
$
|
1,941,376
|
$
|
212,208,805
|
||||||||||
Cash equivalents and restricted cash(1)
|
9,791,086
|
-
|
-
|
-
|
9,791,086
|
|||||||||||||||
Repurchase Agreement Obligations
|
(203,742,239
|
)
|
-
|
-
|
-
|
(203,742,239
|
)
|
|||||||||||||
Total(2)
|
$
|
16,316,276
|
$
|
1,222,155
|
$
|
719,221
|
$
|
1,941,376
|
$
|
18,257,652
|
||||||||||
% of Total
|
89.4
|
%
|
6.7
|
%
|
3.9
|
%
|
10.6
|
%
|
100.0
|
%
|
(1)
|
Amount excludes restricted cash of $85,435 and $113,230 at December 31, 2018 and September 30, 2018, respectively, related to trust
preferred debt funding hedges.
|
(2)
|
Invested capital includes the value of the MBS portfolio and cash equivalents and restricted cash, reduced by repurchase agreement
borrowings.
|
Returns for the Quarter
|
||||||||||||||||||||
Structured Security Portfolio
|
||||||||||||||||||||
Pass-Through
|
Interest-Only
|
Inverse Interest
|
||||||||||||||||||
Portfolio
|
Securities
|
Only Securities
|
Sub-total
|
Total
|
||||||||||||||||
Income (net of repo cost)
|
$
|
946,697
|
$
|
15,402
|
$
|
30,647
|
$
|
46,049
|
$
|
992,746
|
||||||||||
Realized and unrealized (losses) gains
|
1,242,296
|
(183,740
|
)
|
41,678
|
(142,062
|
)
|
1,100,234
|
|||||||||||||
Hedge gains(1)
|
(3,397,032
|
)
|
n/a
|
n/a
|
n/a
|
(3,397,032
|
)
|
|||||||||||||
$
|
(1,208,039
|
)
|
$
|
(168,338
|
)
|
$
|
72,325
|
$
|
(96,013
|
)
|
$
|
(1,304,052
|
)
|
|||||||
Beginning Capital Allocation
|
16,316,276
|
1,222,155
|
719,221
|
1,941,376
|
18,257,652
|
|||||||||||||||
Return on Invested Capital for the Quarter(2)
|
(7.4
|
)%
|
(13.8
|
)%
|
10.1
|
%
|
(4.9
|
)%
|
(7.1
|
)%
|
(1)
|
Excludes losses of approximately $437,000 associated with trust preferred funding hedges.
|
(2)
|
Calculated by dividing the Total Return by the Beginning Capital Allocation, expressed as a percentage.
|
PT
|
Structured
|
|||||||||||
MBS Sub-
|
MBS Sub-
|
Total
|
||||||||||
Three Months Ended,
|
Portfolio
|
Portfolio
|
Portfolio
|
|||||||||
December 31, 2018
|
5.5
|
11.7
|
6.6
|
|||||||||
September 30, 2018
|
8.6
|
13.5
|
9.5
|
|||||||||
June 30, 2018
|
13.4
|
11.6
|
13.1
|
|||||||||
March 31, 2018
|
7.2
|
16.8
|
8.6
|
|||||||||
December 31, 2017
|
7.2
|
16.9
|
8.8
|
|||||||||
September 30, 2017
|
5.2
|
18.8
|
8.3
|
|||||||||
June 30, 2017
|
5.9
|
20.4
|
9.9
|
|||||||||
March 31, 2017
|
4.8
|
18.8
|
8.8
|
($ in thousands)
|
||||||
Weighted
|
||||||
Percentage
|
Average
|
|||||
of
|
Weighted
|
Maturity
|
||||
Fair
|
Entire
|
Average
|
in
|
Longest
|
||
Asset Category
|
Value
|
Portfolio
|
Coupon
|
Months
|
Maturity
|
|
December 31, 2018
|
||||||
Fixed Rate MBS
|
$
|
209,675
|
98.7%
|
4.26%
|
327
|
1-Aug-48
|
Interest-Only Securities
|
2,021
|
1.0%
|
3.69%
|
837
|
25-Dec-39
|
|
Inverse Interest-Only Securities
|
728
|
0.3%
|
4.06%
|
272
|
25-Apr-41
|
|
Total Mortgage Assets
|
$
|
212,424
|
100.0%
|
4.25%
|
332
|
1-Aug-48
|
December 31, 2017
|
||||||
Fixed Rate MBS
|
207,179
|
98.8%
|
4.21%
|
321
|
1-Dec-47
|
|
Interest-Only Securities
|
1,476
|
0.7%
|
3.43%
|
229
|
25-Dec-39
|
|
Inverse Interest-Only Securities
|
1,037
|
0.5%
|
5.01%
|
278
|
25-Apr-41
|
|
Total Mortgage Assets
|
$
|
209,692
|
100.0%
|
4.21%
|
320
|
1-Dec-47
|
($ in thousands)
|
||||||||||||||||
December 31, 2018
|
December 31, 2017
|
|||||||||||||||
Percentage of
|
Percentage of
|
|||||||||||||||
Agency
|
Fair Value
|
Entire Portfolio
|
Fair Value
|
Entire Portfolio
|
||||||||||||
Fannie Mae
|
$
|
193,437
|
91.1
|
%
|
$
|
178,581
|
85.2
|
%
|
||||||||
Freddie Mac
|
18,881
|
8.9
|
%
|
30,896
|
14.7
|
%
|
||||||||||
Ginnie Mae
|
106
|
0.0
|
%
|
215
|
0.1
|
%
|
||||||||||
Total Portfolio
|
$
|
212,424
|
100.0
|
%
|
$
|
209,692
|
100.0
|
%
|
Entire Portfolio
|
December 31, 2018
|
December 31, 2017
|
||||||
Weighted Average Pass Through Purchase Price
|
$
|
106.81
|
$
|
109.06
|
||||
Weighted Average Structured Purchase Price
|
$
|
6.39
|
$
|
6.02
|
||||
Weighted Average Pass Through Current Price
|
$
|
103.87
|
$
|
107.13
|
||||
Weighted Average Structured Current Price
|
$
|
8.67
|
$
|
7.06
|
||||
Effective Duration (1)
|
3.935
|
3.832
|
(1)
|
Effective duration of 3.935 indicates that an interest rate increase of 1.0% would be expected to cause a 3.935% decrease in the
value of the MBS in the Company’s investment portfolio at December 31, 2018. An effective duration of 3.832 indicates that an interest rate increase of 1.0% would be expected to cause a 3.832% decrease in the value of the MBS in the
Company’s investment portfolio at December 31, 2017. 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)
|
|||||||||
Repurchase Agreement Obligations
|
|||||||||
Weighted
|
Weighted
|
||||||||
Total
|
Average
|
Average
|
|||||||
Outstanding
|
% of
|
Borrowing
|
Amount
|
Maturity
|
|||||
Counterparty
|
Balances
|
Total
|
Rate
|
at Risk(1)
|
(in Days)
|
||||
ED&F Man Capital Markets, Inc.
|
$
|
72,182
|
36.0%
|
2.48%
|
$
|
4,036
|
17
|
||
Mirae Asset Securities (USA) Inc.
|
59,927
|
29.9%
|
2.56%
|
3,506
|
40
|
||||
Citigroup Global Markets, Inc.
|
32,102
|
16.0%
|
2.70%
|
2,498
|
30
|
||||
JVB Financial Group, LLC
|
26,091
|
13.0%
|
2.60%
|
1,563
|
39
|
||||
Mitsubishi UFJ Securities (USA), Inc.
|
8,140
|
4.1%
|
2.56%
|
580
|
50
|
||||
South Street Securities, LLC
|
1,954
|
1.0%
|
2.54%
|
168
|
45
|
||||
$
|
200,396
|
100.0%
|
2.56%
|
$
|
12,351
|
31
|
($ in thousands)
|
||||||||||||||||
Repurchase Agreement Funding Hedges
|
||||||||||||||||
Average
|
Weighted
|
Weighted
|
||||||||||||||
Contract
|
Average
|
Average
|
||||||||||||||
Notional
|
Entry
|
LIBOR
|
Open
|
|||||||||||||
Expiration Year
|
Amount
|
Rate
|
Rate
|
Equity(1)
|
||||||||||||
2019
|
$
|
125,000
|
2.56
|
%
|
2.67
|
%
|
$
|
139
|
||||||||
2020
|
150,000
|
2.84
|
%
|
2.49
|
%
|
(523
|
)
|
|||||||||
2021
|
100,000
|
2.80
|
%
|
2.46
|
%
|
(346
|
)
|
|||||||||
Total / Weighted Average
|
$
|
125,000
|
2.74
|
%
|
2.54
|
%
|
$
|
(730
|
)
|
($ in thousands)
|
||||||||||||||||
Junior Subordinated Debt Funding Hedges
|
||||||||||||||||
Average
|
Weighted
|
Weighted
|
||||||||||||||
Contract
|
Average
|
Average
|
||||||||||||||
Notional
|
Entry
|
LIBOR
|
Open
|
|||||||||||||
Expiration Year
|
Amount
|
Rate
|
Rate
|
Equity(1)
|
||||||||||||
2019
|
$
|
26,000
|
1.63
|
%
|
2.68
|
%
|
$
|
271
|
||||||||
2020
|
26,000
|
1.95
|
%
|
2.49
|
%
|
142
|
||||||||||
2021
|
26,000
|
2.22
|
%
|
2.46
|
%
|
61
|
||||||||||
Total / Weighted Average
|
$
|
26,000
|
1.93
|
%
|
2.54
|
%
|
$
|
474
|
(1)
|
Open equity represents the cumulative gains (losses) recorded on open futures positions.
|
($ in thousands)
|
|||||
Notional
|
Net
|
||||
Amount
|
Cost
|
Market
|
Carrying
|
||
Long (Short)(1)
|
Basis(2)
|
Value(3)
|
Value(4)
|
||
December 31, 2018
|
|||||
30-Year TBA Securities:
|
|||||
3.0%
|
$(50,000)
|
$(47,844)
|
$(48,782)
|
$(938)
|
(2) |
Cost basis represents the forward price to be paid (received) for the underlying Agency MBS.
|
(3) |
Market value represents the current market value of the TBA securities (or of the underlying Agency MBS) as of period-end.
|
(4) |
Net carrying value represents the difference between the market value and the cost basis of the TBA securities as of period-end and is reported in
derivative assets (liabilities), at fair value in our consolidated balance sheets.
|
BIMINI CAPITAL MANAGEMENT, INC.
|
||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||
(Unaudited - Amounts Subject to Change)
|
||||||||
December 31, 2018
|
December 31, 2017
|
|||||||
ASSETS
|
||||||||
Mortgage-backed securities
|
$
|
212,424,192
|
$
|
209,692,132
|
||||
Cash equivalents and restricted cash
|
6,240,488
|
8,752,860
|
||||||
Investment in Orchid Island Capital, Inc.
|
9,713,030
|
14,105,934
|
||||||
Retained interests in securitizations
|
-
|
653,380
|
||||||
Accrued interest receivable
|
780,535
|
746,121
|
||||||
Deferred tax assets, net
|
23,202,821
|
44,524,584
|
||||||
Other assets
|
7,038,610
|
6,113,786
|
||||||
Total Assets
|
$
|
259,399,676
|
$
|
284,588,797
|
||||
LIABILITIES AND EQUITY
|
||||||||
Repurchase agreements
|
$
|
200,396,000
|
$
|
200,182,751
|
||||
Junior subordinated notes
|
26,804,440
|
26,804,440
|
||||||
Other liabilities
|
3,244,615
|
1,909,358
|
||||||
Total Liabilities
|
230,445,055
|
228,896,549
|
||||||
Stockholders' equity
|
28,954,621
|
55,692,248
|
||||||
Total Liabilities and Equity
|
$
|
259,399,676
|
$
|
284,588,797
|
||||
Class A Common Shares outstanding
|
12,709,269
|
12,660,627
|
||||||
Book value per share
|
$
|
2.28
|
$
|
4.40
|
BIMINI CAPITAL MANAGEMENT, INC.
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
(Unaudited - Amounts Subject to Change)
|
||||||||||||||||
Years Ended
|
Three Months Ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Advisory services
|
$
|
7,770,761
|
$
|
7,431,359
|
$
|
1,837,301
|
$
|
2,033,340
|
||||||||
Interest and dividend income
|
9,988,247
|
8,573,041
|
2,591,593
|
2,617,636
|
||||||||||||
Interest expense
|
(5,519,827
|
)
|
(3,033,367
|
)
|
(1,626,603
|
)
|
(1,008,925
|
)
|
||||||||
Net revenues
|
12,239,181
|
12,971,033
|
2,802,291
|
3,642,051
|
||||||||||||
Losses
|
(11,447,554
|
)
|
(3,672,718
|
)
|
(4,042,717
|
)
|
(2,114,684
|
)
|
||||||||
Expenses
|
6,442,833
|
6,402,785
|
1,557,210
|
1,851,398
|
||||||||||||
Net (loss) income before income tax benefit
|
(5,651,206
|
)
|
2,895,530
|
(2,797,636
|
)
|
(324,031
|
)
|
|||||||||
Income tax expense
|
21,126,955
|
19,378,150
|
21,802,530
|
18,094,969
|
||||||||||||
Net loss
|
$
|
(26,778,161
|
)
|
$
|
(16,482,620
|
)
|
$
|
(24,600,166
|
)
|
$
|
(18,419,000
|
)
|
||||
Basic and Diluted Net loss Per Share of:
|
||||||||||||||||
CLASS A COMMON STOCK
|
$
|
(2.10
|
)
|
$
|
(1.30
|
)
|
$
|
(1.93
|
)
|
$
|
(1.45
|
)
|
||||
CLASS B COMMON STOCK
|
$
|
(2.10
|
)
|
$
|
(1.30
|
)
|
$
|
(1.93
|
)
|
$
|
(1.45
|
)
|
Consolidated
|
||||||||
Three Months Ended December 31,
|
||||||||
Key Balance Sheet Metrics
|
2018
|
2017
|
||||||
Average MBS(1)
|
$
|
212,316,501
|
$
|
203,841,267
|
||||
Average repurchase agreements(1)
|
202,069,120
|
193,778,266
|
||||||
Average equity(1)
|
41,264,973
|
64,898,520
|
||||||
Key Performance Metrics
|
||||||||
Average yield on MBS(2)
|
4.20
|
%
|
3.88
|
%
|
||||
Average cost of funds(2)
|
2.44
|
%
|
1.41
|
%
|
||||
Average economic cost of funds(3)
|
2.18
|
%
|
1.77
|
%
|
||||
Average interest rate spread(4)
|
1.76
|
%
|
2.47
|
%
|
||||
Average economic interest rate spread(5)
|
2.02
|
%
|
2.11
|
%
|
(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 the effect of derivative agreements 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.
|