Unassociated Document
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the quarterly period ended September 30, 2011
OR
o
|
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 001-11981
MUNICIPAL MORTGAGE & EQUITY, LLC
(Exact name of registrant as specified in its charter)
Delaware
(State or other jurisdiction of incorporation or organization)
|
52-1449733
(I.R.S. Employer Identification No.)
|
621 East Pratt Street, Suite 600
Baltimore, Maryland
(Address of principal executive offices)
21202
(Zip Code)
|
(443) 263-2900
(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 o No þ
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 o No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “accelerated filer,” “large accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
|
Large accelerated filer o |
Accelerated filer o |
|
|
Non-accelerated filer o |
Smaller reporting company þ |
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No þ
There were 40,561,190 shares of common shares outstanding at November 9, 2011.
Municipal Mortgage & Equity, LLC
TABLE OF CONTENTS
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
|
|
|
3 |
|
|
|
|
|
|
PART I – FINANCIAL INFORMATION
|
|
|
4 |
|
|
|
|
|
|
|
|
Item 1.
|
|
Financial Statements
|
|
|
4 |
|
|
|
|
|
|
|
|
|
(a) |
Consolidated Balance Sheets as of September 30, 2011 and December 31, 2010
|
|
|
4 |
|
|
|
|
|
|
|
|
|
(b) |
Consolidated Statements of Operations for the three months and nine months ended September 30, 2011 and 2010
|
|
|
5 |
|
|
|
|
|
|
|
|
|
(c) |
Consolidated Statements of Comprehensive Loss for the three months and nine months ended September 30, 2011 and 2010
|
|
|
6 |
|
|
|
|
|
|
|
|
|
(d) |
Consolidated Statement of Equity for the nine months ended September 30, 2011 and 2010
|
|
|
7 |
|
|
|
|
|
|
|
|
|
(e) |
Consolidated Statements of Cash Flows for the nine months ended September 30, 2011 and 2010
|
|
|
8 |
|
|
|
|
|
|
|
|
|
(f) |
Notes to the Consolidated Financial Statements
|
|
|
10 |
|
|
|
|
|
|
|
|
Item 2.
|
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
38 |
|
|
|
|
|
|
|
|
|
(a) |
Liquidity and Capital Resources
|
|
|
38 |
|
|
|
|
|
|
|
|
|
(b) |
Critical Accounting Policies and New Accounting Standards
|
|
|
44 |
|
|
|
|
|
|
|
|
|
(c) |
Results of Operations
|
|
|
45 |
|
|
|
|
|
|
|
|
|
(d) |
Bond Portfolio Summary
|
|
|
54 |
|
|
|
|
|
|
|
|
Item 3.
|
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
|
56 |
|
|
|
|
|
|
|
|
Item 4.
|
|
Controls and Procedures
|
|
|
56 |
|
|
|
|
|
|
PART II – OTHER INFORMATION
|
|
|
56 |
|
|
|
|
|
|
|
|
Item 1.
|
|
Legal Proceedings
|
|
|
56 |
|
|
|
|
|
|
|
|
Item 1A.
|
|
Risk Factors |
|
|
56 |
|
|
|
|
|
|
|
|
Item 2.
|
|
Unregistered Sales and Equity Securities and Use of Proceeds
|
|
|
56 |
|
|
|
|
|
|
|
|
Item 3.
|
|
Defaults Upon Senior Securities
|
|
|
56 |
|
|
|
|
|
|
|
|
Item 4.
|
|
Removed and Reserved
|
|
|
56 |
|
|
|
|
|
|
|
|
Item 5.
|
|
Other Information
|
|
|
56 |
|
|
|
|
|
|
|
|
Item 6.
|
|
Exhibits
|
|
|
56 |
|
|
|
|
|
|
SIGNATURES
|
|
|
S-1
|
|
|
|
|
|
|
EXHIBIT INDEX
|
|
|
E-1
|
|
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
This 2011 Quarterly Report on Form 10-Q (“Report”) contains forward-looking statements intended to qualify for the safe harbor contained in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements often include words such as “may,” “will,” “should,” “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” “believe,” “seek,” “would,” “could,” and similar words or are made in connection with discussions of future operating or financial performance.
Forward-looking statements reflect our management’s expectations at the date of this Report regarding future conditions, events or results. They are not guarantees of future performance. By their nature, forward-looking statements are subject to risks and uncertainties. Our actual results and financial condition may differ materially from what is anticipated in the forward-looking statements. There are many factors that could cause actual conditions, events or results to differ from those anticipated by the forward-looking statements contained in this Report. They include the factors discussed in Part I, Item 1A, “Risk Factors” of the Company’s Annual Report on Form 10-K for the year ended December 31, 2010 (“2010 Form 10-K”).
Readers are cautioned not to place undue reliance on forward-looking statements in this Report or that we make from time to time, and to consider carefully the factors discussed in Part I, Item 1A, “Risk Factors” of the 2010 Form 10-K, in evaluating these forward-looking statements. We have not undertaken to update any forward-looking statements.
PART I – FINANCIAL INFORMATION
Item 1. Financial Statements
Municipal Mortgage & Equity, LLC
CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)
|
|
September 30,
2011
|
|
|
December 31,
2010
|
|
ASSETS
|
|
(Unaudited)
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
36,240 |
|
|
$ |
32,544 |
|
Restricted cash
|
|
|
15,038 |
|
|
|
24,987 |
|
Bonds available-for-sale (includes $1,150,289 and $1,197,180 pledged as collateral)
|
|
|
1,179,429 |
|
|
|
1,231,036 |
|
Loans held for investment, net of allowance for loan losses (includes $9,854 and $53,096 pledged as collateral)
|
|
|
10,518 |
|
|
|
53,933 |
|
Loans held for sale (includes $4,199 and $18,024 pledged as collateral)
|
|
|
4,436 |
|
|
|
18,989 |
|
Investment in preferred stock (includes $1,000 and $2,000 pledged as collateral)
|
|
|
36,371 |
|
|
|
36,371 |
|
Investments in unconsolidated ventures (includes $6,779 and $6,779 pledged as collateral)
|
|
|
6,835 |
|
|
|
6,842 |
|
Derivative assets
|
|
|
6,217 |
|
|
|
6,812 |
|
Other assets (includes $13,353 and $12,527 pledged as collateral)
|
|
|
41,650 |
|
|
|
46,027 |
|
Assets of consolidated funds and ventures:
|
|
|
|
|
|
|
|
|
Investments in Lower Tier Property Partnerships
|
|
|
398,983 |
|
|
|
436,971 |
|
Other assets
|
|
|
195,975 |
|
|
|
165,024 |
|
Total assets of consolidated funds and ventures
|
|
|
594,958 |
|
|
|
601,995 |
|
Total assets
|
|
$ |
1,931,692 |
|
|
$ |
2,059,536 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
Debt
|
|
$ |
1,134,333 |
|
|
$ |
1,277,415 |
|
Guarantee obligations
|
|
|
6,812 |
|
|
|
7,235 |
|
Accounts payable and accrued expenses
|
|
|
15,995 |
|
|
|
18,890 |
|
Derivative liabilities
|
|
|
22,923 |
|
|
|
20,153 |
|
Other liabilities
|
|
|
7,941 |
|
|
|
7,623 |
|
Liabilities of consolidated funds and ventures:
|
|
|
|
|
|
|
|
|
Debt
|
|
|
15,562 |
|
|
|
3,709 |
|
Unfunded equity commitments to Lower Tier Property Partnerships
|
|
|
17,820 |
|
|
|
20,970 |
|
Other liabilities
|
|
|
3,069 |
|
|
|
3,136 |
|
Total liabilities of consolidated funds and ventures
|
|
|
36,451 |
|
|
|
27,815 |
|
Total liabilities
|
|
$ |
1,224,455 |
|
|
$ |
1,359,131 |
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
Perpetual preferred shareholders’ equity in a subsidiary company, liquidation preference of $159,000 at September 30, 2011 and $173,000 at December 31, 2010
|
|
$ |
155,033 |
|
|
$ |
168,686 |
|
Noncontrolling interests in consolidated funds and ventures (net of $3,823 and $1,922 of subscriptions receivable)
|
|
|
554,290 |
|
|
|
569,556 |
|
Common shareholders’ equity (deficit):
|
|
|
|
|
|
|
|
|
Common shares, no par value (40,309,416 and 40,204,049 shares issued and outstanding and 1,072,222 and 647,782 non-employee directors’ and employee deferred shares issued at September 30, 2011 and December 31, 2010, respectively)
|
|
|
(139,379 |
) |
|
|
(130,466 |
) |
Accumulated other comprehensive income
|
|
|
137,293 |
|
|
|
92,629 |
|
Total common shareholders’ equity (deficit)
|
|
|
(2,086 |
) |
|
|
(37,837 |
) |
Total equity
|
|
|
707,237 |
|
|
|
700,405 |
|
Total liabilities and equity
|
|
$ |
1,931,692 |
|
|
$ |
2,059,536 |
|
The accompanying notes are an integral part of these consolidated financial statements.
Municipal Mortgage & Equity, LLC
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(in thousands, except per share data)
|
|
For the three months ended
September 30,
|
|
|
For the nine months ended
September 30,
|
|
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
REVENUE
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on bonds
|
|
$ |
21,919 |
|
|
$ |
21,182 |
|
|
$ |
62,335 |
|
|
$ |
63,798 |
|
Interest on loans
|
|
|
367 |
|
|
|
1,527 |
|
|
|
1,827 |
|
|
|
5,298 |
|
Interest on short-term investments
|
|
|
74 |
|
|
|
31 |
|
|
|
131 |
|
|
|
94 |
|
Total interest income
|
|
|
22,360 |
|
|
|
22,740 |
|
|
|
64,293 |
|
|
|
69,190 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fee and other income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income on preferred stock investment
|
|
|
1,557 |
|
|
|
1,615 |
|
|
|
4,671 |
|
|
|
4,908 |
|
Other income
|
|
|
814 |
|
|
|
682 |
|
|
|
2,547 |
|
|
|
3,611 |
|
Total fee and other income
|
|
|
2,371 |
|
|
|
2,297 |
|
|
|
7,218 |
|
|
|
8,519 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from consolidated funds and ventures
|
|
|
1,047 |
|
|
|
909 |
|
|
|
2,366 |
|
|
|
2,350 |
|
Total revenue
|
|
|
25,778 |
|
|
|
25,946 |
|
|
|
73,877 |
|
|
|
80,059 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
13,846 |
|
|
|
15,918 |
|
|
|
43,173 |
|
|
|
50,601 |
|
Salaries and benefits
|
|
|
2,785 |
|
|
|
2,690 |
|
|
|
8,712 |
|
|
|
9,172 |
|
General and administrative
|
|
|
1,368 |
|
|
|
1,427 |
|
|
|
4,296 |
|
|
|
5,876 |
|
Professional fees
|
|
|
1,961 |
|
|
|
3,726 |
|
|
|
7,004 |
|
|
|
11,088 |
|
Impairment on bonds
|
|
|
4,452 |
|
|
|
2,545 |
|
|
|
8,951 |
|
|
|
11,472 |
|
Provision for loan losses
|
|
|
− |
|
|
|
423 |
|
|
|
858 |
|
|
|
4,440 |
|
Other expenses
|
|
|
649 |
|
|
|
2,840 |
|
|
|
2,932 |
|
|
|
7,056 |
|
Expenses from consolidated funds and ventures
|
|
|
8,682 |
|
|
|
2,124 |
|
|
|
20,214 |
|
|
|
6,222 |
|
Total expenses
|
|
|
33,743 |
|
|
|
31,693 |
|
|
|
96,140 |
|
|
|
105,927 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gains on sale of bonds
|
|
|
617 |
|
|
|
2,302 |
|
|
|
1,946 |
|
|
|
2,784 |
|
Net gains (losses) on loans
|
|
|
17 |
|
|
|
197 |
|
|
|
(625 |
) |
|
|
2,136 |
|
Net losses on derivatives
|
|
|
(4,748 |
) |
|
|
(3,589 |
) |
|
|
(7,642 |
) |
|
|
(10,540 |
) |
Net losses on sale of real estate
|
|
|
(123 |
) |
|
|
− |
|
|
|
(123 |
) |
|
|
− |
|
Net gains on early extinguishments of liabilities
|
|
|
181 |
|
|
|
− |
|
|
|
650 |
|
|
|
6,866 |
|
Net gains (losses) related to consolidated funds and ventures
|
|
|
2,308 |
|
|
|
(68 |
) |
|
|
5,718 |
|
|
|
(3,068 |
) |
Equity in losses from unconsolidated ventures
|
|
|
(33 |
) |
|
|
(14 |
) |
|
|
(143 |
) |
|
|
(218 |
) |
Equity in losses from Lower Tier Property Partnerships of consolidated funds and ventures
|
|
|
(9,383 |
) |
|
|
(11,789 |
) |
|
|
(26,010 |
) |
|
|
(37,770 |
) |
Loss from continuing operations before income taxes
|
|
|
(19,129 |
) |
|
|
(18,708 |
) |
|
|
(48,492 |
) |
|
|
(65,678 |
) |
Income tax benefit (expense)
|
|
|
32 |
|
|
|
793 |
|
|
|
(115 |
) |
|
|
788 |
|
Income (loss) from discontinued operations, net of tax
|
|
|
616 |
|
|
|
565 |
|
|
|
1,008 |
|
|
|
(4,761 |
) |
Net loss
|
|
|
(18,481 |
) |
|
|
(17,350 |
) |
|
|
(47,599 |
) |
|
|
(69,651 |
) |
Income allocable to noncontrolling interests:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income allocable to perpetual preferred shareholders of a subsidiary company
|
|
|
(2,304 |
) |
|
|
(2,466 |
) |
|
|
(7,116 |
) |
|
|
(7,398 |
) |
Net losses (income) allocable to noncontrolling interests in consolidated funds and ventures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related to continuing operations
|
|
|
16,178 |
|
|
|
16,105 |
|
|
|
42,581 |
|
|
|
46,747 |
|
Related to discontinued operations
|
|
|
− |
|
|
|
(78 |
) |
|
|
− |
|
|
|
(103 |
) |
Net loss to common shareholders
|
|
$ |
(4,607 |
) |
|
$ |
(3,789 |
) |
|
$ |
(12,134 |
) |
|
$ |
(30,405 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per common share
|
|
$ |
(0.11 |
) |
|
$ |
(0.09 |
) |
|
$ |
(0.30 |
) |
|
$ |
(0.75 |
) |
Weighted-average common shares outstanding
|
|
|
41,223 |
|
|
|
40,606 |
|
|
|
41,050 |
|
|
|
40,489 |
|
The accompanying notes are an integral part of these consolidated financial statements.
Municipal Mortgage & Equity, LLC
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Unaudited)
(in thousands)
|
|
For the three months ended
September 30,
|
|
|
For the nine months ended
September 30,
|
|
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$ |
(18,481 |
) |
|
$ |
(17,350 |
) |
|
$ |
(47,599 |
) |
|
$ |
(69,651 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss) allocable to common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains on bonds available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized net holding gains arising during the period
|
|
|
19,279 |
|
|
|
10,608 |
|
|
|
39,524 |
|
|
|
22,393 |
|
Reversal of unrealized gains on sold/redeemed bonds
|
|
|
(579 |
) |
|
|
(2,480 |
) |
|
|
(3,053 |
) |
|
|
(2,915 |
) |
Reclassification of unrealized losses to operations
|
|
|
4,452 |
|
|
|
2,545 |
|
|
|
8,951 |
|
|
|
11,472 |
|
Total unrealized gains on bonds available-for-sale
|
|
|
23,152 |
|
|
|
10,673 |
|
|
|
45,422 |
|
|
|
30,950 |
|
Foreign currency translation adjustment
|
|
|
(444 |
) |
|
|
(192 |
) |
|
|
(758 |
) |
|
|
482 |
|
Other comprehensive income allocable to common shareholders
|
|
|
22,708 |
|
|
|
10,481 |
|
|
|
44,664 |
|
|
|
31,432 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss) allocable to noncontrolling interest:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustment
|
|
|
(15,931 |
) |
|
|
5,066 |
|
|
|
(17,930 |
) |
|
|
3,156 |
|
Comprehensive loss
|
|
$ |
(11,704 |
) |
|
$ |
(1,803 |
) |
|
$ |
(20,865 |
) |
|
$ |
(35,063 |
) |
The accompanying notes are an integral part of these consolidated financial statements.
Municipal Mortgage & Equity, LLC
CONSOLIDATED STATEMENTS OF EQUITY
For the nine months ended September 30, 2011
(Unaudited)
(in thousands)
|
|
For the nine months ended September 30, 2011
|
|
|
|
Common Shares
|
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
|
Total Common Shareholders’ Equity (Deficit)
|
|
|
Perpetual
Preferred Shareholders’
Equity
|
|
|
Noncontrolling Interest in Consolidated Funds and Ventures
|
|
|
Total
Equity
|
|
|
|
Number
|
|
|
Amount
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2010
|
|
|
40,851 |
|
|
$ |
(130,466 |
) |
|
$ |
92,629 |
|
|
$ |
(37,837 |
) |
|
$ |
168,686 |
|
|
$ |
569,556 |
|
|
$ |
700,405 |
|
Net (loss) income
|
|
|
− |
|
|
|
(12,134 |
) |
|
|
− |
|
|
|
(12,134 |
) |
|
|
7,116 |
|
|
|
(42,581 |
) |
|
|
(47,599 |
) |
Other comprehensive income (loss)
|
|
|
− |
|
|
|
− |
|
|
|
44,664 |
|
|
|
44,664 |
|
|
|
− |
|
|
|
(17,930 |
) |
|
|
26,734 |
|
Distributions
|
|
|
− |
|
|
|
− |
|
|
|
− |
|
|
|
− |
|
|
|
(7,116 |
) |
|
|
(95 |
) |
|
|
(7,211 |
) |
Common, restricted and deferred shares issued under employee and non-employee director share plans
|
|
|
530 |
|
|
|
68 |
|
|
|
− |
|
|
|
68 |
|
|
|
− |
|
|
|
− |
|
|
|
68 |
|
Preferred share repurchases
|
|
|
− |
|
|
|
3,153 |
|
|
|
− |
|
|
|
3,153 |
|
|
|
(13,653 |
) |
|
|
− |
|
|
|
(10,500 |
) |
Contributions
|
|
|
− |
|
|
|
− |
|
|
|
− |
|
|
|
− |
|
|
|
− |
|
|
|
45,340 |
|
|
|
45,340 |
|
Balance, September 30, 2011
|
|
|
41,381 |
|
|
$ |
(139,379 |
) |
|
$ |
137,293 |
|
|
$ |
(2,086 |
) |
|
$ |
155,033 |
|
|
$ |
554,290 |
|
|
$ |
707,237 |
|
|
|
For the nine months ended September 30, 2010
|
|
|
|
Common Shares
|
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
|
Total Common Shareholders’ Equity (Deficit)
|
|
|
Perpetual
Preferred Shareholders’
Equity
|
|
|
Noncontrolling Interest in Consolidated Funds and Ventures
|
|
|
Total
Equity
|
|
|
|
Number
|
|
|
Amount
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2009
|
|
|
40,363 |
|
|
$ |
(101,876 |
) |
|
$ |
59,934 |
|
|
$ |
(41,942 |
) |
|
$ |
168,686 |
|
|
$ |
567,383 |
|
|
$ |
694,127 |
|
Net (loss) income
|
|
|
− |
|
|
|
(30,405 |
) |
|
|
− |
|
|
|
(30,405 |
) |
|
|
7,398 |
|
|
|
(46,644 |
) |
|
|
(69,651 |
) |
Other comprehensive income
|
|
|
− |
|
|
|
− |
|
|
|
31,432 |
|
|
|
31,432 |
|
|
|
− |
|
|
|
3,156 |
|
|
|
34,588 |
|
Distributions
|
|
|
− |
|
|
|
− |
|
|
|
− |
|
|
|
− |
|
|
|
(7,398 |
) |
|
|
− |
|
|
|
(7,398 |
) |
Common, restricted and deferred
shares issued under employee and non-employee director share plans
|
|
|
357 |
|
|
|
90 |
|
|
|
− |
|
|
|
90 |
|
|
|
− |
|
|
|
− |
|
|
|
90 |
|
Mark to market activity for liability classified awards previously classified as equity
|
|
|
− |
|
|
|
3 |
|
|
|
− |
|
|
|
3 |
|
|
|
− |
|
|
|
− |
|
|
|
3 |
|
Contributions
|
|
|
− |
|
|
|
− |
|
|
|
− |
|
|
|
− |
|
|
|
− |
|
|
|
27,220 |
|
|
|
27,220 |
|
Net change due to consolidation or disposition
|
|
|
− |
|
|
|
− |
|
|
|
− |
|
|
|
− |
|
|
|
− |
|
|
|
17,258 |
|
|
|
17,258 |
|
Balance, September 30, 2010
|
|
|
40,720 |
|
|
$ |
(132,188 |
) |
|
$ |
91,366 |
|
|
$ |
(40,822 |
) |
|
$ |
168,686 |
|
|
$ |
568,373 |
|
|
$ |
696,237 |
|
The accompanying notes are an integral part of these consolidated financial statements.
Municipal Mortgage & Equity, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(in thousands)
|
|
For the nine months ended
September 30,
|
|
|
|
2011
|
|
|
2010
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
Net loss
|
|
$ |
(47,599 |
) |
|
$ |
(69,651 |
) |
Less net loss attributable to noncontrolling interests
|
|
|
(35,465 |
) |
|
|
(39,246 |
) |
Net loss to common shareholders
|
|
|
(12,134 |
) |
|
|
(30,405 |
) |
Adjustments to reconcile net loss to common shareholders to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
Net gains on sales of bonds and loans
|
|
|
(1,321 |
) |
|
|
(4,920 |
) |
Net losses on sales of real estate and other investments
|
|
|
149 |
|
|
|
5,017 |
|
Unrealized (gain) loss on fund investments
|
|
|
(4,278 |
) |
|
|
3,068 |
|
Provisions for credit losses and impairment
|
|
|
23,007 |
|
|
|
15,912 |
|
Equity in losses, net from equity investments in partnerships
|
|
|
26,143 |
|
|
|
37,988 |
|
Net losses allocable to noncontrolling interests from consolidated funds and ventures
|
|
|
(42,581 |
) |
|
|
(46,644 |
) |
Income allocable to perpetual preferred shareholders of a subsidiary company
|
|
|
7,116 |
|
|
|
7,398 |
|
Purchases, advances on and originations of loans held for sale
|
|
|
(196 |
) |
|
|
(236 |
) |
Principal payments and sales proceeds received on loans held for sale
|
|
|
1,095 |
|
|
|
6,088 |
|
Premium paid for options
|
|
|
(532 |
) |
|
|
− |
|
Federal income tax refund
|
|
|
− |
|
|
|
7,694 |
|
Depreciation and amortization
|
|
|
11,827 |
|
|
|
11,374 |
|
Other
|
|
|
65 |
|
|
|
(2,342 |
) |
Net cash provided by operating activities
|
|
|
8,360 |
|
|
|
9,992 |
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Advances on and purchases of bonds
|
|
|
(10,000 |
) |
|
|
(5,950 |
) |
Principal payments and sales proceeds received on bonds
|
|
|
59,770 |
|
|
|
29,679 |
|
Advances on and originations of loans held for investment
|
|
|
(1,884 |
) |
|
|
(85 |
) |
Principal payments received on loans held for investment
|
|
|
24,384 |
|
|
|
35,429 |
|
Investments in property partnerships
|
|
|
(40,663 |
) |
|
|
(32,592 |
) |
Proceeds from the sale of real estate and other investments
|
|
|
3,899 |
|
|
|
5,827 |
|
(Increase) decrease in restricted cash and cash of consolidated funds and ventures
|
|
|
(1,925 |
) |
|
|
1,125 |
|
Capital distributions received from investments in partnerships
|
|
|
892 |
|
|
|
528 |
|
Net cash provided by investing activities
|
|
|
34,473 |
|
|
|
33,961 |
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net Proceeds from borrowing activity
|
|
|
12,142 |
|
|
|
14,248 |
|
Repayment of borrowings
|
|
|
(77,742 |
) |
|
|
(69,852 |
) |
Payment of debt issue costs
|
|
|
(284 |
) |
|
|
(1,034 |
) |
Contributions from holders of noncontrolling interests
|
|
|
45,340 |
|
|
|
27,220 |
|
Distributions paid to holders on noncontrolling interests
|
|
|
(95 |
) |
|
|
− |
|
Distributions paid to perpetual preferred shareholders of a subsidiary company
|
|
|
(7,298 |
) |
|
|
(7,398 |
) |
Repurchase and retirement of perpetual preferred shares
|
|
|
(10,500 |
) |
|
|
− |
|
Net cash used in financing activities
|
|
|
(38,437 |
) |
|
|
(36,816 |
) |
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
|
|
(700 |
) |
|
|
570 |
|
Net increase in cash and cash equivalents
|
|
|
3,696 |
|
|
|
7,707 |
|
Unrestricted cash and cash equivalents at beginning of period
|
|
|
32,544 |
|
|
|
18,084 |
|
Unrestricted cash and cash equivalents at end of period
|
|
$ |
36,240 |
|
|
$ |
25,791 |
|
The accompanying notes are an integral part of these consolidated financial statements.
Municipal Mortgage & Equity, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS– (continued)
(Unaudited)
(in thousands)
|
|
For the nine months ended
September 30,
|
|
|
|
2011
|
|
|
2010
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
|
|
|
|
|
|
Interest paid
|
|
$ |
38,474 |
|
|
$ |
42,475 |
|
Income taxes paid
|
|
|
149 |
|
|
|
42 |
|
|
|
|
|
|
|
|
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
Unrealized gains included in other comprehensive income
|
|
|
26,734 |
|
|
|
34,588 |
|
Debt assumed upon acquisition of interests in securitization trusts
|
|
|
1,183 |
|
|
|
634 |
|
Debt and liabilities extinguished through sales and collections on bonds
|
|
|
42,228 |
|
|
|
90,432 |
|
Debt and liabilities extinguished through the collections on loans
|
|
|
31,776 |
|
|
|
− |
|
Assets received in troubled debt restructuring
|
|
|
− |
|
|
|
9,450 |
|
Increase in assets due to initial consolidation of funds and ventures
|
|
|
− |
|
|
|
45,692 |
|
Increase in liabilities and noncontrolling interests due to initial consolidation of
funds and ventures
|
|
|
− |
|
|
|
45,692 |
|
Decrease in assets due to deconsolidation of funds and ventures
|
|
|
− |
|
|
|
29,141 |
|
Decrease in liabilities and noncontrolling interests due to deconsolidation of
funds and ventures
|
|
|
− |
|
|
|
25,107 |
|
The accompanying notes are an integral part of these consolidated financial statements.
Municipal Mortgage & Equity, LLC
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 1—DESCRIPTION OF THE BUSINESS AND BASIS OF PRESENTATION
Except as expressly indicated or unless the context otherwise requires, the “Company,” “MuniMae,” “we,” “our” or “us” means Municipal Mortgage & Equity, LLC, a Delaware limited liability company, and its majority owned subsidiaries.
Business, Going Concern and Liquidity Issues
Beginning in the second half of 2007, the capital markets in which the Company operates began to deteriorate, which restricted the Company’s access to capital. This lack of liquidity resulted in the Company having to sell assets, liquidate collateral positions, post additional collateral, sell or close different business segments and work with its creditors to restructure or extend debt arrangements. Although we have been able to extend, restructure and obtain forbearance agreements on various debt and interest rate swap agreements, such that none of our obligations have been accelerated at present, most of these extensions, restructurings and forbearance agreements are short-term in nature and do not provide a viable long-term solution to the Company’s liquidity issues.
The Company continues to work with its capital partners to extend debt maturities, restructure debt payments or settle debt at amounts below the contractual amount due. In addition, the Company continues to reduce its operating costs in order to sustain its business. These actions are being pursued in order to achieve the objective of the Company continuing operations. However, the success of management’s objective is dependent on obtaining creditor concessions, liquidating non-bond related assets and generating sufficient bond portfolio net interest income that can be used to service the Company’s non-bond related debt and the Company’s on-going operating expenses. There can be no assurance that management will be successful in addressing the Company’s liquidity issues. More specifically, there is uncertainty as to whether management will be able to restructure or settle its non-bond related debt in a manner sufficient to allow the Company’s cash flow to support its operations.
The Company’s ability to restructure its debt is especially important with respect to our subordinated debentures. The weighted average pay rate on the remaining $196.7 million (unpaid principal balance) of subordinated debentures was 2.1% at September 30, 2011. Our pay rates are due to increase in the first and second quarters of 2012, which will bring the weighted average pay rate to approximately 8.6%. We do not currently have the liquidity to meet these increased payments. In addition, substantially all of our assets are encumbered, which limits our ability to increase our liquidity by selling assets or incurring additional indebtedness. There is also uncertainty related to the Company’s ability to liquidate non-bond related assets at sufficient amounts to satisfy associated debt and other obligations and there are a number of business risks surrounding the Company’s bond investing activities that could impact the Company’s ability to generate sufficient cash flow from the bond portfolio. These uncertainties could adversely impact the Company’s financial condition or results of operations. In the event management is not successful in restructuring or settling its remaining non-bond related debt, or in generating liquidity from the sale of non-bond related assets, or if the bond portfolio net interest income and the common equity distributions the Company receives from its subsidiaries are substantially reduced, the Company may have to consider seeking relief through a bankruptcy filing. Collectively, these factors raise substantial doubt about the Company’s ability to continue as a going concern.
Substantially all of the Company’s operating cash flow is generated from the Company’s bond portfolio, which is substantially owned by subsidiaries of the Company. These subsidiaries have certain compliance requirements that may limit or restrict their ability to distribute assets to MuniMae. One of these subsidiaries is MuniMae TE Bond Subsidiary, LLC (“TEB”), which held 90.7% of the carrying value of the Company’s bonds at September 30, 2011. The Company indirectly owns all of TEB’s common stock. TEB’s operating agreement with its preferred shareholders contains covenants restricting the type of assets in which TEB can invest, the incurrence of leverage, the issuance of additional preferred equity interests, and the distribution of assets to MuniMae, and imposes certain requirements in the event of merger, sale or consolidation. In 2010, TEB retained $25.0 million of cash flows (“Retained Distributions”) by limiting Distributable Cash Flow distributions to MuniMae pursuant to a March 25, 2010 amendment to its operating agreement. At September 30, 2011:
|
·
|
TEB’s leverage ratio was 56.5%, which was below the incurrence limit of 60.0%.
|
|
·
|
TEB’s liquidation preference ratios were at amounts that would restrict it from raising additional preferred equity ranking senior to or on parity with the existing Series A, B and C preferred shares outstanding; and
|
|
·
|
TEB’s ability to distribute assets to MuniMae was and continues to be limited to Distributable Cash Flows (TEB’s net income adjusted to exclude the impact of non-cash items) and TEB does not have the ability to make redemptions of common stock or distributions to MuniMae other than Distributable Cash Flows (“Restricted Payments”) because the current liquidation preference ratios prohibit it.
|
Total common shareholder distributions from TEB to the Company for the nine months ended September 30, 2011 and 2010 were $26.4 million and $8.6 million, respectively.
All of TEB’s common stock is pledged to a creditor to support collateral requirements related to certain debt and derivative agreements. On December 8, 2010, the Company entered into a forbearance agreement with this creditor (“Counterparty”) which restricted the Company’s ability to utilize common distributions from TEB. The key provisions of this agreement are as follows:
Forbearance from the minimum net asset value requirement and the financial reporting requirement contained in the Company’s interest rate swap agreements until the earlier of June 30, 2012 or when TEB regains compliance with the leverage and liquidation incurrence ratios. Taking into account the preferred share buybacks completed during the fourth quarter of 2011discussed in Note 8, “Debt”, if bond valuations do not change materially from September 30, 2011 we expect TEB to be in compliance with its liquidation as well as its leverage incurrence ratios as of December 31, 2011.
|
·
|
The Company must post a portion of the distributions it receives on TEB’s common stock as follows:
|
|
o
|
For quarterly distributions pertaining to the fourth quarter of 2010 and continuing through to the third quarter of 2011, the Company will post restricted distributions equal to 50.0% of common distributions, less $0.8 million.
|
|
o
|
For quarterly distributions pertaining to the fourth quarter of 2011 and continuing until TEB is in compliance with both its leverage ratio and liquidation preference ratio, the Company will post restricted distributions equal to 50.0% of common distributions.
|
|
o
|
Once TEB is in compliance with its leverage ratio and liquidation preference ratios there will be no restrictions on common distributions.
|
The restricted distributions have been and are expected to be utilized by the Company to purchase and retire various preferred shares issued by TEB.
TEB’s common stock is wholly owned by MuniMae TEI Holdings, LLC (“TEI”), which is ultimately wholly owned by MuniMae. TEI’s ability to remit cash to MuniMae for liquidity needs outside of TEI may be restricted due to minimum liquidity, asset and net worth requirements related to a TEI debt agreement. TEI was in compliance with its debt covenants at September 30, 2011.
Basis of Presentation and Significant Accounting Policies
The accompanying consolidated financial statements represent the consolidation of Municipal Mortgage & Equity, LLC and all companies that we directly or indirectly control, either through majority ownership or otherwise. See Note 1, “Description of the Business and Basis of Presentation” to the consolidated financial statements in our 2010 Form 10-K, which discusses our consolidation presentation and our significant accounting policies.
Use of Estimates
The preparation of the Company’s financial statements requires management to make estimates and judgments that affect the reported amounts of assets and liabilities, commitments and contingencies and revenues and expenses. Management has made significant estimates in certain areas, including the determination of fair values for bonds, loans held for sale (“HFS”), derivative financial instruments, guarantee obligations, and certain other assets and liabilities of consolidated funds and ventures. Management has made significant estimates in the determination of impairment on bonds, loans and real estate investments. Actual results could differ materially from these estimates.
Interim Period Presentation
The unaudited consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). Certain information and note disclosures normally included in annual financial statements prepared in accordance with United States generally accepted accounting principles (“GAAP”) have been omitted pursuant to those rules and regulations, although the Company believes that the disclosures made are adequate to make the information not misleading.
The consolidated financial statements are unaudited. These statements include all adjustments (consisting of normal recurring accruals) that we considered necessary to present a fair statement of our results of operations, financial position and cash flows. These consolidated financial statements should be read in conjunction with the note disclosures contained in this Report. The results of operations for any interim period are not necessarily indicative of the results to be expected for the full year.
NOTE 2—BONDS AVAILABLE-FOR-SALE
Bonds available-for-sale includes mortgage revenue bonds and other bonds.
The following table summarizes the investment in bonds and the related unrealized losses and unrealized gains at September 30, 2011 and December 31, 2010:
|
|
September 30, 2011
|
|
(in thousands)
|
|
Unpaid
Principal
Balance
|
|
|
Basis
Adjustments(1)
|
|
|
Unrealized
Losses
|
|
|
Unrealized
Gains
|
|
|
Fair Value
|
|
Mortgage revenue bonds
|
|
$ |
1,095,031 |
|
|
$ |
(8,318 |
) |
|
$ |
(149,879 |
) |
|
$ |
110,994 |
|
|
$ |
1,047,828 |
|
Other bonds
|
|
|
157,771 |
|
|
|
(13,433 |
) |
|
|
(39,209 |
) |
|
|
26,472 |
|
|
|
131,601 |
|
Total
|
|
$ |
1,252,802 |
|
|
$ |
(21,751 |
) |
|
$ |
(189,088 |
) |
|
$ |
137,466 |
|
|
$ |
1,179,429 |
|
|
|
December 31, 2010
|
|
(in thousands)
|
|
Unpaid
Principal
Balance
|
|
|
Basis
Adjustments (1)
|
|
|
Unrealized
Losses
|
|
|
Unrealized
Gains
|
|
|
Fair Value
|
|
Mortgage revenue bonds
|
|
$ |
1,181,450 |
|
|
$ |
(7,852 |
) |
|
$ |
(145,684 |
) |
|
$ |
69,883 |
|
|
$ |
1,097,797 |
|
Other bonds
|
|
|
164,038 |
|
|
|
(13,369 |
) |
|
|
(39,590 |
) |
|
|
22,160 |
|
|
|
133,239 |
|
Total
|
|
$ |
1,345,488 |
|
|
$ |
(21,221 |
) |
|
$ |
(185,274 |
) |
|
$ |
92,043 |
|
|
$ |
1,231,036 |
|
(1)
|
Composed of premiums, discounts and deferred costs.
|
Mortgage Revenue Bonds
Mortgage revenue bonds are issued by state and local governments or their agencies or authorities to finance multifamily housing; however, the only source of recourse on these bonds is the collateral, which is a first mortgage or a subordinate mortgage on the underlying properties. The Company’s rights under the mortgage revenue bonds are defined by the contractual terms of the underlying mortgage loans, which are pledged to the bond issuer and assigned to a trustee for the benefit of bondholders to secure the payment of debt service (any combination of interest and/or principal as laid out in the trust indenture) on the bonds. The mortgage loans are not assignable unless the bondholder has consented.
For subordinate mortgages, the payment of debt service on the bonds occurs only after payment of senior obligations which have priority to the cash flow of the underlying collateral. The Company’s subordinate bonds had an aggregate fair value of $53.7 million and $40.2 million at September 30, 2011 and December 31, 2010, respectively. For all but $1.9 million of fair value, the Company also holds the related senior bond.
Mortgage revenue bonds can be non-participating or participating. Participating mortgage revenue bonds allow the Company to receive additional interest from net property cash flows in addition to the base interest rate. The Company’s participating mortgage revenue bonds had an aggregate fair value of $60.1 million and $52.9 million at September 30, 2011 and December 31, 2010, respectively. Both the stated and participating interest on the Company’s mortgage revenue bonds are exempt from federal income tax. However, a significant portion of the tax exempt income from mortgage revenue bonds is subject to inclusion in a shareholder’s alternative minimum tax (“AMT”) calculation for federal income tax purposes.
Other Bonds
Other bonds are primarily municipal bonds issued by community development districts or other municipal issuers to finance the development of community infrastructure supporting single-family housing and mixed-use and commercial developments such as storm water management systems, roads and community recreational facilities. In some cases these bonds are secured by specific payments or assessments pledged by the issuers or incremental tax revenue generated by the underlying properties. The income on these bonds is also exempt from federal income tax and is generally not included in shareholders’ AMT calculation.
Maturity
The following table summarizes, by contractual maturity, the amortized cost and fair value of bonds available-for-sale at September 30, 2011.
|
|
September 30, 2011
|
|
(in thousands)
|
|
Amortized Cost
|
|
|
Fair Value
|
|
Non-Amortizing:
|
|
|
|
|
|
|
Due in less than one year
|
|
$ |
− |
|
|
$ |
− |
|
Due between one and five years
|
|
|
− |
|
|
|
− |
|
Due between five and ten years
|
|
|
− |
|
|
|
− |
|
Due after ten years
|
|
|
20,167 |
|
|
|
48,349 |
|
Amortizing:
|
|
|
|
|
|
|
|
|
Due at stated maturity dates between December 2013 and June 2056
|
|
|
1,021,796 |
|
|
|
1,131,080 |
|
|
|
$ |
1,041,963 |
|
|
$ |
1,179,429 |
|
Bonds with Lockouts, Prepayment Premiums or Penalties
Principal payments on bonds are based on amortization tables set forth in the bond documents. If no principal amortization is required during the bond term, the outstanding principal balance is required to be paid in a lump sum payment at maturity or at such earlier time as defined under the bond documents. Substantially all of the Company’s bonds include provisions that allow the borrowers to prepay the bonds at a premium or at par after a specified date that is prior to the stated maturity date. The following table provides the amount of bonds that are prepayable without restriction or penalty at September 30, 2011, as well as the year in which the remaining portfolio becomes repayable without restriction or penalty.
|
|
September 30, 2011
|
|
(in thousands)
|
|
Amortized Cost
|
|
|
Fair Value
|
|
Bonds that may be prepaid without restrictions or penalties at September 30, 2011
|
|
$ |
114,277 |
|
|
$ |
144,457 |
|
October 1 through December 31, 2011
|
|
|
8,472 |
|
|
|
9,573 |
|
2012
|
|
|
24,909 |
|
|
|
25,383 |
|
2013
|
|
|
14,741 |
|
|
|
15,538 |
|
2014
|
|
|
15,104 |
|
|
|
15,679 |
|
2015
|
|
|
4,249 |
|
|
|
4,630 |
|
Thereafter
|
|
|
779,598 |
|
|
|
869,024 |
|
Bonds that may not be prepaid
|
|
|
80,613 |
|
|
|
95,145 |
|
Total
|
|
$ |
1,041,963 |
|
|
$ |
1,179,429 |
|
Non-Accrual Bonds
The carrying value of bonds on non-accrual was $85.2 million and $83.6 million at September 30, 2011 and December 31, 2010, respectively. During the period in which these bonds were on non-accrual, the Company recognized interest income on a cash basis of $2.3 million and $2.6 million for the nine months ended September 30, 2011 and 2010, respectively.
The following table provides an aging analysis for the carrying value of bonds available-for-sale at September 30, 2011 and December 31, 2010.
(in thousands)
|
|
September 30,
2011
|
|
|
December 31,
2010
|
|
Total current
|
|
$ |
1,086,925 |
|
|
$ |
1,139,143 |
|
30-59 days past due
|
|
|
21,147 |
|
|
|
22,355 |
|
60-89 days past due
|
|
|
− |
|
|
|
− |
|
Greater than 90 days
|
|
|
71,357 |
|
|
|
69,538 |
|
Bond Sales
The Company recorded cash proceeds on sales and redemptions of bonds of $46.5 million and $14.6 million for the nine months ended September 30, 2011 and 2010, respectively. In connection with the 2011 sales, the Company used cash of $22.6 million to pay down its senior interests and debt owed to securitization trusts.
Provided in the table below are unrealized losses and realized gains and losses recorded through “Impairment on bonds” and “Net (losses) gains on bonds” for bonds sold or redeemed during the three months and nine months ended September 30, 2011 and 2010, as well as for bonds still in the Company’s portfolio at September 30, 2011 and 2010, respectively.
|
|
For the three months ended
September 30,
|
|
|
For the nine months ended
September 30,
|
|
(in thousands)
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
Bond impairment recognized on bonds held at each period-end
|
|
$ |
(4,452 |
) |
|
$ |
(2,545 |
) |
|
$ |
(8,898 |
) |
|
$ |
(10,855 |
) |
Bond impairment recognized on bonds sold/redeemed during each period
|
|
|
− |
|
|
|
− |
|
|
|
(53 |
) |
|
|
(617 |
) |
Losses recognized at time of sale/redemption
|
|
|
− |
|
|
|
− |
|
|
|
(1,036 |
) |
|
|
− |
|
Gains recognized at time of sale/redemption
|
|
|
617 |
|
|
|
2,302 |
|
|
|
2,982 |
|
|
|
2,784 |
|
Total net gains (losses) on bonds
|
|
$ |
(3,835 |
) |
|
$ |
(243 |
) |
|
$ |
(7,005 |
) |
|
$ |
(8,688 |
) |
Unfunded Bond Commitments
Unfunded bond commitments are agreements to fund construction or renovation of properties securing the bonds over the construction or renovation period. Since September 30, 2010 there have been no unfunded bond commitments.
NOTE 3—LOANS HELD FOR INVESTMENT AND LOANS HELD FOR SALE
The Company disaggregates its lending portfolio into four categories: construction, permanent, bridge and other loans, defined as follows.
Construction loans are short-term financing provided primarily to builders and developers of multifamily housing and other property types for the construction and lease-up of the property.
Permanent loans are used to pay off the construction loans upon the completion of construction and lease-up of the property or to refinance existing stabilized properties.
Bridge loans are short-term or intermediate term loans secured with either a first mortgage position or a subordinated position. These loans are used primarily to finance the acquisition and improvements on transitional properties until their conversion to permanent financing.
Other loans are primarily pre-development loans and land or land development loans. Pre-development loans are loans to developers to fund up-front costs to help them secure a property before they are ready to fully develop it. Land or land development loans are used to fund the purchase or the purchase and costs of utilities, roads and other infrastructure and are typically repaid from lot sales.
See Note 17, “Consolidated Funds and Ventures,” for discussion of the Company’s loans related to consolidated funds and ventures.
Loans Held for Sale
The following table summarizes the cost basis of loans held for sale by loan type and the lower of cost or market (“LOCOM”) adjustment to record these loans at the lower of cost or market at September 30, 2011 and December 31, 2010:
(in thousands)
|
|
September 30,
2011
|
|
|
December 31,
2010
|
|
Construction
|
|
$ |
− |
|
|
$ |
5,601 |
|
Permanent
|
|
|
12,372 |
|
|
|
20,647 |
|
Bridge
|
|
|
1,793 |
|
|
|
1,793 |
|
Other
|
|
|
779 |
|
|
|
640 |
|
|
|
|
14,944 |
|
|
|
28,681 |
|
LOCOM Adjustment
|
|
|
(10,508 |
) |
|
|
(9,692 |
) |
Loans held for sale, net
|
|
$ |
4,436 |
|
|
$ |
18,989 |
|
Outstanding loan balances include net deferred fee income of $0.4 million at September 30, 2011 and December 31, 2010.
The carrying value of non-accrual loans was zero at September 30, 2011 and $0.7 million at December 31, 2010.
The Company recorded cash proceeds on loan sales and pay-offs of $13.6 million and $27.4 million and corresponding net losses on loan sales and pay-offs of zero and $0.6 million for the nine months ended September 30, 2011 and 2010, respectively.
The following table summarizes the activity in LOCOM adjustments for the three months and nine months ended September 30, 2011 and 2010:
(in thousands)
|
|
2011
|
|
|
2010
|
|
Balance-January 1,
|
|
$ |
9,692 |
|
|
$ |
32,582 |
|
LOCOM adjustments
|
|
|
194 |
|
|
|
(208 |
) |
Charge-offs, net
|
|
|
− |
|
|
|
(18,356 |
) |
Balance-March 31,
|
|
|
9,886 |
|
|
|
14,018 |
|
LOCOM adjustments
|
|
|
506 |
|
|
|
127 |
|
Charge-offs, net
|
|
|
− |
|
|
|
(2,708 |
) |
Balance-June 30,
|
|
|
10,392 |
|
|
|
11,437 |
|
LOCOM adjustments
|
|
|
116 |
|
|
|
366 |
|
Charge-offs, net
|
|
|
− |
|
|
|
(1,617 |
) |
Balance-September 30,
|
|
$ |
10,508 |
|
|
$ |
10,186 |
|
Loans Held for Investment
The following table summarizes loans held for investment (“HFI”) by loan type at September 30, 2011 and December 31, 2010:
(in thousands)
|
|
September 30,
2011
|
|
|
December 31,
2010
|
|
Construction
|
|
$ |
− |
|
|
$ |
31,776 |
|
Permanent
|
|
|
5,524 |
|
|
|
9,048 |
|
Bridge
|
|
|
20,496 |
|
|
|
27,177 |
|
Other
|
|
|
18,211 |
|
|
|
19,645 |
|
|
|
|
44,231 |
|
|
|
87,646 |
|
Allowance for loan losses
|
|
|
(33,713 |
) |
|
|
(33,713 |
) |
Loans held for investment, net
|
|
$ |
10,518 |
|
|
$ |
53,933 |
|
Outstanding loan balances include net deferred fee income of $0.4 million at September 30, 2011 and December 31, 2010.
The carrying value of non-accrual loans was $7.5 million at September 30, 2011 and December 31, 2010, respectively. At September 30, 2011 and December 31, 2010 there were no loans held for investment which were past due 90 days or more and still accruing interest.
The following table provides an aging analysis for the carrying value of loans held for investment at September 30, 2011 and December 31, 2010:
(in thousands)
|
|
September 30,
2011
|
|
|
December 31,
2010
|
|
Total current
|
|
$ |
3,057 |
|
|
$ |
46,472 |
|
30-59 days past due
|
|
|
− |
|
|
|
− |
|
60-89 days past due
|
|
|
− |
|
|
|
− |
|
Greater than 90 days
|
|
|
7,461 |
|
|
|
7,461 |
|
The following table summarizes the carrying value of loans held for investment that were specifically identified as impaired at September 30, 2011 and December 31, 2010:
(in thousands)
|
|
September 30,
2011
|
|
|
December 31,
2010
|
|
Impaired loans with a specific reserve
|
|
$ |
9,345 |
|
|
$ |
9,450 |
|
Impaired loans without a specific reserve (1)
|
|
|
− |
|
|
|
− |
|
Total impaired loans
|
|
$ |
9,345 |
|
|
$ |
9,450 |
|
|
|
|
|
|
|
|
|
|
Average carrying value of impaired loans for nine and twelve months, respectively
|
|
$ |
9,381 |
|
|
$ |
9,847 |
|
(1)
|
A loan is impaired when it is probable that a creditor will be unable to collect all amounts due according to the contractual terms of the loan agreement; however, when the discounted cash flows, collateral value or market price equals or exceeds the carrying value of the loan, the loan does not require a specific reserve.
|
The unpaid principal balance of impaired loans was $44.9 million and $45.0 million at September 30, 2011 and December 31, 2010, respectively. The Company recognized $0.4 million, on a cash basis, of interest income on impaired loans for the nine months ended September 30, 2011 and 2010.
The following table summarizes the activity in the allowance for loan losses for the three months and nine months ended September 30, 2011 and 2010:
(in thousands)
|
|
2011
|
|
|
2010
|
|
Balance-January 1,
|
|
$ |
33,713 |
|
|
$ |
29,238 |
|
Provision for loan losses
|
|
|
565 |
|
|
|
3,467 |
|
Recoveries, net
|
|
|
− |
|
|
|
35 |
|
Balance-March 31,
|
|
|
34,278 |
|
|
|
32,740 |
|
Provision for loan losses
|
|
|
293 |
|
|
|
550 |
|
Charge-offs, net
|
|
|
(565 |
) |
|
|
− |
|
Balance-June 30,
|
|
|
34,006 |
|
|
|
33,290 |
|
Provision for loan losses
|
|
|
− |
|
|
|
423 |
|
Charge-offs, net
|
|
|
(293 |
) |
|
|
− |
|
Balance-September 30
|
|
$ |
33,713 |
|
|
$ |
33,713 |
|
Unfunded Loan Commitments
Unfunded loan commitments are agreements to fund construction or renovation of properties securing certain loans. At September 30, 2011 there were no unfunded loan commitments.
NOTE 4—INVESTMENTS IN PREFERRED STOCK
As partial consideration for the Company’s sale of its Agency Lending business, on May 15, 2009, the Company received three series of preferred stock from the purchaser with a par amount of $47.0 million: Series A Preferred units of $15.0 million, Series B Preferred units of $15.0 million and Series C Preferred units of $17.0 million, which entitles the Company to receive cumulative quarterly cash distributions at annualized rates of 17.5%, 14.5% and 11.5%, respectively. As part of the sale, the Company agreed to reimburse the purchaser up to a maximum of $30.0 million over the first four years after the sale date (expiring May 15, 2013), for payments the purchaser may be required to make under loss sharing arrangements with Federal National Mortgage Association (“Fannie Mae”) and other government-sponsored enterprises or agencies with regard to loans they purchased from us. The Series B and Series C preferred stock agreements have a provision that provides for this loss sharing reimbursement to be satisfied, if necessary, by cancellation of Series C Preferred units and then Series B Preferred units, rather than by cash. On the Agency Lending business sale date, the Company recorded the estimated fair value of the preferred stock of $37.7 million.
Subsequent to the sale, the Company accounts for the preferred stock using the historical cost approach and tests for impairment at each balance sheet date. An impairment loss is recognized if the carrying amount of the preferred stock is not recoverable and exceeds its fair value. The carrying value of the preferred stock was $36.4 million at September 30, 2011 and December 31, 2010. The estimated fair value of the preferred stock was $39.0 million and $37.5 million at September 30, 2011 and December 31, 2010, respectively. The Company did not record impairment charges on the preferred stock for the nine months ended September 30, 2011. The Company recorded impairment charges on the preferred stock of $ 0.5 million for the nine months ended September 30, 2010. Since the inception date, the Company cancelled $3.0 million in Series C Preferred units to settle realized losses under the loss sharing arrangement. In May 2010, pursuant to the Series C agreement, $2.0 million of Series C Preferred units were redeemed as a result of the release of certain of the Company’s letters of credit.
The Company is also obligated to fund losses on specific loans identified at the sale date that are not part of the $30.0 million loss reimbursement. The Company accounts for this obligation as a guarantee obligation and at September 30, 2011 and December 31, 2010 the fair value of this obligation was $0.5 million and $0.4 million, respectively. See Note 11, “Guarantees and Collateral.” Since the sale of the Agency Lending business, the Company incurred $1.2 million in realized losses related to these specific loans.
NOTE 5—INVESTMENTS IN UNCONSOLIDATED VENTURES
The following table summarizes the investments in unconsolidated ventures at September 30, 2011 and December 31, 2010:
(in thousands)
|
|
September 30,
2011
|
|
|
December 31,
2010
|
|
Investments in Real Estate Related Entities
|
|
$ |
6,835 |
|
|
$ |
6,842 |
|
Investments in Real Estate Related Entities
The Company has historically invested in real estate funds or partnerships that invest in debt and equity instruments related to commercial real estate. However, since December 31, 2010, the Company’s primary investment in unconsolidated ventures is the result of the Company having received in 2010 a 33.3% interest in a partnership that was formed to take a deed-in-lieu of foreclosure on land that was collateral for a loan held by the Company. The remaining interest in the partnership is held by a third party who had also loaned money to the developer on the same land parcel. The ownership interests in the partnership were determined based on the relative loan amounts provided by the Company and the third party lender. This third party interest holder is the primary beneficiary of the partnership.
Balance Sheet and Operating Results for the Unconsolidated Ventures
The following table displays the total assets and liabilities related to the ventures for which the Company holds an equity investment at September 30, 2011 and December 31, 2010:
(in thousands)
|
|
September 30,
2011
|
|
|
December 31,
2010
|
|
Investments in unconsolidated ventures:
|
|
|
|
|
|
|
Total assets (primarily real estate)
|
|
$ |
56,391 |
|
|
$ |
66,601 |
|
Total liabilities (primarily debt)
|
|
|
23,064 |
|
|
|
22,600 |
|
The following table displays the net income for the three months and nine months ended September 30, 2011 and 2010 for the ventures in which the Company holds an equity investment:
|
|
For the three months ended
September 30,
|
|
|
For the nine months ended
September 30,
|
|
(in thousands)
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
Net (loss) income
|
|
$ |
(135 |
) |
|
$ |
(2,860 |
) |
|
$ |
(1,806 |
) |
|
$ |
(553 |
) |
NOTE 6—OTHER ASSETS
The following table summarizes other assets at September 30, 2011 and December 31, 2010:
(in thousands)
|
|
September 30,
2011
|
|
|
December 31,
2010
|
|
Other assets:
|
|
|
|
|
|
|
Accrued interest receivable
|
|
$ |
10,471 |
|
|
$ |
10,793 |
|
Property and equipment, net
|
|
|
920 |
|
|
|
1,453 |
|
State tax receivables, net
|
|
|
3,817 |
|
|
|
5,539 |
|
Debt issue costs, net
|
|
|
9,368 |
|
|
|
10,349 |
|
Real estate owned, held for use
|
|
|
5,295 |
|
|
|
13,231 |
|
Real estate owned, held for sale
|
|
|
8,058 |
|
|
|
− |
|
Other assets
|
|
|
3,721 |
|
|
|
4,662 |
|
Total other assets
|
|
$ |
41,650 |
|
|
$ |
46,027 |
|
Property and equipment are recorded at cost, net of accumulated depreciation and amortization, which was $4.0 million and $3.8 million at September 30, 2011 and December 31, 2010, respectively. Depreciation expense totaled $0.5 million and $0.6 million for the nine months ended September 30, 2011 and 2010, respectively. Depreciation and amortization are recognized using the straight-line method over the estimated useful lives of the assets, which generally range from five to 15 years, depending on the asset or the lease term for leasehold improvements.
State tax receivables represent the net refund position as reflected on the Company’s various state tax returns. A portion of these receivables may be subject to challenge by the relevant tax authority and therefore a contingent liability for uncertain tax positions of $2.3 million and $2.2 million at September 30, 2011 and December 31, 2010, respectively, has been recorded through other liabilities.
Real estate owned represents foreclosed property or properties acquired through a deed in lieu of foreclosure as a result of borrower defaults on debt owed to the Company. At September 30, 2011 and December 31, 2010, the Company had two parcels of undeveloped land with a carrying value of $5.3 million. At September 30, 2011, the Company had a senior living facility with a carrying value of $8.1 million which it classified as held for sale during the second quarter of 2011 with an anticipated sale in the fourth quarter of 2011. In connection with the held for sale classification, the Company accounted for the property’s operations as discontinued operations. See Note 16, “Discontinued Operations,” for more information. At December 31, 2010, this senior living facility had a carrying value of $7.9 million and was classified as held for use.
NOTE 7—DERIVATIVE FINANCIAL INSTRUMENTS
The following table summarizes the Company’s derivative fair value balances at September 30, 2011 and December 31, 2010.
|
|
Fair Value
|
|
|
|
September 30, 2011
|
|
|
December 31, 2010
|
|
(in thousands)
|
|
Assets
|
|
|
Liabilities
|
|
|
Assets
|
|
|
Liabilities
|
|
Interest rate swaps
|
|
$ |
6,217 |
|
|
$ |
22,140 |
|
|
$ |
6,812 |
|
|
$ |
19,561 |
|
Other
|
|
|
− |
|
|
|
783 |
|
|
|
− |
|
|
|
592 |
|
Total derivative financial instruments
|
|
$ |
6,217 |
|
|
$ |
22,923 |
|
|
$ |
6,812 |
|
|
$ |
20,153 |
|
The following table summarizes the derivative notional amounts at September 30, 2011 and December 31, 2010.
|
|
Notional
|
|
(in thousands)
|
|
September 30,
2011
|
|
|
December 31,
2010
|
|
|
|
|
|
|
|
|
Interest rate swaps
|
|
$ |
303,735 |
|
|
$ |
303,735 |
|
Other
|
|
|
15,931 |
|
|
|
23,974 |
|
The following table summarizes derivative activity for the three months and nine months ended September 30, 2011 and 2010.
|
|
Realized/Unrealized
Gains (Losses)
For the three months
ended September 30,
|
|
|
Realized/Unrealized
Gains (Losses)
For the nine months
ended September 30,
|
|
(in thousands)
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
Interest rate swaps
|
|
$ |
(4,620 |
) |
|
$ |
(3,473 |
) |
|
$ |
(7,187 |
) |
|
$ |
(10,658 |
) |
Other
|
|
|
(128 |
) |
|
|
(116 |
) |
|
|
(455 |
) |
|
|
118 |
|
Total
|
|
$ |
(4,748 |
) |
|
$ |
(3,589 |
) |
|
$ |
(7,642 |
) |
|
$ |
(10,540 |
) |
(1)
|
The cash paid and received on both interest rate swaps and total return swaps is settled on a net basis and recorded through “Net losses on derivatives.” Net cash paid was $1.4 million and $1.7 million for the three months ended September 30, 2011 and 2010, respectively. Net cash paid was $4.2 million and $5.3 million for the nine months ended September 30, 2011 and 2010, respectively.
|
Interest rate swaps are executed to reduce the interest rate risk associated with the variable rate interest on the debt owed to senior interests in securitization trusts. Under the interest rate swap contracts, the Company typically receives a variable rate and pays a fixed rate. The rate that the Company receives from the counterparty will generally offset the rate that the Company pays on its debt instruments. Therefore, interest rate swaps effectively convert variable rate debt to fixed rate debt. The Company’s interest rate swaps are generally indexed on a variable rate based on the weekly Securities Industry and Financial Markets Association Municipal Swap Index (an index of weekly tax-exempt variable rates (“SIFMA”)) or the London Interbank Offer Rate (“LIBOR”), and the fixed rate is based on SIFMA or LIBOR for the specific term of the swap.
All of the Company’s interest rate swap agreements are entered into under the International Swap Dealers Association’s standard master agreements (“ISDAs”), including supplemental schedules and confirmations to these agreements. At September 30, 2011, the Company had interest rate swap contracts with the Counterparty totaling $303.7 million (notional) with a net fair value obligation of $15.9 million. The supplemental schedules to the ISDAs require the Company to maintain a minimum net asset value, which the Company has not done. Without a forbearance agreement, the lack of compliance with this covenant permits the Counterparty to terminate the interest rate swaps. On December 8, 2010, the Company entered into an amended and restated forbearance agreement with the Counterparty that, among other things, extends the forbearance date to the earlier of June 30, 2012 or when TEB is in compliance with its leverage and liquidation incurrence ratios. Taking into account transactions completed during the fourth quarter of 2011, if bond valuations do not change materially from September 30, 2011 we expect TEB to be in compliance with its liquidation as well as its leverage incurrence ratios as of December 31, 2011.
NOTE 8—DEBT
The table below summarizes the Company’s outstanding debt balances, the weighted-average interest rates and term dates at September 30, 2011 and December 31, 2010.
(in thousands)
|
|
September 30,
2011
|
|
|
Weighted-Average Interest Rate at Period-End
|
|
|
December 31, 2010
|
|
|
Weighted-Average Interest Rate at Period-End
|
|
Debt related to bond investing activities (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior interests and debt owed to securitization trusts:
|
|
|
|
|
|
|
|
|
|
|
|
|
Due within one year (2)
|
|
$ |
21,425 |
|
|
|
2.2 |
% |
|
$ |
15,985 |
|
|
|
0.4 |
% |
Due after one year (2)
|
|
|
658,285 |
|
|
|
0.5 |
|
|
|
732,115 |
|
|
|
0.7 |
|
Mandatorily redeemable preferred shares (3):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Due within one year
|
|
|
5,877 |
|
|
|
7.5 |
|
|
|
5,558 |
|
|
|
7.5 |
|
Due after one year
|
|
|
114,135 |
|
|
|
8.5 |
|
|
|
127,971 |
|
|
|
8.6 |
|
Notes payable and other debt (4):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Due within one year
|
|
|
5,634 |
|
|
|
6.0 |
|
|
|
5,654 |
|
|
|
6.0 |
|
Due after one year
|
|
|
56,622 |
|
|
|
6.8 |
|
|
|
68,444 |
|
|
|
6.7 |
|
Total bond related debt
|
|
|
861,978 |
|
|
|
|
|
|
|
955,727 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-bond related debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable and other debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Due within one year
|
|
|
61,954 |
|
|
|
8.1 |
|
|
|
106,520 |
|
|
|
7.4 |
|
Due after one year
|
|
|
17,781 |
|
|
|
10.4 |
|
|
|
27,267 |
|
|
|
12.1 |
|
Subordinated debentures (5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Due after one year
|
|
|
192,620 |
|
|
|
8.8 |
|
|
|
183,711 |
|
|
|
8.8 |
|
Line of credit facilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Due within one year
|
|
|
− |
|
|
|
− |
|
|
|
4,190 |
|
|
|
6.0 |
|
Total non-bond related debt
|
|
|
272,355 |
|
|
|
|
|
|
|
321,688 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt
|
|
$ |
1,134,333 |
|
|
|
|
|
|
$ |
1,277,415 |
|
|
|
|
|
(1)
|
Debt related to bond investing activities is debt that is either collateralized or securitized by bonds or other debt obligations of TEB and TEI.
|
(2)
|
The Company also incurs on-going fees related to credit enhancement, liquidity, custodian, trustee and remarketing as well as upfront debt issuance costs, which when added to the weighted average interest rate brings the overall weighted average interest expense (due within one year) to 2.6% and 1.9% at September 30, 2011 and December 31, 2010, respectively. These additional fees bring the weighted average interest rate (due after one year) to 1.8% and 2.0% at September 30, 2011 and December 31, 2010, respectively.
|
(3)
|
Included in mandatorily redeemable preferred shares are unamortized discounts of $3.8 million and $4.4 million at September 30, 2011 and December 31, 2010, respectively.
|
(4)
|
Included in notes payable and other debt are unamortized discounts of $1.7 million and $1.8 million at September 30, 2011 and December 31, 2010, respectively.
|
(5)
|
Included in subordinated debentures are unamortized discounts of $4.1 million and $13.0 million at September 30, 2011 and December 31, 2010, respectively.
|
Senior Interests and Debt Owed to Securitization Trusts
The Company securitizes bonds through several programs and under each program the Company transfers bonds into a trust, receives cash proceeds from the sales of the senior interests and retains the subordinated interests. Substantially all of the senior interests are variable rate debt. The residual interests the Company retains are subordinated securities entitled to the net cash flow of each trust after the payment of trust expenses and interest on the senior certificates. To increase the attractiveness of the senior interests to investors, the senior interests are credit enhanced or insured by a third party. For certain programs, a liquidity provider agrees to acquire the senior certificates upon a failed remarketing. The senior interest holders have recourse to the third party credit enhancer or insurance provider, while the credit enhancer or insurance provider has recourse to the bonds deposited in the trusts and the additional collateral pledged. In certain cases, the credit enhancer or insurance provider may also have recourse to the Company to satisfy the outstanding debt balance to the extent the bonds deposited in the trust and the additional collateral pledged is not sufficient to satisfy the debt. The Company’s total senior interests and debt owed to securitization trusts balance was $679.7 million at September 30, 2011, of which $6.6 million and $550.4 million have maturing credit enhancement and liquidity facilities in 2011 and 2013, respectively. On November 2, 2011, the $6.6 million of senior interests and debt owed to securitization trusts with maturing facilities in 2011 were repaid in full. If we were unable to renew or replace our third party credit enhancement and liquidity facilities, we might not be able to extend or refinance our bond related debt. In this instance, an investor holding the debt issued by the securitization trust could tender its investment to the third party liquidity provider who in turn could liquidate the bonds within the securitization trust as well as our bonds pledged as collateral to the securitization trust in order to satisfy the outstanding debt balance. If we are able to extend or replace the third party credit enhancement and liquidity facilities or if we are able to remarket the debt without the benefit of third party credit enhancement and liquidity facilities, we could experience higher bond related interest expense.
Mandatorily Redeemable Preferred Shares
TEB has mandatorily redeemable preferred shares outstanding. These shares have quarterly distributions that are payable (based on the stated distribution rate) to the extent of TEB’s net income. For this purpose, net income is defined as TEB’s taxable income, as determined in accordance with the United States Internal Revenue Code, plus any income that is exempt from federal taxation, but excluding gains from the sale of assets. In addition to quarterly distributions, the holders of the cumulative mandatorily redeemable preferred shares receive an annual capital gains distribution equal to an aggregate of 10.0% of any realized net capital gains during the immediately preceding taxable year, if any. There were no capital gains distributions for the nine months ended September 30, 2011 and 2010.
The table below summarizes the terms of the cumulative mandatorily redeemable preferred shares issued by TEB at September 30, 2011:
|
|
Issue Date
|
|
Number of Shares
|
|
|
Liquidation Amount
Per Share
|
|
|
Annual
Distribution Rate
|
|
Next Remarketing/ Mandatory Tender Date
|
|
Mandatory Redemption Date
|
Series A
|
|
May 27, 1999
|
|
|
37.5 |
|
|
$ |
1,755,426 |
|
|
|
7.50 |
% |
June 30, 2012
|
|
June 30, 2049
|
Series B
|
|
June 2, 2000
|
|
|
29 |
|
|
|
2,000,000 |
|
|
|
9.56 |
|
November 1, 2011
|
|
June 30, 2050
|
The credit ratings of TEB and each series of preferred shares are currently non-investment grade due to credit weaknesses in the multifamily housing sector and the rollover risk of the Freddie Mac credit facility on bonds that provide revenues to TEB, which expires in 2013. These credit ratings are not required under TEB’s Operating Agreement and therefore do not change any terms or rights of the preferred shares.
The Series A cumulative mandatorily redeemable preferred shares and the Series A-2, A-3 and A-4 cumulative perpetual preferred shares are all of equal priority. See Note 13, “Equity,” for the terms related to the perpetual preferred shares. Series B subordinate cumulative mandatorily redeemable preferred shares and the Series B-2 and B-3 subordinate cumulative perpetual preferred shares are all of equal priority and are junior to Series A cumulative mandatorily redeemable preferred shares and the Series A-2, A-3, and A-4 cumulative perpetual preferred shares. Unlike the cumulative mandatorily redeemable preferred shares, the cumulative perpetual preferred shares are included in equity.
The mandatorily redeemable preferred shares are currently subject to annual remarketing on the dates specified in the table above. The holders of a majority of the outstanding Series A cumulative mandatorily redeemable preferred shares, voting separately, elected to waive the June 30, 2010 and the June 30, 2011 remarketing requirement. As a result, the next mandatory remarketing date for the Series A cumulative mandatorily redeemable preferred shares will occur on June 30, 2012.
The holders of a majority of the outstanding Series A cumulative mandatorily redeemable preferred shares, voting separately, also elected on October 24, 2011 to amend the Series A Series Exhibit to the TEB Operating Agreement. Pursuant to the Amended and Restated Series Exhibit approved in 2009, TEB was obligated to make a fixed payment equal to 12.68% of the original $84.0 million issue amount, of which an amount equal to 7.5%, of the outstanding principal balance was allocated to distribution and the remainder was allocated to redeem those Series A shares outstanding. This had the effect of accelerating the retirement of the Series A shares at an ever increasing pace, especially if additional shares were repurchased and retired. The 2011 amendment removed the fixed payment equal to 12.68% of the original $84.0 million issue amount and established a set redemption schedule that equals, on a per share basis, the schedule in effect just prior to the approval of the 2011 amendment. The distribution rate continues to be 7.5% and, assuming no repurchases and retirements beyond those that took place on November 2, 2011, no further amendments and an unsuccessful remarketing, TEB will make approximately $5.0 million in scheduled redemptions in 2012.
The Series B subordinate cumulative mandatorily redeemable preferred shares were subject to a remarketing on November 1, 2011. Effective November 1, 2011, the holders of the majority of the outstanding Series B subordinate cumulative mandatorily redeemable preferred shares, voting separately, elected to waive the November 1, 2011 remarking requirement and to allow the distribution rate to reset to two times the 15 year BAA municipal bond yield. As a result, effective November 1, 2011, the distribution rate on the Series B subordinate cumulative mandatorily redeemable preferred shares increased from 9.56% to 9.64% for one year. The next mandatory remarketing date for the Series B subordinate cumulative mandatorily redeemable preferred shares will occur on November 1, 2012.
On each remarketing date, the remarketing agent will seek to remarket the shares at the lowest distribution rate that would result in a resale of the mandatorily redeemable preferred shares at a price equal to par plus all accrued but unpaid dividends, subject to a cap described herein. If the remarketing agent is unable to remarket these shares successfully, distributions (interest expense) could increase and this increase could adversely impact the Company’s financial condition and results of operations. The distribution rate on the Series B shares could, at most, reset to two times the 15 year BAA municipal bond yield if the remarking on November 1, 2012 were to fail. However, the 7.5% distribution rate and scheduled redemptions on the Series A cumulative mandatorily redeemable preferred shares would continue until there is a remarketing that is not a failed remarketing.
On January 24, 2011, the Company repurchased $4.0 million of the original par amount of the 6.8% Series B-1 subordinate cumulative mandatorily redeemable preferred shares at 86.5% of face value and recognized a gain on debt extinguishment of $0.4 million. On May 4, 2011, the Company repurchased the remaining $4.0 million original par amount of the 6.8% Series B-1 subordinate cumulative mandatorily redeemable preferred shares at 86.5% of face value and recognized a gain on debt extinguishment of $0.4 million. The Company retired these shares and therefore there are no more Series B-1 subordinate cumulative mandatorily redeemable shares outstanding. On August 2, 2011 the Company repurchased $2.0 million original par amount of the 9.56% Series B subordinate cumulative mandatorily redeemable preferred shares at 87.0% of face value and recognized a gain on debt extinguishment of $0.2 million. On November 2, 2011 the Company repurchased $5.0 million original par amount of the 9.56% Series B subordinate cumulative mandatorily redeemable preferred shares at 88.0% of face value and recognized a gain on debt extinguishment of $0.4 million. On November 2, 2011 the Company repurchased $10.3 million outstanding par amount of the 7.5% Series A cumulative mandatorily redeemable preferred shares at 97.0% of face value and recognized a loss on debt extinguishment of $0.1 million.
Notes Payable and Other Debt
This debt is primarily related to secured borrowings collateralized primarily with the Company’s bond assets. In most cases, the Company has guaranteed the debt or is the direct borrower.
Subordinated Debentures
The table below represents a summary of the key terms of the subordinated debentures issued by MMA Mortgage Investment Corporation (“MMIC”) and MMA Financial Holdings, Inc. (“MFH”) at September 30, 2011:
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuer
|
|
Debenture Principal
|
|
|
Net Discount(1)
|
|
|
Debenture Carrying
Value
|
|
Optional
Redemption
Date
|
|
Interim
Principal Payments
|
|
Debentures
Maturity Date
|
|
Coupon Interest Rate
|
MMIC
|
|
$ |
30,000 |
|
|
$ |
− |
|
|
$ |
30,000 |
|
May 5, 2014
|
|
|
− |
|
May 5, 2034
|
|
9.5% to May 2014, then greater of 9.5% or 6.0% plus 10 year Treasury
|
MFH
|
|
|
58,420 |
|
|
|
(845 |
) |
|
|
57,575 |
|
May 5, 2014
|
|
|
− |
|
May 5, 2034
|
|
0.75% to January 2012, 9.5% to May 2014, then greater of 9.5% or 6.0% plus 10 year Treasury
|
MFH
|
|
|
61,000 |
|
|
|
(1,536 |
) |
|
|
59,464 |
|
March 30, 2010
|
|
$8,900 due June 2014
|
|
March 30, 2035
|
|
0.75% to May 2012, 8.05% to May 2015, then 3 month LIBOR plus 3.3%
|
MFH
|
|
|
47,275 |
|
|
|
(1,694 |
) |
|
|
45,581 |
|
July 30, 2010
|
|
$6,500 due July 2014
|
|
July 30, 2035
|
|
0.75% to May 2012, 7.62% to May 2015, then 3 month LIBOR plus 3.3%
|
|
|
$ |
196,695 |
|
|
$ |
(4,075 |
) |
|
$ |
192,620 |
|
|
|
|
|
|
|
|
|
(1)
|
The discount represents $31.9 million of additional principal owed for which no cash proceeds were received less $27.9 million of cumulative discount that has been amortized through September 30, 2011.
|
Interest expense on the subordinated debentures totaled $12.0 million and $11.3 million for the nine months ended September 30, 2011 and 2010, respectively.
If the Company is not able to negotiate other arrangements, the Company will not be able to pay the increased interest payments on the subordinated debentures which are due to take effect in the first and second quarter of 2012. If these subordinated debentures were accelerated the Company would not be able to repay the debt.
Covenant Compliance and Debt Maturities
The following table summarizes the annual principal payment commitments at September 30, 2011:
(in thousands)
|
|
|
|
2011
|
|
$ |
7,921 |
|
2012 (1)
|
|
|
114,584 |
|
2013
|
|
|
27,688 |
|
2014
|
|
|
33,209 |
|
2015
|
|
|
39,375 |
|
Thereafter
|
|
|
911,556 |
|
Total
|
|
$ |
1,134,333 |
|
(1)
|
Of this amount, $54.6 million represents proceeds from the legal transfer of assets that failed to receive sale accounting and are therefore accounted for as a secured borrowing, all of which is subject to the above mentioned forbearance agreements.
|
As a result of the Company restructuring its debt agreements or obtaining forbearance agreements, none of our obligations have been accelerated at present. The Company had debt agreements totaling $54.6 million at September 30, 2011 that had payment defaults at maturity, but were subject to forbearance agreements that expire on June 30, 2012.
As of September 30, 2011, the Company and/or its wholly owned subsidiaries are parties to debt agreements ("Credit Facilities") with an outstanding principal balance of $42.0 million that contain cross-default provisions pursuant to which defaults could be declared under such Credit Facilities as a result of the occurrence of defaults under certain other obligations of the Company, its subsidiaries and affiliates, and other parties. However, the documents evidencing these Credit Facilities generally include protective provisions that impose limits on the ability of the lenders under such Credit Facilities to declare defaults, including provisions limiting cross-defaults to circumstances where (1) such other obligations are "material" or exceed specified amounts, (2) the Company and/or its wholly owned subsidiaries have first been provided with notice of and the ability to cure such default under the unrelated obligations, (3) such defaults have resulted in the actual acceleration of such unrelated obligations, and (4) the Company and/or its wholly owned subsidiaries have not posted acceptable collateral.
Letters of Credit
The Company has letter of credit facilities with multiple financial institutions and institutional investors that are generally used as a means to pledge collateral to support Company obligations. At September 30, 2011, the Company had $45.3 million in outstanding letters of credit posted as collateral, of which $20.3 million will mature in 2012 and the remaining $25.0 million will mature in 2014. As of November 9, 2011 the Company had $34.9 million in outstanding letters of credit posted as collateral, of which $15.9 million will mature in 2012 and the remaining $19.0 million will mature in 2014. Although we currently expect that we will be able to reduce the amount outstanding on our expiring letters of credit or otherwise extend their maturities, if we are unable to do so our liquidity and financial condition may be adversely affected.
NOTE 9—FINANCIAL INSTRUMENTS
The following table provides information about financial assets and liabilities not carried at fair value in the consolidated balance sheets. This table excludes non-financial assets and liabilities.
The fair value estimates are made at a discrete point in time based on relevant market information and information about the financial instruments. A description of how the Company estimates fair values is provided below. These estimates are subjective in nature, involve uncertainties and significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
|
|
September 30, 2011
|
|
|
December 31, 2010
|
|
(in thousands)
|
|
Carrying Amount
|
|
|
Fair Value
|
|
|
Carrying Amount
|
|
|
Fair Value
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans held for investment
|
|
$ |
1,190 |
|
|
$ |
443 |
|
|
|
11,539 |
|
|
$ |
9,634 |
|
Loans held for sale
|
|
|
3,664 |
|
|
|
3,949 |
|
|
|
11,637 |
|
|
|
12,293 |
|
Investment in Series C preferred stock
|
|
|
6,371 |
|
|
|
8,953 |
|
|
|
6,371 |
|
|
|
7,487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Line of credit facilities
|
|
|
− |
|
|
|
− |
|
|
|
4,190 |
|
|
|
4,190 |
|
Senior interests and debt owed to securitization trusts
|
|
|
679,710 |
|
|
|
679,901 |
|
|
|
748,100 |
|
|
|
748,665 |
|
Bond related notes payable and other debt
|
|
|
62,256 |
|
|
|
64,649 |
|
|
|
74,098 |
|
|
|
75,449 |
|
Non-bond related notes payable and other debt
|
|
|
79,734 |
|
|
|
32,944 |
|
|
|
133,787 |
|
|
|
86,575 |
|
Subordinated debentures issued by MFH
|
|
|
162,620 |
|
|
|
23,337 |
|
|
|
153,711 |
|
|
|
23,337 |
|
Subordinated debentures issued by MMIC
|
|
|
30,000 |
|
|
|
30,000 |
|
|
|
30,000 |
|
|
|
30,000 |
|
Mandatorily redeemable preferred shares
|
|
|
120,011 |
|
|
|
111,259 |
|
|
|
133,529 |
|
|
|
123,444 |
|
Liabilities of consolidated funds and ventures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable
|
|
|
15,562 |
|
|
|
15,562 |
|
|
|
3,709 |
|
|
|
3,709 |
|
|
|
Notional Amount
|
|
|
Estimated Fair Value
|
|
|
Notional Amount
|
|
|
Estimated Fair Value
|
|
Off-Balance Sheet Financial Instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lending Commitments
|
|
$ |
− |
|
|
$ |
− |
|
|
$ |
315 |
|
|
$ |
− |
|
Loans held for investment and loans held for sale –The Company estimates fair value by discounting the expected cash flows using current market yields for similar loans.
Investment in preferred stock –The fair value of the preferred stock was determined based on the terms and conditions of the preferred stock as compared to other, best available market benchmarks, as well as determining the fair value of the embedded loss-sharing feature that is contained in the Series C preferred stock agreements.
Line of credit facilities – The carrying value approximates fair value as these are collateralized variable interest rate loans with indexes and spreads that approximate market.
Senior interests and debt owed to securitization trusts – The carrying value approximates fair value for weekly reset variable rate senior certificates as these are variable interest rate securities with indexes and spreads that approximate market. The fair value of senior interests in securitization trusts for fixed rate senior securities was estimated by discounting contractual cash flows using current market rates for comparable debt.
Notes payable and other debt – The fair value was estimated based on discounting contractual cash flows using a market rate of interest, taking into account credit risk and collateral values.
Subordinated debentures and mandatorily redeemable preferred shares – The fair value of the subordinated debentures and mandatorily redeemable preferred shares was estimated using current market prices for comparable instruments, taking into account credit risk.
Liabilities of consolidated funds and ventures:
Notes Payable – The fair value was estimated by discounting contractual cash flows incorporating market yields for comparable debt, taking into account credit risk and collateral values.
Off-Balance Sheet Financial Instruments:
Lending commitments – The fair value of lending commitments was estimated based on the fair value of the corresponding funded loans, taking into consideration the remaining commitment amount.
NOTE 10—FAIR VALUE MEASUREMENTS
As required by GAAP, assets and liabilities are classified into levels based on the lowest level of input that is significant to the fair value measurement. The determination of which level an asset or liability gets classified into is based on the following fair value hierarchy:
|
·
|
Level 1: Quoted prices in active markets for identical instruments.
|
|
·
|
Level 2: Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which significant inputs or significant value drivers are observable in active markets.
|
|
·
|
Level 3: Valuations derived from valuation techniques in which significant inputs or significant value drivers are unobservable.
|
The following tables present assets and liabilities that are measured at fair value on a recurring basis at September 30, 2011 and December 31, 2010.
|
|
|
Fair Value Measurement Levels at
September 30, 2011
|
|
(in thousands)
|
|
September 30,
2011
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Bonds available-for-sale
|
|
$ |
1,179,429 |
|
|
$ |
− |
|
|
$ |
− |
|
|
$ |
1,179,429 |
|
Derivative assets
|
|
|
6,217 |
|
|
|
− |
|
|
|
6,217 |
|
|
|
− |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities
|
|
$ |
22,923 |
|
|
$ |
− |
|
|
$ |
22,408 |
|
|
$ |
515 |
|
|
|
|
Fair Value Measurement Levels at
December 31, 2010
|
|
(in thousands)
|
|
December 31,
2010
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Bonds available-for-sale
|
|
$ |
1,231,036 |
|
|
$ |
− |
|
|
$ |
− |
|
|
$ |
1,231,036 |
|
Derivative assets
|
|
|
6,812 |
|
|
|
− |
|
|
|
6,812 |
|
|
|
− |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities
|
|
$ |
20,153 |
|
|
$ |
− |
|
|
$ |
19,603 |
|
|
$ |
550 |
|
The following table presents activity for assets and liabilities measured at fair value on a recurring basis using Level 3 inputs for the nine months ended September 30, 2011:
(in thousands)
|
|
Bonds
Available-for-Sale
|
|
|
Derivative Liabilities
|
|
Balance, January 1, 2011
|
|
$ |
1,231,036 |
|
|
$ |
(550 |
) |
Total (losses) gains included in earnings
|
|
|
(11,566 |
) |
|
|
35 |
|
Total gains included in other comprehensive income
|
|
|
45,422 |
|
|
|
− |
|
Impact from purchases
|
|
|
11,183 |
|
|
|
− |
|
Impact from sales
|
|
|
(81,862 |
) |
|
|
− |
|
Impact from settlements
|
|
|
(14,784 |
) |
|
|
− |
|
Balance, September 30, 2011
|
|
$ |
1,179,429 |
|
|
$ |
(515 |
) |
The following table provides the amount included in earnings related to the activity presented in the table above, as well as additional realized gains (losses) recognized at settlement for the nine months ended September 30, 2011.
(in thousands)
|
|
Net losses on bonds(1)
|
|
|
Equity in Losses from Lower Tier Property Partnerships
|
|
|
Net gains (losses) on derivatives
|
|
Change in realized losses related to assets and liabilities
held at January 1, 2011, but settled during 2011
|
|
$ |
(53 |
) |
|
$ |
− |
|
|
$ |
72 |
|
Change in unrealized losses related to assets and
liabilities still held at September 30, 2011
|
|
|
(8,898 |
) |
|
|
(2,615 |
) |
|
|
(37 |
) |
Additional realized gains (losses) recognized at settlement
|
|
|
1,946 |
|
|
|
− |
|
|
|
(3 |
) |
Total (losses) gains reported in earnings
|
|
$ |
(7,005 |
) |
|
$ |
(2,615 |
) |
|
$ |
32 |
|
(1)
|
Amounts are reflected through “Impairment on bonds” and “Net (losses) gains on sale of bonds” in the consolidated statements of operations.
|
The following table presents activity for assets and liabilities measured at fair value on a recurring basis using Level 3 inputs for the nine months ended September 30, 2010:
(in thousands)
|
|
Bonds
Available-for-Sale
|
|
|
Derivative Liabilities
|
|
Balance, January 1, 2010
|
|
$ |
1,348,133 |
|
|
$ |
(919 |
) |
Total (losses) gains included in earnings
|
|
|
(13,482 |
) |
|
|
447 |
|
Total gains included in other comprehensive income
|
|
|
30,950 |
|
|
|
− |
|
Impact from purchases
|
|
|
6,584 |
|
|
|
− |
|
Impact from sales
|
|
|
(81,100 |
) |
|
|
− |
|
Impact from deconsolidation of GP Take Back partnership
|
|
|
6,423 |
|
|
|
− |
|
Impact from settlements
|
|
|
(34,419 |
) |
|
|
− |
|
Balance, September 30, 2010
|
|
$ |
1,263,089 |
|
|
$ |
(472 |
) |
The following table provides the amount included in earnings related to the activity presented in the table above, as well as additional realized gains recognized at settlement for the nine months ended September 30, 2010.
(in thousands)
|
|
Net (losses) gains on bonds(1)
|
|
|
Equity in Losses from Lower Tier Property Partnerships
|
|
|
Net gains on derivatives
|
|
Change in realized (losses) gains related to assets and liabilities
held at January 1, 2010, but settled during 2010
|
|
$ |
(617 |
) |
|
$ |
− |
|
|
$ |
412 |
|
Change in unrealized (losses) gains related to assets and
liabilities still held at September 30, 2010 (10,855
|
|
|
(10,855 |
) |
|
|
(2,010 |
) |
|
|
35 |
|
Additional realized gains recognized at settlement
|
|
|
2,784 |
|
|
|
− |
|
|
|
− |
|
Total (losses) gains reported in earnings
|
|
$ |
(8,688 |
) |
|
$ |
(2,010 |
) |
|
$ |
447 |
|
(1)
|
Amounts are reflected through “Impairment on bonds” and “Net (losses) gains on sale of bonds” in the consolidated statements of operations.
|
The following table presents activity for assets and liabilities measured at fair value on a recurring basis using Level 3 inputs for the three months ended September 30, 2011:
(in thousands)
|
|
Bonds Available-for-Sale
|
|
|
Derivative Liabilities
|
|
Balance, July 1, 2011
|
|
$ |
1,190,627 |
|
|
$ |
(510 |
) |
Total (losses) gains included in earnings
|
|
|
(5,257 |
) |
|
|
(5 |
) |
Total gains included in other comprehensive income
|
|
|
23,152 |
|
|
|
− |
|
Impact from purchases
|
|
|
1,183 |
|
|
|
− |
|
Impact from sales
|
|
|
(25,140 |
) |
|
|
− |
|
Impact from settlements
|
|
|
(5,136 |
) |
|
|
− |
|
Balance, September 30, 2011
|
|
$ |
1,179,429 |
|
|
$ |
(515 |
) |
The following table provides the amount included in earnings related to the activity presented in the table above, as well as additional realized gains recognized at settlement for the three months ended September 30, 2011.
(in thousands)
|
|
Net (losses) gains on bonds(1)
|
|
|
Equity in Losses from Lower Tier Property Partnerships
|
|
|
Net gains (losses) on derivatives
|
|
Change in realized gains related to assets and liabilities
held at July 1, 2011, but settled during 3rd quarter 2011
|
|
$ |
− |
|
|
$ |
− |
|
|
$ |
− |
|
Change in unrealized losses related to assets and
liabilities still held at September 30, 2011
|
|
|
(4,452 |
) |
|
|
(805 |
) |
|
|
(5 |
) |
Additional realized gains recognized at settlement
|
|
|
617 |
|
|
|
− |
|
|
|
− |
|
Total losses reported in earnings
|
|
$ |
(3,835 |
) |
|
$ |
(805 |
) |
|
$ |
(5 |
) |
(1)
|
Amounts are reflected through “Impairment on bonds” and “Net (losses) gains on sale of bonds” in the consolidated statements of operations.
|
The following table presents activity for assets and liabilities measured at fair value on a recurring basis using Level 3 inputs for the three months ended September 30, 2010:
(in thousands)
|
|
Bonds Available-for-Sale
|
|
|
Derivative Liabilities
|
|
Balance, July 1, 2010
|
|
$ |
1,292,695 |
|
|
$ |
(455 |
) |
Total (losses) gains included in earnings
|
|
|
(3,335 |
) |
|
|
(17 |
) |
Total gains included in other comprehensive income
|
|
|
10,673 |
|
|
|
− |
|
Impact from purchases
|
|
|
5,950 |
|
|
|
− |
|
Impact from sales
|
|
|
(33,593 |
) |
|
|
− |
|
Impact from settlements
|
|
|
(9,301 |
) |
|
|
− |
|
Balance, September 30, 2010
|
|
$ |
1,263,089 |
|
|
$ |
(472 |
) |
The following table provides the amount included in earnings related to the activity presented in the table above, as well as additional realized gains recognized at settlement for the three months ended September 30, 2010.
(in thousands)
|
|
Net (losses) gains on bonds (1)
|
|
|
Equity in Losses from Lower Tier Property Partnerships
|
|
|
Net gains on derivatives
|
|
Change in realized gains related to assets and liabilities
held at July 1, 2010, but settled during 3rd quarter 2010
|
|
$ |
− |
|
|
$ |
− |
|
|
$ |
− |
|
Change in unrealized (losses) gains related to assets and
liabilities still held at September 30, 2010
|
|
|
(2,545 |
) |
|
|
(790 |
) |
|
|
(17 |
) |
Additional realized gains recognized at settlement
|
|
|
2,302 |
|
|
|
− |
|
|
|
− |
|
Total losses reported in earnings
|
|
$ |
(243 |
) |
|
$ |
(790 |
) |
|
$ |
(17 |
) |
(1)
|
Amounts are reflected through “Impairment on bonds” and “Net (losses) gains on sale of bonds” in the consolidated statements of operations.
|
The following methods or assumptions were used to estimate the fair value of these recurring financial instruments:
Bonds Available-for-Sale – The fair value is based on quoted prices, where available. Otherwise, the fair value of performing bonds is based on discounted cash flows based on the expected bond payments, including certain prepayment assumptions that take into consideration lockout and other prepayment penalties. The discount rate takes into consideration current market yields for similar instruments, specific bond credit characteristics and other bond attributes, like the location of the property securing the bond and the bond size. The weighted average discount rate for the performing bond portfolio was 6.68% and 7.13% at September 30, 2011 and December 31, 2010, respectively. The fair value for the non-performing bond portfolio and collateral dependent bonds is based on an estimate of the collateral value, which is derived from a number of sources, including purchase and sale agreements, appraisals or broker opinions of value. If the sale price is not readily estimable from such sources, the Company estimates fair value by discounting the property’s expected cash flows and residual proceeds using estimated market discount and capitalization rates, less estimated selling costs. The discount rate averaged 9.3% and 9.9% at September 30, 2011 and December 31, 2010, respectively. The capitalization rate averaged 8.1% and 8.5% at September 30, 2011 and December 31, 2010, respectively.
Derivative Financial Instruments – The fair value of derivatives was based on dealer quotes, where available, or estimated using valuation models incorporating current market assumptions. The Company’s interest rate swap agreements have collateral posting requirements that are considered in determining the fair value of these instruments.
The following tables present assets that are measured at fair value on a non-recurring basis at September 30, 2011 and December 31, 2010.
|
|
|
Fair Value Measurement Levels at
September 30, 2011
|
|
|
|
|
(in thousands)
|
|
September 30,
2011
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total Losses Reported Through the Three Months Ended September 30, 2011:
|
|
|
Total Losses Reported Through the Nine Months Ended September 30, 2011:
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans held for investment
|
|
$ |
9,328 |
|
|
$ |
− |
|
|
$ |
− |
|
|
$ |
9,328 |
|
|
$ |
− |
|
|
$ |
− |
|
Loans held for sale
|
|
|
772 |
|
|
|
− |
|
|
|
− |
|
|
|
772 |
|
|
|
(117 |
) |
|
|
(817 |
) |
Investment in Series A and B preferred stock
|
|
|
30,000 |
|
|
|
− |
|
|
|
− |
|
|
|
30,000 |
|
|
|
− |
|
|
|
− |
|
|
|
|
Fair Value Measurement Levels at
December 31, 2010
|
|
|
|
|
(in thousands)
|
|
December 31,
2010
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total Losses Reported Through the Three Months Ended September 30, 2010:
|
|
|
Total Losses Reported Through the Nine Months Ended September 30, 2010:
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans held for investment
|
|
$ |
42,394 |
|
|
$ |
− |
|
|
$ |
− |
|
|
$ |
42,394 |
|
|
$ |
(423 |
) |
|
$ |
(4,475 |
) |
Loans held for sale
|
|
|
7,352 |
|
|
|
− |
|
|
|
− |
|
|
|
7,352 |
|
|
|
(366 |
) |
|
|
(484 |
) |
Investment in Series A and B preferred stock
|
|
|
30,000 |
|
|
|
− |
|
|
|
− |
|
|
|
30,000 |
|
|
|
− |
|
|
|
− |
|
Investment in an unconsolidated venture
|
|
|
6,779 |
|
|
|
− |
|
|
|
− |
|
|
|
6,779 |
|
|
|
− |
|
|
|
− |
|
The following methods or assumptions were used to estimate the fair value of these nonrecurring financial and non-financial instruments:
Loans Held for Investment and Loans Held for Sale – For non-performing loans, given that the Company has the right to foreclose on the underlying real estate which is collateral for the loan, the Company estimates the fair value by using an estimate of sales price, if available, less estimated selling costs. Estimates of sales prices are derived from a number of sources including current bids, appraisals and/or broker opinions of value. If the sales price is not readily estimable from such sources, as well as for all performing loans, the Company estimates fair value by discounting the expected cash flows using current market yields for similar loans.
Investment in an unconsolidated venture – This is the Company’s 33.3% interest in an investment in a real estate partnership that was formed to take a deed-in-lieu of foreclosure on land that was collateral for a loan held by the Company. This investment is valued based on comparable land sales and, if available, broker opinion of value.
Investment in preferred stock –The fair value of the preferred stock was determined based on the terms and conditions of the preferred stock as compared to other, best available market benchmarks.
NOTE 11—GUARANTEES AND COLLATERAL
The following table summarizes guarantees, by type, at September 30, 2011 and December 31, 2010:
|
|
September 30, 2011
|
|
|
December 31, 2010
|
|
(in thousands)
|
|
Maximum Exposure
|
|
|
Carrying
Amount
|
|
|
Maximum Exposure
|
|
|
Carrying
Amount
|
|
Mortgage banking loss-sharing agreements
|
|
$ |
806 |
|
|
$ |
464 |
|
|
$ |
430 |
|
|
$ |
379 |
|
Indemnification contracts
|
|
|
112,404 |
|
|
|
1,948 |
|
|
|
112,404 |
|
|
|
2,198 |
|
Other financial/payment guarantees
|
|
|
14,841 |
|
|
|
4,400 |
|
|
|
14,812 |
|
|
|
4,658 |
|
Total
|
|
$ |
128,051 |
|
|
$ |
6,812 |
|
|
$ |
127,646 |
|
|
$ |
7,235 |
|
Mortgage Banking Loss-Sharing Agreements
Prior to the sale of its Agency Lending business in May 2009, the Company had exposure to losses and/or servicing advances relating to defaulted real estate mortgage loans originated by the Company and sold to Fannie Mae under its Delegated Underwriting and Servicing (“DUS”) program, including servicing advances for payment of principal, interest, taxes or insurance premiums, and the loss of principal after foreclosure. As part of the sale, the Company indemnified the purchaser for the DUS obligation related to specific loans. For the nine months ended September 30, 2011 and 2010, the Company recognized guarantee losses of $0.1 million and $0.5 million, respectively. The Company incurred zero and $1.2 million actual cash payments under its DUS loss sharing and indemnification agreements for the nine months ended September 30, 2011 and 2010, respectively.
Indemnification Contracts
The Company has entered into indemnification contracts with the purchaser of the Tax Credit Equity (“TCE”) business related to the guarantees of the investor yields on their investment in certain Low Income Housing Tax Credit Funds (“LIHTC Funds”) and indemnifications related to property performance on certain Lower Tier Property Partnerships. The Company has not made any cash payments related to these indemnification agreements for the nine months ended September 30, 2011 and 2010. The carrying amount represents the amount of unamortized fees received related to these guarantees with no additional amounts recognized as management does not believe it is probable that it will have to make payments under these indemnifications. However, it is possible that one of the specific property performance guarantees could result in us having to pay up to $1.0 million between now and 2016.
Other Financial/Payment Guarantees
The Company has entered into arrangements that require it to make payments in the event that a third party fails to perform on its financial obligations. Generally, the Company provides these guarantees in conjunction with the sale or placement of an asset with a third party. The terms of such guarantees vary based on the performance of the asset.
The Company’s maximum exposure under its guarantee obligations represents the maximum loss the Company could incur under its guarantee agreements and is not indicative of the likelihood of the expected loss under the guarantees.
Collateral and restricted assets
The following table summarizes the Company’s pledged assets at September 30, 2011 and December 31, 2010:
|
|
|
|
|
September 30, 2011
|
|
(in thousands)
|
|
Note Ref.
|
|
|
Restricted Cash
|
|
|
Bonds Available-for-Sale
|
|
|
Loans Receivable
|
|
|
Investments in Unconsolidated Ventures and Other Assets
|
|
|
Investment in Preferred Stock
|
|
|
Total
|
|
Bonds held in securitization trusts and for securitization programs
|
|
|
A |
|
|
$ |
3,195 |
|
|
$ |
1,060,990 |
|
|
$ |
− |
|
|
$ |
− |
|
|
$ |
− |
|
|
$ |
1,064,185 |
|
Notes payable, warehouse lending and lines of credit
|
|
|
B |
|
|
|
8,785 |
|
|
|
54,911 |
|
|
|
14,053 |
|
|
|
6,779 |
|
|
|
1,000 |
|
|
|
85,528 |
|
Other
|
|
|
C |
|
|
|
3,058 |
|
|
|
34,388 |
|
|
|
− |
|
|
|
13,353 |
|
|
|
− |
|
|
|
50,799 |
|
Total
|
|
|
|
|
|
$ |
15,038 |
|
|
$ |
1,150,289 |
|
|
$ |
14,053 |
|
|
$ |
20,132 |
|
|
$ |
1,000 |
|
|
$ |
1,200,512 |
|
|
|
|
|
|
December 31, 2010
|
|
(in thousands)
|
|
Note Ref.
|
|
|
Restricted Cash
|
|
|
Bonds Available-for-Sale
|
|
|
Loans Receivable
|
|
|
Investments in Unconsolidated Ventures and Other Assets
|
|
|
Investment in Preferred Stock
|
|
|
Total
|
|
Bonds held in securitization trusts and for securitization programs
|
|
|
A |
|
|
$ |
7,577 |
|
|
$ |
1,107,705 |
|
|
$ |
− |
|
|
$ |
− |
|
|
$ |
− |
|
|
$ |
1,115,282 |
|
Notes payable, warehouse lending and lines of credit
|
|
|
B |
|
|
|
14,155 |
|
|
|
55,590 |
|
|
|
71,120 |
|
|
|
6,779 |
|
|
|
2,000 |
|
|
|
149,644 |
|
Other
|
|
|
C |
|
|
|
3,255 |
|
|
|
33,885 |
|
|
|
− |
|
|
|
12,527 |
|
|
|
− |
|
|
|
49,667 |
|
Total
|
|
|
|
|
|
$ |
24,987 |
|
|
$ |
1,197,180 |
|
|
$ |
71,120 |
|
|
$ |
19,306 |
|
|
$ |
2,000 |
|
|
$ |
1,314,593 |
|
A.
|
This represents assets held by bond securitization trusts as well as assets pledged as collateral for bond securitizations.
|
B.
|
The Company pledges bonds, loans, investments in preferred stock and investments in affordable housing properties as collateral for notes payable, warehouse lending arrangements and line of credit borrowings.
|
C.
|
The Company pledges collateral in connection with other liabilities, guarantees, derivative transactions, first loss positions and leases. The Company may elect to pledge collateral on behalf of the Company’s customers in order to facilitate credit and other collateral requirements. In addition, cash may be restricted for funding obligations.
|
NOTE 12—COMMITMENTS AND CONTINGENCIES
The Company has various operating leases that expire at various dates through 2017. Certain leases require the Company to pay property taxes, maintenance and other costs.
Rental expense for operating leases was $2.8 million (of which $1.1 million was reported as discontinued operations) and $3.3 million (of which $1.2 million was reported as discontinued operations) for the nine months ended September 30, 2011 and 2010, respectively. Rental income received from sublease rentals was $2.2 million (of which $1.1 million was reported as discontinued operations) and $2.0 million (of which $1.1 million was reported as discontinued operations) for the nine months ended September 30, 2011 and 2010, respectively.
The following table summarizes the future minimum rental commitments on non-cancelable operating leases at
September 30, 2011:
(in thousands)
|
|
|
|
2011
|
|
$ |
943 |
|
2012
|
|
|
3,710 |
|
2013
|
|
|
3,609 |
|
2014
|
|
|
2,941 |
|
2015
|
|
|
1,564 |
|
Thereafter
|
|
|
756 |
|
Total minimum future rental commitments
|
|
$ |
13,523 |
|
The Company expects to receive $9.2 million in future rental payments from non-cancelable subleases, which is not netted against the commitments above.
Litigation
At September 30, 2011, the Company and certain of its subsidiaries, were named as defendants in various litigation matters arising in the ordinary course of business. Certain of these proceedings include claims for substantial or indeterminate compensatory or punitive damages, or for injunctive relief.
The Company establishes reserves for litigation matters when those matters present loss contingencies that are probable and can be reasonably estimated. Once established, reserves may be adjusted when new information is obtained.
It is the opinion of the Company’s management that adequate provisions have been made for losses with respect to litigation matters and other claims that existed at September 30, 2011. Management believes the ultimate resolution of these matters is not likely to have a material effect on its financial position, results of operations or cash flows. Assessment of the potential outcomes of these matters involves significant judgment and is subject to change, based on future developments, which could result in significant changes.
Shareholder Matters
In the first half of 2008, the Company was named as a defendant in 11 (subsequently reduced to nine) purported class action lawsuits and six (subsequently reduced to two) derivative suits. In each of these class action lawsuits, the plaintiffs claim to represent a class of investors in the Company’s shares who allegedly were injured by misstatements in press releases and SEC filings between May 3, 2004, and January 28, 2008. The plaintiffs seek unspecified damages for themselves and the shareholders of the class they purport to represent. The class action lawsuits have been consolidated into a single legal proceeding pending in the United States District Court for the District of Maryland. By court order, a single consolidated amended complaint was filed in the class actions on December 5, 2008 and the cases will proceed as one consolidated case. Similarly, a single consolidated amended complaint was filed in the derivative cases on December 12, 2008 and these cases will likewise proceed as a single case. In the derivative suits, the plaintiffs claim, among other things, that the Company was injured because its directors and certain named officers did not fulfill duties regarding the accuracy of its financial disclosures. A derivative suit is a lawsuit brought by a shareholder of a corporation, not on the shareholder's own behalf, but on behalf of the corporation and against the parties allegedly causing harm to the corporation. Any proceeds of a successful derivative action are awarded to the corporation, except to the extent they are used to pay fees to the plaintiffs’ counsel and other costs. The derivative cases and the class action cases have all been consolidated before the same court. The Company has filed a motion to dismiss the class action and the motion is before the court for decision. Due to the inherent uncertainties of litigation, and because these specific actions are still in a preliminary stage, the Company cannot reasonably predict the outcome of these matters at this time.
SEC Matters
After the Company announced in September 2006 that it would be restating the financial statements for 2005 and prior years, the Philadelphia Regional Office of the SEC informed the Company that it was conducting an informal inquiry and requested the voluntary production of documents and information concerning, among other things, the reasons for the restatement. The Company provided the requested documents and information and has cooperated fully with the informal inquiry. The Company has not received any correspondence related to this informal inquiry since 2008.
In December 2009, the Company received correspondence from the SEC’s Division of Corporation Finance noting the Company’s status as a non-current filer and advising the Company that the SEC could, in the future, bring an administrative proceeding to revoke the Exchange Act registration of the Company’s common shares and/or order, without further notice, the suspension of trading of the Company’s common shares. The Company provided special notice to the Division of Corporation Finance of each SEC filing containing Company financial statements that the Company made from the receipt of the agency’s letter through the filing of the Company’s 2010 Form 10-K, which was filed on a timely basis on March 31, 2011. The Company has continued to file periodic reports in a timely manner since such date. The Company has not received any further correspondence or information related to this issue since the original December 2009 letter.
NOTE 13—EQUITY
Loss Per Common Share
The following table provides a summary of net loss to common shareholders as well as information pertaining to weighted average shares used in the per share calculations as presented on the consolidated statements of operations for the three months and nine months ended September 30, 2011 and 2010.
|
|
For the three months ended
September 30,
|
|
|
For the nine months ended
September 30,
|
|
(in thousands)
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
Net loss from continuing operations
|
|
$ |
(5,223 |
) |
|
$ |
(4,276 |
) |
|
$ |
(13,142 |
) |
|
$ |
(25,541 |
) |
Net income (loss) from discontinued operations
|
|
|
616 |
|
|
|
487 |
|
|
|
1,008 |
|
|
|
(4,864 |
) |
Net loss to common shareholder
|
|
$ |
(4,607 |
) |
|
$ |
(3,789 |
) |
|
$ |
(12,134 |
) |
|
$ |
(30,405 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted-average shares (1)
|
|
|
41,223 |
|
|
|
40,606 |
|
|
|
41,050 |
|
|
|
40,489 |
|
Common stock equivalents
|
|
|
− |
|
|
|
− |
|
|
|
− |
|
|
|
− |
|
Diluted weighted-average shares
|
|
|
41,223 |
|
|
|
40,606 |
|
|
|
41,050 |
|
|
|
40,489 |
|
(1)
|
Includes common shares issued and outstanding, as well as non-employee directors’ and employee deferred shares that have vested, but are not issued and outstanding.
|
For the nine months ended September 30, 2011 and 2010, the Company had a net loss and thus, any incremental shares would be anti-dilutive. The average number of anti-dilutive options that were excluded from common stock equivalents for the nine months ended September 30, 2011 and 2010 were 1,179,031 and 1,297,423, respectively.
Perpetual Preferred Shareholders’ Equity in a Subsidiary Company
TEB has perpetual preferred shares outstanding. These shares have quarterly distributions that are payable (based on the stated distribution rate) to the extent of net income. For this purpose, net income is defined as TEB’s taxable income, as determined in accordance with the United States Internal Revenue Code, plus any income that is exempt from federal taxation, but excluding gain from the sale of assets. In addition to quarterly distributions, the holders of both the cumulative perpetual preferred shares and the cumulative mandatorily redeemable preferred shares receive an annual capital gains distribution equal to an aggregate of 10.0% of any net capital gains the Company recognized during the immediately preceding taxable year, if any. There were no capital gains distributions made or accumulated for the nine months ended September 30, 2011 and 2010.
TEB’s operating agreement with its preferred shareholders has covenants related to the type of assets the Company can invest in as well as requirements that address leverage restrictions, limitations on issuance of preferred equity interests, limitations on cash distributions to the Company and certain requirements in the event of merger, sale or consolidation.
The following table summarizes the terms of the cumulative perpetual preferred shares outstanding at September 30, 2011.
|
|
Issue Date
|
|
Number of Shares
|
|
|
Liquidation Preference
Per Share
|
|
|
Distribution
Rate
|
|
Next Remarketing Date
|
|
Optional Redemption Date
|
Series A-2
|
|
October 19, 2004
|
|
|
8 |
|
|
$ |
2,000,000 |
|
|
|
4.90 |
% |
September 30, 2014
|
|
September 30, 2014
|
Series A-3
|
|
November 4, 2005
|
|
|
6 |
|
|
|
2,000,000 |
|
|
|
4.95 |
|
September 30, 2012
|
|
September 30, 2012
|
Series A-4
|
|
November 4, 2005
|
|
|
8 |
|
|
|
2,000,000 |
|
|
|
5.13 |
|
September 30, 2015
|
|
September 30, 2015
|
Series B-2
|
|
October 19, 2004
|
|
|
7 |
|
|
|
2,000,000 |
|
|
|
5.20 |
|
September 30, 2014
|
|
September 30, 2014
|
Series B-3
|
|
November 4, 2005
|
|
|
11 |
|
|
|
2,000,000 |
|
|
|
5.30 |
|
September 30, 2015
|
|
September 30, 2015
|
Series C
|
|
October 19, 2004
|
|
|
13 |
|
|
|
1,000,000 |
|
|
|
9.75 |
|
September 30, 2012
|
|
September 30, 2012
|
Series C-1
|
|
October 19, 2004
|
|
|
13 |
|
|
|
1,000,000 |
|
|
|
5.40 |
|
September 30, 2014
|
|
September 30, 2014
|
Series C-2
|
|
October 19, 2004
|
|
|
13 |
|
|
|
1,000,000 |
|
|
|
5.80 |
|
September 30, 2019
|
|
September 30, 2019
|
Series C-3
|
|
November 4, 2005
|
|
|
10 |
|
|
|
1,000,000 |
|
|
|
5.50 |
|
September 30, 2015
|
|
September 30, 2015
|
Series D
|
|
November 4, 2005
|
|
|
15 |
|
|
|
2,000,000 |
|
|
|
5.90 |
|
September 30, 2015
|
|
September 30, 2020
|
Each series of cumulative perpetual preferred shares is equal in priority of payment to its comparable series cumulative mandatorily redeemable preferred shares. Series A are senior to Series B, which are collectively senior to Series C, which are collectively senior to Series D.
The cumulative perpetual preferred shares are subject to remarketing on the dates specified in the table above. On the remarketing date, the remarketing agent will seek to remarket the shares at the lowest distribution rate that would result in a resale of the cumulative perpetual preferred shares at a price equal to par plus all accrued but unpaid distributions, subject however, to a cap provided in each Series Exhibit. The cumulative perpetual preferred shares are not redeemable prior to the remarketing dates. If the remarketing agent is unable to remarket these shares successfully, distributions could increase. Each of the series has specified terms that define the distribution rate under a failed remarketing as a particular maturity along the municipal bond yield curve plus a specified default rate for a fixed period of time. Based on the terms of each series agreement, if all distribution rates were reset on November 9, 2011 to distribution rates under a failed remarketing, then the Company’s annual distributions would increase by $0.3 million, with substantially all of this increase not becoming effective until September 2015. The Company may elect to redeem the preferred shares at their liquidation preference plus accrued and unpaid distributions based on the particular series at their respective remarketing dates.
On February 16, 2011, the Company repurchased $4.0 million of the original par amount of the 4.90% Series A-2 cumulative perpetual preferred shares at 79.5% of face value and recognized an increase in common shareholders’ equity of $0.7 million.
On May 4, 2011, the Company repurchased $6.0 million of the original par amount of the 4.95% Series A-3 cumulative perpetual preferred shares at 82.0% of face value and recognized an increase in common shareholders’ equity of $0.9 million.
On August 2, 2011, the Company repurchased $4.0 million of the original par amount of the 5.90% Series D subordinate cumulative perpetual preferred shares at 60.0% of face value and recognized an increase in common shareholders’ equity of $1.5 million.
Noncontrolling Interests
A significant component of equity is comprised of outside investor interests in entities that the Company consolidates. In addition to the preferred shares discussed above, the Company has reported the following noncontrolling interests within equity, in entities that the Company does not wholly own at September 30, 2011 and December 31, 2010:
(in thousands)
|
|
September 30,
2011
|
|
|
December 31,
2010
|
|
Noncontrolling interests in:
|
|
|
|
|
|
|
LIHTC Funds
|
|
$ |
447,216 |
|
|
$ |
479,174 |
|
Lower Tier Property Partnership
|
|
|
3,873 |
|
|
|
3,915 |
|
South African Workforce Fund
|
|
|
97,426 |
|
|
|
80,322 |
|
Other consolidated entities
|
|
|
5,775 |
|
|
|
6,145 |
|
Total
|
|
$ |
554,290 |
|
|
$ |
569,556 |
|
Substantially all of these interests represent limited partner interests in partnerships or the equivalent of limited partner interests in limited liability companies. In allocating income between the Company and the noncontrolling interest holders of the Company, the Company takes into account the legal agreements governing ownership, and other contractual agreements and interests the Company has with the consolidated entities. See Note 17, “Consolidated Funds and Ventures,” for further information.
NOTE 14—STOCK-BASED COMPENSATION
The Company has stock-based compensation plans (“Plans”) for Non-employee Directors (“Non-employee Directors’ Stock-Based Compensation Plan”) and stock-based compensation plans for employees (“Employees’ Stock-Based Compensation Plan”).
Total compensation expense recorded for these Plans was as follows for the three months and nine months ended September 30, 2011 and 2010:
|
|
For the three months ended
September 30,
|
|
|
For the nine months ended
September 30,
|
|
(in thousands)
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
Employees’ Stock-based Compensation plan
|
|
$ |
17 |
|
|
$ |
17 |
|
|
$ |
49 |
|
|
$ |
79 |
|
Non-employee Directors’ Stock-based Compensation plan
|
|
|
50 |
|
|
|
50 |
|
|
|
138 |
|
|
|
150 |
|
Total
|
|
$ |
67 |
|
|
$ |
67 |
|
|
$ |
187 |
|
|
$ |
229 |
|
Employees’ Stock-Based Compensation Plan
The Employees’ Stock-Based Compensation Plan has 4,722,033 shares authorized to be issued, of which 1,237,993 shares were still available to be issued at September 30, 2011. The Employees’ Stock-Based Compensation Plan authorizes grants of a broad variety of awards; however, the Company only has outstanding non-qualified common stock options.
Employee Common Stock Options
The Company measures the fair value of options granted using a lattice model for purposes of recognizing compensation expense. The Company believes the lattice model provides a better estimate of the fair value of options as it uses a range of possible outcomes over an option term and can be adjusted for exercise patterns. For the nine months ended September 30, 2011, the per share weighted average fair value for the Company’s outstanding options and the corresponding liability was inconsequential.
The following table summarizes option activity for the nine months ended September 30, 2011 under the Employees’ Stock-Based Compensation Plan:
(in thousands, except per option data)
|
|
Number of Options
|
|
|
Weighted- average Exercise Price per Option
|
|
|
Weighted- average Remaining Contractual Life per Option
(in years)
|
|
|
Aggregate Intrinsic Value
|
|
|
Period End Liability
|
|
Outstanding at January 1, 2011
|
|
|
1,145.0 |
|
|
$ |
7.01 |
|
|
|
8.2 |
|
|
$ |
− |
|
|
$ |
116 |
|
Granted
|
|
|
− |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
− |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited/Expired
|
|
|
− |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at September 30, 2011
|
|
|
1,145.0 |
|
|
$ |
7.01 |
|
|
|
7.5 |
|
|
$ |
− |
|
|
$ |
165 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options exercisable at:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2011
|
|
|
861.7 |
|
|
$ |
9.24 |
|
|
|
7.1 |
|
|
$ |
− |
|
|
|
|
|
An employee deferred share is a share award that typically has a four year vesting schedule and also provides for the acceleration of vesting at the Company’s discretion, upon a change in control, or upon death or disability. The deferred share award requires that the employee provide continuous service with the Company from the grant date up to and including the date(s) on which the award vests. Once the deferred shares vest, the Company typically issues common shares to the employee; however, some employees elected to have the Company delay the issuance of the shares until the shares can be freely traded.
There was no outstanding liability for deferred share awards at September 30, 2011 and December 31, 2010.
The following table summarizes deferred share activity under the Employees’ Stock-Based Compensation Plan for the nine months ended September 30, 2011:
(in thousands)
|
|
Number of Shares
|
|
Unvested shares at January 1, 2011
|
|
|
1.9 |
|
Granted
|
|
|
− |
|
Forfeited
|
|
|
− |
|
Rescinded
|
|
|
− |
|
Vested
|
|
|
(1.9 |
) |
Unvested shares at September 30, 2011
|
|
|
− |
|
|
|
|
|
|
Shares vested and expected to vest:
|
|
|
|
|
September 30, 2011
|
|
|
− |
|
Non-employee Directors’ Stock-Based Compensation Plan
During 2009 the Company approved a new plan for non-employee directors authorizing an additional 1,500,000 shares. In 2010, another new plan was approved, which increased the number of authorized shares by an additional 1,500,000 shares, resulting in a total of 3,650,000 shares authorized to be granted under the plan. A total of 1,712,942 shares were available to be issued under the Non-employee Directors’ Stock-based Compensation Plan at September 30, 2011. The Non-employee Directors’ Stock-based Compensation Plan provides for grants of non-qualified common stock options, common shares, restricted shares and deferred shares.
Non-employee Director Common Stock Options
The following table summarizes option activity under the Non-employee Directors’ Stock-based Compensation Plan:
(in thousands, except per option data)
|
|
Number of Options
|
|
|
Weighted- average Exercise Price per Option
|
|
|
Weighted- average Remaining Contractual Life per Option
(in years)
|
|
|
Aggregate Intrinsic Value
|
|
Outstanding at January 1, 2011
|
|
|
59.0 |
|
|
$ |
24.44 |
|
|
|
1.5 |
|
|
$ |
− |
|
Exercised
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expired/Forfeited
|
|
|
(25.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at September 30, 2011
|
|
|
34.0 |
|
|
$ |
24.86 |
|
|
|
1.7 |
|
|
$ |
− |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Exercisable at:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2011
|
|
|
34.0 |
|
|
$ |
24.86 |
|
|
|
1.7 |
|
|
$ |
− |
|
Non-employee Director Restricted Shares and Deferred Shares
The following table summarizes the restricted and deferred shares granted to the directors for their services for the nine months ended September 30, 2011 and 2010. The directors are fully vested in these shares at the grant date.
(in thousands, except per share data)
|
|
Restricted Share Grants
|
|
|
Weighted- average Grant Date Share Price
|
|
|
Deferred Share Grants
|
|
|
Weighted- average Grant Date Share Price
|
|
|
Directors’ Fees Expense
|
|
September 30, 2011
|
|
|
144,741 |
|
|
$ |
0.13 |
|
|
|
383,120 |
|
|
$ |
0.13 |
|
|
$ |
137.5 |
|
September 30, 2010
|
|
|
− |
|
|
|
− |
|
|
|
347,222 |
|
|
|
0.22 |
|
|
|
150.0 |
|
For the nine months ended September 30, 2011 and 2010, the Company recognized $137,500 and $150,000 in director fees expense, respectively, of which $68,750 and $75,000 was paid in cash, respectively. Directors’ Fees Expense is reflected in “General and administrative” in the consolidated statements of operations.
NOTE 15—RELATED PARTY TRANSACTIONS AND TRANSACTIONS WITH AFFILIATES
Transactions with Shelter Group, LLC (“Shelter Group”)
Mark Joseph (Chairman of MuniMae’s Board of Directors) has direct and indirect minority ownership interests in Shelter Group. One of the Company’s tax-exempt bond investments is secured by a multifamily property in which the Shelter Group has an ownership interest. Shelter Group also provides management services for certain properties that serve as collateral for some of the Company’s tax-exempt bond investments. During the nine months ended September 30, 2011 and 2010, there were three such property management contracts between properties securing the Company’s bonds and Shelter Group for which fees paid by the properties under these contracts approximated $0.4 million for each nine-month period. The Company’s carrying value of the tax-exempt bond secured by property owned by Shelter Group was $9.1 million and $8.9 million at September 30, 2011 and December 31, 2010, respectively.
Transactions with SCA Successor, Inc., SCA Successor II, Inc., and SCA Umbrella Limited Liability Company (collectively referred to as “SCA”)
At September 30, 2011, Mr. Joseph had direct and indirect ownership interests in SCA, which held the general partner interests and limited partner interests in certain real estate partnerships which own properties that serve as collateral for certain tax-exempt bonds that the Company holds. The Company is not the primary beneficiary of SCA and therefore, at September 30, 2011, the Company did not consolidate SCA and the properties it owns. The Company’s carrying value of the tax-exempt bonds secured by properties owned by SCA was $93.8 million and $87.2 million at September 30, 2011 and December 31, 2010, respectively.
On October 1, 2011, Mr. Joseph donated all of his remaining interests in SCA to a non-profit organization that provides charitable services and programs for the affordable housing market. At September 30, 2011 the Company consolidates this non-profit organization because it is deemed to have a controlling interest as defined by GAAP. As a result of this donation, the non-profit organization will effectively control the real estate properties and therefore the Company will consolidate these properties beginning October 1, 2011.
NOTE 16—DISCONTINUED OPERATIONS
Business Sales
The Company sold the following business segments prior to 2011: the TCE business, the Agency Lending business and the Renewable Ventures business. These business segment disposals, as well as several other business dispositions, were accounted for as discontinued operations. Under discontinued operations accounting, the revenues, expenses and all other statement of operations activity from the businesses that were sold, including the gains and losses on dispositions, have been classified as “Loss from discontinued operations, net of tax” and “Net losses allocable to noncontrolling interests from consolidated funds and ventures – related to discontinued operations” in the consolidated statements of operations. At September 30, 2011, one of the Company’s Real Estate Owned (“REO”) properties is in the process of being sold and as such the property’s operations are accounted for as discontinued operations. In addition to this property’s operations, there is continuing activity related to some of these dispositions that impact the 2010 and 2011 periods. The following table represents the ongoing activity related to these dispositions.
|
|
For the three months ended
September 30,
|
|
|
For the nine months ended
September 30,
|
|
(in thousands)
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Sublease income
|
|
$ |
369 |
|
|
$ |
369 |
|
|
$ |
1,107 |
|
|
$ |
738 |
|
Other income
|
|
|
84 |
|
|
|
300 |
|
|
|
250 |
|
|
|
1,240 |
|
Rent expense
|
|
|
(369 |
) |
|
|
(369 |
) |
|
|
(1,107 |
) |
|
|
(759 |
) |
Other expenses
|
|
|
− |
|
|
|
(370 |
) |
|
|
(202 |
) |
|
|
(1,494 |
) |
REO operations
|
|
|
532 |
|
|
|
633 |
|
|
|
951 |
|
|
|
530 |
|
Other gains
|
|
|
− |
|
|
|
2 |
|
|
|
− |
|
|
|
359 |
|
Equity in earnings from Lower Tier Property Partnerships
|
|
|
− |
|
|
|
− |
|
|
|
9 |
|
|
|
− |
|
Income from operations
|
|
|
616 |
|
|
|
565 |
|
|
|
1,008 |
|
|
|
614 |
|
Disposal:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss on sale
|
|
|
− |
|
|
|
− |
|
|
|
− |
|
|
|
(5,375 |
) |
Net income (loss) from discontinued operations
|
|
|
616 |
|
|
|
565 |
|
|
|
1,008 |
|
|
|
(4,761 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income allocable to noncontrolling interests
|
|
|
− |
|
|
|
(78 |
) |
|
|
− |
|
|
|
(103 |
) |
Net income (loss) to common shareholders from discontinued operations
|
|
$ |
616 |
|
|
$ |
487 |
|
|
$ |
1,008 |
|
|
$ |
(4,864 |
) |
NOTE 17—CONSOLIDATED FUNDS AND VENTURES
Due to the Company’s minimal ownership interest in certain consolidated entities, the assets, liabilities, revenues, expenses, equity in losses from those entities’ unconsolidated Lower Tier Property Partnerships and the losses allocated to the noncontrolling interests of the consolidated entities have been separately identified in the consolidated balance sheets and statements of operations. Third-party ownership in these consolidated funds and ventures is recorded in equity as “Noncontrolling interests in consolidated funds and ventures.”
The total assets, by type of consolidated fund or venture, at September 30, 2011 and December 31, 2010, are summarized as follows:
(in thousands)
|
|
September 30,
2011
|
|
|
December 31,
2010
|
|
LIHTC Funds
|
|
$ |
449,694 |
|
|
$ |
485,998 |
|
Lower Tier Property Partnership
|
|
|
19,824 |
|
|
|
20,763 |
|
South African Workforce Fund
|
|
|
112,903 |
|
|
|
83,274 |
|
Other consolidated entities
|
|
|
12,537 |
|
|
|
11,960 |
|
Total assets of consolidated funds and ventures
|
|
$ |
594,958 |
|
|
$ |
601,995 |
|
The following provides a detailed description of the nature of these entities.
LIHTC Funds
In general, the LIHTC Funds invest in limited partnerships that develop or rehabilitate and operate multifamily affordable housing rental properties. These properties generate tax operating losses and federal and state income tax credits for their investors, enabling them to realize a return on their investment through reductions in income tax expense. The LIHTC Funds’ primary assets are their investments in Lower Tier Property Partnerships, which are the owners of the affordable housing properties. The LIHTC Funds account for these investments using the equity method of accounting. The Company sold its general partner interest in substantially all of the LIHTC Funds through the sale of its TCE business in July 2009. However, the Company retained its general partner interest in certain LIHTC Funds. The Company continues to consolidate 11 funds at September 30, 2011 and December 31, 2010. The Company’s general partner ownership interests of the funds remaining at September 30, 2011 ranges from 0.01% to 0.04%. The Company has guarantees associated with these funds. These guarantees, along with the Company’s ability to direct the activities of the funds have resulted in the Company being the primary beneficiary. At September 30, 2011 and December 31, 2010, the Company’s maximum exposure under these guarantees is estimated to be approximately $865 million; however, the Company does not anticipate any losses under these guarantees.
Consolidated Lower Tier Property Partnerships
Due to financial or operating issues at a Lower Tier Property Partnership, the Company will assert its rights to assign the general partner’s interest in the Lower Tier Property Partnership to affiliates of the Company. Generally, the Company will take these actions to either preserve the tax status of the Company’s bond investments and/or to protect the LIHTC Fund’s interests in the tax credits. As a result of its ownership interest, controlling financial interest or its designation as the primary beneficiary, the Company consolidates these Lower Tier Property Partnerships. A number of these consolidated Lower Tier Property Partnerships were transferred to the buyer of the TCE business in July 2009. At September 30, 2011 and December 31, 2010, there was one consolidated Lower Tier Property Partnership.
South African Workforce Fund
The Company is the general partner of the South Africa Workforce Housing Fund SA I (“SA Fund”), which is an investment fund formed to invest directly or indirectly in housing development projects and housing sector companies in South Africa. The Company has an equity funding commitment of $4.3 million or 2.7% of the total committed SA Fund capital.
Other
The Company also has consolidated entities where it has been deemed to be the primary beneficiary or the Company has a controlling interest. At September 30, 2011, these entities include non-profit organizations that provide charitable services and programs for the affordable housing market and two Company sponsored solar funds where the Company is the managing member.
The following section provides more information related to the assets of the consolidated funds and ventures at September 30, 2011 and December 31, 2010.
(in thousands)
|
|
September 30,
2011
|
|
|
December 31,
2010
|
|
Investments in Lower Tier Property Partnerships
|
|
$ |
398,983 |
|
|
$ |
436,971 |
|
Other assets of consolidated funds and ventures:
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and restricted cash
|
|
|
47,509 |
|
|
|
36,082 |
|
Real estate, net
|
|
|
19,335 |
|
|
|
20,368 |
|
South African Fund investments
|
|
|
99,225 |
|
|
|
78,222 |
|
Solar projects
|
|
|
10,303 |
|
|
|
10,719 |
|
Other assets
|
|
|
19,603 |
|
|
|
19,633 |
|
Total assets of consolidated funds and ventures
|
|
$ |
594,958 |
|
|
$ |
601,995 |
|
Substantially all of the assets of the consolidated funds and ventures are restricted for use by the specific owner entity and are not available for the Company’s general use.
Investments in unconsolidated Lower Tier Property Partnerships
The Lower Tier Property Partnerships of the LIHTC Funds are considered variable interest entities; although, in most cases it is the third party general partner who is the primary beneficiary. Therefore, substantially all of the LIHTC Funds’ investments in Lower Tier Property Partnerships are accounted for under the equity method. The following table provides the investment balances in unconsolidated Lower Tier Property Partnerships held by the LIHTC Funds and the underlying assets and liabilities of the Lower Tier Property Partnerships at September 30, 2011 and December 31, 2010:
(in thousands)
|
|
September 30,
2011
|
|
|
December 31,
2010
|
|
LIHTC Funds:
|
|
|
|
|
|
|
Funds’ investment in Lower Tier Property Partnerships
|
|
$ |
398,983 |
|
|
$ |
436,971 |
|
Total assets of Lower Tier Property Partnerships (1)
|
|
$ |
1,436,109 |
|
|
$ |
1,461,505 |
|
Total liabilities of Lower Tier Property Partnerships (1)
|
|
|
1,051,245 |
|
|
|
1,049,244 |
|
(1)
|
The assets of the Lower Tier Property Partnerships are primarily real estate and the liabilities are predominantly mortgage debt.
|
The Company’s maximum exposure to loss from these unconsolidated Lower Tier Property Partnerships is generally limited to the Company’s equity investment (shown above), loans or advances and bond investments in these partnerships. The Company’s total loan investment, including commitments to lend to these partnerships at September 30, 2011 and December 31, 2010, was zero. The Company’s total bond investment at September 30, 2011 and December 31, 2010, was $453.8 million and $439.9 million, respectively. The Company is subject to an agreement that requires the Company to post collateral in order to foreclose on the properties securing these bond investments.
Real estate, net
Real estate, net is comprised of the following at September 30, 2011 and December 31, 2010:
(in thousands)
|
|
September 30,
2011
|
|
|
December 31,
2010
|
|
Building, furniture and fixtures
|
|
$ |
26,274 |
|
|
$ |
26,272 |
|
Accumulated depreciation
|
|
|
(7,962 |
) |
|
|
(6,927 |
) |
Land
|
|
|
1,023 |
|
|
|
1,023 |
|
Total
|
|
$ |
19,335 |
|
|
$ |
20,368 |
|
Depreciation expense was $1.0 million for the nine months ended September 30, 2011 and 2010. Buildings are depreciated over a period of 40 years. Furniture and fixtures are depreciated over a period of six to seven years. The Company did not recognize any impairment losses for the nine months ended September 30, 2011 and 2010.
South African Fund Investments
The Company carries its investments at fair value, which are based on estimates as there are no readily available market values. In establishing fair values of its investments, the Company considers financial conditions and operating results, local market conditions, market values of comparable companies and real estate, the stage of each investment, and other factors as appropriate, including obtaining appraisals from independent third-party licensed appraisers.
Solar Projects
The Company is the managing member of two solar funds that have investments in five solar energy generation projects. These projects generate energy that is sold under long-term power contracts to the owner or lessee of the property that the projects are built on. The useful life of these solar facilities is generally ten to twenty years. The Company’s managing member interest in these two funds is less than 1.0%.
The following section provides more information related to the liabilities of the consolidated funds and ventures at September 30, 2011 and December 31, 2010.
Liability Summary
(in thousands)
|
|
September 30,
2011
|
|
|
December 31,
2010
|
|
Liabilities of consolidated funds and ventures:
|
|
|
|
|
|
|
Debt
|
|
$ |
15,562 |
|
|
$ |
3,709 |
|
Unfunded equity commitments to unconsolidated Lower Tier Property Partnerships
|
|
|
17,820 |
|
|
|
20,970 |
|
Other liabilities
|
|
|
3,069 |
|
|
|
3,136 |
|
Total liabilities of consolidated funds and ventures
|
|
$ |
36,451 |
|
|
$ |
27,815 |
|
Debt
The creditors of the Company’s consolidated funds and ventures do not have recourse to the assets or general credit of the Company. At September 30, 2011 and December 31, 2010, the debt owed by the Solar Funds had the following terms:
|
|
September 30, 2011
|
(in thousands)
|
|
Carrying Amount
|
|
|
Face Amount
|
|
|
Weighted-average
Interest Rates
|
|
Maturity Dates
|
Solar Fund debt
|
|
$ |
3,562 |
|
|
$ |
3,562 |
|
|
|
8.3 |
% (1) |
Various dates through December 2022
|
SA Fund
|
|
|
12,000 |
|
|
|
12,000 |
|
|
|
3.4 |
(2) |
April 30, 2018
|
(1)
|
This debt is also entitled to a portion of the Company’s development and other fees as contingent interest. Since inception, $0.1 million of contingent interest has been paid.
|
(2)
|
This debt is also entitled to a portion of the SA Fund’s value appreciation as a form of contingent interest.
|
|
|
December 31, 2010
|
(in thousands)
|
|
Carrying Amount
|
|
|
Face Amount
|
|
|
Weighted-average
Interest Rates
|
|
Maturity Dates
|
Solar Fund debt
|
|
$ |
3,709 |
|
|
$ |
3,709 |
|
|
|
8.3 |
% (1) |
Various dates through December 2022
|
(1)
|
This debt is also entitled to a portion of the Company’s development and other fees as contingent interest. Since inception, $0.1 million of contingent interest has been paid.
|
The Company’s debt on two solar funds (Solar Fund I and Solar Fund II) generally consists of amortizing debt secured by the solar funds’ interest in the solar projects. The debt is the obligation of the solar funds and although there is no recourse to the Company, the Company has guaranteed the investors’ yield in these funds. During the third quarter, the Company received notice from the majority outside investor of Solar Fund I that it intended to exercise its put option to sell its investment interest to the Company. Under the option agreement, the investor can put its interest to the Company during the period November 2011 through April 2012 at a price that yields its required annual after-tax return of 6.5%. As agreed to by the investor, the amount owed by the Company is $0.2 million. At September 30, 2011 the Company recorded this loss exposure. Subsequent to September 30, 2011, the Company began discussions with the investor and creditors of both solar funds with the objective of having Solar Fund II buy the investment interest of Solar Fund I for the put price of $0.2 million. As a result, the Company does not anticipate making payments pursuant to the Solar Fund I put option agreement.
The Company may have exposure in subsequent years for a similar put option agreement with the majority outside investor of Solar Fund II. At this time, the Company estimates that the value of the investment subject to the put exceeds the estimated exercise price. As a result, the Company has not recorded a liability at this time.
On April 30, 2008, the SA Fund entered into an agreement with the Overseas Private Investment Corporation (“OPIC”), an agency of the United States of America, to provide loan financing not to exceed $80.0 million. An initial draw of $12.0 million was made on September 6, 2011. This debt is an obligation of the SA Fund and there is no recourse to the Company.
Income Statement Summary
|
|
For the three months ended
September 30,
|
|
|
For the nine months ended
September 30,
|
|
(in thousands)
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Solar fund revenue
|
|
$ |
287 |
|
|
$ |
363 |
|
|
$ |
704 |
|
|
$ |
894 |
|
Rental and other income from real estate
|
|
|
306 |
|
|
|
318 |
|
|
|
989 |
|
|
|
954 |
|
Interest and other income
|
|
|
454 |
|
|
|
228 |
|
|
|
673 |
|
|
|
502 |
|
Total revenue
|
|
|
1,047 |
|
|
|
909 |
|
|
|
2,366 |
|
|
|
2,350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
1,020 |
|
|
|
1,033 |
|
|
|
3,063 |
|
|
|
3,165 |
|
Interest expense
|
|
|
180 |
|
|
|
171 |
|
|
|
526 |
|
|
|
475 |
|
Other operating expenses
|
|
|
2,283 |
|
|
|
920 |
|
|
|
3,426 |
|
|
|
2,582 |
|
Investments and loan impairments
|
|
|
5,199 |
|
|
|
− |
|
|
|
13,199 |
|
|
|
− |
|
Total expenses
|
|
|
8,682 |
|
|
|
2,124 |
|
|
|
20,214 |
|
|
|
6,222 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gains (losses) related to consolidated funds and ventures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) on investments
|
|
|
868 |
|
|
|
(68 |
) |
|
|
4,278 |
|
|
|
(3,068 |
) |
Derivative gains
|
|
|
1,440 |
|
|
|
− |
|
|
|
1,440 |
|
|
|
− |
|
Equity in losses from Lower Tier Property Partnerships of consolidated funds and ventures
|
|
|
(9,383 |
) |
|
|
(11,789 |
) |
|
|
(26,010 |
) |
|
|
(37,770 |
) |
Net loss
|
|
|
(14,710 |
) |
|
|
(13,072 |
) |
|
|
(38,140 |
) |
|
|
(44,710 |
) |
Net losses allocable to noncontrolling interests from consolidated funds and ventures (related to continuing operations)
|
|
|
16,178 |
|
|
|
16,105 |
|
|
|
42,581 |
|
|
|
46,747 |
|
Net income allocable to the common shareholders
|
|
$ |
1,468 |
|
|
$ |
3,033 |
|
|
$ |
4,441 |
|
|
$ |
2,037 |
|
Income Allocations between the Noncontrolling Interest Holders and the Company
The Company’s general partner interest in these consolidated funds and ventures is generally a nominal ownership interest and therefore, normally the Company would only record a nominal amount of income or loss associated with this interest; however, in addition to the Company’s ownership interest, the Company’s other contractual arrangements need to be considered when allocating income or losses, since in many cases, the Company’s income related to its contractual relationships are eliminated in consolidation. Asset management fees, development fees, interest income on loans and bonds and guarantee fee income represent some of the more common elements eliminated by the Company upon consolidation and thus these amounts become an allocation of income between the noncontrolling interest holder and the Company.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Liquidity and Capital Resources
Beginning in the second half of 2007, the capital markets in which the Company operates began to deteriorate, which restricted our access to capital. This lack of liquidity resulted in us having to sell assets, liquidate collateral positions, post additional collateral, sell or close different business segments and work with our creditors to restructure or extend debt arrangements. Although we have been able to extend, restructure and obtain forbearance agreements on various debt and interest rate swap agreements, such that none of our obligations have been accelerated at present, most of these extensions, restructurings and forbearance agreements are short-term in nature and do not provide a viable long-term solution to our liquidity issues.
We continue to work with our capital partners to extend debt maturities, restructure debt payments or settle debt at amounts below the contractual amount due. In addition, we continue to reduce our operating costs in order to sustain our business. These actions are being pursued in order to achieve the objective of the Company continuing operations. However, the success of management’s objective is dependent on obtaining creditor concessions, liquidating non-bond related assets and generating sufficient bond portfolio net interest income that can be used to service the Company’s non-bond related debt and the Company’s on-going operating expenses. There can be no assurance that we will be successful in addressing these liquidity issues. More specifically, there is uncertainty as to whether we will be able to restructure or settle our non-bond related debt in a manner sufficient to allow our cash flow to support our operations.
Our ability to restructure our debt is especially important with respect to the subordinated debentures. The weighted average pay rate on the remaining $196.7 million (unpaid principal balance) of subordinated debentures was 2.1% at September 30, 2011. Our pay rates are due to increase in the first and second quarters of 2012, which will bring the weighted average pay rate to approximately 8.6%. We do not currently have the liquidity to meet these increased payments. In addition, substantially all of our assets are encumbered, which limits our ability to increase our liquidity by selling assets or incurring additional indebtedness. There is also uncertainty related to our ability to liquidate non-bond related assets at sufficient amounts to satisfy associated debt and other obligations and there are a number of business risks surrounding our bond investing activities that could impact our ability to generate sufficient cash flow from the bond portfolio. These uncertainties could adversely impact our financial condition or results of operations. In the event we are not successful in restructuring or settling our remaining non-bond related debt, or in generating liquidity from the sale of non-bond related assets or if the bond portfolio net interest income and the common equity distributions the Company receives from its subsidiaries are substantially reduced, the Company may have to consider seeking relief through a bankruptcy filing. Collectively, these factors raise substantial doubt about the Company’s ability to continue as a going concern.
Substantially all of the Company’s operating cash flow is generated from the Company’s bond portfolio, which is owned by subsidiaries of the Company that hold substantially all of the Company’s bonds. These subsidiaries have certain compliance requirements that may limit or restrict their ability to distribute assets to MuniMae. One of these subsidiaries is TEB, which holds approximately 90.7% of the carrying value of the Company’s bonds at September 30, 2011. The Company indirectly owns all of TEB’s common stock. TEB’s operating agreement with its preferred shareholders contains covenants restricting the type of assets in which TEB can invest, the incurrence of leverage, the issuance of additional preferred equity interests, and the distribution of assets to MuniMae, and imposes certain requirements in the event of merger, sale or consolidation. In 2010, TEB retained $25.0 million of cash flows (“Retained Distributions”) by limiting Distributable Cash Flow distributions to MuniMae pursuant to a March 25, 2010 amendment to its operating agreement. At September 30, 2011:
|
·
|
TEB’s leverage ratio was 56.5%, which was below the incurrence limit of 60.0%.
|
|
·
|
TEB’s liquidation preference ratios were at amounts that would restrict it from raising additional preferred equity ranking senior to or on parity with the existing preferred shares outstanding; and
|
|
·
|
TEB’s ability to distribute assets to MuniMae was and continues to be limited to Distributable Cash Flows (TEB’s net income adjusted to exclude the impact of non-cash items) and TEB does not have the ability to make redemptions of common stock or distributions to MuniMae other than Distributable Cash Flows (“Restricted Payments”) because the current liquidation preference ratios prohibit it.
|
Total common shareholder distributions from TEB for the nine months ended September 30, 2011 and 2010 were $26.4 million and $8.6 million, respectively.
All of TEB’s common stock is pledged to a creditor to support collateral requirements related to certain debt and derivative agreements. On December 8, 2010, the Company entered into a forbearance agreement with the Counterparty, which restricted the Company’s ability to utilize common distributions from TEB. The key provisions of this agreement are as follows:
Forbearance from the minimum net asset value requirement and the financial reporting requirement contained in Company’s interest rate swap agreements until the earlier of June 30, 2012 or when TEB regains compliance with the leverage and liquidation incurrence ratios. Taking into account the preferred share buybacks completed during the fourth quarter of 2011 discussed in Note 8, “Debt”, if bond valuations do not change materially from September 30, 2011 we expect TEB to be in compliance with its liquidation as well as its leverage incurrence ratios as of December 31, 2011.
|
·
|
The Company must post a portion of the distributions it receives on TEB’s common stock as follows:
|
|
o
|
For quarterly distributions beginning in the fourth quarter of 2010 and continuing through to the third quarter of 2011, the Company will post restricted distributions equal to 50.0% of common distributions, less $0.8 million.
|
|
o
|
For quarterly distributions beginning in the fourth quarter of 2011 and continuing until TEB is in compliance with both its leverage ratio and liquidation preference ratio, the Company will post restricted distributions equal to 50.0% of common distributions.
|
|
o
|
Once TEB is in compliance with its leverage ratio and liquidation preference ratios there will be no restrictions on common distributions.
|
The restricted distributions have been and are expected to be utilized by the Company to purchase and retire various preferred shares issued by TEB.
TEB’s common stock is wholly owned by TEI, which is ultimately wholly owned by MuniMae. TEI’s ability to remit cash to MuniMae for liquidity needs outside of TEI may be restricted due to minimum liquidity, asset and net worth requirements related to a TEI debt agreement. TEI is in compliance with its debt covenants at September 30, 2011.
Sources of Liquidity
Our principal sources of liquidity include: (1) cash and cash equivalents; (2) cash flow from operations; (3) cash flow from investing activities (including sales of bonds and loans, principal payments from bonds and loans and distributions from equity investments); and (4) cash flow from financing activities.
Summary of Cash Flows
At September 30, 2011, we had cash and cash equivalents of approximately $36.2 million, an increase of $3.7 million from $32.5 million at December 31, 2010. The following table summarizes the changes in our cash and cash equivalents balances during the nine months ended September 30, 2011 and 2010:
|
|
For the nine months ended
September 30,
|
|
(in thousands)
|
|
2011
|
|
|
2010
|
|
Unrestricted cash and cash equivalents at beginning of period
|
|
$ |
32,544 |
|
|
$ |
18,084 |
|
Net cash provided by (used in):
|
|
|
|
|
|
|
|
|
Operating activities
|
|
|
8,360 |
|
|
|
9,992 |
|
Investing activities
|
|
|
34,473 |
|
|
|
33,961 |
|
Financing activities
|
|
|
(38,437 |
) |
|
|
(36,816 |
) |
Effect of exchange rate changes on cash
|
|
|
(700 |
) |
|
|
570 |
|
Net (decrease) increase in cash and cash equivalents
|
|
|
3,696 |
|
|
|
7,707 |
|
Unrestricted cash and cash equivalents at end of period
|
|
$ |
36,240 |
|
|
$ |
25,791 |
|
At September 30, 2011 and 2010, our unrestricted cash included TEB’s unrestricted cash of $30.5 million and $18.5 million, respectively; however, distributions of this cash from TEB to the Company are subject to the restrictions discussed above. Furthermore, for the nine months ended September 30, 2011, TEB generated $34.2 million of net operating cash flows. TEB’s investing activities also provided cash flow of $44.9 million and TEB used cash of $73.8 million in its financing activities. Included in TEB’s financing activities are distributions to the Company of $26.4 million. The Company used its distributions from TEB to fund operating activities as well as to make repayments on its borrowing.
Operating activities
Cash flow provided by operating activities was $8.9 million and $10.0 million for the nine months ended September 30, 2011 and 2010, respectively. The $1.1 million decrease in cash provided by operating activities from the first nine months of 2010 to 2011 is primarily due to a decrease in income tax refunds of $6.2 million, a decrease in net receipts on loans held for sale of $5.0 million and a decrease in net interest received of $4.9 million, offset by a decrease in operating expenses paid of $13.4 million.
Investing activities
Cash flow provided by investing activities was $34.5 million and $34.0 million for the nine months ended September 30, 2011 and 2010, respectively. The $0.5 million increase in cash provided by investing activities from the first nine months of 2010 to 2011 is primarily due to an increase in principal payments and sales proceeds received on bonds of $30.1 million offset by a decrease in principal payments received on loans held for investment of $11.0 million, a decrease in the proceeds from the sale of real estate and businesses of $1.9 million as well as an increase in investments in property partnerships of $8.1 million, an increase in advances on and purchases of bonds and loans of $5.9 million and the positive effect of changes in restricted cash and cash of consolidated funds and ventures of $3.0 million.
Restricted cash and cash of consolidated funds and ventures increased $1.9 million for the nine months ended September 30, 2011. The increase is primarily due to an increase in cash of consolidated funds and ventures of $11.4 million offset by a decrease in cash pledged as collateral of $9.9 million.
Restricted cash and cash of consolidated funds and ventures decreased $1.1 million for the nine months ended September 30, 2010. The decrease is primarily due to a decrease in cash of consolidated funds and ventures of $13.3 million offset by an increase in cash pledged as collateral of $12.1 million.
Financing activities
Cash flow used in financing activities was $39.0 million and $36.8 million for the nine months ended September 30, 2011 and 2010, respectively. The $2.2 million increase in cash used by financing activities from the first nine months of 2010 to 2011 is primarily due to an increase in repayment of borrowings of $7.9 million, 2011 purchases of perpetual preferred shares of $10.5 million, and a decrease in proceeds from borrowing of $2.7 million offset by an increase in contributions from holders of noncontrolling interests of $18.1 million.
Company Debt
The following table summarizes the outstanding debt balances and weighted-average interest rates at September 30, 2011. See “Notes to Consolidated Financial Statements – Note 8, Debt” included in this Report for more information on our debt.
(dollars in thousands)
|
|
September 30,
2011
|
|
|
Weighted-Average Interest Rate at Period-End
|
|
Debt related to bond investing activities (1):
|
|
|
|
|
|
|
Senior interests and debt owed to securitization trusts (2)
|
|
$ |
679,710 |
|
|
|
0.6 |
% |
Mandatorily redeemable preferred shares (3)
|
|
|
120,012 |
|
|
|
8.5 |
|
Notes payable and other debt (4)
|
|
|
62,256 |
|
|
|
6.7 |
|
Total bond related debt
|
|
|
861,978 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-bond related debt:
|
|
|
|
|
|
|
|
|
Notes payable and other debt
|
|
|
79,735 |
|
|
|
8.6 |
|
Subordinated debentures (5)
|
|
|
192,620 |
|
|
|
8.8 |
|
Total non-bond related debt
|
|
|
272,355 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt
|
|
$ |
1,134,333 |
|
|
|
|
|
(1)
|
Debt related to bond investing activities is debt that is either collateralized or securitized with bonds or other debt obligations of TEB and TEI.
|
(2)
|
We also incur on-going fees related to credit enhancement, liquidity, custodian, trustee and remarketing as well as upfront debt issuance costs, which when added to the weighted average interest rate brings the overall weighted average interest expense to 1.8% at September 30, 2011.
|
(3)
|
Included in the mandatorily redeemable preferred shares balance are unamortized discounts of $3.8 million at September 30, 2011.
|
(4)
|
Included in the notes payable and other debt are unamortized discounts of $1.7 million at September 30, 2011.
|
(5)
|
Included in the subordinated debentures are unamortized discounts of $4.1 million at September 30, 2011.
|
Debt related to bond investing activities
Senior interests and debt owed to securitization trusts
We securitize bonds through several programs and under each program we transfer bonds into a trust, receive cash proceeds from the sales of the senior interests and retain the subordinated interests. Substantially all of the senior interests are variable rate debt. The residual interests we retain are subordinated securities entitled to the net cash flow of each trust after the payment of trust expenses and interest on the senior certificates. To increase the attractiveness of the senior interests to investors, the senior interests are credit enhanced or insured by a third party. For certain programs, a liquidity provider agrees to acquire the senior certificates upon a failed remarketing. The senior interest holders have recourse to the third party credit enhancer or insurance provider, while the credit enhancer or insurance provider has recourse to the bonds deposited in the trusts and the additional collateral pledged. In certain cases, the credit enhancer or insurance provider may also have recourse to the Company to satisfy the outstanding debt balance to the extent the bonds deposited in the trust and the additional collateral pledged is not sufficient to satisfy the debt. The Company’s total senior interests and debt owed to securitization trusts balance was $679.7 million at September 30, 2011, of which $6.6 million and $550.4 million have maturing credit enhancement and liquidity facilities in 2011 and 2013, respectively. On November 2, 2011, the $6.6 million of senior interests and debt owed to securitization trusts with maturing facilities in 2011 were repaid in full. If we were unable to renew or replace our third party credit enhancement and liquidity facilities, we might not be able to extend or refinance our bond related debt. In this instance, an investor holding the debt issued by the securitization trust could tender its investment to the third party liquidity provider who in turn could liquidate the bonds within the securitization trust as well as our bonds pledged as collateral to the securitization trust in order to satisfy the outstanding debt balance. If we are able to extend or replace the third party credit enhancement and liquidity facilities or if we are able to remarket the debt without the benefit of third party credit enhancement and liquidity facilities, we could experience higher bond related interest expense.
Mandatorily redeemable preferred shares
TEB has mandatorily redeemable preferred shares outstanding. These shares have quarterly distributions that are payable (based on the stated distribution rate) to the extent of TEB’s net income. For this purpose, net income is defined as TEB’s taxable income, as determined in accordance with the United States Internal Revenue Code, plus any income that is exempt from federal taxation, but excluding gains from the sale of assets.
The mandatorily redeemable preferred shares are currently subject to annual remarketing. On each remarketing date, the remarketing agent will seek to remarket the shares at the lowest distribution rate that would result in a resale of the mandatorily redeemable preferred shares at a price equal to par plus all accrued but unpaid dividends, subject to a cap. If the remarketing agent is unable to remarket these shares successfully, distributions (interest expense) could increase and this increase could adversely impact the Company’s financial condition and results of operations.
Each series of mandatorily redeemable preferred shares has been subject to a remarketing event; however, due to market conditions a majority of the preferred shareholders voted to waive the most recent remarking requirement. See “Notes to Consolidated Financial Statements – Note 8, “Debt” regarding the remarketing of shares and certain repurchases of shares.
The mandatorily redeemable preferred shares have a weighted average annual distribution rate of 8.46% on an outstanding carrying amount of $120.0 million as of September 30, 2011. Approximately half of the outstanding mandatorily redeemable preferred shares also have principal redemption requirements, which results in an overall average annual distribution and redemption rate of 11.22 %.
Notes payable and other debt
This debt is primarily related to secured borrowings collateralized primarily with the Company’s bond assets. In most cases, we have guaranteed the debt or are the direct borrower.
Non-bond related debt
Notes payable and other debt
This debt is primarily related to secured borrowings collateralized by various assets, primarily real estate notes held by us and secured by commercial real estate projects. In most cases, we have guaranteed the debt or are the direct borrower.
Subordinated debentures
One of our consolidated wholly owned subsidiaries, MFH, formed special purpose financing entities (“Trusts”) that issued preferred securities to qualified institutional investors. Upon formation, the Trusts issued $172.7 million of preferred securities to investors and $2.8 million of common stock to us. In return for the proceeds from the Trusts’ preferred stock offering and for our common stock interest in the Trust, we issued subordinated debentures (“Debentures”) to the Trusts totaling $175.5 million with substantially the same economic terms as the preferred securities. The Debentures were unsecured obligations of MFH and were subordinated to all of MFH’s existing and future senior debt. MuniMae, as the ultimate parent of MFH, guaranteed all of MFH’s obligations on the Debentures, subject to the holders’ prior exhaustion of remedies against MFH and the Trusts. In addition, the preferred securities issued by the Trusts were guaranteed by MFH and MuniMae, subject to the same exhaustion requirements.
The Trusts were collapsed in 2009 and substantially all of the preferred securities of the Trusts were subject to a troubled debt restructuring which resulted in the preferred securities being exchanged for debt issued by MFH and MMIC, certain reductions in interest rates, and an increase in the principal due, among other modifications. During 2010, MFH bought back $2.5 million of the $169.2 million new subordinated debentures at 9.4% of the principal due resulting in a $1.8 million gain on debt extinguishment. The weighted average pay rate on the remaining $196.7 million (unpaid principal balance) of Debentures was 2.1% at September 30, 2011. Our pay rates are due to increase in the first and second quarter of 2012, which will bring the weighted average pay rate to approximately 8.6 %. We do not currently have the liquidity to meet these increased payments. In addition, substantially all of our assets are encumbered, which limits our ability to increase our liquidity by selling assets or incurring additional indebtedness.
Covenant compliance
As a result of restructuring our debt agreements or obtaining forbearance agreements, none of our obligations have been accelerated at present. We had debt agreements totaling $54.6 million at September 30, 2011 that had payment defaults at maturity, but were subject to forbearance agreements that expire on June 30, 2012.
As of September 30, 2011, the Company and/or its wholly owned subsidiaries are parties to debt agreements ("Credit Facilities") with an outstanding principal balance of $42.0 million that contain cross-default provisions pursuant to which defaults could be declared under such Credit Facilities as a result of the occurrence of defaults under certain other obligations of the Company, its subsidiaries and affiliates, and other parties. However, the documents evidencing these Credit Facilities generally include protective provisions that impose limits on the ability of the lenders under such Credit Facilities to declare defaults, including provisions limiting cross-defaults to circumstances where (1) such other obligations are "material" or exceed specified amounts, (2) the Company and/or its wholly owned subsidiaries have first been provided with notice of and the ability to cure such default under the unrelated obligations, (3) such defaults have resulted in the actual acceleration of such unrelated obligations, and (4) the Company and/or its wholly owned subsidiaries have not posted acceptable collateral.
We have letter of credit facilities with multiple financial institutions and institutional investors that are generally used as a means to pledge collateral to support our obligations. At September 30, 2011, we had $45.3 million in outstanding letters of credit posted as collateral, of which $20.3 million will mature in 2012 and the remaining $25.0 million will mature in 2014. Although we currently expect that we will be able to reduce the amount outstanding on our expiring letters of credit or otherwise extend their maturities, if we are unable to do so our liquidity and financial condition may be adversely affected.
Guarantees
The following table summarizes guarantees by type at September 30, 2011:
|
|
September 30, 2011
|
|
(in thousands)
|
|
Maximum Exposure
|
|
|
Carrying Amount
|
|
Mortgage banking loss-sharing agreements (1)
|
|
$ |
806 |
|
|
$ |
464 |
|
Indemnification contracts (2)
|
|
|
112,404 |
|
|
|
1,948 |
|
Other financial/payment guarantees (3)
|
|
|
14,841 |
|
|
|
4,400 |
|
|
|
$ |
128,051 |
|
|
$ |
6,812 |
|
(1)
|
As part of the sale of our Agency Lending business, we effectively retained the DUS obligation related to specific loans.
|
(2)
|
We have entered into indemnification contracts with investors in certain LIHTC Funds, that effectively guarantee the expected investor yields, and we have guarantees related to specific property performance on a portion of the properties in certain LIHTC Funds. We made no payments under these indemnification agreements for the nine months ended September 30, 2011.
|
(3)
|
We have entered into arrangements that require us to make payments in the event that a third party fails to perform on its financial obligations. Generally, we provide these guarantees in conjunction with the sale or placement of an asset with a third party. The terms of such guarantees vary based on the performance of the asset.
|
Our maximum exposure under our guarantee obligations is not indicative of the likelihood of the expected loss under the guarantees. The carrying amount represents the amount of unamortized fees received related to these guarantees with no additional amounts recognized as management does not believe it is probable that it will have to make payments under these indemnifications. However, it is possible that one of the specific property performance guarantees could result in us having to pay up to $1.0 million between now and 2016. In addition to the above guarantees, the Company has guaranteed the investor yields on certain LIHTC Funds that the Company owns and as a result of the Company being the primary beneficiary, the Company consolidates these funds. The maximum exposure under these guarantees is estimated to be $865 million at September 30, 2011. The Company does not expect to have any payouts related to these guarantees as the funds are meeting investor yield requirements.
Debt Related to Consolidated Funds and Ventures
The creditors of our consolidated funds and ventures do not have recourse to the assets or general credit of MuniMae. At September 30, 2011 the debt related to consolidated funds and ventures had the following terms:
|
|
September 30, 2011
|
(dollars in thousands)
|
|
Carrying Amount
|
|
|
Face Amount
|
|
|
Weighted-average
Interest Rates
|
|
Maturity Dates
|
Solar Fund debt
|
|
$ |
3,562 |
|
|
$ |
3,562 |
|
|
|
8.3 |
% (1) |
Various dates through December 2022
|
SA Fund
|
|
|
12,000 |
|
|
|
12,000 |
|
|
|
3.4 |
(2) |
April 30, 2018
|
(1)
|
This debt is also entitled to a portion of our development and other fees as contingent interest. Since inception, $0.1 million of contingent interest has been paid.
|
(2)
|
This debt is also entitled to a portion of the SA Fund’s value appreciation as a form of contingent interest.
|
The debt on our two solar funds (Solar Fund I and Solar Fund II) generally consists of amortizing debt secured by the solar funds’ interest in the solar projects. Their debt is the obligation of the solar funds and although there is no recourse to us, we have guaranteed the investors’ yield in these funds. During the third quarter, the Company received notice from the majority outside investor of Solar Fund I that it intended to exercise its put option to sell its investment interest to the Company. Under the option agreement, the investor can put its interest to the Company during the period November 2011 through April 2012 at a price that yields its required annual after-tax return of 6.5%. As agreed to by the investor, the amount owed by the Company is $0.2 million. At September 30, 2011 the Company recorded this loss exposure. Subsequent to September 30, 2011, the Company began discussions with the investor and creditors of both solar funds with the objective of having Solar Fund II buy the investment interest of Solar Fund I for the put price of $0.2 million. As a result, we do not anticipate making payments pursuant to the Solar Fund I put option agreement.
The Company may have exposure in subsequent years for a similar put option agreement with the majority outside investor of Solar Fund II. At this time, the Company estimates that the value of the investment subject to the put exceeds the estimated exercise price. As a result, the Company has not recorded a liability at this time.
On April 30, 2008, SA Fund entered into an agreement with the OPIC an agency of the United States of America, to provide loan financing not to exceed $80.0 million. An initial draw of $12.0 million was made on September 6, 2011. The debt is an obligation of the SA Fund and there is no recourse to the Company.
Company Capital
Common Shares
Prior to 2007, we from time to time issued common shares in public offerings or private sales, including under a dividend reinvestment plan. When we failed to file our financial statements with the SEC on time in 2006, we became ineligible to use the SEC’s short form registration procedures, and then we subsequently failed to meet the SEC’s requirements for registration statements relating to public offerings of securities. We will not meet the SEC’s registration statement requirements until we have filed financial statements for three consecutive quarters on a timely basis following the filing of our 2010 Form 10-K, which we filed on March 31, 2011. With this filing on November 14, 2011, we now believe we meet the SEC registration statement requirements.
Distribution Policy
Given the Company’s liquidity and capital issues, the Board has not declared a dividend since January 2008. In the future, our Board will determine whether and in what amounts to declare dividends based on our earnings and cash flows, cash needs and any other factors it deems appropriate.
Perpetual Preferred Shares
TEB has perpetual preferred shares outstanding. These shares have quarterly distributions which are payable (based on the stated distribution rate) to the extent of net income. For this purpose, net income is defined as TEB’s taxable income, as determined in accordance with the United States Internal Revenue Code, plus any income that is exempt from federal taxation, but excluding gain from the sale of assets.
The perpetual preferred shares are subject to periodic remarketing. On each remarketing date, the remarketing agent will seek to remarket the shares at the lowest distribution rate that would result in a resale of the cumulative perpetual preferred shares at a price equal to par plus all accrued but unpaid distributions, subject to a cap. The cumulative perpetual preferred shares are not redeemable prior to the remarketing dates. If the remarketing agent is unable to remarket these shares successfully, distributions could increase and this increase could be significant and adversely impact the Company’s financial condition and results of operations. The weighted average distribution rate on the perpetual preferred shares outstanding of $155.0 million at September 30, 2011 was 5.7%.
Critical Accounting Policies and New Accounting Standards
The preparation of our consolidated financial statements is based on the selection and application of GAAP, which requires us to make certain estimates and assumptions that affect the reported amounts and classification of the amounts in our consolidated financial statements. These estimates and assumptions require us to make difficult, complex and subjective judgments involving matters that are inherently uncertain. We base our accounting estimates and assumptions on historical experience and on judgments that are believed to be reasonable under the circumstances available to us at the time. Actual results could materially differ from these estimates. We applied our critical accounting policies and estimation methods consistently in all material respects and for all periods presented, and have discussed those policies with our Audit Committee.
We believe the following accounting policies are significant to the Company, involve a higher degree of judgment and complexity, and represent the critical accounting policies and estimates used in the preparation of our consolidated financial statements.
Valuation of Bonds
Bonds available-for-sale includes mortgage revenue bonds and other municipal bonds. We account for investments in bonds as available-for-sale debt securities under the provisions of Accounting Standards Codification (“ASC”) ASC No. 320, “Investments – Debt and Equity Securities.” Accordingly, these investments in bonds are carried at fair value with changes in fair value (excluding other-than-temporary impairments) recognized in other comprehensive income. We estimate the fair value of our bonds using quoted prices, where available; however, most of our bonds do not have observable market quotes. For these bonds, we estimate the fair value of the bonds by discounting the cash flows that we expect to receive using current estimates of appropriate discount rates. The discount rate takes into consideration current market yields for similar instruments, specific bond credit characteristics and other bond attributes, like the location of the property securing the bond and the bond size. The weighted average discount rate for the performing bond portfolio was 6.68% and 7.13% at September 30, 2011 and December 31, 2010, respectively. For non-performing bonds, given that we have the right to foreclose on the underlying properties serving as collateral for the bonds, we estimate the fair value by discounting the underlying properties’ expected cash flows using estimated discount and capitalization rates less estimated selling costs. There are significant judgments and estimates associated with forecasting the estimated cash flows related to the bonds or the underlying collateral for defaulted bonds, including macroeconomic conditions, interest rates, local and regional real estate market conditions and individual property performance. In addition, the discount rates applied to these cash flow forecasts involve significant judgments as to current credit spreads and investor return expectations. We had $51.6 million of cumulative impairment, net of unrealized gains, reflected in our bond portfolio at September 30, 2011. Given the size of our portfolio, different judgments as to credit spreads and investor return expectations could result in materially different valuations.
Allowance for Loan Losses
The allowance for loan losses represents management’s best estimate of probable incurred losses attributable to loans held for investment. The allowance for loan losses is composed of two different components, including a loan-specific allowance based on the provisions of ASC No. 310, “Receivables” and an unallocated allowance attributable to the remaining portfolio based on the provisions of ASC No. 440, “Commitments.”
We perform systematic reviews of our loan portfolio throughout the year to identify credit risk and to assess overall collectability. The Company’s credit risk rating process is inherently subjective and is based on judgments related to the borrower’s past performance, the current status of the loan and the performance of the underlying collateral. The credit risk rating process is integral to our determination of which loans are considered impaired. Once a loan is considered impaired, we determine if a specific loss is required. This measurement process is judgmental and in most cases the impairment measure is based on the fair value of the underlying collateral, which are primarily real estate related assets. Real estate valuations require significant estimates and assumptions such as rental or lease revenue, operating expenses, vacancy considerations and investor discount and capitalization rates. In addition, many of our properties are low income housing apartment properties that have tax credits associated with them that we value for purposes of determining impairment. The values of these tax credits is based on the performance and compliance of the property with guidelines established to qualify for the tax credits. Future non-compliance can impact the tax credit value through loss of credits or tax credit recapture.
Results of Operations
The following discussion of our consolidated results of operations should be read in conjunction with our financial statements, including the accompanying notes.
The table below summarizes our consolidated financial performance for the three and nine months ended September 30, 2011 and 2010:
Table 1
|
|
For the three months ended
September 30,
|
|
|
For the nine months ended
September 30,
|
|
(in thousands)
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income
|
|
$ |
22,360 |
|
|
$ |
22,740 |
|
|
$ |
64,293 |
|
|
$ |
69,190 |
|
Total fee and other income
|
|
|
2,371 |
|
|
|
2,297 |
|
|
|
7,218 |
|
|
|
8,519 |
|
Total revenue from consolidated funds and ventures
|
|
|
1,047 |
|
|
|
909 |
|
|
|
2,366 |
|
|
|
2,350 |
|
Total revenue
|
|
|
25,778 |
|
|
|
25,946 |
|
|
|
73,877 |
|
|
|
80,059 |
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
13,846 |
|
|
|
15,918 |
|
|
|
43,173 |
|
|
|
50,601 |
|
Operating expenses
|
|
|
6,763 |
|
|
|
10,683 |
|
|
|
22,944 |
|
|
|
33,192 |
|
Impairment on bonds and provision for loan losses
|
|
|
4,452 |
|
|
|
2,968 |
|
|
|
9,809 |
|
|
|
15,912 |
|
Total expenses from consolidated funds and ventures
|
|
|
8,682 |
|
|
|
2,124 |
|
|
|
20,214 |
|
|
|
6,222 |
|
Total expenses
|
|
|
33,743 |
|
|
|
31,693 |
|
|
|
96,140 |
|
|
|
105,927 |
|
Net (losses) gains on asset sales, derivatives and extinguishment of liabilities
|
|
|
(4,056 |
) |
|
|
(1,090 |
) |
|
|
(5,794 |
) |
|
|
1,246 |
|
Net gains (losses) related to consolidated funds and ventures
|
|
|
2,308 |
|
|
|
(68 |
) |
|
|
5,718 |
|
|
|
(3,068 |
) |
Equity in losses from unconsolidated ventures
|
|
|
(33 |
) |
|
|
(14 |
) |
|
|
(143 |
) |
|
|
(218 |
) |
Equity in losses from Lower Tier Property Partnerships of consolidated funds and ventures
|
|
|
(9,383 |
) |
|
|
(11,789 |
) |
|
|
(26,010 |
) |
|
|
(37,770 |
) |
Loss from continuing operations before income taxes
|
|
|
(19,129 |
) |
|
|
(18,708 |
) |
|
|
(48,492 |
) |
|
|
(65,678 |
) |
Income tax benefit (expense)
|
|
|
32 |
|
|
|
793 |
|
|
|
(115 |
) |
|
|
788 |
|
Income (loss) from discontinued operations, net of tax
|
|
|
616 |
|
|
|
565 |
|
|
|
1,008 |
|
|
|
(4,761 |
) |
Net loss
|
|
|
(18,481 |
) |
|
|
(17,350 |
) |
|
|
(47,599 |
) |
|
|
(69,651 |
) |
Income allocable to noncontrolling interests:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income allocable to perpetual preferred shareholders of a subsidiary company
|
|
|
(2,304 |
) |
|
|
(2,466 |
) |
|
|
(7,116 |
) |
|
|
(7,398 |
) |
Net losses (income) allocable to noncontrolling interests in consolidated funds and ventures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related to continuing operations
|
|
|
16,178 |
|
|
|
16,105 |
|
|
|
42,581 |
|
|
|
46,747 |
|
Related to discontinued operations
|
|
|
− |
|
|
|
(78 |
) |
|
|
− |
|
|
|
(103 |
) |
Net loss to common shareholders
|
|
$ |
(4,607 |
) |
|
$ |
(3,789 |
) |
|
$ |
(12,134 |
) |
|
$ |
(30,405 |
) |
Interest Income
The following table summarizes our interest income for the three and nine months ended September 30, 2011 and 2010:
Table 2
|
|
For the three months ended
September 30,
|
|
|
For the nine months ended
September 30,
|
|
(in thousands)
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
Interest on bonds
|
|
$ |
21,919 |
|
|
$ |
21,182 |
|
|
$ |
62,335 |
|
|
$ |
63,798 |
|
Interest on loans
|
|
|
367 |
|
|
|
1,527 |
|
|
|
1,827 |
|
|
|
5,298 |
|
Interest on short-term investments
|
|
|
74 |
|
|
|
31 |
|
|
|
131 |
|
|
|
94 |
|
Total interest income
|
|
$ |
22,360 |
|
|
$ |
22,740 |
|
|
$ |
64,293 |
|
|
$ |
69,190 |
|
Bond interest income is our main source of revenue and is primarily affected by the size of the bond portfolio as well as the collection rate on the bond portfolio. We are actively selling and/or working out of our loan portfolio and other residual assets left from our taxable lending business and do not expect these to be a significant source of future revenue.
Quarter Ended September 30, 2011 Compared to Quarter Ended September 30, 2010
Total interest income decreased by 1.7%, or $0.4 million, for the three months ended September 30, 2011 as compared to the three months ended September 30, 2010.
Interest on loans decreased $1.2 million, mainly due to a decline in the average interest rate of 237 basis points ("bps") to 1.9% as a result of higher coupon loans paying off between October 1, 2010 and September 30, 2011. In addition, the weighted average loan portfolio declined by $65.6 million for the three months ended September 30, 2011 as compared to the three months ended September 30, 2010.
Interest on bonds increased $0.7 million for the three months ended September 30, 2011 as compared to the three months ended September 30, 2010, mainly as a result of the recognition of $2.2 million of interest income on two bonds that were on non-accrual in the third quarter 2010 and became performing in the third quarter 2011. This increase was partially offset by a reduction in interest income due to a decline in the outstanding principal balance of the bond portfolio. The weighted average bond unpaid principal balance declined by $107.2 million for the three months ended September 30, 2011 as compared to the three months ended September 30, 2010 due to sale and redemption activity, as well as principal amortization.
Nine Months Ended September 30, 2011 Compared to Nine Months Ended September 30, 2010
Total interest income decreased by 7.1%, or $4.9 million, for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010.
Interest on loans decreased $3.5 million, mainly due to a decline in the weighted average loan portfolio of $74.6 million for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010 due to the sale and payoff activity. In addition, the average interest rate declined 160 bps to 2.7% mainly due to higher coupon performing loans paying off between October 1, 2010 and September 30, 2011.
Interest on bonds decreased $1.5 million for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010, mainly as a result of declines in the outstanding principal balance of the bond portfolio. The weighted average bond unpaid principal balance declined by $122.3 million for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010 due to sale and redemption activity, as well as principal amortization. This decline was partially offset by an increase in interest income due to the recognition of $2.2 million of interest income on two bonds that were on non-accrual in the third quarter 2010 and became performing in the third quarter 2011, as well as an increase in the effective interest rate as a result of interest collection on our non-accrual bond portfolio, which increased $1.6 million for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010.
Fee and Other Income
The following table summarizes our fee and other income for the three and nine months ended September 30, 2011 and 2010:
Table 3
|
|
For the three months ended
September 30,
|
|
|
For the nine months ended
September 30,
|
|
(in thousands)
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
Income on preferred stock
|
|
$ |
1,557 |
|
|
$ |
1,615 |
|
|
$ |
4,671 |
|
|
$ |
4,908 |
|
Syndication fees
|
|
|
274 |
|
|
|
209 |
|
|
|
308 |
|
|
|
1,071 |
|
Asset management and advisory fees
|
|
|
225 |
|
|
|
219 |
|
|
|
789 |
|
|
|
904 |
|
Other income
|
|
|
315 |
|
|
|
254 |
|
|
|
1,450 |
|
|
|
1,636 |
|
Total fee and other income
|
|
$ |
2,371 |
|
|
$ |
2,297 |
|
|
$ |
7,218 |
|
|
$ |
8,519 |
|
Quarter Ended September 30, 2011 Compared to Quarter Ended September 30, 2010
Fee and other income increased by 3.2%, or $0.1 million, for the three months ended September 30, 2011 as compared to the three months ended September 30, 2010 due mainly to increase in syndication fees and other income, partially offset by a decline in income on preferred stock.
Nine Months Ended September 30, 2011 Compared to Nine Months Ended September 30, 2010
Fee and other income decreased by 15.3%, or $1.3 million, for the nine months ended September 30, 2011 as compared to nine months ended September 30, 2010 due mainly to declines in syndication fees and income on preferred stock.
Syndication fees, which are recognized as income based on LIHTC Fund contributions to the properties they invest in ("Lower Tier Property Partnerships"), decreased $0.8 million for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010, mainly due to declines in capital contributed by the LIHTC Funds to Lower Tier Property Partnerships from $17.8 million in the first nine months of 2010 to $4.2 million in the first nine months of 2011.
Income on preferred stock decreased by $0.2 million mainly due to a decline in the average outstanding preferred stock principal balance of $3.0 million for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010. This reduction in preferred stock was primarily due to the cancellation of Series C Preferred units to settle realized losses under the loss sharing arrangement we entered into with the purchaser of the Agency Lending business, as well as the redemption of Series C Preferred units as a result of the release of certain of our letters of credit. See Note 4, "Investments in Preferred Stock" to the Consolidated Financial Statements.
Other income decreased $0.2 million for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010. This decline was mainly due to interest of $0.8 million on a tax refund received in the first quarter 2010 that was not repeated, partially offset by a $0.5 million recovery of previously reserved asset management fees related to our Tax Credit Equity business during the nine months ended September 30, 2011 as well as $0.2 million of proceeds received during the first nine months of 2011 related to corporate matters.
Interest Expense
The following table summarizes our interest expense for the three and nine months ended September 30, 2011 and 2010:
Table 4
|
|
For the three months ended
September 30,
|
|
|
For the nine months ended
September 30,
|
|
(in thousands)
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
Interest expense
|
|
$ |
13,846 |
|
|
$ |
15,918 |
|
|
$ |
43,173 |
|
|
$ |
50,601 |
|
Quarter Ended September 30, 2011 Compared to Quarter Ended September 30, 2010
Interest expense decreased 13.0% or $2.1 million for the three months ended September 30, 2011 as compared to the three months ended September 30, 2010. The reduction of our bond related debt was responsible for $1.2 million of this decrease. Bond related debt expense declined due to a $72.0 million reduction in the weighted average balance of our senior interests and debt owed to securitization trusts coupled with a 12 bps reduction in the average interest rate on the variable rate portion of this debt. Bond related debt expense also declined due to a $35.9 million reduction in the weighted average balance of our mandatorily redeemable preferred shares. Non-bond debt expense declined $0.9 million for the third quarter 2011 as compared to third quarter 2010. This decrease was primarily driven by a $31.8 million note that paid off during first quarter 2011, partially offset by an increase in the interest rates on certain non-bond debt in the third quarter 2010 as a result of a forbearance agreement to extend debt maturities.
Nine Months Ended September 30, 2011 Compared to Nine Months Ended September 30, 2010
Interest expense decreased 14.7% or $7.4 million for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010. The reduction of our bond related debt was responsible for $5.6 million of this decrease. Bond related debt expense declined $2.2 million due to a $17.8 million note with a 22.0% fixed interest rate that paid off during second quarter 2010. Bond related debt expense also declined due to a $69.8 million reduction in the weighted average balance of our senior interests and debt owed to securitization trusts coupled with a six bps reduction in the average interest rate on the variable rate portion of this debt. Non-bond debt expense declined $1.8 million for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010. This decrease was primarily driven by a $31.8 million note that paid off during first quarter 2011, which was partially offset by an increase in the interest rates on certain non-bond debt in the third quarter 2010 as a result of a forbearance agreement to extend debt maturities.
Operating Expenses
The following table summarizes our operating expenses for the three and nine months ended September 30, 2011 and 2010:
Table 5
|
|
For the three months ended
September 30,
|
|
|
For the nine months ended
September 30,
|
|
(in thousands)
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
Salaries and benefits
|
|
$ |
2,785 |
|
|
$ |
2,690 |
|
|
$ |
8,712 |
|
|
$ |
9,172 |
|
General and administrative
|
|
|
1,368 |
|
|
|
1,427 |
|
|
|
4,296 |
|
|
|
5,876 |
|
Professional fees
|
|
|
1,961 |
|
|
|
3,726 |
|
|
|
7,004 |
|
|
|
11,088 |
|
Other expenses
|
|
|
649 |
|
|
|
2,840 |
|
|
|
2,932 |
|
|
|
7,056 |
|
Total operating expenses
|
|
$ |
6,763 |
|
|
$ |
10,683 |
|
|
$ |
22,944 |
|
|
$ |
33,192 |
|
Quarter Ended September 30, 2011 Compared to Quarter Ended September 30, 2010
Total operating expenses decreased by 36.7%, or $3.9 million, for the three months ended September 30, 2011 as compared to the three months ended September 30, 2010, mainly due to declines in other expenses and professional fees.
Other expenses include depreciation and amortization, losses on guarantees, asset management costs, asset workout expenses, and costs related to our ownership of real estate, as well as other miscellaneous expenses. Other expenses decreased $2.2 million for the three months ended September 30, 2011 as compared to the three months ended September 30, 2010, mainly due to a $2.0 million decline in guarantee related expenses. In the third quarter 2010 we recognized losses of $1.9 million related to loan guarantees issued to a third party. These losses were primarily the result of a decline in the collateral values of two subordinated loans.
Professional fees decreased $1.8 million for the three months ended September 30, 2011 as compared to the three months ended September 30, 2010, mainly due to a $1.8 million reduction in auditing fees and the cost of accounting-related consultants. These reductions are the result of less accounting and audit work in 2011 as compared to 2010, when we were still preparing and having audited our 2007 through 2009 financial statements.
Salaries and benefits, excluding employees of International Housing Solutions S.a.r.l (IHS), an international affordable housing partnership that we consolidate due to our status as majority owner, decreased $0.4 million to $1.7 million for the three months ended September 30, 2011 as compared to 2010 mainly due to a decline in average employee headcount from 47 for the third quarter 2010 to 34 for the third quarter 2011. These declines were partially offset by an increase in salaries and benefits relating to IHS employees of $0.5 million to $1.1 million for the third quarter 2011 as compared to the third quarter 2010. These increases were primarily driven by an increase in average IHS employee headcount from 21 for the three months ended September 30, 2010 to 25 for the three months ended September 30, 2011. This increase is attributable to the increase in investment activity related to the South Africa Workforce Housing Fund SA I, which is the primary fund that IHS manages. See Note 17, "Consolidated Funds and Ventures" to the Consolidated Financial Statements.
Nine Months Ended September 30, 2011 Compared to Nine Months Ended September 30, 2010
Total operating expenses decreased by 30.9%, or $10.2 million, for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010, mainly due to declines in other expenses and professional fees.
Professional fees decreased $4.1 million for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010, mainly due to a $4.6 million reduction in auditing fees and accounting related consultants as discussed above. The reduction in professional fees was partially offset by a $0.6 million increase in legal expenses.
Other expenses decreased $4.1 million for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010, mainly due to a decline in guarantee related expenses and workout costs. Guarantee expenses declined $3.1 million in the first nine months of 2011 as compared to the first nine months of 2010. More specifically, we recognized $2.6 million in guarantee losses related to loan guarantees issued to a third party for the nine months ended September 30, 2010. We also recognized $1.0 million in guarantee losses related to specific loans for which we provided a guarantee to the purchaser of our Agency Lending business during the first nine months of 2010, as compared to guarantee losses associated with this guarantee of $0.1 million for the first nine months of 2011. Workout expenses declined approximately $1.0 million for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010, mainly due to $1.2 million in closing costs that we paid on behalf of a borrower related to the refinancing of a bond in 2010 that was not repeated in 2011.
General and administrative costs decreased $1.6 million for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010, mainly due to $0.8 million of fees recognized in the first quarter 2010 related to the restructuring of our subordinated debentures, which was not repeated in the first nine months of 2011. The remaining $0.8 million decline in general and administrative costs was largely due to reductions in information technology, insurance and taxes as we continue to downsize our business.
Salaries and benefits, excluding employees of International Housing Solutions S.a.r.l (IHS), an international affordable housing partnership that we consolidate due to our status as majority owner, decreased $1.8 million to $5.4 million for the nine months ended September 30, 2011 as compared to 2010 mainly due to a decline in average employee headcount from 51 for the first nine months of 2010 to 36 for the first nine months of 2011. These declines were partially offset by an increase in salaries and benefits relating to IHS employees of $1.4 million to $3.3 million for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010. These increases were primarily driven by an increase in average IHS employee headcount from 21 for the first nine months 2010 to 24 for the first nine months 2011. This increase is attributable to the increase in investment activity related to the South Africa Workforce Housing Fund SA I, which is the primary fund being managed by IHS. See Note 17, "Consolidated Funds and Ventures" to the Consolidated Financial Statements.
Impairment on Bonds and Provision for Loan Losses
The following table summarizes our bond impairment and our provision for loan losses for the three and nine months ended September 30, 2011 and 2010:
Table 6
|
|
For the three months ended
September 30,
|
|
|
For the nine months ended
September 30,
|
|
(in thousands)
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
Impairment on bonds
|
|
$ |
4,452 |
|
|
$ |
2,545 |
|
|
$ |
8,951 |
|
|
$ |
11,472 |
|
Provision for loan losses
|
|
|
− |
|
|
|
423 |
|
|
|
858 |
|
|
|
4,440 |
|
Total impairment on bonds and provision for loan losses
|
|
$ |
4,452 |
|
|
$ |
2,968 |
|
|
$ |
9,809 |
|
|
$ |
15,912 |
|
At December 31, 2007, and continuing through the nine months ended September 30, 2011, we recorded all unrealized losses on bonds (where the estimated fair value is less than the bonds’ unamortized cost basis) associated with the bond portfolio as other-than-temporary impairments due to management’s belief that the current uncertainty in the marketplace, coupled with the Company’s liquidity concerns, make it more likely than not that we will be unable to hold bonds for the term required to recover the bonds’ unamortized cost basis. Also beginning in 2007, the provision for loan losses includes estimated losses for individual loans classified as held for investment and deemed to be impaired and does not include estimated losses on non-specified loans. We can evaluate each loan on an individual basis because of the smaller size of our loan portfolio. As a result, a reserve at a portfolio level is not needed.
Quarter Ended September 30, 2011 Compared to Quarter Ended September 30, 2010
During the three months ended September 30, 2011, we recognized total net unrealized gains of approximately $19.3 million on our bond portfolio mainly due to a 21 bps decline in market yield on our performing bonds in our portfolio at September 30, 2011. During the three months ended September 30, 2010, we recognized total net unrealized gains of approximately $10.6 million due to an eight bps decline in market yield on our performing bonds in our portfolio at September 30, 2010. Even though the overall portfolio gained in value during both periods presented due to lower market yield rates (which increase the value of our bonds), there were impairments on both performing and non-performing bonds due to bond specific credit concerns.
Total bond impairments increased by $1.9 million for the three months ended September 30, 2011 as compared to the three months ended September 30, 2010. The increase in bond impairments was driven by a $4.4 million increase in impairments on the performing bond portfolio due to bond specific credit concerns, partially offset by a $2.1 million decline in impairments on subordinate bonds with debt service payable based on available cash flows only after payment is made on the senior obligations and a $0.4 million decline in impairments on the non-performing bond portfolio. These declines were primarily driven by improved capitalization rates and improved discount rates in the third quarter 2011 as compared to the third quarter 2010.
The provision for loan losses declined $0.4 million for the three months ended September 30, 2011 as compared to the three months ended September 30, 2010. In the third quarter 2010 we recorded an additional $0.4 million provision on a permanent loan with an unpaid principal balance of $5.7 million and a carrying value of $2.0 million. At September 30, 2011 the held for investment loan portfolio consisted of six loans, with a collective carrying value of 22.8% of unpaid principal balance.
Nine Months Ended September 30, 2011 Compared to Nine Months Ended September 30, 2010
During the first nine months of 2011, we recognized total net unrealized gains of approximately $39.5 million on our bond portfolio, mainly due to a 42 bps decline in market yields on our performing bonds at September 30, 2011. During the first nine months of 2010, we recognized total net unrealized gains of approximately $22.4 million due to a 14 bps decline in market yields on performing bonds in our portfolio at September 30, 2010. Even though the overall portfolio gained in value during both periods presented due to lower market yields, there were impairments on both performing and non-performing bonds due to bond specific credit concerns.
The provision for loan losses decreased by $3.6 million for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010, which was largely due to a $4.1 million provision recorded on a defaulted loan with an unpaid principal balance of $11.5 million during the first and second quarters of 2010. For the nine months ended September 30, 2011, the majority of our provision was the result of a $0.6 million provision on two bridge loans with an unpaid principal balance of $7.4 million. At September 30, 2011 the held for investment loan portfolio consisted of six loans, with a collective carry value of 22.8% of unpaid principal balance.
Total bond impairments declined $2.5 million for the nine months ended September 30, 2011 as compared to the first nine months of 2010, primarily as a result of a $2.1 million decline in impairments on subordinate bonds with debt service payable based on available cash flows only after payment is made on the senior obligations, and a $1.5 million decline in impairments on the non-performing bond portfolio. These declines were primarily driven by improved capitalization rates and improved discount rates for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010. These declines in impairment were partially offset by increased impairments on our performing bond portfolio of $1.1 million for the nine months ended September 30, 2011 as compared to 2010 as a result of fluctuations in individual property performances.
Net (Losses) Gains on Asset Sales, Derivatives and Early Extinguishment of Liabilities
The following table summarizes our net (losses) gains on asset sales, derivatives and early extinguishment of liabilities for the three and nine months ended September 30, 2011 and 2010:
Table 7
|
|
For the three months ended
September 30,
|
|
|
For the nine months ended
September 30,
|
|
(in thousands)
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
Net gains on sale of bonds
|
|
$ |
617 |
|
|
$ |
2,302 |
|
|
$ |
1,946 |
|
|
$ |
2,784 |
|
Net (losses) gains on loans
|
|
|
17 |
|
|
|
197 |
|
|
|
(625 |
) |
|
|
2,136 |
|
Net losses on derivatives
|
|
|
(4,748 |
) |
|
|
(3,589 |
) |
|
|
(7,642 |
) |
|
|
(10,540 |
) |
Net losses on sale of real estate
|
|
|
(123 |
) |
|
|
− |
|
|
|
(123 |
) |
|
|
− |
|
Net gains on early extinguishment of liabilities
|
|
|
181 |
|
|
|
− |
|
|
|
650 |
|
|
|
6,866 |
|
Total net (losses) gains on bond sales, loans, derivatives and extinguishment of liabilities
|
|
$ |
(4,056 |
) |
|
$ |
(1,090 |
) |
|
$ |
(5,794 |
) |
|
$ |
1,246 |
|
Quarter Ended September 30, 2011 Compared to Quarter Ended September 30, 2010
Total net (losses) gains on bond sales, loans, derivatives, sale of real estate and early extinguishment of debt decreased by 272.1%, or $3.0 million, for the three months ended September 30, 2011 as compared to the three months ended September 30, 2010.
For the three months ended September 30, 2011, we recognized losses on derivatives of $4.7 million as compared to losses of $3.6 million for the three months ended September 30, 2010. Net gains and losses on derivatives include adjustments for unrealized gains and losses on derivatives positions in order to reflect our derivatives at fair value at each period end. Also, these amounts include net cash paid on interest rate swaps and total return swaps, as well as gains or losses at sale or termination. Net losses recorded on our derivatives for the two periods are primarily the result of a falling interest rate environment. The majority of our interest rate swaps are pay-fixed swaps and therefore a falling rate environment results in mark-to-market losses. The change from the third quarter 2010 to the third quarter 2011 was mainly due to the mark-to-market adjustments on our interest rate swaps whereby we recognized $3.3 million of unrealized losses for the three months ended September 30, 2011 as rates decreased as compared to unrealized losses of $1.9 million for the three months ended September 30, 2010 as rates decreased less significantly during that period.
Net gains on sale of bonds decreased by $1.7 million for the three months ended September 30, 2011 as compared to the three months ended September 30, 2010. In the third quarter 2011, we recorded gains of $0.6 million on the sales of two bonds with an unpaid principal balance of $18.6 million, whereas in the third quarter 2010 we recorded gains of $2.3 million on the sales of four bonds with an unpaid principal balance of $37.5 million.
Net gains and losses on loans include fair value adjustments for loans classified as held for sale. We record these loans at the lower of cost or market ("LOCOM") at the end of each reporting period. Also included are gains or losses recognized at time of loan sale for the difference between proceeds and the carrying amount. Net gains on loans declined by $0.2 million for the three months ended September 30, 2011 as compared to the three months ended September 30, 2010. In the third quarter 2011 we recorded LOCOM adjustments in the amount of $0.1 million, offset by a $0.1 million recovery on a loan previously written down to zero. In the third quarter 2010, we recorded LOCOM adjustments in the amount of $0.4 million, offset by $0.6 million in recoveries.
Net gains on early extinguishment of liabilities increased by $0.2 million for the three months ended September 30, 2011 as compared to the three months ended September 30, 2010 as the result of a $0.2 million gain on the repurchase of mandatorily redeemable preferred shares in the third quarter 2011. During the third quarter 2010, there were no mandatorily redeemable preferred share repurchases.
Nine Months Ended September 30, 2011 Compared to Nine Months Ended September 30, 2010
Total net (losses) gains on bond sales, loans, derivatives, sale of real estate and early extinguishment of debt decreased by 565.0%, or $7.0 million, for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010.
For the nine months ended September 30, 2011, we recognized losses on derivatives of $7.6 million as compared to losses of $10.5 million for the nine months ended September 30, 2010. The change was mainly due to the mark-to-market adjustments on our interest rate swap derivatives whereby we recognized $3.4 million of unrealized losses for the nine months ended September 30, 2011 due to declining rates as compared to unrealized losses of $5.2 million for the nine months ended September 30, 2010 as rates declined more significantly during that period.
Net gains on early extinguishment of liabilities declined by $6.2 million for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010. For the nine months ended September 30, 2011, we recorded gains of $0.9 million on repurchases of mandatorily redeemable preferred shares, partially offset by losses of $0.2 million associated with the early termination of seven securitization trusts. For the nine months ended September 30, 2010, the majority of the gains recognized were related to the settlement of a disputed vendor billing matter as well as gains related to the repurchase of subordinated debentures.
Net gains on sale of bonds decreased by $0.8 million for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010. The gains recorded in the first nine months of 2011 were primarily the result of gains on the sales of 11 bonds with an unpaid principal balance of $71.7 million, much of this representing a reversal of previously recorded impairments. In the first nine months of 2010 we recognized $2.8 million in gains on the sales of seven bonds with an unpaid principal balance of $82.1 million.
For the nine months ended September 30, 2011, losses on loans were $0.6 million as compared to gains of $2.1 million for the nine months ended September 30, 2010. For the nine months ended September 30, 2011, we recorded LOCOM adjustments of $0.8 million, partially offset by $0.2 million in recoveries. The net gains of $2.1 million for the nine months ended September 30, 2010 were primarily related to a $3.0 million reversal of a prior period LOCOM adjustment, partially offset by a $1.1 million loss related to a $19.9 million construction loan sold at a discount.
Income Tax Benefit (Expense)
The table below summarizes the consolidated income tax (expense) benefit for the three months and nine months ended September 30, 2011 and 2010:
Table 8
|
|
For the three months ended
September 30,
|
|
|
For the nine months ended
September 30,
|
|
(in thousands)
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
Income tax benefit (expense)
|
|
$ |
32 |
|
|
$ |
793 |
|
|
$ |
(115 |
) |
|
$ |
788 |
|
We are a publicly traded partnership (“PTP”) for tax purposes, and as such, we are a pass-through entity in which our entire income and loss is allocated to our common shareholders. Since the income earned by the PTP is reported directly to shareholders and taxed only at the shareholder level, we do not have a tax expense related to the PTP income. We operate certain consolidated business activities though C corporation (“C Corp”) subsidiaries, which are subject to federal and state income taxes. The income tax expense shown here relates to our C Corp subsidiaries.
As of September 30, 2011, we continue to reflect a full valuation allowance against our net deferred tax assets and did not recognize any deferred tax expense during the quarter. In the third quarter 2010 the company recorded a non-recurring benefit of $0.8 million due to the expiration of the statute of limitations for an item previously recorded as an expense and included in the state tax reserve. During the six months ended June 30, 2011 the State of Florida’s tax audit of our C Corp subsidiaries covering the tax years December 31, 2004 through December 31, 2008 concluded, which resulted in a $0.1 million reduction in our tax refund from Florida. The anticipated reduction in the receivable is reflected as an increase in our uncertain tax position liability and as an expense in the quarter ended March 31, 2011 and six months ended June 30, 2011.
Net Income (Loss) Allocable to the Common Shareholders Related to Consolidated Funds and Ventures
The table below summarizes our income (loss) related to funds and ventures that are consolidated for the three and nine months ended September 30, 2011 and 2010:
Table 9
|
|
For the three months ended
September 30,
|
|
|
For the nine months
ended 30,
|
|
(in thousands)
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Solar fund revenue
|
|
$ |
287 |
|
|
$ |
363 |
|
|
$ |
704 |
|
|
$ |
894 |
|
Rental and other income from real estate
|
|
|
306 |
|
|
|
318 |
|
|
|
989 |
|
|
|
954 |
|
Interest and other income
|
|
|
454 |
|
|
|
228 |
|
|
|
673 |
|
|
|
502 |
|
Total revenue
|
|
|
1,047 |
|
|
|
909 |
|
|
|
2,366 |
|
|
|
2,350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
1,020 |
|
|
|
1,033 |
|
|
|
3,063 |
|
|
|
3,165 |
|
Interest expense
|
|
|
180 |
|
|
|
171 |
|
|
|
526 |
|
|
|
475 |
|
Other operating expenses
|
|
|
2,283 |
|
|
|
920 |
|
|
|
3,426 |
|
|
|
2,582 |
|
Investments and loan impairments
|
|
|
5,199 |
|
|
|
− |
|
|
|
13,199 |
|
|
|
− |
|
Total expenses
|
|
|
8,682 |
|
|
|
2,124 |
|
|
|
20,214 |
|
|
|
6,222 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gains (losses related to consolidated funds and ventures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) on investments
|
|
|
868 |
|
|
|
(68 |
) |
|
|
4,278 |
|
|
|
(3,068 |
) |
Derivative gains
|
|
|
1,440 |
|
|
|
− |
|
|
|
1,440 |
|
|
|
− |
|
Equity in losses from Lower Tier Property Partnerships of consolidated fund and ventures
|
|
|
(9,383 |
) |
|
|
(11,789 |
) |
|
|
(26,010 |
) |
|
|
(37,770 |
) |
Net loss
|
|
|
(14,710 |
) |
|
|
(13,072 |
) |
|
|
(38,140 |
) |
|
|
(44,710 |
) |
Net losses allocable to noncontrolling interests from consolidated funds and ventures (from continuing operations)
|
|
|
16,178 |
|
|
|
16,105 |
|
|
|
42,581 |
|
|
|
46,747 |
|
Net income allocable to the common shareholders
|
|
$ |
1,468 |
|
|
$ |
3,033 |
|
|
$ |
4,441 |
|
|
$ |
2,037 |
|
The Company’s general partner interest in these consolidated funds and ventures is generally a nominal ownership interest and, therefore, normally the Company would only record a nominal amount of income or loss associated with this interest; however, the Company has other contractual arrangements with these entities that need to be considered when allocating income or losses, since in many cases, the Company’s income related to its contractual relationships is eliminated in consolidation. Asset management fees, guarantee fees, and interest income on loans and bonds represent some of the more common elements eliminated by the Company upon consolidation and thus these amounts become an allocation of income between the noncontrolling interest holder and the Company. The details of the net income or loss allocable to the common shareholders are as follows:
Table 10
|
|
For the three months ended
September 30,
|
|
|
For the nine months ended
September 30,
|
|
(in thousands)
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
Asset management fees
|
|
$ |
3,111 |
|
|
$ |
3,294 |
|
|
$ |
6,488 |
|
|
$ |
7,445 |
|
Guarantee fees
|
|
|
342 |
|
|
|
351 |
|
|
|
1,013 |
|
|
|
984 |
|
Interest income
|
|
|
220 |
|
|
|
220 |
|
|
|
660 |
|
|
|
660 |
|
Equity in losses from Lower Tier Property Partnerships
|
|
|
(805 |
) |
|
|
(790 |
) |
|
|
(2,615 |
) |
|
|
(2,010 |
) |
Other income (expense)
|
|
|
(1,400 |
) |
|
|
(42 |
) |
|
|
(1,105 |
) |
|
|
(5,042 |
) |
Net income allocable to the common shareholders
|
|
$ |
1,468 |
|
|
$ |
3,033 |
|
|
$ |
4,441 |
|
|
$ |
2,037 |
|
The Company’s asset management fees, guarantee fees and interest income are eliminated in consolidation, but allocated to the Company due to the Company’s contractual right to this income. Asset management fees are from managing the South Africa Workforce Housing Fund SA I and LIHTC funds. Guarantee fees are related to certain LIHTC Funds where the Company has guaranteed the investors’ yield. Interest income is primarily related to bonds that are eliminated when we consolidate the property that collateralizes the bond. Equity in losses from Lower Tier Property Partnerships are losses that the Company records in the event the LIHTC funds’ investment in the Lower Tier Property Partnership has been reduced to zero but because the Company has a bond or loan interest in the property, the Company will continue to record losses from the property to the extent of the bond or loan carrying amount.
Quarter Ended September 30, 2011 Compared to Quarter Ended September 30, 2010
Net income allocable to the common shareholders declined $1.6 million for the three months ended September 30, 2011 as compared to the three months ended September 30, 2010. This decline was mainly due to a $1.3 million expense allocation in the third quarter 2011 associated with our forgiveness of delinquent bond interest from a consolidated property.
Nine Months Ended September 30, 2011 Compared to Nine Months Ended September 30, 2010
Net income allocable to the common shareholders increased $2.4 million for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010. In the first quarter 2010, we deconsolidated a GP Take Back due to new consolidation guidance effective January 1, 2010, which, upon implementation, resulted in us no longer being the primary beneficiary. Upon deconsolidation of the property, we reinstated our bond investment associated with this property at its current fair value, resulting in an impairment charge of $4.0 million (which is reported through "other" in the table above). This is due to the impairment accounting for property (long lived assets) being different than the fair value accounting for bonds. This increase was partially offset by a $0.9 million decline in asset management fees for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010.
Net income (Loss) to Common Shareholders from Discontinued Operations
The table below summarizes our net income or loss from discontinued operations for the three and nine months ended September 30, 2011 and 2010:
Table 11
|
|
For the three months ended
September 30,
|
|
|
For the nine months ended
September 30,
|
|
(in thousands)
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
Income loss from discontinued operations
|
|
$ |
616 |
|
|
$ |
565 |
|
|
$ |
1,008 |
|
|
$ |
614 |
|
Net loss from disposal of business
|
|
|
− |
|
|
|
− |
|
|
|
− |
|
|
|
(5,375 |
) |
Total net income (loss) from discontinued operations
|
|
|
616 |
|
|
|
565 |
|
|
|
1,008 |
|
|
|
(4,761 |
) |
Discontinued net income allocable to noncontrolling interests
|
|
|
− |
|
|
|
(78 |
) |
|
|
− |
|
|
|
(103 |
) |
Net income (loss) to common shareholders from discontinued operations
|
|
$ |
616 |
|
|
$ |
487 |
|
|
$ |
1,008 |
|
|
$ |
(4,864 |
) |
Nine Months Ended September 30, 2011 Compared to Nine Months Ended September 30, 2010
For the nine months ended September 30, 2011, net income to common shareholders from discontinued operations was $1.0 million as compared to losses of $4.9 million for the nine months ended September 30, 2010. The primary factor contributing to net income in the first nine months of 2011 is $1.0 million in operating income generated by real estate held for sale. In the first nine months of 2010, the primary factor contributing to our net loss was the recognition of a loss on sale of $5.3 million associated with our renewable ventures business.
Bond Portfolio Summary
The Company’s primary business is its investments in tax-exempt bonds, which are issued by state and local government authorities to finance multifamily rental housing developments (including affordable housing, student housing and senior living facilities) and community development districts. The multifamily housing bonds comprise 87.4% of the Company’s unpaid bond principal balance as of September 30, 2011 and are secured by mortgages on the underlying projects, while the community development district bonds are secured by specific payments or assessments pledged by the issuers or incremental tax revenue generated by the underlying projects. The interest income on our bonds is generally exempt from federal income taxes as 99% of the Company’s unpaid bond principal balance is tax-exempt. However, a significant portion of the tax exempt income from the bonds is subject to inclusion in a shareholder’s alternative minimum tax calculation for federal income tax purposes. The table below provides key metrics related to our total bond portfolio including information related to bonds on non-accrual status. A bond is placed on non-accrual when collection of contractual principal or interest is not expected or when principal or interest is past due 90 days or more. As of September 30, 2011, all of the underlying properties supporting the Company’s multifamily housing bonds have completed construction with no future funding required from the Company, and approximately 90.4% of the multifamily housing bond portfolio is considered stabilized (i.e., properties have completed lease up and have sufficient operating information to calculate a rolling 12-month debt service coverage ratio).
(dollars in thousands)
|
|
September 30,
2011
|
|
|
June 30,
2011
|
|
|
March 31,
2011
|
|
|
December 31,
2010
|
|
|
December 31,
2009
|
|
Total Bond Portfolio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total number of bonds
|
|
|
155 |
|
|
|
158 |
|
|
|
163 |
|
|
|
166 |
|
|
|
177 |
|
Unpaid principal balance
|
|
$ |
1,252,802 |
|
|
$ |
1,283,973 |
|
|
$ |
1,317,995 |
|
|
$ |
1,345,489 |
|
|
$ |
1,485,514 |
|
Fair value
|
|
|
1,179,429 |
|
|
|
1,190,627 |
|
|
|
1,199,912 |
|
|
|
1,231,036 |
|
|
|
1,348,133 |
|
Weighted average pay rate, for the twelve months ended (1)
|
|
|
5.96 |
%
|
|
|
5.85 |
%
|
|
|
5.84 |
%
|
|
|
5.89 |
%
|
|
|
6.16 |
%
|
Weighted average coupon, for the twelve months ended (2)
|
|
|
6.46 |
%
|
|
|
6.47 |
%
|
|
|
6.49 |
%
|
|
|
6.49 |
%
|
|
|
6.46 |
%
|
Performing bonds weighted average market yield (3)
|
|
|
6.68 |
%
|
|
|
6.82 |
%
|
|
|
7.03 |
%
|
|
|
7.13 |
%
|
|
|
7.26 |
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bonds on Non-accrual:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total number of bonds
|
|
|
17 |
|
|
|
20 |
|
|
|
20 |
|
|
|
15 |
|
|
|
16 |
|
Unpaid principal balance
|
|
$ |
135,150 |
|
|
$ |
162,772 |
|
|
$ |
165,806 |
|
|
$ |
135,892 |
|
|
$ |
125,686 |
|
Percentage of the total portfolio (UPB)
|
|
|
10.8 |
%
|
|
|
12.7 |
%
|
|
|
12.6 |
%
|
|
|
10.1 |
%
|
|
|
8.5 |
%
|
Fair value
|
|
$ |
85,238 |
|
|
$ |
103,867 |
|
|
$ |
104,198 |
|
|
$ |
83,623 |
|
|
$ |
78,200 |
|
Percentage of total portfolio (FV)
|
|
|
7.2 |
%
|
|
|
8.7 |
%
|
|
|
8.7 |
%
|
|
|
6.8 |
%
|
|
|
5.8 |
%
|
Weighted average pay rate, for the twelve months ended (1)
|
|
|
2.89 |
%
|
|
|
2.97 |
%
|
|
|
2.73 |
%
|
|
|
2.41 |
%
|
|
|
1.91 |
%
|
Weighted average coupon, for the twelve months ended (2)
|
|
|
6.68 |
%
|
|
|
6.74 |
%
|
|
|
6.66 |
%
|
|
|
6.75 |
%
|
|
|
6.98 |
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multifamily Housing Bonds:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total number of bonds
|
|
|
140 |
|
|
|
141 |
|
|
|
147 |
|
|
|
149 |
|
|
|
157 |
|
Unpaid principal balance
|
|
$ |
1,095,031 |
|
|
$ |
1,111,347 |
|
|
$ |
1,154,838 |
|
|
$ |
1,173,990 |
|
|
$ |
1,286,199 |
|
Fair value
|
|
|
1,047,858 |
|
|
|
1,047,460 |
|
|
|
1,069,132 |
|
|
|
1,090,337 |
|
|
|
1,182,952 |
|
Debt service coverage ratio, for the twelve months ended (4)
|
|
|
1.09 |
x
|
|
|
1.08 |
x
|
|
|
1.08 |
x
|
|
|
1.09 |
x
|
|
|
1.11 |
x
|
Debt service coverage ratio without those on non-accrual, for the twelve months ended (4)
|
|
|
1.15 |
x
|
|
|
1.15 |
x
|
|
|
1.14 |
x
|
|
|
1.13 |
x
|
|
|
1.14 |
x
|
(1)
|
The weighted average pay rate represents the cash interest payments collected on the bonds as a percentage of the bonds’ average unpaid principal balance for the preceding twelve months weighted by the bonds’ average unpaid principal balance over the period.
|
(2)
|
The weighted average coupon represents the contractual interest rate due on the bonds for the preceding twelve months weighted by the bonds’ average principal balance over the period.
|
(3)
|
The weighted average market yield represents the discount rate the Company uses to discount the estimated cash flows associated with the performing bonds in order to estimate their fair value. See Note 1, “Description of the Business and Basis of Presentation” and Note 10, “Fair Value Measurements” to the Consolidated Financial Statements.
|
(4)
|
Debt service coverage is calculated on a rolling twelve-month basis for the stabilized portion of the multifamily housing portfolio using property level information as of the prior quarter-end.
|
Determination of Fair Value
The Company carries its bonds on a fair value basis at the end of each reporting period. Substantially all of the Company’s bond investments are not traded on an established exchange nor is there an active private market for our bonds; therefore, substantially all of our bonds are illiquid. This lack of liquidity inherently requires the Company’s management to apply a higher degree of judgment in determining the fair value of its bonds than would be required if there were a sufficient volume of trades of comparable bonds in the market place. The Company values its performing bonds (i.e., bonds that are current in their payment of principal and interest) by discounting contractual principal and interest payments, adjusted for expected prepayments. The discount rate for each bond is based on expected investor yield requirements adjusted for bond attributes such as the expected term of the bond, debt service coverage ratios, geographic location and bond size. The Company routinely validates its performing bond valuation model by comparing actual bond sale prices to the bond model valuation. The weighted average discount rate on the performing bond portfolio was 6.68% and 7.13% at September 30, 2011 and December 31, 2010, respectively.
For bonds that are past due in either principal or interest, as well as selected bonds that are deemed at risk of becoming past due, the Company’s valuations are based on an estimate of the collateral value which is derived from a number of sources, including purchase and sale agreements, appraisals or broker opinions of value. If the sale price is not readily estimable from such sources, the Company estimates fair value by discounting the property’s expected cash flows and residual proceeds using estimated market discount and capitalization rates, less estimated selling costs. The discount rate averaged 9.3 % and 9.9% at September 30, 2011 and December 31, 2010, respectively. The capitalization rate averaged 8.1 % and 8.5% at September 30, 2011 and December 31, 2010, respectively.
The lack of liquidity in the bond markets in which the Company transacts, coupled with the significant judgments that are inherent in our valuation methodologies, results in a risk that if the Company needs to sell bonds, the price it is able to realize may be lower than the carrying (i.e., the fair value) of such bonds.
Management Monitoring of Portfolio Performance and Credit Quality
Management performs on-going reviews of its bond portfolio to assess and enhance the portfolio performance. Each bond is assigned to portfolio and asset managers who are responsible for monitoring and evaluating property and borrower performance. Bonds are risk-rated on key elements such as payment status, debt service coverage, compliance with tenant income restrictions, physical condition, market conditions, and developer and property management performance. Bonds that are placed on the Company’s internal watch-list are subject to more intense portfolio manager and senior management oversight.
In terms of overall performance, the Company saw deterioration in the apartment market beginning in 2008 and 2009 as a result of the weak economy and high national unemployment. These factors negatively impacted the performance of the bond portfolio, particularly as evidenced by the decline in the portfolio’s debt service coverage and growth in the number of bonds on non-accrual. The Company also saw during this period, a decline in the property level support historically provided by property developers and the tax credit equity syndicators.
However, beginning in early 2010 and continuing through 2011, there has been a general improvement in the apartment market as a result of the improved U.S. economy and the decrease in homeownership across the United States as prospective homeowners cannot access mortgage credit or renting has become a more preferable and viable option for many former homeowners. Although the Company is not seeing in its affordable housing portfolio as strong an improvement as is being reported in the market rate sector, we do believe our portfolio’s performance bottomed out in 2010 and is improving modestly and steadily as evidenced by improving trends since then in occupancy rates and debt service coverage ratios among those bonds that are in our portfolio as of September 30, 2011. However, even in the context of improving apartment market conditions and improving bond portfolio performance, we could see an increase in the number of bonds on nonaccrual if property developers or tax credit syndicators are unable or unwilling to fund operating deficits. At June 30, 2011, we have 25 bonds with an unpaid balance of $167.7 million that are operating with debt service coverage less than 0.9x. At September 30, 2011, we have 24 bonds with an unpaid principal balance of $154.1 million that are operating with debt service coverage less than 0.9x. Through September 30, 2011, the debt service on these bonds has been supported by a combination of the property developers or tax credit syndicators. If these bonds go onto nonaccrual because the property developers or tax syndicators stop supporting debt service, we would still expect to receive a substantial portion of the required debt service each month from property cash flows.
Geographic Concentration
The Company also tracks the geographic distribution of its bond portfolio and at September 30, 2011, approximately 92.9% of the portfolio’s unpaid principal balance was dispersed amongst 53 Metropolitan Statistical Areas (“MSA”), none of which had more than 8.9% of the total portfolio. Approximately 7.1% of the portfolio’s unpaid principal balance is not within an MSA. Approximately 36.6% of the portfolio’s unpaid principal balance is concentrated in six MSA’s ranging from 4.3% to 8.9 % of the total portfolio. These six MSA’s are Atlanta, Austin, Dallas, Houston, Los Angeles and San Antonio. The highest concentration of 8.9% is in the Atlanta MSA. This concentration is significant because Atlanta’s apartment market is particularly weak, the overall performance of our portfolio there continues to decline and the bonds on non-accrual in the Atlanta MSA make up a disproportionate share, at 23.8%, of the total bonds on non-accrual.
Subordinate Bonds
Of the 140 multifamily housing bonds in the Company’s portfolio at September 30, 2011, 11 bonds are secured by a subordinate rather than a first mortgage. The debt service on these bonds is paid only after payment is made on senior obligations that have priority to the cash flow of the underlying collateral. The Company’s subordinate bonds had a fair value of $53.0 million and an unpaid principal balance of $60.4 million at September 30, 2011.
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
Not applicable.
Item 4.
|
Controls and Procedures
|
Evaluation of Disclosure Controls and Procedures
Disclosure controls and procedures are designed to provide reasonable assurance that information required to be disclosed in the reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to a company’s management, including the Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosures.
The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act) as of September 30, 2011 and, based on that evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that as of such date the Company’s disclosure controls and procedures were not effective due to the continued material weaknesses in the Company’s internal control over financial reporting, as noted below.
Internal Control Over Financial Reporting
Management is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rule 13a-15(f) under the Exchange Act. Internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with GAAP. As reported in Part II, Item 9A, “Controls and Procedures” in the Company’s 2010 Form 10-K, we did not complete our assessment of internal control over financial reporting at December 31, 2010. However, in the 2010 Form 10-K we identified a number of material weaknesses in our internal control over financial reporting and, on the basis of such material weaknesses, concluded that we did not maintain effective internal control over financial reporting as of December 31, 2010. The material weaknesses identified in the 2010 Form 10-K continue to exist, as we have not completed our remediation efforts related to these weaknesses, and, for this reason, there has been no change in our assessment of our internal control over financial reporting as of September 30, 2011. However, during the quarter ended September 30, 2011, we performed additional procedures and reviews that management believes were sufficient to provide reasonable assurance that our consolidated financial statements for the quarterly period ended September 30, 2011 are presented in accordance with GAAP. These procedures included, among other things, evaluating and documenting all applicable accounting policies related to our businesses, evaluating the application of such accounting policies, performing analytical reviews and substantiating journal entries to source documents.
We have been working to remediate known material weaknesses throughout 2011. In connection with these efforts, we have documented or will be documenting over 20 key processes and identifying key controls within each process.
PART II – OTHER INFORMATION
Item 1.
|
Legal Proceedings
|
There has been no material change in the legal proceeding information as set forth under Part I, Item 3, “Legal Proceedings” in our 2010 Form 10-K for the year ended December 31, 2010.
For a discussion of the risk factors affecting the Company, see Part I, Item 1A, “Risk Factors,” of the Company’s 2010 Form 10-K.
Item 2.
|
Unregistered Sales and Equity Securities and Use of Proceeds
|
None.
Item 3.
|
Defaults Upon Senior Securities
|
The Company had debt agreements totaling $54.6 million at September 30, 2011 that had payment defaults at maturity, but were subject to forbearance agreements that expire on June 30, 2012.
Item 4.
|
Removed and Reserved
|
Item 5.
|
Other Information
|
None.
See Exhibit Index.
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
MUNICIPAL MORTGAGE & EQUITY, LLC
|
|
|
|
|
|
|
By:
|
/s/ Michael L. Falcone |
|
|
|
Name: Michael L. Falcone |
|
|
|
Title: Chief Executive Officer and President |
|
|
|
(Principal Executive Officer) |
|
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the date indicated.
By:
|
/s/ Michael L. Falcone |
|
November 14, 2011
|
|
Name: Michael L. Falcone
|
|
|
|
Title: Chief Executive Officer, President and
|
|
|
|
Director (Principal Executive Officer)
|
|
|
By:
|
/s/ Lisa Roberts |
|
November 14, 2011 |
|
Name: Lisa Roberts
|
|
|
|
Title: Chief Financial Officer and
Executive Vice President
|
|
|
|
(Principal Financial Officer and
Chief Accounting Officer)
|
|
|
EXHIBIT INDEX
Exhibit
No.
|
|
Description
|
|
Incorporation by Reference
|
|
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
|
|
31 .2
|
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
|
|
32 .1
|
|
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
|
|
32 .2
|
|
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|