Maryland
|
001-35236
|
27-3269228
|
(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))
|
Exhibit No.
|
Description
|
|
Date: October 25, 2018
|
ORCHID ISLAND CAPITAL, INC.
|
||
|
|
||
|
|
||
|
By:
|
/s/ Robert E. Cauley
|
|
|
|
Robert E. Cauley
|
|
|
|
Chairman and Chief Executive Officer
|
Exhibit No.
|
Description
|
|
·
|
Net loss of $3.0 million, or $0.06 per common share, which consists of:
|
·
|
Net interest income of $20.2 million, or $0.39 per common share
|
·
|
Total expenses of $3.0 million, or $0.06 per common share
|
·
|
Net realized and unrealized losses of $20.1 million, or $0.39 per share, on RMBS and derivative instruments, including net interest income on interest rate swaps
|
·
|
Third quarter total dividends declared and paid of $0.25 per common share
|
·
|
Book value per share of $7.56 at September 30, 2018
|
·
|
0.6% economic loss on common equity for the quarter, or 2.5% annualized, comprised of $0.25 dividend per common share and $0.30 decrease in net book value per common share, divided by beginning book value per share
|
·
|
Company to discuss results on Friday, October 26, 2018, at 10:00 AM ET
|
·
|
Supplemental materials to be discussed on the call can be downloaded from the investor relations section of the Company's website at www.orchidislandcapital.com
|
(in thousands)
|
||||||||||||||||||||
Portfolio Activity for the Quarter
|
||||||||||||||||||||
Structured Security Portfolio
|
||||||||||||||||||||
Pass-Through
|
Interest-Only
|
Inverse Interest
|
||||||||||||||||||
Portfolio
|
Securities
|
Only Securities
|
Sub-total
|
Total
|
||||||||||||||||
Market value - June 30, 2018
|
$
|
3,547,711
|
$
|
116,181
|
$
|
25,704
|
$
|
141,885
|
$
|
3,689,596
|
||||||||||
Securities purchased
|
963,194
|
-
|
-
|
-
|
963,194
|
|||||||||||||||
Securities sold
|
(1,005,202
|
)
|
-
|
-
|
-
|
(1,005,202
|
)
|
|||||||||||||
Losses on sales
|
(2,837
|
)
|
-
|
-
|
-
|
(2,837
|
)
|
|||||||||||||
Return of investment
|
n/a
|
(5,191
|
)
|
(1,032
|
)
|
(6,223
|
)
|
(6,223
|
)
|
|||||||||||
Pay-downs
|
(94,566
|
)
|
n/a
|
n/a
|
n/a
|
(94,566
|
)
|
|||||||||||||
Premium lost due to pay-downs
|
(3,834
|
)
|
n/a
|
n/a
|
n/a
|
(3,834
|
)
|
|||||||||||||
Mark to market (losses) gains
|
(25,526
|
)
|
939
|
(1,585
|
)
|
(646
|
)
|
(26,172
|
)
|
|||||||||||
Market value - September 30, 2018
|
$
|
3,378,940
|
$
|
111,929
|
$
|
23,087
|
$
|
135,016
|
$
|
3,513,956
|
($ in thousands)
|
||||||||||||||||||||
Capital Allocation
|
||||||||||||||||||||
Structured Security Portfolio
|
||||||||||||||||||||
Pass-Through
|
Interest-Only
|
Inverse Interest
|
||||||||||||||||||
Portfolio
|
Securities
|
Only Securities
|
Sub-total
|
Total
|
||||||||||||||||
September 30, 2018
|
||||||||||||||||||||
Market value
|
$
|
3,378,940
|
$
|
111,929
|
$
|
23,087
|
$
|
135,016
|
$
|
3,513,956
|
||||||||||
Cash
|
195,321
|
-
|
-
|
-
|
195,321
|
|||||||||||||||
Borrowings(1)
|
(3,321,803
|
)
|
-
|
-
|
-
|
(3,321,803
|
)
|
|||||||||||||
Total
|
$
|
252,458
|
$
|
111,929
|
$
|
23,087
|
$
|
135,016
|
$
|
387,474
|
||||||||||
% of Total
|
65.2
|
%
|
28.8
|
%
|
6.0
|
%
|
34.8
|
%
|
100.0
|
%
|
||||||||||
June 30, 2018
|
||||||||||||||||||||
Market value
|
$
|
3,547,711
|
$
|
116,181
|
$
|
25,704
|
$
|
141,885
|
$
|
3,689,596
|
||||||||||
Cash
|
169,012
|
-
|
-
|
-
|
169,012
|
|||||||||||||||
Borrowings(2)
|
(3,449,854
|
)
|
-
|
-
|
-
|
(3,449,854
|
)
|
|||||||||||||
Total
|
$
|
266,869
|
$
|
116,181
|
$
|
25,704
|
$
|
141,885
|
$
|
408,754
|
||||||||||
% of Total
|
65.3
|
%
|
28.4
|
%
|
6.3
|
%
|
34.7
|
%
|
100.0
|
%
|
(1)
|
At September 30, 2018, there were outstanding repurchase agreement balances of $79.6 million secured by IO securities and $13.0 million secured by IIO securities. We entered into these arrangements to generate additional cash available to meet margin calls on PT RMBS; therefore, we have not considered these balances to be allocated to the structured securities strategy.
|
(2)
|
At June 30, 2018, there were outstanding repurchase agreement balances of $73.3 million secured by IO securities and $41.4 million secured by IIO securities. We entered into these arrangements to generate additional cash available to meet margin calls on PT RMBS; therefore, we have not considered these balances to be allocated to the structured securities strategy.
|
($ in thousands)
|
||||||||||||||||||||
Returns for the Quarter Ended September 30, 2018
|
||||||||||||||||||||
Structured Security Portfolio
|
||||||||||||||||||||
Pass-Through
|
Interest-Only
|
Inverse Interest
|
||||||||||||||||||
Portfolio
|
Securities
|
Only Securities
|
Sub-total
|
Total
|
||||||||||||||||
Income (net of borrowing cost)
|
$
|
17,823
|
$
|
1,535
|
$
|
803
|
$
|
2,338
|
$
|
20,161
|
||||||||||
Realized and unrealized (losses) / gains
|
(32,197
|
)
|
939
|
(1,585
|
)
|
(646
|
)
|
(32,843
|
)
|
|||||||||||
Derivative gains
|
12,693
|
n/a
|
n/a
|
n/a
|
12,693
|
|||||||||||||||
Total Return
|
$
|
(1,681
|
)
|
$
|
2,474
|
$
|
(782
|
)
|
$
|
1,692
|
$
|
11
|
||||||||
Beginning Capital Allocation
|
$
|
266,869
|
$
|
116,181
|
$
|
25,704
|
$
|
141,885
|
$
|
408,754
|
||||||||||
Return on Invested Capital for the Quarter(1)
|
(0.6
|
)%
|
2.1
|
%
|
(3.0
|
)%
|
1.2
|
%
|
0.0
|
%
|
||||||||||
Average Capital Allocation(2)
|
$
|
259,664
|
$
|
114,055
|
$
|
24,396
|
$
|
138,451
|
$
|
398,115
|
||||||||||
Return on Average Invested Capital for the Quarter(3)
|
(0.6
|
)%
|
2.2
|
%
|
(3.2
|
)%
|
1.2
|
%
|
0.0
|
%
|
(1)
|
Calculated by dividing the Total Return by the Beginning Capital Allocation, expressed as a percentage.
|
(2)
|
Calculated using two data points, the Beginning and Ending Capital Allocation balances.
|
(3)
|
Calculated by dividing the Total Return by the Average Capital Allocation, expressed as a percentage.
|
Structured
|
||||||||||||
PT RMBS
|
RMBS
|
Total
|
||||||||||
Three Months Ended
|
Portfolio (%)
|
Portfolio (%)
|
Portfolio (%)
|
|||||||||
September 30, 2018
|
7.5
|
11.5
|
8.6
|
|||||||||
June 30, 2018
|
8.7
|
11.8
|
9.8
|
|||||||||
March 31, 2018
|
6.5
|
11.6
|
7.7
|
|||||||||
December 31, 2017
|
7.0
|
13.6
|
9.1
|
|||||||||
September 30, 2017
|
8.3
|
14.9
|
10.3
|
|||||||||
June 30, 2017
|
7.0
|
12.7
|
9.5
|
|||||||||
March 31, 2017
|
7.5
|
14.3
|
9.9
|
($ 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
|
|
September 30, 2018
|
|||||||||
Adjustable Rate RMBS
|
$
|
1,437
|
0.0%
|
5.08%
|
194
|
1-Sep-35
|
6.02
|
10.04%
|
2.76%
|
Fixed Rate RMBS
|
2,616,916
|
74.5%
|
4.75%
|
282
|
1-Sep-48
|
NA
|
NA
|
NA
|
|
Fixed Rate CMOs
|
760,587
|
21.6%
|
4.62%
|
351
|
15-Oct-44
|
NA
|
NA
|
NA
|
|
Total Mortgage-backed Pass-through
|
3,378,940
|
96.1%
|
4.72%
|
297
|
1-Sep-48
|
NA
|
NA
|
NA
|
|
Interest-Only Securities
|
111,929
|
3.2%
|
4.28%
|
300
|
25-Feb-48
|
NA
|
NA
|
NA
|
|
Inverse Interest-Only Securities
|
23,087
|
0.7%
|
4.86%
|
246
|
15-Apr-47
|
NA
|
4.52%
|
NA
|
|
Total Structured RMBS
|
135,016
|
3.9%
|
4.42%
|
259
|
25-Feb-48
|
NA
|
NA
|
NA
|
|
Total Mortgage Assets
|
$
|
3,513,956
|
100.0%
|
4.65%
|
289
|
1-Sep-48
|
NA
|
NA
|
NA
|
December 31, 2017
|
|||||||||
Adjustable Rate RMBS
|
$
|
1,754
|
0.0%
|
3.95%
|
206
|
1-Sep-35
|
5.50
|
10.05%
|
2.00%
|
Fixed Rate RMBS
|
3,594,533
|
96.0%
|
4.25%
|
338
|
1-Dec-47
|
NA
|
NA
|
NA
|
|
Hybrid Adjustable Rate RMBS
|
27,398
|
0.7%
|
2.59%
|
301
|
1-Aug-43
|
59.77
|
7.59%
|
2.00%
|
|
Total Mortgage-backed Pass-through
|
3,623,685
|
96.7%
|
4.24%
|
338
|
1-Dec-47
|
NA
|
NA
|
NA
|
|
Interest-Only Securities
|
86,918
|
2.3%
|
3.75%
|
262
|
15-Apr-47
|
NA
|
NA
|
NA
|
|
Inverse Interest-Only Securities
|
34,208
|
1.0%
|
4.02%
|
318
|
15-Jul-47
|
NA
|
5.11%
|
NA
|
|
Total Structured RMBS
|
121,126
|
3.3%
|
3.82%
|
278
|
15-Jul-47
|
NA
|
NA
|
NA
|
|
Total Mortgage Assets
|
$
|
3,744,811
|
100.0%
|
4.23%
|
336
|
1-Dec-47
|
NA
|
NA
|
NA
|
($ in thousands)
|
||||||||||||||||
September 30, 2018
|
December 31, 2017
|
|||||||||||||||
Percentage of
|
Percentage of
|
|||||||||||||||
Agency
|
Fair Value
|
Entire Portfolio
|
Fair Value
|
Entire Portfolio
|
||||||||||||
Fannie Mae
|
$
|
2,196,959
|
62.5
|
%
|
$
|
2,242,213
|
59.9
|
%
|
||||||||
Freddie Mac
|
1,312,238
|
37.3
|
%
|
1,496,615
|
40.0
|
%
|
||||||||||
Ginnie Mae
|
4,759
|
0.2
|
%
|
5,983
|
0.1
|
%
|
||||||||||
Total Portfolio
|
$
|
3,513,956
|
100.0
|
%
|
$
|
3,744,811
|
100.0
|
%
|
September 30, 2018
|
December 31, 2017
|
|||||||
Weighted Average Pass-through Purchase Price
|
$
|
105.31
|
$
|
107.52
|
||||
Weighted Average Structured Purchase Price
|
$
|
14.37
|
$
|
13.82
|
||||
Weighted Average Pass-through Current Price
|
$
|
103.20
|
$
|
106.79
|
||||
Weighted Average Structured Current Price
|
$
|
14.23
|
$
|
12.50
|
||||
Effective Duration (1)
|
3.340
|
2.989
|
(1)
|
Effective duration of 3.340 indicates that an interest rate increase of 1.0% would be expected to cause a 3.340% decrease in the value of the RMBS in the Company's investment portfolio at September 30, 2018. An effective duration of 2.989 indicates that an interest rate increase of 1.0% would be expected to cause a 2.989% decrease in the value of the RMBS in the Company's investment portfolio at December 31, 2017. These figures include the structured securities in the portfolio, but do not include 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
|
||||||||
Total
|
Average
|
Average
|
|||||||
Outstanding
|
% of
|
Borrowing
|
Amount
|
Maturity
|
|||||
Counterparty
|
Balances
|
Total
|
Rate
|
at Risk(1)
|
in Days
|
||||
RBC Capital Markets, LLC
|
$
|
451,521
|
13.4%
|
2.33%
|
$
|
24,272
|
44
|
||
Mirae Asset Securities (USA) Inc.
|
365,454
|
11.0%
|
2.28%
|
19,716
|
38
|
||||
J.P. Morgan Securities LLC
|
279,921
|
8.4%
|
2.35%
|
17,566
|
66
|
||||
Wells Fargo Bank, N.A.
|
270,968
|
8.2%
|
2.25%
|
26,768
|
12
|
||||
Citigroup Global Markets, Inc.
|
242,867
|
7.3%
|
2.35%
|
19,564
|
21
|
||||
Mitsubishi UFJ Securities (USA), Inc.
|
224,256
|
6.8%
|
2.27%
|
11,864
|
36
|
||||
ICBC Financial Services, LLC
|
181,998
|
5.5%
|
2.30%
|
9,468
|
63
|
||||
Cantor Fitzgerald & Co.
|
177,575
|
5.3%
|
2.24%
|
9,270
|
44
|
||||
ING Financial Markets LLC
|
157,743
|
4.7%
|
2.30%
|
8,498
|
28
|
||||
ABN AMRO Bank N.V.
|
154,901
|
4.7%
|
2.28%
|
5,102
|
67
|
||||
ED&F Man Capital Markets Inc.
|
147,852
|
4.5%
|
2.26%
|
8,125
|
36
|
||||
Natixis, New York Branch
|
121,495
|
3.7%
|
2.41%
|
17,823
|
17
|
||||
FHLB-Cincinnati
|
99,336
|
3.0%
|
2.36%
|
3,507
|
1
|
||||
South Street Securities, LLC
|
80,063
|
2.4%
|
2.35%
|
5,086
|
59
|
||||
BMO Capital Markets Corp.
|
75,774
|
2.3%
|
2.28%
|
4,224
|
15
|
||||
Lucid Cash Fund USG LLC
|
59,716
|
1.8%
|
2.36%
|
6,093
|
18
|
||||
Guggenheim Securities, LLC
|
55,622
|
1.7%
|
2.29%
|
2,994
|
46
|
||||
Daiwa Capital Markets America, Inc.
|
46,174
|
1.4%
|
2.23%
|
1,792
|
5
|
||||
Nomura Securities International, Inc.
|
42,851
|
1.3%
|
2.28%
|
2,255
|
18
|
||||
ASL Capital Markets Inc.
|
40,866
|
1.2%
|
2.26%
|
2,177
|
45
|
||||
J.V.B. Financial Group, LLC
|
26,294
|
0.8%
|
2.19%
|
1,519
|
16
|
||||
Mizuho Securities USA, Inc.
|
10,155
|
0.3%
|
2.32%
|
587
|
22
|
||||
Merrill Lynch, Pierce, Fenner & Smith Inc
|
8,401
|
0.3%
|
2.62%
|
3,647
|
6
|
||||
Total / Weighted Average
|
$
|
3,321,803
|
100.0%
|
2.30%
|
$
|
211,917
|
37
|
(1)
|
Equal to the sum of the fair value of securities sold, accrued interest receivable and cash posted as collateral (if any), minus the sum of repurchase agreement liabilities, accrued interest payable and the fair value of securities posted by the counterparties (if any).
|
($ in thousands)
|
||||||||||||||||
Average
|
Weighted
|
Weighted
|
||||||||||||||
Contract
|
Average
|
Average
|
||||||||||||||
Notional
|
Entry
|
Effective
|
Open
|
|||||||||||||
Expiration Year
|
Amount
|
Rate
|
Rate
|
Equity(1)
|
||||||||||||
Eurodollar Futures Contracts (Short Positions)
|
||||||||||||||||
2019
|
$
|
1,500,000
|
2.16
|
%
|
3.01
|
%
|
$
|
12,841
|
||||||||
2020
|
1,500,000
|
2.64
|
%
|
3.17
|
%
|
7,823
|
||||||||||
Total / Weighted Average
|
$
|
1,500,000
|
2.40
|
%
|
3.09
|
%
|
$
|
20,664
|
||||||||
Treasury Note Futures Contracts (Short Positions)(2)
|
||||||||||||||||
December 2018 5-year T-Note futures
|
||||||||||||||||
(Dec 2018 - Dec 2023 Hedge Period)
|
$
|
165,000
|
3.08
|
%
|
3.20
|
%
|
$
|
1,163
|
(1)
|
Open equity represents the cumulative gains (losses) recorded on open futures positions from inception.
|
(2)
|
T-Note futures contracts were valued at a price of $112.48 at September 30, 2018. The notional contract value of the short position was $185.6 million.
|
($ in thousands)
|
||||||||||||||||||||
Average
|
Net
|
|||||||||||||||||||
Fixed
|
Average
|
Estimated
|
Average
|
|||||||||||||||||
Notional
|
Pay
|
Receive
|
Fair
|
Maturity
|
||||||||||||||||
Expiration
|
Amount
|
Rate
|
Rate
|
Value
|
(Years)
|
|||||||||||||||
> 1 to ≤ 3 years
|
$
|
900,000
|
1.56
|
%
|
2.33
|
%
|
$
|
16,734
|
1.5
|
|||||||||||
> 3 to ≤ 5 years
|
360,000
|
2.05
|
%
|
2.33
|
%
|
11,296
|
3.5
|
|||||||||||||
$
|
1,260,000
|
1.70
|
%
|
2.33
|
%
|
$
|
28,030
|
2.1
|
($ in thousands)
|
|||||||
Option
|
Underlying Swap
|
||||||
Weighted
|
Average
|
Weighted
|
|||||
Average
|
Average
|
Adjustable
|
Average
|
||||
Fair
|
Months to
|
Notional
|
Fixed
|
Rate
|
Term
|
||
Expiration
|
Cost
|
Value
|
Expiration
|
Amount
|
Rate
|
(LIBOR)
|
(Years)
|
Payer Swaptions
|
|||||||
≤ 1 year
|
$8,690
|
$7,357
|
4.1
|
$850,000
|
3.21%
|
3 Month
|
9.2
|
($ in thousands)
|
|||||||||
Notional
|
Net
|
||||||||
Amount
|
Cost
|
Market
|
Carrying
|
||||||
Long (Short)(1)
|
Basis(2)
|
Value(3)
|
Value(4)
|
||||||
September 30, 2018
|
|||||||||
30-Year TBA securities:
|
|||||||||
3.0%
|
$
|
(200,000)
|
$
|
(192,324)
|
$
|
(191,344)
|
$
|
980
|
|
3.5%
|
(200,000)
|
(197,804)
|
(196,749)
|
1,055
|
|||||
$
|
(400,000)
|
$
|
(390,128)
|
$
|
(388,093)
|
$
|
2,035
|
(1)
|
Notional amount represents the par value (or principal balance) of the underlying Agency RMBS.
|
(2)
|
Cost basis represents the forward price to be paid (received) for the underlying Agency RMBS.
|
(3)
|
Market value represents the current market value of the TBA securities (or of the underlying Agency RMBS) 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.
|
(in thousands, except per share data)
|
||||||||
Year
|
Per Share Amount
|
Total
|
||||||
2013
|
$
|
1.395
|
$
|
4,662
|
||||
2014
|
2.160
|
22,643
|
||||||
2015
|
1.920
|
38,748
|
||||||
2016
|
1.680
|
41,388
|
||||||
2017
|
1.680
|
70,717
|
||||||
2018 - YTD(1)
|
0.910
|
47,817
|
||||||
Totals
|
$
|
9.745
|
$
|
225,975
|
(1)
|
On October 17, 2018, the Company declared a dividend of $0.08 per share to be paid on November 9, 2018. The effect of this dividend is included in the table above, but is not reflected in the Company's financial statements as of September 30, 2018.
|
Portfolio Total Rate of Return Versus Peer Group Average
|
||||||||||||
ORC Spread
|
||||||||||||
ORC
|
Over / (Under)
|
|||||||||||
Total Rate
|
Peer
|
Peer
|
||||||||||
of Return(1)
|
Average(1)(2)
|
Average(3)
|
||||||||||
Stub 2013 (Annualized)(4)
|
(2.8
|
)%
|
(13.5
|
)%
|
10.7
|
%
|
||||||
2014 Total Return
|
13.6
|
%
|
15.2
|
%
|
(1.6
|
)%
|
||||||
2015 Total Return
|
3.8
|
%
|
(2.9
|
)%
|
6.7
|
%
|
||||||
2016 Total Return
|
1.1
|
%
|
0.0
|
%
|
1.1
|
%
|
||||||
2017 Total Return
|
3.0
|
%
|
12.3
|
%
|
(9.3
|
)%
|
||||||
Six Month Return - 1/1/18 - 6/30/18(5)
|
(3.1
|
)%
|
(5.0
|
)%
|
1.9
|
%
|
||||||
One Year Return - 7/1/17 - 6/30/18(5)
|
0.5
|
%
|
1.3
|
%
|
(0.8
|
)%
|
||||||
Two Year Return - 4/1/16 - 6/30/18(5)
|
0.9
|
%
|
6.0
|
%
|
(5.1
|
)%
|
||||||
Three Year Total Return - 4/1/15 - 6/30/18(5)
|
2.1
|
%
|
4.7
|
%
|
(2.6
|
)%
|
||||||
Four Year Total Return - 4/1/14 - 6/30/18(5)
|
13.4
|
%
|
6.4
|
%
|
7.0
|
%
|
||||||
Five Year Total Return (Inception to 6/30/18)(5)
|
18.5
|
%
|
18.1
|
%
|
0.4
|
%
|
||||||
Inception to 6/30/18(4)(5)
|
14.4
|
%
|
6.4
|
%
|
8.0
|
%
|
||||||
First Quarter 2018
|
(3.6
|
)%
|
(5.0
|
)%
|
1.4
|
%
|
||||||
Second Quarter 2018
|
0.5
|
%
|
0.0
|
%
|
0.5
|
%
|
||||||
Third Quarter 2018(5)
|
(0.6
|
)%
|
N/A
|
N/A
|
(1)
|
Total rate of return for each period is change in book value per share over the period plus dividends per share declared divided by the book value per share at the beginning of the period. None of the return calculations are annualized except the Stub 2013 calculation.
|
(2)
|
The peer average is the unweighted, simple, average of the total rate of return for each of the following companies in each respective measurement period: NLY, ANH, CMO, CYS, ARR, AGNC and AI. HTS was included through Q1 2016. NLY acquired HTS in Q2 2016. HTS is excluded from any measurement periods after Q1 2016. CYS was included through Q2 2018. CYS was acquired by Two Harbors Investment Corp. in Q3 2018. CYS is excluded from the Q3 2018 measurement period.
|
(3)
|
Represents the total rate of return for Orchid minus peer average in each respective measurement period.
|
(4)
|
Orchid completed its Initial Public Offering, or IPO, in February 2013. We have elected to start our comparison beginning with Orchid's first full operating quarter, which was the second quarter of 2013. The Orchid IPO price was $15.00 per share on February 13, 2013, and Orchid paid its first dividend of $0.135 per share in March 2013. The book value per share at March 31, 2013 was $14.98.
|
(5)
|
As of October 25, 2018, earnings data for the third quarter of 2018 was not available for all companies included in the peer average calculation.
|
ORCHID ISLAND CAPITAL, INC.
|
||||||||
BALANCE SHEETS
|
||||||||
($ in thousands, except per share data)
|
||||||||
(Unaudited - Amounts Subject to Change)
|
||||||||
September 30, 2018
|
December 31, 2017
|
|||||||
ASSETS:
|
||||||||
Total mortgage-backed securities
|
$
|
3,513,956
|
$
|
3,744,811
|
||||
Cash, cash equivalents and restricted cash
|
195,321
|
246,712
|
||||||
Accrued interest receivable
|
14,085
|
14,444
|
||||||
Derivative assets, at fair value
|
37,422
|
17,160
|
||||||
Other assets
|
312
|
216
|
||||||
Total Assets
|
$
|
3,761,096
|
$
|
4,023,343
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Repurchase agreements
|
$
|
3,321,803
|
$
|
3,533,786
|
||||
Dividends payable
|
4,163
|
7,429
|
||||||
Derivative liabilities, at fair value
|
-
|
2,038
|
||||||
Accrued interest payable
|
4,595
|
6,516
|
||||||
Due to affiliates
|
622
|
797
|
||||||
Other liabilities
|
36,610
|
10,566
|
||||||
Total Liabilities
|
3,367,793
|
3,561,132
|
||||||
Total Stockholders' Equity
|
393,303
|
462,211
|
||||||
Total Liabilities and Stockholders' Equity
|
$
|
3,761,096
|
$
|
4,023,343
|
||||
Common shares outstanding
|
52,039,168
|
53,061,904
|
||||||
Book value per share
|
$
|
7.56
|
$
|
8.71
|
ORCHID ISLAND CAPITAL, INC.
|
||||||||||||||||
STATEMENTS OF OPERATIONS
|
||||||||||||||||
($ in thousands, except per share data)
|
||||||||||||||||
(Unaudited - Amounts Subject to Change)
|
||||||||||||||||
Nine Months Ended September 30,
|
Three Months Ended September 30,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Interest income
|
$
|
117,580
|
$
|
105,864
|
$
|
39,054
|
$
|
38,974
|
||||||||
Interest expense
|
(50,620
|
)
|
(28,116
|
)
|
(18,893
|
)
|
(12,638
|
)
|
||||||||
Net interest income
|
66,960
|
77,748
|
20,161
|
26,336
|
||||||||||||
Losses
|
(75,939
|
)
|
(61,578
|
)
|
(20,150
|
)
|
(8,254
|
)
|
||||||||
Net portfolio (loss) income
|
(8,979
|
)
|
16,170
|
11
|
18,082
|
|||||||||||
Expenses
|
9,009
|
8,181
|
2,970
|
2,899
|
||||||||||||
Net (loss) income
|
$
|
(17,988
|
)
|
$
|
7,989
|
$
|
(2,959
|
)
|
$
|
15,183
|
||||||
Basic and diluted net (loss) income per share
|
$
|
(0.34
|
)
|
$
|
0.21
|
$
|
(0.06
|
)
|
$
|
0.33
|
||||||
Weighted Average Shares Outstanding
|
52,538,457
|
38,608,053
|
52,034,695
|
45,355,124
|
||||||||||||
Dividends Declared Per Common Share:
|
$
|
0.83
|
$
|
1.26
|
$
|
0.25
|
$
|
0.42
|
Three Months Ended September 30,
|
||||||||
Key Balance Sheet Metrics
|
2018
|
2017
|
||||||
Average RMBS(1)
|
$
|
3,601,776
|
$
|
3,834,083
|
||||
Average repurchase agreements(1)
|
3,385,829
|
3,494,266
|
||||||
Average stockholders' equity(1)
|
401,251
|
416,287
|
||||||
Leverage ratio(2)
|
8.6:1
|
9.0:1
|
||||||
Key Performance Metrics
|
||||||||
Average yield on RMBS(3)
|
4.34
|
%
|
4.07
|
%
|
||||
Average cost of funds(3)
|
2.23
|
%
|
1.45
|
%
|
||||
Average economic cost of funds(4)
|
2.20
|
%
|
1.88
|
%
|
||||
Average interest rate spread(5)
|
2.11
|
%
|
2.62
|
%
|
||||
Average economic interest rate spread(6)
|
2.14
|
%
|
2.19
|
%
|
(1)
|
Average RMBS, borrowings and stockholders' equity balances are calculated using two data points, the beginning and ending balances.
|
(2)
|
The leverage ratio is calculated by dividing total ending liabilities by ending stockholders' equity.
|
(3)
|
Portfolio yields and costs of funds are calculated based on the average balances of the underlying investment portfolio/borrowings balances and are annualized for the quarterly periods presented.
|
(4)
|
Represents the interest cost of our borrowings and the effect of derivative agreements attributed to the period related to hedging activities, divided by average borrowings.
|
(5)
|
Average interest rate spread is calculated by subtracting average cost of funds from average yield on RMBS.
|
(6)
|
Average economic interest rate spread is calculated by subtracting average economic cost of funds from average yield on RMBS.
|