SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
|
|
☑ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
|
For the quarterly period ended March 31, 2016
OR
|
|
☐ |
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
MMA CAPITAL MANAGEMENT, LLC
(Exact name of registrant as specified in its charter)
|
|
Delaware |
52-1449733 |
3600 O’Donnell Street, Suite 600
Baltimore, Maryland
21224 |
(443) 263-2900 |
Securities registered pursuant to Section 12(b) of the Act:
|
|
Title of each class |
Name of each exchange on which registered |
Securities registered pursuant to Section 12(g) of the Act: None
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 ☑No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files) Yes ☑No ☐
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 definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
|
|
|
|
|
|
|
Large accelerated filer |
☐ |
|
Accelerated filer |
☑ |
|
|||||
|
Non-accelerated filer |
☐ |
|
Smaller reporting company |
☐ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☑
There were 6,222,913 shares of common shares outstanding at May 5, 2016.
MMA Capital Management, LLC |
||||
Table of Contents |
||||
|
|
|
|
|
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS |
1 |
|||
|
|
|
|
|
PART I – FINANCIAL INFORMATION |
2 |
|||
|
|
|
|
|
|
Item 1. |
Financial Statements |
17 |
|
|
|
|
|
|
|
|
(a) |
Consolidated Balance Sheets as of March 31, 2016 and December 31, 2015 |
17 |
|
|
|
|
|
|
|
(b) |
Consolidated Statement of Operations for the three months ended March 31, 2016 and 2015 |
18 |
|
|
|
|
|
|
|
(c) |
Consolidated Statements of Comprehensive Loss for the three months ended March 31, 2016 and 2015 |
20 |
|
|
|
|
|
|
|
(d) |
Consolidated Statements of Equity for the three months ended March 31, 2016 |
21 |
|
|
|
|
|
|
|
(e) |
Consolidated Statements of Cash Flows for the three months ended March 31, 2016 and 2015 |
22 |
|
|
|
|
|
|
|
(f) |
Notes to Consolidated Financial Statements |
24 |
|
||||
|
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
2 |
|
|
|
|
|
|
|
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
54 |
|
|
|
|
|
|
|
Item 4. |
Controls and Procedures |
54 |
|
|
|
|
|
|
56 |
||||
|
|
|
|
|
|
Item 1. |
Legal Proceedings |
56 |
|
|
|
|
|
|
|
Item 1A. |
Risk Factors |
56 |
|
|
|
|
|
|
|
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds |
56 |
|
|
|
|
|
|
|
Item 3. |
Defaults Upon Senior Securities |
56 |
|
|
|
|
|
|
|
Item 4. |
Mine Safety Disclosures |
56 |
|
|
|
|
|
|
|
Item 5. |
Other Information |
56 |
|
|
|
|
|
|
|
Item 6. |
Exhibits |
56 |
|
|
|
|
|
|
SIGNATURES |
S-1 |
|||
|
||||
EXHIBITS |
E-1 |
|||
|
|
|
|
|
i
Cautionary Statement Regarding Forward Looking Statements
This Quarterly Report on Form 10-Q for the period ending March 31, 2016 (this “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 expressions and 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 1, Item 1A. “Risk Factors” of the Company’s Annual Report on Form 10-K for the year ended December 31, 2015 (“2015 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 2015 Form 10-K in evaluating these forward-looking statements. We have not undertaken to update any forward-looking statements.
|
1 |
PART I – FINANCIAL INFORMATION
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Organization
The Company partners with institutional capital to create and manage investments in affordable housing and renewable energy. The Company operates through three reportable segments – United States (“U.S.”) Operations, International Operations and Corporate Operations.
U.S. Operations
Our U.S. Operations segment consists of three business lines: Leveraged Bonds, Low-Income Housing Tax Credits (“LIHTC”) and Energy Capital and Other Investments (previously referred to as “Other Investments and Obligations” in the Company’s 2015 Quarterly Reports on Form 10-Q).
In our Leveraged Bonds business line, we primarily own and manage bonds that finance affordable housing and infrastructure in the U.S. Within this business line, we manage most of the Company’s bonds and associated financings. The bond portfolio is comprised primarily of multifamily tax-exempt bonds, but also includes other real estate related bond investments.
In our LIHTC business line, we primarily own and manage limited partner (“LP”) and general partner (“GP”) investments in affordable housing communities in the U.S. We provide asset management and administrative services to a limited liability company formed by the Company and a commercial bank (“TC Fund I”) and have provided a limited guarantee of the tax credits expected to be generated by TC Fund I’s portfolio of investments. As part of this business line, we have made other guarantees to third parties related to the receipt of tax credits and the performance of the underlying assets and we have loan receivables from, and an option to purchase, a tax credit asset manager.
In our Energy Capital and Other Investments business line, our wholly owned subsidiary MMA Energy Capital (“MEC”) provides project capital to develop and build renewable energy systems through a joint venture that we have with an alternative asset manager (our “Solar Joint Venture). These financing solutions include debt investments to be used as late stage development capital to bring projects through the development phase and into construction, as well as capital to construct these projects and place them in operation. Within this business line, we also manage our solar and non-solar legacy assets.
International Operations
We manage our International Operations segment through our wholly owned subsidiary, International Housing Solutions S.à r.l. (“IHS”). IHS’s strategy is to raise, invest in and manage private real estate funds that invest in residential real estate. IHS currently manages three funds: the South Africa Workforce Housing Fund SA I (“SAWHF”), which is a multi-investor fund and is fully invested; International Housing Solutions Residential Partners Partnership 1 (“IHS Residential Partners I”), which is a single-investor fund targeted at the emerging middle class in South Africa; and IHS Fund II SA Collector, L.P. and IHS Fund II SSA Collector, L.P. (collectively, “IHS Fund II”), which are multi-investor funds targeting investments in affordable housing, including green housing projects, within South Africa and Sub-Saharan Africa, respectively. During the second quarter of 2015, the Company and a South African property management company formed a company in South Africa, IHS Property Management Proprietary Limited (“IHS PM”), to provide property management services to the properties of IHS-managed funds. MMA owns 60% of IHS PM and the third party property manager owns the remaining 40%.
Corporate Operations
Our Corporate Operations segment is responsible for accounting, reporting, compliance and planning, which are fundamental to our success as a global fund manager and publicly traded company in the U.S.
Financial Results
Common shareholders’ equity increased from $116.2 million at December 31, 2015 to $121.5 million at March 31, 2016. In this regard, the Company reported a 6.8% increase in diluted common shareholders’ equity per share, which increased from $17.43 at December 31, 2015 to $18.62 at March 31, 2016. The majority of the Company’s reported growth per share, or $1.14 per share, was driven in the first quarter of 2016 from “Equity in income from unconsolidated funds and ventures,” net gains on assets and derivatives and a net increase in the fair value of our bond portfolio. The balance of such growth, or $0.05 per share, was attributable to repurchases during the first quarter of 2016 of our common shares at prices below our book value per share.
2
Balance Sheet Summary – Table 1
The table below summarizes the change in our balance sheet at March 31, 2016 from December 31, 2015. The balance sheet below presents the assets, liabilities and equity attributable to the noncontrolling interest holders of consolidated funds and ventures (“CFVs”) as separate line items because of the Company’s minimal equity ownership interests in such consolidated entities.
At March 31, 2016 and December 31, 2015, CFVs were comprised of consolidated property partnerships and certain LIHTC funds in which we guaranteed minimum yields on investment to investors and for which we agree to indemnify the purchaser of our GP interest in such funds from investor claims related to those guarantees (“Guaranteed Funds”). See Notes to Consolidated Financial Statements – Note 14, “Consolidated Funds and Ventures,” for more information.
|
|||||||||
|
At |
At |
|||||||
|
March 31, |
December 31, |
Change for |
||||||
|
(in thousands, except per share data) |
2016 |
2015 (4) |
2016 |
|||||
|
Assets |
||||||||
1 |
Cash and cash equivalents |
$ |
36,941 |
$ |
21,843 |
$ |
15,098 | ||
2 |
Restricted cash (without CFVs) |
21,153 | 17,041 | 4,112 | |||||
3 |
Bonds available for sale |
192,928 | 218,439 | (25,511) | |||||
4 |
Investments in partnerships (without CFVs) |
83,533 | 82,655 | 878 | |||||
5 |
Other assets (without CFVs) |
36,196 | 39,481 | (3,285) | |||||
6 |
Assets of CFVs (1) |
208,284 | 219,612 | (11,328) | |||||
7 |
Total assets |
$ |
579,035 |
$ |
599,071 |
$ |
(20,036) | ||
|
|||||||||
|
Liabilities and Noncontrolling Equity |
||||||||
9 |
Debt (without CFVs) |
$ |
218,273 |
$ |
232,212 |
$ |
(13,939) | ||
10 |
Accounts payable and accrued expenses |
3,516 | 5,001 | (1,485) | |||||
11 |
Other liabilities (without CFVs) (1) |
21,115 | 19,318 | 1,797 | |||||
12 |
Liabilities of CFVs |
47,034 | 46,319 | 715 | |||||
13 |
Noncontrolling equity related to CFVs (2) |
167,519 | 180,020 | (12,501) | |||||
14 |
Noncontrolling equity related to IHS PM (3) |
75 | 31 | 44 | |||||
15 |
Total liabilities and noncontrolling equity |
$ |
457,532 |
$ |
482,901 |
$ |
(25,369) | ||
|
|||||||||
16 |
Common Shareholders' Equity |
$ |
121,503 |
$ |
116,170 |
$ |
5,333 | ||
|
|||||||||
|
|||||||||
17 |
Common shares outstanding |
6,480 | 6,589 | (109) | |||||
18 |
Common shareholders' equity per common share |
$ |
18.75 |
$ |
17.63 |
$ |
1.12 | ||
|
|||||||||
19 |
Diluted common shareholders' equity |
$ |
127,286 |
$ |
121,117 |
$ |
6,169 | ||
20 |
Diluted common shares outstanding |
6,835 | 6,948 | (113) | |||||
21 |
Diluted common shareholders' equity per common share |
$ |
18.62 |
$ |
17.43 |
$ |
1.19 |
(1) |
Assets of CFVs exclude $10.1 million and $10.4 million as of March 31, 2016 and December 31, 2015, respectively, of net assets; and other liabilities of MMA exclude $10.1 million and $10.4 million as of March 31, 2016 and December 31, 2015, respectively, of net liabilities. These assets and liabilities were eliminated in consolidation and primarily represent prepaid guarantee fees (CFVs) and deferred guarantee fees (MMA). |
(2) |
Represents the amount of equity attributable to noncontrolling interest holders in the CFVs and reported through Noncontrolling interests in CFVs on the Company’s Consolidated Balance Sheets. |
(3) |
Represents the amount of equity balance attributable to the noncontrolling interest holder in IHS PM reported through Noncontrolling interests in CFVs and IHS PM on the Company’s Consolidated Balance Sheets. |
(4) |
Certain amounts have been revised. See Notes to Consolidated Financial Statements – Note 1, “Summary of Significant Accounting Policies” for more information. |
3
Common Shareholders’ Equity – Table 2
The table below summarizes the changes in common shareholders’ equity for the periods presented:
|
||||||||||
|
For the three months ended |
|||||||||
|
March 31, |
|||||||||
|
(in thousands) |
2016 |
2015 (1) |
Change |
||||||
1 |
Net income allocable to common shareholders (see Table 3) |
$ |
16,605 |
$ |
162 |
$ |
16,443 | |||
2 |
Other comprehensive (loss) income allocable to common |
(9,685) | 1,443 | (11,128) | ||||||
3 |
Other changes in common shareholders' equity (see Table 5) |
(1,587) | (586) | (1,001) | ||||||
4 |
Net change in common shareholders' equity |
$ |
5,333 |
$ |
1,019 |
$ |
4,314 | |||
|
(1) |
Certain amounts have been revised. See Notes to Consolidated Financial Statements – Note 1, “Summary of Significant Accounting Policies” for more information. |
Net Income to Common Shareholders – Table 3
The table below summarizes net income allocable to common shareholders for the periods presented:
|
||||||||||
|
For the three months ended |
|||||||||
|
March 31, |
|||||||||
|
(in thousands) |
2016 |
2015 (1) |
Change |
||||||
1 |
Net interest income (see Table 6) |
$ |
3,142 |
$ |
4,293 |
$ |
(1,151) | |||
2 |
Fee and other income (see Table 7) |
2,539 | 3,441 | (902) | ||||||
|
Operating and other expenses: |
|||||||||
3 |
Other interest expense (see Table 8) |
(1,042) | (3,196) | 2,154 | ||||||
4 |
Operating expenses (see Table 9) |
(6,263) | (5,386) | (877) | ||||||
5 |
Net gains on assets and derivatives (see Table 10) |
3,093 | 1,568 | 1,525 | ||||||
6 |
Net gains transferred into net income from AOCI |
11,442 |
─ |
11,442 | ||||||
7 |
Equity in income from unconsolidated funds and ventures |
4,461 | 73 | 4,388 | ||||||
8 |
Net loss allocated to common shareholders related to CFVs |
(735) | (638) | (97) | ||||||
9 |
Net income allocated to IHS PM minority interest holder (see |
(43) |
─ |
(43) | ||||||
10 |
Net income (loss) to common shareholders from continuing |
16,594 | 155 | 16,439 | ||||||
11 |
Income tax expense |
(72) | (71) | (1) | ||||||
12 |
Net income to common shareholders from discontinued |
83 | 78 | 5 | ||||||
13 |
Net income allocable to common shareholders |
$ |
16,605 |
$ |
162 |
$ |
16,443 |
(1) |
Certain amounts have been revised. See Notes to Consolidated Financial Statements – Note 1, “Summary of Significant Accounting Policies” for more information. |
4
Other Comprehensive Income Allocable to Common Shareholders – Table 4
The table below summarizes other comprehensive (loss) income that is allocable to common shareholders for the periods presented:
|
||||||||||
|
For the three months ended |
|||||||||
|
March 31, |
|||||||||
|
(in thousands) |
2016 |
2015 (1) |
Change |
||||||
|
Bond related activity: |
|||||||||
1 |
Increase in bond values due to market conditions |
$ |
2,662 |
$ |
1,077 |
$ |
1,585 | |||
2 |
Increase in AOCI due to equity in losses from lower tier |
1,129 | 969 | 160 | ||||||
3 |
Reclassification of net unrealized gains on sold bonds |
(2,055) | (471) | (1,584) | ||||||
4 |
Reclassification of unrealized bonds gains into net income |
(11,442) |
─ |
(11,442) | ||||||
5 |
Other comprehensive (loss) income related to bond activity |
(9,706) | 1,575 | (11,281) | ||||||
6 |
Foreign currency translation adjustment |
21 | (132) | 153 | ||||||
7 |
Other comprehensive (loss) income allocable to common shareholders |
$ |
(9,685) |
$ |
1,443 |
$ |
(11,128) |
(1) |
Certain amounts have been revised. See Notes to Consolidated Financial Statements – Note 1, “Summary of Significant Accounting Policies” for more information. |
Other comprehensive (loss) income allocable to common shareholders for the three months ended March 31, 2016 declined compared to amounts reported for the three months ended March 31, 2015 primarily due to the reclassification in the first quarter of 2016 of $11.4 million of unrealized gains into our Consolidated Statement of Operations that was triggered when the Company foreclosed upon, and subsequently sold, a multifamily property that secured a nonperforming bond investment.
Other Changes in Common Shareholders’ Equity – Table 5
The table below summarizes other changes in common shareholders’ equity for the periods presented:
|
||||||||||
|
For the three months ended |
|||||||||
|
March 31, |
|||||||||
|
(in thousands) |
2016 |
2015 |
Change |
||||||
1 |
Common share repurchases |
$ |
(1,768) |
$ |
(568) |
$ |
(1,200) | |||
2 |
Purchases of shares in a subsidiary (including price |
─ |
(159) | 159 | ||||||
3 |
Director and employee share awards |
181 | 141 | 40 | ||||||
4 |
Other changes in common shareholders' equity |
$ |
(1,587) |
$ |
(586) |
$ |
(1,001) |
Other changes in common shareholders’ equity as reported for the three months ended March 31, 2016 declined compared to that reported for the three months ended March 31, 2015 primarily as a result of the Company repurchasing 120,761 shares at an average price of $14.64 resulting in a reduction to common shareholders’ equity of $1.8 million during the first quarter of 2016. This caused our equity per diluted common share outstanding to increase by $0.05 during the first quarter of 2016.
Consolidated 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. See “Critical Accounting Policies and Estimates” for more information concerning the most significant accounting policies and estimates applied in determining our results of operations.
5
Net interest income – Table 6
The following table summarizes our net interest income for the periods presented:
|
||||||||||
|
For the three months ended |
|||||||||
|
March 31, |
|||||||||
|
(in thousands) |
2016 |
2015 (1) |
Change |
||||||
|
Interest income: |
|||||||||
1 |
Interest on bonds |
$ |
3,254 |
$ |
4,026 |
$ |
(772) | |||
2 |
Interest on loans and short-term investments |
437 | 741 | (304) | ||||||
3 |
Total interest income |
3,691 | 4,767 | (1,076) | ||||||
|
Asset related interest expense: |
|||||||||
4 |
Bond related debt |
(295) | (326) | 31 | ||||||
5 |
Notes payable and other debt, non-bond related |
(254) | (148) | (106) | ||||||
6 |
Total interest expense |
(549) | (474) | (75) | ||||||
7 |
Net interest income |
$ |
3,142 |
$ |
4,293 |
$ |
(1,151) |
(1) |
Certain amounts have been revised. See Notes to Consolidated Financial Statements – Note 1, “Summary of Significant Accounting Policies” for more information. |
Net interest income reported for the three months ended March 31, 2016 declined compared to that reported for the three months ended March 31, 2015 primarily as a result of (i) the sale or redemption of certain bond holdings after the first quarter of 2015, (ii) the full redemption of a bridge loan in the second quarter of 2015 and (iii) a decrease in the amount of unscheduled principal payments received on two bond investments received during the three months ended March 31, 2016 compared to that received for the three months ended March 31, 2015.
Fee and Other Income – Table 7
The following table summarizes our fee and other income for the periods presented:
|
||||||||||
|
For the three months ended |
|||||||||
|
March 31, |
|||||||||
|
(in thousands) |
2016 |
2015 |
Change |
||||||
1 |
Income on preferred stock investment |
$ |
─ |
$ |
1,297 |
$ |
(1,297) | |||
2 |
Asset management fees and reimbursements |
1,892 | 1,421 | 471 | ||||||
3 |
Other income |
647 | 723 | (76) | ||||||
4 |
Fee and other income |
$ |
2,539 |
$ |
3,441 |
$ |
(902) |
Fee and other income reported for the three months ended March 31, 2016 declined compared to that reported for the three months ended March 31, 2015 primarily as a result of the redemption of the Company’s investment in preferred stock in the fourth quarter of 2015. This decline was partially offset by a corresponding increase in asset management fees and reimbursements that was driven primarily by $0.3 million in reimbursements that was received in the first quarter of 2016 from our Solar Joint Venture.
Other interest expense – Table 8
The following table summarizes our other interest expense for the periods presented:
|
||||||||||
|
For the three months ended |
|||||||||
|
March 31, |
|||||||||
|
(in thousands) |
2016 |
2015 |
Change |
||||||
1 |
Subordinated debt |
$ |
(1,042) |
$ |
(2,652) |
$ |
1,610 | |||
2 |
Notes payable and other debt |
─ |
(544) | 544 | ||||||
3 |
Other interest expense |
$ |
(1,042) |
$ |
(3,196) |
$ |
2,154 |
Other interest expense represents interest expense associated with debt that does not finance interest-bearing assets. Amounts reported for the three months ended March 31, 2016 declined compared to that reported for the three months ended March 31, 2015 primarily as a result of a decrease in our cost of funding associated with MMA Financial Holdings, Inc. (“MFH”) subordinated debt, which was restructured during the second quarter of 2015. The reported decline in other interest expense was also partially attributable to the paydown of certain debt outstanding that was used to fund the Company’s investment in preferred stock, which was redeemed in full in the fourth quarter of 2015.
6
Operating Expenses – Table 9
The following table summarizes our operating expenses for the periods presented:
|
||||||||||
|
For the three months ended |
|||||||||
|
March 31, |
|||||||||
|
(in thousands) |
2016 |
2015 |
Change |
||||||
1 |
Salaries and benefits |
$ |
(4,080) |
$ |
(3,272) |
$ |
(808) | |||
2 |
General and administrative |
(700) | (863) | 163 | ||||||
3 |
Professional fees |
(1,435) | (1,144) | (291) | ||||||
4 |
Other expenses |
(48) | (107) | 59 | ||||||
5 |
Operating expenses |
$ |
(6,263) |
$ |
(5,386) |
$ |
(877) |
Operating expenses reported for the three months ended March 31, 2016 increased compared to that reported for the three months ended March 31, 2015 primarily due to (i) a $0.4 million increase in stock-based compensation expense that was driven by an increase in the market price for the Company’s common stock and (ii) a $0.3 million increase in cash-based compensation expense that was driven by an increase in employee headcount. Such increase was also partially attributable to professional fees, which increased primarily as a result of incremental audit fees that were incurred in the first quarter of 2016 in connection with the Company’s change in reporting status as an accelerated filer that required our independent registered accountant to issue an audit report on the effectiveness on our internal controls over financial reporting at December 31, 2015.
Net Gains on Assets, Derivatives and Extinguishment of Liabilities – Table 10
The following table summarizes our net gains on assets and derivatives for the periods presented:
|
||||||||||
|
For the three months ended |
|||||||||
|
March 31, |
|||||||||
|
(in thousands) |
2016 |
2015 |
Change |
||||||
1 |
Net gains on bonds |
$ |
2,295 |
$ |
583 |
$ |
1,712 | |||
2 |
Net gains on loans |
─ |
─ |
─ |
||||||
3 |
Net gains on derivatives |
667 | 985 | (318) | ||||||
4 |
Net gains on real estate |
116 |
─ |
116 | ||||||
5 |
Net gains on other assets |
15 |
─ |
15 | ||||||
6 |
Net gains on assets and derivatives |
$ |
3,093 |
$ |
1,568 |
$ |
1,525 |
Net gains on assets and derivatives that were reported for the three months ended March 31, 2016 increased compared to that reported for the three months ended March 31, 2015 primarily due to net gains associated with the sale or redemption of two investments in bonds during the first quarter of 2016.
Net Loss from CFVs Allocable to Common Shareholders – Table 11
The table below summarizes the allocable net loss related to funds and ventures that were consolidated for the periods presented:
|
||||||||||
|
For the three months ended |
|||||||||
|
March 31, |
|||||||||
|
(in thousands) |
2016 |
2015 |
Change |
||||||
1 |
Revenue from CFVs |
$ |
819 |
$ |
67 |
$ |
752 | |||
2 |
Expense from CFVs |
(8,368) | (9,316) | 948 | ||||||
3 |
Equity in losses from LTPPs of CFVs |
(5,686) | (5,693) | 7 | ||||||
4 |
Net loss from CFVs |
(13,235) | (14,942) | 1,707 | ||||||
5 |
Net loss from CFVs allocable to noncontrolling |
12,500 | 14,304 | (1,804) | ||||||
6 |
Net loss from CFVs allocable to common shareholders |
$ |
(735) |
$ |
(638) |
$ |
(97) |
(1) |
Excludes $43 of net gain allocable to the minority interest holder in IHS PM for the three months ended March 31, 2016. These amounts are excluded from this presentation because IHS PM related activity is not included within lines 1 through 4 above. There were no losses allocable to the minority interest holder in IHS PM for the three months ended March 31, 2015. |
As reported in the table that follows, the net loss from CFVs that is allocable to common shareholders that was reported in the preceding table for the three months ended March 31, 2016 increased compared to that reported in the preceding table for the three months ended March 31, 2015 primarily as a result of additional equity losses from LTPPs in the first quarter of 2016. This increase in net losses was partially offset by equity in income from consolidated property partnerships associated with a direct real estate
7
investment that the Company acquired on December 31, 2015.
|
||||||||||
|
For the three months ended |
|||||||||
|
March 31, |
|||||||||
|
(in thousands) |
2016 |
2015 |
Change |
||||||
7 |
Guarantee fees |
$ |
331 |
$ |
331 |
$ |
─ |
|||
8 |
Equity in losses from LTPPs |
(1,129) | (969) | (160) | ||||||
9 |
Equity in income from consolidated property partnerships |
63 |
─ |
63 | ||||||
10 |
Net loss from CFVs allocable to common shareholders |
$ |
(735) |
$ |
(638) |
$ |
(97) |
Liquidity and Capital Resources
Our principal sources of liquidity include cash and cash equivalents and cash flows from operating and investing activities. At March 31, 2016 and December 31, 2015, we had unrestricted cash and cash equivalents of $36.9 million and $21.8 million, respectively, and we believe we have sufficient liquidity to meet our obligations as they become due.
For the periods presented, we consolidated certain funds and ventures for financial reporting purposes and therefore we reflected the cash flow activities for those funds and ventures as part of our Consolidated Statements of Cash Flow. As reported on our Consolidated Balance Sheets, the cash held by these CFVs was reported in “Restricted cash,” rather than as cash and cash equivalents because the Company does not have legal title to this cash. Therefore, the net increase to unrestricted cash and cash equivalents is representative of the change only to MMA’s cash balances excluding cash balances that pertain to CFVs. However, the individual operating, investing and financing categories present cash flow activity for both MMA and the CFVs on a consolidated basis.
The tables below provide the cash activity related to both MMA and the CFVs:
|
|||||||||
|
For the three months ended March 31, 2016 |
||||||||
(in thousands) |
MMA |
CFVs |
Total |
||||||
Unrestricted cash and cash equivalents at beginning of period |
$ |
21,843 |
$ |
─ |
$ |
21,843 | |||
Net cash provided by (used in): |
|||||||||
Operating activities |
2,346 | 175 | 2,521 | ||||||
Investing activities |
23,745 | (168) | 23,577 | ||||||
Financing activities |
(10,993) | (7) | (11,000) | ||||||
Net increase (decrease) in cash and cash equivalents |
15,098 |
─ |
15,098 | ||||||
Cash and cash equivalents at end of period |
$ |
36,941 |
$ |
─ |
$ |
36,941 |
|
|||||||||
|
For the three months ended March 31, 2015 |
||||||||
(in thousands) |
MMA |
CFVs |
Total |
||||||
Unrestricted cash and cash equivalents at beginning of period |
$ |
29,619 |
$ |
─ |
$ |
29,619 | |||
Net cash (used in) provided by: |
|||||||||
Operating activities |
(2,088) | 443 | (1,645) | ||||||
Investing activities |
(1,354) | (443) | (1,797) | ||||||
Financing activities |
4,106 |
─ |
4,106 | ||||||
Net increase (decrease) in cash and cash equivalents |
664 |
─ |
664 | ||||||
Cash and cash equivalents at end of period |
$ |
30,283 |
$ |
─ |
$ |
30,283 |
8
Operating activities
The following table provides information about cash flows associated with operating activities of MMA:
|
|||||||||
|
For the three months ended |
||||||||
|
March 31, |
||||||||
(in thousands) |
2016 |
2015 |
Change |
||||||
Interest income |
$ |
5,014 |
$ |
5,052 |
$ |
(38) | |||
Distributions received from investments in partnerships |
3,678 |
─ |
3,678 | ||||||
Preferred stock dividends received |
─ |
1,326 | (1,326) | ||||||
Asset management fees received |
1,025 | 216 | 809 | ||||||
Other income |
499 | 158 | 341 | ||||||
Interest paid |
(1,102) | (1,844) | 742 | ||||||
Salaries and benefits |
(5,766) | (4,979) | (787) | ||||||
General and administrative |
(573) | (774) | 201 | ||||||
Professional fees |
(636) | (1,062) | 426 | ||||||
Other expenses |
(168) | (404) | 236 | ||||||
Other |
375 | 223 | 152 | ||||||
Net cash provided by (used in) operating activities |
$ |
2,346 |
$ |
(2,088) |
$ |
4,434 |
Cash flows provided by operating activities during the three months ended March 31, 2016 increased by $4.4 million compared to that reported for the three months ended March 31, 2015.
During the first quarter of 2016, we received $3.7 million of distributions from investments in partnerships, including $2.6 million as a result of the sale of real estate that was owned by a partnership in which the Company held a 50% limited partner interest and $1.1 million that the Company received from the Solar Joint Venture.
For the three months ended March 31, 2016, asset management fees received increased $0.8 million, primarily as a result of asset management fees received from the Solar Joint Venture and IHS funds. Also, net cash used in operating activities attributable to interest paid decreased $0.7 million as a result of the redemption of Company debt obligations during 2015.
Increase of cash flows from operating activities were partially offset by a $1.3 million decrease in preferred stock dividends received as a result of the Company’s interest in the preferred stock being fully redeemed during the fourth quarter of 2015. The Company also experienced a $0.8 million increase in cash used in operating activities attributable to salaries and benefits. This increase was primarily a result of higher employee incentive compensation paid by the Company in the first quarter of 2016, as well as due to the hiring of new employees associated with our Energy Capital and Other Investment business line.
9
Investing activities
The following table provides information about cash flows associated with investing activities of MMA:
|
|||||||||
|
For the three months ended |
||||||||
|
March 31, |
||||||||
(in thousands) |
2016 |
2015 |
Change |
||||||
Principal payments and sales proceeds received on bonds and loans |
$ |
16,828 |
$ |
1,369 |
$ |
15,459 | |||
Investments in property partnerships and real estate |
(670) | (436) | (234) | ||||||
Proceeds from the sale of real estate and other investments |
17,804 | 3 | 17,801 | ||||||
Advances on and originations of loans held for investment |
(6,294) |
─ |
(6,294) | ||||||
Decrease in restricted cash |
(4,065) | (2,303) | (1,762) | ||||||
Capital distributions received from investments in partnerships |
142 | 13 | 129 | ||||||
Net cash provided by (used in) investing activities |
$ |
23,745 |
$ |
(1,354) |
$ |
25,099 |
Cash flows provided by investing activities during the three months ended March 31, 2016 increased by $25.1 million compared to that reported for the three months ended March 31, 2015.
During the first quarter of 2016, the Company foreclosed upon, and subsequently sold, a multifamily property that secured a nonperforming bond investment. The Company received net proceeds of $17.4 million in connection with its sale, which is the primary driver behind the $17.8 million increase in proceeds from the sale of real estate and other investments. Additionally, the Company experienced a $15.5 million increase in principal payments and sales proceeds received on bonds and loans, that was primarily attributable to (i) $6.9 million received to fully redeem a loan to the aforementioned real estate property partnership in which the Company held a 50% limited partner interest, (ii) $5.5 million collected on a defaulted bond sold during the first quarter of 2016 and (iii) $3.7 million of principal payments on two bonds that were a part of total return swap financing agreements during the first quarter of 2015.
Increases to cash flows from investing activities were partially offset by cash used for originations of loans held for investment during the first quarter of 2016 in the amount of $6.1 million. The Company also experienced a decrease in restricted cash of $4.1 million for the three months ended March 31, 2016 compared to a decrease of $2.3 million for the three months ended March 31, 2015.
Financing activities
The following table provides information about cash flows associated with financing activities of MMA:
|
|||||||||
|
For the three months ended |
||||||||
|
March 31, |
||||||||
(in thousands) |
2016 |
2015 |
Change |
||||||
Proceeds from borrowing activity |
$ |
─ |
$ |
17,475 |
$ |
(17,475) | |||
Repayment of borrowings |
(9,225) | (12,714) | 3,489 | ||||||
Purchase of treasury stock |
(1,768) | (568) | (1,200) | ||||||
Payment of debt issuance costs |
─ |
(87) | 87 | ||||||
Net cash (used in) provided by financing activities |
$ |
(10,993) |
$ |
4,106 |
$ |
(15,099) |
Cash flows used in financing activities during the three months ended March 31, 2016 increased by $15.1 million compared to that reported for the three months ended March 31, 2015.
The increase in cash used in financing activities was primarily due to $17.5 million of proceeds generated from total return swap financing arrangements that were entered into during the first quarter of 2015. Additionally, cash used by the Company for the purchase of treasury stock increased by $1.2 million for the three months ended March 31, 2016.
These increases in cash flows used in financing activities were partially offset by a $3.5 million decrease in cash used for the repayment of borrowings. Such decrease was primarily the result of $8.5 million of cash used to terminate total return swap financing arrangements during the first quarter of 2016 as compared to $11.6 million of cash used to terminate total return swaps during the first quarter of 2015.
Off-Balance Sheet Arrangements
At March 31, 2016, the Company had a $13.0 million subordinated loan receivable from the tax credit asset manager to whom we provided financing in connection with the sale of a portion of our LIHTC business. This loan is not recognized for financial statement purposes because the related conveyance did not qualify as a sale for financial reporting purposes. During the second quarter of 2015, the tax credit asset manager repaid $2.9 million of the financing that we provided, which reduced the unpaid principal balance
10
(“UPB”) of this off-balance sheet receivable to $13.0 million. We reported cash collected as a deferred gain that we classified as a component of “Other liabilities” in our Consolidated Balance Sheets.
Interest collected during the three months ended March 31, 2016 and 2015 on the seller financing was $0.4 million and $0.3 million, respectively, which was recorded as a deferred gain through “Other liabilities” in the Consolidated Balance Sheets.
At March 31, 2016, the cumulative amount of the deferred gain on the seller financing that is recognized in the Consolidated Balance Sheets as a component of “Other liabilities” was $5.6 million (which is comprised of $2.9 million of principal payments and $2.7 million of interest payments that have been received since the origination of such financing).
Debt
The table that follows below summarizes the carrying values and weighted-average effective interest rates of the Company’s debt obligations that were outstanding at March 31, 2016. See Notes to Consolidated Financial Statements – Note 5, “Debt,” for more information.
|
||||||
|
At |
|||||
|
March 31, 2016 |
|||||
|
Weighted-Average |
|||||
|
Carrying |
Effective Interest |
||||
(dollars in thousands) |
Value |
Rate |
||||
Asset Related Debt (1) |
||||||
Notes payable and other debt – bond related |
$ |
79,211 | 1.8 |
% |
||
Notes payable and other debt – non-bond related debt |
7,408 | 11.3 | ||||
Total asset related debt |
86,619 | 2.6 | ||||
|
||||||
Other Debt (2) |
||||||
Subordinated debt |
131,654 | 3.2 | ||||
Total other debt |
131,654 | 3.2 | ||||
|
||||||
Total asset related debt and other debt |
218,273 | 3.0 | ||||
|
||||||
Debt related to CFVs (3) |
9,870 | 5.1 | ||||
|
||||||
Total debt |
$ |
228,143 | 3.1 |
(1) |
Asset related debt is debt that finances interest-bearing assets. The interest expense from this debt is included in “Net interest income” on the Consolidated Statements of Operations. |
(2) |
Other debt is debt that does not finance interest-bearing assets. The interest expense from this debt is included in “Interest expense” under” Operating and other expenses” on the Consolidated Statements of Operations. |
(3) |
See Notes to Consolidated Financial Statements – Note 14, “Consolidated Funds and Ventures,” for more information. |
Asset Related Debt
Notes Payable and Other Debt – Bond Related
These debt obligations pertain to bonds that are classified as available-for-sale and that were financed by the Company through total return swaps. See Notes to Consolidated Financial Statements – Note 5, “Debt,” for more information.
Notes Payable and Other Debt – Non-Bond Related
At March 31, 2016, this debt obligation relates primarily to amounts recognized by the Company in connection with a conveyance of solar loans to the Solar Joint Venture. See Notes to Consolidated Financial Statements – Note 5, “Debt,” for more information.
11
Other Debt
Subordinated debt
At March 31, 2016, the Company had subordinated debt with a UPB of $122.6 million and carrying value of $131.7 million. The weighted average yield of this debt was 3.2%. The carrying value of this debt includes $11.8 million of net premiums that will amortize into net interest income as a reduction to debt expense over the life of the debt. These impacts will be offset by $2.7 million of unamortized debt issuance costs that will amortize as an increase to interest expense over the remaining life of the debt.
Debt Related to CFVs
At March 31, 2016, debt related to CFVs includes a $6.7 million debt obligation of one of the Guaranteed Funds that we consolidate for reporting purposes. At March 31, 2016, the carrying value of this debt, which is due on demand, equals its UPB and its weighted average effective interest rate is 5.5%.
The remaining $3.2 million of debt related to CFVs relates to two consolidated property partnerships and had a face amount of $2.8 million as of March 31, 2016. This debt has a weighted average effective interest rate at March 31, 2016 of 4.3% and has various maturity dates that run through May 1, 2039.
Covenant Compliance and Debt Maturities
At March 31, 2016, the Company was in compliance with all covenants under its debt arrangements.
Guarantees
The Company has guaranteed minimum yields on investment to investors in 11 Guaranteed Funds that are consolidated for reporting purposes along with two additional Guaranteed Funds that are not consolidated for reporting purposes. The Company may have to perform under such guarantees for losses resulting from recapture of tax credits due to foreclosure or difficulties in reaching occupancy milestones with respect to the LTPPs in which the Guaranteed Funds are invested. Guarantees and indemnifications that relate to the 11 Guaranteed Funds that the Company consolidated for reporting purposes will expire in full by the end of 2027 while the balance of the Company’s indemnifications associated with Guaranteed Funds will expire by December 31, 2017.
On December 29, 2015, as part of TC Fund I’s acquisition of a portfolio of limited partnership investments, MuniMae TEI Holdings, LLC (“TEI”) agreed to annually make mandatory loans to TC Fund I for distribution to the bank involved in this transaction in the amount of 95% of the excess, if any, of the projected tax credits for years 2016 to 2020 over the tax credits actually allocated to the bank. In addition, until December 31, 2025, TEI agreed to make mandatory loans to TC Fund I for distribution to the bank in the amount of tax credits previously claimed from 2016 to 2020 that are subsequently recaptured or otherwise reduced or lost, together with associated costs. Mandatory loans are limited in amount to 70% of projected tax credits in any year ($109.6 million of total maximum exposure) and may be subject to certain other limitations. In addition to these limitations, the bank will absorb 5% of any loss of tax credits. On this basis, the Company recognized a $4.2 million liability in connection with TEI’s mandatory loan performance obligation. At March 31, 2016, the Company had $4.1 million of unamortized fees related to the mandatory loan performance obligation. If the Company were ever required to make a mandatory loan to TC Fund I, the Company would have the right to recover such payment to the extent there were available cash flows from TC Fund I to provide for such reimbursement.
As of March 31, 2016, the Company has not made any payments in connection with any of the aforementioned guarantees. However, in the first quarter of 2016, the Company, as bondholder, foreclosed upon, and subsequently sold, the property owned by an LTPP in which one of the 11 Guaranteed Funds is an LP investor. As a result, the Company anticipates making a guarantee payment that, as of March 31, 2016, was estimated to be $1.0 million.
12
The following table provides information about the maximum exposure associated with the Company’s guarantee and indemnification agreements that we executed in connection with Guaranteed Funds, TC Fund I and certain LTPPs:
|
||||||
|
At |
|||||
|
March 31, 2016 |
|||||
|
Maximum |
Carrying |
||||
(in thousands) |
Exposure (1) |
Amount |
||||
Guaranteed Funds (2) |
$ |
490,843 |
$ |
385 | ||
TC Fund I |
109,599 | 4,122 | ||||
LTPPs |
1,223 | 63 |
(1) |
The Company’s maximum exposure represents the maximum loss the Company could potentially incur under such agreements, but is not indicative of the likelihood of expected loss under such agreements. |
(2) |
The maximum exposure includes $482.7 million related to the 11 Guaranteed Funds we consolidated at March 31, 2016. As further discussed in Notes to Consolidated Financial Statements - Note 9, “Guarantees and Collateral,” and as of March 31, 2016, the Company had $10.5 million of unamortized fees related to indemnifications associated with the 11 Guaranteed Funds. |
Company Capital
Common Shares
On December 14, 2015, the Board authorized a 2016 share repurchase program (“2016 Plan”) for up to 0.6 million shares and on December 31, 2015, the Company adopted a further Rule 10b5-1 Plan implementing the Board’s authorization. During the first quarter of 2016, the Company repurchased 0.1 million shares at an average price of $14.64. Between April 1, 2016 and May 5, 2016, we repurchased 0.2 million shares at an average price of $16.22. As of May 5, 2016, the Company had repurchased 0.3 million shares at an average of $15.59 since the 2016 Plan’s inception. The maximum price at which management is authorized to purchase shares is $18.62 per share.
Dividend Policy
The Board makes determinations regarding dividends based on management’s recommendation, which is based on an evaluation of a number of factors, including our common shareholders’ equity, business prospects and available cash. We do not expect to pay a dividend for the foreseeable future.
Tax Benefits Rights Agreement
Effective May 5, 2015, the Company adopted a Rights Plan designed to help preserve the Company’s net operating losses (“NOLs”). In connection with adopting the Rights Plan, the Company declared a distribution of one right per common share to shareholders of record as of May 15, 2015. The rights do not trade apart from the current common shares until the distribution date, as defined in the Rights Plan. Under the Rights Plan, the acquisition by an investor (or group of related investors) of greater than a 4.9% stake in the Company, could result in all existing shareholders other than the new 4.9% holder having the right to acquire new shares for a nominal cost, thereby significantly diluting the ownership interest of the acquiring person. The Rights Plan runs for a period of five years, or until the Board determines the plan is no longer required, whichever comes first. See Income Taxes section below for more information regarding our NOLs.
As of March 31, 2016, there was one shareholder whose ownership interest in the Company exceeded 4.9% (5.5%). However, the aforementioned provision in which all existing shareholders other than the new holder with ownership greater than 4.9% would be provided the opportunity to acquire new shares for a nominal cost was not triggered because this shareholder’s ownership stake grew to exceed the 4.9% threshold as a result of actions taken by the Company to repurchase its own shares as opposed to actions taken by the shareholder to acquire additional shares.
13
Bond Portfolio
The table below provides key metrics related to all bonds in which we have an economic interest, including bonds that are not recognized for financial statement purposes but for which the Company maintains economic risks and rewards through total return swaps that the Company accounts for as derivatives as of March 31, 2016. See Notes to Consolidated Financial Statements – Note 6, “Derivative Instruments” for more information about total return swaps that are accounted for as derivative instruments.
|
|||||||||||||||||||
|
Wtd. Avg. |
Number |
Number of |
||||||||||||||||
|
Fair |
Wtd. Avg. |
Wtd. Avg. |
Debt Service |
of |
Multifamily |
|||||||||||||
(dollars in thousands) |
UPB |
Value |
Coupon |
Pay Rate (4) |
Coverage (5) |
Bonds |
Properties |
||||||||||||
Multifamily tax-exempt bonds |
|||||||||||||||||||
Performing |
$ |
186,510 |
$ |
195,356 | 6.53 |
% |
6.53 |
% |
1.07 |
x |
23 | 20 | |||||||
Non-performing (1), (2) |
26,379 | 22,201 | 6.68 |
% |
3.47 |
% |
0.82 |
x |
4 | 3 | |||||||||
Subordinated cash flow (3) |
9,620 | 9,132 | 6.78 |
% |
0.96 |
% |
N/A |
3 |
─ |
||||||||||
Total multifamily tax-exempt |
|||||||||||||||||||
bonds |
$ |
222,509 |
$ |
226,689 | 6.55 |
% |
(6) |
6.15 |
% |
(6) |
1.04 |
x |
30 | 23 | |||||
|
|||||||||||||||||||
CDD bonds |
$ |
27,655 |
$ |
26,109 | 6.75 |
% |
6.75 |
% |
N/A |
2 |
N/A |
||||||||
|
|||||||||||||||||||
Other bonds |
$ |
29,632 |
$ |
30,468 | 4.35 |
% |
4.35 |
% |
N/A |
4 |
N/A |
||||||||
Total bond portfolio |
$ |
279,796 |
(7) |
$ |
283,266 |
(7) |
6.33 |
% |
(6) |
6.01 |
% |
(6) |
1.04 |
x |
36 | 23 |
(1) |
Non-performing is defined as bonds that are 30 days or more past due in either principal or interest. |
(2) |
This amount includes subordinated cash flow bonds with must-pay coupons with a UPB of $7.6 million and a fair value of $6.4 million. |
(3) |
Subordinated cash flow bonds do not have must-pay coupons and are payable out of available cash flow only. A portion of the debt service has been collected on these bonds over the preceding 12 months, however, debt service is not calculated on these bonds as non-payment of debt service is not a default. |
(4) |
The weighted average pay rate represents the cash interest payments collected on the bonds as a percentage of the bonds’ average UPB for the preceding 12 months for the population of bonds at March 31, 2016. |
(5) |
Debt service coverage is calculated on a rolling 12-month basis using property level information as of the prior quarter-end for those bonds with must pay coupons. |
(6) |
The weighted average coupon and pay rate of the multifamily tax-exempt bonds and total bond portfolio excludes the population of subordinated cash flow bonds where non-payment of debt service is not a default. |
(7) |
Includes 10 bonds financed by TRSs and accounted for as derivatives. These 10 bonds had a UPB of $86.7 million and a fair value of $89.2 million and were subject to TRSs with a notional amount of $88.1 million. This amount also includes an additional nine bonds financed by TRSs accounted for as a secured borrowing. These bonds had a UPB of $77.7 million and a fair value of $83.4 million and were subject to TRSs with a notional amount of $79.3 million. |
Real Estate Investments
At March 31, 2016, our U.S. real estate investments were comprised of interests in real estate partnerships that invest in commercial real estate, land and affordable multifamily rental properties as well as a direct land investment. The Company estimates the fair value of its interests in real estate partnerships and direct land investments using various valuation techniques, including discounting expected cash flows from such investments, appraisals and other indications of fair value, such as sale agreements and letters of intent to purchase, if available.
At March 31, 2016, our U.S. real estate investments had a reported carrying value in our Consolidated Balance Sheets of $38.4 million while their fair value was $48.5 million. $29.7 million of the carrying value of these investments was classified in our Consolidated Balance Sheets as a component of “Investments in partnerships” while the balance of such amount, or $8.7 million, was classified as a component of “Other assets.”
Critical Accounting Policies and Estimates
The preparation of our consolidated financial statements is based on the application of U.S. generally accepted accounting principles (“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 known to us at the time. Actual results could differ materially 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.
14
We believe the following accounting policies 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
We classify and account for mortgage revenue bonds and other municipal bonds that we own as available-for-sale pursuant to Accounting Standards Codification (“ASC”) No. 320, “Investments – Debt and Equity Securities.” Accordingly, we measure investments in bonds at fair value in our Consolidated Balance Sheets, with unrealized gains and losses included in “Accumulated other comprehensive income” (“AOCI”).
We measure the fair value of most of our performing bonds by calculating the net present value of their expected future cash flows using discount factors that reflect the market yield for such investments. In this regard, discount factors reflect specific bond attributes such as the expected term of a bond, debt service coverage ratio, geographic location and bond size. If observable, binding market quotes are available, we will estimate the fair value of our performing bonds based on such quoted prices.
For non-performing bonds (i.e., defaulted bonds as well as certain non-defaulted bonds where we deem future cash flows at risk of default), we measure fair value by discounting the property’s expected cash flows and residual proceeds using estimated discount and capitalization rates, less estimated selling costs. However, the Company may measure fair value based on a sale agreement, a letter of intent to purchase, an appraisal or other indications of fair value as available.
There are significant judgments and estimates associated with projecting bond or underlying collateral cash flows for non-performing bonds given that we are required to make assumptions about macroeconomic conditions, interest rates, local and regional real estate market conditions and individual property performance. In addition, the determination of the discount rates applied to these cash flow forecasts involves significant judgments as to current credit spreads and investor return expectations. The bonds reflected on the Consolidated Balance Sheets at March 31, 2016 were priced at approximately 100% of the portfolio’s UPB.
Consolidated Funds and Ventures
We have equity investments in partnerships and other entities that primarily hold or develop real estate. In most cases our legal interest in these entities is minimal; however, we apply ASC No. 810, “Consolidation” in order to determine if we need to consolidate any of these entities. There is considerable judgment in assessing whether to consolidate an entity under these accounting principles. Some of the criteria we are required to consider include:
· |
The determination as to whether an entity is a variable interest entity (“VIE”). |
· |
If the entity is considered a VIE, then the determination of whether we are the primary beneficiary of the VIE is needed and requires us to make judgments regarding: (1) our power to direct the activities of the VIE that most significantly impact the VIE’s economic performance, and (2) our obligation to absorb losses of the VIE that could potentially be significant to the VIE or our right to receive benefits from the VIE that could potentially be significant to the VIE. These assessments require a significant analysis of all of the variable interests in an entity, any related party considerations and other features that make such an analysis difficult and highly judgmental. |
If the entity is required to be consolidated, then upon initial consolidation, we record the assets, liabilities and noncontrolling interests at fair value. As of March 31, 2016, all of our CFVs were investment entities that own real estate or real estate related investments and, as such, we make judgments related to the forecasted cash flows to be generated from the investments such as rental revenue and operating expenses, vacancy, replacement reserves and tax benefits (if any). In addition, we must make judgments about discount rates and capitalization rates.
Income Taxes
We are a limited liability company that elected to be taxed as a corporation for income tax purposes. All of our business activities, with the exception of our foreign investments and managing member interests in two remaining LIHTC Funds, are conducted by entities included in our consolidated corporate federal income tax return.
ASC No. 740, “Income Taxes,” establishes financial accounting and reporting standards for the effect of income taxes. The objectives of accounting for income taxes are to recognize the amount of taxes payable or refundable for the current period and deferred tax assets and liabilities for future tax consequences of events that have been recognized in an entity's financial statements or tax returns. Significant judgment is required in determining and evaluating income tax positions, including assessing the relative merits and risks of various tax treatments considering statutory, judicial and regulatory guidance available regarding the tax position. We establish additional provisions for income taxes when there are certain tax positions that could be challenged and it is more likely than not these positions will not be sustained upon review by taxing authorities. Judgment is also required in assessing the future tax consequences of events that have been recognized in our consolidated financial statements or tax returns as well as the recoverability of our deferred tax assets. In assessing our ability to realize the benefit of our deferred tax assets and thereby measuring the required valuation allowance, we consider information such as forecasted earnings, future taxable income and tax planning strategies, all of which entail significant judgment.
15
As of December 31, 2015, we had an estimated $436.9 million of federal net operating losses representing a significant potential asset of the Company, subject to a full valuation allowance as of that measurement date as discussed above. There are a number of risks associated with the potential ability of the Company to use the net operating losses, including: 1) change of control for the Company; 2) lack of taxable income generated before expiration of the carryforward period beginning in 2027; and 3) potential challenges from tax authorities. On May 5, 2015, the Board adopted a Rights Plan to potentially mitigate the risk of a change of control event. Although the Rights Plan is generally an effective deterrent against, it does not absolutely prevent a change of control and it could be subject to challenge following a trigger event. The Rights Plan will run for a period of five years, or until the Board determines the plan is no longer required, whichever comes first.
16
ITEM 1. FINANCIAL STATEMENTS
MMA Capital Management, LLC
(in thousands, except share data)
|
|||||
|
At |
||||
|
March 31, |
At |
|||
|
2016 |
December 31, |
|||
|
(Unaudited) |
2015 |
|||
ASSETS |
|||||
Cash and cash equivalents |
$ |
36,941 |
$ |
21,843 | |
Restricted cash (includes $22,456 and $22,992 related to consolidated funds |
43,609 | 40,033 | |||
Bonds available-for-sale (includes $162,183 and $174,961 pledged as collateral) |
192,928 | 218,439 | |||
Investments in partnerships (includes $166,964 and $177,786 related to CFVs) |
250,497 | 260,441 | |||
Other assets (includes $3,335 and $6,417 pledged as collateral and $18,864 and $18,834 |
55,060 | 58,315 | |||
Total assets |
$ |
579,035 |
$ |
599,071 | |
|
|||||
LIABILITIES AND EQUITY |
|||||
Debt (includes $9,870 and $9,883 related to CFVs) |
$ |
228,143 |
$ |
242,095 | |
Accounts payable and accrued expenses |
3,516 | 5,001 | |||
Unfunded equity commitments to lower tier property partnerships related to CFVs |
8,203 | 8,203 | |||
Other liabilities (includes $28,961 and $28,233 related to CFVs) |
50,076 | 47,551 | |||
Total liabilities |
$ |
289,938 |
$ |
302,850 | |
|
|||||
Commitments and contingencies (see Note 10) |
|||||
|
|||||
Equity |
|||||
Noncontrolling interests in CFVs and IHS Property Management ("IHS PM") |
$ |
167,594 |
$ |
180,051 | |
Common shareholders’ equity: |
|||||
Common shares, no par value (6,404,982 and 6,516,275 shares issued and outstanding |
69,979 | 54,961 | |||
Accumulated other comprehensive income ("AOCI") |
51,524 | 61,209 | |||
Total common shareholders’ equity |
121,503 | 116,170 | |||
Total equity |
289,097 | 296,221 | |||
Total liabilities and equity |
$ |
579,035 |
$ |
599,071 |
The accompanying notes are an integral part of these consolidated financial statements
17
MMA Capital Management, LLC
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(in thousands)
|
||||||
|
For the three months ended |
|||||
|
March 31, |
|||||
|
2016 |
2015 |
||||
Interest income |
||||||
Interest on bonds |
$ |
3,254 |
$ |
4,026 | ||
Interest on loans and short-term investments |
437 | 741 | ||||
Total interest income |
3,691 | 4,767 | ||||
|
||||||
Interest expense |
||||||
Bond related debt |
295 | 326 | ||||
Non-bond related debt |
254 | 148 | ||||
Total interest expense |
549 | 474 | ||||
Net interest income |
3,142 | 4,293 | ||||
|
||||||
Non-interest revenue |
||||||
Income on preferred stock investment |
─ |
1,297 | ||||
Asset management fees and reimbursements |
1,892 | 1,421 | ||||
Other income |
647 | 723 | ||||
Revenue from CFVs |
819 | 67 | ||||
Total non-interest revenue |
3,358 | 3,508 | ||||
Total revenues, net of interest expense |
6,500 | 7,801 | ||||
|
||||||
Operating and other expenses |
||||||
Interest expense |
1,042 | 3,196 | ||||
Salaries and benefits |
4,080 | 3,272 | ||||
General and administrative |
700 | 863 | ||||
Professional fees |
1,435 | 1,144 | ||||
Other expenses |
48 | 107 | ||||
Expenses from CFVs |
8,368 | 9,316 | ||||
Total operating and other expenses |
15,673 | 17,898 | ||||
|
||||||
Net gains on bonds |
2,295 | 583 | ||||
Net gains on real estate |
116 |
─ |
||||
Net gains on derivatives, loans and other assets |
682 | 985 | ||||
Net gains transferred into net income from AOCI due to real estate foreclosure |
11,442 |
─ |
||||
Equity in income from unconsolidated funds and ventures |
4,461 | 73 | ||||
Equity in losses from lower tier property partnerships of CFVs |
(5,686) | (5,693) | ||||
Net gain (loss) from continuing operations before income taxes |
4,137 | (14,149) | ||||
Income tax expense |
(72) | (71) | ||||
Net income from discontinued operations, net of tax |
83 | 78 | ||||
Net income (loss) |
4,148 | (14,142) | ||||
Loss allocable to noncontrolling interests: |
||||||
Net losses allocable to noncontrolling interests in CFVs and IHS PM: |
||||||
Related to continuing operations |
12,457 | 14,304 | ||||
Net income allocable to common shareholders |
$ |
16,605 |
$ |
162 |
The accompanying notes are an integral part of these consolidated financial statements
18
MMA Capital Management, LLC
CONSOLIDATED STATEMENTS OF OPERATIONS – (continued)
(Unaudited)
(in thousands, except per share data)
|
||||||
|
For the three months ended |
|||||
|
March 31, |
|||||
|
2016 |
2015 |
||||
Basic income per common share: |
||||||
Income from continuing operations |
$ |
2.54 |
$ |
0.01 | ||
Income from discontinued operations |
0.01 | 0.01 | ||||
Income per common share |
$ |
2.55 |
$ |
0.02 | ||
|
||||||
Diluted income per common share: |
||||||
Income from continuing operations |
$ |
2.51 |
$ |
0.01 | ||
Income from discontinued operations |
0.01 | 0.01 | ||||
Income per common share |
$ |
2.52 |
$ |
0.02 | ||
|
||||||
Weighted-average common shares outstanding: |
||||||
Basic |
6,523 | 7,213 | ||||
Diluted |
6,882 | 7,213 |
The accompanying notes are an integral part of these consolidated financial statements
19
MMA Capital Management, LLC
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(Unaudited)
(in thousands)
|
||||||
|
For the three months ended |
|||||
|
March 31, |
|||||
|
2016 |
2015 |
||||
Net income allocable to common shareholders |
$ |
16,605 |
$ |
162 | ||
Net loss allocable to noncontrolling interests |
(12,457) | (14,304) | ||||
Net income (loss) |
$ |
4,148 |
$ |
(14,142) | ||
|
||||||
Other comprehensive (loss) income allocable to |
||||||
Bond related changes: |
||||||
Unrealized net gains |
$ |
3,791 |
$ |
2,046 | ||
Reversal of net unrealized gains on sold or redeemed bonds |
(2,055) | (471) | ||||
Reversal of unrealized gains from AOCI to Net Income due to |
(11,442) |
─ |
||||
Net change in other comprehensive income due to bonds |
(9,706) | 1,575 | ||||
Foreign currency translation adjustment |
21 | (132) | ||||
Other comprehensive (loss) income allocable to |
$ |
(9,685) |
$ |
1,443 | ||
|
||||||
Comprehensive income to common shareholders |
$ |
6,920 |
$ |
1,605 | ||
Comprehensive loss to noncontrolling interests |
(12,457) | (14,304) | ||||
Comprehensive loss |
$ |
(5,537) |
$ |
(12,699) |
The accompanying notes are an integral part of these consolidated financial statements
20
MMA Capital Management, LLC
CONSOLIDATED STATEMENTS OF EQUITY
(Unaudited)
(in thousands)
|
|||||||||||||||||
|
Common Equity Before AOCI |
AOCI |
Total Common Shareholders’ Equity |
Noncontrolling Interest in CFVs and IHS PM |
Total Equity |
||||||||||||
|
Shares |
Amount |
|||||||||||||||
Balance, January 1, 2016 |
6,588 |
$ |
54,961 |
$ |
61,209 |
$ |
116,170 |
$ |
180,051 |
$ |
296,221 | ||||||
Net income (loss) |
─ |
16,605 |
─ |
16,605 | (12,457) | 4,148 | |||||||||||
Other comprehensive loss |
─ |
─ |
(9,685) | (9,685) |
─ |
(9,685) | |||||||||||
Common shares (restricted and |
12 | 181 |
─ |
181 |
─ |
181 | |||||||||||
Common share repurchases |
(121) | (1,768) |
─ |
(1,768) |
─ |
(1,768) | |||||||||||
Balance, March 31, 2016 |
6,479 |
$ |
69,979 |
$ |
51,524 |
$ |
121,503 |
$ |
167,594 |
$ |
289,097 |
The accompanying notes are an integral part of these consolidated financial statements
21
MMA Capital Management, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(in thousands)
|
||||||
|
For the three months ended |
|||||
|
March 31, |
|||||
|
2016 |
2015 |
||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||
Net income (loss) |
$ |
4,148 |
$ |
(14,142) | ||
Adjustments to reconcile net income (loss) to net cash provided by/(used in) operating |
||||||
Provisions for credit losses and impairment (1) |
6,265 | 7,536 | ||||
Net equity in losses from equity investments in partnerships (1) |
1,225 | 5,620 | ||||
Net gains on bonds |
(2,295) | (583) | ||||
Net gains on real estate |
(116) | (3) | ||||
Net losses (gains) on derivatives and loans |
434 | (52) | ||||
Net gains transferred into net income from AOCI due to real estate foreclosure |
(11,442) |
─ |
||||
Distributions received from investments in partnerships |
3,678 | 13 | ||||
Subordinated debt effective yield amortization and interest accruals |
457 | 1,868 | ||||
Depreciation and other amortization (1) |
329 | (109) | ||||
Foreign currency (income) loss |
(135) | 75 | ||||
Stock-based compensation expense |
820 | 336 | ||||
Change in asset management fees payable related to CFVs |
833 | 850 | ||||
Other |
(1,680) | (3,054) | ||||
Net cash provided by/(used in) operating activities |
2,521 | (1,645) | ||||
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||
Principal payments and sales proceeds received on bonds and loans held for investment |
16,828 | 1,369 | ||||
Advances on and originations of loans held for investment |
(6,439) | (105) | ||||
Investments in property partnerships and real estate |
(685) | (436) | ||||
Proceeds from the sale of real estate and other investments |
17,804 | 3 | ||||
Decrease in restricted cash and cash of CFVs |
(4,195) | (2,682) | ||||
Capital distributions received from investments in property partnerships |
264 | 54 | ||||
Net cash provided by/(used in) investing activities |
23,577 | (1,797) | ||||
|
||||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||
Proceeds from borrowing activity |
─ |
17,475 | ||||
Repayment of borrowings |
(9,232) | (12,714) | ||||
Purchase of treasury stock |
(1,768) | (568) | ||||
Other |
─ |
(87) | ||||
Net cash (used in)/provided by financing activities |
(11,000) | 4,106 | ||||
Net increase in cash and cash equivalents |
15,098 | 664 | ||||
Cash and cash equivalents at beginning of period |
21,843 | 29,619 | ||||
Cash and cash equivalents at end of period |
$ |
36,941 |
$ |
30,283 |
(1) |
The amounts primarily relate to CFVs. |
The accompanying notes are an integral part of these consolidated financial statements
22
MMA Capital Management, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS– (continued)
(Unaudited)
(in thousands)
|
||||||
|
For the three months ended |
|||||
|
March 31, |
|||||
|
2016 |
2015 |
||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION |
||||||
Interest paid |
$ |
1,144 |
$ |
1,933 | ||
Income taxes paid |
158 | 75 | ||||
|
||||||
Non-cash investing and financing activities: |
||||||
Unrealized (losses) gains included in other comprehensive income |
(9,685) | 1,443 | ||||
Debt and liabilities extinguished through sales and collections on bonds and loans |
1,525 | 3,421 | ||||
Decrease in debt through net loan paydowns |
3,082 |
─ |
||||
Increase in real estate assets and decrease in bond assets due to foreclosure or initial |
17,354 |
─ |
||||
Decrease in common equity and increase in liabilities due to purchase of |
─ |
159 |
The accompanying notes are an integral part of these consolidated financial statements
23
MMA Capital Management, LLC
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1— SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Organization
MMA Capital Management, LLC, the registrant, was organized in 1996 as a Delaware limited liability company. Unless the context otherwise requires, when used in this report, the “Company,” “MMA,” “we,” “our” or “us” refers to MMA Capital Management, LLC and its subsidiaries.
The Company partners with institutional capital to create and manage investments in affordable housing and renewable energy. The Company operates through three reportable segments – United States (“U.S.”) Operations, International Operations and Corporate Operations.
U.S. Operations
Our U.S. Operations segment consists of three business lines: Leveraged Bonds, Low-Income Housing Tax Credits (“LIHTC”) and Energy Capital and Other Investments (previously referred to as “Other Investments and Obligations” in the Company’s 2015 Quarterly Reports on Form 10-Q).
In our Leveraged Bonds business line, we primarily own and manage bonds that finance affordable housing and infrastructure in the U.S. Within this business line, we manage most of the Company’s bonds and associated financings. The bond portfolio is comprised primarily of multifamily tax-exempt bonds, but also includes other real estate related bond investments.
In our LIHTC business line, we primarily own and manage limited partner (“LP”) and general partner (“GP”) investments in affordable housing communities in the U.S. We provide asset management and administrative services to a limited liability company formed by the Company and a commercial bank (“TC Fund I”) and have provided a limited guarantee of the tax credits expected to be generated by TC Fund I’s portfolio of investments. As part of this business line, we have made other guarantees to third parties related to the receipt of tax credits and the performance of the underlying assets and we have loan receivables from, and an option to purchase, a tax credit asset manager.
In our Energy Capital and Other Investments business line, our wholly owned subsidiary MMA Energy Capital (“MEC”) provides project capital to develop and build renewable energy systems through a joint venture that we have with an alternative asset manager (our “Solar Joint Venture”). These financing solutions include debt investments to be used as late stage development capital to bring projects through the development phase and into construction, as well as capital to construct these projects and place them in operation. Within this business line, we also manage our solar and non-solar legacy assets.
International Operations
We manage our International Operations segment through our wholly owned subsidiary, International Housing Solutions S.à r.l. (“IHS”). IHS’s strategy is to raise, invest in and manage private real estate funds that invest in residential real estate. IHS currently manages three funds: the South Africa Workforce Housing Fund SA I (“SAWHF”), which is a multi-investor fund and is fully invested; International Housing Solutions Residential Partners Partnership 1 (“IHS Residential Partners I”), which is a single-investor fund targeted at the emerging middle class in South Africa; and IHS Fund II SA Collector, L.P. and IHS Fund II SSA Collector, L.P. (collectively, “IHS Fund II”), which are multi-investor funds targeting investments in affordable housing, including green housing projects, within South Africa and Sub-Saharan Africa, respectively. During the second quarter of 2015, the Company and a South African property management company formed a company in South Africa, IHS Property Management Proprietary Limited (“IHS PM”), to provide property management services to the properties of IHS-managed funds. MMA owns 60% of IHS PM and the third party property manager owns the remaining 40%.
Corporate Operations
Our Corporate Operations segment is responsible for accounting, reporting, compliance and planning, which are fundamental to our success as a global fund manager and publicly traded company in the U.S.
Basis of Presentation and Significant Accounting Policies
The accompanying consolidated financial statements have been prepared in accordance with generally accepted accounting principles (“GAAP”) in the U.S. To conform to our current period presentation, we have reclassified certain amounts reported in our prior periods’ consolidated financial statements.
The consolidated financial statements include the accounts of the Company and of entities that are considered to be variable interest entities (“VIEs”) in which the Company is the primary beneficiary, as well as those entities in which the Company has a controlling
24
financial interest, including wholly owned subsidiaries of the Company. All intercompany transactions and balances have been eliminated in consolidation. Equity investments in unconsolidated entities where the Company has the ability to exercise significant influence over the operations of the entity, but is not considered the primary beneficiary, are accounted for using the equity method of accounting.
The unaudited interim consolidated financial statements as of, and for the three months ended March 31 2016, should be read in conjunction with our audited consolidated financial statements and related notes included in our Annual Report on Form 10-K for the year ended December 31, 2015 (“2015 Form 10-K”).
The operating results presented for interim periods are not necessarily indicative of the results that may be expected for any other interim period or for the entire year.
The Company evaluates subsequent events through the date of filing with the Securities and Exchange Commission (“SEC”).
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, derivative instruments, guarantee obligations, and certain assets and liabilities of CFVs. Management has also made significant estimates in the determination of impairment on bonds and real estate investments. Actual results could differ materially from these estimates.
Prior Period Correction of an Immaterial Error
In the first quarter of 2016, the Company determined that, in connection with two bond investments that were acquired in 2006 and 2007, it understated the recognition of interest income while overstating the recognition of unrealized holding gains on such investments in other comprehensive income by an equal and offsetting amount. This financial statement error, which had no impact on total common shareholders’ equity or diluted common shareholder’s equity per share, was attributable to the Company’s use of a method to reduce investment-related cost basis adjustments into interest income that was determined to be not compliant with GAAP.
We assessed the materiality of the identified error on our financial statements for prior periods in accordance with SEC Staff Accounting Bulletin (“SAB”) No. 99, “Materiality,” which is codified in Accounting Standards Codification (“ASC”) 250, “Presentation of Financial Statements,” and concluded it was not material to any prior annual or interim periods. However, the aggregate amount of the prior period corrections of $7.2 million if corrected in the current period would be material to our projected annual results of consolidated operations. Consequently, in accordance with ASC 250 (specifically SAB No. 108, “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements”), we have corrected these errors for all prior years and interim periods presented by revising the consolidated financial statements and other financial information included herein. Periods not presented herein will be revised, as applicable, in future filings.
The effects of the revisions on our Consolidated Balance Sheet were as follows:
|
|||||||||
|
As Previously |
||||||||
|
Reported |
As Revised |
|||||||
|
December 31, |
December 31, |
|||||||
(in thousands) |
2015 |
Adjustment |
2015 |
||||||
Common shareholders’ equity: |
|||||||||
Common shares, no par value (6,404,982 and 6,516,275 shares issued and |
$ |
47,755 |
$ |
7,206 |
$ |
54,961 | |||
Accumulated other comprehensive income ("AOCI") |
68,415 | (7,206) | 61,209 | ||||||
Total common shareholders’ equity |
$ |
116,170 |
$ |
─ |
$ |
116,170 |
25
The effects of the revisions on our Consolidated Statements of Equity were as follows:
|
||||||
|
Common |
|||||
|
Equity |
|||||
|
Before |
|||||
(in thousands) |
AOCI |
AOCI |
||||
As previously reported three months ended March 31, 2015 |
$ |
34,125 |
$ |
58,378 | ||
Cumulative adjustment at December 31, 2014 |
6,323 | (6,323) | ||||
Adjustment |
483 | (483) | ||||
As revised three months ended March 31, 2015 |
$ |
40,931 |
$ |
51,572 |
The effects of the revisions on our Consolidated Statements of Operations were as follows:
|
|||||||||||||
|
Net income |
Basic |
Diluted |
||||||||||
|
from |
income |
income |
||||||||||
|
Income tax |
discontinued |
(loss) per |
(loss) per |
|||||||||
|
Interest on |
benefit |
operations |
common |
common |
||||||||
(in thousands, except per share data) |
Bonds |
(expense) |
net of tax |
share |
share |
||||||||
As previously reported three months ended March 31, 2015 |
$ |
3,332 |
$ |
146 |
$ |
72 |
$ |
(0.04) |
$ |
(0.04) | |||
Adjustment |
694 | (217) | 6 | 0.06 | 0.06 | ||||||||
As revised three months ended March 31, 2015 |
$ |
4,026 |
$ |
(71) |
$ |
78 |
$ |
0.02 |
$ |
0.02 |
New Accounting Guidance
Accounting for Consolidation
Effective January 1, 2016, we prospectively adopted guidance issued by the Financial Accounting Standards Board (“FASB”) regarding consolidation of legal entities such as limited partnerships, limited liability companies and securitization structures. The guidance removed the specialized consolidation model surrounding limited partnerships and similar entities and amended the requirements that such entities must meet to qualify as voting interest entities. In addition, the guidance eliminated certain of the conditions for evaluating whether fees paid to a decision maker or service provider represented a variable interest. The adoption of this guidance resulted in the Company expanding disclosures for interests we have in various entities that are considered to be variable interest entities; however, it did not impact the number of entities consolidated by the Company.
Accounting for Financial Instruments
In January 2016, the FASB issued Accounting Standards Update (“ASU”) No. 2016-01, “Financial Instruments – Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities.” This guidance amends the guidance in U.S. GAAP on the classification and measurement of financial instruments. Although the ASU retains many current requirements, it significantly revises an entity’s accounting related to (i) the classification and measurement of investments in equity securities and (ii) the presentation of certain fair value changes for financial liabilities measured at fair value. This new guidance, which is effective for us on January 1, 2018, with early adoption permitted, also amends certain disclosure requirements associated with the fair value of financial instruments. We are currently evaluating the potential impact of the new guidance on our consolidated financial statements.
Accounting for Leases
In February 2016, the FASB issued ASU No. 2016-02, “Leases (Topic 842).” This guidance introduces a lessee model that brings most leases on the balance sheet, as well as aligns many of the underlying principles of the new lessor model with those in ASC 606, the FASB’s new revenue recognition standard. This new guidance, which is effective for us on January 1, 2019, with early adoption permitted, also requires lessors to increase the transparency of their exposure to changes in value of their residual assets and how they manage that exposure. We are currently evaluating the potential impact of the new guidance on our consolidated financial statements.
Accounting for Revenue from Contracts with Customers
In March 2016, the FASB issued ASU No. 2016-08, “Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net.” The core principal of the guidance is that an entity should recognize revenue
26
to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expected to be entitled in exchange for those goods or services. This guidance clarifies the implementation of principal versus agent considerations. This new guidance is effective for us on January 1, 2018. We are currently evaluating the potential impact of the new guidance on our consolidated financial statements.
Accounting for Stock Compensation
In March 2016, the FASB issued ASU No. 2016-09, “Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting.” This guidance simplifies several aspects of the accounting for employee share-based payment transactions for both public and nonpublic entities, including the accounting for income taxes, forfeitures, and statutory tax withholding requirements, as well as classification in the statement of cash flows. This new guidance is effective for us on January 1, 2017, with early adoption permitted. We are currently evaluating the potential impact of the new guidance on our consolidated financial statements.
NOTE 2—BONDS AVAILABLE-FOR-SALE
Bonds Available-for-Sale
The Company’s bond portfolio is comprised primarily of multifamily tax-exempt bonds, but also includes other real estate related bond investments.
Multifamily tax-exempt bonds are issued by state and local governments or their agencies or authorities to finance multifamily rental housing. Generally, the only source of security on these bonds is either a first mortgage or a subordinated mortgage on the underlying properties.
The Company’s investments in other real estate related bonds include municipal bonds that are issued to finance the development of community infrastructure that supports mixed-use and commercial developments and that are secured by incremental tax revenues generated from the development. Investments in other real estate related bonds also include senior investments in a trust collateralized by a pool of tax-exempt municipal bonds that finance a variety of non-profit projects such as hospitals, healthcare facilities, charter schools and airports, as well as a subordinated investment in a collateralized mortgage backed security that finances multifamily housing.
The weighted average pay rate on the Company’s bond portfolio was 5.8% and 5.4% at March 31, 2016 and December 31, 2015, respectively. Weighted average pay rate represents the cash interest payments collected on the bonds as a percentage of the bonds’ average unpaid principal balance (“UPB”) for the preceding 12 months for the population of bonds at March 31, 2016 and December 31, 2015, respectively.
The following tables provide information about the UPB, amortized cost, gross unrealized gains, gross unrealized losses and fair value (“FV”) associated with the Company’s investments in bonds that are classified as available-for-sale:
|
|||||||||||||||||
|
At |
||||||||||||||||
|
March 31, 2016 |
||||||||||||||||
|
Gross |
Gross |
|||||||||||||||
|
Amortized |
Unrealized |
Unrealized |
FV as a % |
|||||||||||||
(in thousands) |
UPB |
Cost (1) |
Gains |
Losses (2), (3) |
FV |
of UPB |
|||||||||||
Multifamily tax-exempt bonds |
$ |
135,794 |
$ |
87,636 |
$ |
48,715 |
$ |
─ |
$ |
136,351 | 100% | ||||||
Other real estate related bond |
57,287 | 50,676 | 5,917 | (16) | 56,577 | 99% | |||||||||||
Total |
$ |
193,081 |
$ |
138,312 |
$ |
54,632 |
$ |
(16) |
$ |
192,928 | 100% |
27
|
|||||||||||||||||
|
At |
||||||||||||||||
|
December 31, 2015 |
||||||||||||||||
|
Gross |
Gross |
|||||||||||||||
|
Amortized |
Unrealized |
Unrealized |
FV as a % |
|||||||||||||
(in thousands) |
UPB |
Cost (1) |
Gains |
Losses |
FV |
of UPB |
|||||||||||
Multifamily tax-exempt bonds |
$ |
160,974 |
$ |
98,694 |
$ |
57,915 |
$ |
─ |
$ |
156,609 | 97% | ||||||
Other real estate related bond |
62,385 | 55,423 | 6,407 |
─ |
61,830 | 99% | |||||||||||
Total |
$ |
223,359 |
$ |
154,117 |
$ |
64,322 |
$ |
─ |
$ |
218,439 | 98% |
(1) |
Consists of the UPB, unamortized premiums, discounts and other cost basis adjustments, as well as other-than-temporary impairments (“OTTI”) recognized in earnings. |
(2) |
These unrealized losses relate to investments in bonds that were not assessed as OTTI. |
(3) |
Comprised of bonds in a gross unrealized loss position for less than 12 consecutive months that had a fair value of $11.3 million at March 31, 2016. |
See Note 8, “Fair Value Measurements,” which describes factors that contributed to the $25.5 million decrease in the reported fair value of the Company’s bond portfolio for the three months ended March 31, 2016.
Maturity
Principal payments on the Company’s investments in bonds are based on contractual terms that are set forth in the offering documents for such investments. If principal payments are not required to be made prior to the contractual maturity of a bond, its UPB is required to be paid in a lump sum payment at contractual maturity or at such earlier time as may be provided under the governing documents. At March 31, 2016, five bonds were non-amortizing with principal due in full between November 2044 and August 2048 (the total cost basis and fair value of these bonds were $14.6 million and $26.2 million, respectively, at March 31, 2016). The remaining bonds are amortizing with stated maturity dates between September 2017 and June 2056.
Bonds with Prepayment Features
The contractual terms of substantially all of the Company’s investments in bonds include provisions that permit such instruments to be prepaid at par after a specified date that is prior to their stated maturity date. The following table provides information about the UPB, amortized cost and fair value of the Company’s investments in bonds that were prepayable at par at March 31, 2016, as well as stratifies such information for the remainder of the Company’s investments based upon the periods in which such instruments become prepayable at par:
|
|||||||||
(in thousands) |
UPB |
Amortized Cost |
Fair Value |
||||||
March 31, 2016 |
$ |
52,376 |
$ |
40,676 |
$ |
50,018 | |||
April 1 through December 31, 2016 |
─ |
─ |
─ |
||||||
2017 |
─ |
─ |
─ |
||||||
2018 |
1,978 | 578 | 2,257 | ||||||
2019 |
─ |
─ |
─ |
||||||
2020 |
28,953 | 15,401 | 29,931 | ||||||
Thereafter |
109,587 | 81,470 | 110,531 | ||||||
Bonds that may not be prepaid |
187 | 187 | 191 | ||||||
Total |
$ |
193,081 |
$ |
138,312 |
$ |
192,928 |
Non-Accrual Bonds
The fair value of the Company’s investments in bonds that were on non-accrual status was $22.2 million and $43.3 million at March 31, 2016 and December 31, 2015, respectively. During the period in which such bonds were on non-accrual status, the Company recognized interest income on a cash basis of $0.2 million and $0.5 million for the three months ended March 31, 2016 and 2015, respectively. Interest income not recognized during the period in which these investments in bonds were on non-accrual status was $0.4 million and $1.1 million for the three months ended March 31, 2016 and 2015, respectively.
28
During the first quarter of 2016, bonds that were on non-accrual status that had a fair value of $22.9 million at December 31, 2015 were sold or redeemed.
Bond Aging Analysis
The following table provides information about the fair value of the Company’s investments in bonds that are classified as available-for-sale and that were current with respect to principal and interest payments, as well as information about the fair value of bonds that were past due with respect to principal or interest payments:
|
||||||
|
At |
At |
||||
|
March 31, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Total current |
$ |
170,727 |
$ |
175,106 | ||
30-59 days past due |
─ |
─ |
||||
60-89 days past due |
─ |
─ |
||||
90 days or greater |
22,201 | 43,333 | ||||
Total |
$ |
192,928 |
$ |
218,439 |
Bond Sales and Redemptions
The Company recognized cash proceeds in connection with sales and redemptions of its investments in bonds of $6.1 million and $0.6 million for the three months ended March 31, 2016 and 2015, respectively.
The following table provides information about net realized gains that were recognized in connection with the Company’s investments in bonds at the time of their sale or redemption (in the Consolidated Statements of Operations as a component of “Net gains on bonds”):
|
||||||
|
For the three months ended |
|||||
|
March 31, |
|||||
(in thousands) |
2016 |
2015 |
||||
Gains recognized at time of sale or redemption |
$ |
2,295 |
$ |
583 |
In addition to gains described above, the Company also recognized in the first quarter of 2016 an $11.4 million gain in connection with a nonperforming bond of which the Company had foreclosed upon the multifamily property that secured such investment.
NOTE 3—INVESTMENTS IN PARTNERSHIPS
The following table provides information about the carrying value of the Company’s investments in partnerships.
|
||||||
|
At |
At |
||||
|
March 31, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Investments in U.S. real estate partnerships (includes $13,306 and $13,374 related to VIEs) (1) |
$ |
29,713 |
$ |
29,633 | ||
Investments in IHS-managed funds (includes $1,377 and $1,388 related to VIEs) (1) |
2,540 | 2,501 | ||||
Investment in a solar joint venture |
51,280 | 50,521 | ||||
Investments in Lower Tier Property Partnerships ("LTPPs") related to CFVs (2) |
166,964 | 177,786 | ||||
Total investments in partnerships |
$ |
250,497 |
$ |
260,441 |
(1) |
We do not consolidate any of the investees that were assessed to meet the definition of a VIE. |
(2) |
See Note 14, “Consolidated Funds and Ventures,” for more information. |
Investments in U.S. Real Estate Partnerships
At March 31, 2016, $16.4 million of the reported carrying value pertains to an equity investment made by the Company in a real estate venture that was formed during the fourth quarter of 2014. The Company made an initial contribution of $8.8 million, which represented 80% of the real estate venture’s initial capital. The Company has rights to a preferred return on its capital contribution, as
29
well as rights to share in excess cash flows of the real estate venture. As this entity was determined to not be a VIE, the Company accounts for this investment using the equity method of accounting.
At March 31, 2016, $6.2 million of the reported carrying value pertains to an equity investment that represents a 33% ownership 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. Through the governing operating agreement, the Company is obligated to make additional capital contributions representing its proportionate amount of the partnership's obligations as they become due. This contractual commitment does not have a defined contribution limit. While this entity was determined to be a VIE, the Company was deemed to not be its primary beneficiary. Therefore, the Company did not consolidate this entity and accounts for this investment using the equity method of accounting.
At March 31, 2016, $7.1 million of the reported carrying value pertains to equity investments acquired by a wholly owned subsidiary of the registrant, MuniMae TEI Holdings, LLC (“TEI”), during the fourth quarter of 2015. TEI acquired three limited partner interests in three real estate partnerships that had a total initial carrying value of $7.1 million. While these entities are determined to be VIEs, the Company was not deemed to be its primary beneficiary. Therefore, the Company did not consolidate these entities and accounts for its investments in them using the equity method of accounting.
On February 29, 2016, real estate that was owned by a partnership in which the Company held a 50% limited partner interest was sold. As a result of this sale, the Company recognized $2.7 million in its Consolidated Statements of Operations as a component of “Equity in income from unconsolidated funds and ventures,” during the first quarter of 2016.
Five of the U.S. real estate partnerships in which we have investments were determined to be VIEs. The carrying value of these equity investments in such partnerships was $13.3 million and $13.4 million at March 31, 2016 and December 31, 2015, respectively. Additionally, as of December 31, 2015, the Company had a loan receivable outstanding to one of the partnerships with a UPB and carrying value of $6.9 million that was redeemed at par during the first quarter of 2016. Other than as noted above, we are not contractually obligated to commit further capital to these investments. Our maximum exposure to loss due to our involvement with these VIEs was $13.3 million and $20.3 million as of March 31, 2016 and December 31, 2015, respectively. Because we are unable to quantify the maximum amount of additional capital contributions that we may be required to fund in the future associated with our proportionate share of one of the VIEs, we measure our maximum exposure to loss based upon the carrying value of the aforementioned investments and loan receivable.
The following table provides information about the total assets and liabilities of the U.S. real estate partnerships in which the Company held an equity investment:
|
||||||
|
At |
At |
||||
|
March 31, |
December 31, |
||||
|
2016 |
2015 |
||||
(in thousands) |
||||||
Total assets |
$ |
106,095 |
$ |
114,697 | ||
Total liabilities |
53,483 | 61,007 |
The following table provides information about the net income (loss) of U.S. real estate partnerships in which the Company had an equity investment:
|
||||||
|
For the three months ended |
|||||
|
March 31, |
|||||
(in thousands) |
2016 |
2015 |
||||
Net income (loss) |
$ |
5,118 |
$ |
(302) |
Investments in IHS-managed Funds
At March 31, 2016, the Company held equity co-investments in three IHS-managed funds (SAWHF, IHS Residential Partners I and IHS Fund II) that range from a 1.8% to a 4.25% ownership interest in such funds. IHS provides asset management services to each of these investment vehicles in return for asset management fees. For each investment vehicle, IHS also has rights to investment returns on its equity co-investment as well as rights to an allocation of profits from such funds (often referred to as “carried interest”), which are contingent upon the investment returns generated by each investment vehicle.
30
At March 31, 2016, the carrying basis of the Company’s equity investment in SAWHF, IHS Residential Partners I and IHS Fund II was $1.1 million, $1.4 million and $68,983, respectively.
As the SAWHF and IHS Fund II entities were determined to not be VIEs, the Company accounts for these investments using the equity method of accounting.
While IHS Residential Partners I was determined to be a VIE, this entity was not consolidated for reporting purposes as the Company was deemed to not be its primary beneficiary. As a result, the Company accounts for this investment using the equity method of accounting. The Company does not expect to make additional capital contributions to Residential Partners I although, through the governing shareholder agreement, IHS could be required to commit up to 180 million rand to such fund. In this regard, our maximum exposure to loss as a result of our involvement in this VIE is $12.0 million and $11.7 million as of March 31, 2016 and December 31, 2015, respectively, based upon foreign currency exchange rates as of such reporting dates.
The following table provides information about the carrying value of total assets and liabilities of the IHS-managed funds in which the Company held an equity investment:
|
||||||
|
At |
At |
||||
|
March 31, |
December 31, |
||||
|
2016 |
2015 |
||||
(in thousands) |
||||||
Total assets |
$ |
236,294 |
$ |
235,858 | ||
Total liabilities |
104,893 | 103,149 |
The table that follows provides information about the net (loss) income of the IHS-managed funds in which the Company had an equity investment.
|
||||||
|
For the three months ended |
|||||
|
March 31, |
|||||
(in thousands) |
2016 |
2015 |
||||
Net (loss) income |
$ |
(5,810) |
$ |
1,747 |
Investment in a Solar Joint Venture
On July 15, 2015, the Company entered into a joint venture with a third party to provide project capital for the development and construction of solar power and other types of renewable energy projects throughout the U.S. (hereinafter, the “Solar Joint Venture”). The Company is responsible for the day-to-day management and operation of the Solar Joint Venture and day-to-day oversight of its investments. In return for providing this service, the Company receives an administrative member cost reimbursement fee that is recognized in the Consolidated Statements of Operations as a component of “Asset management fees and reimbursements.” The Company’s initial capital commitment was $25.0 million, which represented a 50% ownership interest in the Solar Joint Venture. On October 28, 2015, the Operating Agreement of the Solar Joint Venture was amended to increase the capital commitment for each member to $50.0 million.
As of March 31, 2016, the Company had contributed $50.0 million in capital to the Solar Joint Venture. As this entity was determined to not be a VIE, the Company accounts for this investment using the equity method of accounting.
The following table provides information about the carrying amount of total assets and liabilities of the Solar Joint Venture in which the Company held an equity investment:
|
||||||
|
At |
At |
||||
|
March 31, |
December 31, |
||||
|
2016 |
2015 |
||||
(in thousands) |
||||||
Total assets |
$ |
112,598 |
$ |
104,137 | ||
Total liabilities |
10,603 | 3,585 |
31
The following table displays the net income of the Solar Joint Venture in which the Company held an equity investment:
|
||||||
|
For the three months ended |
|||||
|
March 31, |
|||||
(in thousands) |
2016 |
2015 |
||||
Net income |
$ |
3,062 |
$ |
─ |
NOTE 4—OTHER ASSETS
The following table provides information related to the carrying value of the Company’s other assets:
|
||||||
|
At |
At |
||||
|
March 31, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Other assets: |
||||||
Loans held for investment |
$ |
7,224 |
$ |
7,928 | ||
Loans held for sale |
3,335 | 6,417 | ||||
Real estate owned |
8,659 | 8,669 | ||||
Derivative assets |
3,956 | 3,673 | ||||
Solar facilities (includes other assets such as cash and other receivables) |
1,843 | 2,073 | ||||
Accrued interest receivable |
1,383 | 2,115 | ||||
Asset management fees and reimbursements receivable |
1,166 | 1,121 | ||||
Other assets |
8,630 | 7,485 | ||||
Other assets held by CFVs (1) |
18,864 | 18,834 | ||||
Total other assets |
$ |
55,060 |
$ |
58,315 |
(1) |
See Note 14, “Consolidated Funds and Ventures,” for more information. |
Loans Held for Investment (“HFI”)
We report the carrying value of loans that are HFI at their UPB, net of unamortized premiums, discounts and other cost basis adjustments and related allowance for loan losses. However, such loans are reported at fair value to the extent the Company has elected the fair value option for such instruments.
The following table provides information about the amortized cost and allowance for loan losses that were recognized in the Company’s Consolidated Balance Sheets related to loans that it classified as HFI:
|
||||||
|
At |
At |
||||
|
March 31, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Amortized cost |
$ |
7,974 |
$ |
8,678 | ||
Allowance for loan losses |
(750) | (750) | ||||
Loans held for investment, net |
$ |
7,224 |
$ |
7,928 |
At March 31, 2016 and December 31, 2015, HFI loans had an UPB of $13.0 million and $13.2 million, respectively, as well as deferred fees and other basis adjustments of $5.0 million and $4.5 million, respectively.
At March 31, 2016 and December 31, 2015, HFI loans that were impaired had a UPB of $1.1 million and were not accruing interest.
The carrying value for HFI loans on non-accrual status was $0.6 million and $0.3 million at March 31, 2016 and December 31, 2015, respectively. The loan that the Company made to TC Fund I on December 31, 2015 is included among this population of loans.
At March 31, 2016 and December 31, 2015, no HFI loans that were 90 days or more past due in scheduled principal or interest payments were still accruing interest.
During the first quarter of 2016, MEC committed to lend $8.7 million for a late stage development solar project. While this loan was designated held for investment, the Company elected the fair value option (“FVO”) for this instrument to minimize certain operational
32
challenges associated with accounting for this loan. As a result, this loan, which is the only HFI loan for which we elected the FVO, is subsequently measured on a fair value basis through earnings.
During the first quarter of 2016, one of the Company's HFI loan investments with an UPB and carrying value of $6.9 million was redeemed at par. This redemption had no impact the Company’s Consolidated Statement of Operations for the first quarter of 2016.
Loans Held for Sale (“HFS”)
At March 31, 2016, HFS loans primarily included three solar construction and development loans. While these loans were designated as held for sale, the Company elected the fair value option for these loans and, as a result, such assets are subsequently measured on a fair value basis through earnings.
At March 31, 2016, there were no solar loans that were 90 days or more past due and none of these have been placed on non-accrual status.
Unfunded Loan Commitments
At March 31, 2016 and December 31, 2015, the Company had unfunded loan commitments totaling $2.5 million and $0.5 million, respectively.
Real Estate Owned (“REO”)
The following table provides information about the carrying value of the Company’s REO:
|
||||||
|
At |
At |
||||
|
March 31, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
REO held for use |
$ |
2,619 |
$ |
8,669 | ||
REO held for sale |
6,040 |
─ |
||||
Total REO |
$ |
8,659 |
$ |
8,669 | ||
|
During the first quarter of 2016, the Company foreclosed upon, and subsequently sold, a multifamily property that secured a nonperforming bond investment. The property was recognized at its fair value of $17.4 million, which also represented the amount of net proceeds received in connection with its sale.
Derivative Assets
At March 31 2016 and December 31, 2015, the Company had $4.0 million and $3.7 million, respectively, of recognized derivative assets. See Note 6, “Derivative Instruments,” for more information.
Solar Facilities
At March 31, 2016 and December 31, 2015, the Company owned four and five solar facilities, respectively, that were classified as HFS and had a carrying value of $1.6 million and $2.0 million, respectively. These facilities generate energy that is sold under long-term power purchase agreements to the owner or lessee of the properties on which the projects are built.
During the first quarter of 2016, the Company sold one of its solar assets and recognized a gain of $0.1 million in its Consolidated Statements of Operations as a component of “Net gains on real estate.”
Asset Management Fees and Reimbursements Receivable
At March 31, 2016 and December 31, 2015, the Company had $1.2 million and $1.1 million of asset management fees and reimbursement receivables, respectively, recognized in its Consolidated Balance Sheets, of which $0.9 million and $0.8 million, respectively, was due from IHS-managed funds and ventures. As of March 31, 2016, the Company did not recognize asset management fee income from TC Fund I given uncertainties as of such date associated with when such revenue would be realized.
33
NOTE 5—DEBT
The table below provides information about the carrying values and weighted-average effective interest rates of the Company’s debt obligations that were outstanding:
|
||||||||||||
|
At |
At |
||||||||||
|
March 31, 2016 |
December 31, 2015 |
||||||||||
|
Weighted-Average |
Weighted-Average |
||||||||||
|
Carrying |
Effective Interest |
Carrying |
Effective Interest |
||||||||
(dollars in thousands) |
Value |
Rate |
Value |
Rate |
||||||||
Asset Related Debt (1) |
||||||||||||
Notes payable and other debt – bond related (2) |
||||||||||||
Due within one year |
$ |
1,114 | 1.9 |
% |
$ |
1,137 | 1.5 |
% |
||||
Due after one year |
78,097 | 1.8 | 88,131 | 1.4 | ||||||||
Notes payable and other debt – non-bond related |
||||||||||||
Due within one year |
4,616 | 11.8 | 7,564 | 13.0 | ||||||||
Due after one year |
2,792 | 10.4 | 3,126 | 10.4 | ||||||||
|
||||||||||||
Total asset related debt |
$ |
86,619 | 2.6 |
$ |
99,958 | 2.6 | ||||||
|
||||||||||||
Other Debt (1) |
||||||||||||
Subordinated debt (3) |
||||||||||||
Due within one year |
$ |
3,281 | 3.6 |
$ |
3,069 | 3.0 | ||||||
Due after one year |
128,373 | 3.2 | 129,185 | 3.0 | ||||||||
|
||||||||||||
Total other debt |
$ |
131,654 | 3.2 |
$ |
132,254 | 3.0 | ||||||
|
||||||||||||
Total asset related debt and other debt |
$ |
218,273 | 3.0 |
$ |
232,212 | 2.8 | ||||||
|
||||||||||||
Debt related to CFVs |
||||||||||||
Due within one year |
$ |
6,802 | 5.5 |
$ |
6,802 | 5.5 | ||||||
Due after one year |
3,068 | 4.3 | 3,081 | 4.3 | ||||||||
Total debt related to CFVs |
$ |
9,870 | 5.1 |
$ |
9,883 | 5.1 | ||||||
|
||||||||||||
Total debt |
$ |
228,143 | 3.1 |
$ |
242,095 | 2.9 |
(1) |
Asset related debt is debt that finances interest-bearing assets and the interest expense from this debt is recognized in “Net interest income” on the Consolidated Statements of Operations. Other debt is debt which does not finance interest-bearing assets and the interest expense from this debt is included in “Interest expense” under “Operating and other expenses” on the Consolidated Statements of Operations. |
(2) |
Included in notes payable and other debt – bond related were unamortized debt issuance costs of $0.1 million at March 31, 2016 and December 31, 2015. |
(3) |
The subordinated debt balances include net cost basis adjustments of $9.1 million and $9.2 million at March 31, 2016 and December 31, 2015, respectively, that pertain to issuance-related premiums and debt issuance costs. |
34
Covenant Compliance and Debt Maturities
The following table provides information about scheduled principal payments associated with the Company’s debt agreements that were outstanding at March 31, 2016:
|
|||||||||
|
Asset Related Debt |
CFVs |
|||||||
(in thousands) |
and Other Debt |
Related Debt |
Total Debt |
||||||
2016 |
$ |
6,795 |
$ |
6,756 |
$ |
13,551 | |||
2017 |
8,946 | 62 | 9,008 | ||||||
2018 |
60,582 | 65 | 60,647 | ||||||
2019 |
13,361 | 68 | 13,429 | ||||||
2020 |
10,718 | 72 | 10,790 | ||||||
Thereafter |
108,966 | 2,472 | 111,438 | ||||||
Net premium and debt issue costs |
8,905 | 375 | 9,280 | ||||||
Total |
$ |
218,273 |
$ |
9,870 |
$ |
228,143 |
At March 31, 2016, the Company was in compliance with all covenants under its debt obligations.
Asset Related Debt
Notes Payable and Other Debt – Bond Related
These debt obligations pertain to bonds that are classified as available-for-sale and that were financed by the Company through total return swaps. In such transactions, the Company conveys its interest in bonds to a counterparty in exchange for cash consideration while simultaneously executing total return swaps with the same counterparty for purposes of retaining the economic risks and returns of such investments. The conveyance of the Company’s interest in bonds was treated for reporting purposes as a secured borrowing while total return swaps that were executed simultaneously with such conveyance did not receive financial statement recognition since such derivative instruments caused the conveyance of the Company’s interest in these bonds not to qualify for sale accounting treatment.
At March 31, 2016, under the terms of all total return swaps, the counterparty is required to pay the Company an amount equal to the interest payments received on the underlying bonds (UPB of $77.7 million with a weighted average pay rate of 5.7% at March 31, 2016). The Company is required to pay the counterparty a rate of Securities Industry and Financial Markets Association (“SIFMA”) 7-day municipal swap index plus a spread on the total return swaps (notional amount of $79.3 million with a weighted average pay rate of 1.7% at March 31, 2016). The Company uses this pay rate on executed total return swaps to accrue interest on its secured borrowing obligations to its counterparty.
Interest expense on notes payable and other debt – bond related totaled $0.3 million for the three months ended March 31, 2016 and 2015.
Notes Payable and Other Debt – Non-Bond Related
At March 31, 2016, notes payable and other debt – non-bond related consisted primarily of the debt obligation that the Company recognized in connection with a conveyance of solar loans to the Solar Joint Venture during the third quarter of 2015 that did not qualify for sale accounting treatment.
Interest expense on notes payable and other debt – non-bond related totaled $0.3 million and $0.1 million for the three months ended March 31, 2016 and 2015.
35
Other Debt
Subordinated Debt
The table below provides information about the key terms of the subordinated debt that was issued by MMA Financial Inc. (“MFI”) and MMA Financial Holdings, Inc. (“MFH”) and that was outstanding at March 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands) |
|
Net Premium |
|
|
|
|
Interim |
|
|
|
|
||||
|
|
|
|
|
and Debt |
|
|
|
Principal |
|
|
|
|
||
Issuer |
|
Principal |
|
Issuance Costs |
|
Carrying Value |
|
Payments |
|
Maturity Date |
|
Coupon |
|||
MFI |
|
$ |
27,680 |
|
$ |
(159) |
|
$ |
27,521 |
|
Amortizing |
|
December 2027 and December 2033 |
|
8.00% |
MFH |
|
|
28,029 |
|
|
2,809 |
|
|
30,838 |
|
Amortizing |
|
March 30, 2035 |
|
3-month LIBOR plus 2.0% |
MFH |
|
|
25,487 |
|
|
2,565 |
|
|
28,052 |
|
Amortizing |
|
April 30, 2035 |
|
3-month LIBOR plus 2.0% |
MFH |
|
|
14,692 |
|
|
1,362 |
|
|
16,054 |
|
Amortizing |
|
July 30, 2035 |
|
3-month LIBOR plus 2.0% |
MFH |
|
|
26,712 |
|
|
2,477 |
|
|
29,189 |
|
Amortizing |
|
July 30, 2035 |
|
3-month LIBOR plus 2.0% |
Total |
|
$ |
122,600 |
|
$ |
9,054 |
|
$ |
131,654 |
|
|
|
|
|
|
Interest expense on the subordinated debt totaled $1.0 million and $2.7 million for the three months ended March 31, 2016 and 2015, respectively.
Letters of Credit
The Company had no letters of credit outstanding at March 31, 2016 and December 31, 2015.
NOTE 6—DERIVATIVE INSTRUMENTS
Derivative instruments that are recognized in the Consolidated Balance Sheets are measured on a fair value basis. In this case, changes in fair value of such instruments are recognized in the Consolidated Statements of Operations as a component of “Net gains on derivatives, loans and other assets.” Derivative assets are presented in the Consolidated Balance Sheets as a component of “Other assets” and derivative liabilities are presented in the Consolidated Balance Sheets as a component of “Other liabilities.”
The following table provides information about the carrying value of the Company’s derivative assets and derivative liabilities:
|
||||||||||||
|
Fair Value |
|||||||||||
|
At |
At |
||||||||||
|
March 31, 2016 |
December 31, 2015 |
||||||||||
(in thousands) |
Assets |
Liabilities |
Assets |
Liabilities |
||||||||
Total return swaps |
$ |
3,952 |
$ |
1,694 |
$ |
3,658 |
$ |
1,023 | ||||
Interest rate cap |
4 |
─ |
15 |
─ |
||||||||
Interest rate swap |
─ |
736 |
─ |
690 | ||||||||
Total derivative instruments |
$ |
3,956 |
$ |
2,430 |
$ |
3,673 |
$ |
1,713 |
The following table provides information about the notional amounts of the Company’s derivative instruments:
|
||||||
|
Notional Amounts |
|||||
|
At |
At |
||||
|
March 31, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Total return swaps |
$ |
111,393 |
$ |
111,845 | ||
Interest rate cap |
45,000 | 45,000 | ||||
Interest rate swap |
7,655 | 7,675 | ||||
Total derivative instruments |
$ |
164,048 |
$ |
164,520 |
The following table provides information about the realized and unrealized gains (losses) that were recognized by the Company in connection with its derivative instruments:
36
|
||||||
|
Realized/Unrealized Gains (Losses) |
|||||
|
for the three months ended March 31, |
|||||
(in thousands) |
2016 |
2015 |
||||
Total return swaps (1) |
$ |
798 |
$ |
1,191 | ||
Interest rate cap |
(10) | (79) | ||||
Interest rate swap (2) |
(121) | (127) | ||||
Total |
$ |
667 |
$ |
985 |
(1) |
The cash paid and received on total return swaps that were reported as derivative instruments is settled on a net basis and recorded through “Net gains on derivatives, loans and other assets” on the Consolidated Statements of Operations. Net cash received was $1.2 million and $1.0 million for the three months ended March 31, 2016 and 2015, respectively. |
(2) |
The cash paid and received on the interest rate swap is settled on a net basis and recorded through “Net gains on derivatives, loans and other assets” on the Consolidated Statements of Operations. Net cash paid was $0.1 million for the three months ended March 31, 2016 and 2015. |
Total Return Swaps
As of March 31, 2016, the Company had 10 bond related total return swap agreements that were accounted for as derivatives. Under the terms of these agreements, the counterparty is required to pay the Company an amount equal to the interest payments received on underlying bonds (which, at March 31, 2016, had a UPB of $86.7 million and a weighted average pay rate of 6.6%) while the Company is required to pay the counterparty a rate of SIFMA 7-day municipal swap index plus a spread (weighted average pay rate of 1.95% at March 31, 2016). Additionally, the terms of these total return swaps require that the change in fair value of reference bonds since the inception of such agreements be factored into their cash settlement upon expiry or early termination.
As of March 31, 2016, the Company had a total return swap associated with a senior interest in a pool of 26 taxable loans that had a UPB of $23.3 million. Under the terms of this agreement, the counterparty is required to pay the Company an amount equal to the interest payments received on the senior interest, which bears interest at a stated rate of 7.0%, while the Company is required to pay the counterparty a rate of 1-month LIBOR plus a spread of 350 bps. The Company is accounting for this total return swap agreement as a derivative for financial reporting purposes.
Interest rate cap
At March 31, 2016 and December 31, 2015, the Company had one interest rate cap contract that terminates on January 2, 2019. The notional amount on the interest rate cap was $45.0 million at March 31, 2016 and December 31, 2015 and provides us with interest rate protection on $45.0 million of our floating rate debt in the event the SIFMA 7-day municipal swap index rises to 250 bps or higher.
Interest rate swap
At March 31 2016 and December 31, 2015, the Company had outstanding one interest rate swap agreement pursuant to which the Company’s counterparty is required to make scheduled interest payments to the Company based upon the SIFMA 7-day municipal swap index plus 250 bps while the Company is required to make interest payments to its counterparty based upon a fixed interest rate of 6.5%. Interest payments that are swapped under this agreement are determined based on an amortizing notional balance that, as of March 31, 2016 and December 31, 2015, was $7.7 million.
NOTE 7—FINANCIAL INSTRUMENTS
The Company measures the fair value of its financial instruments based upon their contractual terms and using relevant market information. A description of the methods used by the Company to measure fair value is provided below. Fair value measurements are subjective in nature, involve uncertainties and often require the Company to make significant judgments. Changes in assumptions could significantly affect the Company’s measurement of fair value.
GAAP establishes a three-level hierarchy that prioritizes inputs into the valuation techniques used to measure fair value. Fair value measurements associated with assets and liabilities are categorized into one of the following levels of the hierarchy based upon how observable the valuation inputs are that are used in such measurements.
· |
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. |
37
· |
Level 3: Valuations derived from valuation techniques in which significant inputs or significant value drivers are unobservable. |
The following table provides information about the carrying amounts and fair values of those financial instruments of the Company for which fair value is not measured on a recurring basis and organizes such information based upon the level of the fair value hierarchy within which fair value measurements are categorized:
|
||||||||||||
|
At |
|||||||||||
|
March 31, 2016 |
|||||||||||
|
Carrying |
Fair Value |
||||||||||
(in thousands) |
Amount |
Level 1 |
Level 2 |
Level 3 |
||||||||
Assets: |
||||||||||||
Loans held for investment |
$ |
1,055 |
$ |
─ |
$ |
─ |
$ |
814 | ||||
|
||||||||||||
Liabilities: |
||||||||||||
Notes payable and other debt, bond related |
79,211 |
─ |
─ |
79,335 | ||||||||
Notes payable and other debt, non-bond related |
7,408 |
─ |
─ |
7,431 | ||||||||
Notes payable and other debt related to CFVs |
9,870 |
─ |
─ |
3,275 | ||||||||
Subordinated debt issued by MFH |
104,133 |
─ |
─ |
27,493 | ||||||||
Subordinated debt issued by MFI |
27,521 |
─ |
─ |
16,304 |
|
||||||||||||
|
At |
|||||||||||
|
December 31, 2015 |
|||||||||||
|
Carrying |
Fair Value |
||||||||||
(in thousands) |
Amount |
Level 1 |
Level 2 |
Level 3 |
||||||||
Assets: |
||||||||||||
Loans held for investment |
$ |
7,928 |
$ |
─ |
$ |
─ |
$ |
7,687 | ||||
|
||||||||||||
Liabilities: |
||||||||||||
Notes payable and other debt, bond related |
89,268 |
─ |
─ |
89,405 | ||||||||
Notes payable and other debt, non-bond related |
10,690 |
─ |
─ |
10,717 | ||||||||
Notes payable and other debt related to CFVs |
9,883 |
─ |
─ |
3,171 | ||||||||
Subordinated debt issued by MFH |
104,736 |
─ |
─ |
29,518 | ||||||||
Subordinated debt issued by MFI |
27,518 |
─ |
─ |
15,579 |
Loans held for investment – The Company measures fair value by discounting the expected cash flows using current market yields for similar loans. Loans receivable are recorded through “Other assets.”
Notes payable and other debt – The Company measures fair value by discounting contractual cash flows using a market rate of interest or by estimating the fair value of the collateral supporting the debt arrangement, taking into account credit risk.
Subordinated debt – The Company measures the fair value of the subordinated debt by discounting contractual cash flows using an estimated market rate of interest, which was 20% as of March 31, 2016. As outlined in the table above, at March 31, 2016, the aggregate fair value was measured at $43.8 million. At March 31, 2016, the measured fair value of this debt would have been $56.4 million and $35.8 million using a discount rate of 15% and 25%, respectively. The measured fair value of this debt is inherently judgmental and based on management’s assumption of market yields. There can be no assurance that the Company could repurchase the remaining subordinated debt at the measured fair values reflected in the table above or that the debt would trade at that price.
38
NOTE 8—FAIR VALUE MEASUREMENTS
Recurring Changes in Fair Value
The following tables present the carrying amounts of assets and liabilities that are measured at fair value on a recurring basis based upon the level of the fair value hierarchy within which fair value measurements of such assets and liabilities are categorized:
|
||||||||||||
|
Fair Value Measurements |
|||||||||||
|
At |
|||||||||||
|
March 31, |
|||||||||||
(in thousands) |
2016 |
Level 1 |
Level 2 |
Level 3 |
||||||||
Assets: |
||||||||||||
Investments in bonds |
$ |
192,928 |
$ |
─ |
$ |
─ |
$ |
192,928 | ||||
Loans held for investment |
6,169 |
─ |
─ |
6,169 | ||||||||
Loans held for sale |
3,335 |
─ |
─ |
3,335 | ||||||||
Derivative assets |
3,956 |
─ |
4 | 3,952 | ||||||||
|
||||||||||||
Liabilities: |
||||||||||||
Derivative liabilities |
$ |
2,430 |
$ |
─ |
$ |
─ |
$ |
2,430 |
|
||||||||||||
|
Fair Value Measurements |
|||||||||||
|
At |
|||||||||||
|
December 31, |
|||||||||||
(in thousands) |
2015 |
Level 1 |
Level 2 |
Level 3 |
||||||||
Assets: |
||||||||||||
Investments in bonds |
$ |
218,439 |
$ |
─ |
$ |
─ |
$ |
218,439 | ||||
Loans held for sale |
6,417 | 6,417 | ||||||||||
Derivative assets |
3,673 |
─ |
15 | 3,658 | ||||||||
|
||||||||||||
Liabilities: |
||||||||||||
Derivative liabilities |
$ |
1,713 |
$ |
─ |
$ |
─ |
$ |
1,713 |
Changes in fair value of assets and liabilities that are measured at fair value on a recurring basis and that are categorized as Level 3 within the fair value hierarchy are attributed in the following table to identified activities that occurred during the three months ended March 31, 2016:
|
|||||||||||||||
(in thousands) |
Bonds Available-for-sale |
Loans Held for Investment |
Loans Held for Sale |
Derivative Assets |
Derivative Liabilities |
||||||||||
Balance, January 1, 2016 |
$ |
218,439 |
$ |
─ |
$ |
6,417 |
$ |
3,658 |
$ |
(1,713) | |||||
Net (losses) gains included in earnings |
(1,129) |
─ |
─ |
294 | (717) | ||||||||||
Net change in other comprehensive income (1) |
1,736 |
─ |
─ |
─ |
─ |
||||||||||
Impact from purchases |
─ |
─ |
─ |
─ |
─ |
||||||||||
Impact from loan originations |
─ |
6,169 | 4,012 |
─ |
─ |
||||||||||
Impact from sales/redemptions |
(3,769) |
─ |
(7,094) |
─ |
─ |
||||||||||
Impact from bonds extinguished due to real estate |
(17,354) |
─ |
─ |
─ |
─ |
||||||||||
Impact from settlements |
(4,995) |
─ |
─ |
─ |
|||||||||||
Balance, March 31, 2016 |
$ |
192,928 |
$ |
6,169 |
$ |
3,335 |
$ |
3,952 |
$ |
(2,430) |
(1) |
This amount includes $3.8 million of unrealized net holding gains arising during the period, partially offset by the reversal of $2.1 million of unrealized gains related to bonds that were sold/redeemed. |
The following table provides information about the amount included in earnings related to the activity presented in the table above, as well as additional gains that were recognized by the Company for the three months ended March 31, 2016:
|
39
(in thousands) |
Net gains on bonds (1) |
Equity in Losses from LTPPs |
Net gains on derivatives (2) |
||||||
Change in unrealized gains (losses) related to assets and |
$ |
─ |
$ |
1,129 | (424) | ||||
Additional realized gains recognized |
2,295 |
─ |
1,101 | ||||||
Total gains reported in earnings |
$ |
2,295 |
$ |
1,129 |
$ |
677 | |||
|
(1) |
Amounts are reflected through “Net gains on bonds” on the Consolidated Statements of Operations. |
(2) |
Amounts are reflected through “Net gains on derivatives, loans and other assets” on the Consolidated Statements of Operations. |
Changes in fair value of assets and liabilities that are measured at fair value on a recurring basis and that are categorized as Level 3 within the fair value hierarchy are attributed in the following table to identified activities that occurred during the three months ended March 31, 2015:
|
|||||||||
(in thousands) |
Bonds Available-for-sale |
Derivative Assets |
Derivative Liabilities |
||||||
Balance, January 1, 2015 |
$ |
222,899 |
$ |
2,539 |
$ |
(753) | |||
Net (losses) gains included in earnings |
(969) | 737 | (606) | ||||||
Net change in other comprehensive income (1) |
1,575 |
─ |
─ |
||||||
Impact from settlements |
(3,376) |
─ |
─ |
||||||
Balance, March 31, 2015 |
$ |
220,129 |
$ |
3,276 |
$ |
(1,359) |
(1) |
This amount represents $2.1 million of unrealized net holding gains arising during the period partially offset by the reversal of $0.5 million of unrealized bond gains related to bonds that were redeemed. |
The following table provides the amount included in earnings related to the activity presented in the table above, as well as additional gains (losses) that were recognized by the Company for the three months ended March 31, 2015:
|
|||||||||
(in thousands) |
Net gains on bonds (1) |
Equity in Losses from LTPPs |
Net gains on derivatives (2) |
||||||
Change in unrealized (losses) gains related to assets |
$ |
─ |
$ |
(969) |
$ |
131 | |||
Additional realized gains recognized |
583 |
─ |
933 | ||||||
Total gains (losses) reported in earnings |
$ |
583 |
$ |
(969) |
$ |
1,064 | |||
|
(1) |
Amounts are reflected through “Net gains on bonds” on the Consolidated Statements of Operations. |
(2) |
Amounts are reflected through “Net gains on derivatives, loans and other assets” on 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 – If a bond is performing based upon its contractual terms and is expected to remain current, the Company measures fair value by discounting expected future cash flows based upon a market yield that considers the expected term of a bond, its debt service coverage ratio, geographic location, unpaid principal balance and other attributes. The weighted average discount rate for the performing bond portfolio was 5.8% and 5.9% at March 31, 2016 and December 31, 2015, respectively, for performing bonds owned by the Company at March 31, 2016. If observable market quotes are available, the Company will measure fair value based on such quoted prices.
For non-performing bonds and certain performing bonds where payment of full principal and interest is deemed at risk, the Company generally measures fair value by discounting expected cash flows and residual proceeds associated with the underlying property (that secures such instruments) that are estimated using market discount and capitalization rates, less estimated selling costs. The weighted average discount rate was 7.6% and 8.0% at March 31, 2016 and December 31, 2015, respectively, for non-performing bonds and certain performing bonds where payment of full principal and interest was deemed at risk that were owned by the Company at March 31, 2016, while the weighted average capitalization rate for such bonds was 6.5% and 6.6% at March 31, 2016 and December 31, 2015, respectively. However, to the extent available, the Company may measure fair value for these bonds based on a sale agreement, a letter of intent to purchase, an appraisal or other third-party indications of fair value.
40
The discount rates and capitalization rates discussed above are significant inputs to bond valuations and are unobservable in the market. To the extent discount rates and capitalization rates were to increase (decrease) in isolation the corresponding estimated bond values would decrease (increase).
Loans held for investment – For loans which the Company has elected the fair value option, we measure fair value using a discounted cash flow methodology pursuant to which contractual payments are discounted based upon market yields for similar loans.
Loans held for sale – The Company measures fair value for these instruments using a discounted cash flow methodology pursuant to which contractual payments are discounted based upon market yields for similar assets.
Derivative instruments – The Company measures fair value for these instruments using internal or third party models, depending on the nature of the derivative contract.
Non-recurring Changes in Fair Value
At March 31, 2016, the Company had no assets that were measured at fair value on a non-recurring basis. At the end of the third quarter of 2015, the Company measured its co-investment in SAWHF on a non-recurring basis for the purpose of recognizing an impairment loss. The fair value measurement of this investment, which was categorized as Level 3, was determined using a discounted cash flow methodology.
NOTE 9—GUARANTEES AND COLLATERAL
Guarantees
The Company has guaranteed minimum yields on investment to investors in 11 consolidated LIHTC funds, along with two additional guaranteed LIHTC funds that are not consolidated for reporting purposes (all 13 LIHTC funds are collectively referred to hereinafter as the “Guaranteed Funds”) and has agreed to indemnify the purchaser of the GP interests in those Guaranteed Funds from investor claims related to those guarantees. The Company may have to perform under such guarantees for losses resulting from recapture of tax credits due to foreclosure or difficulties in reaching occupancy milestones with respect to the LTPPs in which the Guaranteed Funds are invested. Guarantees and indemnifications that relate to the 11 Guaranteed Funds that the Company consolidated for reporting purposes will expire in full by the end of 2027 while the balance of the Company’s indemnifications associated with Guaranteed Funds will expire by December 31, 2017.
At March 31, 2016 and December 31, 2015, the 11 Guaranteed Funds for which the Company has provided an indemnification to the purchaser of corresponding GP interests held an aggregate of $13.8 million and $13.0 million in reserves, respectively. While these reserves are not cross collateralized, they could be utilized by each Guaranteed Fund to bring projected investor yield to its guaranteed minimum. This could mitigate, or reduce, the amount that the Company could otherwise be required to pay under its contractual obligations. Additionally, because the Company holds a first mortgage revenue bond in certain LTPPs in certain Guaranteed Funds, we have control over the exercising of the default remedies (such as foreclosure) for certain LTPPs, thereby controlling potential exposure that we have under our guarantee and indemnification agreements. As of March 31, 2016 and December 31, 2015, the Company had $17.8 million and $16.4 million, respectively, of collateral pledged towards this guarantee exposure. If we are required to perform under our guarantees, we could, subject to third party consent, access or be reimbursed with this collateral.
As bondholder of a defaulted LTPP in which one of the 11 Guaranteed Funds is an LP investor, the Company foreclosed on, and subsequently sold, the property of the defaulted LTPP in the first quarter of 2016. This sale caused the redemption of our bond investment, as well as caused a loss of future tax credits and the recapture of tax credits previously taken. As a result, the Company pledged additional collateral during the first quarter of 2016 and anticipates making a guarantee payment that, as of March 31, 2016, was estimated to be $1.0 million.
The Company does not have any recourse provisions that would enable it to recover from third parties any of the amounts that would be required to be paid under either of the aforementioned types of indemnifications. The Company made no cash payments related to these indemnification agreements for the three months ended March 31, 2016 and 2015. As of March 31, 2016, the Company concluded there were no expected tax credit deficiencies that were both probable and estimable that would require it to make a payment related to these indemnification agreements.
At March 31, 2016 and December 31, 2015, the Company had $10.5 million and $10.8 million, respectively, of unamortized fees related to indemnifications associated with the 11 Guaranteed Funds. These unamortized fees are included in the Company’s measurement of its common shareholders’ equity. However, for presentation purposes, these unamortized fees are eliminated in consolidation against the 11 Guaranteed Funds’ prepaid guarantee fees.
41
The Company has agreed to indemnify specific investors in non-Guaranteed Funds related to the performance on certain LTPPs. If a third party fails to perform on its financial obligation relating to the property’s performance, the Company will be required to indemnify impacted investors. Such indemnities will expire by December 31, 2017.
On December 29, 2015, as part of TC Fund I’s acquisition of a portfolio of limited partnership investments, TEI agreed to annually make mandatory loans to TC Fund I for distribution to the bank involved in this transaction in the amount of 95% of the excess, if any, of the projected tax credits for years 2016 to 2020 over the tax credits actually allocated to the bank. In addition, until December 31, 2025, TEI agreed to make mandatory loans to TC Fund I for distribution to the bank in the amount of tax credits previously claimed from 2016 to 2020 that are subsequently recaptured or otherwise reduced or lost, together with associated costs. Mandatory loans are limited in amount to 70% of projected tax credits in any year ($109.6 million of total maximum exposure) and may be subject to certain other limitations. In addition to these limitations, the bank will absorb 5% of any loss of tax credits. On this basis, the Company recognized a $4.2 million liability in connection with TEI’s mandatory loan performance obligation. At March 31, 2016, the Company had $4.1 million of unamortized fees related to the mandatory loan performance obligation. However, if the Company were ever required to make a mandatory loan to TC Fund I, the Company would have the right to recover such payment to the extent there were available cash flows from TC Fund I to provide for such reimbursement.
As of March 31, 2016, the Company concluded there were no expected tax credit deficiencies that were both probable and estimable that would require MMA to make a payment in connection with TC Fund I guarantee.
The following table provides information about the maximum exposure associated with the Company’s guarantee and indemnification agreements that we executed in connection with the Guaranteed Funds, TC Fund I and certain LTPPs:
|
||||||||||||
|
At |
At |
||||||||||
|
March 31, 2016 |
December 31, 2015 |
||||||||||
|
Maximum |
Carrying |
Maximum |
Carrying |
||||||||
(in thousands) |
Exposure (1) |
Amount |
Exposure (1) |
Amount |
||||||||
Guaranteed Funds (2) |
$ |
490,843 |
$ |
385 |
$ |
490,843 |
$ |
451 | ||||
TC Fund I |
109,599 | 4,122 | 109,599 | 4,227 | ||||||||
LTPPs |
1,223 | 63 | 1,223 | 80 |
(1) |
The Company’s maximum exposure represents the maximum loss the Company could incur under such agreements but is not indicative of the likelihood of expected loss under such agreements. |
(2) |
The maximum exposure includes $482.7 million related to the 11 Guaranteed Funds we consolidated at March 31, 2016 and December 31, 2015. See Note 14, “Consolidated Funds and Ventures,” for more information. |
Collateral and restricted assets
The following table summarizes assets that are either pledged or restricted for the Company’s use at March 31, 2016 and December 31, 2015. This table also reflects certain assets held by CFVs in order to reconcile to the Company’s Consolidated Balance Sheets:
|
|||||||||||||||
|
At |
||||||||||||||
|
March 31, 2016 |
||||||||||||||
|
Bonds |
Total |
|||||||||||||
|
Restricted |
Available- |
Investment in |
Other |
Assets |
||||||||||
(in thousands) |
Cash |
for-sale |
Partnerships |
Assets |
Pledged |
||||||||||
Debt and derivatives related to TRSs |
$ |
4,700 |
$ |
150,852 |
$ |
─ |
$ |
─ |
$ |
155,552 | |||||
Other (1) |
16,453 | 11,331 |
─ |
3,335 | 31,119 | ||||||||||
CFVs (2) |
22,456 |
─ |
166,964 | 18,864 | 208,284 | ||||||||||
Total |
$ |
43,609 |
$ |
162,183 |
$ |
166,964 |
$ |
22,199 |
$ |
394,955 |
(1) |
The Company pledges collateral in connection with secured borrowings and various guarantees that it has provided. |
(2) |
These are assets held by CFVs. |
42
|
|||||||||||||||
|
At |
||||||||||||||
|
December 31, 2015 |
||||||||||||||
|
Bonds |
Total |
|||||||||||||
|
Restricted |
Available- |
Investment in |
Other |
Assets |
||||||||||
(in thousands) |
Cash |
for-sale |
Partnerships |
Assets |
Pledged |
||||||||||
Debt and derivatives related to TRSs |
$ |
4,697 |
$ |
160,876 |
$ |
─ |
$ |
─ |
$ |
165,573 | |||||
Other (1) |
12,344 | 14,085 |
─ |
6,417 | 32,846 | ||||||||||
CFVs (2) |
22,992 |
─ |
177,786 | 18,834 | 219,612 | ||||||||||
Total |
$ |
40,033 |
$ |
174,961 |
$ |
177,786 |
$ |
25,251 |
$ |
418,031 |
(1) |
The Company pledges collateral in connection with secured borrowings and various guarantees that it has provided. |
(2) |
These are assets held by CFVs. |
.
NOTE 10—COMMITMENTS AND CONTINGENCIES
Operating Leases
As of March 31, 2016, the Company had two non-cancelable operating leases that expire in 2020 and 2024. These leases require the Company to pay property taxes, maintenance and other costs. The Company recognized rental expense of $0.1 million and for the three months ended March 31, 2016 and 2015.
The following table summarizes the future minimum rental commitments on the two non-cancelable operating leases at March 31, 2016:
|
|||
(in thousands) |
|||
2016 |
$ |
166 | |
2017 |
230 | ||
2018 |
243 | ||
2019 |
257 | ||
2020 |
172 | ||
Thereafter |
433 | ||
Total minimum future rental commitments |
$ |
1,501 |
Litigation
From time to time, the Company and its subsidiaries are named as defendants in various litigation matters arising in the ordinary course of business. These proceedings may include claims for substantial or indeterminate compensatory or punitive damages, or for injunctive or declaratory relief.
The Company establishes reserves for litigation matters when a loss is probable and can be reasonably estimated. Once established, reserves may be adjusted when new information is obtained.
At March 31, 2016, the Company had no significant litigation matters.
43
NOTE 11—EQUITY
Common Share Information
The following table provides information about net income to common shareholders as well as provides information that pertains to weighted average share counts that were used in per share calculations as presented on the Consolidated Statements of Operations:
|
||||||
|
For the three months ended |
|||||
|
March 31, |
|||||
(in thousands) |
2016 |
2015 |
||||
Net income from continuing operations |
$ |
16,522 |
$ |
84 | ||
Net income from discontinued operations |
83 | 78 | ||||
Net income to common shareholders |
$ |
16,605 |
$ |
162 | ||
|
||||||
Basic weighted-average shares (1) |
6,523 | 7,213 | ||||
Common stock equivalents (2) (3) (4) |
359 |
─ |
||||
Diluted weighted-average shares |
6,882 | 7,213 |
(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. |
(2) |
At March 31, 2016, 410,000 stock options were in the money and had a potential dilutive share impact of 350,758. In addition, 9,468 employee deferred shares had a dilutive weighted-average share impact of 8,219 for the three months ended March 31, 2016. |
(3) |
At March 31, 2015, 410,000 stock options were in the money and had a potential dilutive share impact of 297,780. In addition, 31,250 unvested employee deferred shares had a potential dilutive weighted-average share impact of 10,417 for the three months ended March 31, 2015. For the three months ended March 31, 2015, the adjustment to net income for the awards classified as liabilities caused the common stock equivalents to be anti-dilutive. |
(4) |
For the three months ended March 31, 2016 and 2015, respectively, the number of options excluded from the calculations of diluted earnings per share was 24,211 and 60,211 either because of their anti-dilutive effect (i.e. options that were not in the money) or because the option had contingent vesting requirements. |
Common Shares
As of March 31, 2016, the Board had authorized a 2016 share repurchase program (“2016 Plan”) for up to 0.6 million shares. During the first quarter of 2016, the Company repurchased 0.1 million shares at an average price of $14.64. Between April 1, 2016 and May 5, 2016, the Company repurchased 0.2 million shares at an average price of $16.22. As of May 5, 2016, the Company had repurchased 0.3 million shares at an average price of $15.59 since the 2016 Plan’s inception. The maximum price at which management is currently authorized to purchase shares is $18.62 per share.
Effective May 5, 2015, the Company adopted a Tax Benefits Rights Agreement (“Rights Plan”) to help preserve the Company’s net operating losses (“NOLs”). In connection with adopting the Rights Plan, the Company declared a distribution of one right per common share to shareholders of record as of May 15, 2015. The rights do not trade apart from the current common shares until the distribution date, as defined in the Rights Plan. Under the Rights Plan, the acquisition by an investor (or group of related investors) of greater than a 4.9% stake in the Company, could result in all existing shareholders other than the new 4.9% holder having the right to acquire new shares for a nominal cost, thereby significantly diluting the ownership interest of the acquiring person. The Rights Plan will run for a period of five years, or until the Board determines the plan is no longer required, whichever comes first.
As of March 31, 2016, there was one shareholder whose ownership interest in the Company exceeded 4.9% (5.5%). However, the aforementioned provision in which all existing shareholders other than the new 4.9% holder would be provided the opportunity to acquire new shares for a nominal cost was not triggered because this shareholder’s ownership stake grew to exceed the 4.9% threshold as a result of actions taken by the Company to repurchase its own shares as opposed to actions taken by the shareholder to acquire additional shares.
44
Noncontrolling Interests
The following table provides information about the noncontrolling interests in CFVs and IHS PM:
|
||||||
|
At |
At |
||||
|
March 31, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Guaranteed Funds |
$ |
163,673 |
$ |
176,070 | ||
Consolidated Property Partnerships |
3,846 | 3,950 | ||||
IHS PM |
75 | 31 | ||||
Total |
$ |
167,594 |
$ |
180,051 |
Guaranteed Funds
At March 31, 2016 and December 31, 2015, the noncontrolling interest holders were comprised of the limited partners as well as the general partner in the 11 Guaranteed Funds that are consolidated for reporting purposes.
Consolidated Property Partnerships
At March 31, 2016 and December 31, 2015, the noncontrolling interest holders were comprised of the limited partners as well as the general partner of the partnerships. See Note 14, “Consolidated Funds and Ventures,” for more information.
IHS PM
During the second quarter of 2015, we formed a company in South Africa, IHS PM, to provide property management services to the properties of IHS-managed funds. At March 31, 2016 and December 31, 2015, the Company owns 60% of IHS PM and the third party property manager owns the remaining 40%.
Accumulated Other Comprehensive Income Allocable to Common Shareholders
The following table provides information related to the net change in AOCI that is allocable to common shareholders for the three months ended March 31, 2016:
|
|||||||||
|
Bonds |
Foreign |
|||||||
|
Available- |
Currency |
|||||||
(in thousands) |
for-sale |
Translation |
AOCI |
||||||
Balance, January 1, 2016 |
$ |
64,322 |
$ |
(3,113) |
$ |
61,209 | |||
Unrealized net gains |
3,791 | 21 | 3,812 | ||||||
Reclassification of unrealized gains on sold or redeemed bonds |
(2,055) |
─ |
(2,055) | ||||||
Reclassification of unrealized bonds gains into the Consolidated |
(11,442) |
─ |
(11,442) | ||||||
Net change in AOCI |
(9,706) | 21 | (9,685) | ||||||
Balance, March 31, 2016 |
$ |
54,616 |
$ |
(3,092) |
$ |
51,524 |
45
The following table provides information related to the net change in AOCI that is allocable to common shareholders for the three months ended March 31, 2015:
|
|||||||||
|
Bonds |
Foreign |
|||||||
|
Available- |
Currency |
|||||||
(in thousands) |
for-sale |
Translation |
AOCI |
||||||
Balance, January 1, 2015 |
$ |
50,761 |
$ |
(632) |
$ |
50,129 | |||
Unrealized net gains (losses) |
2,046 | (132) | 1,914 | ||||||
Reclassification of unrealized gains on sold or redeemed bonds |
(471) |
─ |
(471) | ||||||
Net change in AOCI |
1,575 | (132) | 1,443 | ||||||
Balance, March 31, 2015 |
$ |
52,336 |
$ |
(764) |
$ |
51,572 |
NOTE 12—STOCK-BASED COMPENSATION
The Company has stock-based compensation plans (“Plans”) for Non-employee Directors (“Non-employee Directors’ Stock-Based Compensation Plans”) and stock-based incentive compensation plans for employees (“Employees’ Stock-Based Compensation Plans”).
The following table provides information related to total compensation expense that was recorded for these Plans:
|
||||||
|
For the three months ended |
|||||
|
March 31, |
|||||
(in thousands) |
2016 |
2015 |
||||
Employees’ Stock-Based Compensation Plans |
$ |
783 |
$ |
299 | ||
Non-employee Directors’ Stock-Based Compensation Plans |
74 | 74 | ||||
Total |
$ |
857 |
$ |
373 |
Employees’ Stock-Based Compensation Plans
As of March 31, 2016, there were 375,134 share awards available to be issued under Employees’ Stock-Based Compensation Plans. While each existing Employees’ Stock-Based Compensation Plan has been approved by the Company’s Board of Directors, not all of the Plans have been approved by the Company’s shareholders. The Plans that have not been approved by the Company’s shareholders are currently restricted to the issuance of only stock options. As a result, of the 375,134 shares available under the plans, only 10,994 are available to be issued in the form of either stock options or shares; all remaining share awards must be issued in the form of stock options.
Employee Common Stock Options
The Company measures the fair value of unvested options with time-based vesting and all vested options (both time-based and performance based) 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 these options as, according to FASB’s Accounting Standards Codification Topic 718, “the design of a lattice model more fully reflects the substantive characteristics of a particular employee share option.” Because options granted with stock price targets contain a “market condition” under FASB’s Accounting Standards Codification Topic 718, a Monte Carlo simulation is used to simulate future stock price movements for the Company. The Company believes a Monte Carlo simulation provides a better estimate of the fair value for unvested options granted with specific stock price targets as the model’s flexibility allows for the fair value to account for the vesting provisions as well as the different probabilities of stock price outcomes.
46
The following table provides information related to option activity under the Employees’ Stock-Based Compensation Plans:
|
|||||||||||||||
|
Weighted- |
||||||||||||||
|
average |
||||||||||||||
|
Weighted- |
Remaining |
|||||||||||||
|
average |
Contractual |
|||||||||||||
|
Exercise |
Life |
Aggregate |
||||||||||||
|
Number of |
Price per |
per option |
Intrinsic |
Period End |
||||||||||
(in thousands, except per option data) |
Options |
Option |
(in years) |
Value (1) |
Liability (2) |
||||||||||
Outstanding at January 1, 2015 |
416 |
$ |
3.52 | 6.3 |
$ |
3,196 |
$ |
3,281 | |||||||
Forfeited/Expired in 2015 |
─ |
||||||||||||||
Outstanding at December 31, 2015 |
416 | 3.52 | 5.3 | 5,283 | 5,282 | ||||||||||
Forfeited/Expired in 2016 |
─ |
||||||||||||||
Outstanding at March 31, 2016 |
416 | 3.52 | 5.1 | 6,029 | 6,046 | ||||||||||
|
|||||||||||||||
Number of options that were exercisable at: |
|||||||||||||||
December 31, 2015 |
398 | 3.60 | 5.3 | ||||||||||||
March 31, 2016 |
398 | 3.60 | 5.1 |
(1) |
Intrinsic value is based on outstanding options. |
(2) |
Only options that were amortized based on a vesting schedule have a liability balance. These options were 416,211; 416,211; and 412,100; at March 31, 2016, December 31, 2015 and January 1, 2015, respectively. |
The value of employee options increased by $0.8 million and $0.3 million during the three months ended March 31, 2016 and 2015, respectively, due to the increase in market value of our stock price. This increase was recognized as additional compensation expense.
Employee Deferred Shares
The following table summarizes the deferred shares granted to employees:
|
|||||||||
|
Weighted- |
||||||||
|
average Grant |
||||||||
|
Deferred Share |
Date Share |
Period End |
||||||
(in thousands, except per share data) |
Grants |
Price |
Liability |
||||||
Balance, January 1, 2016 |
10 |
$ |
4.40 |
$ |
126 | ||||
Granted in 2016 |
─ |
─ |
|||||||
Issued in 2016 |
(10) | 4.40 | |||||||
Forfeited in 2016 |
─ |
─ |
|||||||
Balance, March 31, 2016 |
─ |
─ |
─ |
The Company recognized $18,741 and $44,630 of additional compensation expense related to employee deferred shares during the three months ended March 31, 2016 and 2015, respectively, mainly driven by the increase in MMA’s share price and amortization of existing grants.
Non-employee Directors’ Stock-Based Compensation Plans
The Non-employee Directors’ Stock-based Compensation Plans authorize a total of 1,130,000 shares for issuance, of which 423,123 were available to be issued at March 31, 2016. The Non-employee Directors’ Stock-based Compensation Plans provide for grants of non-qualified common stock options, common shares, restricted shares and deferred shares.
On March 12, 2015, the Board adopted an amendment to the Non-employee Directors’ Stock-based Compensation Plans providing for directors to be paid $60,000 per year with 50% payable in cash and 50% payable in share based grants. In addition, the Chairman receives an additional $20,000 per year, the Audit Committee Chair receives an additional $15,000 per year and the other committee chairs receive an additional $10,000 per year.
The table below summarizes director compensation, including cash, vested options and common and deferred shares, for services rendered for the three months ended March 31, 2016 and 2015. The directors are fully vested in the deferred shares at the grant date.
47
|
||||||||||||||||||
|
Common |
Deferred |
Weighted- |
|||||||||||||||
|
Shares |
Shares |
average Grant |
Options |
Directors' Fees |
|||||||||||||
|
Cash |
Granted |
Granted |
Date Share Price |
Vested |
Expense |
||||||||||||
March 31, 2016 |
$ |
36,875 |
─ |
2,441 |
$ |
15.10 |
─ |
$ |
75,750 | |||||||||
March 31, 2015 |
36,875 | 1,912 | 1,978 | 9.48 |
─ |
73,750 |
NOTE 13—DISCONTINUED OPERATIONS
The table below provides information about income and expenses related to the Company’s discontinued operations. The discontinued operations activity reported during the year ended December 31, 2015 relates to operations that were disposed of prior to the Company’s adoption of Accounting Standards Update No. 2014-08, “Presentation of Financial Statements (Topic 205) and Property, Plant and Equipment (Topic 360) ─ Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity.”
|
||||||
|
For the three months ended |
|||||
|
March 31, |
|||||
(in thousands) |
2016 |
2015 |
||||
Other income |
$ |
83 |
$ |
83 | ||
Other expense |
─ |
(5) | ||||
Net income from discontinued operations |
83 | 78 | ||||
Loss from discontinued operations allocable to noncontrolling interests |
─ |
─ |
||||
Net income to common shareholders from discontinued operations |
$ |
83 |
$ |
78 |
NOTE 14—CONSOLIDATED FUNDS AND VENTURES
Due to the Company’s minimal equity ownership interests in certain consolidated entities, the assets, liabilities, revenues, expenses, equity in losses from those entities’ unconsolidated LTPPs and the losses allocated to the noncontrolling interests of the consolidated entities have been separately identified in our Consolidated Balance Sheets and Consolidated Statements of Operations. Third-party ownership in these CFVs is recorded in equity as “Noncontrolling interests in CFVs and IHS PM.”
Guaranteed Funds
As further discussed in Note 9, “Guarantees and Collateral,” the Company has guaranteed minimum yields on investment to investors in 11 Guaranteed Funds that are consolidated by the Company for reporting purposes. The Guaranteed Funds’ primary assets are their investments in LTPPs, which are the owners of the affordable housing properties (see Investments in LTPPs in the Asset Summary below). The Guaranteed Funds account for these investments using the equity method of accounting.
Consolidated Property Partnerships
On October 22, 2015, the Company became the general partner in a LTPP in which it holds a 0.01% equity interest and, on December 31, 2015, in conjunction with TC Fund I's acquisition of a portfolio of low income housing tax credit partnership investments, the Company acquired a 99.89% limited partnership interest in an entity that owns an affordable multifamily property. Because the Company was assessed to be the primary beneficiary, both of these entities were consolidated by the Company for financial reporting purposes as of December 31, 2015. The investors in these consolidated entities have no recourse against the assets of the Company.
48
Asset Summary:
The following table summarizes the assets of the CFVs:
|
||||||
|
At |
At |
||||
|
March 31, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Cash, cash equivalents and restricted cash |
$ |
22,456 |
$ |
22,992 | ||
Investments in LTPPs |
166,964 | 177,786 | ||||
Real estate held for use, net |
6,639 | 9,821 | ||||
Real estate held for sale, net |
3,735 |
─ |
||||
Other assets |
8,490 | 9,013 | ||||
Total assets of CFVs |
$ |
208,284 |
$ |
219,612 |
The assets of the CFVs are restricted for use by the specific owner entity and are not available for the Company’s general use.
Investments in LTPPs
The Guaranteed Funds’ limited partner investments in LTPPs are accounted for using the equity method of accounting. The following table provides the assets and liabilities of the LTPPs:
|
||||||
|
At |
At |
||||
|
March 31, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Total assets of the LTPPs (1) |
$ |
1,189,859 |
$ |
1,216,319 | ||
Total liabilities of the LTPPs (1) |
990,660 | 1,008,835 |
(1) |
The assets of the LTPPs are primarily real estate and the liabilities are predominantly mortgage debt. |
The Company’s exposure to loss related to the Guaranteed Funds and the underlying LTPPs has two elements: Exposure to loss associated with our financial guarantees as described above and exposure to loss related to the Company’s investments in bonds that are dependent upon repayment by certain LTPPs within the Guaranteed Funds.
The Company’s maximum exposure to loss associated with our guarantees was $490.8 million at March 31, 2016 and December 31, 2015, respectively, while the Company’s maximum exposure to loss related to its investments in bonds was $110.9 million and $126.4 million at March 31, 2016 and December 31, 2015, respectively.
Real estate held for use, net
The real estate held for use by consolidated property partnerships was comprised of the following:
|
At |
At |
||||
|
March 31, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Building, furniture and fixtures |
$ |
6,142 |
$ |
8,696 | ||
Accumulated depreciation |
(223) | (89) | ||||
Land |
720 | 1,214 | ||||
Total |
$ |
6,639 |
$ |
9,821 |
Depreciation expense was $0.1 million for the three months ended March 31, 2016. There was no depreciation expense for the three months ended March 31, 2015. 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 three months ended March 31, 2016 and 2015.
During the first quarter of 2016, the Company reclassified a property with a carrying value of $3.7 million from real estate held for use to real estate held for sale.
49
Real estate held for sale, net
The real estate held for sale by consolidated property partnerships was comprised of the following:
|
||||||
|
At |
At |
||||
|
March 31, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Cash |
$ |
635 |
$ |
─ |
||
Building, furniture and fixtures |
2,553 |
─ |
||||
Land |
495 |
─ |
||||
Other assets |
52 |
─ |
||||
Total |
$ |
3,735 |
$ |
─ |
Liability Summary:
The following table summarizes the liabilities of the CFVs:
|
||||||
|
At |
At |
||||
|
March 31, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Debt (1), (2) |
$ |
9,870 |
$ |
9,883 | ||
Unfunded equity commitments to unconsolidated LTPPs |
8,203 | 8,203 | ||||
Asset management fee payable |
25,660 | 24,828 | ||||
Other liabilities |
3,301 | 3,405 | ||||
Total liabilities of CFVs |
$ |
47,034 |
$ |
46,319 |
(1) |
At March 31, 2016 and December 31, 2015, $6.7 million of this debt had a face amount equal to its carrying value, a weighted average effective interest rate of 5.5%, and was due on demand. |
(2) |
At March 31, 2016 and December 31, 2015, $3.2 million of this debt was related to the two consolidated property partnerships and had a face amount of $2.8 million. The weighted average effective interest rate for this debt at March 31, 2016 and December 31, 2015 was 4.3% and had various maturity dates through May 1, 2039. |
50
Income Statement Summary:
The following section provides more information related to the income statement of the CFVs:
|
||||||
|
For the three months ended |
|||||
|
March 31, |
|||||
(in thousands) |
2016 |
2015 |
||||
Revenue: |
||||||
Rental and other income from real estate |
$ |
322 |
$ |
─ |
||
Interest and other income |
497 | 67 | ||||
Total revenue from CFVs |
819 | 67 | ||||
|
||||||
Expenses: |
||||||
Depreciation and amortization |
687 | 552 | ||||
Interest expense |
127 | 88 | ||||
Other operating expenses |
1,289 | 1,139 | ||||
Asset impairments |
6,265 | 7,537 | ||||
Total expenses from CFVs |
8,368 | 9,316 | ||||
|
||||||
Equity in losses from LTPPs of CFVs |
(5,686) | (5,693) | ||||
Net loss |
(13,235) | (14,942) | ||||
Net losses allocable to noncontrolling interests in CFVs (1) |
12,500 | 14,304 | ||||
Net loss allocable to the common shareholders related to CFVs |
$ |
(735) |
$ |
(638) |
(1) |
Excludes $43 of net gain allocable to the minority interest holder in IHS PM for the three months ended March 31, 2016. These amounts are excluded from this presentation because IHS PM related activity is not included within CFV income statement activity above. There were no losses allocable to the minority interest holder in IHS PM for the three months ended March 31, 2015. |
The details of Net loss allocable to the common shareholders related to CFVs:
|
||||||
|
For the three months ended |
|||||
|
March 31, |
|||||
(in thousands) |
2016 |
2015 |
||||
Guarantee fees |
$ |
331 |
$ |
331 | ||
Equity in losses from LTPPs |
(1,129) | (969) | ||||
Equity in income from Consolidated Property Partnerships |
63 |
─ |
||||
Net loss allocable to the common shareholders related to CFVs |
$ |
(735) |
$ |
(638) |
51
NOTE 15—SEGMENT INFORMATION
The Company operates through three reportable segments: U.S. Operations, International Operations and Corporate Operations.
|
|||||||||||||||||
|
For the three months ended March 31, 2016 |
||||||||||||||||
|
Income |
||||||||||||||||
|
U.S. |
International |
Allocation |
MMA |
|||||||||||||
(in thousands) |
Operations |
Operations |
Corporate |
CFVs |
Reclassifications |
Consolidated |
|||||||||||
Total interest income |
$ |
3,649 |
$ |
27 |
$ |
15 |
$ |
─ |
$ |
─ |
$ |
3,691 | |||||
Total interest expense |
(440) |
─ |
(109) |
─ |
─ |
(549) | |||||||||||
Net interest income |
3,209 | 27 | (94) |
─ |
─ |
3,142 | |||||||||||
|
|||||||||||||||||
Total fee and other income |
1,390 | 1,458 | 22 |
─ |
(331) |
(1) |
2,539 | ||||||||||
Revenue from CFVs |
─ |
─ |
─ |
819 |
─ |
819 | |||||||||||
Total non-interest revenue |
1,390 | 1,458 | 22 | 819 | (331) | 3,358 | |||||||||||
Total revenues, net of interest expense |
4,599 | 1,485 | (72) | 819 | (331) | 6,500 | |||||||||||
Operating and other expenses: |
|||||||||||||||||
Interest expense |
─ |
─ |
(1,042) |
─ |
─ |
(1,042) | |||||||||||
Operating expenses |
(2,242) | (1,934) | (2,039) |
─ |
─ |
(6,215) | |||||||||||
Other expenses, net |
(147) | 118 | (19) |
─ |
─ |
(48) | |||||||||||
Expenses from CFVs |
─ |
─ |
─ |
(8,699) | 331 |
(1) |
(8,368) | ||||||||||
Total operating and other expenses |
(2,389) | (1,816) | (3,100) | (8,699) | 331 | (15,673) | |||||||||||
Net gains on assets, derivatives and |
3,089 |
─ |
4 |
─ |
─ |
3,093 | |||||||||||
Net gains transferred into net income from |
11,442 |
─ |
─ |
─ |
─ |
11,442 | |||||||||||
Equity in income (losses) from |
4,620 | (159) |
─ |
─ |
─ |
4,461 | |||||||||||
Equity in losses from Lower Tier Property |
(1,066) |
(2) |
─ |
─ |
(4,620) |
(2) |
─ |
(5,686) | |||||||||
Income (loss) from continuing operations |
20,295 | (490) | (3,168) | (12,500) |
─ |
4,137 | |||||||||||
Income tax expense |
─ |
─ |
(72) |
─ |
─ |
(72) | |||||||||||
Income from discontinued operations, net |
83 |
─ |
─ |
─ |
─ |
83 | |||||||||||
Net income (loss) |
20,378 | (490) | (3,240) | (12,500) |
─ |
4,148 | |||||||||||
(Income) loss allocable to noncontrolling |
|||||||||||||||||
interests: |
|||||||||||||||||
Net (income) losses allocable to |
|||||||||||||||||
noncontrolling interests in CFVs: |
|||||||||||||||||
Related to continuing operations |
─ |
(43) |
─ |
12,500 |
─ |
12,457 | |||||||||||
Net income (loss) allocable to common |
$ |
20,378 |
$ |
(533) |
$ |
(3,240) |
$ |
─ |
$ |
─ |
$ |
16,605 |
(1) |
Represents guarantee fees related to the Company’s Guaranteed Funds, which were recognized during the first quarter of 2016 through an allocation of income (see Note 14, “Consolidated Funds and Ventures”) and for purposes of the table above, were included in total fee and other income for U.S. Operations. |
(2) |
Mainly represents equity in losses from the LTPPs that the Company recognized as an allocation (see Note 14, “Consolidated Funds and Ventures”). The Company is allocated equity in losses in situations where the Guaranteed Funds’ equity investment in the LTPP has reached zero, but the Company has a bond investment represented by mortgage debt owned by the LTPP. For purposes of the table above, the Company recognized $1.1 million of losses in U.S. Operations and reduced the CFVs losses by the same amount. |
52
|
|||||||||||||||||
|
For the three months ended March 31, 2015 |
||||||||||||||||
|
Income |
||||||||||||||||
|
U.S. |
International |
Allocation |
MMA |
|||||||||||||
(in thousands) |
Operations |
Operations |
Corporate |
CFVs |
Reclassifications |
Consolidated |
|||||||||||
Total interest income |
$ |
4,735 |
$ |
19 |
$ |
13 |
$ |
─ |
$ |
─ |
$ |
4,767 | |||||
Total interest expense |
(329) |
─ |
(145) |
─ |
─ |
(474) | |||||||||||
Net interest income |
4,406 | 19 | (132) |
─ |
─ |
4,293 | |||||||||||
|
|||||||||||||||||
Total fee and other income |
2,054 | 1,230 | 488 |
─ |
(331) |
(1) |
3,441 | ||||||||||
Revenue from CFVs |
─ |
─ |
─ |
67 |
─ |
67 | |||||||||||
Total non-interest revenue |
2,054 | 1,230 | 488 | 67 | (331) | 3,508 | |||||||||||
Total revenues, net of interest expense |
6,460 | 1,249 | 356 | 67 | (331) | 7,801 | |||||||||||
Operating and other expenses: |
|||||||||||||||||
Interest expense |
(515) | (29) | (2,652) |
─ |
─ |
(3,196) | |||||||||||
Operating expenses |
(1,612) | (2,082) | (1,585) |
─ |
─ |
(5,279) | |||||||||||
Other expenses |
(258) | 254 | (103) |
─ |
─ |
(107) | |||||||||||
Expenses from CFVs |
─ |
─ |
─ |
(9,647) | 331 |
(1) |
(9,316) | ||||||||||
Total operating and other expenses |
(2,385) | (1,857) | (4,340) | (9,647) | 331 | (17,898) | |||||||||||
Net gains on assets, derivatives and |
1,568 |
─ |
─ |
─ |
─ |
1,568 | |||||||||||
Equity in (losses) income from |
(9) | 82 |
─ |
─ |
─ |
73 | |||||||||||
Equity in losses from Lower Tier |
(969) |
(2) |
─ |
─ |
(4,724) |
(2) |
─ |
(5,693) | |||||||||
Income (loss) from continuing operations |
4,665 | (526) | (3,984) | (14,304) |
─ |
(14,149) | |||||||||||
Income tax expense |
─ |
─ |
(71) |
─ |
─ |
(71) | |||||||||||
Income (loss) from discontinued |
|||||||||||||||||
operations, net of tax |
78 |
─ |
─ |
─ |
─ |
78 | |||||||||||
Net income (loss) |
4,743 | (526) | (4,055) | (14,304) |
─ |
(14,142) | |||||||||||
Loss allocable to noncontrolling interests: |
|||||||||||||||||
Net losses allocable to noncontrolling |
|||||||||||||||||
interests in CFVs: |
|||||||||||||||||
Related to continuing operations |
─ |
─ |
─ |
14,304 |
─ |
14,304 | |||||||||||
Net income (loss) allocable to common |
$ |
4,743 |
$ |
(526) |
$ |
(4,055) |
$ |
─ |
$ |
─ |
$ |
162 |
(1) |
Represents guarantee fees related to the Company’s Guaranteed Funds, which were recognized during the first quarter of 2015 through an allocation of income (see Note 14, “Consolidated Funds and Ventures”) and for purposes of the table above, were included in total fee and other income for U.S. Operations. |
(2) |
Represents equity in losses from the LTPPs that the Company recognized as an allocation (see Note 14, “Consolidated Funds and Ventures”). The Company is allocated equity in losses in situations where the Guaranteed Funds’ equity investment in the LTPP has reached zero, but the Company has a bond investment represented by mortgage debt owned by the LTPP. For purposes of the table above, the Company recognized $1.0 million of losses in U.S. Operations and reduced the CFVs losses by the same amount. |
53
The following table provides information about total assets by segment:
|
|||||
|
March 31, |
December 31, |
|||
(in thousands) |
2016 |
2015 |
|||
ASSETS |
|||||
U.S. Operations (includes $208,284 and $219,612 related to CFVs) |
$ |
535,426 |
$ |
571,213 | |
Corporate Operations |
37,525 | 21,619 | |||
International Operations |
6,084 | 6,239 | |||
Total MMA consolidated assets |
$ |
579,035 |
$ |
599,071 |
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not applicable due to our former disclosure status as a smaller reporting company as of December 31, 2015.
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our filings and submissions to the SEC under the Exchange Act is recorded, processed, and reported within the time periods specified in the SEC’s rules and forms. Such controls include those designed to ensure that information is accumulated and communicated to management, including our Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), as appropriate, to allow timely decisions regarding required disclosures.
An evaluation was conducted under the supervision and with the participation of management, including the CEO and CFO, on the effectiveness of our disclosure controls and procedures, as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Based on this evaluation, the CEO and CFO concluded that due to material weaknesses in our internal control over financial reporting described below, our disclosure controls and procedures were not effective as of March 31, 2016.
Management’s Report on 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 and includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company; (2) provide reasonable assurance that transactions are recorded as necessary to permit the preparation of financial statements in accordance with GAAP; (3) provide reasonable assurance that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and (4) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the Company’s assets that could have a material effect on the financial statements.
Because of inherent limitations, internal control over financial reporting may not prevent or detect misstatements. It is a process that involves human diligence and compliance and is therefore subject to human error and misjudgment. In general, evaluations of effectiveness for future periods are subject to risk as controls may become inadequate due to changes in conditions or the degree of compliance with key processes or procedures.
A deficiency exists when the design or operation of a control does not allow management or employees, in the normal course of performing their assigned functions, to prevent or detect misstatements on a timely basis. A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the Company’s annual or interim financial statements will not be prevented or detected on a timely basis.
As previously disclosed in our 2015 Form 10-K, an evaluation was conducted under the supervision and with the participation of management, including our CEO and CFO, on the effectiveness of the Company’s internal control over financial reporting as of December 31, 2015 based on criteria related to internal control over financial reporting described in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO 2013 Framework). Based on this evaluation, management determined that because of the material weaknesses described below, the Company’s internal control over financial reporting was not effective as of December 31, 2015.
The Company did not maintain an effective control environment based on the following:
· |
The Company did not have adequately trained resources with assigned responsibility and accountability over the design and operation of internal controls; and |
54
· |
The Company did not design and implement appropriate controls over the financial reporting activities conducted by third party service providers related to outsourced information technology and asset management processes. |
As a consequence of an ineffective control environment, the Company did not have effective control activities over the following:
· |
The Company did not have effective general information technology controls (“GITCs”), specifically program change controls and users’ access to its servicing system and bond database and therefore the Company did not maintain effective controls over the accounting for certain investments and related income. Additionally, the Company did not have adequate GITCs over electronic spreadsheets used in the financial reporting process. |
· |
The Company did not have adequately designed and documented management review controls over the accounting for certain investments and related income or losses. Specifically, the management review controls did not adequately address management’s expectations, criteria for investigation, and the level of precision used in the performance of the review controls. Also, the management review controls did not address the completeness and accuracy of key assumptions and other data included in electronic spreadsheets. |
The control deficiencies described above did not result in any material misstatement in the consolidated financial statements as of and for the three months ended March 31, 2016. However, these control deficiencies create a reasonable possibility that a material misstatement to the consolidated financial statements would not be prevented or detected on a timely basis in the future, and therefore we concluded that the deficiencies continue to represent material weaknesses in the Company’s internal control over financial reporting as of March 31, 2016.
Changes in Internal Control Over Financial Reporting
There were no other changes in internal control over financial reporting during the first quarter of 2016 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Management’s Remediation Plan
The Company will execute the following steps in 2016 to remediate the aforementioned material weaknesses in its internal control over financial reporting:
· |
All critical electronic spreadsheets that are used by the Company for financial reporting purposes will be evaluated for change controls and other GITCs and any identified gaps in such controls will be remediated. |
· |
Management review controls that govern the Company’s accounting for certain of its investments will be reassessed to determine the appropriate level of precision required to mitigate the potential for a material misstatement. The Company will also enhance its supporting documentation to make clear: (i) management’s expectations related to financial results of transactions that are subject to such controls; (ii) the level of precision and criteria used for investigation; and (iii) evidencing that all outliers or exceptions that should have been identified, including items that should have fluctuated but did not. Additionally, the Company will also establish process level controls to support management review controls where appropriate. |
· |
The Company will sponsor ongoing training related to the COSO 2013 Framework best practices for personnel that are accountable for internal control over financial reporting. |
55
PART II – OTHER INFORMATION
We are not, nor are any of our subsidiaries, a party to any material pending litigation or other legal proceedings. Furthermore, to the best of our knowledge, we are not party to any threatened litigation or legal proceedings, which, in the opinion of management, individually or in the aggregate, would be likely to have a material adverse effect on our results of operations or financial condition.
For a discussion of the risk factors affecting the Company, see Part I, Item 1A, “Risk Factors,” of the Company’s 2015 Form 10-K.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Recent Sales of Unregistered Securities
None for the three months ended March 31, 2016.
Use of Proceeds from Registered Securities
None for the three months ended March 31, 2016.
Issuer Purchases of Equity Securities
The following table provides information on the Company’s common share repurchases during the three months ended March 31, 2016.
|
|||||||||
|
Number of |
Maximum |
|||||||
|
Shares Purchased |
Number of Shares |
|||||||
|
Total Number |
Average |
as Part of |
that May Yet be |
|||||
|
of Shares |
Price Paid |
Publicly Announced |
Purchased Under |
|||||
(in thousands, except for per share data) |
Purchased |
per Share |
Plans or Programs |
Plans or Programs (1) |
|||||
1/1/2016 - 1/31/2016 |
37 |
$ |
14.94 | 37 | 563 | ||||
2/1/2016 - 2/29/2016 |
68 | 14.42 | 68 | 495 | |||||
3/1/2016 - 3/31/2016 |
16 | 14.90 | 16 | 479 | |||||
|
121 |
$ |
14.64 | 121 |
(1) |
As of March 31, 2016, the Board had authorized a 2016 share repurchase program (“2016 Plan”), which permits the repurchase of up to 0.6 million shares. Between April 1, 2016 and May 5, 2016, we repurchased 0.2 shares at an average price of $16.22. As of May 5, 2016, the Company had repurchased 0.3 million shares at an average price of $15.59 since the 2016 Plan’s inception. The maximum price at which management is currently authorized to purchase shares is $18.62 per share. Unless amended, the 2016 Plan will terminate once the Company has repurchased the total authorized number of shares or as of December 31, 2016, whichever comes first. |
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable.
None.
See Exhibit Index.
56
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.
|
|
|
|
|
|
|
|
|
|
MMA CAPITAL MANAGEMENT, LLC |
|
|
|
|
|
|
|
Dated: |
May 10, 2016 |
|
|
By: |
/s/ Michael L. Falcone |
|
|
|
|
Name: |
Michael L. Falcone |
|
|
|
|
Title: |
Chief Executive Officer and President and Director |
|
|
|
|
|
(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 |
|
May 10, 2016 |
||||
|
Name: |
Michael L. Falcone |
|
|
||||
|
Title: |
Chief Executive Officer, President and Director |
|
|
||||
|
|
(Principal Executive Officer) |
|
|
||||
|
||||||||
|
By: |
/s/ David C. Bjarnason |
|
May 10, 2016 |
||||
|
Name: |
David C. Bjarnason |
|
|
||||
|
Title: |
Chief Financial Officer and Executive Vice President |
|
|
||||
|
|
|
|
|
||||
|
|
|
|
|
||||
S-1
|
|||||
Exhibit No. |
|
Description |
|
Incorporation by Reference |
|
31 .1 |
|
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. |
|
|
|
101.INS |
|
XBRL Instance Document |
|
|
|
101.SCH |
|
XBRL Taxonomy Extension Schema |
|
|
|
101.CAL |
|
XBRL Taxonomy Extension Calculation |
|
|
|
101.LAB |
|
XBRL Taxonomy Extension Labels |
|
|
|
101.PRE |
|
XBRL Taxonomy Extension Presentation |
|
|
|
101.DEF |
|
XBRL Taxonomy Extension Definition |
|
|
E-1