Attached files

file filename
EX-32.2 - EXHIBIT 32.2 - Orchid Island Capital, Inc.orc10q20170930x322.htm
EX-32.1 - EXHIBIT 32.1 - Orchid Island Capital, Inc.orc20170930x321.htm
EX-31.2 - EXHIBIT 31.2 - Orchid Island Capital, Inc.orc10q20170930x312.htm
EX-31.1 - EXHIBIT 31.1 - Orchid Island Capital, Inc.orc10q20170930x311.htm

 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


FORM 10-Q

 QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2017

 TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from __________ to ___________

Commission File Number:  001-35236
Orchid Island Capital, Inc.
(Exact name of registrant as specified in its charter)
Maryland
 
27-3269228
(State or other jurisdiction of
incorporation or organization)
 
(I.R.S. Employer
Identification No.)

3305 Flamingo Drive, Vero Beach, Florida 32963
(Address of principal executive offices) (Zip Code)

(772) 231-1400
(Registrant's telephone number, including area code)



Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes ý  No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).   Yes ý No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer", "smaller reporting company", and "emerging growth company" in Rule 12b-2 of the Exchange Act. Check one:
       
Large accelerated filer
Accelerated filer
Non-accelerated filer
¨ (Do not check if a smaller reporting company)
Smaller reporting company
 
 
Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).  Yes   No ý
Number of shares outstanding at October 27, 2017: 46,108,208

ORCHID ISLAND CAPITAL, INC.

TABLE OF CONTENTS
 
 
PART I. FINANCIAL INFORMATION
 
   
ITEM 1. Condensed Financial Statements
   
1
 
Condensed Consolidated Balance Sheets (unaudited)
   
1
 
Condensed Consolidated Statements of Operations (unaudited)
   
2
 
Condensed Consolidated Statement of Stockholders' Equity (unaudited)
   
3
 
Condensed Consolidated Statements of Cash Flows (unaudited)
   
4
 
Notes to Condensed Consolidated Financial Statements
   
5
 
ITEM 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
   
23
 
ITEM 3. Quantitative and Qualitative Disclosures about Market Risk
   
43
 
ITEM 4. Controls and Procedures
   
46
 
   
PART II. OTHER INFORMATION
 
   
ITEM 1. Legal Proceedings
   
47
 
ITEM 1A. Risk Factors
   
47
 
ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds
   
47
 
ITEM 3. Defaults upon Senior Securities
   
47
 
ITEM 4. Mine Safety Disclosures
   
47
 
ITEM 5. Other Information
   
47
 
ITEM 6. Exhibits
   
48
 
SIGNATURES
   
49
 
 
 
 
 
 
 


PART I. FINANCIAL INFORMATION

ITEM 1. CONDENSED FINANCIAL STATEMENTS
 
 
ORCHID ISLAND CAPITAL, INC.
 
CONDENSED CONSOLIDATED BALANCE SHEETS
 
($ in thousands, except per share data)
 
   
   
(Unaudited)
       
    
September 30, 2017
   
December 31, 2016
 
ASSETS:
           
Mortgage-backed securities, at fair value
           
Pledged to counterparties
 
$
3,917,425
   
$
2,972,290
 
Unpledged
   
12,915
     
49,884
 
Total mortgage-backed securities
   
3,930,340
     
3,022,174
 
Cash and cash equivalents
   
161,659
     
73,475
 
Restricted cash
   
19,629
     
20,950
 
Accrued interest receivable
   
15,410
     
11,512
 
Derivative assets, at fair value
   
16,871
     
10,365
 
Other assets
   
475
     
218
 
Total Assets
 
$
4,144,384
   
$
3,138,694
 
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
               
                 
LIABILITIES:
               
Repurchase agreements
 
$
3,710,077
   
$
2,793,705
 
Dividends payable
   
6,343
     
4,616
 
Derivative liabilities, at fair value
   
2,591
     
1,982
 
Accrued interest payable
   
4,815
     
1,826
 
Due to affiliates
   
762
     
566
 
Other liabilities
   
5,395
     
3,220
 
Total Liabilities
   
3,729,983
     
2,805,915
 
                 
COMMITMENTS AND CONTINGENCIES
               
                 
STOCKHOLDERS' EQUITY:
               
Preferred stock, $0.01 par value; 100,000,000 shares authorized; no shares issued
               
and outstanding as of September 30, 2017 and December 31, 2016
   
-
     
-
 
Common Stock, $0.01 par value; 500,000,000 shares authorized, 45,308,169
               
shares issued and outstanding as of September 30, 2017 and 32,962,919 shares issued
               
and outstanding as of December 31, 2016
   
453
     
330
 
Additional paid-in capital
   
413,948
     
332,449
 
Retained earnings (accumulated deficit)
   
-
     
-
 
Total Stockholders' Equity
   
414,401
     
332,779
 
Total Liabilities and Stockholders' Equity
 
$
4,144,384
   
$
3,138,694
 
See Notes to Consolidated Financial Statements
 
 
 
1

 
ORCHID ISLAND CAPITAL, INC.
 
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
 
(Unaudited)
 
For the Nine and Three Months Ended September 30, 2017 and 2016
 
($ in thousands, except per share data)
 
                         
   
Nine Months Ended September 30,
   
Three Months Ended September 30,
 
   
2017
   
2016
   
2017
   
2016
 
Interest income
 
$
105,864
   
$
62,059
   
$
38,974
   
$
22,358
 
Interest expense
   
(28,116
)
   
(10,629
)
   
(12,638
)
   
(3,979
)
Net interest income
   
77,748
     
51,430
     
26,336
     
18,379
 
Realized gains on mortgage-backed securities
   
3,354
     
4,482
     
769
     
229
 
Unrealized (losses) gains on mortgage-backed securities
   
(35,601
)
   
5,652
     
(3,553
)
   
(2,398
)
(Losses) gains on derivative instruments
   
(29,331
)
   
(32,594
)
   
(5,470
)
   
6,587
 
FHLB stock dividends
   
-
     
14
     
-
     
-
 
Net portfolio income
   
16,170
     
28,984
     
18,082
     
22,797
 
                                 
Expenses:
                               
Management fees
   
4,230
     
2,968
     
1,528
     
1,052
 
Allocated overhead
   
1,168
     
963
     
412
     
336
 
Accrued incentive compensation
   
439
     
598
     
209
     
212
 
Directors' fees and liability insurance
   
722
     
763
     
215
     
236
 
Audit, legal and other professional fees
   
547
     
654
     
157
     
193
 
Direct REIT operating expenses
   
816
     
426
     
320
     
187
 
Other administrative
   
259
     
215
     
58
     
55
 
Total expenses
   
8,181
     
6,587
     
2,899
     
2,271
 
                                 
Net income
 
$
7,989
   
$
22,397
   
$
15,183
   
$
20,526
 
                                 
Basic and diluted net income per share
 
$
0.21
   
$
0.99
   
$
0.33
   
$
0.85
 
                                 
Weighted Average Shares Outstanding
   
38,608,053
     
22,619,293
     
45,355,124
     
24,133,343
 
                                 
Dividends declared per common share
 
$
1.26
   
$
1.26
   
$
0.42
   
$
0.42
 
See Notes to Consolidated Financial Statements
 
 
 
 
2

 
ORCHID ISLAND CAPITAL, INC.
 
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
 
(Unaudited)
 
For the Nine Months Ended September 30, 2017
 
($ in thousands, except per share data)
 
                         
         
Additional
   
Retained
       
   
Common
   
Paid-in
   
Earnings
       
   
Stock
   
Capital
   
(Deficit)
   
Total
 
Balances, January 1, 2017
 
$
330
   
$
332,449
   
$
-
   
$
332,779
 
Net income
   
-
     
-
     
7,989
     
7,989
 
Cash dividends declared, $1.26 per share
   
-
     
(41,688
)
   
(7,989
)
   
(49,677
)
Issuance of common stock pursuant to public offerings, net
   
123
     
122,734
     
-
     
122,857
 
Issuance of common stock pursuant to stock based
                               
compensation plan
   
-
     
232
     
-
     
232
 
Amortization of stock based compensation
   
-
     
221
     
-
     
221
 
Balances, September 30, 2017
 
$
453
   
$
413,948
   
$
-
   
$
414,401
 
See Notes to Consolidated Financial Statements
 
 
 
 
3

 
ORCHID ISLAND CAPITAL, INC.
 
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
 
(Unaudited)
 
For the Nine Months Ended September 30, 2017 and 2016
 
($ in thousands)
 
             
   
2017
   
2016
 
CASH FLOWS FROM OPERATING ACTIVITIES:
           
Net income
 
$
7,989
   
$
22,397
 
Adjustments to reconcile net income to net cash provided by operating activities:
               
Stock based compensation
   
453
     
492
 
Realized and unrealized losses (gains) on mortgage-backed securities
   
32,247
     
(10,134
)
Realized and unrealized gains on interest rate swaptions
   
(827
)
   
(36
)
Realized and unrealized losses (gains) on interest rate swaps
   
1,398
     
(792
)
Realized losses on forward settling to-be-announced securities
   
3,843
     
2,385
 
Changes in operating assets and liabilities:
               
Accrued interest receivable
   
(3,898
)
   
(967
)
Other assets
   
(170
)
   
(93
)
Accrued interest payable
   
2,989
     
1,010
 
Other liabilities
   
(601
)
   
(204
)
Due to affiliates
   
196
     
15
 
NET CASH PROVIDED BY OPERATING ACTIVITIES
   
43,619
     
14,073
 
                 
CASH FLOWS FROM INVESTING ACTIVITIES:
               
From mortgage-backed securities investments:
               
Purchases
   
(5,079,945
)
   
(2,184,709
)
Sales
   
3,890,959
     
1,717,612
 
Principal repayments
   
248,483
     
178,460
 
Redemption of FHLB stock
   
3
     
3,750
 
Payments on net settlement of to-be-announced securities
   
(7,945
)
   
(2,145
)
Purchase of interest rate swaptions, net of margin cash received
   
410
     
705
 
NET CASH USED IN INVESTING ACTIVITIES
   
(948,035
)
   
(286,327
)
                 
CASH FLOWS FROM FINANCING ACTIVITIES:
               
Proceeds from repurchase agreements
   
39,895,749
     
22,443,458
 
Principal payments on repurchase agreements
   
(38,979,377
)
   
(21,944,174
)
Principal payments on FHLB advances
   
-
     
(187,500
)
Cash dividends
   
(47,950
)
   
(28,864
)
Proceeds from issuance of common stock, net of issuance costs
   
122,857
     
47,116
 
NET CASH PROVIDED BY FINANCING ACTIVITIES
   
991,279
     
330,036
 
                 
NET INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
   
86,863
     
57,782
 
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of the period
   
94,425
     
69,959
 
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of the period
 
$
181,288
   
$
127,741
 
                 
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
               
Cash paid during the period for:
               
Interest
 
$
25,127
   
$
9,619
 
                 
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING ACTIVITIES:
               
Securities acquired settled in later period
 
$
-
   
$
72,343
 
Securities sold settled in later period
   
-
     
27,509
 
See Notes to Consolidated Financial Statements
 
4

ORCHID ISLAND CAPITAL, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
SEPTEMBER 30, 2017

NOTE 1.   ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

Organization and Business Description

Orchid Island Capital, Inc. ("Orchid" or the "Company"), was incorporated in Maryland on August 17, 2010 for the purpose of creating and managing a leveraged investment portfolio consisting of residential mortgage-backed securities ("RMBS").  From incorporation to February 20, 2013 Orchid was a wholly owned subsidiary of Bimini Capital Management, Inc. ("Bimini").  Orchid began operations on November 24, 2010 (the date of commencement of operations).  From incorporation through November 24, 2010, Orchid's only activity was the issuance of common stock to Bimini.

On February 20, 2013, Orchid completed the initial public offering ("IPO") of its common stock in which it sold approximately 2.4 million shares of its common stock and raised gross proceeds of $35.4 million, which were invested in RMBS that were issued and the principal and interest of which were guaranteed by a federally chartered corporation or agency ("Agency RMBS") on a leveraged basis.  Orchid is an "emerging growth company" as defined in the Jumpstart Our Business Startups Act of 2012 (the "JOBS Act").

On July 29, 2016, Orchid entered into an equity distribution agreement (the "July 2016 Equity Distribution Agreement") with two sales agents pursuant to which the Company could offer and sell, from time to time, up to an aggregate amount of $125,000,000 of shares of the Company's common stock in transactions that were deemed to be "at the market" offerings and privately negotiated transactions.  The Company issued a total of 10,174,992 shares under the July 2016 Equity Distribution Agreement for aggregate gross proceeds of $110.0 million, and net proceeds of approximately $108.2 million, net of commissions and fees, prior to its termination in February 2017.

On February 23, 2017, Orchid entered into another equity distribution agreement, as amended and restated on May 10, 2017, (the "May 2017 Equity Distribution Agreement") with two sales agents pursuant to which the Company may offer and sell, from time to time, up to an aggregate amount of $125,000,000 of shares of the Company's common stock in transactions that are deemed to be "at the market" offerings and privately negotiated transactions.  The May 2017 Equity Distribution Agreement replaced the July 2016 Equity Distribution Agreement. The Company issued a total of 12,299,032 shares under the May 2017 Equity Distribution Agreement for aggregate gross proceeds of $125.0 million, and net proceeds of approximately $122.9 million, net of commissions and fees, prior to its termination in August 2017.

On August 2, 2017, Orchid entered into another equity distribution agreement (the "August 2017 Equity Distribution Agreement") with two sales agents pursuant to which the Company may offer and sell, from time to time, up to an aggregate amount of $125,000,000 of shares of the Company's common stock in transactions that are deemed to be "at the market" offerings and privately negotiated transactions.  The August 2017 Equity Distribution Agreement replaced the May 2017 Equity Distribution Agreement. Through September 30, 2017, the Company has not issued any shares under the August 2017 Equity Distribution Agreement.

5


Basis of Presentation and Use of Estimates

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States ("GAAP") for interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X.  Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements.  The consolidated financial statements include the accounts of our wholly-owned subsidiary, Orchid Island Casualty, LLC.  Significant intercompany accounts and transactions have been eliminated. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included.  Operating results for the nine and three month periods ended September 30, 2017 are not necessarily indicative of the results that may be expected for the year ending December 31, 2017.

The balance sheet at December 31, 2016 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by GAAP for complete financial statements.  For further information, refer to the financial statements and footnotes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2016.

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.  The significant estimates affecting the accompanying financial statements are the fair values of RMBS and derivatives.

Statement of Comprehensive Income (Loss)

In accordance with the Financial Accounting Standards Board (the "FASB") Accounting Standards Codification ("ASC") Topic 220, Comprehensive Income, a statement of comprehensive income (loss) has not been included as the Company has no items of other comprehensive income (loss).  Comprehensive income (loss) is the same as net income (loss) for the periods presented.

Cash and Cash Equivalents and Restricted Cash

Cash and cash equivalents include cash on deposit with financial institutions and highly liquid investments with original maturities of three months or less at the time of purchase. Restricted cash includes cash pledged as collateral for repurchase agreements and other borrowings, and interest rate swaps and other derivative instruments.

The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the statement of financial position that sum to the total of the same such amounts shown in the statement of cash flows.

(in thousands)
       
 
September 30, 2017
 
December 31, 2016
 
Cash and cash equivalents
 
$
161,659
   
$
73,475
 
Restricted cash
   
19,629
     
20,950
 
Total cash, cash equivalents and restricted cash
 
$
181,288
   
$
94,425
 

The Company maintains cash balances at four banks, and, at times, balances may exceed federally insured limits. The Company has not experienced any losses related to these balances. The Federal Deposit Insurance Corporation insures eligible accounts up to $250,000 per depositor at each financial institution. At September 30, 2017, the Company's cash deposits exceeded federally insured limits by approximately $158.1 million. Restricted cash balances are uninsured, but are held in separate customer accounts that are segregated from the general funds of the counterparty.   The Company limits uninsured balances to only large, well-known bank and derivative counterparties and believes that it is not exposed to any significant credit risk on cash and cash equivalents or restricted cash balances.

6

Mortgage-Backed Securities

The Company invests primarily in mortgage pass-through ("PT") certificates, collateralized mortgage obligations, and interest-only ("IO") securities and inverse interest-only ("IIO") securities representing interest in or obligations backed by pools of RMBS. The Company has elected to account for its investment in RMBS under the fair value option.  Electing the fair value option requires the Company to record changes in fair value in the consolidated statement of operations, which, in management's view, more appropriately reflects the results of our operations for a particular reporting period and is consistent with the underlying economics and how the portfolio is managed.

The Company records RMBS transactions on the trade date.  Security purchases that have not settled as of the balance sheet date are included in the RMBS balance with an offsetting liability recorded, whereas securities sold that have not settled as of the balance sheet date are removed from the RMBS balance with an offsetting receivable recorded.

The fair value of the Company's investments in RMBS is governed by FASB ASC 820, Fair Value Measurement.  The definition of fair value in FASB ASC 820 focuses on the price that would be received to sell the asset or paid to transfer the liability in an orderly transaction between market participants at the measurement date.  The fair value measurement assumes that the transaction to sell the asset or transfer the liability either occurs in the principal market for the asset or liability, or in the absence of a principal market, occurs in the most advantageous market for the asset or liability. Estimated fair values for RMBS are based on independent pricing sources and/or third party broker quotes, when available.

Income on PT RMBS securities is based on the stated interest rate of the security. Premiums or discounts present at the date of purchase are not amortized. Premium lost and discount accretion resulting from monthly principal repayments are reflected in unrealized gains (losses) on RMBS in the consolidated statements of operations. For IO securities, the income is accrued based on the carrying value and the effective yield. The difference between income accrued and the interest received on the security is characterized as a return of investment and serves to reduce the asset's carrying value. At each reporting date, the effective yield is adjusted prospectively from the reporting period based on the new estimate of prepayments and the contractual terms of the security. For IIO securities, effective yield and income recognition calculations also take into account the index value applicable to the security. Changes in fair value of RMBS during each reporting period are recorded in earnings and reported as unrealized gains or losses on mortgage-backed securities in the accompanying consolidated statements of operations.

Derivative Financial Instruments
 
The Company uses derivative instruments to manage interest rate risk, facilitate asset/liability strategies and manage other exposures, and it may continue to do so in the future. The principal instruments that the Company has used to date are Treasury Note ("T-Note") and Eurodollar futures contracts, interest rate swaps, and options to enter in interest rate swaps ("interest rate swaptions"), but may enter into other derivatives in the future.

The Company purchases a portion of its Agency RMBS through forward settling transactions, including "to-be-announced" ("TBA") securities transactions.  At times when market conditions are conducive, the Company may choose to move the settlement of these TBA securities transactions out to a later date by entering into an offsetting short position, which is then net settled for cash, and simultaneously entering into a substantially similar TBA securities trade for a later settlement date.  Such a set of transactions is referred to as a TBA "dollar roll" transaction.  The TBA securities purchased at the later settlement date are typically priced at a discount to securities for settlement in the current month.  This difference is referred to as the "price drop."  The price drop represents compensation to the Company for foregoing net interest margin and is referred to as TBA "dollar roll income."  Specified pools of mortgage loans can also be the subject of a TBA dollar roll transaction, when market conditions allow.

7


The Company accounts for TBA securities as derivative instruments if either the TBA securities do not settle in the shortest period of time possible or if the Company cannot assert that it is probable at inception of the TBA transaction, or throughout its term, that it will take physical delivery of the Agency RMBS for a long position, or make delivery of the Agency RMBS for a short position, upon settlement of the trade. The Company accounts for TBA dollar roll transactions as a series of derivative transactions. Gains, losses and dollar roll income associated with TBA securities transactions and dollar roll transactions are reported in gain (loss) on derivative instruments in the accompanying consolidated statements of operations.  The fair value of TBA securities is estimated based on similar methods used to value RMBS securities.

The Company has elected not to treat any of its derivative financial instruments as hedges in order to align the accounting treatment of its derivative instruments with the treatment of its portfolio assets under the fair value option election. FASB ASC Topic 815, Derivatives and Hedging, requires that all derivative instruments be carried at fair value.  Changes in fair value are recorded in earnings for each period.

Holding derivatives creates exposure to credit risk related to the potential for failure on the part of counterparties and exchanges to honor their commitments.  In addition, the Company may be required to post collateral based on any declines in the market value of the derivatives.  In the event of default by a counterparty, the Company may have difficulty recovering its collateral and may not receive payments provided for under the terms of the agreement.  To mitigate this risk, the Company uses only well-established commercial banks as counterparties.

Financial Instruments

FASB ASC 825, Financial Instruments, requires disclosure of the fair value of financial instruments for which it is practicable to estimate that value, either in the body of the financial statements or in the accompanying notes. RMBS, Eurodollar and T-Note futures contracts, interest rate swaps, interest rate swaptions and TBA securities are accounted for at fair value in the consolidated balance sheets. The methods and assumptions used to estimate fair value for these instruments are presented in Note 12 of the consolidated financial statements.

The estimated fair value of cash and cash equivalents, restricted cash, accrued interest receivable, receivable for securities sold, other assets, due to affiliates, repurchase agreements, payable for unsettled securities purchased, accrued interest payable and other liabilities generally approximates their carrying values as of September 30, 2017 and December 31, 2016 due to the short-term nature of these financial instruments.

Repurchase Agreements

The Company finances the acquisition of the majority of its RMBS through the use of repurchase agreements under master repurchase agreements. Pursuant to ASC Topic 860, Transfers and Servicing, the Company accounts for repurchase transactions as collateralized financing transactions, which are carried at their contractual amounts, including accrued interest, as specified in the respective agreements.

Manager Compensation

The Company is externally managed by Bimini Advisors, LLC (the "Manager" or "Bimini Advisors"), a Maryland limited liability company and wholly-owned subsidiary of Bimini. The Company's management agreement with the Manager provides for payment to the Manager of a management fee and reimbursement of certain operating expenses, which are accrued and expensed during the period for which they are earned or incurred. Refer to Note 13 for the terms of the management agreement.

8


Earnings Per Share

The Company follows the provisions of FASB ASC 260, Earnings Per Share. Basic earnings per share ("EPS") is calculated as net income or loss attributable to common stockholders divided by the weighted average number of shares of common stock outstanding or subscribed during the period. Diluted EPS is calculated using the treasury stock or two-class method, as applicable, for common stock equivalents, if any. However, the common stock equivalents are not included in computing diluted EPS if the result is anti-dilutive.

Income Taxes

Orchid has qualified and elected to be taxed as a real estate investment trust ("REIT") under the Internal Revenue Code of 1986, as amended (the "Code").  REITs are generally not subject to federal income tax on their REIT taxable income provided that they distribute to their stockholders at least 90% of their REIT taxable income on an annual basis. In addition, a REIT must meet other provisions of the Code to retain its tax status.

Orchid measures, recognizes and presents its uncertain tax positions in accordance with FASB ASC 740, Income Taxes.  Under that guidance, Orchid assesses the likelihood, based on their technical merit, that tax positions will be sustained upon examination based on the facts, circumstances and information available at the end of each period.  All of Orchid's tax positions are categorized as highly certain.  There is no accrual for any tax, interest or penalties related to Orchid's tax position assessment.  The measurement of uncertain tax positions is adjusted when new information is available, or when an event occurs that requires a change.

Recent Accounting Pronouncements

In November 2016, the FASB issued Accounting Standards Update ("ASU") 2016-18, Statement of Cash Flows – (Topic 230): Restricted Cash. ASU 2016-18 requires that restricted cash and restricted cash equivalents be included as components of total cash and cash equivalents as presented on the statement of cash flows. ASU 2016-18 is effective for fiscal years, and for interim periods within those years, beginning after December 15, 2017.  Early application is permitted.  The Company adopted the ASU beginning with the first quarter of 2017. The prior period consolidated statement of cash flows has been retrospectively adjusted to conform to this presentation.

In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows – (Topic 230): Classification of Certain Cash Receipts and Cash Payments. ASU 2016-15 addresses eight specific cash flow issues with the objective of reducing the existing diversity in practice. ASU 2016-15 is effective for fiscal years, and for interim periods within those years, beginning after December 15, 2017.  Early application is permitted.  The Company does not believe the adoption of this ASU will have a material impact on its consolidated financial statements.

In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. ASU 2016-13 requires credit losses on most financial assets measured at amortized cost and certain other instruments to be measured using an expected credit loss model (referred to as the current expected credit loss model). ASU 2016-13 is effective for fiscal years, and for interim periods within those years, beginning after December 15, 2019.  Early application is permitted for fiscal periods beginning after December 15, 2018.  The Company is currently evaluating the potential effect of this ASU on its consolidated financial statements.

In January 2016, the FASB issued ASU 2016-01, Financial Instruments-Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities.  ASU 2016-01 provides guidance for the recognition, measurement, presentation and disclosure of financial assets and financial liabilities.  ASU 2016-01 is effective for fiscal years, and for interim periods within those years, beginning after December 15, 2017 and, for most provisions, is effective using the cumulative-effect transition approach.  Early application is permitted for certain provisions.  The Company does not believe the adoption of this ASU will have a material impact on its consolidated financial statements.

9

NOTE 2.   MORTGAGE-BACKED SECURITIES

The following table presents the Company's RMBS portfolio as of September 30, 2017 and December 31, 2016:

(in thousands)
           
    
September 30, 2017
   
December 31, 2016
 
Pass-Through RMBS Certificates:
           
Hybrid Adjustable-rate Mortgages
 
$
42,201
   
$
45,459
 
Adjustable-rate Mortgages
   
1,783
     
2,062
 
Fixed-rate Mortgages
   
3,740,658
     
2,826,694
 
Total Pass-Through Certificates
   
3,784,642
     
2,874,215
 
Structured RMBS Certificates:
               
Interest-Only Securities
   
90,551
     
69,726
 
Inverse Interest-Only Securities
   
55,147
     
78,233
 
Total Structured RMBS Certificates
   
145,698
     
147,959
 
Total
 
$
3,930,340
   
$
3,022,174
 

The following table summarizes the Company's RMBS portfolio as of September 30, 2017 and December 31, 2016, according to the contractual maturities of the securities in the portfolio. Actual maturities of RMBS investments are generally shorter than stated contractual maturities and are affected by the contractual lives of the underlying mortgages, periodic payments of principal, and prepayments of principal.

(in thousands)
           
   
September 30, 2017
   
December 31, 2016
 
Greater than one year and less than five years
 
$
52
   
$
157
 
Greater than five years and less than ten years
   
2,771
     
277
 
Greater than or equal to ten years
   
3,927,517
     
3,021,740
 
Total
 
$
3,930,340
   
$
3,022,174
 

NOTE 3.   REPURCHASE AGREEMENTS AND OTHER BORROWINGS

The Company pledges certain of its RMBS as collateral under repurchase agreements with financial institutions. Interest rates are generally fixed based on prevailing rates corresponding to the terms of the borrowings, and interest is generally paid at the termination of a borrowing. If the fair value of the pledged securities declines, lenders will typically require the Company to post additional collateral or pay down borrowings to re-establish agreed upon collateral requirements, referred to as "margin calls." Similarly, if the fair value of the pledged securities increases, lenders may release collateral back to the Company. As of September 30, 2017, the Company had met all margin call requirements.

As of September 30, 2017, the Company had outstanding repurchase obligations of approximately $3,710.1 million with a net weighted average borrowing rate of 1.37%.  These agreements were collateralized by RMBS with a fair value, including accrued interest and securities pledged related to securities sold but not yet settled, of approximately $3,932.6 million, and cash pledged to the counterparties of approximately $12.0 million.  As of December 31, 2016, the Company had outstanding repurchase obligations of approximately $2,793.7 million with a net weighted average borrowing rate of 1.00%.  These agreements were collateralized by RMBS with a fair value, including accrued interest, of approximately $2,970.9 million, and cash pledged to the counterparties of approximately $10.8 million.

10


As of September 30, 2017 and 2016, the Company's repurchase agreements had remaining maturities as summarized below:

($ in thousands)
                             
    
OVERNIGHT
   
BETWEEN 2
   
BETWEEN 31
   
GREATER
       
    
(1 DAY OR
   
AND
   
AND
   
THAN
       
   
LESS)
   
30 DAYS
   
90 DAYS
   
90 DAYS
   
TOTAL
 
September 30, 2017
 
Fair market value of securities pledged, including
                             
accrued interest receivable
 
$
-
   
$
2,506,628
   
$
941,339
   
$
484,607
   
$
3,932,574
 
Repurchase agreement liabilities associated with
                                       
these securities
 
$
-
   
$
2,358,459
   
$
897,376
   
$
454,242
   
$
3,710,077
 
Net weighted average borrowing rate
   
-
     
1.34
%
   
1.34
%
   
1.57
%
   
1.37
%
December 31, 2016
 
Fair market value of securities pledged, including
                                       
accrued interest receivable
 
$
-
   
$
2,284,815
   
$
686,065
   
$
-
   
$
2,970,880
 
Repurchase agreement liabilities associated with
                                       
these securities
 
$
-
   
$
2,154,766
   
$
638,939
   
$
-
   
$
2,793,705
 
Net weighted average borrowing rate
   
-
     
1.01
%
   
0.96
%
   
-
     
1.00
%

If, during the term of a repurchase agreement, a lender files for bankruptcy, the Company might experience difficulty recovering its pledged assets, which could result in an unsecured claim against the lender for the difference between the amount loaned to the Company plus interest due to the counterparty and the fair value of the collateral pledged to such lender, including the accrued interest receivable and cash posted by the Company as collateral. At September 30, 2017, the Company had an aggregate amount at risk (the difference between the amount loaned to the Company, including interest payable and securities posted by the counterparty (if any), and the fair value of securities and cash pledged (if any), including accrued interest on such securities) with all counterparties of approximately $227.9 million.  The Company did not have an amount at risk with any individual counterparty greater than 10% of the Company's equity at September 30, 2017 and December 31, 2016.

NOTE 4. DERIVATIVE FINANCIAL INSTRUMENTS

In connection with its interest rate risk management strategy, the Company economically hedges a portion of the cost of its repurchase agreement funding by entering into derivatives and other hedging contracts.  To date, the Company has entered into Eurodollar and T-Note futures contracts, interest rate swaps, and interest rate swaptions, but may enter into other contracts in the future.  The Company has not elected hedging treatment under GAAP, and as such all gains or losses (realized and unrealized) on these instruments are reflected in earnings for all periods presented.

In addition, the Company utilizes TBA securities as a means of investing in and financing Agency RMBS or as a means of reducing its exposure to Agency RMBS, and also a hedge for tax purposes. The Company accounts for TBA securities as derivative instruments if either the TBA securities do not settle in the shortest period of time possible or if the Company cannot assert that it is probable at inception and throughout the term of the TBA securities that it will take physical delivery of the Agency RMBS for a long position, or make delivery of the Agency RMBS for a short position, upon settlement of the trade.

11


Derivative Assets (Liabilities), at Fair Value

The table below summarizes fair value information about our derivative assets and liabilities as of September 30, 2017 and December 31, 2016.

(in thousands)
             
Derivative Instruments and Related Accounts
Balance Sheet Location
 
September 30, 2017
   
December 31, 2016
 
Assets
             
Interest rate swaps
Derivative assets, at fair value
 
$
10,693
   
$
10,302
 
Payer swaptions
Derivative assets, at fair value
   
3,194
     
-
 
TBA securities
Derivative assets, at fair value
   
2,984
     
63
 
Total derivative assets, at fair value
   
$
16,871
   
$
10,365
 
                   
Liabilities
                 
Interest rate swaps
Derivative liabilities, at fair value
 
$
2,591
   
$
802
 
TBA securities
Derivative liabilities, at fair value
   
-
     
1,180
 
Total derivative liabilities, at fair value
   
$
2,591
   
$
1,982
 
                   
Margin Balances Posted to (from) Counterparties
                 
Futures contracts
Restricted cash
 
$
6,193
   
$
9,419
 
TBA securities
Restricted cash
   
-
     
446
 
TBA securities
Other liabilities
   
(1,867
)
   
-
 
Interest rate swaption contracts
Other liabilities
   
(2,776
)
   
-
 
Interest rate swap contracts
Restricted cash
   
1,437
     
-
 
Total margin balances on derivative contracts
   
$
2,987
   
$
9,865
 

Eurodollar and T-Note futures are cash settled futures contracts on an interest rate, with gains and losses credited or charged to the Company's cash accounts on a daily basis. A minimum balance, or "margin", is required to be maintained in the account on a daily basis. The tables below present information related to the Company's Eurodollar and T-Note futures positions at September 30, 2017 and December 31, 2016.

($ in thousands)
                       
   
September 30, 2017
 
   
Average
   
Weighted
   
Weighted
       
   
Contract
   
Average
   
Average
       
   
Notional
   
Entry
   
Effective
   
Open
 
Expiration Year
 
Amount
   
Rate
   
Rate
   
Equity(1)
 
Eurodollar Futures Contracts (Short Positions)
                       
2017
 
$
1,000,000
     
1.62
%
   
1.48
%
 
$
(340
)
2018
   
1,000,000
     
1.84
%
   
1.73
%
   
(1,091
)
2019
   
1,000,000
     
2.09
%
   
1.98
%
   
(1,138
)
2020
   
925,000
     
2.62
%
   
2.13
%
   
(4,505
)
Total / Weighted Average
 
$
976,923
     
2.13
%
   
1.91
%
 
$
(7,074
)
                                 
Treasury Note Futures Contracts (Short Position)(2)
                               
September 2017 10-year T-Note futures
                               
(Sep 2017 - Sep 2027 Hedge Period)
 
$
115,000
     
1.98
%
   
2.16
%
 
$
(81
)

12


($ in thousands)
                       
   
December 31, 2016
 
   
Average
   
Weighted
   
Weighted
       
   
Contract
   
Average
   
Average
       
   
Notional
   
Entry
   
Effective
   
Open
 
Expiration Year
 
Amount
   
Rate
   
Rate
   
Equity(1)
 
Eurodollar Futures Contracts (Short Positions)
                       
2017
 
$
600,000
     
1.48
%
   
1.28
%
 
$
(1,206
)
2018
   
600,000
     
1.81
%
   
1.82
%
   
76
 
2019
   
675,000
     
2.00
%
   
2.21
%
   
1,429
 
2020
   
700,000
     
2.65
%
   
2.45
%
   
(1,394
)
Total / Weighted Average
 
$
643,750
     
2.01
%
   
1.97
%
 
$
(1,095
)
                                 
Treasury Note Futures Contracts (Short Position)(2)
                               
March 2017 10 year T-Note futures
                               
(Mar 2017 - Mar 2027 Hedge Period)
 
$
465,000
     
2.27
%
   
2.24
%
 
$
(3,134
)

(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 $125.31 at September 30, 2017 and $124.28 at December 31, 2016.  The notional contract values of the short positions were $144.1 million and $577.9 million at September 30, 2017 and December 31, 2016, respectively.

Under our interest rate swap agreements, we typically pay a fixed rate and receive a floating rate based on the London Interbank Offered Rate ("LIBOR") ("payer swaps"). The floating rate we receive under our swap agreements has the effect of offsetting the repricing characteristics of our repurchase agreements and cash flows on such liabilities.  We are typically required to post collateral on our interest rate swap agreements. The table below presents information related to the Company's interest rate swap positions at September 30, 2017 and December 31, 2016.

($ in thousands)
                             
         
Average
         
Net
       
         
Fixed
   
Average
   
Estimated
   
Average
 
   
Notional
   
Pay
   
Receive
   
Fair
   
Maturity
 
   
Amount
   
Rate
   
Rate
   
Value
   
(Years)
 
September 30, 2017
                             
Expiration > 1 to ≤ 3 years
 
$
650,000
     
1.09
%
   
1.31
%
 
$
10,318
     
2.3
 
Expiration > 3 to ≤ 5 years
   
360,000
     
2.05
%
   
1.32
%
   
(2,216
)
   
4.5
 
   
$
1,010,000
     
1.43
%
   
1.31
%
 
$
8,102
     
3.1
 
December 31, 2016
                                       
Expiration > 3 to ≤ 5 years
 
$
700,000
     
1.20
%
   
0.91
%
 
$
9,500
     
3.4
 

The table below presents information related to the Company's interest rate swaption positions at September 30, 2017.

($ in thousands)
                      
 
Option
Underlying Swap
         
Weighted
        
Weighted
         
Average
  
Fixed
Receive
Average
   
    Fair
Months to
Notional
Pay
Rate
Term
Expiration
 Cost
Value
Expiration
Amount
Rate
(LIBOR)
(Years)
Payer Swaptions
                      
≤ 1 year
$2,367
$3,194
11.0
$200,000
2.16%
3 Month
6.0

13


The following table summarizes our contracts to purchase and sell TBA securities as of September 30, 2017 and December 31, 2016.
 
($ in thousands)
               
   
Notional
         
Net
   
Amount
 
Cost
 
Market
 
Carrying
   
Long (Short)(1)
 
Basis(2)
 
Value(3)
 
Value(4)
September 30, 2017
               
30-Year TBA securities:
               
 
3.0%
$
(300,000)
$
(303,773)
$
(300,789)
$
2,984
December 31, 2016
               
30-Year TBA securities:
               
 
3.0%
$
(100,000)
$
(99,406)
$
(99,344)
$
62
 
4.0%
 
(100,000)
 
(103,898)
 
(105,078)
 
(1,180)
Total
$
(200,000)
$
(203,304)
$
(204,422)
$
(1,118)
 
(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.

Gain (Loss) From Derivative Instruments, Net

The table below presents the effect of the Company's derivative financial instruments on the consolidated statements of operations for the nine and three months ended September 30, 2017 and 2016.

(in thousands)
                       
   
Nine Months Ended September 30,
   
Three Months Ended September 30,
 
   
2017
   
2016
   
2017
   
2016
 
Eurodollar futures contracts (short positions)
 
$
(6,955
)
 
$
(17,507
)
 
$
607
   
$
1,194
 
T-Note futures contracts (short position)
   
(16,190
)
   
(12,288
)
   
(6,450
)
   
1,688
 
Interest rate swaps
   
(3,170
)
   
(450
)
   
1,005
     
4,179
 
Receiver swaptions
   
-
     
36
     
-
     
-
 
Payer swaptions
   
827
     
-
     
827
     
-
 
Net TBA securities
   
(3,843
)
   
(2,385
)
   
(1,459
)
   
(474
)
Total
 
$
(29,331
)
 
$
(32,594
)
 
$
(5,470
)
 
$
6,587
 

Credit Risk-Related Contingent Features

The use of derivatives creates exposure to credit risk relating to potential losses that could be recognized in the event that the counterparties to these instruments fail to perform their obligations under the contracts. We minimize this risk by limiting our counterparties for instruments which are not centrally cleared on a registered exchange to major financial institutions with acceptable credit ratings and monitoring positions with individual counterparties. In addition, we may be required to pledge assets as collateral for our derivatives, whose amounts vary over time based on the market value, notional amount and remaining term of the derivative contract. In the event of a default by a counterparty, we may not receive payments provided for under the terms of our derivative agreements, and may have difficulty obtaining our assets pledged as collateral for our derivatives. The cash and cash equivalents pledged as collateral for our derivative instruments are included in restricted cash on our consolidated balance sheets.

14


NOTE 5. PLEDGED ASSETS

Assets Pledged to Counterparties

The table below summarizes our assets pledged as collateral under our repurchase agreements, prime brokerage clearing accounts, derivative agreements and insurance capital by type, including securities pledged related to securities sold but not yet settled, as of September 30, 2017 and December 31, 2016.

(in thousands)
                 
   
September 30, 2017
 
   
Repurchase
   
Derivative
       
Assets Pledged to Counterparties
 
Agreements
   
Agreements
   
Total
 
PT RMBS - fair value
 
$
3,779,375
   
$
-
   
$
3,779,375
 
Structured RMBS - fair value
   
138,050
     
-
     
138,050
 
Accrued interest on pledged securities
   
15,150
     
-
     
15,150
 
Restricted cash
   
11,999
     
7,630
     
19,629
 
Total
 
$
3,944,574
   
$
7,630
   
$
3,952,204
 

(in thousands)
                             
   
December 31, 2016
 
   
Repurchase
   
Clearing
   
Derivative
   
Insurance
       
Assets Pledged to Counterparties
 
Agreements
   
Margin
   
Agreements
   
Capital(1)
   
Total
 
PT RMBS - fair value
 
$
2,854,062
   
$
-
   
$
-
   
$
1,065
   
$
2,855,127
 
Structured RMBS - fair value
   
106,195
     
10,968
     
-
     
-
     
117,163
 
Accrued interest on pledged securities
   
10,623
     
266
     
-
     
4
     
10,893
 
Restricted cash
   
10,835
     
-
     
9,865
     
250
     
20,950
 
Total
 
$
2,981,715
   
$
11,234
   
$
9,865
   
$
1,319
   
$
3,004,133
 

(1)
Orchid Island Casualty, Inc. was required to maintain sufficient capital in the form of cash and securities to protect it against losses.

Assets Pledged from Counterparties

The table below summarizes our assets pledged to us from counterparties under our repurchase agreements as of September 30, 2017 and December 31, 2016.

(in thousands)
                                   
 
September 30, 2017
   
December 31, 2016
 
 
Repurchase
 
Derivative
     
Repurchase
 
Derivative
     
Assets Pledged to Orchid
Agreements
 
Agreements
 
Total
 
Agreements
 
Agreements
 
Total
 
Cash
 
$
253
   
$
4,643
   
$
4,896
   
$
1,029
   
$
-
   
$
1,029
 
PT RMBS - fair value
   
1,768
     
-
     
1,768
     
-
     
-
     
-
 
U.S. Treasury securities - fair value
   
-
     
-
     
-
     
3,438
     
-
     
3,438
 
Total
 
$
2,021
   
$
4,643
   
$
6,664
   
$
4,467
   
$
-
   
$
4,467
 

PT RMBS and U.S. Treasury securities received as margin under our repurchase agreements are not recorded in the consolidated balance sheets because the counterparty retains ownership of the security. Cash received as margin is recognized in cash and cash equivalents with a corresponding amount recognized as an increase in repurchase agreements or other liabilities in the consolidated balance sheets.

15


NOTE 6. OFFSETTING ASSETS AND LIABILITIES

The Company's derivatives and repurchase agreements are subject to underlying agreements with master netting or similar arrangements, which provide for the right of offset in the event of default or in the event of bankruptcy of either party to the transactions.  The Company reports its assets and liabilities subject to these arrangements on a gross basis.

The following table presents information regarding those assets and liabilities subject to such arrangements as if the Company had presented them on a net basis as of September 30, 2017 and December 31, 2016.

(in thousands)
                                   
Offsetting of Assets
 
         
Net Amount
 
Gross Amount Not Offset in the
     
         
of Assets
 
Consolidated Balance Sheet
     
     
Gross Amount
 
Presented
 
Financial
         
 
Gross Amount
 
Offset in the
 
in the
 
Instruments
 
Cash
     
 
of Recognized
 
Consolidated
 
Consolidated
 
Received as
 
Received as
 
Net
 
 
Assets
 
Balance Sheet
 
Balance Sheet
 
Collateral
 
Collateral
 
Amount
 
September 30, 2017
                                   
Interest rate swaps
 
$
10,693
   
$
-
   
$
10,693
   
$
-
   
$
-
   
$
10,693
 
Interest rate swaptions
   
3,194
     
-
     
3,194
     
-
     
(2,776
)
   
418
 
TBA securities
   
2,984
     
-
     
2,984
     
-
     
(1,867
)
   
1,117
 
   
$
16,871
   
$
-
   
$
16,871
   
$
-
   
$
(4,643
)
 
$
12,228
 
December 31, 2016
                                               
Interest rate swaps
 
$
10,302
   
$
-
   
$
10,302
   
$
-
   
$
-
   
$
10,302
 
TBA securities
   
63
     
-
     
63
     
-
     
(63
)
   
-
 
   
$
10,365
   
$
-
   
$
10,365
   
$
-
   
$
(63
)
 
$
10,302
 

(in thousands)
                                   
Offsetting of Liabilities
 
         
Net Amount
 
Gross Amount Not Offset in the
       
         
of Assets
 
Consolidated Balance Sheet
       
     
Gross Amount
 
Presented
 
Financial
         
 
Gross Amount
 
Offset in the
 
in the
 
Instruments
         
 
of Recognized
 
Consolidated
 
Consolidated
 
Posted as
 
Cash Posted
 
Net
 
 
Liabilities
 
Balance Sheet
 
Balance Sheet
 
Collateral
 
Collateral
 
Amount
 
September 30, 2017
                                   
Repurchase Agreements
 
$
3,710,077
   
$
-
   
$
3,710,077
   
$
(3,698,078
)
 
$
(11,999
)
 
$
-
 
Interest rate swaps
   
2,591
     
-
     
2,591
     
-
     
(1,437
)
   
1,154
 
   
$
3,712,668
   
$
-
   
$
3,712,668
   
$
(3,698,078
)
 
$
(13,436
)
 
$
1,154
 
December 31, 2016
                                               
Repurchase Agreements
 
$
2,793,705
   
$
-
   
$
2,793,705
   
$
(2,782,870
)
 
$
(10,835
)
 
$
-
 
Interest rate swaps
   
802
     
-
     
802
     
-
     
(802
)
   
-
 
TBA securities
   
1,180
     
-
     
1,180
     
-
     
(848
)
   
332
 
   
$
2,795,687
   
$
-
   
$
2,795,687
   
$
(2,782,870
)
 
$
(12,485
)
 
$
332
 

The amounts disclosed for collateral received by or posted to the same counterparty up to and not exceeding the net amount of the asset or liability presented in the consolidated balance sheets.  The fair value of the actual collateral received by or posted to the same counterparty typically exceeds the amounts presented. See Note 5 for a discussion of collateral posted or received against or for repurchase obligations and derivative instruments.

16


NOTE 7.  CAPITAL STOCK

Common Stock Issuances

During 2017 and 2016, the Company completed the following public offerings of shares of its common stock.  There were no common stock issuances through public offerings during the three months ended March 31, 2016 and September 30, 2017.

($ in thousands, except per share amounts)
                 
     
Weighted
             
     
Average
             
     
Price
             
     
Received
         
Net
 
Type of Offering
Period
 
Per Share(1)
   
Shares
   
Proceeds(2)
 
2017
                   
At the Market Offering Program(3)
First Quarter
 
$
10.13
     
1,286,196
   
$
12,792
 
At the Market Offering Program(3)
Second Quarter
   
10.17
     
11,012,836
     
110,065
 
               
12,299,032
   
$
122,857
 
2016
                         
At the Market Offering Program(3)
Second Quarter
 
$
10.48
     
646,753
   
$
6,591
 
At the Market Offering Program(3)
Third Quarter
   
10.80
     
3,818,802
     
40,525
 
At the Market Offering Program(3)
Fourth Quarter
   
10.79
     
6,707,101
     
71,212
 
               
11,172,656
   
$
118,328
 

(1)
Weighted average price received per share is gross of underwriters' discount, if applicable, and other offering costs.
(2)
Net proceeds are net of the underwriters' discount, if applicable, and other offering costs.
(3)
The Company has entered into five equity distribution agreements, all of which have either been terminated because all shares were sold or were replaced with a subsequent agreement.

Share Repurchase Program

On July 29, 2015, the Company's Board of Directors authorized the repurchase of up to 2,000,000 shares of the Company's common stock. As part of the share repurchase program, shares may be purchased in open market transactions, including through block purchases, through privately negotiated transactions, or pursuant to any trading plan that may be adopted in accordance with Rule 10b5-1 of the Securities Exchange Act of 1934, as amended (the "Exchange Act").  Open market repurchases will be made in accordance with Exchange Act Rule 10b-18, which sets certain restrictions on the method, timing, price and volume of open market stock repurchases. The timing, manner, price and amount of any repurchases will be determined by the Company in its discretion and will be subject to economic and market conditions, stock price, applicable legal requirements and other factors.  The authorization does not obligate the Company to acquire any particular amount of common stock and the program may be suspended or discontinued at the Company's discretion without prior notice.

From the inception of the share repurchase program through September 30, 2017, the Company repurchased a total of 1,216,243 shares at an aggregate cost of approximately $10.8 million, including commissions and fees, for a weighted average price of $8.92 per share.  No shares were repurchased during the year ended December 31, 2016 or the nine months ended September 30, 2017.

17


Cash Dividends

The table below presents the cash dividends declared on the Company's common stock.

(in thousands, except per share amounts)
 
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 - YTD(1)
   
1.400
     
56,027
 
Totals
 
$
8.555
   
$
163,468
 

(1)
On October 11, 2017, the Company declared a dividend of $0.14 per share to be paid on November 10, 2017.  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, 2017.

NOTE 8.  STOCK INCENTIVE PLAN

In October 2012, the Company's Board of Directors adopted and Bimini, then the Company's sole stockholder, approved, the Orchid Island Capital, Inc. 2012 Equity Incentive Plan (the "Incentive Plan") to recruit and retain employees, directors and other service providers, including employees of the Manager and other affiliates. The Incentive Plan provides for the award of stock options, stock appreciation rights, stock award, performance units, other equity-based awards (and dividend equivalents with respect to awards of performance units and other equity-based awards) and incentive awards.  The Incentive Plan is administered by the Compensation Committee of the Company's Board of Directors except that the Company's full Board of Directors will administer awards made to directors who are not employees of the Company or its affiliates.  The Incentive Plan provides for awards of up to an aggregate of 10% of the issued and outstanding shares of our common stock (on a fully diluted basis) at the time of the awards, subject to a maximum aggregate 4,000,000 shares of the Company's common stock that may be issued under the Incentive Plan.

Restricted Stock Awards

The table below presents information related to the Company's restricted common stock at September 30, 2017 and 2016.

($ in thousands, except per share data)
                       
   
Nine Months Ended September 30,
 
   
2017
   
2016
 
         
Weighted
         
Weighted
 
         
Average
         
Average
 
         
Grant Date
         
Grant Date
 
   
Shares
   
Fair Value
   
Shares
   
Fair Value
 
Unvested, beginning of period
   
8,000
   
$
12.23
     
16,000
   
$
12.23
 
Granted
   
-
     
-
     
-
     
-
 
Vested and issued
   
(8,000
)
   
12.23
     
(8,000
)
   
12.23
 
Unvested, end of period
   
-
   
$
-
     
8,000
   
$
12.23
 
                                 
Compensation expense during period
         
$
33
           
$
73
 
Unrecognized compensation expense, end of period
         
$
-
           
$
57
 
Intrinsic value, end of period
         
$
-
           
$
83
 
Weighted-average remaining vesting term (in years)
           
-
             
0.6
 

18


Stock Awards

The Company issues immediately vested common stock under the Incentive Plan to certain executive officers, employees and directors. The following table presents information related to fully vested common stock issued during the nine months ended September 30, 2017 and 2016.

($ in thousands, except per share data)
           
   
Nine Months Ended September 30,
 
   
2017
   
2016
 
Fully vested shares granted(1)
   
25,848
     
37,695
 
Weighted average grant date price per share
 
$
9.76
   
$
10.05
 
Compensation expense related to fully vested common share awards(2)
 
$
252
   
$
379
 

(1)
The table above includes 17,335 fully vested shares of common stock which were granted in January and March 2017 with respect to service performed during 2016 and 33,019 fully vested shares common stock which were granted in January and March 2016 with respect to service performed during 2015.
(2)
Approximately $168,000 of compensation expense related to the 2017 share awards was accrued and recognized in 2016.  Approximately $330,000 of compensation expense related to the 2016 share awards was accrued and recognized in 2015.

Performance Units

The Company may issue performance units under the Incentive Plan to certain executive officers and employees.  "Performance Units" vest after the end of a defined performance period, based on satisfaction of the performance conditions set forth in the performance unit agreement. When earned, each Performance Unit will be settled by the issuance of one share of the Company's common stock, at which time the Performance Unit will be cancelled.  The Performance Units contain dividend equivalent rights which entitle the Participants to receive distributions declared by the Company on common stock, but do not include the right to vote the shares.  Performance Units are subject to forfeiture should the participant no longer serve as an executive officer or employee for the Company.  Compensation expense for the Performance Units are recognized over the remaining vesting period once it becomes probable that the performance conditions will be achieved.

The following table presents information related to Performance Units outstanding during the nine months ended September 30, 2017.

($ in thousands, except per share data)
                       
   
Nine Months Ended September, 30,
 
   
2017
   
2016
 
         
Weighted
         
Weighted
 
         
Average
         
Average
 
         
Grant Date
         
Grant Date
 
   
Shares
   
Fair Value
   
Shares
   
Fair Value
 
Unvested, beginning of period
   
45,305
   
$
10.33
     
7,508
   
$
13.32
 
Granted
   
15,707
     
9.55
     
41,500
     
10.00
 
Forfeited
   
-
     
-
     
(100
)
   
10.00
 
Vested and issued
   
(14,490
)
   
10.52
     
(2,252
)
   
13.32
 
Unvested, end of period
   
46,522
   
$
10.01
     
46,656
   
$
10.37
 
                                 
Compensation expense during period
         
$
188
           
$
148
 
Unrecognized compensation expense, end of period
         
$
217
           
$
320
 
Intrinsic value, end of period
         
$
474
           
$
486
 
Weighted-average remaining vesting term (in years)
           
1.2
             
1.6
 

19


NOTE 9.  COMMITMENTS AND CONTINGENCIES

From time to time, the Company may become involved in various claims and legal actions arising in the ordinary course of business. Management is not aware of any reported or unreported contingencies at September 30, 2017.

NOTE 10. INCOME TAXES

The Company will generally not be subject to federal income tax on its REIT taxable income to the extent that it distributes its REIT taxable income to its stockholders and satisfies the ongoing REIT requirements, including meeting certain asset, income and stock ownership tests. A REIT must generally distribute at least 90% of its REIT taxable income to its stockholders, of which 85% generally must be distributed within the taxable year, in order to avoid the imposition of an excise tax. The remaining balance may be distributed up to the end of the following taxable year, provided the REIT elects to treat such amount as a prior year distribution and meets certain other requirements.

NOTE 11.   EARNINGS PER SHARE (EPS)

The Company had dividend eligible shares of restricted common stock and Performance Units that were outstanding during the nine and three months ended September 30, 2017. The basic and diluted per share computations include these unvested shares of restricted common stock and performance units if there is income available to common stock, as they have dividend participation rights. The shares of restricted common stock and Performance Units have no contractual obligation to share in losses. Because there is no such obligation, the shares of restricted common stock and Performance Units are not included in the basic and diluted EPS computations when no income is available to common stock even though they are considered participating securities.

The table below reconciles the numerator and denominator of EPS for the nine and three months ended September 30, 2017 and 2016.

(in thousands, except per-share information)
                       
   
Nine Months Ended September 30,
   
Three Months Ended September 30,
 
   
2017
   
2016
   
2017
   
2016
 
Basic and diluted EPS per common share:
                       
Numerator for basic and diluted EPS per common share:
                       
Net income - Basic and diluted
 
$
7,989
   
$
22,397
   
$
15,183
   
$
20,526
 
Weighted average common shares:
                               
Common shares outstanding at the balance sheet date
   
45,308
     
26,252
     
45,308
     
26,252
 
Unvested dividend eligible share based compensation
                               
outstanding at the balance sheet date
   
47
     
55
     
47
     
55
 
Effect of weighting
   
(6,747
)
   
(3,688
)
   
-
     
(2,174
)
Weighted average shares-basic and diluted
   
38,608
     
22,619
     
45,355
     
24,133
 
Net Income per common share:
                               
Basic and diluted
 
$
0.21
   
$
0.99
   
$
0.33
   
$
0.85
 

NOTE 12.   FAIR VALUE

Authoritative accounting literature establishes a framework for using fair value to measure assets and liabilities and defines fair value as the price that would be received to sell an asset or paid to transfer a liability (an exit price) as opposed to the price that would be paid to acquire the asset or received to assume the liability (an entry price). A fair value measure should reflect the assumptions that market participants would use in pricing the asset or liability, including the assumptions about the risk inherent in a particular valuation technique, the effect of a restriction on the sale or use of an asset and the risk of non-performance. Required disclosures include stratification of balance sheet amounts measured at fair value based on inputs the Company uses to derive fair value measurements. These stratifications are:
 
 
20


·
Level 1 valuations, where the valuation is based on quoted market prices for identical assets or liabilities traded in active markets (which include exchanges and over-the-counter markets with sufficient volume),
·
Level 2 valuations, where the valuation is based on quoted market prices for similar instruments traded in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuation techniques for which all significant assumptions are observable in the market, and
·
Level 3 valuations, where the valuation is generated from model-based techniques that use significant assumptions not observable in the market, but observable based on Company-specific data. These unobservable assumptions reflect the Company's own estimates for assumptions that market participants would use in pricing the asset or liability. Valuation techniques typically include option pricing models, discounted cash flow models and similar techniques, but may also include the use of market prices of assets or liabilities that are not directly comparable to the subject asset or liability.

The Company's RMBS, interest rate swaptions and TBA securities are valued using Level 2 valuations, and such valuations currently are determined by the Company based on independent pricing sources and/or third party broker quotes, when available. Because the price estimates may vary, the Company must make certain judgments and assumptions about the appropriate price to use to calculate the fair values. Alternatively, the Company could opt to have the value of all of its positions in RMBS, interest rate swaptions and TBA securities determined by either an independent third-party or could do so internally.

RMBS (based on the fair value option), interest rate swaps, interest rate swaptions, TBA securities and futures contracts were recorded at fair value on a recurring basis during the nine and three months ended September 30, 2017 and 2016. When determining fair value measurements, the Company considers the principal or most advantageous market in which it would transact and considers assumptions that market participants would use when pricing the asset. When possible, the Company looks to active and observable markets to price identical assets.  When identical assets are not traded in active markets, the Company looks to market observable data for similar assets.

The following table presents financial assets (liabilities) measured at fair value on a recurring basis as of September 30, 2017 and December 31, 2016:

(in thousands)
                       
         
Quoted Prices
             
         
in Active
   
Significant
       
         
Markets for
   
Other
   
Significant
 
         
Identical
   
Observable
   
Unobservable
 
   
Fair Value
   
Assets
   
Inputs
   
Inputs
 
   
Measurements
   
(Level 1)
   
(Level 2)
   
(Level 3)
 
September 30, 2017
                       
Mortgage-backed securities
 
$
3,930,340
   
$
-
   
$
3,930,340
   
$
-
 
Interest rate swaps
   
8,102
     
-
     
8,102
     
-
 
Interest rate swaptions
   
3,194
     
-
     
3,194
     
-
 
TBA securities
   
2,984
     
-
     
2,984
     
-
 
December 31, 2016
                               
Mortgage-backed securities
 
$
3,022,174
   
$
-
   
$
3,022,174
   
$
-
 
Interest rate swaps
   
9,500
     
-
     
9,500
     
-
 
TBA securities
   
(1,117
)
   
-
     
(1,117
)
   
-
 

During the nine and three months ended September 30, 2017 and 2016, there were no transfers of financial assets or liabilities between levels 1, 2 or 3.

21


NOTE 13. RELATED PARTY TRANSACTIONS

Management Agreement

The Company is externally managed and advised by Bimini Advisors, LLC (the "Manager") pursuant to the terms of a management agreement. The management agreement has been renewed through February 20, 2018 and provides for automatic one-year extension options thereafter and is subject to certain termination rights.  Under the terms of the management agreement, the Manager is responsible for administering the business activities and day-to-day operations of the Company.  The Manager receives a monthly management fee in the amount of:

·
One-twelfth of 1.5% of the first $250 million of the Company's equity, as defined in the management agreement,
·
One-twelfth of 1.25% of the Company's equity that is greater than $250 million and less than or equal to $500 million, and
·
One-twelfth of 1.00% of the Company's equity that is greater than $500 million.

The Company is obligated to reimburse the Manager for any direct expenses incurred on its behalf and to pay the Manager the Company's pro rata portion of certain overhead costs set forth in the management agreement.  Should the Company terminate the management agreement without cause, it will pay to the Manager a termination fee equal to three times the average annual management fee, as defined in the management agreement, before or on the last day of the term of the agreement.

Total expenses recorded for the management fee and costs incurred were approximately $5.4 million and $1.9 million for the nine and three months ended September 30, 2017, respectively, and approximately $3.9 million and $1.4 million for the nine and three months ended September 30, 2016, respectively. At September 30, 2017 and December 31, 2016, the net amount due to affiliates was approximately $0.8 million and $0.6 million, respectively.

Other Relationships with Bimini

Robert Cauley, our Chief Executive Officer and Chairman of our Board of Directors, also serves as Chief Executive Officer and Chairman of the Board of Directors of Bimini and owns shares of common stock of Bimini. Hunter Haas, our Chief Financial Officer, Chief Investment Officer, Secretary and a member of our Board of Directors, also serves as the Chief Financial Officer, Chief Investment Officer and Treasurer of Bimini and owns shares of common stock of Bimini. In addition, as of September 30, 2017, Bimini owned 1,520,036 shares, or 3.4%, of the Company's common stock.
22

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion of our financial condition and results of operations should be read in conjunction with the consolidated financial statements and notes to those statements included in Item 1 of this Form 10-Q. The discussion may contain certain forward-looking statements that involve risks and uncertainties. Forward-looking statements are those that are not historical in nature. As a result of many factors, such as those set forth under "Risk Factors" in our most recent Annual Report on Form 10-K, our actual results may differ materially from those anticipated in such forward-looking statements.

Overview

We are a specialty finance company that invests in residential mortgage-backed securities ("RMBS") which are issued and guaranteed by a federally chartered corporation or agency ("Agency RMBS"). Our investment strategy focuses on, and our portfolio consists of, two categories of Agency RMBS: (i) traditional pass-through Agency RMBS ("PT RMBS") and (ii) structured Agency RMBS, such as collateralized mortgage obligations ("CMOs"), interest-only securities ("IOs"), inverse interest-only securities ("IIOs") and principal only securities ("POs"), among other types of structured Agency RMBS. We were formed by Bimini in August 2010, commenced operations on November 24, 2010 and completed our initial public offering ("IPO") on February 20, 2013.  We are externally managed by Bimini Advisors, a registered investment adviser with the Securities and Exchange Commission (the "SEC").

Our business objective is to provide attractive risk-adjusted total returns over the long term through a combination of capital appreciation and the payment of regular monthly distributions. We intend to achieve this objective by investing in and strategically allocating capital between the two categories of Agency RMBS described above. We seek to generate income from (i) the net interest margin on our leveraged PT RMBS portfolio and the leveraged portion of our structured Agency RMBS portfolio, and (ii) the interest income we generate from the unleveraged portion of our structured Agency RMBS portfolio. We intend to fund our PT RMBS and certain of our structured Agency RMBS through short-term borrowings structured as repurchase agreements. PT RMBS and structured Agency RMBS typically exhibit materially different sensitivities to movements in interest rates. Declines in the value of one portfolio may be offset by appreciation in the other. The percentage of capital that we allocate to our two Agency RMBS asset categories will vary and will be actively managed in an effort to maintain the level of income generated by the combined portfolios, the stability of that income stream and the stability of the value of the combined portfolios. We believe that this strategy will enhance our liquidity, earnings, book value stability and asset selection opportunities in various interest rate environments.

We operate so as to qualify to be taxed as a real estate investment trust ("REIT") under the Internal Revenue Code of 1986, as amended (the "Code").  We generally will not be subject to U.S. federal income tax to the extent that we currently distribute all of our REIT taxable income (as defined in the Code) to our stockholders and maintain our REIT qualification.

The Company's common stock trades on the New York Stock Exchange ("NYSE") under the symbol "ORC".

Capital Raising Activities

On July 29, 2016, we entered into an equity distribution agreement (the "July 2016 Equity Distribution Agreement") with two sales agents pursuant to which we could offer and sell, from time to time, up to an aggregate amount of $125,000,000 of shares of our common stock in transactions that were deemed to be "at the market" offerings and privately negotiated transactions.  We issued a total of 10,174,992 shares under the July 2016 Equity Distribution Agreement for aggregate gross proceeds of $110.0 million, and net proceeds of approximately $108.2 million, net of commissions and fees, prior to its termination.

23


On February 23, 2017, we entered into another equity distribution agreement, as amended and restated on May 10, 2017, (the "May 2017 Equity Distribution Agreement") with two sales agents pursuant to which we may offer and sell, from time to time, up to an aggregate amount of $125,000,000 of shares of our common stock in transactions that are deemed to be "at the market" offerings and privately negotiated transactions.  The May 2017 Equity Distribution Agreement replaced the July 2016 Equity Distribution Agreement. We issued a total of 12,299,032 shares under the May 2017 Equity Distribution Agreement for aggregate gross proceeds of $125.0 million, and net proceeds of approximately $122.9 million, net of commissions and fees, prior to its termination.

On August 2, 2017, we entered into another equity distribution agreement (the "August 2017 Equity Distribution Agreement") with two sales agents pursuant to which we may offer and sell, from time to time, up to an aggregate amount of $125,000,000 of shares of our common stock in transactions that are deemed to be "at the market" offerings and privately negotiated transactions.  The August 2017 Equity Distribution Agreement replaced the May 2017 Equity Distribution Agreement. Through September 30, 2017, we have not issued any shares under the August 2017 Equity Distribution Agreement.

Factors that Affect our Results of Operations and Financial Condition

A variety of industry and economic factors may impact our results of operations and financial condition. These factors include:

·
interest rate trends;
·
the difference between Agency RMBS yields and our funding and hedging costs;
·
competition for investments in Agency RMBS;
·
actions taken by the new presidential administration, the Federal Reserve (the "Fed") and the U.S. Treasury;
·
prepayment rates on mortgages underlying our Agency RMBS, and credit trends insofar as they affect prepayment rates; and
·
other market developments.

In addition, a variety of factors relating to our business may also impact our results of operations and financial condition. These factors include:

·
our degree of leverage;
·
our access to funding and borrowing capacity;
·
our borrowing costs;
·
our hedging activities;
·
the market value of our investments; and
·
the requirements to qualify as a REIT and the requirements to qualify for a registration exemption under the Investment Company Act.

Results of Operations

Described below are the Company's results of operations for the nine and three months ended September 30, 2017, as compared to the Company's results of operations for the nine and three months ended September 30, 2016.

24


Net Income Summary

Net income for the nine months ended September 30, 2017 was $8.0 million, or $0.21 per share. Net income for the nine months ended September 30, 2016 was $22.4 million, or $0.99 per share.  Net income for the three months ended September 30, 2017 was $15.2 million, or $0.33 per share. Net income for the three months ended September 30, 2016 was $20.5 million, or $0.85 per share.  The components of net income for the nine and three months ended September 30, 2017 and 2016, along with the changes in those components are presented in the table below:

(in thousands)
                                   
   
Nine Months Ended September 30,
   
Three Months Ended, September 30,
 
   
2017
   
2016
   
Change
   
2017
   
2016
   
Change
 
Interest income
 
$
105,864
   
$
62,059
   
$
43,805
   
$
38,974
   
$
22,358
   
$
16,616
 
Interest expense
   
(28,116
)
   
(10,629
)
   
(17,487
)
   
(12,638
)
   
(3,979
)
   
(8,659
)
Net interest income
   
77,748
     
51,430
     
26,318
     
26,336
     
18,379
     
7,957
 
(Losses) gains on RMBS and derivative contracts
   
(61,578
)
   
(22,446
)
   
(39,132
)
   
(8,254
)
   
4,418
     
(12,672
)
Net portfolio income
   
16,170
     
28,984
     
(12,814
)
   
18,082
     
22,797
     
(4,715
)
Expenses
   
(8,181
)
   
(6,587
)
   
(1,594
)
   
(2,899
)
   
(2,271
)
   
(628
)
Net income
 
$
7,989
   
$
22,397
   
$
(14,408
)
 
$
15,183
   
$
20,526
   
$
(5,343
)

GAAP and Non-GAAP Reconciliations

In addition to the results presented in accordance with GAAP, our results of operations discussed below include certain non-GAAP financial information, including "Net Earnings Excluding Realized and Unrealized Gains and Losses", "Economic Interest Expense" and "Economic Net Interest Income."

Net Earnings Excluding Realized and Unrealized Gains and Losses

We have elected to account for our Agency RMBS under the fair value option. Securities held under the fair value option are recorded at estimated fair value, with changes in the fair value recorded as unrealized gains or losses through the consolidated statements of operations.

In addition, we have not elected to designate our derivative holdings for hedge accounting treatment under the Financial Accounting Standards Board (the "FASB") Accounting Standards Codification ("ASC") Topic 815, Derivatives and Hedging. Changes in fair value of these instruments are presented in a separate line item in the Company's consolidated statements of operations and not included in interest expense.  As such, for financial reporting purposes, interest expense and cost of funds are not impacted by the fluctuation in value of the derivative instruments.

Presenting net earnings excluding realized and unrealized gains allows management to: (i) isolate the net interest income and other expenses of the Company over time, free of all mark-to-market adjustments and (ii) assess the effectiveness of our funding and hedging strategies on our capital allocation decisions and our asset allocation performance. Our funding and hedging strategies, capital allocation and asset selection are integral to our risk management strategy, and therefore critical to the management of our portfolio.  We believe that the presentation of our net earnings excluding realized and unrealized gains is useful to investors because it provides a means of comparing our results of operations to those of our peers who have not elected the same accounting treatment. Our presentation of net earnings excluding realized and unrealized gains and losses may not be comparable to similarly-titled measures of other companies, who may use different calculations. As a result, net earnings excluding realized and unrealized gains and losses should not be considered as a substitute for our GAAP net income (loss) as a measure of our financial performance or any measure of our liquidity under GAAP.  The table below presents a reconciliation of our net income (loss) determined in accordance with GAAP and net earnings excluding realized and unrealized gains.

25


Net Earnings Excluding Realized and Unrealized Gains and Losses
 
(in thousands, except per share data)
                                   
                     
Per Share