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 June 30, 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 6,099,535 shares of common shares outstanding at August 3, 2016.
MMA Capital Management, LLC |
||||
Table of Contents |
||||
|
|
|
|
|
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS |
1 | |||
|
|
|
|
|
PART I – FINANCIAL INFORMATION |
2 | |||
|
|
|
|
|
|
Item 1. |
Financial Statements |
18 | |
|
|
|
|
|
|
|
(a) |
Consolidated Balance Sheets as of June 30, 2016 and December 31, 2015 |
18 |
|
|
|
|
|
|
|
(b) |
Consolidated Statements of Operations for the three months and six months ended June 30, 2016 and 2015 |
19 |
|
|
|
|
|
|
|
(c) |
Consolidated Statements of Comprehensive Loss for the three months and six months ended June 30, 2016 and 2015 |
21 |
|
|
|
|
|
|
|
(d) |
Consolidated Statements of Equity for the six months ended June 30, 2016 |
22 |
|
|
|
|
|
|
|
(e) |
Consolidated Statements of Cash Flows for the six months ended June 30, 2016 and 2015 |
23 |
|
|
|
|
|
|
|
(f) |
Notes to Consolidated Financial Statements |
25 |
|
||||
|
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
2 | |
|
|
|
|
|
|
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
65 | |
|
|
|
|
|
|
Item 4. |
Controls and Procedures |
65 | |
|
|
|
|
|
68 | ||||
|
|
|
|
|
|
Item 1. |
Legal Proceedings |
68 | |
|
|
|
|
|
|
Item 1A. |
Risk Factors |
68 | |
|
|
|
|
|
|
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds |
68 | |
|
|
|
|
|
|
Item 3. |
Defaults Upon Senior Securities |
68 | |
|
|
|
|
|
|
Item 4. |
Mine Safety Disclosures |
68 | |
|
|
|
|
|
|
Item 5. |
Other Information |
68 | |
|
|
|
|
|
|
Item 6. |
Exhibits |
69 | |
|
|
|
|
|
SIGNATURES |
S-1 |
|||
|
||||
EXHIBITS |
E-1 |
|||
|
|
|
|
|
i
Cautionary Statement Regarding Forward Looking Statements
This Quarterly Report on Form 10-Q for the period ending June 30, 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 do not undertake to update any forward-looking statements contained herein, except as required by law.
|
1 |
PART I – FINANCIAL INFORMATION
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Organization
MMA Capital Management, LLC, the registrant, was organized in 1996 as a Delaware limited liability company. Unless the context otherwise requires, and 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 and total return swaps (“TRS”) that are referenced to these types of 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 primarily through a joint venture that we have with an alternative asset manager (our “Solar Joint Venture). Within this business line, we also manage equity investments in real estate, land and solar assets retained from the sale of legacy businesses.
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 (“SAWHF”), which is a multi-investor fund and is fully invested; International Housing Solutions Residential Partners Partnership (“IHS Residential Partners”), which is a single-investor fund targeted at the emerging middle class in South Africa; and IHS Fund II (“IHS Fund II”), which is a multi-investor funds targeting investments in affordable housing, including green housing projects, within South Africa and Sub-Saharan Africa. MMA also owns a 60% interest in IHS Property Management Proprietary Limited (“IHS PM”), which provides property management services to the properties of IHS-managed funds.
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.
Summary of Financial Performance
Common shareholders’ equity increased from $121.5 million at March 31, 2016 to $122.1 million at June 30, 2016. This change was driven by $5.1 million in net income that is allocable to common shareholders, $0.3 million in other comprehensive income that is allocable to common shareholders and $4.8 million in other reductions in common shareholders’ equity.
Diluted common shareholders’ equity per share increased to $19.62 at June 30, 2016, which represents a 5.4%, or $1.00 per share of book value, increase compared to what we reported at March 31, 2016. Purchases of common shares in the second quarter of 2016
2
accounted for a $0.12 increase in diluted common shareholders’ equity per share, with the balance of growth in the Company’s book value per share being primarily attributable to a net increase in the fair value of our investments in bonds.
Refer to “Balance Sheet Analysis” for more information about changes in common shareholders’ equity and other components of our Consolidated Balance Sheets.
Refer to “Consolidated Results of Operations” for more information about changes in common shareholders’ equity that is attributable to changes in net income that is allocable to common shareholders.
Balance Sheet Analysis
This section provides an overview of changes in our assets, liabilities and equity and should be read together with our consolidated financial statements, including the accompanying notes to the financial statements.
Table 1 provides a balance sheet summary for the periods presented. For presentational purposes, assets, liabilities and equity that are attributable to noncontrolling interest holders of consolidated funds and ventures (“CFVs”) are presented in Table 1 as separate line items because the Company generally has a minimal ownership interest in these consolidated entities. For the periods presented, 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 13, “Consolidated Funds and Ventures,” for more information about CFVs.
Table 1: Balance Sheet Summary
|
|||||||||||
|
At |
At |
At |
||||||||
|
June 30, |
March 31, |
December 31, |
Change for |
|||||||
(in thousands, except per share data) |
2016 |
2016 |
2015 (5) |
2Q 2016 |
|||||||
Assets |
|||||||||||
Cash and cash equivalents |
$ |
18,283 |
$ |
36,941 |
$ |
21,843 |
$ |
(18,658) | |||
Restricted cash (without CFVs) |
18,840 | 21,153 | 17,041 | (2,313) | |||||||
Bonds available for sale (1) |
182,831 | 192,928 | 218,439 | (10,097) | |||||||
Investments in partnerships (without CFVs) |
81,956 | 83,533 | 82,655 | (1,577) | |||||||
Other assets (without CFVs) |
54,901 | 36,196 | 39,481 | 18,705 | |||||||
Assets of CFVs (2) |
211,235 | 208,284 | 219,612 | 2,951 | |||||||
Total assets |
$ |
568,046 |
$ |
579,035 |
$ |
599,071 |
$ |
(10,989) | |||
|
|||||||||||
Liabilities and Noncontrolling Equity |
|||||||||||
Debt (without CFVs) |
$ |
216,430 |
$ |
218,273 |
$ |
232,212 |
$ |
(1,843) | |||
Accounts payable and accrued expenses |
3,907 | 3,516 | 5,001 | 391 | |||||||
Other liabilities (without CFVs) (2) |
21,673 | 21,115 | 19,318 | 558 | |||||||
Liabilities of CFVs (1) |
48,116 | 47,034 | 46,319 | 1,082 | |||||||
Noncontrolling equity related to CFVs (3) |
155,666 | 167,519 | 180,020 | (11,853) | |||||||
Noncontrolling equity related to IHS PM (4) |
140 | 75 | 31 | 65 | |||||||
Total liabilities and noncontrolling equity |
$ |
445,932 |
$ |
457,532 |
$ |
482,901 |
$ |
(11,600) | |||
|
|||||||||||
Common Shareholders' Equity |
$ |
122,114 |
$ |
121,503 |
$ |
116,170 |
$ |
611 | |||
|
|||||||||||
|
|||||||||||
Common shares outstanding |
6,196 | 6,480 | 6,589 | (284) | |||||||
Common shareholders' equity per common share |
$ |
19.71 |
$ |
18.75 |
$ |
17.63 |
$ |
0.96 | |||
|
|||||||||||
Diluted common shareholders' equity |
$ |
128,925 |
$ |
127,286 |
$ |
121,117 |
$ |
1,639 | |||
Diluted common shares outstanding |
6,571 | 6,835 | 6,948 | (264) | |||||||
Diluted common shareholders' equity per common share |
$ |
19.62 |
$ |
18.62 |
$ |
17.43 |
$ |
1.00 |
(1) |
The Company consolidated a partnership in the second quarter of 2016 that was the obligor of one of the Company’s investments in bonds. As a result, the Company’s investment in bonds and the related debt obligation of the partnership, both of which had a carrying value of $13.0 million as of June 30, 2016, were eliminated in consolidation. |
(2) |
Assets of CFVs exclude $8.8 million, $10.1 million and $10.4 million as of June 30, 2016, March 31, 2016 and December 31, 2015, respectively, of net assets; and other liabilities of MMA exclude $8.8 million, $10.1 million and $10.4 million as of June 30, 2016, 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). |
3
(3) |
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. |
(4) |
Represents the amount of equity balance attributable to the noncontrolling interest holder in IHS PM and reported through Noncontrolling interests in CFVs and IHS PM on the Company’s Consolidated Balance Sheets. |
(5) |
Certain amounts have been revised. See Notes to Consolidated Financial Statements – Note 1, “Summary of Significant Accounting Policies” for more information. |
Common Shareholders’ Equity
Table 2 summarizes the changes in common shareholders’ equity for the periods presented.
Table 2: Changes in Common Shareholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
|
|
For the six months ended |
|
|
|
||||||||
|
|
June 30, |
|
|
|
|
June 30, |
|
|
|
||||||||
(in thousands) |
|
2016 |
|
2015 (1) |
|
Change |
|
2016 |
|
2015 (1) |
|
Change |
||||||
Net income allocable to common shareholders (see |
|
$ |
5,130 |
|
$ |
7,291 |
|
$ |
(2,161) |
|
$ |
21,735 |
|
$ |
7,453 |
|
$ |
14,282 |
Other comprehensive income (loss) allocable to |
|
|
265 |
|
|
(180) |
|
|
445 |
|
|
(9,420) |
|
|
1,263 |
|
|
(10,683) |
Other changes in common shareholders' equity |
|
|
(4,784) |
|
|
(4,335) |
|
|
(449) |
|
|
(6,371) |
|
|
(4,921) |
|
|
(1,450) |
Net change in common shareholders' equity |
|
$ |
611 |
|
$ |
2,776 |
|
$ |
(2,165) |
|
$ |
5,944 |
|
$ |
3,795 |
|
$ |
2,149 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Certain amounts have been revised. See Notes to Consolidated Financial Statements – Note 1, “Summary of Significant Accounting Policies” for more information. |
Other Comprehensive Income (Loss) Allocable to Common Shareholders
Table 3 summarizes other comprehensive income (loss) that is allocable to common shareholders for the periods presented.
Table 3: Other Comprehensive Income (Loss) Allocable to Common Shareholders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
|
|
For the six months ended |
|
|
|
||||||||
|
|
June 30, |
|
|
|
|
June 30, |
|
|
|
||||||||
(in thousands) |
|
2016 |
|
2015 (1) |
|
Change |
|
2016 |
|
2015 (1) |
|
Change |
||||||
Bond related activity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in bond values due to market conditions |
|
$ |
3,106 |
|
$ |
1,296 |
|
$ |
1,810 |
|
$ |
5,768 |
|
$ |
2,373 |
|
$ |
3,395 |
Increase in accumulated other comprehensive |
|
|
1,354 |
|
|
1,698 |
|
|
(344) |
|
|
2,483 |
|
|
2,667 |
|
|
(184) |
Reclassification of net unrealized gains on sold |
|
|
─ |
|
|
(3,395) |
|
|
3,395 |
|
|
(2,055) |
|
|
(3,866) |
|
|
1,811 |
Reclassification of unrealized losses to operations |
|
|
─ |
|
|
179 |
|
|
(179) |
|
|
─ |
|
|
179 |
|
|
(179) |
Reclassification of unrealized bonds gains into net |
|
|
(4,205) |
|
|
─ |
|
|
(4,205) |
|
|
(15,647) |
|
|
─ |
|
|
(15,647) |
Other comprehensive income (loss) related to bond |
|
|
255 |
|
|
(222) |
|
|
477 |
|
|
(9,451) |
|
|
1,353 |
|
|
(10,804) |
Foreign currency translation adjustment |
|
|
10 |
|
|
42 |
|
|
(32) |
|
|
31 |
|
|
(90) |
|
|
121 |
Other comprehensive income (loss) allocable to |
|
$ |
265 |
|
$ |
(180) |
|
$ |
445 |
|
$ |
(9,420) |
|
$ |
1,263 |
|
$ |
(10,683) |
(1) |
Certain amounts have been revised. See Notes to Consolidated Financial Statements – Note 1, “Summary of Significant Accounting Policies” for more information. |
Other comprehensive income (loss) that is allocable to common shareholders for the six months ended June 30, 2016 declined compared to amounts reported for the six months ended June 30, 2015 primarily as a result of (i) the financial statement consolidation of a partnership in the second quarter of 2016 that resulted in the derecognition of an investment in bonds and for which $4.2 million of unrealized holding gains were reclassified out of AOCI and into our Consolidated Statements of Operations and (ii) the foreclosure
4
and sale in the first quarter of 2016 of a multifamily property that secured a nonperforming bond investment and that prompted the reclassification of unrealized bond holding gains out of AOCI and into our Consolidated Statements of Operations upon the derecognition of the Company’s investment in bonds.
Other Changes in Common Shareholders’ Equity
Table 4 summarizes other changes in common shareholders’ equity for the periods presented.
Table 4: Other Changes in Common Shareholders’ Equity
|
||||||||||||||||||
|
For the three months ended |
For the six months ended |
||||||||||||||||
|
June 30, |
June 30, |
||||||||||||||||
(in thousands) |
2016 |
2015 |
Change |
2016 |
2015 |
Change |
||||||||||||
Common share repurchases |
$ |
(4,776) |
$ |
(4,100) |
$ |
(676) |
$ |
(6,544) |
$ |
(4,668) |
$ |
(1,876) | ||||||
Purchases of shares in a subsidiary (including |
(45) | (388) | 343 | (45) | (547) | 502 | ||||||||||||
Director and employee share awards |
37 | 153 | (116) | 218 | 294 | (76) | ||||||||||||
Other changes in common shareholders' equity |
$ |
(4,784) |
$ |
(4,335) |
$ |
(449) |
$ |
(6,371) |
$ |
(4,921) |
$ |
(1,450) |
Other changes in common shareholders’ equity reported for both the three months and six months ended June 30, 2016 declined compared to that reported for the three months and six months ended June 30, 2015 primarily as a result of an increase in the average price at which the Company purchased its common shares during such reporting periods.
Consolidated Results of Operations
This section provides a comparative discussion of our Consolidated Results of Operations for the three months and six months ended June 30, 2016 and 2015 and 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.
Net Income Allocable to Common Shareholders
Table 5 summarizes net income allocable to common shareholders for the periods presented.
5
Table 5: Net Income Allocable to Common Shareholders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
|
|
For the six months ended |
|
|
|
||||||||
|
|
June 30, |
|
|
|
|
June 30, |
|
|
|
||||||||
(in thousands) |
|
2016 |
|
2015 (1) |
|
Change |
|
2016 |
|
2015 (1) |
|
Change |
||||||
Net interest income (see Table 6) |
|
$ |
3,039 |
|
$ |
3,573 |
|
$ |
(534) |
|
$ |
6,181 |
|
$ |
7,866 |
|
$ |
(1,685) |
Fee and other income (see Table 7) |
|
|
3,215 |
|
|
3,696 |
|
|
(481) |
|
|
5,754 |
|
|
7,137 |
|
|
(1,383) |
Operating and other expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other interest expense (see Table 8) |
|
|
(1,075) |
|
|
(1,708) |
|
|
633 |
|
|
(2,117) |
|
|
(4,904) |
|
|
2,787 |
Operating expenses (see Table 9) |
|
|
(6,314) |
|
|
(7,287) |
|
|
973 |
|
|
(12,577) |
|
|
(12,673) |
|
|
96 |
Net gains on bonds, loans, derivatives, real estate |
|
|
1,452 |
|
|
10,342 |
|
|
(8,890) |
|
|
4,545 |
|
|
11,910 |
|
|
(7,365) |
Net gains transferred into net income from AOCI |
|
|
4,205 |
|
|
─ |
|
|
4,205 |
|
|
15,647 |
|
|
─ |
|
|
15,647 |
Equity in income from unconsolidated funds and |
|
|
2,126 |
|
|
20 |
|
|
2,106 |
|
|
6,587 |
|
|
93 |
|
|
6,494 |
Net loss allocated to common shareholders related |
|
|
(1,501) |
|
|
(1,367) |
|
|
(134) |
|
|
(2,236) |
|
|
(2,005) |
|
|
(231) |
Net income allocated to IHS PM minority interest |
|
|
(66) |
|
|
─ |
|
|
(66) |
|
|
(109) |
|
|
─ |
|
|
(109) |
Net income to common shareholders from |
|
|
5,081 |
|
|
7,269 |
|
|
(2,188) |
|
|
21,675 |
|
|
7,424 |
|
|
14,251 |
Income tax expense |
|
|
(34) |
|
|
(61) |
|
|
27 |
|
|
(106) |
|
|
(132) |
|
|
26 |
Net income to common shareholders from |
|
|
83 |
|
|
83 |
|
|
─ |
|
|
166 |
|
|
161 |
|
|
5 |
Net income allocable to common shareholders |
|
$ |
5,130 |
|
$ |
7,291 |
|
$ |
(2,161) |
|
$ |
21,735 |
|
$ |
7,453 |
|
$ |
14,282 |
(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
Net interest income represents interest income earned on our investment in bonds, loans and other interest-earning assets less our cost of funding associated with short-term borrowings and long-term debt that we use to finance such assets.
Table 6 summarizes net interest income for the periods presented.
Table 6: Net Interest Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
|
|
For the six months ended |
|
|
|
||||||||
|
|
June 30, |
|
|
|
|
June 30, |
|
|
|
||||||||
(in thousands) |
|
2016 |
|
2015 (1) |
|
Change |
|
2016 |
|
2015 (1) |
|
Change |
||||||
Interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on bonds |
|
$ |
2,705 |
|
$ |
3,281 |
|
$ |
(576) |
|
$ |
5,959 |
|
$ |
7,307 |
|
$ |
(1,348) |
Interest on loans and short-term |
|
|
886 |
|
|
803 |
|
|
83 |
|
|
1,323 |
|
|
1,544 |
|
|
(221) |
Total interest income |
|
|
3,591 |
|
|
4,084 |
|
|
(493) |
|
|
7,282 |
|
|
8,851 |
|
|
(1,569) |
Asset related interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bond related debt |
|
|
(335) |
|
|
(379) |
|
|
44 |
|
|
(630) |
|
|
(705) |
|
|
75 |
Notes payable and other debt, |
|
|
(217) |
|
|
(132) |
|
|
(85) |
|
|
(471) |
|
|
(280) |
|
|
(191) |
Total interest expense |
|
|
(552) |
|
|
(511) |
|
|
(41) |
|
|
(1,101) |
|
|
(985) |
|
|
(116) |
Net interest income |
|
$ |
3,039 |
|
$ |
3,573 |
|
$ |
(534) |
|
$ |
6,181 |
|
$ |
7,866 |
|
$ |
(1,685) |
(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 June 30, 2016 declined compared to that reported for the three months ended June 30, 2015 primarily as a result of the sale or redemption of certain bond holdings.
Net interest income reported for the six months ended June 30, 2016 declined compared to that reported for the six months ended June 30, 2015 primarily as a result of (i) the sale or redemption of certain bond holdings, (ii) the full redemption of a bridge loan in the
6
second quarter of 2015 and (iii) a decrease in the amount of unscheduled principal payments received on two bond investments received during the six months ended June 30, 2016 compared to that received for the six months ended June 30, 2015.
Fee and Other Income
Fee and Other Income includes income on our preferred stock investment, asset management fees and reimbursements as well as other miscellaneous income.
Table 7 summarizes fee and other income for the periods presented.
Table 7: Fee and Other Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
|
|
For the six months ended |
|
|
|
||||||||
|
|
June 30, |
|
|
|
|
June 30, |
|
|
|
||||||||
(in thousands) |
|
2016 |
|
2015 |
|
Change |
|
2016 |
|
2015 |
|
Change |
||||||
Asset management fees and |
|
$ |
2,261 |
|
$ |
1,575 |
|
$ |
686 |
|
$ |
4,153 |
|
$ |
2,996 |
|
$ |
1,157 |
Other income |
|
|
954 |
|
|
810 |
|
|
144 |
|
|
1,601 |
|
|
1,533 |
|
|
68 |
Income on preferred stock investment |
|
|
─ |
|
|
1,311 |
|
|
(1,311) |
|
|
─ |
|
|
2,608 |
|
|
(2,608) |
Fee and other income |
|
$ |
3,215 |
|
$ |
3,696 |
|
$ |
(481) |
|
$ |
5,754 |
|
$ |
7,137 |
|
$ |
(1,383) |
Fee and other income reported for the three months ended June 30, 2016 declined compared to that reported for the three months ended June 30, 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 an increase in asset management fees and reimbursements that was driven primarily by $0.4 million of fees relating to IHS PM and $0.2 million in reimbursements that were received in the second quarter of 2016 from our Solar Joint Venture.
Fee and other income reported for the six months ended June 30, 2016 declined compared to that reported for the six months ended June 30, 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 an increase in asset management fees and reimbursements that was driven primarily by additional fees of $0.9 million relating to IHS PM and an additional $0.5 million in reimbursements from our Solar Joint Venture that were received during the six months ended 2016.
Other Interest Expense
Other interest expense represents our cost of funding associated with senior and subordinated debt that does not finance our interest earning assets.
Table 8 summarizes other interest expense for the periods presented.
Table 8: Other Interest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
|
|
For the six months ended |
|
|
|
||||||||
|
|
June 30, |
|
|
|
|
June 30, |
|
|
|
||||||||
(in thousands) |
|
2016 |
|
2015 |
|
Change |
|
2016 |
|
2015 |
|
Change |
||||||
Subordinated debt |
|
$ |
(1,061) |
|
$ |
(1,398) |
|
$ |
337 |
|
$ |
(2,103) |
|
$ |
(4,050) |
|
$ |
1,947 |
Notes payable and other debt |
|
|
(14) |
|
|
(310) |
|
|
296 |
|
|
(14) |
|
|
(854) |
|
|
840 |
Other interest expense |
|
$ |
(1,075) |
|
$ |
(1,708) |
|
$ |
633 |
|
$ |
(2,117) |
|
$ |
(4,904) |
|
$ |
2,787 |
Amounts reported for the three months and six months ended June 30, 2016 declined compared to that reported for the three months and six months ended June 30, 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.
7
Operating Expenses
Operating expenses include salaries and benefits, general and administrative expense, professional fees and other miscellaneous expenses.
Table 9 summarizes operating expenses for the periods presented.
Table 9: Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
|
|
For the six months ended |
|
|
|
||||||||
|
|
June 30, |
|
|
|
|
June 30, |
|
|
|
||||||||
(in thousands) |
|
2016 |
|
2015 |
|
Change |
|
2016 |
|
2015 |
|
Change |
||||||
Salaries and benefits |
|
$ |
(3,919) |
|
$ |
(3,911) |
|
$ |
(8) |
|
$ |
(7,999) |
|
$ |
(7,183) |
|
$ |
(816) |
General and administrative |
|
|
(655) |
|
|
(773) |
|
|
118 |
|
|
(1,355) |
|
|
(1,636) |
|
|
281 |
Professional fees |
|
|
(1,005) |
|
|
(881) |
|
|
(124) |
|
|
(2,440) |
|
|
(2,025) |
|
|
(415) |
Other expenses |
|
|
(735) |
|
|
(1,722) |
|
|
987 |
|
|
(783) |
|
|
(1,829) |
|
|
1,046 |
Operating expenses |
|
$ |
(6,314) |
|
$ |
(7,287) |
|
$ |
973 |
|
$ |
(12,577) |
|
$ |
(12,673) |
|
$ |
96 |
Operating expenses reported for the three months and six months ended June 30, 2016 declined compared to that reported for the three months and six months ended June 30, 2015 primarily due to $1.0 million of nonrecurring expenses that we incurred in the second quarter of 2015 relating to the restructuring of MFH subordinate debt. The impact of this decline for the six months ended June 30, 2016 compared to that reported for the six months ended June 30, 2015 was partially offset by (i) a $0.3 million increase in stock-based compensation expense that was driven by an increase in the market price for the Company’s common stock, (ii) a $0.6 million increase in cash-based compensation expense that was driven by an increase in employee headcount and (iii) a $0.5 million increase in professional fees 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 and 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 Bonds, Loans, Derivatives, Real Estate and Other Assets
Net gains on bonds, loans, derivatives, real estate and other assets includes realized gains or losses associated with the sale of such assets and the early redemption of bonds and loans. Such amounts also include unrealized holding gains or losses associated with our derivative instruments that result from fair value adjustments.
Table 10 summarizes net gains on bonds, loans, derivatives, real estate and other assets for the periods presented.
Table 10: Net Gains on Bonds, Loans, Derivatives, Real Estate and Other Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
|
|
For the six months ended |
|
|
|
||||||||
|
|
June 30, |
|
|
|
|
June 30, |
|
|
|
||||||||
(in thousands) |
|
2016 |
|
2015 |
|
Change |
|
2016 |
|
2015 |
|
Change |
||||||
Net gains on bonds |
|
$ |
28 |
|
$ |
3,792 |
|
$ |
(3,764) |
|
$ |
2,323 |
|
$ |
4,375 |
|
$ |
(2,052) |
Net gains on loans |
|
|
6 |
|
|
─ |
|
|
6 |
|
|
6 |
|
|
─ |
|
|
6 |
Net gains on derivatives |
|
|
1,418 |
|
|
928 |
|
|
490 |
|
|
2,085 |
|
|
1,913 |
|
|
172 |
Net gains on real estate |
|
|
─ |
|
|
5,622 |
|
|
(5,622) |
|
|
116 |
|
|
5,622 |
|
|
(5,506) |
Net gains on other assets |
|
|
─ |
|
|
─ |
|
|
─ |
|
|
15 |
|
|
─ |
|
|
15 |
Total net gains |
|
$ |
1,452 |
|
$ |
10,342 |
|
$ |
(8,890) |
|
$ |
4,545 |
|
$ |
11,910 |
|
$ |
(7,365) |
Net gains on bonds, loans, derivatives, real estate and other assets that were reported for the three months and six months ended June 30, 2016 declined compared to that reported for the three months and six months ended June 30, 2015 primarily due to (i) $5.1 million of net gains on real estate associated with the sale of an affordable multifamily property during the second quarter of 2015 and (ii) $3.8 million net gains on bonds due to the redemption of a bond investment during the second quarter of 2015. For the six months ended June 30, 2016, the effect of transactions that caused a decline in net gains reported was partially offset by $2.3 million of net gains associated with the sale or redemption of two investments in bonds during the first quarter of 2016.
Equity in Income from Unconsolidated Funds and Ventures
Equity in income from unconsolidated funds and ventures includes our portion of the income (loss) associated with certain funds and ventures in which we have an equity interest.
Table 11 summarizes equity in income from unconsolidated funds and ventures for the periods presented.
8
Table 11: Equity in Income from Unconsolidated Funds and Ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
|
|
For the six months ended |
|
|
|
||||||||
|
|
June 30, |
|
|
|
|
June 30, |
|
|
|
||||||||
(in thousands) |
|
2016 |
|
2015 |
|
Change |
|
2016 |
|
2015 |
|
Change |
||||||
U.S. real estate partnerships |
|
$ |
692 |
|
$ |
(43) |
|
$ |
735 |
|
$ |
3,499 |
|
$ |
(51) |
|
$ |
3,550 |
Solar Joint Venture |
|
|
1,495 |
|
|
─ |
|
|
1,495 |
|
|
3,308 |
|
|
─ |
|
|
3,308 |
IHS |
|
|
(61) |
|
|
63 |
|
|
(124) |
|
|
(220) |
|
|
144 |
|
|
(364) |
Equity in income from unconsolidated |
|
$ |
2,126 |
|
$ |
20 |
|
$ |
2,106 |
|
$ |
6,587 |
|
$ |
93 |
|
$ |
6,494 |
Equity in income from unconsolidated funds and ventures that were reported for the three months ended June 30, 2016 increased compared to that reported for the three months ended June 30, 2015 primarily due to (i) $1.5 million of equity in income from the Solar Joint Venture that we established in the third quarter of 2015 and (ii) $0.6 million of equity in income from the sale of real estate in the second quarter of 2016 that was owned by a partnership in which the Company held a 98.99% limited partner interest.
Equity in income from unconsolidated funds and ventures that were reported for the six months ended June 30, 2016 increased compared to that reported for the six months ended June 30, 2015 primarily due to (i) $3.3 million of equity in income from the Solar Joint Venture that we established in the third quarter of 2015, (ii) $2.7 million of equity in income from the sale of real estate in the first quarter of 2016 that was owned by a partnership in which the Company held a 50% limited partner interest and (iii) $0.6 million of equity in income from the sale of real estate in the second quarter of 2016 that was owned by a partnership in which the Company held a 98.99% limited partner interest.
Net Loss from CFVs Allocable to Common Shareholders
Table 12 allocates the net loss from CFVs to noncontrolling interests in CFVs and common shareholders for the periods presented.
Table 12: Net Loss from CFVs Allocable to Common Shareholders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
|
|
For the six months ended |
|
|
|
||||||||
|
|
June 30, |
|
|
|
|
June 30, |
|
|
|
||||||||
(in thousands) |
|
2016 |
|
2015 |
|
Change |
|
2016 |
|
2015 |
|
Change |
||||||
Revenue from CFVs |
|
$ |
726 |
|
$ |
133 |
|
$ |
593 |
|
$ |
1,545 |
|
$ |
200 |
|
$ |
1,345 |
Expense from CFVs |
|
|
(9,014) |
|
|
(9,014) |
|
|
─ |
|
|
(17,382) |
|
|
(18,330) |
|
|
948 |
Net losses related to CFVs |
|
|
(598) |
|
|
─ |
|
|
(598) |
|
|
(598) |
|
|
─ |
|
|
(598) |
Equity in losses from LTPPs of CFVs |
|
|
(4,937) |
|
|
(6,654) |
|
|
1,717 |
|
|
(10,623) |
|
|
(12,347) |
|
|
1,724 |
Net loss from CFVs |
|
|
(13,823) |
|
|
(15,535) |
|
|
1,712 |
|
|
(27,058) |
|
|
(30,477) |
|
|
3,419 |
Net loss from CFVs allocable to noncontrolling |
|
|
12,322 |
|
|
14,168 |
|
|
(1,846) |
|
|
24,822 |
|
|
28,472 |
|
|
(3,650) |
Net loss from CFVs allocable to common |
|
$ |
(1,501) |
|
$ |
(1,367) |
|
$ |
(134) |
|
$ |
(2,236) |
|
$ |
(2,005) |
|
$ |
(231) |
(1) |
Excludes $66 and $109 of net gain allocable to the minority interest holder in IHS PM for the three months and six months ended June 30, 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 and six months ended June 30, 2015. |
Table 13 further attributes the reported net loss from CFVs that is allocable to common shareholders for the periods presented.
Table 13: Net Loss from CFVs Allocable to Common Shareholders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
|
|
For the six months ended |
|
|
|
||||||||
|
|
June 30, |
|
|
|
|
June 30, |
|
|
|
||||||||
(in thousands) |
|
2016 |
|
2015 |
|
Change |
|
2016 |
|
2015 |
|
Change |
||||||
Guarantee fees |
|
$ |
331 |
|
$ |
331 |
|
$ |
─ |
|
$ |
662 |
|
$ |
662 |
|
$ |
─ |
Interest income |
|
|
65 |
|
|
─ |
|
|
65 |
|
|
65 |
|
|
─ |
|
|
65 |
Equity in losses from LTPPs |
|
|
(1,354) |
|
|
(1,698) |
|
|
344 |
|
|
(2,483) |
|
|
(2,667) |
|
|
184 |
Equity in income from consolidated property |
|
|
55 |
|
|
─ |
|
|
55 |
|
|
118 |
|
|
─ |
|
|
118 |
Other expenses |
|
|
(598) |
|
|
─ |
|
|
(598) |
|
|
(598) |
|
|
─ |
|
|
(598) |
Net loss from CFVs allocable to common |
|
$ |
(1,501) |
|
$ |
(1,367) |
|
$ |
(134) |
|
$ |
(2,236) |
|
$ |
(2,005) |
|
$ |
(231) |
The net loss from CFVs allocable to common shareholders for the three months and six months ended June 30, 2016 increased
9
compared to that reported for the three months and six months ended June 30, 2015 primarily due to a $0.6 million lower of cost or market adjustment that was recognized in the second quarter of 2016 related to a property held for sale.
Liquidity and Capital Resources
Our principal sources of liquidity include cash and cash equivalents and cash flows from operating and investing activities. At June 30, 2016 and December 31, 2015, we had unrestricted cash and cash equivalents of $18.3 million and $21.8 million, respectively, and we believe that cash generated from investing activities, along with available cash and cash equivalents will be sufficient to fund our normal operating needs and meet our obligations as they become due.
During periods presented in this Report, we consolidated certain funds and ventures for financial reporting purposes and, therefore, cash flow activities for such funds and ventures were reflected in our Consolidated Statements of Cash Flows. In this regard, cash balances of CFVs are classified as “Restricted cash” in our Consolidated Balance Sheets because the Company does not have legal title to such balances.
Table 14 provides a consolidated view of the change in cash and cash equivalents of the Company for the periods presented, though changes in such balances that are attributable to CFVs are separately identified in such disclosure.
Changes in net cash flows that are reported in Tables 15, 16 and 17 are exclusive of changes in restricted cash balances of CFVs.
Table 14: Net Increase (Decrease) in Cash and Cash Equivalents
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended June 30, 2016 |
|||||||
(in thousands) |
|
MMA |
|
CFVs |
|
Total |
|||
Cash and cash equivalents at beginning of period |
|
$ |
21,843 |
|
$ |
─ |
|
$ |
21,843 |
Net cash provided by (used in): |
|
|
|
|
|
|
|
|
|
Operating activities |
|
|
3,904 |
|
|
138 |
|
|
4,042 |
Investing activities |
|
|
10,262 |
|
|
351 |
|
|
10,613 |
Financing activities |
|
|
(17,726) |
|
|
(489) |
|
|
(18,215) |
Net increase (decrease) in cash and cash equivalents |
|
|
(3,560) |
|
|
─ |
|
|
(3,560) |
Cash and cash equivalents at end of period |
|
$ |
18,283 |
|
$ |
─ |
|
$ |
18,283 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended June 30, 2015 |
|||||||
(in thousands) |
|
MMA |
|
CFVs |
|
Total |
|||
Cash and cash equivalents at beginning of period |
|
$ |
29,619 |
|
$ |
─ |
|
$ |
29,619 |
Net cash (used in) provided by: |
|
|
|
|
|
|
|
|
|
Operating activities |
|
|
(5,836) |
|
|
(7,041) |
|
|
(12,877) |
Investing activities |
|
|
43,714 |
|
|
6,466 |
|
|
50,180 |
Financing activities |
|
|
(9,374) |
|
|
575 |
|
|
(8,799) |
Net increase (decrease) in cash and cash equivalents |
|
|
28,504 |
|
|
─ |
|
|
28,504 |
Cash and cash equivalents at end of period |
|
$ |
58,123 |
|
$ |
─ |
|
$ |
58,123 |
10
Operating activities
Table 15 provides information about net cash flows provided by, or used in, operating activities for the periods presented.
Table 15: Net Cash Flows Associated With Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended |
|
|
|
||||
|
|
June 30, |
|
|
|
||||
(in thousands) |
|
2016 |
|
2015 |
|
Change |
|||
Interest income |
|
$ |
8,259 |
|
$ |
9,348 |
|
$ |
(1,089) |
Distributions received from investments in partnerships |
|
|
5,862 |
|
|
─ |
|
|
5,862 |
Preferred stock dividends received |
|
|
─ |
|
|
2,609 |
|
|
(2,609) |
Asset management fees received |
|
|
3,003 |
|
|
1,528 |
|
|
1,475 |
Other income |
|
|
1,194 |
|
|
931 |
|
|
263 |
Salaries and benefits |
|
|
(8,262) |
|
|
(6,967) |
|
|
(1,295) |
Advances on and originations of loans held for sale |
|
|
─ |
|
|
(4,243) |
|
|
4,243 |
Interest paid |
|
|
(2,700) |
|
|
(3,806) |
|
|
1,106 |
General and administrative |
|
|
(1,680) |
|
|
(1,960) |
|
|
280 |
Professional fees |
|
|
(2,058) |
|
|
(2,066) |
|
|
8 |
Other expenses |
|
|
(806) |
|
|
(1,812) |
|
|
1,006 |
Other |
|
|
1,092 |
|
|
602 |
|
|
490 |
Net cash flows provided by (used in) operating activities |
|
$ |
3,904 |
|
$ |
(5,836) |
|
$ |
9,740 |
Net cash flows provided by operating activities during the six months ended June 30, 2016 increased by $9.7 million compared to that reported for the six months ended June 30, 2015. This increase was primarily attributable to distributions from investments in partnerships and a decline in originations of loans held for sale.
During the first six months of 2016, we received $5.9 million of distributions from investments in partnerships while we received no distributions from such investments in the six months ended June 30, 2015. These distributions included $2.6 million that we received from the sale of real estate that was owned by a partnership in which the Company held a 50% limited partner interest and $2.6 million that we received in connection with our equity investment in the Solar Joint Venture.
Through the six months ended June 30, 2016, the Company has not funded any loans held for sale. As a result, net cash flows used in such operating activities declined.
Increases in cash flows provided by operating activities were partially offset by a $2.6 million decrease in preferred stock dividends. This decline is attributable to the redemption of the Company’s investment in preferred stock in the fourth quarter of 2015.
The Company also experienced a $1.3 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 the hiring of new employees associated with our Energy Capital and Other Investment business line.
11
Investing activities
Table 16 provides information about net cash flows provided by, or used in investing activities for the periods presented.
Table 16: Net Cash Flows Associated With Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended |
|
|
|
||||
|
|
June 30, |
|
|
|
||||
(in thousands) |
|
2016 |
|
2015 |
|
Change |
|||
Principal payments and sales proceeds received on bonds and loans |
|
$ |
16,984 |
|
$ |
16,740 |
|
$ |
244 |
Proceeds from the sale of real estate and other investments |
|
|
17,804 |
|
|
29,662 |
|
|
(11,858) |
Capital distributions received from investments in partnerships |
|
|
1,945 |
|
|
122 |
|
|
1,823 |
Investments in property partnerships and real estate |
|
|
(1,435) |
|
|
(470) |
|
|
(965) |
Advances on and originations of loans held for investment |
|
|
(23,325) |
|
|
─ |
|
|
(23,325) |
Decrease in restricted cash |
|
|
(1,711) |
|
|
(2,340) |
|
|
629 |
Net cash flows provided by investing activities |
|
$ |
10,262 |
|
$ |
43,714 |
|
$ |
(33,452) |
Net cash flows provided by investing activities during the six months ended June 30, 2016 decreased by $33.5 million compared to that reported for the six months ended June 30, 2015. This decrease was primarily attributable to originations of loans held for investment and proceeds from the sale of real estate.
Through the first six months of 2016, the Company used $23.3 million of cash for originations of loans held for investment while the Company did not originate such assets during the six months ended June 30, 2015.
During the first quarter of 2016, the Company foreclosed upon, and subsequently sold, a multifamily property that secured a nonperforming bond investment. This was the only real estate sale that was closed by the Company in the first six months of 2016 while the Company had a higher volume of real estate sales during the six months ended June 30, 2015.
Decreases to cash flows provided by investing activities were partially offset by an increase of $1.8 million in capital distributions received from investments in partnerships for the six months ended June 30, 2016 compared to amounts received during the six months ended June 30, 2015.
Financing activities
Table 17 provides information about net cash flows provided by, or used in, financing activities for the periods presented.
Table 17: Net Cash Flows Associated With Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended |
|
|
|
||||
|
|
June 30, |
|
|
|
||||
(in thousands) |
|
2016 |
|
2015 |
|
Change |
|||
Proceeds from borrowing activity |
|
$ |
─ |
|
$ |
25,585 |
|
$ |
(25,585) |
Repayment of borrowings |
|
|
(10,235) |
|
|
(30,004) |
|
|
19,769 |
Purchase of treasury stock |
|
|
(6,544) |
|
|
(4,668) |
|
|
(1,876) |
Distribution to holders of noncontrolling interest |
|
|
(947) |
|
|
(159) |
|
|
(788) |
Payment of debt issuance costs |
|
|
─ |
|
|
(128) |
|
|
128 |
Net cash flows used in financing activities |
|
$ |
(17,726) |
|
$ |
(9,374) |
|
$ |
(8,352) |
Net cash flows used in financing activities during the six months ended June 30, 2016 increased by $8.4 million compared to that reported for the six months ended June 30, 2015. This increase was primarily due to $25.6 million of proceeds generated from TRS financing arrangements that were entered into during the six months ended June 30, 2015. Additionally, cash used by the Company for the purchase of treasury stock increased by $1.9 million for the six months ended June 30, 2016 compared to that reported for the six months ended June 30, 2015.
Increases in cash flows used in financing activities during the six months ended June 30, 2016 were partially offset by a $19.8 million decrease in cash used for the repayment of borrowings. Such decrease was primarily the result of (i) $14.9 million more of principal payments made during the six months ended June 30, 2015 on the subordinate debt issued by MFH as compared to principal payments made during the six months ended June 30, 2016 and (ii) a $3.1 million decrease in cash used to terminate TRSs during 2016 as compared to the amount of cash used by the Company for such purposes during the six months ended June 30, 2015.
Off-Balance Sheet Arrangements
The Company has guaranteed minimum yields on investment to investors in 11 Guaranteed Funds that are consolidated for reporting
12
purposes, along with two additional Guaranteed Funds that are not consolidated for reporting purposes. The Company has also agreed to make annual mandatory loans to TC Fund I for distribution in connection with interests in TC Fund I that are protected by a tax credit guarantee provided by the Company. Refer to Notes to Consolidated Financial Statements – Note 8, “Guarantees and Collateral” for more information about our guarantees and certain other contingent arrangements.
Debt Obligations
Table 18 summarizes the carrying values and weighted-average effective interest rates of the Company’s debt obligations that were outstanding at June 30, 2016. See Notes to Consolidated Financial Statements – Note 5, “Debt,” for more information about these contractual commitments.
Table 18: Asset Related Debt and Other Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At |
||||
|
|
June 30, 2016 |
||||
|
|
|
|
|
Weighted-Average |
|
|
|
Carrying |
|
Effective Interest |
||
(dollars in thousands) |
|
Value |
|
Rate |
||
Asset Related Debt (1) |
|
|
|
|
|
|
Notes payable and other debt – bond related |
|
$ |
69,175 |
|
1.8 |
% |
Notes payable and other debt – non-bond related debt |
|
|
6,508 |
|
11.4 |
|
Total asset related debt |
|
|
75,683 |
|
2.6 |
|
|
|
|
|
|
|
|
Other Debt (2) |
|
|
|
|
|
|
Subordinated debt |
|
|
130,835 |
|
3.2 |
|
Notes payable and other debt |
|
|
9,912 |
|
1.8 |
|
Total other debt |
|
|
140,747 |
|
3.1 |
|
|
|
|
|
|
|
|
Total asset related debt and other debt |
|
|
216,430 |
|
2.9 |
|
|
|
|
|
|
|
|
Debt related to CFVs (3) |
|
|
9,848 |
|
5.1 |
|
|
|
|
|
|
|
|
Total debt |
|
$ |
226,278 |
|
3.0 |
|
(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 13, “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 TRSs. See Notes to Consolidated Financial Statements – Note 5, “Debt,” for more information.
Notes Payable and Other Debt – Non-Bond Related
At June 30, 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.
13
Other Debt
Subordinated debt
At June 30, 2016, the Company had subordinated debt with an unpaid principal balance (“UPB”) of $121.9 million and carrying value of $130.8 million. The weighted average yield of this debt was 3.2%. The carrying value of this debt includes $11.6 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.
Notes payable and other debt
At June 30, 2016, the Company had notes payable and other debt with a UPB of $9.9 million. See Notes to Consolidated Financial Statements – Note 5, “Debt,” for more information.
Debt Related to CFVs
At June 30, 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 June 30, 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 $3.1 million of debt related to CFVs relates to two consolidated property partnerships and had a UPB of $2.8 million as of June 30, 2016. This debt has a weighted average effective interest rate at June 30, 2016 of 4.3% and has various maturity dates that run through May 1, 2039.
Covenant Compliance and Debt Maturities
At June 30, 2016, the Company was in compliance with all covenants under its debt arrangements.
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 Rule 10b5-1 Plan implementing the Board’s authorization. During the second quarter of 2016, the Company repurchased 0.3 million shares at an average price of $16.67. Between July 1, 2016 and August 3, 2016, we repurchased 19,000 shares at an average price of $18.33. As of August 3, 2016, the Company had repurchased 0.4 million shares at an average of $16.17 since the 2016 Plan’s inception. The maximum price at which management is authorized to purchase shares is $19.62 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 Tax Benefits Rights Agreement (“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. Refer to “Income Taxes” for more information regarding our NOLs.
As of June 30, 2016, there was one shareholder whose ownership interest in the Company exceeded 4.9% (5.5%). This shareholder’s ownership stake grew to exceed the 4.9% threshold as a result of the Company’s repurchase of its own shares and, as a result, did not trigger a distribution of rights under the Rights Plan.
14
Bond Portfolio
Portfolio Summary
Table 19 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 TRSs that the Company accounts for as derivatives as of June 30, 2016 (such bonds and TRSs are collectively referred to as the “Bond Portfolio”). See Notes to Consolidated Financial Statements – Note 5, “Debt” and Notes to Consolidated Financial Statements – Note 6, “Derivative Instruments” for more information about how TRSs are reported in the Company’s financial statements.
Table 19: Bond Portfolio - Summary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$ |
173,654 |
|
$ |
185,390 |
|
6.55 |
% |
|
6.55 |
% |
|
1.11 |
x |
|
22 |
|
19 |
Non-performing (1), (2) |
|
|
26,339 |
|
|
22,423 |
|
6.68 |
% |
|
3.40 |
% |
|
0.82 |
x |
|
4 |
|
3 |
Subordinated cash flow (3) |
|
|
9,620 |
|
|
8,332 |
|
6.78 |
% |
|
1.25 |
% |
|
N/A |
|
|
3 |
|
─ |
Total multifamily tax-exempt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
bonds |
|
$ |
209,613 |
|
$ |
216,145 |
|
6.57 |
% |
(6) |
6.14 |
% |
(6) |
1.07 |
x |
|
29 |
|
22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CDD bonds |
|
$ |
27,655 |
|
$ |
26,554 |
|
6.75 |
% |
|
6.75 |
% |
|
N/A |
|
|
2 |
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other bonds |
|
$ |
29,632 |
|
$ |
30,628 |
|
4.35 |
% |
|
4.35 |
% |
|
N/A |
|
|
4 |
|
N/A |
Total bond portfolio |
|
$ |
266,900 |
(7) |
$ |
273,327 |
(7) |
6.33 |
% |
(6) |
6.00 |
% |
(6) |
1.07 |
x |
|
35 |
|
22 |
(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 bonds with must-pay coupons with a UPB of $7.6 million and a fair value of $6.6 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 June 30, 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 that are collateralized by multi-family properties. |
(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 $86.4 million and a fair value of $90.5 million and were subject to TRSs with a notional amount of $87.8 million. This amount also includes an additional eight bonds financed by TRSs accounted for as a secured borrowing. These bonds had a UPB of $67.8 million and a fair value of $72.8 million and were subject to TRSs with a notional amount of $69.3 million. |
The performance of our Bond Portfolio continued to show improvement in the second quarter of 2016. The fair value of the Bond Portfolio as a percentage of its UPB improved from 101.2% as of March 31, 2016 to 102.4% as of June 30, 2016. Similarly, the weighted average debt service coverage ratio improved from 1.04x as of March 31, 2016 to 1.07x as of June 30, 2016.
Exposure of the Bond Portfolio to Increases in Market Yields and Capitalization Rates
The Bond Portfolio is exposed to market risk, which is the potential for adverse changes in value resulting from changes in market variables such as interest rates or credit spreads.
In Table 20, we measure the Bond Portfolio’s sensitivity to increases in market yields and terminal capitalization rates by measuring how its fair value would hypothetically change as a result of an instantaneous 100 basis point increase in the market yield and terminal capitalization rate assumptions that were originally used to measure the fair value of our Bond Portfolio as reported in our Consolidated Balance Sheets at June 30, 2016 and December 31, 2015. In estimating such impacts, we also assumed that expected future cash flows associated with the Bond Portfolio remained constant relative to projections that were consumed in fair value measurements used to report carrying values in our Consolidated Balance Sheets at June 30, 2016 and December 31, 2015.
15
The fair value sensitivity of the Bond Portfolio is calculated using internal models that require standard assumptions regarding market yields and other inputs that are used to measure the fair value of such instruments for financial reporting purposes. Valuation assumptions are derived based on the characteristics of the underlying structure of instruments in the Bond Portfolio and other factors. Refer to Notes to Consolidated Financial Statements – Note 7, “Fair Value” for more information about our methods that are used to measure fair value.
Table 20 displays the change in fair value of the Bond Portfolio as measured on the last day of each period presented using assumptions described above.
Table 20: Exposure of the Bond Portfolio to Increases in Market Yields and Capitalization Rates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At |
||||
(in thousands) |
|
|
June 30, 2016 |
|
|
December 31, 2015 |
Fair value of the Bond Portfolio (before assumed increase in market yields |
|
$ |
273,327 |
|
$ |
309,445 |
Change in fair value of the Bond Portfolio |
|
|
(23,017) |
|
|
(25,772) |
Adjusted fair value of the Bond Portfolio |
|
$ |
250,310 |
|
$ |
283,673 |
LIHTC
Contractual Interests in TC Fund I
As consideration for providing asset management and administrative services to TC Fund I, the Company is entitled to an asset management fee of 2% per annum, on the initial capital contribution of an investor with whom the Company partnered to form TC Fund I. This amount accrues quarterly in advance, bears interest at 6% per annum compounded annually and is to be paid solely from cash flows received by TC Fund I from its portfolio of limited partnership investments. In this regard, and as of June 30, 2016, the Company is contractually due $2.2 million for services rendered through such date. However, such amount has not yet been recognized in the Company’s financial statements. The Company’s analysis of when such amount may be recognized considers various factors that are determinative to whether payment is reasonably assured of collection and include, but are not limited to, the length of time within which the Company expects to receive payment and the priority of payment of such fees relative to other interests in TC Fund I. Asset management fees are generally payable to the Company by TC Fund I after payments are made by TC Fund I to: 1) repay any tax credit losses funded by the investor; 2) redeem any investor member voluntary loans; 3) to repay any mandatory loans made by the Company to fund investor tax credit losses; 4) to pay any expense loans; 5) to establish any required reserves; and 6) to pay any accrued guarantee fees. The Company assesses whether asset management fees that are legally due are reasonably assured of collection each reporting period.
The Company has also provided a limited guarantee of tax credits that are expected to be generated by TC Fund I’s portfolio of investments. In consideration for providing such guarantee, the Company is contractually entitled to an upfront guarantee fee from TC Fund I of $4.2 million. The Company recognized a guarantee fee receivable for such amount in its financial statements on December 31, 2015. This receivable bears interest at 6% per annum, compounded annually, and will be paid solely from cash flows received by TC Fund I from its portfolio of limited partnership investments.
As of June 30, 2016, the Company had a $5.3 million loan receivable from TC Fund I that was recognized in the Company’s financial statements on December 31, 2015. This loan legally accrues interest at 9.5% per annum compounded annually and will be repaid solely from cash flows that are received by TC Fund I from its portfolio of limited partnership interests. As of June 30, 2016, this loan is on non-accrual status, which is re-assessed by the Company each reporting period.
Direct Real Estate Investments
As of June 30, 2016, the Company owns five real estate investments that it acquired on December 31, 2015 in connection with the formation of TC Fund I. These investments, which consisted of one wholly owned limited partnership and four 99% limited partnership interests, had a carrying value of $14.6 million at June 30, 2016.
As of June 30, 2016, the Company also owned a 1.0% general partnership interest in an entity that owns an affordable multifamily property that served as collateral for one of our bond investments. The acquisition of such general partner interest resulted in the recognition of the affordable multifamily property, which had a carrying value of $14.7 million at June 30, 2016, due to the financial statement consolidation of the partnership.
Seller Financing
The Company has a subordinated loan receivable from a tax credit asset manager to whom it provided financing in connection with the sale of a portion of our LIHTC business. The unpaid principal balance of this loan was $13.0 million as of June 30, 2016.
This loan has performed pursuant to its contractual terms and, since the loan was originated, the tax credit asset manager has made
16
principal and interest payments to the Company of $6.0 million. The receipt of such amounts are reported by us as a deferred gain in the Company’s Consolidated Balance Sheets (or, classified in “Other Liabilities”) since the said conveyance could not be treated as a sale for financial reporting purposes.
Refer to Notes to Consolidated Financial Statements – Note 7, “Fair Value” for more information about the fair value measurement of certain of our contractual rights and obligations that we maintain through our LIHTC business line.
Energy Capital and Other Investments
Renewable Energy Project Lending
As of June 30, 2016, the Company had contributed $50.0 million in capital to the Solar Joint Venture. This investment, which represents a 50% ownership interest in the Solar Joint Venture, had a carrying value of $51.2 million as of June 30, 2016 and we received $3.1 million in related cash distributions during the first six months of 2016.
As of June 30, 2016, the UPB of loans reflected on the balance sheet of the Solar Joint Venture was $109.8 million, while the UPB of loans reflected on the Consolidated Balance Sheets of the Company was $26.4 million.
As of June 30, 2016, outstanding loans that have been originated by MEC, whose average tenor ranges from one to ten months and whose weighted average coupon is 9.9%, are performing pursuant to their contractual terms.
Other Investments
At June 30, 2016, we owned, or were an equity partner in, four direct investments in real estate consisting of two land parcels, a town center development and one that had an affordable multifamily property partnership. We also owned four legacy solar installations. The carrying value of these investments was $27.4 million as of such reporting date.
Refer to Notes to Consolidated Financial Statements – Note 7, “Fair Value” for more information about the fair value measurement of certain of our contractual rights and obligations that we maintain through our Energy Capital and Other Investments business line.
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.
We evaluate our critical accounting estimates and judgments required by our policies on an ongoing basis and update them as necessary based on changing conditions. Management has discussed any significant changes in judgments and assumptions in applying our critical accounting policies with the Audit Committee of our Board of Directors. See “Risk Factors” in our 2015 Form 10-K for a discussion of the risks associated with the need for management to make judgments and estimates in applying our accounting policies and methods. We have identified three of our accounting policies as critical because they involve significant judgments and assumptions about highly complex and inherently uncertain matters, and the use of reasonably different estimates and assumptions could have a material impact on our reported results of operations or financial condition. These policies govern:
· |
Fair value measurement of our investments in bonds |
· |
Consolidation of funds and ventures; and |
· |
Income taxes. |
See “MD&A—Critical Accounting Policies and Estimates” in our 2015 Form 10-K for a discussion of these critical accounting policies and estimates.
Impact of Future Adoption of New Accounting Guidance
We identify and discuss the expected impact on our condensed consolidated financial statements of recently issued accounting guidance in Notes to Consolidated Financial Statements – Note 1, “Summary of Significant Accounting Policies.”
17
ITEM 1. FINANCIAL STATEMENTS
MMA Capital Management, LLC
(in thousands, except share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
At |
|
|
||
|
June 30, |
|
At |
||
|
2016 |
|
December 31, |
||
|
(Unaudited) |
|
2015 |
||
ASSETS |
|
|
|
|
|
Cash and cash equivalents |
$ |
18,283 |
|
$ |
21,843 |
Restricted cash (includes $23,220 and $22,992 related to consolidated funds |
|
42,060 |
|
|
40,033 |
Bonds available-for-sale (includes $154,433 and $174,961 pledged as collateral) |
|
182,831 |
|
|
218,439 |
Investments in partnerships (includes $155,518 and $177,786 related to CFVs) |
|
237,474 |
|
|
260,441 |
Other assets (includes $2,742 and $6,417 pledged as collateral and $32,497 and $18,834 |
|
87,398 |
|
|
58,315 |
Total assets |
$ |
568,046 |
|
$ |
599,071 |
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
Debt (includes $9,848 and $9,883 related to CFVs) |
$ |
226,278 |
|
$ |
242,095 |
Accounts payable and accrued expenses |
|
3,907 |
|
|
5,001 |
Unfunded equity commitments to lower tier property partnerships related to CFVs |
|
8,103 |
|
|
8,203 |
Other liabilities (includes $30,165 and $28,233 related to CFVs) |
|
51,838 |
|
|
47,551 |
Total liabilities |
$ |
290,126 |
|
$ |
302,850 |
|
|
|
|
|
|
Commitments and contingencies (see Note 9) |
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
Noncontrolling interests in CFVs and IHS Property Management ("IHS PM") |
$ |
155,806 |
|
$ |
180,051 |
Common shareholders’ equity: |
|
|
|
|
|
Common shares, no par value (6,118,535 and 6,516,275 shares issued and outstanding |
|
70,325 |
|
|
54,961 |
Accumulated other comprehensive income ("AOCI") |
|
51,789 |
|
|
61,209 |
Total common shareholders’ equity |
|
122,114 |
|
|
116,170 |
Total equity |
|
277,920 |
|
|
296,221 |
Total liabilities and equity |
$ |
568,046 |
|
$ |
599,071 |
The accompanying notes are an integral part of these consolidated financial statements
18
MMA Capital Management, LLC
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
For the six months ended |
||||||||
|
June 30, |
|
June 30, |
||||||||
|
2016 |
|
2015 |
|
2016 |
|
2015 |
||||
Interest income |
|
|
|
|
|
|
|
|
|
|
|
Interest on bonds |
$ |
2,705 |
|
$ |
3,281 |
|
$ |
5,959 |
|
$ |
7,307 |
Interest on loans and short-term investments |
|
886 |
|
|
803 |
|
|
1,323 |
|
|
1,544 |
Total interest income |
|
3,591 |
|
|
4,084 |
|
|
7,282 |
|
|
8,851 |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
Bond related debt |
|
335 |
|
|
379 |
|
|
630 |
|
|
705 |
Non-bond related debt |
|
217 |
|
|
132 |
|
|
471 |
|
|
280 |
Total interest expense |
|
552 |
|
|
511 |
|
|
1,101 |
|
|
985 |
Net interest income |
|
3,039 |
|
|
3,573 |
|
|
6,181 |
|
|
7,866 |
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest revenue |
|
|
|
|
|
|
|
|
|
|
|
Income on preferred stock investment |
|
─ |
|
|
1,311 |
|
|
─ |
|
|
2,608 |
Asset management fees and reimbursements |
|
2,261 |
|
|
1,575 |
|
|
4,153 |
|
|
2,996 |
Other income |
|
954 |
|
|
810 |
|
|
1,601 |
|
|
1,533 |
Revenue from CFVs |
|
726 |
|
|
133 |
|
|
1,545 |
|
|
200 |
Total non-interest revenue |
|
3,941 |
|
|
3,829 |
|
|
7,299 |
|
|
7,337 |
Total revenues, net of interest expense |
|
6,980 |
|
|
7,402 |
|
|
13,480 |
|
|
15,203 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating and other expenses |
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
1,075 |
|
|
1,708 |
|
|
2,117 |
|
|
4,904 |
Salaries and benefits |
|
3,919 |
|
|
3,911 |
|
|
7,999 |
|
|
7,183 |
General and administrative |
|
655 |
|
|
773 |
|
|
1,355 |
|
|
1,636 |
Professional fees |
|
1,005 |
|
|
881 |
|
|
2,440 |
|
|
2,025 |
Other expenses |
|
735 |
|
|
1,722 |
|
|
783 |
|
|
1,829 |
Expenses from CFVs |
|
9,014 |
|
|
9,014 |
|
|
17,382 |
|
|
18,330 |
Total operating and other expenses |
|
16,403 |
|
|
18,009 |
|
|
32,076 |
|
|
35,907 |
|
|
|
|
|
|
|
|
|
|
|
|
Net gains on bonds |
|
28 |
|
|
3,792 |
|
|
2,323 |
|
|
4,375 |
Net gains on real estate |
|
─ |
|
|
5,622 |
|
|
116 |
|
|
5,622 |
Net gains on derivatives, loans and other assets |
|
1,424 |
|
|
928 |
|
|
2,106 |
|
|
1,913 |
Net gains transferred into net income from AOCI due to consolidation or |
|
4,205 |
|
|
─ |
|
|
15,647 |
|
|
─ |
Equity in income from unconsolidated funds and ventures |
|
2,126 |
|
|
20 |
|
|
6,587 |
|
|
93 |
Net losses related to CFVs |
|
(598) |
|
|
─ |
|
|
(598) |
|
|
─ |
Equity in losses from lower tier property partnerships of CFVs |
|
(4,937) |
|
|
(6,654) |
|
|
(10,623) |
|
|
(12,347) |
Net loss from continuing operations before income taxes |
|
(7,175) |
|
|
(6,899) |
|
|
(3,038) |
|
|
(21,048) |
Income tax expense |
|
(34) |
|
|
(61) |
|
|
(106) |
|
|
(132) |
Net income from discontinued operations, net of tax |
|
83 |
|
|
83 |
|
|
166 |
|
|
161 |
Net loss |
|
(7,126) |
|
|
(6,877) |
|
|
(2,978) |
|
|
(21,019) |
Loss allocable to noncontrolling interests: |
|
|
|
|
|
|
|
|
|
|
|
Net losses allocable to noncontrolling interests in CFVs and IHS PM: |
|
|
|
|
|
|
|
|
|
|
|
Related to continuing operations |
|
12,256 |
|
|
14,168 |
|
|
24,713 |
|
|
28,472 |
Net income allocable to common shareholders |
$ |
5,130 |
|
$ |
7,291 |
|
$ |
21,735 |
|
$ |
7,453 |
The accompanying notes are an integral part of these consolidated financial statements
19
MMA Capital Management, LLC
CONSOLIDATED STATEMENTS OF OPERATIONS – (continued)
(Unaudited)
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
For the six months ended |
||||||||
|
June 30, |
|
June 30, |
||||||||
|
2016 |
|
2015 |
|
2016 |
|
2015 |
||||
Basic income per common share: |
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
$ |
0.80 |
|
$ |
1.04 |
|
$ |
3.37 |
|
$ |
1.03 |
Income from discontinued operations |
|
0.01 |
|
|
0.01 |
|
|
0.02 |
|
|
0.02 |
Income per common share |
$ |
0.81 |
|
$ |
1.05 |
|
$ |
3.39 |
|
$ |
1.05 |
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income per common share: |
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
$ |
0.80 |
|
$ |
1.04 |
|
$ |
3.37 |
|
$ |
1.03 |
Income from discontinued operations |
|
0.01 |
|
|
0.01 |
|
|
0.02 |
|
|
0.02 |
Income per common share |
$ |
0.81 |
|
$ |
1.05 |
|
$ |
3.39 |
|
$ |
1.05 |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
6,289 |
|
|
6,955 |
|
|
6,406 |
|
|
7,084 |
Diluted |
|
6,289 |
|
|
6,955 |
|
|
6,410 |
|
|
7,084 |
The accompanying notes are an integral part of these consolidated financial statements
20
MMA Capital Management, LLC
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(Unaudited)
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
For the six months ended |
||||||||
|
June 30, |
|
June 30, |
||||||||
|
2016 |
|
2015 |
|
2016 |
|
2015 |
||||
Net income allocable to common shareholders |
$ |
5,130 |
|
$ |
7,291 |
|
$ |
21,735 |
|
$ |
7,453 |
Net loss allocable to noncontrolling interests |
|
(12,256) |
|
|
(14,168) |
|
|
(24,713) |
|
|
(28,472) |
Net loss |
$ |
(7,126) |
|
$ |
(6,877) |
|
$ |
(2,978) |
|
$ |
(21,019) |
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss) allocable to |
|
|
|
|
|
|
|
|
|
|
|
Bond related changes: |
|
|
|
|
|
|
|
|
|
|
|
Unrealized net gains |
$ |
4,460 |
|
$ |
2,994 |
|
$ |
8,251 |
|
$ |
5,040 |
Reversal of net unrealized gains on sold or redeemed bonds |
|
─ |
|
|
(3,395) |
|
|
(2,055) |
|
|
(3,866) |
Reclassification of unrealized losses to operations due to |
|
─ |
|
|
179 |
|
|
─ |
|
|
179 |
Reversal of unrealized gains from AOCI to Net Income due to |
|
(4,205) |
|
|
─ |
|
|
(15,647) |
|
|
─ |
Net change in other comprehensive income due to bonds |
|
255 |
|
|
(222) |
|
|
(9,451) |
|
|
1,353 |
Foreign currency translation adjustment |
|
10 |
|
|
42 |
|
|
31 |
|
|
(90) |
Other comprehensive income (loss) allocable to |
$ |
265 |
|
$ |
(180) |
|
$ |
(9,420) |
|
$ |
1,263 |
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income to common shareholders |
$ |
5,395 |
|
$ |
7,111 |
|
$ |
12,315 |
|
$ |
8,716 |
Comprehensive loss to noncontrolling interests |
|
(12,256) |
|
|
(14,168) |
|
|
(24,713) |
|
|
(28,472) |
Comprehensive loss |
$ |
(6,861) |
|
$ |
(7,057) |
|
$ |
(12,398) |
|
$ |
(19,756) |
The accompanying notes are an integral part of these consolidated financial statements
21
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) |
|
─ |
|
|
21,735 |
|
|
─ |
|
|
21,735 |
|
|
(24,713) |
|
|
(2,978) |
Other comprehensive loss |
|
─ |
|
|
─ |
|
|
(9,420) |
|
|
(9,420) |
|
|
─ |
|
|
(9,420) |
Distributions |
|
─ |
|
|
─ |
|
|
─ |
|
|
─ |
|
|
(1,415) |
|
|
(1,415) |
Purchases of shares in a subsidiary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(including price adjustments on |
|
─ |
|
|
(45) |
|
|
─ |
|
|
(45) |
|
|
─ |
|
|
(45) |
Common shares (restricted and |
|
15 |
|
|
218 |
|
|
─ |
|
|
218 |
|
|
─ |
|
|
218 |
Net change due to consolidation |
|
─ |
|
|
─ |
|
|
─ |
|
|
─ |
|
|
1,883 |
|
|
1,883 |
Common share repurchases |
|
(407) |
|
|
(6,544) |
|
|
─ |
|
|
(6,544) |
|
|
─ |
|
|
(6,544) |
Balance, June 30, 2016 |
|
6,196 |
|
$ |
70,325 |
|
$ |
51,789 |
|
$ |
122,114 |
|
$ |
155,806 |
|
$ |
277,920 |
The accompanying notes are an integral part of these consolidated financial statements
22
MMA Capital Management, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended |
||||
|
|
June 30, |
||||
|
|
2016 |
|
2015 |
||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
Net loss |
|
$ |
(2,978) |
|
$ |
(21,019) |
Adjustments to reconcile net loss to net cash provided by (used in) operating |
|
|
|
|
|
|
Provisions for credit losses and impairment (1) |
|
|
12,769 |
|
|
14,753 |
Net equity in losses from equity investments in partnerships (1) |
|
|
4,036 |
|
|
12,254 |
Net gains on bonds |
|
|
(2,323) |
|
|
(4,375) |
Net losses related to CFVs |
|
|
598 |
|
|
─ |
Net gains on real estate |
|
|
(116) |
|
|
(5,770) |
Net losses (gains) on derivatives and loans |
|
|
11 |
|
|
(67) |
Net gains transferred into net income from AOCI due to real estate consolidation |
|
|
(15,647) |
|
|
─ |
Advances on and originations of loans held for sale |
|
|
─ |
|
|
(4,243) |
Distributions received from investments in partnerships |
|
|
5,862 |
|
|
─ |
Subordinated debt effective yield amortization and interest accruals |
|
|
334 |
|
|
2,163 |
Depreciation and other amortization (1) |
|
|
673 |
|
|
483 |
Foreign currency income |
|
|
(157) |
|
|
(113) |
Stock-based compensation expense |
|
|
1,622 |
|
|
1,374 |
Change in asset management fees payable related to CFVs |
|
|
1,693 |
|
|
(5,209) |
Other |
|
|
(2,335) |
|
|
(3,108) |
Net cash provided by (used in) operating activities |
|
|
4,042 |
|
|
(12,877) |
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
Principal payments and sales proceeds received on bonds and loans held for investment |
|
|
16,984 |
|
|
16,740 |
Advances on and originations of loans held for investment |
|
|
(23,470) |
|
|
(418) |
Investments in property partnerships and real estate |
|
|
(1,615) |
|
|
(1,120) |
Proceeds from the sale of real estate and other investments |
|
|
17,804 |
|
|
29,662 |
Increase in restricted cash and cash of CFVs |
|
|
(2,497) |
|
|
(819) |
Capital distributions received from investments in property partnerships |
|
|
3,407 |
|
|
6,135 |
Net cash provided by investing activities |
|
|
10,613 |
|
|
50,180 |
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
Proceeds from borrowing activity |
|
|
─ |
|
|
25,585 |
Repayment of borrowings |
|
|
(10,256) |
|
|
(30,004) |
Purchase of treasury stock |
|
|
(6,544) |
|
|
(4,668) |
Distributions paid to holders of noncontrolling interests |
|
|
(1,415) |
|
|
(159) |
Other |
|
|
─ |
|
|
447 |
Net cash used in financing activities |
|
|
(18,215) |
|
|
(8,799) |
Net (decrease) increase in cash and cash equivalents |
|
|
(3,560) |
|
|
28,504 |
Cash and cash equivalents at beginning of period |
|
|
21,843 |
|
|
29,619 |
Cash and cash equivalents at end of period |
|
$ |
18,283 |
|
$ |
58,123 |
(1) |
The amounts primarily relate to CFVs. |
The accompanying notes are an integral part of these consolidated financial statements
23
MMA Capital Management, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS– (continued)
(Unaudited)
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended |
||||
|
|
June 30, |
||||
|
|
2016 |
|
2015 |
||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION |
|
|
|
|
|
|
Interest paid |
|
$ |
2,784 |
|
$ |
3,983 |
Income taxes paid |
|
|
174 |
|
|
139 |
|
|
|
|
|
|
|
Non-cash investing and financing activities: |
|
|
|
|
|
|
Unrealized (losses) gains included in other comprehensive income |
|
|
(9,420) |
|
|
1,287 |
Debt and liabilities extinguished through sales and collections on bonds and loans |
|
|
1,657 |
|
|
16,672 |
Decrease in debt through net loan paydowns |
|
|
3,674 |
|
|
─ |
Increase in real estate assets and decrease in bond assets due to foreclosure or initial |
|
|
30,299 |
|
|
─ |
Decrease in common equity and increase in noncontrolling equity due to purchase of |
|
|
─ |
|
|
397 |
The accompanying notes are an integral part of these consolidated financial statements
24
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, and 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 and total return swaps (“TRS”) that are referenced to these types of 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 primarily through a joint venture that we have with an alternative asset manager (our “Solar Joint Venture”). Within this business line, we also manage equity investments in real estate, land and solar assets retained from the sale of legacy businesses.
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 (“SAWHF”), which is a multi-investor fund and is fully invested; International Housing Solutions Residential Partners Partnership (“IHS Residential Partners”), which is a single-investor fund targeted at the emerging middle class in South Africa; and IHS Fund II (“IHS Fund II”), which is a multi-investor funds targeting investments in affordable housing, including green housing projects, within South Africa and Sub-Saharan Africa. MMA also owns a 60% interest in IHS Property Management Proprietary Limited (“IHS PM”), which provides property management services to the properties of IHS-managed funds.
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 financial interest, including wholly owned subsidiaries of the Company. All intercompany transactions and balances have been
25
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 and six months ended June 30 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 had understated the recognition of interest income and had overstated 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 shareholders’ equity per share, was attributable to the Company’s use of a method that was used to reduce the reported balance of investment-related cost basis adjustments into interest income. The method used in this case was determined not to be 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 (6,118,535 and 6,516,275 shares issued and |
$ |
47,755 |
$ |
7,206 |
$ |
54,961 | |||
Accumulated other comprehensive income |
68,415 | (7,206) | 61,209 | ||||||
Total common shareholders’ equity |
$ |
116,170 |
$ |
─ |
$ |
116,170 |
26
The effects of the revisions on our Consolidated Statements of Equity were as follows:
|
||||||
|
Common |
|||||
|
Equity |
|||||
|
Before |
|||||
(in thousands) |
AOCI |
AOCI |
||||
As previously reported six months ended June 30, 2015 |
$ |
36,859 |
$ |
58,420 | ||
Cumulative adjustment at December 31, 2014 |
6,323 | (6,323) | ||||
Adjustment |
705 | (705) | ||||
As revised six months ended June 30, 2015 |
$ |
43,887 |
$ |
51,392 |
The effects of the revisions on our Consolidated Statements of Operations were as follows:
|
|||||||||||||
|
Net income |
Basic |
Diluted |
||||||||||
|
from |
income |
income |
||||||||||
|
Income tax |
discontinued |
per |
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 June 30, 2015 |
$ |
3,270 |
$ |
(278) |
$ |
89 |
$ |
1.02 |
$ |
1.02 | |||
Adjustment |
11 | 217 | (6) | 0.03 | 0.03 | ||||||||
As revised three months ended June 30, 2015 |
$ |
3,281 |
$ |
(61) |
$ |
83 |
$ |
1.05 |
$ |
1.05 | |||
|
|||||||||||||
As previously reported six months ended June 30, 2015 |
$ |
6,602 |
$ |
(132) |
$ |
161 |
$ |
0.95 |
$ |
0.95 | |||
Adjustment |
705 |
─ |
─ |
0.10 | 0.10 | ||||||||
As revised six months ended June 30, 2015 |
$ |
7,307 |
$ |
(132) |
$ |
161 |
$ |
1.05 |
$ |
1.05 | |||
|
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.
In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments Improvements.” This guidance is intended to reduce the complexity of U.S. GAAP by decreasing the number of credit impairment models that entities use to account for debt instruments. This guidance adds to U.S. GAAP an impairment model that is based on expected losses rather than incurred losses. This new guidance is effective for us on January 1, 2020, with early adoption permitted. We are currently evaluating the potential impact of the new guidance on our consolidated financial statements.
27
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 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.
In May 2016, the FASB issued ASU No. 2016-12, “Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients.” This guidance addresses certain implementation issues and clarifies the new revenue standard’s core revenue recognition principal. 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 investments in bonds that are reported in the Consolidated Balance Sheets (as a component of Bonds available-for-sale) are comprised primarily of multifamily tax-exempt bonds, but also include 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 5.7% and 5.4% at June 30, 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 June 30, 2016 and December 31, 2015, respectively.
28
The following tables provide information about the UPB, amortized cost, gross unrealized gains and fair value (“FV”) associated with the Company’s investments in bonds that are classified as available-for-sale:
|
||||||||||||||
|
At |
|||||||||||||
|
June 30, 2016 |
|||||||||||||
|
Gross |
|||||||||||||
|
Amortized |
Unrealized |
FV as a % |
|||||||||||
(in thousands) |
UPB |
Cost (1) |
Gains |
FV |
of UPB |
|||||||||
Multifamily tax-exempt bonds |
$ |
123,188 |
$ |
77,324 |
$ |
48,325 |
$ |
125,649 | 102% | |||||
Other real estate related bond |
57,287 | 50,636 | 6,546 | 57,182 | 100% | |||||||||
Total |
$ |
180,475 |
$ |
127,960 |
$ |
54,871 |
$ |
182,831 | 101% |
|
||||||||||||||
|
At |
|||||||||||||
|
December 31, 2015 |
|||||||||||||
|
Gross |
|||||||||||||
|
Amortized |
Unrealized |
FV as a % |
|||||||||||
(in thousands) |
UPB |
Cost (1) |
Gains |
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. |
See Note 7, “Fair Value,” which describes factors that contributed to the $35.6 million decrease in the reported fair value of the Company’s bond portfolio for the six months ended June 30, 2016.
Maturity
Principal payments on the Company’s investments in bonds are based on contractual terms that are set forth in the contractual documents governing 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 June 30, 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 $14.4 million and $25.7 million, respectively, at June 30, 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 June 30, 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:
29
|
|||||||||
(in thousands) |
UPB |
Amortized Cost |
Fair Value |
||||||
June 30, 2016 |
$ |
52,376 |
$ |
40,637 |
$ |
50,526 | |||
July 1 through December 31, 2016 |
─ |
─ |
─ |
||||||
2017 |
─ |
─ |
─ |
||||||
2018 |
1,967 | 528 | 2,276 | ||||||
2019 |
─ |
─ |
─ |
||||||
2020 |
16,553 | 6,386 | 17,156 | ||||||
Thereafter |
109,422 | 80,252 | 112,713 | ||||||
Bonds that may not be prepaid |
157 | 157 | 160 | ||||||
Total |
$ |
180,475 |
$ |
127,960 |
$ |
182,831 |
The weighted average expected maturity of the Company’s investments in bonds that are not currently prepayable at par at June 30, 2016 was 5.5 years.
Non-Accrual Bonds
The fair value of the Company’s investments in bonds that were on non-accrual status was $22.4 million and $43.3 million at June 30, 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 June 30, 2016 and 2015, respectively, and $0.5 million and $1.1 million for the six months ended June 30, 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 June 30, 2016 and 2015, respectively, and $0.9 million and $2.2 million for the six months ended June 30, 2016 and 2015, respectively.
During the six months ended June 30, 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. No bonds on non-accrual were sold or redeemed during the three months ended June 30, 2016.
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 |
||||
|
June 30, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Total current |
$ |
160,409 |
$ |
175,106 | ||
30-59 days past due |
─ |
─ |
||||
60-89 days past due |
─ |
─ |
||||
90 days or greater |
22,422 | 43,333 | ||||
Total |
$ |
182,831 |
$ |
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 $1.4 million for the six months ended June 30, 2016 and 2015, respectively and $0.8 million for the three months ended June 30, 2015. No bonds were sold or redeemed during the three months ended June 30, 2016.
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 “Other expenses” and “Net gains on bonds”):
30
|
||||||||||||
|
For the three months ended |
For the six months ended |
||||||||||
|
June 30, |
June 30, |
||||||||||
(in thousands) |
2016 |
2015 |
2016 |
2015 |
||||||||
Net impairment recognized on bonds held at each period-end |
$ |
─ |
$ |
(179) |
$ |
─ |
$ |
(179) | ||||
Gains recognized at time of sale or redemption (1) |
28 | 3,793 | 2,323 | 4,376 | ||||||||
Total net gains on bonds |
$ |
28 |
$ |
3,614 |
$ |
2,323 |
$ |
4,197 |
(1) |
The amount for the three months ended June 30, 2016, reflects additional cash received for a bond that was previously redeemed in 2015. |
In addition to gains described above, the Company also recognized in the first six months of 2016 an $11.4 million gain in connection with a nonperforming bond with respect to 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 |
||||
|
June 30, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Investments in U.S. real estate partnerships (includes $11,545 and $13,374 related to VIEs) (1) |
$ |
27,974 |
$ |
29,633 | ||
Investments in IHS-managed funds (includes $1,593 and $1,388 related to VIEs) (1) |
2,734 | 2,501 | ||||
Investment in the Solar Joint Venture |
51,248 | 50,521 | ||||
Investments in Lower Tier Property Partnerships ("LTPPs") related to CFVs (2) |
155,518 | 177,786 | ||||
Total investments in partnerships |
$ |
237,474 |
$ |
260,441 |
(1) |
We do not consolidate any of the investees that were assessed to meet the definition of a VIE. |
(2) |
See Note 13, “Consolidated Funds and Ventures,” for more information. |
Investments in U.S. Real Estate Partnerships
At June 30, 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 well as rights to share in excess cash flows of the real estate venture. As this entity was determined not to be a VIE, the Company accounts for this investment using the equity method of accounting.
At June 30, 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 not to be its primary beneficiary. Therefore, the Company did not consolidate this entity and accounts for this investment using the equity method of accounting.
At June 30, 2016, $5.3 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. 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.
At June 30, 2016 and December 31, 2015, five of the U.S. real estate partnerships in which we have investments were determined to be VIEs. The carrying value of the equity investments in these partnerships was $11.5 million and $13.4 million at June 30, 2016 and December 31, 2015, respectively. 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 $11.5 million and $20.3 million as of June 30, 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.
31
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 |
||||
|
June 30, |
December 31, |
||||
|
2016 |
2015 |
||||
(in thousands) |
||||||
Total assets |
$ |
101,040 |
$ |
114,697 | ||
Total liabilities |
49,497 | 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 |
For the six months ended |
||||||||||
|
June 30, |
June 30, |
||||||||||
(in thousands) |
2016 |
2015 |
2016 |
2015 |
||||||||
Net income (loss) |
$ |
506 |
$ |
(546) |
$ |
5,624 |
$ |
(395) |
Investments in IHS-managed Funds
At June 30, 2016, the Company held equity co-investments in three IHS-managed funds (SAWHF, IHS Residential Partners 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.
At June 30, 2016, the carrying value of the Company’s equity investment in SAWHF, IHS Residential Partners and IHS Fund II was $1.1 million, $1.6 million and $0.1 million, respectively.
As the SAWHF and IHS Fund II entities were determined not to be VIEs, the Company accounts for these investments using the equity method of accounting.
While IHS Residential Partners was determined to be a VIE, this entity was not consolidated for reporting purposes as the Company was deemed not to 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 approximately $12.0 million and $11.7 million as of June 30, 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 |
||||
|
June 30, |
December 31, |
||||
|
2016 |
2015 |
||||
(in thousands) |
||||||
Total assets |
$ |
221,679 |
$ |
235,858 | ||
Total liabilities |
87,071 | 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 |
For the six months ended |
||||||||||
|
June 30, |
June 30, |
||||||||||
(in thousands) |
2016 |
2015 |
2016 |
2015 |
||||||||
Net (loss) income |
$ |
(2,902) |
$ |
1,586 |
$ |
(8,712) |
$ |
3,332 |
32
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 June 30, 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 |
||||
|
June 30, |
December 31, |
||||
|
2016 |
2015 |
||||
(in thousands) |
||||||
Total assets |
$ |
117,880 |
$ |
104,137 | ||
Total liabilities |
15,879 | 3,585 |
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 |
For the six months ended |
||||||||||
|
June 30, |
June 30, |
||||||||||
(in thousands) |
2016 |
2015 |
2016 |
2015 |
||||||||
Net income |
$ |
2,495 |
$ |
─ |
$ |
5,557 |
$ |
─ |
NOTE 4—OTHER ASSETS
The following table provides information related to the carrying value of the Company’s other assets:
|
||||||
|
At |
At |
||||
|
June 30, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Other assets: |
||||||
Loans held for investment |
$ |
24,754 |
$ |
7,928 | ||
Loans held for sale |
2,742 | 6,417 | ||||
Real estate owned |
9,251 | 8,669 | ||||
Derivative assets |
3,980 | 3,673 | ||||
Solar facilities (includes other assets such as cash and other receivables) |
1,858 | 2,073 | ||||
Accrued interest receivable |
2,293 | 2,115 | ||||
Asset management fees and reimbursements receivable |
1,446 | 1,121 | ||||
Other assets |
8,577 | 7,485 | ||||
Other assets held by CFVs (1) |
32,497 | 18,834 | ||||
Total other assets |
$ |
87,398 |
$ |
58,315 |
(1) |
See Note 13, “Consolidated Funds and Ventures,” for more information. |
33
Loans Held for Investment (“HFI”)
The Company’s loans that are HFI primarily include solar construction loans. We report the carrying value of HFI loans 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 |
||||
|
June 30, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Amortized cost |
$ |
25,504 |
$ |
8,678 | ||
Allowance for loan losses |
(750) | (750) | ||||
Loans held for investment, net |
$ |
24,754 |
$ |
7,928 |
At June 30, 2016 and December 31, 2015, HFI loans had an UPB of $30.5 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 June 30, 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 June 30, 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 June 30, 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.
At June 30, 2016, the Company has one solar construction loan with a UPB of $23.7 million that is classified as held for investment but for which the fair value option (“FVO”) was elected to minimize certain operational challenges associated with accounting for this loan.
Loans Held for Sale (“HFS”)
We report the carrying value of HFS loans at the lower of cost or fair value and report valuation changes as “Other expenses” in our Consolidated Statement of Operations.
At June 30, 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 June 30, 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 December 31, 2015, the Company had unfunded loan commitments totaling $0.5 million. There were no unfunded loan commitments at June 30, 2016.
34
Real Estate Owned (“REO”)
The following table provides information about the carrying value of the Company’s REO:
|
||||||
|
At |
At |
||||
|
June 30, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
REO held for use, net |
$ |
3,188 |
$ |
8,669 | ||
REO held for sale, net |
6,063 |
─ |
||||
Total REO |
$ |
9,251 |
$ |
8,669 | ||
|
REO held for use, net
The REO held for use by the Company was comprised of the following:
|
||||||
|
At |
At |
||||
|
June 30, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Cash |
$ |
─ |
$ |
149 | ||
Building, furniture, fixtures and land improvement |
569 | 4,014 | ||||
Accumulated depreciation |
─ |
─ |
||||
Land |
2,619 | 4,496 | ||||
Other assets |
─ |
10 | ||||
Total |
$ |
3,188 |
$ |
8,669 |
Depreciation expense was $0.1 million for the six months ended June 30, 2015. There was no depreciation expense for the three months ended June 30, 2016 and 2015, and six months ended June 30, 2016. Buildings are depreciated over a period of 40 years. Furniture and fixtures are depreciated over a period of six to seven years and land improvements are depreciated over a period of 15 years. The Company did not recognize any impairment losses for the three months and six months ended June 30, 2016 and 2015.
REO held for sale, net
The REO held for sale by the Company was comprised of the following:
|
||||||
|
At |
At |
||||
|
June 30, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Cash |
$ |
139 |
$ |
─ |
||
Building, furniture and fixtures |
4,014 |
─ |
||||
Land |
1,877 |
─ |
||||
Other assets |
33 |
─ |
||||
Total |
$ |
6,063 |
$ |
─ |
Derivative Assets
At June 30 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 June 30, 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. Accumulated depreciation prior to these facilities being classified as HFS was $1.6 million and $3.1 million at June 30, 2016 and December 31, 2015, 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.
35
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 June 30, 2016 and December 31, 2015, the Company had $1.4 million and $1.1 million of asset management fees and reimbursement receivables, respectively, recognized in its Consolidated Balance Sheets, of which $1.1 million and $0.8 million, respectively, were due from IHS-managed funds and ventures. As of June 30, 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.
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 |
||||||||||
|
June 30, 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 |
$ |
1,022 | 1.9 |
% |
$ |
1,137 | 1.5 |
% |
||||
Due after one year |
68,153 | 1.8 | 88,131 | 1.4 | ||||||||
Notes payable and other debt – non-bond related |
||||||||||||
Due within one year |
4,057 | 12.0 | 7,564 | 13.0 | ||||||||
Due after one year |
2,451 | 10.4 | 3,126 | 10.4 | ||||||||
|
||||||||||||
Total asset related debt |
$ |
75,683 | 2.6 |
$ |
99,958 | 2.6 | ||||||
|
||||||||||||
Other Debt (1) |
||||||||||||
Subordinated debt (3) |
||||||||||||
Due within one year |
$ |
3,288 | 3.6 |
$ |
3,069 | 3.0 | ||||||
Due after one year |
127,547 | 3.2 | 129,185 | 3.0 | ||||||||
Notes payable and other debt |
||||||||||||
Due within one year |
101 | 1.8 |
─ |
─ |
||||||||
Due after one year |
9,811 | 1.8 |
─ |
─ |
||||||||
|
||||||||||||
Total other debt |
$ |
140,747 | 3.1 |
$ |
132,254 | 3.0 | ||||||
|
||||||||||||
Total asset related debt and other debt |
$ |
216,430 | 2.9 |
$ |
232,212 | 2.8 | ||||||
|
||||||||||||
Debt related to CFVs |
||||||||||||
Due within one year |
$ |
6,803 | 5.5 |
$ |
6,802 | 5.5 | ||||||
Due after one year |
3,045 | 4.3 | 3,081 | 4.3 | ||||||||
Total debt related to CFVs |
$ |
9,848 | 5.1 |
$ |
9,883 | 5.1 | ||||||
|
||||||||||||
Total debt |
$ |
226,278 | 3.0 |
$ |
242,095 | 2.9 |
(1) |
Asset related debt is debt that finances interest-bearing assets and the interest expense from this debt is included in “Net interest income” on the Consolidated Statements of Operations. Other debt is debt that 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 June 30, 2016 and December 31, 2015. |
(3) |
The subordinated debt balances include net cost basis adjustments of $8.9 million and $9.2 million at June 30, 2016 and December 31, 2015, respectively, that pertain to issuance-related premiums and debt issuance costs. |
36
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 June 30, 2016:
|
|||||||||
|
Asset Related Debt |
CFVs |
|||||||
(in thousands) |
and Other Debt |
Related Debt |
Total Debt |
||||||
2016 |
$ |
5,062 |
$ |
6,741 |
$ |
11,803 | |||
2017 |
8,946 | 62 | 9,008 | ||||||
2018 |
60,583 | 65 | 60,648 | ||||||
2019 |
13,360 | 69 | 13,429 | ||||||
2020 |
10,718 | 72 | 10,790 | ||||||
Thereafter |
108,965 | 2,472 | 111,437 | ||||||
Net premium and debt issue costs |
8,796 | 367 | 9,163 | ||||||
Total |
$ |
216,430 |
$ |
9,848 |
$ |
226,278 |
At June 30, 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 TRSs. In such transactions, the Company conveys its interest in bonds to a counterparty in exchange for cash consideration while simultaneously executing TRSs 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 TRSs 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 June 30, 2016, under the terms of these TRSs, the counterparty is required to pay the Company an amount equal to the interest payments received on the underlying bonds (UPB of $67.8 million with a weighted average pay rate of 6.2% at June 30, 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 TRSs (notional amount of $69.3 million with a weighted average pay rate of 1.7% at June 30, 2016). The Company uses this pay rate on executed TRSs 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 and $0.4 million for the three months ended June 30, 2016 and 2015, respectively, and $0.6 million and $0.7 million for the six months ended June 30, 2016 and 2015, respectively.
Notes Payable and Other Debt – Non-Bond Related
At June 30, 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 $0.2 million and $0.1 million for the three months ended June 30, 2016 and 2015, respectively, and $0.5 million and $0.3 million for the six months ended June 30, 2016 and 2015, respectively.
37
Other Debt
Subordinated Debt
The table below provides information about the key terms of the subordinated debt that was issued by the Company’s wholly owned subsidiaries MMA Financial Inc. (“MFI”) and MMA Financial Holdings, Inc. (“MFH”) and that was outstanding at June 30, 2016:
|
|||||||||||||||
(dollars in thousands) |
Net Premium |
Interim |
|||||||||||||
|
and Debt |
Principal |
|||||||||||||
Issuer |
Principal |
Issuance Costs |
Carrying Value |
Payments |
Maturity Date |
Coupon |
|||||||||
MFI |
$ |
27,460 |
$ |
(156) |
$ |
27,304 |
Amortizing |
December 2027 and December 2033 |
8.00% |
||||||
MFH |
27,889 | 2,770 | 30,659 |
Amortizing |
March 30, 2035 |
3-month LIBOR plus 2.0% |
|||||||||
MFH |
25,360 | 2,529 | 27,889 |
Amortizing |
April 30, 2035 |
3-month LIBOR plus 2.0% |
|||||||||
MFH |
14,618 | 1,344 | 15,962 |
Amortizing |
July 30, 2035 |
3-month LIBOR plus 2.0% |
|||||||||
MFH |
26,579 | 2,442 | 29,021 |
Amortizing |
July 30, 2035 |
3-month LIBOR plus 2.0% |
|||||||||
Total |
$ |
121,906 |
$ |
8,929 |
$ |
130,835 |
Interest expense on the subordinated debt totaled $1.1 million and $1.4 million for the three months ended June 30, 2016 and 2015, respectively, and $2.1 million and $4.1 million for the six months ended June 30, 2016 and 2015, respectively.
Notes Payable and Other Debt
This debt is comprised of a TRS financing arrangement on a previous bond investment that served as collateral for an affordable multifamily property where the Company acquired the 1.0% general partnership interest in the second quarter of 2016. See Note 13, “Consolidated Funds and Ventures,” for additional information.
Letters of Credit
The Company had no letters of credit outstanding at June 30, 2016 and December 31, 2015.
NOTE 6—DERIVATIVE INSTRUMENTS
The Company’s derivative instruments include TRSs, an interest rate cap and one interest rate swap. TRSs are used by the Company to obtain, or retain, the economic risks and rewards associated with tax exempt municipal bonds while the interest rate cap and interest rate swap are used by the Company to manage the risk of increases in our cost of funding.
Derivative instruments that are recognized in the Consolidated Balance Sheets are measured on a fair value basis. 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 instruments:
|
||||||||||||
|
Fair Value |
|||||||||||
|
At |
At |
||||||||||
|
June 30, 2016 |
December 31, 2015 |
||||||||||
(in thousands) |
Assets |
Liabilities |
Assets |
Liabilities |
||||||||
Total return swaps |
$ |
3,980 |
$ |
1,271 |
$ |
3,658 |
$ |
1,023 | ||||
Interest rate cap |
─ |
─ |
15 |
─ |
||||||||
Interest rate swap |
─ |
767 |
─ |
690 | ||||||||
Total derivative instruments |
$ |
3,980 |
$ |
2,038 |
$ |
3,673 |
$ |
1,713 |
38
The following table provides information about the notional amounts of the Company’s derivative instruments:
|
||||||
|
Notional Amounts |
|||||
|
At |
At |
||||
|
June 30, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Total return swaps |
$ |
107,892 |
$ |
111,845 | ||
Interest rate cap |
45,000 | 45,000 | ||||
Interest rate swap |
7,636 | 7,675 | ||||
Total derivative instruments |
$ |
160,528 |
$ |
164,520 |
The following table provides information about the net gains (losses) that were recognized by the Company in connection with its derivative instruments:
|
||||||||||||
|
Gains (Losses) |
Gains (Losses) |
||||||||||
|
For the three months ended |
For the six months ended |
||||||||||
|
June 30, |
June 30, |
||||||||||
(in thousands) |
2016 |
2015 |
2016 |
2015 |
||||||||
Total return swaps (1) |
$ |
1,522 |
$ |
1,013 |
$ |
2,321 |
$ |
2,204 | ||||
Interest rate cap |
(4) | (41) | (14) | (120) | ||||||||
Interest rate swap (2) |
(100) | (44) | (222) | (171) | ||||||||
Total |
$ |
1,418 |
$ |
928 |
$ |
2,085 |
$ |
1,913 |
(1) |
The cash paid and received on TRSs 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 $1.1 million and $1.0 million for the three months ended June 30, 2016 and 2015, respectively. Net cash received was $2.2 million and $2.0 million for the six months ended June 30, 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 June 30, 2016 and 2015. Net cash paid was $0.1 million and $0.2 million for the six months ended June 30, 2016 and 2015, respectively. |
Total Return Swaps
As of June 30, 2016, the Company had 10 bond related TRSs 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 June 30, 2016, had a UPB of $86.4 million and a weighted average pay rate of 6.5%) 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 2.2% at June 30, 2016). Additionally, the terms of these TRSs require that the change in fair value of reference bonds since the inception of such agreements be factored into their cash settlement upon expiration or early termination.
As of June 30, 2016, the Company had a TRS associated with a senior interest in a pool of 25 taxable loans that had a UPB of $20.1 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 400 bps (an increase from 350 bps due to an extension of the maturity date during the second quarter of 2016). The Company is accounting for this TRS agreement as a derivative for financial reporting purposes.
Interest rate cap
At June 30, 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 June 30, 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 June 30 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 June 30, 2016 and December 31, 2015, was $7.6 million and $7.7 million, respectively.
39
NOTE 7—FAIR VALUE
We use fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. Assets and liabilities recorded at fair value on a recurring basis are presented in the first table below in this Note. From time to time, we may be required to measure at fair value other assets on a nonrecurring basis such as certain loans held for investment or investments in partnerships. These nonrecurring fair value adjustments typically involve application of lower-of-cost-or-market accounting or write-downs of individual assets.
Fair Value Hierarchy
The Company measures the fair value of its assets and liabilities 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: Valuation is based upon quoted prices in active markets for identical instruments. |
· |
Level 2: Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which significant inputs or significant value drivers are observable in active markets. |
· |
Level 3: Valuation is generated from techniques that use significant assumptions that are not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. |
40
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 by instrument type and 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 |
|||||||||||
|
June 30, |
|||||||||||
(in thousands) |
2016 |
Level 1 |
Level 2 |
Level 3 |
||||||||
Assets: |
||||||||||||
Investments in bonds |
$ |
182,831 |
$ |
─ |
$ |
─ |
$ |
182,831 | ||||
Loans held for investment |
23,700 |
─ |
─ |
23,700 | ||||||||
Loans held for sale |
2,742 |
─ |
─ |
2,742 | ||||||||
Derivative instruments |
3,980 |
─ |
─ |
3,980 | ||||||||
|
||||||||||||
Liabilities: |
||||||||||||
Derivative instruments |
$ |
2,038 |
$ |
─ |
$ |
─ |
$ |
2,038 |
|
||||||||||||
|
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 instruments |
3,673 |
─ |
15 | 3,658 | ||||||||
|
||||||||||||
Liabilities: |
||||||||||||
Derivative instruments |
$ |
1,713 |
$ |
─ |
$ |
─ |
$ |
1,713 |
Changes in Fair Value Levels
We monitor the availability of observable market data to assess the appropriate classification of financial instruments within the fair value hierarchy and transfer between Level 1, Level 2, and Level 3 accordingly. Observable market data includes, but is not limited to, quoted prices and market transactions. Changes in economic conditions or market liquidity generally will drive changes in availability of observable market data. Changes in availability of observable market data, which also may result in changing the valuation technique used, are generally the cause of transfers between Level 1, Level 2 and Level 3.
For the three months ended June 30, 2016 and 2015, there were no individually significant transfers between Levels 1 and 2, or between Levels 2 and 3.
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 June 30, 2016:
41
|
|||||||||||||||
(in thousands) |
Bonds Available-for-sale |
Loans Held for Investment |
Loans Held for Sale |
Derivative Assets |
Derivative Liabilities |
||||||||||
Balance, April 1, 2016 |
$ |
192,928 |
$ |
6,169 |
$ |
3,335 |
$ |
3,952 |
$ |
(2,430) | |||||
Net (losses) gains included in earnings |
(1,354) |
─ |
─ |
28 | 392 | ||||||||||
Net change in other comprehensive income (1) |
4,460 |
─ |
─ |
─ |
─ |
||||||||||
Impact from purchases |
─ |
─ |
─ |
─ |
─ |
||||||||||
Impact from loan originations |
─ |
17,531 | 303 |
─ |
─ |
||||||||||
Impact from sales/redemptions |
─ |
─ |
(896) |
─ |
─ |
||||||||||
Impact from bonds extinguished due to consolidation |
(12,946) |
─ |
─ |
─ |
─ |
||||||||||
Impact from settlements |
(257) |
─ |
─ |
─ |
─ |
||||||||||
Balance, June 30, 2016 |
$ |
182,831 |
$ |
23,700 |
$ |
2,742 |
$ |
3,980 |
$ |
(2,038) |
(1) |
This amount includes $4.5 million of unrealized net holding gains arising during the period. |
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 June 30, 2016:
|
|||||||||
(in thousands) |
Net gains on bonds (1) |
Equity in Losses from LTPPs |
Net gains on derivatives (2) |
||||||
Change in unrealized gains related to assets and |
$ |
─ |
$ |
1,354 |
$ |
420 | |||
Additional realized gains recognized |
28 |
─ |
1,002 | ||||||
Total gains reported in earnings |
$ |
28 |
$ |
1,354 |
$ |
1,422 |
(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 June 30, 2015:
|
||||||||||||
(in thousands) |
Bonds Available-for-sale |
Loans Held for Sale |
Derivative Assets |
Derivative Liabilities |
||||||||
Balance, April 1, 2015 |
$ |
220,129 |
$ |
─ |
$ |
3,276 |
$ |
(1,359) | ||||
Net (losses) gains included in earnings |
(1,877) |
─ |
57 | (1) | ||||||||
Net change in other comprehensive income (1) |
(222) |
─ |
─ |
─ |
||||||||
Impact from purchases |
─ |
─ |
─ |
─ |
||||||||
Impact from loan originations |
─ |
4,932 |
─ |
─ |
||||||||
Impact from sales/redemptions |
(9,874) |
─ |
─ |
─ |
||||||||
Impact from settlements |
(494) |
─ |
─ |
─ |
||||||||
Balance, June 30, 2015 |
$ |
207,662 |
$ |
4,932 |
$ |
3,333 |
$ |
(1,360) |
(1) |
This amount includes the reversal of $3.4 million of unrealized gains related to bonds that were sold/redeemed, offset by $3.0 million of unrealized net holding gains arising during the period, and $0.2 million of unrealized bond losses classified into operations. |
42
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 June 30, 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 |
$ |
(179) |
$ |
(1,698) |
$ |
56 | |||
Additional realized gains recognized |
3,792 |
─ |
913 | ||||||
Total gains (losses) reported in earnings |
$ |
3,613 |
$ |
(1,698) |
$ |
969 |
(1) |
Amounts are reflected through “Other expenses” and “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 six months ended June 30, 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 |
(2,483) |
─ |
─ |
322 | (325) | ||||||||||
Net change in other comprehensive income (1) |
6,196 |
─ |
─ |
─ |
─ |
||||||||||
Impact from purchases |
─ |
─ |
─ |
─ |
─ |
||||||||||
Impact from loan originations |
─ |
23,700 | 4,315 |
─ |
─ |
||||||||||
Impact from sales/redemptions |
(3,769) |
─ |
(7,990) |
─ |
─ |
||||||||||
Impact from bonds extinguished due to consolidation |
(30,300) |
─ |
─ |
─ |
─ |
||||||||||
Impact from settlements |
(5,252) |
─ |
─ |
─ |
─ |
||||||||||
Balance, June 30, 2016 |
$ |
182,831 |
$ |
23,700 |
$ |
2,742 |
$ |
3,980 |
$ |
(2,038) |
(1) |
This amount includes $8.3 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 six months ended June 30, 2016:
|
|||||||||
(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 |
$ |
─ |
$ |
2,433 | (3) | ||||
Change in unrealized gains related to assets and |
|||||||||
liabilities held at January 1, 2016, but settled during 2016 |
─ |
50 |
─ |
||||||
Additional realized gains recognized |
2,323 |
─ |
2,102 | ||||||
Total gains reported in earnings |
$ |
2,323 |
$ |
2,483 |
$ |
2,099 | |||
|
(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. |
43
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 six months ended June 30, 2015:
|
||||||||||||
(in thousands) |
Bonds Available-for-sale |
Loans Held for Sale |
Derivative Assets |
Derivative Liabilities |
||||||||
Balance, January 1, 2015 |
$ |
222,899 |
$ |
─ |
$ |
2,539 |
$ |
(753) | ||||
Net (losses) gains included in earnings |
(2,846) |
─ |
794 | (607) | ||||||||
Net change in other comprehensive income (1) |
1,353 |
─ |
─ |
─ |
||||||||
Impact from loan originations |
─ |
4,932 |
─ |
─ |
||||||||
Impact from sales/redemptions |
(9,874) |
─ |
─ |
─ |
||||||||
Impact from settlements |
(3,870) |
─ |
─ |
─ |
||||||||
Balance, June 30, 2015 |
$ |
207,662 |
$ |
4,932 |
$ |
3,333 |
$ |
(1,360) |
(1) |
This amount represents $5.0 million of unrealized net holding gains arising during the period plus $0.2 million of unrealized bond losses reclassified into operations, partially offset by the reversal of $3.9 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 six months ended June 30, 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 |
$ |
(179) |
$ |
(2,667) |
$ |
187 | |||
Additional realized gains recognized |
4,375 |
─ |
1,846 | ||||||
Total gains (losses) reported in earnings |
$ |
4,196 |
$ |
(2,667) |
$ |
2,033 | |||
|
(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. |
Fair Value Measurements of Instruments That Are Classified as Level 3
The tables that follow provide quantitative information about the valuation techniques and the range and weighted average of significant unobservable inputs used in the valuation of substantially all of our Level 3 assets and liabilities measured at fair value on a recurring basis for which we use an internal model to measure fair value. The significant unobservable inputs for Level 3 assets and liabilities that are valued using dealer pricing are not included in the table, as the specific inputs applied are not provided by the dealer.
44
|
|||||||||||
|
Fair Value Measurement as of June 30, 2016 |
||||||||||
|
Significant |
Significant |
|||||||||
|
Valuation |
Unobservable |
Weighted |
||||||||
(in thousands) |
Fair Value |
Techniques |
Inputs (1) |
Range (1) |
Average (2) |
||||||
Recurring Fair Value |
|||||||||||
Available-for-sale securities: |
|||||||||||
Multifamily tax-exempt bonds |
|||||||||||
Performing |
$ |
84,602 |
Discounted cash flow |
Market yield |
4.3 - 5.5 |
% |
4.7 |
% |
|||
|
10,292 |
Discounted cash flow |
Market yield |
7.8 |
7.8 | ||||||
|
Capitalization rate |
6.6 |
6.6 | ||||||||
|
Net operating income |
0.3 |
0.3 | ||||||||
Non-performing |
22,423 |
Discounted cash flow |
Market yield |
7.0 - 8.2 |
7.5 | ||||||
|
Capitalization rate |
6.0 - 6.8 |
6.3 | ||||||||
|
NOI annual growth rate |
(0.7) - 1.1 |
0.5 | ||||||||
Subordinated cash flow |
8,332 |
Discounted cash flow |
Market yield |
7.4 |
7.4 | ||||||
|
Capitalization rate |
6.2 - 6.5 |
6.3 | ||||||||
|
NOI annual growth rate |
(0.7) - 0.7 |
0.4 | ||||||||
CDD bonds |
9,644 |
Discounted cash flow |
Market yield |
8.2 |
8.2 | ||||||
|
16,910 |
Dealer pricing |
|||||||||
Other bonds |
30,628 |
Dealer pricing |
|||||||||
Loans held for investment |
23,700 |
Discounted cash flow |
Market yield |
13.0 |
13.0 | ||||||
Loans held for sale |
2,742 |
Discounted cash flow |
Market yield |
10.0 - 15.0 |
12.7 | ||||||
Derivative instruments: |
|||||||||||
Total return swaps |
187 |
Discounted cash flow |
Market yield |
5.3 |
5.3 | ||||||
|
(1,270) |
Discounted cash flow |
Market yield |
8.6 |
8.6 | ||||||
|
Capitalization rate |
7.2 |
7.2 | ||||||||
|
NOI annual growth rate |
2.5 |
2.5 | ||||||||
|
3,792 |
Dealer pricing |
|||||||||
Interest rate derivatives |
(767) |
Discounted cash flow |
Market yield |
22.9 |
22.9 |
(1) |
Unobservable inputs reflect information that is not based upon independent sources that are readily available. These inputs are based upon assumptions and internally generated data made by the Company, which may include significant judgment that has been developed based upon available information from third party sources or dealers about what a market participant would use in valuing the asset. |
(2) |
Weighted averages are calculated using outstanding unpaid principal balance for cash instruments, such as loans and securities, and notional amounts for derivative instruments. |
45
|
|||||||||||
|
Fair Value Measurement as of December 31, 2015 |
||||||||||
|
Significant |
Significant |
|||||||||
|
Valuation |
Unobservable |
Weighted |
||||||||
(in thousands) |
Fair Value |
Techniques |
Inputs (1) |
Range (1) |
Average (2) |
||||||
Recurring Fair Value |
|||||||||||
Available-for-sale securities: |
|||||||||||
Multifamily tax-exempt bonds |
|||||||||||
Performing |
$ |
84,203 |
Discounted cash flow |
Market yield |
4.6 - 7.1 |
% |
5.6 |
% |
|||
|
20,226 |
Discounted cash flow |
Market yield |
8.2 - 8.7 |
8.4 | ||||||
|
Capitalization rate |
7.0 - 7.5 |
7.2 | ||||||||
|
NOI annual growth rate |
0.4 - 1.4 |
1.0 | ||||||||
Non-performing |
43,333 |
Discounted cash flow |
Market yield |
7.5 - 7.9 |
7.7 | ||||||
|
Capitalization rate |
6.2 - 6.5 |
6.3 | ||||||||
|
NOI annual growth rate |
0.5 - 1.2 |
0.9 | ||||||||
Subordinated cash flow |
8,847 |
Discounted cash flow |
Market yield |
7.8 - 7.9 |
7.9 | ||||||
|
Capitalization rate |
6.4 - 6.6 |
6.5 | ||||||||
|
NOI annual growth rate |
(0.7) - 0.8 |
0.4 | ||||||||
CDD bonds |
9,381 |
Discounted cash flow |
Market yield |
8.5 |
8.5 | ||||||
|
17,475 |
Dealer pricing |
|||||||||
Other bonds |
34,974 |
Dealer pricing |
|||||||||
Loans held for sale |
6,417 |
Discounted cash flow |
Market yield |
10.0 - 15.0 |
13.5 | ||||||
Derivative instruments: |
|||||||||||
Total return swaps |
(983) |
Discounted cash flow |
Market yield |
8.7 |
8.7 | ||||||
|
Capitalization rate |
7.5 |
7.5 | ||||||||
|
NOI annual growth rate |
2.9 |
2.9 | ||||||||
|
3,618 |
Dealer pricing |
|||||||||
Interest rate derivatives |
(690) |
Discounted cash flow |
Market yield |
26.2 |
26.2 |
(1) |
Unobservable inputs reflect information that is not based upon independent sources that are readily available. These inputs are based upon assumptions and internally generated data made by the Company, which may include significant judgment that has been developed based upon available information from third party sources or dealers about what a market participant would use in valuing the asset. |
(2) |
Weighted averages are calculated using outstanding unpaid principal balance for cash instruments, such as loans and securities, and notional amounts for derivative instruments. |
We use valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs.
The valuation techniques used for our Level 3 assets and liabilities are described as follows:
· |
Discounted cash flow – This type of valuation technique involves developing a projection of expected future cash flows of an instrument and then discounting such cash flows using discount factors that consider the relative risk of the cash flows and the time value of money. |
For instruments that are valued by the Company using a discounted cash flow valuation technique, the rate of return, or discount rate, that is utilized for such purposes reflects specific characteristics of an instrument including, but not limited to the expected term of the instrument, its debt service coverage ratio or credit quality, geographic location, investment size and other attributes.
o |
For performing multifamily and CDD bonds the Company’s projection of expected future cash flows reflects cash flows that are contractually due over the life of an instrument. The Company generally utilizes the AAA Municipal Market Data tax-exempt rate ("MMD") for each instrument’s specific term and applies a market rate risk premium spread that reflects that instrument’s specific credit characteristics, such as size, debt service coverage, state or bond type. |
o |
For non-performing bonds, subordinate cash flow bonds and certain TRS derivatives, the Company’s projection of expected future cash flows reflects internally-generated projections over a 10-year investment period of future net operating income from the underlying properties that serve as collateral for our instruments, less estimated costs of sale. A terminal value is then added to the projected discounted projection to reflect the remaining value that is
46 |
expected to be generated at the end of the projection period. The Company utilizes geographic and sector specific discount rates that are published by an independent real estate research organization. |
o |
For our interest rate swap, the Company’s projection of expected future cash flows reflects scheduled settlement payments that are expected to be exchanged over the life of such contracts. |
· |
Dealer pricing – This valuation technique utilizes one dealer price to estimate fair value. We generally validate these observations of fair value through the use of a discounted cash flow technique whose unobservable inputs are disclosed in the table above. |
Significant unobservable inputs presented in the preceding tables are those we consider significant to the fair value of the Level 3 asset or liability. We consider unobservable inputs to be significant if, by their exclusion, the fair value of the Level 3 asset or liability would be impacted by a predetermined percentage change, or based on qualitative factors, such as nature of the instrument, type of valuation technique used and the significance of the unobservable inputs relative to other inputs used within the valuation. Following is a description of the significant unobservable inputs provided in the table.
· |
Market yield – is a market rate of return used to present value the future expected cash flow to arrive at the fair value of an instrument. The market yield typically consists of a benchmark rate component and a risk premium component. The benchmark rate component, for example, MMD or SIFMA, is generally observable within the market and is necessary to appropriately reflect the time value of money. The risk premium component reflects the amount of compensation market participants require due to the uncertainty inherent in the instrument’s cash flows resulting from risks such as credit and liquidity. A significant decrease in this input in isolation would result in a significantly higher fair value measurement. |
· |
Capitalization rate – is calculated as the ratio between the net operating income produced by a commercial real estate property and the price for such asset. A significant decrease in this input in isolation would result in a significantly higher fair value measurement. |
· |
NOI annual growth rate – is the amount of future growth in net operating income that the Company projects each property to generate on an annual basis. These annual growth estimates take into account the Company’s expectation about the future increases, or decreases, in rental rates, vacancy rates, bad debt expense, concessions and operating expenses for each property. Generally an increase in net operating income will result in an increase to the fair value of the property. |
Non-Recurring Changes in Fair Value
At June 30, 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.
Additional Disclosures Related to the Fair Value of Financial Instruments that are not Carried on the Consolidated Balance Sheets at Fair Value
The tables that follow provide 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. We have not included in such tables assets and liabilities that are not financial instruments (e.g., premises and equipment).
47
|
||||||||||||
|
At |
|||||||||||
|
June 30, 2016 |
|||||||||||
|
Carrying |
Fair Value |
||||||||||
(in thousands) |
Amount |
Level 1 |
Level 2 |
Level 3 |
||||||||
Assets: |
||||||||||||
Cash and cash equivalents |
$ |
18,283 |
$ |
18,283 |
$ |
─ |
$ |
─ |
||||
Restricted cash |
18,840 | 18,840 |
─ |
─ |
||||||||
Restricted cash related to CFVs |
23,220 | 23,220 |
─ |
─ |
||||||||
Asset management fee receivable from TC Fund I |
─ |
─ |
─ |
2,114 | ||||||||
Guarantee fee receivable from TC Fund I |
4,227 |
─ |
─ |
4,227 | ||||||||
Loans held for investment |
1,054 |
─ |
─ |
1,515 | ||||||||
Loans held for investment related to CFVs |
65 |
─ |
─ |
268 | ||||||||
|
||||||||||||
Liabilities: |
||||||||||||
Notes payable and other debt, bond related |
69,175 |
─ |
─ |
69,288 | ||||||||
Notes payable and other debt, non-bond related |
16,420 |
─ |
─ |
16,440 | ||||||||
Notes payable and other debt related to CFVs |
9,848 |
─ |
─ |
3,295 | ||||||||
Subordinated debt issued by MFH |
103,531 |
─ |
─ |
30,289 | ||||||||
Subordinated debt issued by MFI |
27,304 |
─ |
─ |
17,891 | ||||||||
Guarantee obligations (1) |
4,380 |
─ |
─ |
13,569 |
(1) |
Certain of the Company’s guarantee obligations, which had a carrying value of $9.2 million as of June 30, 2016, are eliminated for financial reporting purposes. Refer below to “Valuation Techniques” for more information about differences between the carrying value and disclosed fair value of the Company’s guarantee obligations. |
|
||||||||||||
|
At |
|||||||||||
|
December 31, 2015 |
|||||||||||
|
Carrying |
Fair Value |
||||||||||
(in thousands) |
Amount |
Level 1 |
Level 2 |
Level 3 |
||||||||
Assets: |
||||||||||||
Cash and cash equivalents |
$ |
21,843 |
$ |
21,843 |
$ |
─ |
$ |
─ |
||||
Restricted cash |
17,041 | 17,041 |
─ |
─ |
||||||||
Restricted cash related to CFVs |
22,992 | 22,992 |
─ |
─ |
||||||||
Guarantee fee receivable from TC Fund I |
4,227 |
─ |
─ |
4,227 | ||||||||
Loans held for investment |
7,928 |
─ |
─ |
7,687 | ||||||||
Loans held for investment related to CFVs |
65 |
─ |
─ |
213 | ||||||||
|
||||||||||||
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 | ||||||||
Guarantee obligations (1) |
4,758 |
─ |
─ |
15,557 |
(1) |
Certain of the Company’s guarantee obligations, which had a carrying value of $10.8 million as of December 31, 2015, are eliminated for financial reporting purposes. Refer below to “Valuation Techniques” for more information about differences between the carrying value and disclosed fair value of the Company’s guarantee obligations. |
Valuation Techniques
Cash and cash equivalents and restricted cash – The carrying value of these assets approximate fair value due to the short-term nature and negligible credit risk inherent in them.
Accrued interest and accounts receivable – The carrying value of these assets approximate fair value due to the short-term nature and negligible credit risk inherent in them.
48
Asset management fee receivable from TC Fund I – Amounts legally due to the Company approximate the fair value of such receivables due to their short-term nature.
Guarantee fee receivable – The carrying value of this receivable approximates fair value due to the short-term nature and negligible credit risk inherent in such receivables.
Loans held for investment – Fair value is measured using a discounted cash flow methodology pursuant to which contractual payments are discounted based upon market yields for similar loans.
Notes payable and other debt – Fair value is measured 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 based upon its estimated market yield, which was 17.5% and 20% as of June 30, 2016 and December 31, 2015, respectively. As outlined in the table above, at June 30, 2016, the aggregate fair value was measured at $48.2 million. At June 30, 2016, the measured fair value of this debt would have been $55.1 million and $42.8 million using a market yield of 15% and 20%, 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.
Guarantee obligations – The fair value of these obligations represents an estimate of what we would pay to transfer such obligations to a third party in an orderly transaction at the measurement date. The carrying value of these obligations, which reflects the unamortized balance of deferred guarantee fees received by the Company (a systematic and rational method of amortization is used to subsequently measure such liabilities for reporting purposes), approximates their fair value. However, as further discussed in Note 8, “Guarantees and Collateral,” the Company has guaranteed minimum yields on investment to investors in 11 LIHTC funds that are consolidated for financial reporting purposes. As a result, the unamortized balance of deferred guarantee fees associated with such funds is eliminated for reporting purposes. Therefore, such amounts are not included in the carrying value of the Company’s guarantee obligations as reported in preceding tables. Nonetheless, the Company believes that, in measuring the fair value of these guarantees, market participants would assume that the unamortized balance of deferred guarantee fees is a reasonable proxy for what the Company would be expected to pay to assign its guarantee obligations to a third party. Accordingly, the unamortized balance of deferred guarantee fees associated with such guarantees, while not included in the reported carrying value of the Company's guarantee obligations, is included in the disclosed fair value of the Company's guarantee obligations.
NOTE 8—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 maintaining occupancy 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 June 30, 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 $13.7 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 exercise of default remedies (such as foreclosure) for certain LTPPs, thereby controlling potential exposure that we have under our guarantee and indemnification agreements. As of June 30, 2016 and December 31, 2015, the Company had $16.1 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 a loss of future tax credits and the recapture of tax credits previously taken. As a result, the Company made a
49
guarantee payment of $0.9 million during the second quarter of 2016. The Company made no other guaranteed payments for the three months and six months ended June 30, 2016 and 2015.
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. As of June 30, 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 June 30, 2016 and December 31, 2015, the Company had $9.2 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.
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 investor 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 investor. 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 June 30, 2016, the Company had $4.0 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 June 30, 2016, the Company concluded there were no material expected tax credit deficiencies that were both probable and estimable that would require MMA to make a payment in connection with its 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 |
||||||||||
|
June 30, 2016 |
December 31, 2015 |
||||||||||
|
Maximum |
Carrying |
Maximum |
Carrying |
||||||||
(in thousands) |
Exposure (1) |
Amount |
Exposure (1) |
Amount |
||||||||
Guaranteed Funds (2) |
$ |
490,843 |
$ |
318 |
$ |
490,843 |
$ |
451 | ||||
TC Fund I |
109,599 | 4,016 | 109,599 | 4,227 | ||||||||
LTPPs |
1,223 | 46 | 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 June 30, 2016 and December 31, 2015. See Note 13, “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 June 30, 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:
50
|
|||||||||||||||
|
At |
||||||||||||||
|
June 30, 2016 |
||||||||||||||
|
Bonds |
Total |
|||||||||||||
|
Restricted |
Available- |
Investment in |
Other |
Assets |
||||||||||
(in thousands) |
Cash |
for-sale |
Partnerships |
Assets |
Pledged |
||||||||||
Debt and derivatives related to TRSs |
$ |
4,022 |
$ |
143,103 |
$ |
─ |
$ |
─ |
$ |
147,125 | |||||
Other (1) |
14,818 | 11,330 |
─ |
2,742 | 28,890 | ||||||||||
CFVs (2) |
23,220 |
─ |
155,518 | 32,497 | 211,235 | ||||||||||
Total |
$ |
42,060 |
$ |
154,433 |
$ |
155,518 |
$ |
35,239 |
$ |
387,250 |
(1) |
The Company pledges collateral in connection with secured borrowings and various guarantees that it has provided. |
(2) |
These are assets held by CFVs. |
|
|||||||||||||||
|
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 9—COMMITMENTS AND CONTINGENCIES
Operating Leases
As of June 30, 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 for the three months ended June 30, 2016 and 2015 and $0.1 million and $0.2 million for the six months ended June 30, 2016 and 2015, respectively.
The following table summarizes the future minimum rental commitments on the two non-cancelable operating leases at June 30, 2016:
|
|||
(in thousands) |
|||
2016 |
$ |
125 | |
2017 |
261 | ||
2018 |
277 | ||
2019 |
294 | ||
2020 |
184 | ||
Thereafter |
433 | ||
Total minimum future rental commitments |
$ |
1,574 |
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.
51
At June 30, 2016, the Company had no significant litigation matters.
NOTE 10—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 |
For the six months ended |
||||||||||
|
June 30, |
June 30, |
||||||||||
(in thousands) |
2016 |
2015 |
2016 |
2015 |
||||||||
Net income from continuing operations |
$ |
5,047 |
$ |
7,208 |
$ |
21,569 |
$ |
7,292 | ||||
Net income from discontinued operations |
83 | 83 | 166 | 161 | ||||||||
Net income to common shareholders |
$ |
5,130 |
$ |
7,291 |
$ |
21,735 |
$ |
7,453 | ||||
|
||||||||||||
Basic weighted-average shares (1) |
6,289 | 6,955 | 6,406 | 7,084 | ||||||||
Common stock equivalents (2), (3), (4) |
─ |
─ |
4 |
─ |
||||||||
Diluted weighted-average shares |
6,289 | 6,955 | 6,410 | 7,084 |
(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 June 30, 2016, 410,000 stock options were in the money and had a potential dilutive share impact of 371,943 and 369,495 for the three months and six months ended June 30, 2016, respectively. In addition, 9,468 employee deferred shares had a dilutive weighted-average share impact of 4,110 for the six months ended June 30, 2016. There was no dilutive impact for the three months ended June 30, 2016. For the three months and six months ended June 30, 2016, the adjustment to net income for the awards classified as liabilities caused the common stock equivalents to be anti-dilutive. |
(3) |
At June 30, 2015, 410,000 stock options were in the money and had a potential dilutive share impact of 321,255 and 317,188 for the three months and six months ended June 30, 2015, respectively. In addition, 19,885 unvested employee deferred shares had a potential dilutive weighted-average share impact of 9,895 and 15,276 for the three months and six months ended June 30, 2015, respectively. For the three months and six months ended June 30, 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 and six months ended June 30, 2016, the weighted average number of options excluded from the calculations of diluted earnings per share was 478 and 3,344, respectively, either because of their anti-dilutive effect (i.e. options that were not in the money) or because the option had contingent vesting requirements. For the three months and six months ended June 30, 2015, the weighted average number of options excluded from the calculations of diluted earnings per share was 42,221 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
On December 14, 2015, the Board authorized a 2016 share repurchase program (“2016 Plan”) for up to 0.6 million shares. During the second quarter of 2016, the Company repurchased 0.3 million shares at an average price of $16.67. Between July 1, 2016 and August 3, 2016, the Company repurchased 19,000 shares at an average price of $18.33. As of August 3, 2016, the Company had repurchased 0.4 million shares at an average price of $16.17 since the 2016 Plan’s inception. The maximum price at which management is currently authorized to purchase shares is $19.62 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.
52
Noncontrolling Interests
The following table provides information about the noncontrolling interests in CFVs and IHS PM:
|
||||||
|
At |
At |
||||
|
June 30, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Guaranteed Funds |
$ |
150,026 |
$ |
176,070 | ||
Consolidated Property Partnerships |
5,640 | 3,950 | ||||
IHS PM |
140 | 31 | ||||
Total |
$ |
155,806 |
$ |
180,051 |
Guaranteed Funds
At June 30, 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 June 30, 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 13, “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 June 30, 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 June 30, 2016:
|
|||||||||
|
Bonds |
Foreign |
|||||||
|
Available- |
Currency |
|||||||
(in thousands) |
for-sale |
Translation |
AOCI |
||||||
Balance, April 1, 2016 |
$ |
54,616 |
$ |
(3,092) |
$ |
51,524 | |||
Unrealized net gains |
4,460 | 10 | 4,470 | ||||||
Reclassification of unrealized bonds gains into the Consolidated |
(4,205) |
─ |
(4,205) | ||||||
Net change in AOCI |
255 | 10 | 265 | ||||||
Balance, June 30, 2016 |
$ |
54,871 |
$ |
(3,082) |
$ |
51,789 |
53
The following table provides information related to the net change in AOCI that is allocable to common shareholders for the three months ended June 30, 2015:
|
|||||||||
|
Bonds |
Foreign |
|||||||
|
Available- |
Currency |
|||||||
(in thousands) |
for-sale |
Translation |
AOCI |
||||||
Balance, April 1, 2015 |
$ |
52,336 |
$ |
(764) |
$ |
51,572 | |||
Unrealized net gains |
2,994 | 42 | 3,036 | ||||||
Reversal of unrealized gains on redeemed bonds |
(3,395) |
─ |
(3,395) | ||||||
Reclassification of unrealized losses to operations due to |
179 |
─ |
179 | ||||||
Net change in AOCI |
(222) | 42 | (180) | ||||||
Balance, June 30, 2015 |
$ |
52,114 |
$ |
(722) |
$ |
51,392 |
The following table provides information related to the net change in AOCI that is allocable to common shareholders for the six months ended June 30, 2016:
|
|||||||||
|
Bonds |
Foreign |
|||||||
|
Available- |
Currency |
|||||||
(in thousands) |
for-sale |
Translation |
AOCI |
||||||
Balance, January 1, 2016 |
$ |
64,322 |
$ |
(3,113) |
$ |
61,209 | |||
Unrealized net gains |
8,251 | 31 | 8,282 | ||||||
Reclassification of unrealized gains on sold or redeemed bonds |
(2,055) |
─ |
(2,055) | ||||||
Reclassification of unrealized bonds gains into the Consolidated |
(15,647) |
─ |
(15,647) | ||||||
Net change in AOCI |
(9,451) | 31 | (9,420) | ||||||
Balance, June 30, 2016 |
$ |
54,871 |
$ |
(3,082) |
$ |
51,789 |
The following table provides information related to the net change in AOCI that is allocable to common shareholders for the six months ended June 30, 2015:
|
|||||||||
|
Bonds |
Foreign |
|||||||
|
Available- |
Currency |
|||||||
(in thousands) |
for-sale |
Translation |
AOCI |
||||||
Balance, January 1, 2015 |
$ |
50,761 |
$ |
(632) |
$ |
50,129 | |||
Unrealized net gains (losses) |
5,040 | (90) | 4,950 | ||||||
Reclassification of unrealized gains on sold or redeemed bonds |
(3,866) |
─ |
(3,866) | ||||||
Reclassification of unrealized losses to operations due to |
179 |
─ |
179 | ||||||
Net change in AOCI |
1,353 | (90) | 1,263 | ||||||
Balance, June 30, 2015 |
$ |
52,114 |
$ |
(722) |
$ |
51,392 |
NOTE 11—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”).
54
The following table provides information related to total compensation expense that was recorded for these Plans:
|
||||||||||||
|
For the three months ended |
For the six months ended |
||||||||||
|
June 30, |
June 30, |
||||||||||
(in thousands) |
2016 |
2015 |
2016 |
2015 |
||||||||
Employees’ Stock-Based Compensation Plans |
$ |
765 |
$ |
1,001 |
$ |
1,548 |
$ |
1,300 | ||||
Non-employee Directors’ Stock-Based Compensation Plans |
74 | 74 | 148 | 148 | ||||||||
Total |
$ |
839 |
$ |
1,075 |
$ |
1,696 |
$ |
1,448 |
Employees’ Stock-Based Compensation Plans
As of June 30, 2016, there were 381,345 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 381,345 shares available under the plans, only 17,205 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. All options with stock price targets are vested as of June 30, 2016.
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 |
(6) | 132.50 | |||||||||||||
Outstanding at June 30, 2016 |
410 | 1.56 | 4.9 | 6,800 | 6,811 | ||||||||||
|
|||||||||||||||
Number of options that were exercisable at: |
|||||||||||||||
December 31, 2015 |
398 | 3.60 | 5.3 | ||||||||||||
June 30, 2016 |
410 | 1.56 | 4.9 |
(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 410,000; 416,211; and 412,100; at June 30, 2016, December 31, 2015 and January 1, 2015, respectively. |
The value of employee options increased by $0.8 million and $1.5 million during the three months and six months ended June 30, 2016, respectively, due to the increase in market value of our stock price. This increase was recognized as additional compensation expense.
55
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, June 30, 2016 |
─ |
─ |
─ |
All employee deferred shares were vested and issued during the first quarter of 2016. The Company recognized $18,741 of additional compensation expense related to employee deferred shares during the first quarter of 2016 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 421,041 were available to be issued at June 30, 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 six months ended June 30, 2016 and 2015. The directors are fully vested in the deferred shares at the grant date.
|
||||||||||||||||||
|
Common |
Deferred |
Weighted- |
|||||||||||||||
|
Shares |
Shares |
average Grant |
Options |
Directors' Fees |
|||||||||||||
|
Cash |
Granted |
Granted |
Date Share Price |
Vested |
Expense |
||||||||||||
June 30, 2016 |
$ |
73,750 |
─ |
4,523 |
$ |
16.31 |
─ |
$ |
147,500 | |||||||||
June 30, 2015 |
73,750 | 3,391 | 3,508 | 10.69 |
─ |
147,500 |
NOTE 12—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 three months and six months ended June 30, 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 |
For the six months ended |
||||||||||
|
June 30, |
June 30, |
||||||||||
(in thousands) |
2016 |
2015 |
2016 |
2015 |
||||||||
Other income |
$ |
84 |
$ |
84 |
$ |
167 |
$ |
167 | ||||
Other expense |
(1) | (1) | (1) | (6) | ||||||||
Net income from discontinued operations |
83 | 83 | 166 | 161 | ||||||||
Loss from discontinued operations allocable to noncontrolling interests |
─ |
─ |
─ |
─ |
||||||||
Net income to common shareholders from discontinued operations |
$ |
83 |
$ |
83 |
$ |
166 |
$ |
161 |
56
NOTE 13—CONSOLIDATED FUNDS AND VENTURES
Due to the Company generally having a minimal ownership interest 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 8, “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 determined 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.
Asset Summary:
The following table summarizes the assets of the CFVs:
|
||||||
|
At |
At |
||||
|
June 30, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Cash, cash equivalents and restricted cash |
$ |
23,220 |
$ |
22,992 | ||
Investments in LTPPs |
155,518 | 177,786 | ||||
Real estate held for use, net |
21,206 | 9,821 | ||||
Real estate held for sale, net |
3,209 |
─ |
||||
Other assets |
8,082 | 9,013 | ||||
Total assets of CFVs |
$ |
211,235 |
$ |
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 |
||||
|
June 30, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Total assets of the LTPPs (1) |
$ |
1,177,513 |
$ |
1,216,319 | ||
Total liabilities of the LTPPs (1) |
988,741 | 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 $482.7 million at June 30, 2016 and December 31, 2015, respectively, while the Company’s maximum exposure to loss related to its investments in bonds was $99.3 million and $126.4 million at June 30, 2016 and December 31, 2015, respectively.
57
Real estate held for use, net
The real estate held for use by consolidated property partnerships was comprised of the following:
|
At |
At |
||||
|
June 30, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Building, furniture and fixtures |
$ |
19,368 |
$ |
8,696 | ||
Accumulated depreciation |
(356) | (89) | ||||
Land |
2,194 | 1,214 | ||||
Total |
$ |
21,206 |
$ |
9,821 |
Depreciation expense was $0.1 million and $0.3 million for the three months and six months ended June 30, 2016, respectively. There was no depreciation expense for the three months and six months ended June 30, 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 and six months ended June 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.
During the second quarter of 2016, the Company acquired a 1.0% general partnership interest in an entity that owns an affordable multifamily property that served as collateral for one of our bond investments. The Company accounted for this acquisition as a business combination and, as part of this transaction, acquired cash, tangible assets, which included land, building, furniture, fixtures and equipment and assumed liabilities of the partnership. The fair value of the partnership’s tangible assets was determined by discounting the expected future cash flows associated with the underlying property, using market discount and capitalization rates, less estimated selling costs. The total consideration paid by the Company of $0.1 million for the acquisition was equal to the net fair value of the assets acquired, liabilities assumed and noncontrolling interest. The fair value of the noncontrolling interest at the date of acquisition was $1.9 million. A reclassification into our Consolidated Statement of Operations of $4.2 million of “Other comprehensive income (loss) allocable to common shareholders” representing unrealized gains was triggered when the Company consolidated the property.
Real estate held for sale, net
The real estate held for sale by consolidated property partnerships was comprised of the following:
|
||||||
|
At |
At |
||||
|
June 30, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Cash |
$ |
728 |
$ |
─ |
||
Building, furniture and fixtures |
1,955 |
─ |
||||
Land |
495 |
─ |
||||
Other assets |
31 |
─ |
||||
Total |
$ |
3,209 |
$ |
─ |
58
Liability Summary:
The following table summarizes the liabilities of the CFVs:
|
||||||
|
At |
At |
||||
|
June 30, |
December 31, |
||||
(in thousands) |
2016 |
2015 |
||||
Debt (1), (2) |
$ |
9,848 |
$ |
9,883 | ||
Unfunded equity commitments to unconsolidated LTPPs |
8,103 | 8,203 | ||||
Asset management fee payable |
26,520 | 24,828 | ||||
Other liabilities |
3,645 | 3,405 | ||||
Total liabilities of CFVs |
$ |
48,116 |
$ |
46,319 |
(1) |
At June 30, 2016 and December 31, 2015, $6.7 million of this debt had a UPB equal to its carrying value, a weighted average effective interest rate of 5.5%, and was due on demand. |
(2) |
At June 30, 2016 and December 31, 2015, $3.1 million and $3.2 million, respectively, of this debt was related to the two consolidated property partnerships and had a UPB of $2.8 million. The weighted average effective interest rate for this debt at June 30, 2016 and December 31, 2015 was 4.3% and had various maturity dates through May 1, 2039. |
Income Statement Summary:
The following section provides more information related to the income statement of the CFVs:
|
||||||||||||
|
For the three months ended |
For the six months ended |
||||||||||
|
June 30, |
June 30, |
||||||||||
(in thousands) |
2016 |
2015 |
2016 |
2015 |
||||||||
Revenue: |
||||||||||||
Rental and other income from real estate |
$ |
462 |
$ |
─ |
$ |
784 |
$ |
─ |
||||
Interest and other income |
264 | 133 | 761 | 200 | ||||||||
Total revenue from CFVs |
726 | 133 | 1,545 | 200 | ||||||||
|
||||||||||||
Expenses: |
||||||||||||
Depreciation and amortization |
681 | 550 | 1,368 | 1,102 | ||||||||
Interest expense |
132 | 90 | 259 | 178 | ||||||||
Other operating expenses |
1,697 | 1,337 | 2,986 | 2,476 | ||||||||
Asset impairments |
6,504 | 7,037 | 12,769 | 14,574 | ||||||||
Total expenses from CFVs |
9,014 | 9,014 | 17,382 | 18,330 | ||||||||
|
||||||||||||
Net losses related to CFVs: |
||||||||||||
Investment loss |
(598) |
─ |
(598) |
─ |
||||||||
Equity in losses from LTPPs of CFVs |
(4,937) | (6,654) | (10,623) | (12,347) | ||||||||
Net loss |
(13,823) | (15,535) | (27,058) | (30,477) | ||||||||
Net losses allocable to noncontrolling interests in CFVs (1) |
12,322 | 14,168 | 24,822 | 28,472 | ||||||||
Net loss allocable to the common shareholders related to CFVs |
$ |
(1,501) |
$ |
(1,367) |
$ |
(2,236) |
$ |
(2,005) |
(1) |
Excludes $66 and $109 of net gain allocable to the minority interest holder in IHS PM for the three months and six months ended June 30, 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 and six months ended June 30, 2015. |
59
The details of Net loss allocable to the common shareholders related to CFVs:
|
||||||||||||
|
For the three months ended |
For the six months ended |
||||||||||
|
June 30, |
June 30, |
||||||||||
(in thousands) |
2016 |
2015 |
2016 |
2015 |
||||||||
Guarantee fees |
$ |
331 |
$ |
331 |
$ |
662 |
$ |
662 | ||||
Interest income |
65 |
─ |
65 |
─ |
||||||||
Equity in losses from LTPPs |
(1,354) | (1,698) | (2,483) | (2,667) | ||||||||
Equity in income from Consolidated Property Partnerships |
55 |
─ |
118 |
─ |
||||||||
Other expenses |
(598) |
─ |
(598) |
─ |
||||||||
Net loss allocable to the common shareholders related to CFVs |
$ |
(1,501) |
$ |
(1,367) |
$ |
(2,236) |
$ |
(2,005) |
60
NOTE 14—SEGMENT INFORMATION
The Company operates through three reportable segments: U.S. Operations, International Operations and Corporate Operations.
|
|||||||||||||||||
|
For the three months ended June 30, 2016 |
||||||||||||||||
|
Income |
||||||||||||||||
|
U.S. |
International |
Allocation |
MMA |
|||||||||||||
(in thousands) |
Operations |
Operations |
Corporate |
CFVs |
Reclassifications |
Consolidated |
|||||||||||
Total interest income |
$ |
3,614 |
$ |
29 |
$ |
13 |
$ |
─ |
$ |
(65) |
(1) |
$ |
3,591 | ||||
Total interest expense |
(451) |
─ |
(101) |
─ |
─ |
(552) | |||||||||||
Net interest income |
3,163 | 29 | (88) |
─ |
(65) | 3,039 | |||||||||||
|
|||||||||||||||||
Total fee and other income |
1,717 | 1,823 | 6 |
─ |
(331) |
(2) |
3,215 | ||||||||||
Revenue from CFVs |
─ |
─ |
─ |
726 |
─ |
726 | |||||||||||
Total non-interest revenue |
1,717 | 1,823 | 6 | 726 | (331) | 3,941 | |||||||||||
Total revenues, net of interest expense |
4,880 | 1,852 | (82) | 726 | (396) | 6,980 | |||||||||||
Operating and other expenses: |
|||||||||||||||||
Interest expense |
(14) |
─ |
(1,061) |
─ |
─ |
(1,075) | |||||||||||
Operating expenses |
(2,130) | (2,094) | (1,355) |
─ |
─ |
(5,579) | |||||||||||
Other expenses, net |
(1,305) | 2 | (30) |
─ |
598 |
(3) |
(735) | ||||||||||
Expenses from CFVs |
─ |
─ |
─ |
(8,867) | (147) |
(1), (2), (4) |
(9,014) | ||||||||||
Total operating and other expenses |
(3,449) | (2,092) | (2,446) | (8,867) | 451 | (16,403) | |||||||||||
Net gains on assets, derivatives and |
1,452 |
─ |
─ |
─ |
─ |
1,452 | |||||||||||
Net gains transferred into net income |
4,205 |
─ |
─ |
─ |
─ |
4,205 | |||||||||||
Equity in income (losses) from |
2,242 |
(4) |
(61) |
─ |
─ |
(55) |
(4) |
2,126 | |||||||||
Net gains related to CFVs |
─ |
─ |
─ |
(598) |
─ |
(598) | |||||||||||
Equity in losses from Lower Tier |
(1,354) |
(5) |
─ |
─ |
(3,583) |
(5) |
─ |
(4,937) | |||||||||
Income (loss) from continuing |
7,976 | (301) | (2,528) | (12,322) |
─ |
(7,175) | |||||||||||
Income tax expense |
─ |
─ |
(34) |
─ |
─ |
(34) | |||||||||||
Income from discontinued operations, |
83 |
─ |
─ |
─ |
─ |
83 | |||||||||||
Net income (loss) |
8,059 | (301) | (2,562) | (12,322) |
─ |
(7,126) | |||||||||||
(Income) loss allocable to |
|||||||||||||||||
noncontrolling interests: |
|||||||||||||||||
Net (income) losses allocable to |
|||||||||||||||||
noncontrolling interests in CFVs: |
|||||||||||||||||
Related to continuing operations |
─ |
(66) |
─ |
12,322 |
─ |
12,256 | |||||||||||
Net income (loss) allocable to common |
$ |
8,059 |
$ |
(367) |
$ |
(2,562) |
$ |
─ |
$ |
─ |
$ |
5,130 |
(1) |
Represents bond interest income that the Company recognized through an allocation of income (see Note 13, “Consolidated Funds and Ventures”) and for purposes of the table above, the $0.1 million was reflected in total interest for U.S. Operations. |
(2) |
Represents guarantee fees related to the Company’s Guaranteed Funds, which were recognized during the second quarter of 2016 through an allocation of income (see Note 13, “Consolidated Funds and Ventures”) and for purposes of the table above, were included in total fee and other income for U.S. Operations. |
(3) |
Represents a lower of cost or market adjustment on a property held for sale that the Company recognized through an allocation of income (see Note 13, “Consolidated Funds and Ventures”) and for purposes of the table above, the $0.6 million was reflected in other expenses for U.S. Operations. |
(4) |
Represent equity in income from the Consolidated Property Partnerships that the Company recognized as an allocation (see Note 13, “Consolidated Funds and Ventures”) and for purposes of the table above, the Company recognized $0.1 million of gains in U.S. Operations. |
61
(5) |
Mainly represents equity in losses from the LTPPs that the Company recognized as an allocation (see Note 13, “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 $1.4 million of losses in U.S. Operations and reduced the CFVs losses by the same amount. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended June 30, 2015 |
||||||||||||||||
|
|
|
|
|
|
|
|
|
Income |
|
|
||||||
|
U.S. |
|
International |
|
|
|
|
|
Allocation |
|
MMA |
||||||
(in thousands) |
Operations |
|
Operations |
|
Corporate |
|
CFVs |
|
Reclassifications |
|
Consolidated |
||||||
Total interest income |
$ |
4,052 |
|
$ |
15 |
|
$ |
17 |
|
$ |
─ |
|
$ |
─ |
|
$ |
4,084 |
Total interest expense |
|
(379) |
|
|
─ |
|
|
(132) |
|
|
─ |
|
|
─ |
|
|
(511) |
Net interest income |
|
3,673 |
|
|
15 |
|
|
(115) |
|
|
─ |
|
|
─ |
|
|
3,573 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fee and other income |
|
2,641 |
|
|
1,386 |
|
|
─ |
|
|
─ |
|
|
(331) |
(1) |
|
3,696 |
Revenue from CFVs |
|
─ |
|
|
─ |
|
|
─ |
|
|
133 |
|
|
─ |
|
|
133 |
Total non-interest revenue |
|
2,641 |
|
|
1,386 |
|
|
─ |
|
|
133 |
|
|
(331) |
|
|
3,829 |
Total revenues, net of interest expense |
|
6,314 |
|
|
1,401 |
|
|
(115) |
|
|
133 |
|
|
(331) |
|
|
7,402 |
Operating and other expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
(281) |
|
|
(29) |
|
|
(1,398) |
|
|
─ |
|
|
─ |
|
|
(1,708) |
Operating expenses |
|
(1,948) |
|
|
(2,210) |
|
|
(1,407) |
|
|
─ |
|
|
─ |
|
|
(5,565) |
Other expenses |
|
(435) |
|
|
(284) |
|
|
(1,003) |
|
|
─ |
|
|
─ |
|
|
(1,722) |
Expenses from CFVs |
|
─ |
|
|
─ |
|
|
─ |
|
|
(9,345) |
|
|
331 |
(1) |
|
(9,014) |
Total operating and other expenses |
|
(2,664) |
|
|
(2,523) |
|
|
(3,808) |
|
|
(9,345) |
|
|
331 |
|
|
(18,009) |
Net gains on assets, derivatives and |
|
10,342 |
|
|
─ |
|
|
─ |
|
|
─ |
|
|
─ |
|
|
10,342 |
Equity in (losses) income from |
|
(42) |
|
|
62 |
|
|
─ |
|
|
─ |
|
|
─ |
|
|
20 |
Equity in losses from Lower Tier |
|
(1,698) |
(2) |
|
─ |
|
|
─ |
|
|
(4,956) |
(2) |
|
─ |
|
|
(6,654) |
Income (loss) from continuing |
|
12,252 |
|
|
(1,060) |
|
|
(3,923) |
|
|
(14,168) |
|
|
─ |
|
|
(6,899) |
Income tax expense |
|
─ |
|
|
─ |
|
|
(61) |
|
|
─ |
|
|
─ |
|
|
(61) |
Income (loss) from discontinued |
|
83 |
|
|
─ |
|
|
─ |
|
|
─ |
|
|
─ |
|
|
83 |
Net income (loss) |
|
12,335 |
|
|
(1,060) |
|
|
(3,984) |
|
|
(14,168) |
|
|
─ |
|
|
(6,877) |
Loss allocable to noncontrolling interests: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net losses allocable to noncontrolling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interests in CFVs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related to continuing operations |
|
─ |
|
|
─ |
|
|
─ |
|
|
14,168 |
|
|
─ |
|
|
14,168 |
Net income (loss) allocable to common |
$ |
12,335 |
|
$ |
(1,060) |
|
$ |
(3,984) |
|
$ |
─ |
|
$ |
─ |
|
$ |
7,291 |
(1) |
Represents guarantee fees related to the Company’s Guaranteed Funds, which were recognized during the second quarter of 2015 through an allocation of income (see Note 13, “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 13, “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 $1.7 million of losses in U.S. Operations and reduced the CFVs losses by the same amount. |
62
|
|||||||||||||||||
|
For the six months ended June 30, 2016 |
||||||||||||||||
|
Income |
||||||||||||||||
|
U.S. |
International |
Allocation |
MMA |
|||||||||||||
(in thousands) |
Operations |
Operations |
Corporate |
CFVs |
Reclassifications |
Consolidated |
|||||||||||
Total interest income |
$ |
7,263 |
$ |
56 |
$ |
28 |
$ |
─ |
$ |
(65) |
(1) |
$ |
7,282 | ||||
Total interest expense |
(891) |
─ |
(210) |
─ |
─ |
(1,101) | |||||||||||
Net interest income |
6,372 | 56 | (182) |
─ |
(65) | 6,181 | |||||||||||
|
|||||||||||||||||
Total fee and other income |
3,107 | 3,281 | 28 |
─ |
(662) |
(2) |
5,754 | ||||||||||
Revenue from CFVs |
─ |
─ |
─ |
1,545 |
─ |
1,545 | |||||||||||
Total non-interest revenue |
3,107 | 3,281 | 28 | 1,545 | (662) | 7,299 | |||||||||||
Total revenues, net of interest expense |
9,479 | 3,337 | (154) | 1,545 | (727) | 13,480 | |||||||||||
Operating and other expenses: |
|||||||||||||||||
Interest expense |
(14) |
─ |
(2,103) |
─ |
─ |
(2,117) | |||||||||||
Operating expenses |
(4,372) | (4,028) | (3,394) |
─ |
─ |
(11,794) | |||||||||||
Other expenses, net |
(1,452) | 120 | (49) |
─ |
598 |
(3) |
(783) | ||||||||||
Expenses from CFVs |
─ |
─ |
─ |
(17,629) | 247 |
(1), (2), (4) |
(17,382) | ||||||||||
Total operating and other expenses |
(5,838) | (3,908) | (5,546) | (17,629) | 845 | (32,076) | |||||||||||
Net gains on assets, derivatives and |
4,541 |
─ |
4 |
─ |
─ |
4,545 | |||||||||||
Net gains transferred into net income |
15,647 |
─ |
─ |
─ |
─ |
15,647 | |||||||||||
Equity in income (losses) from |
6,925 |
(4) |
(220) |
─ |
─ |
(118) |
(4) |
6,587 | |||||||||
Net gains related to CFVs |
─ |
─ |
─ |
(598) |
─ |
(598) | |||||||||||
Equity in losses from Lower Tier |
(2,483) |
(5) |
─ |
─ |
(8,140) |
(5) |
─ |
(10,623) | |||||||||
Income (loss) from continuing |
28,271 | (791) | (5,696) | (24,822) |
─ |
(3,038) | |||||||||||
Income tax expense |
─ |
─ |
(106) |
─ |
─ |
(106) | |||||||||||
Income (loss) from discontinued |
166 |
─ |
─ |
─ |
─ |
166 | |||||||||||
Net income (loss) |
28,437 | (791) | (5,802) | (24,822) |
─ |
(2,978) | |||||||||||
(Income) loss allocable to |
|||||||||||||||||
noncontrolling interests: |
|||||||||||||||||
Net (income) losses allocable to |
|||||||||||||||||
noncontrolling interests in CFVs: |
|||||||||||||||||
Related to continuing operations |
─ |
(109) |
─ |
24,822 |
─ |
24,713 | |||||||||||
Net income (loss) allocable to common |
$ |
28,437 |
$ |
(900) |
$ |
(5,802) |
$ |
─ |
$ |
─ |
$ |
21,735 |
(1) |
Represents bond interest income that the Company recognized through an allocation of income (see Note 13, “Consolidated Funds and Ventures”) and for purposes of the table above, the $0.1 million was reflected in total interest for U.S. Operations. |
(2) |
Represents guarantee fees related to the Company’s Guaranteed Funds, which were recognized during the first six months of 2016 through an allocation of income (see Note 13, “Consolidated Funds and Ventures”) and for purposes of the table above, were included in total fee and other income for U.S. Operations. |
(3) |
Represents a lower of cost or market adjustment on a property held for sale that the Company recognized through an allocation of income (see Note 13, “Consolidated Funds and Ventures”) and for purposes of the table above, the $0.6 million was reflected in other expenses for U.S. Operations. |
(4) |
Represent equity in income from the Consolidated Property Partnerships that the Company recognized as an allocation (see Note 13, “Consolidated Funds and Ventures”) and for purposes of the table above, the Company recognized $0.1 million of gains in U.S. Operations. |
(5) |
Mainly represents equity in losses from the LTPPs that the Company recognized as an allocation (see Note 13, “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
63 |
bond investment represented by mortgage debt owned by the LTPP. For purposes of the table above, the Company recognized $2.5 million of losses in U.S. Operations and reduced the CFVs losses by the same amount. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended June 30, 2015 |
||||||||||||||||
|
|
|
|
|
|
|
|
|
Income |
|
|
||||||
|
U.S. |
|
International |
|
|
|
|
|
Allocation |
|
MMA |
||||||
(in thousands) |
Operations |
|
Operations |
|
Corporate |
|
CFVs |
|
Reclassifications |
|
Consolidated |
||||||
Total interest income |
$ |
8,787 |
|
$ |
34 |
|
$ |
30 |
|
$ |
─ |
|
$ |
─ |
|
$ |
8,851 |
Total interest expense |
|
(708) |
|
|
─ |
|
|
(277) |
|
|
─ |
|
|
− |
|
|
(985) |
Net interest income |
|
8,079 |
|
|
34 |
|
|
(247) |
|
|
─ |
|
|
─ |
|
|
7,866 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fee and other income |
|
4,695 |
|
|
2,616 |
|
|
488 |
|
|
─ |
|
|
(662) |
(1) |
|
7,137 |
Revenue from CFVs |
|
─ |
|
|
─ |
|
|
─ |
|
|
200 |
|
|
− |
|
|
200 |
Total non-interest revenue |
|
4,695 |
|
|
2,616 |
|
|
488 |
|
|
200 |
|
|
(662) |
|
|
7,337 |
Total revenues, net of interest expense |
|
12,774 |
|
|
2,650 |
|
|
241 |
|
|
200 |
|
|
(662) |
|
|
15,203 |
Operating and other expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
(796) |
|
|
(58) |
|
|
(4,050) |
|
|
─ |
|
|
─ |
|
|
(4,904) |
Operating expenses |
|
(3,560) |
|
|
(4,292) |
|
|
(2,992) |
|
|
─ |
|
|
─ |
|
|
(10,844) |
Other expenses |
|
(693) |
|
|
(30) |
|
|
(1,106) |
|
|
─ |
|
|
─ |
|
|
(1,829) |
Expenses from CFVs |
|
─ |
|
|
─ |
|
|
─ |
|
|
(18,992) |
|
|
662 |
(1) |
|
(18,330) |
Total operating and other expenses |
|
(5,049) |
|
|
(4,380) |
|
|
(8,148) |
|
|
(18,992) |
|
|
662 |
|
|
(35,907) |
Net gains on assets, derivatives and |
|
11,910 |
|
|
─ |
|
|
─ |
|
|
─ |
|
|
─ |
|
|
11,910 |
Equity in income from unconsolidated |
|
(51) |
|
|
144 |
|
|
─ |
|
|
─ |
|
|
─ |
|
|
93 |
Equity in (losses) income from Lower |
|
(2,667) |
(2) |
|
─ |
|
|
─ |
|
|
(9,680) |
(6) |
|
─ |
|
|
(12,347) |
Income (loss) from continuing |
|
16,917 |
|
|
(1,586) |
|
|
(7,907) |
|
|
(28,472) |
|
|
─ |
|
|
(21,048) |
Income tax expense |
|
─ |
|
|
─ |
|
|
(132) |
|
|
─ |
|
|
─ |
|
|
(132) |
Income (losses) from discontinued |
|
161 |
|
|
─ |
|
|
─ |
|
|
─ |
|
|
─ |
|
|
161 |
Net income (loss) |
|
17,078 |
|
|
(1,586) |
|
|
(8,039) |
|
|
(28,472) |
|
|
─ |
|
|
(21,019) |
Loss allocable to noncontrolling interests: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net losses allocable to noncontrolling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interests in CFVs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related to continuing operations |
|
─ |
|
|
─ |
|
|
─ |
|
|
28,472 |
|
|
─ |
|
|
28,472 |
Net income (loss) allocable to common |
$ |
17,078 |
|
$ |
(1,586) |
|
$ |
(8,039) |
|
$ |
─ |
|
$ |
─ |
|
$ |
7,453 |
(1) |
Represents guarantee fees related to the Company’s Guaranteed Funds, which were recognized during the first six months of 2015 through an allocation of income (see Note 13, “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 13, “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 $2.7 million of losses in U.S. Operations and reduced the CFVs losses by the same amount. |
64
The following table provides information about total assets by segment:
|
|||||
|
June 30, |
December 31, |
|||
(in thousands) |
2016 |
2015 |
|||
ASSETS |
|||||
U.S. Operations (includes $211,235 and $219,612 related to CFVs) |
$ |
542,292 |
$ |
571,213 | |
Corporate Operations |
18,739 | 21,619 | |||
International Operations |
7,015 | 6,239 | |||
Total MMA consolidated assets |
$ |
568,046 |
$ |
599,071 |
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The requirements of Item 305 of Regulation S-K that govern market risk disclosures do not apply to the Company as of June 30, 2016 given our disclosure status as a smaller reporting company as of December 31, 2015. However, we have included certain disclosures about market risk associated with our investments in bonds and TRSs on a voluntary basis in “MD&A—Leveraged Bond Portfolio—Market Risk Measurement.”
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 the fact that remediation of material weaknesses in our internal control over financial reporting described in our 2015 Form 10-K has not been completed as described below, our disclosure controls and procedures were not effective as of June 30, 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.
65
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 |
· |
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 six months ended June 30, 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 June 30, 2016.
Changes in Internal Control Over Financial Reporting
Other than the implementation of the remediation plan described below, there were no changes in internal control over financial reporting during the second 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. |
As of June 30, 2016, the Company executed the following steps in connection with its remediation plan:
· |
All electronic spreadsheets that are used by the Company for financial reporting purposes have been evaluated for change controls and other GITCs while all identified gaps in such controls are in the process of being remediated. |
· |
The Company implemented procedural enhancements related to a portion of its management review controls over its investments in bonds, but is still in process of remediating identified control deficiencies related to certain of its other management review controls. |
66
· |
The Company initiated training related to the COSO 2013 Framework best practices for personnel that are accountable for internal control over financial reporting and expects to complete such training by September 30, 2016. |
All enhancements to the Company’s internal control over financial reporting that were implemented by the Company as of June 30, 2016 are subject to continued evaluation by management and testing by the Company’s registered public accountants. Although we expect that full implementation of this plan will result in the remediation of the Company’s material weaknesses, we cannot provide any assurance that these efforts will be successful, or that we will not identify additional control deficiencies in future periods.
67
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 June 30, 2016.
Use of Proceeds from Registered Securities
None for the three months ended June 30, 2016.
Issuer Purchases of Equity Securities
The following table provides information on the Company’s common share repurchases during the three months ended June 30, 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) |
|||||
4/1/2016 - 4/30/2016 |
164 |
$ |
16.22 | 164 | 315 | ||||
5/1/2016 - 5/31/2016 |
43 | 16.65 | 43 | 272 | |||||
6/1/2016 - 6/30/2016 |
79 | 17.63 | 79 | 193 | |||||
|
286 | 16.67 | 286 |
(1) |
On December 14, 2015, the Board authorized the 2016 share repurchase program (“2016 Plan”), which permits the repurchase of up to 0.6 million shares. Between July 1, 2016 and August 3, 2016, we repurchased 19,000 shares at an average price of $18.33. As of August 3, 2016, the Company had repurchased 0.4 million shares at an average price of $16.17 since the 2016 Plan’s inception. The maximum price at which management is currently authorized to purchase shares is $19.62 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.
Lisa M. Roberts, 50, was elected as a director on August 3, 2016. Previously, Ms. Roberts was Chief Financial Officer and Executive Vice President of the Company from August 23, 2011 through August 18, 2015. Prior to her appointment as the Company’s Chief Financial Officer, Ms. Roberts served as Corporate Controller and Senior Vice President of the Company beginning in November 2007. Prior to joining the Company, Ms. Roberts was a Managing Director within the Financial Services practice of Navigant Consulting, Inc., a global consulting firm providing operational, dispute, investigative, risk management and financial advisory solutions to the market. Ms. Roberts joined Navigant Consulting, Inc. in 2006. Previous to this, Ms. Roberts was Vice President and head of Corporate Accounting for Freddie Mac. Ms. Roberts joined Freddie Mac in 1994. Prior to joining Freddie Mac, Ms. Roberts was an auditor for Arthur Andersen LLP practicing within their Financial Services division. Ms. Roberts joined Arthur Andersen in 1990. Ms. Roberts is a graduate of Virginia Tech with a B.A. in Economics and a Masters in Accounting.
Ms. Roberts will be compensated pursuant to the 2012 Non-Employee Directors Compensation Plan, resulting in $70,000 per annum of compensation, evenly split between cash and share awards. Although no longer employed as an officer or consultant to the Company, due to her prior employment, Ms. Roberts will not be designated as an independent director at this time. Ms. Roberts cannot be assigned to any of the committees of the Board of Directors until she is considered independent under NASDAQ guidelines.
68
ITEM 6. EXHIBITS
See Exhibit Index.
69
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: |
August 9, 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 |
|
August 9, 2016 |
||||
|
Name: |
Michael L. Falcone |
|
|
||||
|
Title: |
Chief Executive Officer, President and Director |
|
|
||||
|
|
(Principal Executive Officer) |
|
|
||||
|
||||||||
|
By: |
/s/ David C. Bjarnason |
|
August 9, 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