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 18, 2020
|
BIMINI CAPITAL MANAGEMENT, INC
|
|
By:
|
/s/ Robert E. Cauley
|
|
Robert E. Cauley
|
||
Chairman and Chief Executive Officer
|
•
|
Net income of $13.7 million, or $1.17 per common share
|
•
|
Income tax benefit of $11.9 million, or $1.03 per common share
|
•
|
Book value per share of $3.51
|
•
|
Company to discuss results on Thursday, March 19, 2020, 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, 2019
|
$
|
161,537,605
|
$
|
1,136,763
|
$
|
552,655
|
$
|
1,689,418
|
$
|
163,227,023
|
||||||||||
Securities Purchased
|
62,495,318
|
-
|
-
|
-
|
62,495,318
|
|||||||||||||||
Return of Investment
|
n/a
|
(115,983
|
)
|
(48,735
|
)
|
(164,718
|
)
|
(164,718
|
)
|
|||||||||||
Pay-downs
|
(7,828,084
|
)
|
n/a
|
n/a
|
n/a
|
(7,828,084
|
)
|
|||||||||||||
Premium Lost Due to Pay-downs
|
(656,973
|
)
|
n/a
|
n/a
|
n/a
|
(656,973
|
)
|
|||||||||||||
Mark to Market (Losses) Gains
|
683,134
|
3,457
|
81,796
|
85,253
|
768,387
|
|||||||||||||||
Market Value - December 31, 2019
|
$
|
216,231,000
|
$
|
1,024,237
|
$
|
585,716
|
$
|
1,609,953
|
$
|
217,840,953
|
Capital Allocation
|
||||||||||||||||||||
Structured Security Portfolio
|
||||||||||||||||||||
Pass-Through
|
Interest-Only
|
Inverse Interest
|
||||||||||||||||||
Portfolio
|
Securities
|
Only Securities
|
Sub-total
|
Total
|
||||||||||||||||
December 31, 2019
|
||||||||||||||||||||
Market Value
|
$
|
216,231,000
|
$
|
1,024,237
|
$
|
585,716
|
$
|
1,609,953
|
$
|
217,840,953
|
||||||||||
Cash equivalents and restricted cash(1)
|
12,353,267
|
-
|
-
|
-
|
12,353,267
|
|||||||||||||||
Repurchase Agreement Obligations
|
(209,954,000
|
)
|
-
|
-
|
-
|
(209,954,000
|
)
|
|||||||||||||
Total(2)
|
$
|
18,630,267
|
$
|
1,024,237
|
$
|
585,716
|
$
|
1,609,953
|
$
|
20,240,220
|
||||||||||
% of Total
|
92.0
|
%
|
5.1
|
%
|
2.9
|
%
|
8.0
|
%
|
100.0
|
%
|
||||||||||
September 30, 2019
|
||||||||||||||||||||
Market Value
|
$
|
161,537,605
|
$
|
1,136,763
|
$
|
552,655
|
$
|
1,689,418
|
$
|
163,227,023
|
||||||||||
Cash equivalents and restricted cash(1)
|
8,841,275
|
-
|
-
|
-
|
8,841,275
|
|||||||||||||||
Repurchase Agreement Obligations
|
(154,475,000
|
)
|
-
|
-
|
-
|
(154,475,000
|
)
|
|||||||||||||
Total(2)
|
$
|
15,903,880
|
$
|
1,136,763
|
$
|
552,655
|
$
|
1,689,418
|
$
|
17,593,298
|
||||||||||
% of Total
|
90.4
|
%
|
6.5
|
%
|
3.1
|
%
|
9.6
|
%
|
100.0
|
%
|
(1)
|
Amount excludes restricted cash of $31,850 and $49,660 at December 31, 2019 and September 30, 2019, 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 Ended December 31, 2019
|
||||||||||||||||||||
Structured Security Portfolio
|
||||||||||||||||||||
Pass-Through
|
Interest-Only
|
Inverse Interest
|
||||||||||||||||||
Portfolio
|
Securities
|
Only Securities
|
Sub-total
|
Total
|
||||||||||||||||
Income (net of repo cost)
|
$
|
921,855
|
$
|
18,919
|
$
|
9,521
|
$
|
28,440
|
$
|
950,295
|
||||||||||
Realized and unrealized (losses) gains
|
26,161
|
3,457
|
81,796
|
85,253
|
111,414
|
|||||||||||||||
Hedge gains(1)
|
268,039
|
n/a
|
n/a
|
n/a
|
268,039
|
|||||||||||||||
$
|
1,216,055
|
$
|
22,376
|
$
|
91,317
|
$
|
113,693
|
$
|
1,329,748
|
|||||||||||
Beginning Capital Allocation
|
15,903,880
|
1,136,763
|
552,655
|
1,689,418
|
17,593,298
|
|||||||||||||||
Return on Invested Capital for the Quarter(2)
|
7.6
|
%
|
2.0
|
%
|
16.5
|
%
|
6.7
|
%
|
7.6
|
%
|
(1)
|
Excludes gains of approximately $19,000 associated with trust preferred funding hedges.
|
(2)
|
Calculated by dividing the Total Return by the Beginning Capital Allocation, expressed as a percentage.
|
PT
|
Structured
|
|||||||||||
MBS Sub-
|
MBS Sub-
|
Total
|
||||||||||
Three Months Ended
|
Portfolio
|
Portfolio
|
Portfolio
|
|||||||||
December 31, 2019
|
15.6
|
15.6
|
15.6
|
|||||||||
September 30, 2019
|
9.5
|
16.2
|
10.5
|
|||||||||
June 30, 2019
|
9.9
|
14.6
|
10.5
|
|||||||||
March 31, 2019
|
5.7
|
13.4
|
6.8
|
|||||||||
December 31, 2018
|
5.5
|
11.7
|
6.6
|
|||||||||
September 30, 2018
|
8.6
|
13.5
|
9.5
|
|||||||||
June 30, 2018
|
13.4
|
11.6
|
13.1
|
|||||||||
March 31, 2018
|
7.2
|
16.8
|
8.6
|
($ in thousands)
|
||||||
Weighted
|
||||||
Percentage
|
Average
|
|||||
of
|
Weighted
|
Maturity
|
||||
Fair
|
Entire
|
Average
|
in
|
Longest
|
||
Asset Category
|
Value
|
Portfolio
|
Coupon
|
Months
|
Maturity
|
|
December 31, 2019
|
||||||
Fixed Rate MBS
|
$
|
216,231
|
99.3%
|
4.25%
|
316
|
1-Nov-49
|
Interest-Only Securities
|
1,024
|
0.4%
|
3.65%
|
281
|
15-Jul-48
|
|
Inverse Interest-Only Securities
|
586
|
0.3%
|
4.77%
|
254
|
25-Apr-41
|
|
Total Mortgage Assets
|
$
|
217,841
|
100.0%
|
4.25%
|
316
|
1-Nov-49
|
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%
|
293
|
15-Jul-48
|
|
Inverse Interest-Only Securities
|
728
|
0.3%
|
4.06%
|
272
|
25-Apr-41
|
|
Total Mortgage Assets
|
$
|
212,424
|
100.0%
|
4.25%
|
327
|
1-Aug-48
|
($ in thousands)
|
||||||||||||||||
December 31, 2019
|
December 31, 2018
|
|||||||||||||||
Percentage of
|
Percentage of
|
|||||||||||||||
Agency
|
Fair Value
|
Entire Portfolio
|
Fair Value
|
Entire Portfolio
|
||||||||||||
Fannie Mae
|
$
|
203,321
|
93.3
|
%
|
$
|
193,437
|
91.1
|
%
|
||||||||
Freddie Mac
|
14,499
|
6.7
|
%
|
18,881
|
8.9
|
%
|
||||||||||
Ginnie Mae
|
21
|
0.0
|
%
|
106
|
0.0
|
%
|
||||||||||
Total Portfolio
|
$
|
217,841
|
100.0
|
%
|
$
|
212,424
|
100.0
|
%
|
Entire Portfolio
|
December 31, 2019
|
December 31, 2018
|
||||||
Weighted Average Pass Through Purchase Price
|
$
|
107.12
|
$
|
106.81
|
||||
Weighted Average Structured Purchase Price
|
$
|
6.39
|
$
|
6.39
|
||||
Weighted Average Pass Through Current Price
|
$
|
108.77
|
$
|
103.87
|
||||
Weighted Average Structured Current Price
|
$
|
6.91
|
$
|
8.67
|
||||
Effective Duration (1)
|
3.196
|
3.935
|
(1)
|
Effective duration of 3.196 indicates that an interest rate increase of 1.0% would be expected to cause a 3.196% decrease in the value of the MBS in the Company’s investment portfolio at December 31, 2019. An 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. These figures include the structured securities in the
portfolio but not the effect of the Company’s 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)
|
|||||||||||||||
Mirae Asset Securities (USA) Inc.
|
$
|
58,597
|
27.9
|
%
|
1.96
|
%
|
$
|
3,011
|
35
|
|||||||||||
ED&F Man Capital Markets, Inc.
|
54,270
|
25.8
|
%
|
1.96
|
%
|
2,908
|
28
|
|||||||||||||
South Street Securities, LLC
|
42,800
|
20.4
|
%
|
1.94
|
%
|
2,257
|
13
|
|||||||||||||
Citigroup Global Markets, Inc.
|
29,609
|
14.1
|
%
|
2.06
|
%
|
2,103
|
21
|
|||||||||||||
Mitsubishi UFJ Securities (USA), Inc.
|
20,286
|
9.7
|
%
|
2.05
|
%
|
1,109
|
16
|
|||||||||||||
JVB Financial Group, LLC
|
4,392
|
2.1
|
%
|
2.21
|
%
|
395
|
9
|
|||||||||||||
$
|
209,954
|
100.0
|
%
|
1.98
|
%
|
$
|
11,783
|
24
|
(1)
|
Equal to the fair value of securities sold plus accrued interest receivable and cash posted as collateral (if any), minus the sum of repurchase agreement liabilities and accrued interest payable.
|
($ in thousands)
|
||||||||||||||||
Repurchase Agreement Funding Hedges
|
||||||||||||||||
Average
|
Weighted
|
Weighted
|
||||||||||||||
Contract
|
Average
|
Average
|
||||||||||||||
Notional
|
Entry
|
LIBOR
|
Open
|
|||||||||||||
Expiration Year
|
Amount
|
Rate
|
Rate
|
Equity(1)
|
||||||||||||
Eurodollar Futures Contracts (Short Positions)
|
||||||||||||||||
2020
|
$
|
120,000
|
2.90
|
%
|
1.67
|
%
|
$
|
(1,480
|
)
|
|||||||
2021
|
80,000
|
2.80
|
%
|
1.57
|
%
|
(984
|
)
|
|||||||||
Total / Weighted Average
|
$
|
100,000
|
2.86
|
%
|
1.63
|
%
|
$
|
(2,464
|
)
|
|||||||
Treasury Note Futures Contracts (Short Positions)(2)
|
||||||||||||||||
March 2020 5-year T-Note futures
|
||||||||||||||||
(Mar 2020 - Mar 2025 Hedge Period)
|
$
|
20,000
|
1.96
|
%
|
2.06
|
%
|
$
|
88
|
($ 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
|
$
|
19,500
|
1.92
|
%
|
1.68
|
%
|
$
|
(46
|
)
|
|||||||
Total / Weighted Average
|
$
|
19,500
|
1.92
|
%
|
1.68
|
%
|
$
|
(46
|
)
|
(1)
|
Open equity represents the cumulative gains (losses) recorded on open futures positions.
|
(2)
|
T-Note futures contracts were valued at a price of $118.61 at December 31, 2019. The contract value of the short positions was $23.7 million.
|
($ in thousands)
|
|||||||||
Notional
|
Net
|
||||||||
Amount
|
Cost
|
Market
|
Carrying
|
||||||
Long (Short)(1)
|
Basis(2)
|
Value(3)
|
Value(4)
|
||||||
December 31, 2019
|
|||||||||
30-Year TBA Securities:
|
|||||||||
3.5%
|
(50,000)
|
(51,414)
|
(51,438)
|
(24)
|
|||||
4.5%
|
(50,000)
|
(52,621)
|
(52,656)
|
(35)
|
|||||
Totals
|
$
|
(100,000)
|
$
|
(104,035)
|
$
|
(104,094)
|
$
|
(59)
|
(1) |
Notional amount represents the par value (or principal balance) of the underlying Agency MBS.
|
(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, 2019
|
December 31, 2018
|
|||||||
ASSETS
|
||||||||
Mortgage-backed securities
|
$
|
217,840,953
|
$
|
212,424,192
|
||||
Cash equivalents and restricted cash
|
12,385,117
|
6,240,488
|
||||||
Investment in Orchid Island Capital, Inc.
|
8,892,211
|
9,713,030
|
||||||
Accrued interest receivable
|
750,875
|
780,535
|
||||||
Deferred tax assets, net
|
34,003,255
|
23,202,821
|
||||||
Other assets
|
6,331,256
|
7,038,610
|
||||||
Total Assets
|
$
|
280,203,667
|
$
|
259,399,676
|
||||
LIABILITIES AND EQUITY
|
||||||||
Repurchase agreements
|
$
|
209,954,000
|
$
|
200,396,000
|
||||
Junior subordinated notes
|
27,481,121
|
26,804,440
|
||||||
Other liabilities
|
2,076,836
|
3,244,615
|
||||||
Total Liabilities
|
239,511,957
|
230,445,055
|
||||||
Stockholders' equity
|
40,691,710
|
28,954,621
|
||||||
Total Liabilities and Equity
|
$
|
280,203,667
|
$
|
259,399,676
|
||||
Class A Common Shares outstanding
|
11 608 555
|
12,709,269
|
||||||
Book value per share
|
$
|
3.51
|
$
|
2.28
|
BIMINI CAPITAL MANAGEMENT, INC.
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
(Unaudited - Amounts Subject to Change)
|
||||||||||||||||
Years Ended
|
Three Months Ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Advisory services
|
$
|
6,907,910
|
$
|
7,770,761
|
$
|
1,855,659
|
$
|
1,837,301
|
||||||||
Interest and dividend income
|
9,328,175
|
9,988,247
|
2,263,267
|
2,591,593
|
||||||||||||
Interest expense
|
(6,174,875
|
)
|
(5,519,827
|
)
|
(1,324,510
|
)
|
(1,626,603
|
)
|
||||||||
Net revenues
|
10,061,210
|
12,239,181
|
2,794,416
|
2,802,291
|
||||||||||||
(Losses) gains
|
(603,136
|
)
|
(11,447,554
|
)
|
551,156
|
(4,042,717
|
)
|
|||||||||
Expenses
|
6,439,709
|
6,442,833
|
1,614,336
|
1,557,210
|
||||||||||||
Net income (loss) before income tax benefit
|
3,018,365
|
(5,651,206
|
)
|
1,731,236
|
(2,797,636
|
)
|
||||||||||
Income tax (benefit) expense
|
(10,996,331
|
)
|
21,126,955
|
(11,938,695
|
)
|
21,802,530
|
||||||||||
Net income (loss)
|
$
|
14,014,696
|
$
|
(26,778,161
|
)
|
$
|
13,669,931
|
$
|
(24,600,166
|
)
|
||||||
Basic and Diluted Net income (loss) Per Share of:
|
||||||||||||||||
CLASS A COMMON STOCK
|
$
|
1.15
|
$
|
(2.10
|
)
|
$
|
1.17
|
$
|
(1.93
|
)
|
||||||
CLASS B COMMON STOCK
|
$
|
1.15
|
$
|
(2.10
|
)
|
$
|
1.17
|
$
|
(1.93
|
)
|
Consolidated
|
||||||||
Three Months Ended December 31,
|
||||||||
Key Balance Sheet Metrics
|
2019
|
2018
|
||||||
Average MBS(1)
|
$
|
190,533,989
|
$
|
212,316,501
|
||||
Average repurchase agreements(1)
|
182,214,500
|
202,069,120
|
||||||
Average equity(1)
|
33,856,745
|
41,264,973
|
||||||
Key Performance Metrics
|
||||||||
Average yield on MBS(2)
|
3.99
|
%
|
4.20
|
%
|
||||
Average cost of funds(2)
|
2.08
|
%
|
2.44
|
%
|
||||
Average economic cost of funds(3)
|
0.96
|
%
|
2.18
|
%
|
||||
Average interest rate spread(4)
|
1.91
|
%
|
1.76
|
%
|
||||
Average economic interest rate spread(5)
|
3.03
|
%
|
2.02
|
%
|
(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.
|