x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | | 52-1449733 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
621 East Pratt Street, Suite 600 | | (443) 263-2900 |
Baltimore, Maryland | | (Registrant's telephone number, including area code) |
(Address of principal executive offices) | | |
21202 | | |
(Zip Code) | | |
Large accelerated filer o | | Accelerated filer o |
| ||
Non-accelerated filer o | | Smaller reporting company þ |
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS | 1 | |
| | |
Part I FINANCIAL INFORMATION | 2 | |
| | |
Item 1. | Financial Statements | 2 |
| | |
| (a) Consolidated Balance Sheets as of September 30, 2013 and December 31, 2012 | 2 |
| | |
| (b) Consolidated Statements of Operations for the three months and nine months ended September 30, 2013 and 2012 | 3 |
| | |
| (d) Consolidated Statements of Comprehensive Income for the three months and nine months ended September 30, 2013 and 2012 | 5 |
| | |
| (e) Consolidated Statements of Equity for the nine months ended September 30, 2013 | 6 |
| | |
| (f) Consolidated Statements of Cash Flows for the nine months ended September 30, 2013 and 2012 | 7 |
| | |
| (g) Notes to the Consolidated Financial Statements | 9 |
| | |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 46 |
| | |
Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 64 |
| | |
Item 4. | Controls and Procedures | 64 |
| | |
PART II OTHER INFORMATION | 65 | |
| | |
Item 1. | Legal Proceedings | 65 |
| | |
Item 1A. | Risk Factors | 65 |
| | |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 65 |
| | |
Item 3. | Defaults Upon Senior Securities | 65 |
| | |
Item 4. | Mine Safety Disclosures | 65 |
| | |
Item 5. | Other Information | 65 |
| | |
Item 6. | Exhibits | 65 |
| | |
SIGNATURES | S-1 | |
| | |
EXHIBITS | E-1 |
I | ||
1 | ||
| | September 30, 2013 (Unaudited) | | December 31, 2012 | | ||
ASSETS | | | | | | | |
Cash and cash equivalents (includes $41,634 at December 31, 2012 in a consolidated subsidiary that had restrictions on distributions) | | $ | 45,605 | | $ | 50,857 | |
Restricted cash (includes $55,945 and $53,957 related to CFVs) | | | 90,949 | | | 55,313 | |
Bonds available-for-sale (includes $132,930 and $925,346 pledged as collateral and/or restricted) | | | 196,485 | | | 969,394 | |
Investments in Lower Tier Property Partnerships related to CFVs | | | 299,730 | | | 333,335 | |
SA Fund investments related to CFVs | | | 157,791 | | | 161,433 | |
Real estate held-for-use, net (includes $15,595 and $17,756 pledged as collateral and $103,649 and $111,931 related to CFVs) | | | 121,863 | | | 129,687 | |
Real estate held-for-sale related to CFVs | | | 51,836 | | | 15,338 | |
Investment in preferred stock | | | 31,371 | | | 31,371 | |
Other assets (includes $12,054 and $14,691 pledged as collateral and $23,714 and $17,568 related to CFVs) | | | 44,226 | | | 55,024 | |
Total assets | | $ | 1,039,856 | | $ | 1,801,752 | |
| | | | | | | |
LIABILITIES AND EQUITY | | | | | | | |
Debt (includes $96,142 and $55,433 related to CFVs) | | $ | 461,126 | | $ | 1,042,959 | |
Derivative liabilities | | | 662 | | | 3,544 | |
Accounts payable and accrued expenses | | | 7,833 | | | 12,498 | |
Unfunded equity commitments to Lower Tier Property Partnerships related to CFVs | | | 13,461 | | | 15,881 | |
Other liabilities (includes $10,167 and $6,150 related to CFVs) | | | 17,281 | | | 15,145 | |
Total liabilities | | $ | 500,363 | | $ | 1,090,027 | |
| | | | | | | |
Commitments and contingencies | | | | | | | |
| | | | | | | |
Equity: | | | | | | | |
Perpetual preferred shareholders’ equity in a subsidiary company, liquidation preference of $159,000 at December 31, 2012 | | $ | | | $ | 155,033 | |
Noncontrolling interests in CFVs and IHS (net of $1,533 of subscriptions receivable) | | | 487,896 | | | 511,791 | |
Common shareholders’ equity: | | | | | | | |
Common shares, no par value (40,902,784 and 40,638,614 shares issued and outstanding and 1,310,226 and 1,873,348 non-employee directors’ and employee deferred shares issued at September 30, 2013 and December 31, 2012, respectively) | | | 15,741 | | | (93,786) | |
Accumulated other comprehensive income | | | 35,856 | | | 138,687 | |
Total common shareholders’ equity | | | 51,597 | | | 44,901 | |
Total equity | | | 539,493 | | | 711,725 | |
Total liabilities and equity | | $ | 1,039,856 | | $ | 1,801,752 | |
2 | ||
| | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Interest income | | | | | | | | | | | | | |
Interest on bonds | | $ | 4,214 | | $ | 15,998 | | $ | 34,677 | | $ | 49,467 | |
Interest on loans and short-term investments | | | 166 | | | 227 | | | 500 | | | 720 | |
Total interest income | | | 4,380 | | | 16,225 | | | 35,177 | | | 50,187 | |
| | | | | | | | | | | | | |
Interest expense (1) | | | | | | | | | | | | | |
Bond related debt | | | 1,975 | | | 5,922 | | | 21,167 | | | 18,208 | |
Non-bond related debt | | | 224 | | | 625 | | | 1,046 | | | 1,882 | |
Total interest expense | | | 2,199 | | | 6,547 | | | 22,213 | | | 20,090 | |
Net interest income | | | 2,181 | | | 9,678 | | | 12,964 | | | 30,097 | |
| | | | | | | | | | | | | |
Non-interest revenue | | | | | | | | | | | | | |
Income on preferred stock investment | | | 1,326 | | | 1,340 | | | 3,935 | | | 4,429 | |
Other income | | | 809 | | | 489 | | | 1,866 | | | 1,662 | |
Revenue from CFVs | | | 7,475 | | | 4,067 | | | 16,880 | | | 8,458 | |
Total non-interest revenue | | | 9,610 | | | 5,896 | | | 22,681 | | | 14,549 | |
Total revenues, net of interest expense | | | 11,791 | | | 15,574 | | | 35,645 | | | 44,646 | |
| | | | | | | | | | | | | |
Operating and other expenses | | | | | | | | | | | | | |
Interest expense (2) | | | 3,628 | | | 4,639 | | | 11,374 | | | 14,179 | |
Salaries and benefits | | | 2,895 | | | 2,457 | | | 10,045 | | | 7,757 | |
General and administrative | | | 1,102 | | | 1,286 | | | 3,528 | | | 3,814 | |
Professional fees | | | 1,375 | | | 1,525 | | | 6,777 | | | 5,163 | |
Impairment on bonds | | | 939 | | | 2,282 | | | 1,772 | | | 3,369 | |
Net loan loss (recovery) | | | 5 | | | (1,363) | | | 5 | | | (5,647) | |
Other expenses | | | 1,178 | | | 955 | | | 4,965 | | | 2,950 | |
Expenses from CFVs | | | 14,854 | | | 9,039 | | | 39,948 | | | 21,123 | |
Total operating and other expenses | | | 25,976 | | | 20,820 | | | 78,414 | | | 52,708 | |
| | | | | | | | | | | | | |
Net gains (losses) on assets and derivatives | | | 76,404 | | | (633) | | | 78,509 | | | (1,768) | |
Net (losses) gains on early extinguishment of liabilities | | | (84) | | | 132 | | | 36,179 | | | 601 | |
Net gains due to initial real estate consolidation and foreclosure | | | 2,411 | | | 2,853 | | | 10,895 | | | 5,404 | |
Net gains (losses) related to CFVs | | | 3,812 | | | (4,608) | | | 27,732 | | | 5,407 | |
Equity in losses from Lower Tier Property Partnerships of CFVs | | | (6,343) | | | (6,486) | | | (20,129) | | | (25,917) | |
Net income (loss) from continuing operations before income taxes | | | 62,015 | | | (13,988) | | | 90,417 | | | (24,335) | |
Income tax (expense) benefit | | | (123) | | | (24) | | | 1,309 | | | (65) | |
Income from discontinued operations, net of tax | | | 403 | | | 602 | | | 6,527 | | | 694 | |
Net income (loss) | | | 62,295 | | | (13,410) | | | 98,253 | | | (23,706) | |
Income allocable to noncontrolling interests: | | | | | | | | | | | | | |
Income allocable to perpetual preferred shareholders of a subsidiary company | | | (36) | | | (2,284) | | | (3,714) | | | (6,852) | |
Net losses (income) allocable to noncontrolling interests in CFVs and IHS: | | | | | | | | | | | | | |
Related to continuing operations | | | 11,186 | | | 17,407 | | | 18,915 | | | 36,884 | |
Related to discontinued operations | | | (129) | | | (995) | | | (1,312) | | | 648 | |
Net income to common shareholders | | $ | 73,316 | | $ | 718 | | $ | 112,142 | | $ | 6,974 | |
3 | ||
| | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Basic income per common share: | | | | | | | | | | | | | |
Income from continuing operations | | $ | 1.73 | | $ | 0.03 | | $ | 2.52 | | $ | 0.13 | |
Income (loss) from discontinued operations | | | 0.01 | | | (0.01) | | | 0.12 | | | 0.03 | |
Income per common share | | $ | 1.74 | | $ | 0.02 | | $ | 2.64 | | $ | 0.16 | |
| | | | | | | | | | | | | |
Diluted income per common share: | | | | | | | | | | | | | |
Income from continuing operations (adjusted for liability classified awards) | | $ | 1.66 | | $ | 0.03 | | $ | 2.48 | | $ | 0.13 | |
Income (loss) from discontinued operations | | | 0.01 | | | (0.01) | | | 0.12 | | | 0.03 | |
Income per common share | | $ | 1.67 | | $ | 0.02 | | $ | 2.60 | | $ | 0.16 | |
| | | | | | | | | | | | | |
Weighted-average common shares outstanding: | | | | | | | | | | | | | |
Basic | | | 42,290 | | | 42,304 | | | 42,380 | | | 42,207 | |
Diluted | | | 43,916 | | | 42,380 | | | 43,823 | | | 42,414 | |
4 | ||
| | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
| | | | | | | | | | | | | |
Net income to common shareholders | | $ | 73,316 | | $ | 718 | | $ | 112,142 | | $ | 6,974 | |
Net loss allocable to noncontrolling interests | | | (11,021) | | | (14,128) | | | (13,889) | | | (30,680) | |
Net income (loss) | | $ | 62,295 | | $ | (13,410) | | $ | 98,253 | | $ | (23,706) | |
| | | | | | | | | | | | | |
Other comprehensive (loss) income allocable to common shareholders: | | | | | | | | | | | | | |
Bond related changes: | | | | | | | | | | | | | |
Unrealized net holding (losses) gains arising during the period | | $ | (5,259) | | $ | 12,803 | | $ | (16,792) | | $ | 28,489 | |
Reversal of unrealized gains on sold/redeemed bonds | | | (76,362) | | | | | | (76,960) | | | (52) | |
Reclassification of unrealized bond losses to operations due to impairment | | | 939 | | | 2,282 | | | 1,772 | | | 3,369 | |
Reclassification of unrealized bond gains to operations due to consolidation of funds and ventures | | | (2,411) | | | (2,853) | | | (10,895) | | | (5,404) | |
Net changes in other comprehensive income due to bonds | | | (83,093) | | | 12,232 | | | (102,875) | | | 26,402 | |
Foreign currency translation adjustment | | | 43 | | | (24) | | | 44 | | | 97 | |
Other comprehensive (loss) income allocable to common shareholders | | $ | (83,050) | | $ | 12,208 | | $ | (102,831) | | $ | 26,499 | |
| | | | | | | | | | | | | |
Other comprehensive loss allocable to noncontrolling interests: | | | | | | | | | | | | | |
Foreign currency translation adjustment for SA Fund and IHS | | $ | (2,212) | | $ | (45) | | $ | (20,674) | | $ | (3,758) | |
| | | | | | | | | | | | | |
Comprehensive (loss) income to common shareholders | | $ | (9,734) | | $ | 12,926 | | $ | 9,311 | | $ | 33,473 | |
Comprehensive loss to noncontrolling interests | | | (13,233) | | | (14,173) | | | (34,563) | | | (34,438) | |
Comprehensive loss | | $ | (22,967) | | $ | (1,247) | | $ | (25,252) | | $ | (965) | |
5 | ||
| | Common Equity Before Accumulated Other Comprehensive Income | | Accumulated Other Comprehensive Income | | Total Common Shareholders’ Equity | | Perpetual Preferred Shareholders’ Equity | | Noncontrolling Interest in CFVs and IHS | | Total Equity | | ||||||||
| | Number | | Amount | | | | | | | | | | | | | | | | | |
Balance, January 1, 2013 | | 42,512 | | $ | (93,786) | | $ | 138,687 | | $ | 44,901 | | $ | 155,033 | | $ | 511,791 | | $ | 711,725 | |
Net income | | | | | 112,142 | | | | | | 112,142 | | | 3,714 | | | (17,603) | | | 98,253 | |
Other comprehensive income | | | | | | | | (102,831) | | | (102,831) | | | | | | (20,674) | | | (123,505) | |
Distributions | | | | | | | | | | | | | | (3,714) | | | | | | (3,714) | |
Contributions | | | | | | | | | | | | | | | | | 8,051 | | | 8,051 | |
Net change due to consolidation | | | | | | | | | | | | | | | | | 6,331 | | | 6,331 | |
Non-employee director deferred shares | | 67 | | | 81 | | | | | | 81 | | | | | | | | | 81 | |
Non-employee director options | | | | | 19 | | | | | | 19 | | | | | | | | | 19 | |
Employee deferred shares (liability classified awards) | | 52 | | | | | | | | | | | | | | | | | | | |
Marktomarket activity for liability classified awards previously classified as equity | | | | | (19) | | | | | | (19) | | | | | | | | | (19) | |
Employee and nonemployee shares cancelled | | (32) | | | | | | | | | | | | | | | | | | | |
Common shares repurchases | | (386) | | | (516) | | | | | | (516) | | | | | | | | | (516) | |
Preferred shares repurchases | | | | | 842 | | | | | | 842 | | | (37,055) | | | | | | (36,213) | |
Preferred shares transferred to TEB purchaser | | | | | (3,022) | | | | | | (3,022) | | | (117,978) | | | | | | (121,000) | |
Balance, September 30, 2013 | | 42,213 | | $ | 15,741 | | $ | 35,856 | | $ | 51,597 | | $ | | | $ | 487,896 | | $ | 539,493 | |
6 | ||
| | For the nine months ended September 30, | | ||||
| | 2013 | | 2012 | | ||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | |
Net income (loss) | | $ | 98,253 | | $ | (23,706) | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | | |
Net gains on sales of bonds and loans | | | (78,450) | | | (366) | |
Net gains due to real estate consolidation and foreclosure | | | (10,895) | | | (5,399) | |
Net gains related to CFVs | | | (32,964) | | | (5,407) | |
Provisions for credit losses and impairment | | | 16,962 | | | 8,502 | |
Equity in losses from Lower Tier Property Partnerships of CFVs | | | 20,323 | | | 25,917 | |
Subordinate debt effective yield amortization and interest accruals | | | 6,188 | | | 8,629 | |
Net gains on early extinguishment of liabilities | | | (36,179) | | | | |
Depreciation and other amortization | | | 15,742 | | | 7,274 | |
Foreign currency loss | | | 9,136 | | | 1,237 | |
Stock-based compensation expense | | | 2,137 | | | 294 | |
Other | | | (2,322) | | | (1,312) | |
Net cash provided by operating activities | | | 7,931 | | | 15,663 | |
| | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | |
Advances on and purchases of bonds | | | | | | (6,189) | |
Principal payments and sales proceeds received on bonds | | | 15,203 | | | 15,721 | |
Advances on and originations of loans held for investment | | | (278) | | | (450) | |
Principal payments received on loans held for investment | | | 563 | | | 2,400 | |
Insurance recoveries on real estate | | | | | | 753 | |
Investments in property partnerships and real estate | | | (20,509) | | | (46,033) | |
Proceeds from the sale of real estate and other investments | | | 39,437 | | | 3,222 | |
Proceeds received on redemption of investment in preferred stock | | | | | | 5,000 | |
Net proceeds from the sale of a subsidiary company | | | 19,151 | | | | |
Increase in restricted cash and cash of CFVs | | | (24,784) | | | (11,278) | |
Capital distributions received from investments in partnerships | | | 12,728 | | | 8,816 | |
Net cash provided by (used in) investing activities | | | 41,511 | | | (28,038) | |
| | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | |
Proceeds from borrowing activity | | | 116,461 | | | 35,482 | |
Repayment of borrowings | | | (136,639) | | | (34,647) | |
Payment of debt issuance costs | | | (1,202) | | | (889) | |
Contributions from holders of noncontrolling interests | | | 8,051 | | | 20,462 | |
Purchase of treasury stock | | | (516) | | | | |
Distributions paid to perpetual preferred shareholders of a subsidiary company | | | (4,636) | | | (7,050) | |
Redemption of perpetual preferred shares | | | (36,213) | | | | |
Net cash (used in) provided by financing activities | | | (54,694) | | | 13,358 | |
| | | | | | | |
Net (decrease) increase in cash and cash equivalents | | | (5,252) | | | 983 | |
| | | | | | | |
Cash and cash equivalents at beginning of period | | | 50,857 | | | 42,116 | |
| | | | | | | |
Cash and cash equivalents at end of period | | $ | 45,605 | | $ | 43,099 | |
7 | ||
| | For the nine months ended September 30, | | ||||
| | 2013 | | 2012 | | ||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | | | | | | | |
Interest paid | | $ | 26,868 | | $ | 31,235 | |
Income taxes paid | | | 254 | | | 146 | |
| | | | | | | |
Non-cash investing and financing activities: | | | | | | | |
Unrealized (losses) gains included in other comprehensive income | | | (123,505) | | | 22,741 | |
Debt and liabilities extinguished through sales and collections on bonds and loans | | | 4,252 | | | 11,400 | |
Increase in real estate assets due to initial consolidation of funds and ventures | | | 43,943 | | | 47,058 | |
Decrease in bond assets due to initial consolidation of funds and ventures | | | 37,777 | | | 34,108 | |
Increase in non controlling interests due to consolidation of funds and ventures | | | 6,737 | | | | |
Increase in real estate assets and decrease in loan investments due to foreclosure | | | | | | 7,711 | |
Increase in common equity due to purchase of noncontrolling interests | | | | | | 2,203 | |
Decrease in noncontrolling interests due to sale of common equity | | | | | | 2,203 | |
| | | | | | | |
Net change in assets and liabilities due to the sale of a subsidiary company: | | | | | | | |
Net decrease in interest receivable | | | 4,612 | | | | |
Net decrease in interest payable | | | (1,052) | | | | |
Net decrease in bonds available-for-sale | | | 678,983 | | | | |
Net increase in restricted cash | | | (14,672) | | | | |
Increase related to new borrowing activities | | | 169,601 | | | | |
Net decrease in perpetual preferred shares and related distributions | | | (122,669) | | | | |
Decrease related to borrowings transferred to purchaser | | | (695,652) | | | | |
8 | ||
9 | ||
10 | ||
(in thousands) | | | | | |
Increase in MuniMae’s cash (including $16,337 of restricted cash) | | $ | $78,664 | | |
Reduction in bonds | | | (678,983) | | (1) |
Reduction in other assets (bond interest receivable) | | | (4,612) | | (2) |
Reduction in TEB’s cash (including $1,665 of restricted cash) | | | (44,841) | | (2) |
Net reduction in assets | | $ | (649,772) | | |
| | | | | |
Reduction in senior interests and debt owed to securitization trusts | | $ | 574,652 | | |
Reduction in mandatorily redeemable preferred shares | | | 121,000 | | |
Reduction in perpetual preferred shares ($121,000 liquidation preference) | | | 117,978 | | |
Reduction in accounts payable and accrued expenses and other liabilities (interest and distributions payable) | | | 4,781 | | |
Increase in debt (resulting from bonds and interests in bonds that did not qualify for sale treatment) | | | (94,410) | | (1) |
Increase in debt (due from CFVs) | | | (75,191) | | (1) |
Increase in accounts payable and accrued expenses (interest payable resulting from failed sales) | | | (618) | | (2) |
Increase in accounts payable and accrued expense (interest payable due from CFVs) | | | (1,442) | | (2) |
Net reduction in liabilities | | $ | 646,750 | | |
Net reduction in common shareholders’ equity | | $ | (3,022) | | (3) |
| | September 30, 2013 | | ||||||||||||||
(in thousands) | | Unpaid Principal Balance | | | Basis Adjustments (1) | | Unrealized Losses | | Unrealized Gains | | Fair Value | | |||||
Mortgage revenue bonds | | $ | 146,587 | | | $ | (3,879) | | $ | (37,572) | | $ | 16,776 | | $ | 121,912 | |
Other bonds | | | 80,045 | | | | (1,921) | | | (22,922) | | | 19,371 | | | 74,573 | |
Total | | $ | 226,632 | (2) | | $ | (5,800) | | $ | (60,494) | | $ | 36,147 | | $ | 196,485 | |
| | December 31, 2012 | | ||||||||||||||
(in thousands) | | Unpaid Principal Balance | | | Basis Adjustments (1) | | Unrealized Losses | | Unrealized Gains | | Fair Value | | |||||
Mortgage revenue bonds | | $ | 898,209 | | | $ | (10,314) | | $ | (118,933) | | $ | 115,196 | | $ | 884,158 | |
Other bonds | | | 86,113 | | | | (2,339) | | | (22,364) | | | 23,826 | | | 85,236 | |
Total | | $ | 984,322 | (2) | | $ | (12,653) | | $ | (141,297) | | $ | 139,022 | | $ | 969,394 | |
11 | ||
| | September 30, 2013 | | ||||
(in thousands) | | Amortized Cost | | Fair Value | | ||
Non-Amortizing: | | | | | | | |
Due in less than one year | | $ | | | $ | | |
Due between one and five years | | | | | | | |
Due between five and ten years | | | | | | | |
Due after ten years | | | 1,429 | | | 1,532 | |
Amortizing: | | | | | | | |
Due at stated maturity dates between December 2013 and June 2056 | | | 158,909 | | | 194,953 | |
| | $ | 160,338 | | $ | 196,485 | |
12 | ||
| | September 30, 2013 | | ||||
(in thousands) | | Amortized Cost | | Fair Value | | ||
Bonds that may be prepaid without restrictions, premiums or penalties at September 30, 2013 | | $ | | | $ | | |
October 1 through December 31, 2013 | | | 1,133 | | | 1,400 | |
2014 | | | | | | | |
2015 | | | | | | | |
2016 | | | 10,183 | | | 13,410 | |
2017 | | | 5,725 | | | 6,488 | |
Thereafter | | | 106,023 | | | 128,531 | |
Bonds that may not be prepaid | | | 37,274 | | | 46,656 | |
Total | | $ | 160,338 | | $ | 196,485 | |
(in thousands) | | September 30, 2013 | | December 31, 2012 | | ||
Total current | | $ | 117,709 | | $ | 850,155 | |
30-59 days past due | | | | | | 8,013 | |
60-89 days past due | | | 8,244 | | | 7,471 | |
Greater than 90 days | | | 70,532 | | | 103,755 | |
Total | | $ | 196,485 | | $ | 969,394 | |
| | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Bond impairment recognized on bonds held at each period-end | | $ | (939) | | $ | (2,282) | | $ | (1,242) | | $ | (3,369) | |
Bond impairment recognized on bonds sold/redeemed during each period | | | | | | | | | (530) | | | | |
Gains recognized at time of sale/redemption | | | 76,362 | | | 2 | | | 76,960 | | | 54 | |
Total net gains (losses) on bonds | | $ | 75,423 | | $ | (2,280) | | $ | 75,188 | | $ | (3,315) | |
13 | ||
(in thousands) | | September 30, 2013 | | December 31, 2012 | | ||
MuniMae’s real estate held-for-use | | $ | 18,214 | | $ | 17,756 | |
Real estate held-for-use related to CFVs(1) | | | 103,649 | | | 111,931 | |
Total real estate held-for-use | | $ | 121,863 | | $ | 129,687 | |
14 | ||
(in thousands) | | September 30, 2013 | | December 31, 2012 | | ||
Other assets: | | | | | | | |
Solar facilities (includes other assets such as cash and other receivables) | | $ | 5,640 | | $ | 7,960 | |
Investment in a real estate partnership | | | 6,089 | | | 6,266 | |
Accrued interest receivable | | | 1,461 | | | 6,035 | |
State tax receivables, net | | | 219 | | | 2,403 | |
Debt issuance costs, net | | | 3,705 | | | 10,199 | |
Loans receivable | | | 1,188 | | | 1,165 | |
Other assets | | | 2,210 | | | 3,428 | |
Other assets held by CFVs (1) | | | 23,714 | | | 17,568 | |
Total other assets | | $ | 44,226 | | $ | 55,024 | |
15 | ||
(in thousands) | | September 30, 2013 | | December 31, 2012 | | ||
Investment in a real estate partnership: | | | | | | | |
Total assets (primarily real estate) | | $ | 18,800 | | $ | 18,820 | |
Total liabilities | | | 447 | | | | |
| | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Net (loss) income | | $ | (194) | | $ | (38) | | $ | (583) | | $ | 302 | |
16 | ||
(dollars in thousands) | | September 30, 2013 | | Weighted-Average Effective Interest Rate at September 30, 2013 | | | December 31, 2012 | | Weighted-Average Effective Interest Rate at December 31, 2012 | | ||
Asset Related Debt (1) | | | | | | | | | | | | |
Senior interests in and debt owed to securitization trusts | | | | | | | | | | | | |
Due within one year | | $ | | | | % | | $ | | | | % |
Due after one year | | | | | | | | | 589,592 | | 2.1 | |
Mandatorily redeemable preferred shares | | | | | | | | | | | | |
Due within one year | | | | | | | | | 4,901 | | 7.5 | |
Due after one year | | | | | | | | | 83,819 | | 7.4 | |
Notes payable and other debt bond related (2) | | | | | | | | | | | | |
Due within one year | | | 21,261 | | 1.8 | | | | | | | |
Due after one year | | | 125,043 | | 5.5 | | | | 57,729 | | 5.0 | |
Notes payable and other debt non-bond related | | | | | | | | | | | | |
Due within one year | | | 1,446 | | 9.2 | | | | 17,617 | | 9.9 | |
Due after one year | | | 7,156 | | 9.9 | | | | 8,290 | | 9.8 | |
| | | | | | | | | | | | |
Total asset related debt | | | 154,906 | | 5.2 | | | | 761,948 | | 3.2 | |
| | | | | | | | | | | | |
Other Debt (1) | | | | | | | | | | | | |
Subordinate debentures (3) | | | | | | | | | | | | |
Due within one year | | | 742 | | 8.1 | | | | 529 | | 8.1 | |
Due after one year | | | 142,157 | | 7.2 | | | | 193,971 | | 6.9 | |
Notes payable and other debt | | | | | | | | | | | | |
Due within one year (4) | | | 5,342 | | 10.0 | | | | 10,444 | | 13.5 | |
Due after one year | | | 61,837 | | 5.3 | | | | 20,634 | | 6.4 | |
| | | | | | | | | | | | |
Total other debt | | | 210,078 | | 6.7 | | | | 225,578 | | 7.2 | |
| | | | | | | | | | | | |
Total asset related debt and other debt | | | 364,984 | | 6.1 | | | | 987,526 | | 4.1 | |
| | | | | | | | | | | | |
Debt related to CFVs (5) | | | | | | | | | | | | |
Due within one year | | | 35 | | 6.0 | | | | 5,908 | | 10.0 | |
Due after one year | | | 96,107 | | 4.5 | | | | 49,525 | | 2.7 | |
Total debt related to CFVs | | | 96,142 | | 4.5 | | | | 55,433 | | 3.5 | |
| | | | | | | | | | | | |
Total debt | | $ | 461,126 | | 5.7 | | | $ | 1,042,959 | | 4.1 | |
17 | ||
(in thousands) | | Asset Related Debt and Other Debt | | CFVs Related Debt | | ||
2013 | | $ | 4,754 | | $ | 133 | |
2014 | | | 25,157 | | | 469 | |
2015 | | | 67,007 | | | 403 | |
2016 | | | 34,133 | | | 435 | |
2017 | | | 3,737 | | | 469 | |
Thereafter | | | 228,985 | | | 92,974 | |
Net discount | | | 1,211 | | | 1,259 | |
Total | | $ | 364,984 | | $ | 96,142 | |
18 | ||
(dollars in thousands) | | | | | | | | | | | | ||||||
Issuer | | Principal | | Net Premium/ (Discount) | | Carrying Value | | Interim Principal Payments | | Maturity Date | | Coupon Interest Rate | | ||||
MFI | | $ | 29,651 | | $ | | | $ | 29,651 | | | | | Various dates through December 2033 | | 8.0% | |
| | | | | | | | | | | | | | | | | |
MFH | | | 33,286 | | | 565 | | | 33,851 | | $4,689 due April 2015 | | March 30, 2035 | | 0.75% to March 2015, then 3-month LIBOR plus 3.3% | | |
| | | | | | | | | | | | | | | | | |
MFH | | | 30,116 | | | 331 | | | 30,447 | | $4,242 due May 2015 | | April 30, 2035 | | 0.75% to April 2015, then 3-month LIBOR plus 3.3% | | |
| | | | | | | | | | | | | | | | | |
MFH | | | 17,219 | | | 150 | | | 17,369 | | $2,305 due May 2015 | | July 30, 2035 | | 0.75% to April 2015, then 3-month LIBOR plus 3.3% | | |
| | | | | | | | | | | | | | | | | |
MFH | | | 31,308 | | | 273 | | | 31,581 | | $4,191 due May 2015 | | July 30, 2035 | | 0.75% to April 2015, then 3-month LIBOR plus 3.3% | | |
| | | | | | | | | | | | | | | | | |
| | $ | 141,580 | | $ | 1,319 | | $ | 142,899 | | | | | | | | |
19 | ||
| | Fair Value | | ||||
(in thousands) | | September 30, 2013 | | December 31, 2012 | | ||
Interest rate swaps | | $ | 662 | | $ | 3,184 | |
Other | | | | | | 360 | |
Total derivative financial instruments | | $ | 662 | | $ | 3,544 | |
| | Notional | | ||||
(in thousands) | | September 30, 2013 | | December 31, 2012 | | ||
Interest rate swaps | | $ | 7,837 | | $ | 24,885 | |
| | Realized/Unrealized (Losses) Gains For the three months ended September 30, | | Realized/Unrealized (Losses) Gains For the nine months ended September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Interest rate swaps(1) | | $ | (76) | | $ | (655) | | $ | (156) | | $ | (2,336) | |
Other | | | | | | (3) | | | 215 | | | 202 | |
Total | | $ | (76) | | $ | (658) | | $ | 59 | | $ | (2,134) | |
· | Level 1: Quoted prices in active markets for identical instruments. | |
· | Level 2: Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which significant inputs or significant value drivers are observable in active markets. | |
· | Level 3: Valuations derived from valuation techniques in which significant inputs or significant value drivers are unobservable. |
20 | ||
| | September 30, 2013 | | December 31, 2012 | | ||||||||||||||
| | Carrying | | Fair Value | | Carrying | | | | | |||||||||
(in thousands) | | Amount | | Level 1 | | Level 2 | | Level 3 | | Amount | | Fair Value | | ||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Investments in preferred stock | | $ | 31,371 | | $ | | | $ | | | $ | 36,613 | | $ | 31,371 | | $ | 35,807 | |
Loans receivable | | | 1,174 | | | | | | | | | 302 | | | 1,072 | | | 383 | |
| | | | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Senior interests in and debt owed to securitization trusts | | | | | | | | | | | | | | | 589,592 | | | 589,778 | |
Mandatorily redeemable preferred shares | | | | | | | | | | | | | | | 88,720 | | | 91,517 | |
Notes payable and other debt, bond related | | | 146,304 | | | | | | | | | 145,091 | | | 57,729 | | | 59,001 | |
Notes payable and other debt, non-bond related | | | 75,781 | | | | | | | | | 67,851 | | | 56,985 | | | 48,696 | |
Notes payable and other debt related to CFVs | | | 96,142 | | | | | | 49,745 | | | 44,977 | | | 55,433 | | | 55,580 | |
Subordinate debt issued by MFH | | | 113,248 | | | | | | | | | 42,869 | | | 164,500 | | | 47,219 | |
Subordinate debt issued by MFI | | | 29,651 | | | | | | | | | 29,651 | | | 30,000 | | | 30,000 | |
21 | ||
Recurring Valuations |
|
The following tables present assets and liabilities that are measured at fair value on a recurring basis at September 30, 2013 and December 31, 2012. |
| | | | | Fair Value Measurement Levels at September 30, 2013 | | |||||||
(in thousands) | | September 30, 2013 | | Level 1 | | Level 2 | | Level 3 | | ||||
Assets: | | | | | | | | | | | | | |
Bonds available-for-sale | | $ | 196,485 | | $ | | | $ | | | $ | 196,485 | |
| | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Derivative liabilities | | $ | 662 | | $ | | | $ | | | $ | 662 | |
| | | | | Fair Value Measurement Levels at December 31, 2012 | | |||||||
(in thousands) | | December 31, 2012 | | Level 1 | | Level 2 | | Level 3 | | ||||
Assets: | | | | | | | | | | | | | |
Bonds available-for-sale | | $ | 969,394 | | $ | | | $ | | | $ | 969,394 | |
| | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Derivative liabilities | | $ | 3,544 | | $ | | | $ | 2,477 | | $ | 1,067 | |
(in thousands) | | Bonds Available- for-sale | | Derivative Liabilities | | ||
Balance, July 1, 2013 | | $ | 896,322 | | $ | (694) | |
Net losses included in earnings | | | (1,321) | | | 32 | |
Net losses included in other comprehensive income (1) | | | (80,682) | | | | |
Impact from sales/redemptions | | | (606,121) | | | | |
Bonds eliminated due to real estate consolidation and foreclosure | | | (10,168) | | | | |
Impact from settlements | | | (1,545) | | | | |
Balance, September 30, 2013 | | $ | 196,485 | | $ | (662) | |
22 | ||
(in thousands) | | Net gains on bonds (1) | | Equity in Losses from Lower Tier Property Partnerships | | Net losses on derivatives (2) | | |||
Change in realized gains related to assets and liabilities held at July 1, 2013, but settled during the third quarter of 2013 | | $ | | | $ | | | $ | | |
Change in unrealized losses related to assets and liabilities still held at September 30, 2013 | | | (939) | | | (382) | | | 32 | |
Additional realized gains (losses) recognized | | | 76,362 | | | - | | | (77) | |
Total gains (losses) reported in earnings | | $ | 75,423 | | $ | (382) | | $ | (45) | |
(in thousands) | | Bonds Available- for-sale | | Derivative Liabilities | | ||
Balance, July 1, 2012 | | $ | 1,006,539 | | $ | (1,192) | |
Net losses included in earnings | | | (3,373) | | | (27) | |
Net gains included in other comprehensive income (1) | | | 15,085 | | | | |
Impact from purchases | | | | | | | |
Impact from sales | | | | | | | |
Bonds eliminated due to real estate consolidation and foreclosure | | | (21,545) | | | | |
Impact from settlements | | | (2,419) | | | | |
Balance, September 30, 2012 | | $ | 994,287 | | $ | (1,219) | |
(in thousands) | | Net losses on bonds (1) | | Equity in Losses from Lower Tier Property Partnerships | | Net losses on derivatives (2) | | |||
Change in realized gains related to assets and liabilities held at July 1, 2012, but settled during the third quarter of 2012 | | $ | | | $ | | | $ | | |
Change in unrealized losses related to assets and liabilities still held at September 30, 2012 | | | (2,282) | | | (1,091) | | | (27) | |
Additional realized gains (losses) recognized | | | 2 | | | | | | (76) | |
Total losses reported in earnings | | $ | (2,280) | | $ | (1,091) | | $ | (103) | |
23 | ||
(in thousands) | | Bonds Available- for-sale | | Derivative Liabilities | | ||
Balance, January 1, 2013 | | $ | 969,394 | | $ | (1,067) | |
Net losses included in earnings | | | (4,589) | | | 259 | |
Net losses included in other comprehensive income (1) | | | (91,980) | | | | |
Impact from sales/redemptions | | | (612,154) | | | | |
Bonds eliminated due to real estate consolidation and foreclosure | | | (55,275) | | | | |
Impact from settlements | | | (8,911) | | | 146 | |
Balance, September 30, 2013 | | $ | 196,485 | | $ | (662) | |
(in thousands) | | Net gains on bonds (1) | | Equity in Losses from Lower Tier Property Partnerships | | Net losses on derivatives (2) | | |||
Change in realized gains related to assets and liabilities held at January 1, 2013, but settled during the first nine months of 2013 | | $ | (530) | | $ | | | $ | | |
Change in unrealized losses related to assets and liabilities still held at September 30, 2013 | | | (1,242) | | | (2,817) | | | 259 | |
Additional realized gains (losses) recognized | | | 76,960 | | | | | | (230) | |
Total gains (losses) reported in earnings | | $ | 75,188 | | $ | (2,817) | | $ | 29 | |
(in thousands) | | Bonds Available- for-sale | | Derivative Liabilities | | ||
Balance, January 1, 2012 | | $ | 1,021,628 | | $ | (1,167) | |
Net losses included in earnings | | | (6,397) | | | 429 | |
Net gains included in other comprehensive income (1) | | | 31,806 | | | | |
Impact from purchases | | | 6,189 | | | | |
Impact from sales | | | (8,172) | | | | |
Bonds eliminated due to real estate consolidation and foreclosure | | | (34,108) | | | | |
Impact from settlements | | | (16,659) | | | 128 | |
Transfer into Level 3 | | | | | | (609) | |
Balance, September 30, 2012 | | $ | 994,287 | | $ | (1,219) | |
24 | ||
(in thousands) | | Net losses on bonds (1) | | Equity in Losses from Lower Tier Property Partnerships | | Net losses on derivatives (2) | | |||
Change in realized gains related to assets and liabilities held at January 1, 2012, but settled during the first nine months of 2012 | | $ | | | $ | | | $ | | |
Change in unrealized losses related to assets and liabilities still held at September 30, 2012 | | | (3,369) | | | (3,028) | | | (180) | |
Additional realized gains (losses) recognized | | | 54 | | | | | | (228) | |
Total losses reported in earnings | | $ | (3,315) | | $ | (3,028) | | $ | (408) | |
| | September 30, 2013 | | December 31, 2012 | | ||||||||
(in thousands) | | Maximum Exposure | | Carrying Amount | | Maximum Exposure | | Carrying Amount | | ||||
Indemnification contracts | | $ | 26,178 | | $ | 1,281 | | $ | 26,178 | | $ | 1,531 | |
Other | | | | | | | | | 376 | | | 34 | |
Total | | $ | 26,178 | | $ | 1,281 | | $ | 26,554 | | $ | 1,565 | |
25 | ||
| | | | September 30, 2013 | | |||||||||||||||||||
(in thousands) | | Note Ref. | | Restricted Cash | | Bonds Available- for-sale | | Real Estate Held-for- Use | | Real Estate Held-for- Sale | | Investment in Preferred stock | | Other Assets | | Total Assets Pledged | | |||||||
Notes payable | | A | | $ | | | $ | | | $ | 1,735 | | $ | | | $ | | | $ | 11,728 | | $ | 13,463 | |
Other | | B | | | 35,004 | | | 132,930 | | | 13,860 | | | | | | 31,371 | | | 326 | | | 213,491 | |
CFVs | | C | | | 55,945 | | | | | | 103,649 | | | 51,836 | | | | | | 23,714 | | | 235,144 | |
Total | | | | $ | 90,949 | | $ | 132,930 | | $ | 119,244 | | $ | 51,836 | | $ | 31,371 | | $ | 35,768 | | $ | 462,098 | |
| | | | December 31, 2012 | | |||||||||||||
(in thousands) | | Note Ref. | | Restricted Cash | | Bonds Available- for-sale | | Real Estate Held-for- Use | | Other Assets | | Total Assets Pledged | | |||||
Notes payable | | A | | $ | 13 | | | | | | 1,735 | | | 14,302 | | | 16,050 | |
Other | | B | | | 1,341 | | | 59,354 | | | 13,402 | | | 389 | | | 74,486 | |
CFVs | | C | | | 53,957 | | | | | | 111,931 | | | 17,568 | | | 183,456 | |
Senior interests in and debt owed to securitization trusts | | D | | | 2 | | | 865,992 | | | 2,619 | | | | | | 868,613 | |
Total | | | | $ | 55,313 | | $ | 925,346 | | $ | 129,687 | | $ | 32,259 | | $ | 1,142,605 | |
A. | The Company pledges bonds, loans, investments in preferred stock, investments in solar facilities and an investment in a mixed-use real estate development as collateral for notes payable. |
| |
B. | The Company pledges collateral in connection with secured borrowings, derivative transactions, other liabilities, guarantee exposure and leases. The Company may elect to pledge collateral on behalf of the Company’s customers in order to facilitate credit and other collateral requirements. In addition, cash may be restricted for funding obligations. |
| |
C. | These are assets held by CFVs. The real estate serves as collateral to bonds eliminated in consolidation. |
| |
D. | Includes assets held by bond securitization trusts as well as assets pledged as collateral for bond securitizations. |
26 | ||
| | Reported through General and Administrative | | Reported through Discontinued Operations | | ||||||||
| | September 30, 2013 | | September 30, 2012 | | September 30, 2013 | | September 30, 2012 | | ||||
Rental expense | | $ | (1,537) | | $ | (1,660) | | $ | (492) | | $ | (1,107) | |
Rental income | | | 976 | | | 1,173 | | | 492 | | | 1,107 | |
Net rental expense | | $ | (561) | | $ | (487) | | $ | | | $ | | |
(in thousands) | | | | |
2013 | | $ | 457 | |
2014 | | | 1,182 | |
2015 | | | 1,146 | |
2016 | | | 676 | |
2017 | | | 108 | |
2018 | | | 40 | |
Total minimum future rental commitments | | $ | 3,609 | |
27 | ||
| | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Net income from continuing operations | | $ | 73,042 | | $ | 1,111 | | $ | 106,927 | | $ | 5,632 | |
Net income (loss) from discontinued operations | | | 274 | | | (393) | | | 5,215 | | | 1,342 | |
Net income to common shareholder | | $ | 73,316 | | $ | 718 | | $ | 112,142 | | $ | 6,974 | |
| | | | | | | | | | | | | |
Basic weighted-average shares (1) | | | 42,290 | | | 42,304 | | | 42,380 | | | 42,207 | |
Common stock equivalents (2) (3) (4) | | | 1,626 | | | 76 | | | 1,443 | | | 207 | |
Diluted weighted-average shares | | | 43,916 | | | 42,380 | | | 43,823 | | | 42,414 | |
| (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 September 30, 2013, 2,128,125 stock options were in the money and had a dilutive impact of 1,470,198 shares and 1,373,840 shares for the three months and nine months ended September 30, 2013, respectively. In addition, 260,417 unvested employee deferred shares had a dilutive impact of 156,251 and 69,826 shares for the three and nine months ended September 30, 2013, respectively. |
| | |
| (3) | At September 30, 2012, 850,000 stock options were in the money and had a dilutive impact of 75,508 shares and 206,967 shares for the three months and nine months ended September 30, 2012, respectively. There were no unvested employee deferred shares at September 30, 2012. |
| | |
| (4) | For the three months and nine months ended September 30, 2013, the average number of options excluded from the calculations of diluted earnings per share was 302,287 and 456,803, respectively, because of their anti-dilutive effect. For the three months and nine months ended September 30, 2012, the average number of options excluded from the calculations of diluted earnings per share was 1,512,031 and 1,060,535, respectively, because of their anti-dilutive effect. |
28 | ||
(in thousands) | | September 30, 2013 | | December 31, 2012 | | ||
Noncontrolling interests in: | | | | | | | |
LIHTC Funds | | $ | 343,962 | | $ | 379,407 | |
SA Fund | | | 130,915 | | | 122,641 | |
Lower Tier Property Partnerships | | | 14,470 | | | 10,777 | |
IHS | | | (1,451) | | | (1,034) | |
Total | | $ | 487,896 | | $ | 511,791 | |
29 | ||
| | Unrealized Gains on Bonds Available- for-Sale | | | Foreign Currency Translation | | Accumulated Other Comprehensive Income | | |||
Balance at July 1, 2013 | | $ | 119,239 | | | $ | (333) | | $ | 118,906 | |
Unrealized net holding (losses) gains arising during period | | | (5,259) | | | | 43 | | | (5,216) | |
Reversal of unrealized gains on sold/redeemed bonds | | | (76,362) | (1) | | | | | | (76,362) | |
Reclassification of unrealized losses to income | | | 939 | | | | | | | 939 | |
Reclassification of unrealized gains to operations due to consolidation of funds and ventures | | | (2,411) | (1) | | | | | | (2,411) | |
Net current period other comprehensive income | | | (83,093) | | | | 43 | | | (83,050) | |
Balance at September 30, 2013 | | $ | 36,146 | | | $ | (290) | | $ | 35,856 | |
| (1) | Realized gains on bond redemptions included in “Net gains (losses) on assets and derivatives” on the consolidated statements of operations. |
| | Unrealized Gains on Bonds Available- for-Sale | | | Foreign Currency Translation | | Accumulated Other Comprehensive Income | | |||
Balance at January 1, 2013 | | $ | 139,021 | | | $ | (334) | | $ | 138,687 | |
Unrealized net holding (losses) gains arising during period | | | (16,792) | | | | 44 | | | (16,748) | |
Reversal of unrealized gains on sold/redeemed bonds | | | (76,960) | (1) | | | | | | (76,960) | |
Reclassification of unrealized losses to income | | | 1,772 | | | | | | | 1,772 | |
Reclassification of unrealized gains to operations due to consolidation of funds and ventures | | | (10,895) | (1) | | | | | | (10,895) | |
Net current period other comprehensive income | | | (102,875) | | | | 44 | | | (102,831) | |
Balance at September 30, 2013 | | $ | 36,146 | | | $ | (290) | | $ | 35,856 | |
| (1) | Realized gains on bond redemptions included in “Net gains (losses) on assets and derivatives” on the consolidated statements of operations. |
30 | ||
| | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Employees’ Stock-Based Compensation Plan | | $ | 279 | | $ | 22 | | $ | 1,937 | | $ | 106 | |
Non-employee Directors’ Stock-Based Compensation Plan | | | 75 | | | 63 | | | 200 | | | 188 | |
Total | | $ | 354 | | $ | 85 | | $ | 2,137 | | $ | 294 | |
(in thousands, except per option data) | | Number of Options | | Weighted- average Exercise Price per Option | | Weighted- average Remaining Contractual Life per Option (in years) | | Aggregate Intrinsic Value (1) | | Period End Liability (2) | | |||
Outstanding at January 1, 2012 (1) | | 1,145 | | $ | 7.01 | | 7.2 | | $ | | | $ | 181 | |
Granted in 2012 | | 1,200 | | | 0.36 | | | | | | | | | |
Outstanding at December 31, 2012 (1) | | 2,345 | | | 3.61 | | 7.8 | | | 58 | | | 355 | |
Forfeited/Expired in 2013 | | (264) | | | 26.50 | | | | | | | | | |
Outstanding at September 30, 2013 (1) | | 2,081 | | | 0.70 | | 7.6 | | | 2,024 | | | 2,076 | |
| | | | | | | | | | | | | | |
Number of options that were exercisable at: | | | | | | | | | | | | | | |
December 31, 2012 | | 1,333 | | | 6.08 | | 6.6 | | | | | | | |
September 30, 2013 | | 1,436 | | | 0.86 | | 7.2 | | | | | | | |
31 | ||
(in thousands, except per share data) | | Deferred Share Grants | | | Weighted- average Grant Date Share Price | |
January 1, 2013 | | 29 | | $ | 24.98 | |
Granted in 2013 | | 312 | | | 0.88 | |
September 30, 2013 | | 341 | | | 2.92 | |
(in thousands, except per option data) | | Number of Options | | Weighted- average Exercise Price per Option | | Weighted- average Remaining Contractual Life per Option (in years) | | Aggregate Intrinsic Value | | ||
Outstanding at January 1, 2012 | | 27.0 | | $ | 24.69 | | 1.1 | | $ | | |
Expired/Forfeited in 2012 | | (10.0) | | | 24.74 | | | | | | |
Granted in 2012 | | 78.1 | | | 0.36 | | 9.8 | | | | |
Outstanding at December 31, 2012 | | 95.1 | | | 4.70 | | 8.3 | | | | |
Expired/Forfeited in 2013 | | (17.0) | | | 24.67 | | | | | | |
Outstanding at September 30, 2013 | | 78.1 | | | 0.36 | | 9.2 | | | 73 | |
| | | | | | | | | | | |
Number of options that were exercisable at: | | | | | | | | | | | |
December 31, 2012 | | 17.0 | | | 24.67 | | 0.4 | | | | |
September 30, 2013 | | 58.6 | | | 0.36 | | 9.2 | | | | |
(in thousands, except per share data) | | Shares Granted | | Deferred Share Grants | | Weighted- average Grant Date Share Price | | Options Vested | | Directors’ Fees Expense | | ||
September 30, 2013 | | 5 | | 62 | | $ | 1.21 | | 59 | | $ | 200 | |
September 30, 2012 | | | | 292 | | | 0.32 | | - | | | 188 | |
32 | ||
| | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Sublease income | | $ | - | | $ | 369 | | $ | 492 | | $ | 1,107 | |
Income from CFVs (primarily rental income) | | | 3,511 | | | 5,034 | | | 10,968 | | | 14,999 | |
Income from REO operations | | | - | | | - | | | - | | | 57 | |
Rent expense | | | - | | | (369) | | | (492) | | | (1,107) | |
Expenses from CFVs (primarily operating expenses) | | | (3,594) | | | (4,545) | | | (10,152) | | | (14,707) | |
Other income | | | 46 | | | 113 | | | 44 | | | 345 | |
Net gains on property acquisition | | | 320 | | | - | | | 320 | | | - | |
Net income before disposal activity | | | 283 | | | 602 | | | 1,180 | | | 694 | |
Disposal: | | | | | | | | | | | | | |
Net gains related to REO | | | 95 | | | - | | | 95 | | | - | |
Net gains related to CFVs | | | 25 | | | - | | | 5,252 | | | - | |
Net income from discontinued operations | | | 403 | | | 602 | | | 6,527 | | | 694 | |
(Income) loss from discontinued operations allocable to noncontrolling interests | | | (129) | | | (995) | | | (1,312) | | | 648 | |
Net income (loss) to common shareholders from discontinued operations | | $ | 274 | | $ | (393) | | $ | 5,215 | | $ | 1,342 | |
| | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Interest income | | $ | - | | $ | 765 | | $ | 1,108 | | $ | 2,349 | |
Other income | | | 399 | | | 478 | | | 1,268 | | | 1,476 | |
Other expense | | | (245) | | | (1,636) | | | (1,161) | | | (2,483) | |
Net gains on disposal of REO | | | 95 | | | - | | | 95 | | | - | |
Net gains on redemption of bonds | | | 25 | | | - | | | 3,905 | | | - | |
Net income to common shareholders from discontinued operations | | $ | 274 | | $ | (393) | | $ | 5,215 | | $ | 1,342 | |
33 | ||
(in thousands) | | | September 30, 2013 | | | December 31, 2012 | |
LIHTC Funds | | $ | 343,544 | | $ | 381,394 | |
SA Fund | | | 184,770 | | | 175,572 | |
Consolidated Lower Tier Property Partnerships | | | 162,286 | | | 135,674 | |
Other consolidated entities | | | 2,065 | | | 922 | |
Total assets of CFVs | | $ | 692,665 | | $ | 693,562 | |
34 | ||
(in thousands) | | | September 30, 2013 | | | December 31, 2012 | |
Cash, cash equivalents and restricted cash | | $ | 55,945 | | $ | 53,957 | |
Investments in Lower Tier Property Partnerships | | | 299,730 | | | 333,335 | |
SA Fund investments | | | 157,791 | | | 161,433 | |
Real estate held-for-use, net | | | 103,649 | | | 111,931 | |
Real estate held-for-sale | | | 51,836 | | | 15,338 | |
Other assets | | | 23,714 | | | 17,568 | |
Total assets of CFVs | | $ | 692,665 | | $ | 693,562 | |
(in thousands) | | | September 30, 2013 | | | December 31, 2012 | |
LIHTC Funds’ investment in Lower Tier Property Partnerships | | $ | 299,730 | | $ | 333,335 | |
Total assets of Lower Tier Property Partnerships (1) | | $ | 1,335,223 | | $ | 1,371,880 | |
Total liabilities of Lower Tier Property Partnerships (1) | | | 1,039,405 | | | 1,041,961 | |
| | |
| (1) | The assets of the Lower Tier Property Partnerships are primarily real estate and the liabilities are predominantly mortgage debt. |
35 | ||
| | For the three months ended September 30, | | ||||
(in thousands) | | 2013 | | 2012 | | ||
Balance, July 1, | | $ | 156,723 | | $ | 126,950 | |
Net gains (losses) included in earnings | | | 2,882 | | | (4,511) | |
Net foreign currency translation losses included in other comprehensive income | | | (2,658) | | | (153) | |
Impact from purchases | | | 8,029 | | | 22,713 | |
Impact from sales | | | (7,185) | | | (73) | |
Balance, September 30, | | $ | 157,791 | | $ | 144,926 | |
| | For the nine months ended September 30, | | ||||
(in thousands) | | 2013 | | 2012 | | ||
Balance, January 1, | | $ | 161,433 | | $ | 108,329 | |
Net gains included in earnings | | | 20,178 | | | 5,480 | |
Net foreign currency translation losses included in other comprehensive income | | | (27,226) | | | (3,836) | |
Impact from purchases | | | 15,699 | | | 42,449 | |
Impact from sales | | | (12,293) | | | (7,496) | |
Balance, September 30, | | $ | 157,791 | | $ | 144,926 | |
(in thousands) | | September 30, 2013 | | December 31, 2012 | | ||
Building, furniture and fixtures | | $ | 108,036 | | $ | 116,320 | |
Accumulated depreciation | | | (16,274) | | | (15,598) | |
Land | | | 11,887 | | | 11,209 | |
Total | | $ | 103,649 | | $ | 111,931 | |
36 | ||
(in thousands) | September 30, 2013 | | December 31, 2012 | | ||
Cash | $ | 4,216 | | $ | 318 | |
Building, furniture and fixtures | | 48,133 | | | 14,740 | |
Accumulated depreciation | | (5,786) | | | (959) | |
Land | | 5,111 | | | 1,215 | |
Other assets | | 162 | | | 24 | |
Total | $ | 51,836 | | $ | 15,338 | |
(in thousands) | | September 30, 2013 | | | December 31, 2012 | | |
Liabilities of CFVs: | | | | | | | |
Debt | | $ | 96,142 | | $ | 55,433 | |
Unfunded equity commitments to unconsolidated Lower Tier Property Partnerships | | | 13,461 | | | 15,881 | |
Other liabilities | | | 10,167 | | | 6,150 | |
Total liabilities of CFVs | | $ | 119,770 | | $ | 77,464 | |
37 | ||
| | September 30, 2013 | | |||||||||
(in thousands) | | Carrying Amount | | Face Amount | | Weighted-average Effective Interest Rates | | | Maturity Dates | | ||
SA Fund | | $ | 49,621 | | $ | 49,621 | | 2.6 | % | | April 2018 | |
Lower Tier Property Partnerships | | | 46,521 | | | 46,648 | | 6.4 | | | Various dates through March 2049 | |
| | December 31, 2012 | | |||||||||
(in thousands) | | Carrying Amount | | Face Amount | | Weighted-average Effective Interest Rates | | | Maturity Dates | | ||
SA Fund | | $ | 49,352 | | $ | 49,352 | | 2.6 | % | | April 2018 | |
Lower Tier Property Partnerships | | | 6,081 | | | 7,289 | | 10.4 | | | Various dates through October 2021 | |
38 | ||
| | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Revenue: | | | | | | | | | | | | | |
Rental and other income from real estate | | $ | 3,736 | | $ | 1,800 | | $ | 9,096 | | $ | 3,715 | |
Interest and other income | | | 3,739 | | | 2,267 | | | 7,784 | | | 4,743 | |
Total revenue from CFVs | | | 7,475 | | | 4,067 | | | 16,880 | | | 8,458 | |
| | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | |
Depreciation and amortization | | | 2,386 | | | 1,525 | | | 6,169 | | | 4,056 | |
Interest expense | | | 1,253 | | | 441 | | | 2,228 | | | 1,237 | |
Other operating expenses | | | 3,696 | | | 1,923 | | | 8,602 | | | 4,580 | |
Foreign currency loss | | | 840 | | | 330 | | | 8,390 | | | 1,148 | |
Asset impairments | | | 6,679 | | | 4,820 | | | 14,559 | | | 10,102 | |
Total expenses from CFVs | | | 14,854 | | | 9,039 | | | 39,948 | | | 21,123 | |
| | | | | | | | | | | | | |
Net gains (losses) related to CFVs: | | | | | | | | | | | | | |
Investment gains (losses) | | | 3,554 | | | (4,511) | | | 20,849 | | | 5,479 | |
Derivative gains (losses) | | | 258 | | | (97) | | | 6,883 | | | 98 | |
Net loss on sale of properties | | | | | | | | | | | | (170) | |
Equity in losses from Lower Tier Property Partnerships of CFVs | | | (6,343) | | | (6,486) | | | (20,129) | | | (25,917) | |
Net loss | | | (9,910) | | | (16,066) | | | (15,465) | | | (33,175) | |
Net losses allocable to noncontrolling interests in CFVs (1) | | | 11,046 | | | 17,268 | | | 18,426 | | | 36,526 | |
Net income allocable to the common shareholders related to CFVs | | $ | 1,136 | | $ | 1,202 | | $ | 2,961 | | $ | 3,351 | |
| | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Interest income | | $ | 274 | | $ | 1,169 | | $ | 1,779 | | $ | 1,789 | |
Asset management fees | | | 888 | | | 937 | | | 2,629 | | | 3,521 | |
Guarantee fees | | | 331 | | | 331 | | | 993 | | | 1,042 | |
Equity in losses from Lower Tier Property Partnerships | | | (383) | | | (1,092) | | | (2,821) | | | (3,031) | |
Equity in income (loss) from SA Fund | | | 151 | | | (99) | | | 643 | | | 165 | |
Other expense | | | (125) | | | (44) | | | (262) | | | (135) | |
Net income allocable to the common shareholders | | $ | 1,136 | | $ | 1,202 | | $ | 2,961 | | $ | 3,351 | |
39 | ||
40 | ||
| | For the three months ended September 30, 2013 | | ||||||||||||||||||
(in thousands) | | US Operations | | International Operations | | CFVs | | Income Allocation Reclasses | | Note Ref. | | CFVs Adjustments | | MMA Consolidated | | ||||||
| | | | | | | | | | | | | | | | | | | | | |
Total interest income | | $ | 4,644 | | $ | 10 | | $ | 3,739 | | $ | (274) | | A | | $ | (3,739) | | $ | 4,380 | |
Total interest expense | | | 2,199 | | | | | | 1,527 | | | (274) | | A | | | (1,253) | | | 2,199 | |
Net interest income | | | 2,445 | | | 10 | | | 2,212 | | | | | | | | (2,486) | | | 2,181 | |
| | | | | | | | | | | | | | | | | | | | | |
Total fee and other income | | | 2,651 | | | 703 | | | 3,736 | | | (1,219) | | B | | | (3,736) | | | 2,135 | |
Revenue from CFVs | | | | | | | | | | | | | | | | | 7,475 | | | 7,475 | |
Total non-interest revenue | | | 2,651 | | | 703 | | | 3,736 | | | (1,219) | | | | | 3,739 | | | 9,610 | |
Total revenues, net of interest expense | | | 5,096 | | | 713 | | | 5,948 | | | (1,219) | | | | | 1,253 | | | 11,791 | |
| | | | | | | | | | | | | | | | | | | | | |
Operating and other expenses: | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | 3,593 | | | 35 | | | | | | | | | | | | | | 3,628 | |
Operating expenses | | | 4,016 | | | 1,356 | | | 4,915 | | | (1,219) | | B | | | (3,696) | | | 5,372 | |
| | | | | | | | | | | | | | | | | | | | | |
Impairment on bonds and provision for loan losses | | | 939 | | | 5 | | | | | | | | | | | | | | 944 | |
Other expenses | | | 1,463 | | | 72 | | | 9,905 | | | (357) | | C, D | | | (9,905) | | | 1,178 | |
Expenses from CFVs | | | | | | | | | | | | | | | | | 14,854 | | | 14,854 | |
Total operating and other expenses | | | 10,011 | | | 1,468 | | | 14,820 | | | (1,576) | | | | | 1,253 | | | 25,976 | |
Net gains on assets, derivatives and extinguishment of liabilities | | | 76,304 | | | 16 | | | 3,812 | | | | | | | | (3,812) | | | 76,320 | |
Net gains due to real estate consolidation and foreclosure | | | 2,411 | | | | | | | | | | | | | | | | | 2,411 | |
Net gains related to CFVs | | | | | | | | | | | | | | | | | 3,812 | | | 3,812 | |
Equity in losses from Lower Tier Property Partnerships | | | | | | | | | (6,111) | | | (232) | | C | | | | | | (6,343) | |
Income (loss) from continuing operations before income taxes | | | 73,800 | | | (739) | | | (11,171) | | | 125 | | | | | | | | 62,015 | |
Income tax benefit | | | (123) | | | | | | | | | | | | | | | | | (123) | |
Income from discontinued operations, net of tax | | | 274 | | | | | | 129 | | | | | | | | | | | 403 | |
Net income (loss) | | | 73,951 | | | (739) | | | (11,042) | | | 125 | | | | | | | | 62,295 | |
Income allocable to noncontrolling interests: | | | | | | | | | | | | | | | | | | | | | |
Income allocable to perpetual preferred shareholders of a subsidiary company | | | (36) | | | | | | | | | | | | | | | | | (36) | |
| | | | | | | | | | | | | | | | | | | | | |
Net losses (income) allocable to noncontrolling interests in CFVs: | | | | | | | | | | | | | | | | | | | | | |
Related to continuing operations | | | | | | 140 | | | 11,171 | | | (125) | | D | | | | | | 11,186 | |
Related to discontinued operations | | | | | | | | | (129) | | | | | | | | | | | (129) | |
Net income (loss) to common shareholders | | $ | 73,915 | | $ | (599) | | $ | | | $ | | | | | $ | | | $ | 73,316 | |
41 | ||
| | For the three months ended September 30, 2012 | | ||||||||||||||||||
(in thousands) | | US Operations | | International Operations | | CFVs | | Income Allocation Reclasses | | Note Ref. | | CFVs Adjustments | | MMA Consolidated | | ||||||
| | | | | | | | | | | | | | | | | | | | | |
Total interest income | | $ | 17,387 | | $ | 7 | | $ | 2,267 | | $ | (1,169) | | A | | $ | (2,267) | | $ | 16,225 | |
Total interest expense | | | 6,547 | | | | | | 1,610 | | | (1,169) | | A | | | (441) | | | 6,547 | |
Net interest income | | | 10,840 | | | 7 | | | 657 | | | | | | | | (1,826) | | | 9,678 | |
| | | | | | | | | | | | | | | | | | | | | |
Total fee and other income | | | 2,336 | | | 761 | | | 1,800 | | | (1,268) | | B | | | (1,800) | | | 1,829 | |
Revenue from CFVs | | | | | | | | | | | | | | | | | 4,067 | | | 4,067 | |
Total non-interest revenue | | | 2,336 | | | 761 | | | 1,800 | | | (1,268) | | | | | 2,267 | | | 5,896 | |
Total revenues, net of interest expense | | | 13,176 | | | 768 | | | 2,457 | | | (1,268) | | | | | 441 | | | 15,574 | |
| | | | | | | | | | | | | | | | | | | | | |
Operating and other expenses: | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | 4,607 | | | 32 | | | | | | | | | | | | | | 4,639 | |
Operating expenses | | | 3,722 | | | 1,546 | | | 3,191 | | | (1,268) | | B | | | (1,923) | | | 5,268 | |
Impairment on bonds and provision for loan losses | | | 919 | | | | | | | | | | | | | | | | | 919 | |
Other expenses | | | 2,038 | | | 152 | | | 6,675 | | | (1,235) | | C,D | | | (6,675) | | | 955 | |
Expenses from CFVs | | | | | | | | | | | | | | | | | 9,039 | | | 9,039 | |
Total operating and other expenses | | | 11,286 | | | 1,730 | | | 9,866 | | | (2,503) | | | | | 441 | | | 20,820 | |
Net losses on assets, derivatives and extinguishment of liabilities | | | (501) | | | | | | (4,608) | | | | | | | | 4,608 | | | (501) | |
Net gains due to real estate consolidation and foreclosure | | | 2,853 | | | | | | | | | | | | | | | | | 2,853 | |
Net gains related to CFVs | | | | | | | | | | | | | | | | | (4,608) | | | (4,608) | |
Equity in losses from Lower Tier Property Partnerships | | | | | | | | | (5,295) | | | (1,191) | | C | | | | | | (6,486) | |
Income (loss) from continuing operations before income taxes | | | 4,242 | | | (962) | | | (17,312) | | | 44 | | | | | | | | (13,988) | |
Income tax expense | | | (24) | | | | | | | | | | | | | | | | | (24) | |
Income from discontinued operations, net of tax | | | (393) | | | | | | 995 | | | | | | | | | | | 602 | |
Net income (loss) | | | 3,825 | | | (962) | | | (16,317) | | | 44 | | | | | | | | (13,410) | |
Income allocable to noncontrolling interests: | | | | | | | | | | | | | | | | | | | | | |
Income allocable to perpetual preferred shareholders of a subsidiary company | | | (2,284) | | | | | | | | | | | | | | | | | (2,284) | |
| | | | | | | | | | | | | | | | | | | | | |
Net losses (income) allocable to noncontrolling interests in CFVs: | | | | | | | | | | | | | | | | | | | | | |
Related to continuing operations | | | | | | 139 | | | 17,312 | | | (44) | | D | | | | | | 17,407 | |
Related to discontinued operations | | | | | | | | | (995) | | | | | | | | | | | (995) | |
Net income (loss) to common shareholders | | $ | 1,541 | | $ | (823) | | $ | | | $ | | | | | $ | | | $ | 718 | |
42 | ||
| | For the nine months ended September 30, 2013 | | ||||||||||||||||||
(in thousands) | | | US Operations | | International Operations | | CFVs | | Income Allocation Reclasses | | Note Ref. | | | CFVs Adjustments | MMA Consolidated | | |||||
| | | | | | | | | | | | | | | | | | | | | |
Total interest income | | $ | 36,931 | | $ | 25 | | $ | 7,784 | | $ | (1,779) | | A | | $ | (7,784) | | $ | 35,177 | |
Total interest expense | | | 22,213 | | | | | | 4,007 | | | (1,779) | | A | | | (2,228) | | | 22,213 | |
Net interest income | | | 14,718 | | | 25 | | | 3,777 | | | | | | | | (5,556) | | | 12,964 | |
| | | | | | | | | | | | | | | | | | | | | |
Total fee and other income | | | 7,203 | | | 2,220 | | | 9,096 | | | (3,622) | | B | | | (9,096) | | | 5,801 | |
Revenue from CFVs | | | | | | | | | | | | | | | | | 16,880 | | | 16,880 | |
Total non-interest revenue | | | 7,203 | | | 2,220 | | | 9,096 | | | (3,622) | | | | | 7,784 | | | 22,681 | |
Total revenues, net of interest expense | | | 21,921 | | | 2,245 | | | 12,873 | | | (3,622) | | | | | 2,228 | | | 35,645 | |
| | | | | | | | | | | | | | | | | | | | | |
Operating and other expenses: | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | 11,273 | | | 101 | | | | | | | | | | | | | | 11,374 | |
Operating expenses | | | 15,843 | | | 4,507 | | | 12,224 | | | (3,622) | | B | | | (8,602) | | | 20,350 | |
| | | | | | | | | | | | | | | | | | | | | |
Impairment on bonds and provision for loan losses | | | 1,772 | | | 5 | | | | | | | | | | | | | | 1,777 | |
Other expenses | | | 7,265 | | | 140 | | | 29,118 | | | (2,440) | | C,D | | | (29,118) | | | 4,965 | |
Expenses from CFVs | | | | | | | | | | | | | | | | | 39,948 | | | 39,948 | |
Total operating and other expenses | | | 36,153 | | | 4,753 | | | 41,342 | | | (6,062) | | | | | 2,228 | | | 78,414 | |
Net gains on assets, derivatives and extinguishment of liabilities | | | 114,672 | | | 16 | | | 27,732 | | | | | | | | (27,732) | | | 114,688 | |
Net gains due to real estate consolidation and foreclosure | | | 10,895 | | | | | | | | | | | | | | | | | 10,895 | |
Net gains related to CFVs | | | | | | | | | | | | | | | | | 27,732 | | | 27,732 | |
Equity in losses from Lower Tier Property Partnerships | | | | | | | | | (17,951) | | | (2,178) | | C | | | | | | (20,129) | |
Income (loss) from continuing operations before income taxes | | | 111,335 | | | (2,492) | | | (18,688) | | | 262 | | | | | | | | 90,417 | |
Income tax benefit | | | 1,309 | | | | | | | | | | | | | | | | | 1,309 | |
Income from discontinued operations, net of tax | | | 5,215 | | | | | | 1,312 | | | | | | | | | | | 6,527 | |
Net income (loss) | | | 117,859 | | | (2,492) | | | (17,376) | | | 262 | | | | | | | | 98,253 | |
Income allocable to noncontrolling interests: | | | | | | | | | | | | | | | | | | | | | |
Income allocable to perpetual preferred shareholders of a subsidiary company | | | (3,714) | | | | | | | | | | | | | | | | | (3,714) | |
| | | | | | | | | | | | | | | | | | | | | |
Net losses (income) allocable to noncontrolling interests in CFVs: | | | | | | | | | | | | | | | | | | | | | |
Related to continuing operations | | | | | | 489 | | | 18,688 | | | (262) | | D | | | | | | 18,915 | |
Related to discontinued operations | | | | | | | | | (1,312) | | | | | | | | | | | (1,312) | |
Net income (loss) to common shareholders | | $ | 114,145 | | $ | (2,003) | | $ | | | $ | | | | | $ | | | $ | 112,142 | |
43 | ||
| | For the nine months ended September 30, 2012 | | ||||||||||||||||||
(in thousands) | | US Operations | | International Operations | | CFVs | | Income Allocation Reclasses | | Note Ref. | | CFVs Adjustments | | MMA Consolidated | | ||||||
| | | | | | | | | | | | | | | | | | | | | |
Total interest income | | $ | 51,946 | | $ | 30 | | $ | 4,743 | | $ | (1,789) | | A | | $ | (4,743) | | $ | 50,187 | |
Total interest expense | | | 20,090 | | | | | | 3,026 | | | (1,789) | | A | | | (1,237) | | | 20,090 | |
Net interest income | | | 31,856 | | | 30 | | | 1,717 | | | | | | | | (3,506) | | | 30,097 | |
| | | | | | | | | | | | | | | | | | | | | |
Total fee and other income | | | 7,690 | | | 2,964 | | | 3,715 | | | (4,563) | | B | | | (3,715) | | | 6,091 | |
Revenue from CFVs | | | | | | | | | | | | | | | | | 8,458 | | | 8,458 | |
Total non-interest revenue | | | 7,690 | | | 2,964 | | | 3,715 | | | (4,563) | | | | | 4,743 | | | 14,549 | |
Total revenues, net of interest expense | | | 39,546 | | | 2,994 | | | 5,432 | | | (4,563) | | | | | 1,237 | | | 44,646 | |
| | | | | | | | | | | | | | | | | | | | | |
Operating and other expenses: | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | 14,074 | | | 105 | | | | | | | | | | | | | | 14,179 | |
Operating expenses | | | 11,948 | | | 4,786 | | | 9,143 | | | (4,563) | | B | | | (4,580) | | | 16,734 | |
| | | | | | | | | | | | | | | | | | | | | |
Impairment on bonds and recovery of loan losses | | | (2,278) | | | | | | | | | | | | | | | | | (2,278) | |
Other expenses | | | 5,993 | | | (42) | | | 15,306 | | | (3,001) | | C,D | | | (15,306) | | | 2,950 | |
Expenses from CFVs | | | | | | | | | | | | | | | | | 21,123 | | | 21,123 | |
Total operating and other expenses | | | 29,737 | | | 4,849 | | | 24,449 | | | (7,564) | | | | | 1,237 | | | 52,708 | |
Net losses on assets, derivatives and extinguishment of liabilities | | | (1,167) | | | | | | 5,407 | | | | | | | | (5,407) | | | (1,167) | |
Net gains due to real estate consolidation and foreclosure | | | 5,404 | | | | | | | | | | | | | | | | | 5,404 | |
Net gains related to CFVs | | | | | | | | | | | | | | | | | 5,407 | | | 5,407 | |
Equity in losses from Lower Tier Property Partnerships | | | | | | | | | (23,051) | | | (2,866) | | C | | | | | | (25,917) | |
Income (loss) from continuing operations before income taxes | | | 14,046 | | | (1,855) | | | (36,661) | | | 135 | | | | | | | | (24,335) | |
Income tax expense | | | (65) | | | | | | | | | | | | | | | | | (65) | |
Income (loss) from discontinued operations, net of tax | | | 1,342 | | | | | | (648) | | | | | | | | | | | 694 | |
Net income (loss) | | | 15,323 | | | (1,855) | | | (37,309) | | | 135 | | | | | | | | (23,706) | |
Income allocable to noncontrolling interests: | | | | | | | | | | | | | | | | | | | | | |
Income allocable to perpetual preferred shareholders of a subsidiary company | | | (6,852) | | | | | | | | | | | | | | | | | (6,852) | |
| | | | | | | | | | | | | | | | | | | | | |
Net losses (income) allocable to noncontrolling interests in CFVs: | | | | | | | | | | | | | | | | | | | | | |
Related to continuing operations | | | | | | 358 | | | 36,661 | | | (135) | | D | | | | | | 36,884 | |
Related to discontinued operations | | | | | | | | | 648 | | | | | | | | | | | 648 | |
Net income (loss) to common shareholders | | $ | 8,471 | | $ | (1,497) | | $ | | | $ | | | | | $ | | | $ | 6,974 | |
44 | ||
(in thousands) | | September 30, 2013 | | December 31, 2012 | | ||
ASSETS | | | | | | | |
US Operations | | $ | 474,884 | | $ | 1,236,288 | |
International Operations | | | 5,286 | | | 4,644 | |
Total segment assets | | | 480,170 | | | 1,240,932 | |
Bonds eliminated in consolidation | | | (92,429) | | | (114,529) | |
Net unrealized mark-to-market gains not recorded in consolidation | | | (32,336) | | | (10,585) | |
Other adjustments | | | (8,214) | | | (7,628) | |
Assets of CFVs | | | 692,665 | | | 693,562 | |
Total MMA consolidated assets | | $ | 1,039,856 | | $ | 1,801,752 | |
45 | ||
Item 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
| ⋅ | repurchase subordinate debt ($17.4 million in cash was used to repurchase $45.5 million of unpaid principal) on March 28, 2013; |
| | |
| ⋅ | pledge collateral against a guarantee obligation ($14.0 million of cash was used to replace a letter of credit posted on the Company’s behalf to secure a guarantee obligation); and |
| | |
| ⋅ | pledge collateral of $3.7 million against the TRS. |
46 | ||
| | For the nine months ended September 30, 2013 | ||||||||
(in thousands) | | MuniMae | | CFVs | | Total | | |||
Unrestricted cash and cash equivalents at beginning of period | | $ | 50,857 | | | | | $ | 50,857 | |
Net cash provided by (used in): | | | | | | | | | | |
Operating activities | | | 4,081 | | | 3,850 | | | 7,931 | |
Investing activities | | | 34,160 | | | 7,351 | | | 41,511 | |
Financing activities | | | (43,493) | | | (11,201) | | | (54,694) | |
Net decrease in cash and cash equivalents | | | (5,252) | | | | | | (5,252) | |
Cash and cash equivalents at end of period | | $ | 45,605 | | | | | $ | 45,605 | |
| | For the nine months ended September 30, 2012 | | |||||||
(in thousands) | | MuniMae | | CFVs | | Total | | |||
Unrestricted cash and cash equivalents at beginning of period | | $ | 42,116 | | | | | $ | 42,116 | |
Net cash provided by (used in): | | | | | | | | | | |
Operating activities | | | 16,222 | | | (559) | | | 15,663 | |
Investing activities | | | 6,738 | | | (34,776) | | | (28,038) | |
Financing activities | | | (21,977) | | | 35,335 | | | 13,358 | |
Net increase in cash and cash equivalents | | | 983 | | | | | | 983 | |
Cash and cash equivalents at end of period | | $ | 43,099 | | | | | $ | 43,099 | |
| ⋅ | a decrease in interest income of $17.6 million primarily as a result of the TEB sale, a $2.0 million increase in operating expenses ($1.5 million related to legal and other professional fees paid related to the TEB sale) and a $1.5 million increase in other expense ($0.4 million related to the remarketing of TEB preferred shares in the first quarter of 2013, $0.3 million in fees related to bond repurchases and $0.3 million related to additional interest expense on solar related debt), partially offset by: |
| | |
| ⋅ | a $5.4 million reduction in interest expense primarily as a result of the TEB sale and a $3.3 million increase in other income received ($2.0 million related to income tax refunds). |
47 | ||
| ⋅ | a $19.2 million increase in proceeds received from the sale of real estate, net proceeds of $19.2 million from the sale of TEB (inclusive of the increase in restricted cash of $16.3 million used to collateralize borrowings with the Purchaser) and a $6.2 million decrease in advances on bonds, partially offset by: |
| | |
| ⋅ | a $10.0 million increase in restricted cash (primarily a result of cash used to replace a letter of credit posted on the Company’s behalf to secure a guarantee obligation and excluding the increase in restricted cash related to the TEB sale), a $5.0 million decrease in proceeds received from the redemption of preferred stock and a $1.8 million decrease in principal payments received on loans held for investment. |
| ⋅ | a $72.1 million increase in the cash used to repurchase preferred shares, $28.6 million of cash used to repurchase bonds, but treated as repayment of borrowings because we consolidate the related borrowing partnerships, a $12.8 million increase in the repayment of subordinate debentures and a $9.7 million increase in the repayment of other debt, partially offset by: |
| | |
| ⋅ | a $100.0 million net increase in proceeds from borrowings primarily a result of $73.3 million in proceeds from the issuance of preferred shares and $36.6 million in proceeds from the transfer of our preferred stock investments that did not meet the criteria for sale accounting partially offset by a $9.9 million decrease in proceeds from general borrowings. There was also a $2.4 million decrease in distributions paid to perpetual preferred shareholders. |
(dollars in thousands) | | | September 30, 2013 | | Weighted-Average Interest Rate at September 30, 2013 | | |
Asset Related Debt (1) | | | | | | | |
Notes payable and other debt bond related (2) | | $ | 146,304 | | 5.0 | % | |
Notes payable and other debt non-bond related | | | 8,602 | | 9.8 | | |
Total asset related debt | | | 154,906 | | 5.2 | | |
| | | | | | | |
Other Debt (1) | | | | | | | |
Subordinate debentures (3) | | | 142,899 | | 7.2 | | |
Notes payable and other debt (4) | | | 67,179 | | 5.7 | | |
Total other debt | | | 210,078 | | 6.7 | | |
| | | | | | | |
Total asset related debt and other debt | | | 364,984 | | 6.1 | | |
| | | | | | | |
Debt related to CFVs | | | 96,142 | | 4.5 | | |
| | | | | | | |
Total debt | | $ | 461,126 | | 5.7 | | |
| (1) | Asset related debt is debt which 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 which does not finance interest-bearing assets and the interest expense from this debt is included in “Interest expense” under” Operating and other expenses” on the consolidated statements of operations. |
| | |
| (2) | Included in notes payable and other debt were unamortized discounts of $1.7 million at September 30, 2013. |
| | |
| (3) | Included in the subordinate debt balance were unamortized discounts of $1.3 million at September 30, 2013. |
| | |
| (4) | This amount includes $3.8 million of debt that has come due and remains payable; however, the Company has a forbearance agreement with the lender such that it is not pursuing any remedies. |
48 | ||
49 | ||
| | September 30, 2013 | | ||||
(in thousands) | | Maximum Exposure | | Carrying Amount | | ||
Indemnification contracts | | $ | 26,178 | | $ | 1,281 | |
| | September 30, 2013 | | ||||||||||
(in thousands) | | Carrying Amount | | Face Amount | | Weighted-average Interest Rates | | | Maturity Dates | | |||
SA Fund | | $ | 49,621 | | $ | 49,621 | | | 2.6 | % | | April 2018 | |
Lower Tier Property Partnerships | | | 46,521 | | | 46,648 | | | 6.4 | | | Various dates through March 2049 | |
Total debt | | $ | 96,142 | | $ | 96,269 | | | | | | | |
50 | ||
51 | ||
⋅ | The determination as to whether an entity is a variable interest entity (“VIE”). |
⋅ | If the entity is considered a VIE, then the determination of whether we are the primary beneficiary of the VIE is needed and requires us to make judgments regarding: (1) our power to direct the activities of the VIE that most significantly impact the VIE’s economic performance, and (2) our obligation to absorb losses of the VIE that could potentially be significant to the VIE or our right to receive benefits from the VIE that could potentially be significant to the VIE. These assessments require a significant analysis of all of the variable interests in an entity, any related party considerations and other features that make such an analysis difficult and highly judgmental. |
⋅ | If the entity is required to be consolidated, then upon initial consolidation, we record the assets, liabilities and noncontrolling interests at fair value. Substantially all of our consolidated entities are investment entities that own real estate or real estate related investments and, as such, there are judgments related to the forecasted cash flows to be generated from the investments such as rental revenue and operating expenses, vacancy, replacement reserves and tax benefits (if any). In addition, we must make judgments about discount rates and capitalization rates. |
52 | ||
Table 1 | | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
| | | | | | | | | | | | | |
Total interest income | | $ | 4,380 | | $ | 16,225 | | $ | 35,177 | | $ | 50,187 | |
Total interest expense | | | 2,199 | | | 6,547 | | | 22,213 | | | 20,090 | |
Net interest income | | | 2,181 | | | 9,678 | | | 12,964 | | | 30,097 | |
| | | | | | | | | | | | | |
Total fee and other income | | | 2,135 | | | 1,829 | | | 5,801 | | | 6,091 | |
Revenue from CFVs | | | 7,475 | | | 4,067 | | | 16,880 | | | 8,458 | |
| | | | | | | | | | | | | |
Total revenues, net of interest expense | | | 11,791 | | | 15,574 | | | 35,645 | | | 44,646 | |
| | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | |
Interest expense | | | 3,628 | | | 4,639 | | | 11,374 | | | 14,179 | |
Operating expenses | | | 6,550 | | | 6,223 | | | 25,315 | | | 19,684 | |
Net impairment on bonds and (recovery) for loan losses | | | 944 | | | 919 | | | 1,777 | | | (2,278) | |
Total expenses from CFVs | | | 14,854 | | | 9,039 | | | 39,948 | | | 21,123 | |
Total operating expenses | | | 25,976 | | | 20,820 | | | 78,414 | | | 52,708 | |
| | | | | | | | | | | | | |
Net gains (losses) on assets, derivatives and extinguishment of liabilities | | | 76,320 | | | (501) | | | 114,688 | | | (1,167) | |
Net gains due to real estate consolidation and foreclosure | | | 2,411 | | | 2,853 | | | 10,895 | | | 5,404 | |
Net gains (losses) related to CFVs | | | 3,812 | | | (4,608) | | | 27,732 | | | 5,407 | |
Equity in losses from Lower Tier Property Partnerships | | | (6,343) | | | (6,486) | | | (20,129) | | | (25,917) | |
Income (loss) from continuing operations before income taxes | | | 62,015 | | | (13,988) | | | 90,417 | | | (24,335) | |
Income tax (expense) benefit | | | (123) | | | (24) | | | 1,309 | | | (65) | |
Income from discontinued operations, net of tax | | | 403 | | | 602 | | | 6,527 | | | 694 | |
Net income (loss) | | | 62,295 | | | (13,410) | | | 98,253 | | | (23,706) | |
| | | | | | | | | | | | | |
(Income) loss allocable to noncontrolling interests: | | | | | | | | | | | | | |
Income allocable to perpetual preferred shareholders of a subsidiary company | | | (36) | | | (2,284) | | | (3,714) | | | (6,852) | |
Net losses (income) allocable to noncontrolling interests in CFVs and IHS: | | | | | | | | | | | | | |
Related to continuing operations | | | 11,186 | | | 17,407 | | | 18,915 | | | 36,884 | |
Related to discontinued operations | | | (129) | | | (995) | | | (1,312) | | | 648 | |
Net income to common shareholders | | $ | 73,316 | | $ | 718 | | $ | 112,142 | | $ | 6,974 | |
53 | ||
Table 2 | | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Interest income: | | | | | | | | | | | | | |
Interest on bonds | | $ | 4,214 | | $ | 15,998 | | $ | 34,677 | | $ | 49,467 | |
Interest on loans and short-term investments | | | 166 | | | 227 | | | 500 | | | 720 | |
Total interest income | | | 4,380 | | | 16,225 | | | 35,177 | | | 50,187 | |
Asset related interest expense: | | | | | | | | | | | | | |
Senior interests in and debt owed to securitization trusts | | | 101 | | | 3,085 | | | 11,345 | | | 9,618 | |
Mandatorily redeemable preferred shares | | | 35 | | | 2,073 | | | 6,508 | | | 6,362 | |
Notes payable and other debt, bond related | | | 1,839 | | | 764 | | | 3,314 | | | 2,228 | |
Notes payable and other debt, non-bond related | | | 224 | | | 625 | | | 1,046 | | | 1,882 | |
Total interest expense | | | 2,199 | | | 6,547 | | | 22,213 | | | 20,090 | |
Total net interest income | | $ | 2,181 | | $ | 9,678 | | $ | 12,964 | | $ | 30,097 | |
54 | ||
Table 3 | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
(in thousands) | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Other interest expense: | | | | | | | | | | | | |
Subordinate debentures | $ | 2,491 | | $ | 3,757 | | $ | 8,226 | | $ | 11,374 | |
Notes payable and other debt | | 1,137 | | | 882 | | | 3,148 | | | 2,805 | |
Total other interest expense | $ | 3,628 | | $ | 4,639 | | $ | 11,374 | | $ | 14,179 | |
Table 4 | | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Salaries and benefits | | $ | 2,895 | | $ | 2,457 | | $ | 10,045 | | $ | 7,757 | |
General and administrative | | | 1,102 | | | 1,286 | | | 3,528 | | | 3,814 | |
Professional fees | | | 1,375 | | | 1,525 | | | 6,777 | | | 5,163 | |
Other expenses | | | 1,178 | | | 955 | | | 4,965 | | | 2,950 | |
Total operating expenses | | $ | 6,550 | | $ | 6,223 | | $ | 25,315 | | $ | 19,684 | |
55 | ||
Table 5 | | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Impairment on bonds | | $ | 939 | | $ | 2,282 | | $ | 1,772 | | $ | 3,369 | |
Net loan loss (recovery) | | | 5 | | | (1,363) | | | 5 | | | (5,647) | |
Total net impairment and loan loss recovery | | $ | 944 | | $ | 919 | | $ | 1,777 | | $ | (2,278) | |
Table 6 | | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Net realized gains on bonds | | $ | 76,362 | | $ | 2 | | $ | 76,960 | | $ | 54 | |
Net gains on loans | | | 118 | | | 23 | | | 1,490 | | | 312 | |
Net gains (losses) on derivatives | | | (76) | | | (658) | | | 59 | | | (2,134) | |
Net (losses) gains on early extinguishment of liabilities | | | (84) | | | 132 | | | 36,179 | | | 601 | |
Total net gains (losses) on bonds, loans, derivatives and early extinguishment of liabilities | | $ | 76,320 | | $ | (501) | | $ | 114,688 | | $ | (1,167) | |
56 | ||
| | For the three months ended | | For the nine months ended | | ||||||||
Table 7 | | September 30, | | September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Net gains due to real estate consolidation and foreclosure | | $ | 2,411 | | $ | 2,853 | | $ | 10,895 | | $ | 5,404 | |
57 | ||
| | For the three months ended | | For the nine months ended | | ||||||||
Table 8 | | September 30, | | September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Income tax benefit (expense) | | $ | (123) | | $ | (24) | | $ | 1,309 | | $ | (65) | |
58 | ||
Table 9 | | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Income allocable to perpetual preferred shareholders of a subsidiary company | | $ | (36) | | $ | (2,284) | | $ | (3,714) | | $ | (6,852) | |
Table 10 | | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Revenue: | | | | | | | | | | | | | |
Rental and other income from real estate | | $ | 3,736 | | $ | 1,800 | | $ | 9,096 | | $ | 3,715 | |
Interest and other income | | | 3,739 | | | 2,267 | | | 7,784 | | | 4,743 | |
Total revenue | | | 7,475 | | | 4,067 | | | 16,880 | | | 8,458 | |
| | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | |
Depreciation and amortization | | | 2,386 | | | 1,525 | | | 6,169 | | | 4,056 | |
Interest expense | | | 1,253 | | | 441 | | | 2,228 | | | 1,237 | |
Other operating expenses | | | 3,696 | | | 1,923 | | | 8,602 | | | 4,580 | |
Foreign currency loss | | | 840 | | | 330 | | | 8,390 | | | 1,148 | |
Asset impairments | | | 6,679 | | | 4,820 | | | 14,559 | | | 10,102 | |
Total expenses | | | 14,854 | | | 9,039 | | | 39,948 | | | 21,123 | |
| | | | | | | | | | | | | |
Net gains (losses) related to CFVs: | | | | | | | | | | | | | |
Investment gains (losses) | | | 3,554 | | | (4,511) | | | 20,849 | | | 5,479 | |
Derivative gains (losses) | | | 258 | | | (97) | | | 6,883 | | | 98 | |
Net loss on sale of properties | | | | | | | | | | | | (170) | |
Equity in losses from Lower Tier Property Partnerships of CFVs | | | (6,343) | | | (6,486) | | | (20,129) | | | (25,917) | |
Net loss | | | (9,910) | | | (16,066) | | | (15,465) | | | (33,175) | |
Net losses allocable to noncontrolling interests in CFVs | | | 11,046 | | | 17,268 | | | 18,426 | | | 36,526 | |
Net income allocable to the common shareholders | | $ | 1,136 | | $ | 1,202 | | $ | 2,961 | | $ | 3,351 | |
59 | ||
Table 11 | | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Interest income | | $ | 274 | | $ | 1,169 | | $ | 1,779 | | $ | 1,789 | |
Asset management fees | | | 888 | | | 937 | | | 2,629 | | | 3,521 | |
Guarantee fees | | | 331 | | | 331 | | | 993 | | | 1,042 | |
Equity in losses from Lower Tier Property Partnerships | | | (383) | | | (1,092) | | | (2,821) | | | (3,031) | |
Equity in income (loss) from SA Fund | | | 151 | | | (99) | | | 643 | | | 165 | |
Other expense | | | (125) | | | (44) | | | (262) | | | (135) | |
Net income allocable to the common shareholders | | $ | 1,136 | | $ | 1,202 | | $ | 2,961 | | $ | 3,351 | |
60 | ||
Table 12 | | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Sublease income | | $ | | | $ | 369 | | $ | 492 | | $ | 1,107 | |
Income from CFVs (primarily rental income) | | | 3,511 | | | 5,034 | | | 10,968 | | | 14,999 | |
Income from REO operations | | | 415 | | | | | | 415 | | | 57 | |
Rent expense | | | | | | (369) | | | (492) | | | (1,107) | |
Expenses from CFVs (primarily operating expenses) | | | (3,594) | | | (4,545) | | | (10,152) | | | (14,707) | |
Other income | | | 46 | | | 113 | | | 44 | | | 345 | |
Income from operations | | | 378 | | | 602 | | | 1,275 | | | 694 | |
Disposal: | | | | | | | | | | | | | |
Net gains related to CFVs | | | 25 | | | | | | 5,252 | | | | |
Net income from discontinued operations | | | 403 | | | 602 | | | 6,527 | | | 694 | |
(Income) loss from discontinued operations allocable to noncontrolling interests | | | (129) | | | (995) | | | (1,312) | | | 648 | |
Net income (loss) to common shareholders from discontinued operations | | $ | 274 | | $ | (393) | | $ | 5,215 | | $ | 1,342 | |
Table 13 | | For the three months ended September 30, | | For the nine months ended September 30, | | ||||||||
(in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Interest income | | $ | | | $ | 765 | | $ | 1,108 | | $ | 2,349 | |
Other income | | | 399 | | | 478 | | | 1,268 | | | 1,476 | |
Other expense | | | (245) | | | (1,636) | | | (1,161) | | | (2,483) | |
Net gains on disposal of REO | | | 95 | | | | | | 95 | | | | |
Net gains on redemption of bonds | | | 25 | | | | | | 3,905 | | | | |
Net income (loss) to common shareholders from discontinued operations | | $ | 274 | | $ | (393) | | $ | 5,215 | | $ | 1,342 | |
| ⋅ | $2.7 million of gain on the redemption of bonds. |
| | |
| ⋅ | $0.7 million of other income related to proceeds received from the property sale that were used to reimburse the Company for interest expense owed by the property to a third party which the Company had paid previously. |
| | |
| ⋅ | $0.2 million of other income related to proceeds received from the property sale, which were above the carrying value of the bond at property sale/bond redemption. |
61 | ||
(dollars in thousands) | | UPB | | | Fair Value | | | Wtd Avg Coupon | | | Wtd Avg Pay Rate (7) | | | Debt Service Coverage (8) | | Number of Bonds | | Number of Multifamily Properties | | ||||||||
Performing Multifamily tax- exempt bonds (1) | | $ | 100,642 | | | 30 | % | | $ | 96,385 | | | 30 | % | | 6.70 | % | | 6.70 | % | | 0.97x | | 15 | | 13 | |
Non-performing (2), (3) Multifamily tax-exempt bonds | | | 119,963 | | | 35 | % | | | 86,947 | | | 27 | % | | 6.97 | % | | 3.44 | % | | 0.54x | | 15 | | 12 | |
Subordinate cash flow and participating (4) Multifamily tax-exempt bonds | | | 39,490 | | | 12 | % | | | 63,514 | | | 20 | % | | 7.65 | % | | - | % | | | | 7 | | 3 | |
Total Multifamily tax-exempt bonds | | $ | 260,095 | | | 77 | % | | $ | 246,846 | | | 77 | % | | 6.84 | % (9) | | 4.93 | % (9) | | 0.74x | | 37 | | 28 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Performing CDD bonds | | $ | 28,525 | | | 8 | % | | $ | 28,379 | | | 9 | % | | 7.00 | % | | 7.00 | % | | | | 2 | | N/A | |
Non-performing (2) CDD bonds | | | 29,825 | | | 9 | % | | | 24,699 | | | 8 | % | | 7.25 | % | | 4.86 | % | | | | 4 | | N/A | |
Total CDD bonds (5) | | $ | 58,350 | | | 17 | % | | $ | 53,078 | | | 17 | % | | 7.13 | % | | 5.91 | % | | | | 6 | | N/A | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other bonds (6) | | $ | 21,695 | | | 6 | % | | $ | 21,495 | | | 6 | % | | 4.34 | % | | 4.34 | % | | | | 2 | | N/A | |
Total Bond Portfolio | | $ | 340,140 | (10) | | 100 | % | | $ | 321,419 | (10) | | 100 | % | | 6.72 | % (9) | | 5.07 | % (9) | | | | 45 | | 28 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Non-performing portfolio | | $ | 149,788 | | | 44 | % | | $ | 111,646 | | | 35 | % | | 7.02 | % | | 3.72 | % | | 0.54x | | 19 | | 12 | |
| (1) | Included in this amount is $45.4 million of fair value that represents senior interests in bonds held by a third party, but the Company continues to hold the related subordinate interest and therefore the senior interest transfers were treated as secured borrowings. At September 30, 2013, the associated debt was carried at $44.9 million. |
| | |
| (2) | Non-performing is defined as bonds that are 30+ days past due in either principal and/or interest. |
| | |
| (3) | Included in this amount is $18.9 million of fair value that represents senior interests in bonds held by a third party, but the Company continues to hold the related subordinate interests and therefore the senior interest transfers were treated as secured borrowings. At September 30, 2013, the associated debt was carried at $18.8 million. Outside of these interests, the Company has no debt related to the non-performing multifamily tax-exempt bond portfolio except for one total return swap reported as debt and carried at $17.2 million on September 30, 3013. Also included in this amount is $8.6 million of UPB that represents subordinate bond investments with must pay coupons. |
| | |
| (4) | Included in this amount are subordinate cash flow bonds that do not have must pay coupons and are payable out of available cash flow only. No debt service has been collected on these bonds over the preceding twelve months and debt service is not calculated on these bonds as non-payment of debt service is not a default. Included in this amount is $33.3 million UPB and $59.5 million fair value that represent participating cash flow bonds. |
| | |
| (5) | The Company transferred interests in two of these bonds together with a guarantee to the buyer for timely principal and interest payment and therefore the cash received on the transfers was treated as a borrowing. Also, one of these bonds was financed through a total return swap. On a combined basis, the Company had debt associated with these bonds with a carrying amount of $44.2 million at September 30, 2013. |
| | |
| (6) | These bonds are financed by two total returns swaps with a carrying amount of $21.3 million at September 30, 2013. |
| | |
| (7) | 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 twelve months weighted by the bonds’ average UPB over the period for the population of bonds at September 30, 2013. |
| | |
| (8) | Debt service coverage is calculated on a rolling twelve-month basis using property level information as of the prior quarter-end for those bonds with must pay coupons. |
| | |
| (9) | The weighted average coupon and pay rate of the multifamily tax-exempt bonds and total bond portfolio excludes the population of subordinate cash flow bonds whereby non-payment of debt service is not a default. |
| | |
| (10) | Includes 16 bond investments which the Company eliminated as a result of consolidation accounting. At September 30, 2013, these 16 bond investments had an UPB of $113.5 million and a fair value of $124.9 million, including $35.1 million of net unrealized mark-to-market gains occurring after consolidation that have not been reflected in the Company’s common equity given that the Company is required to consolidate and account for the real estate, which prohibits an increase in fair value from its original cost basis until the real estate is sold. See “Notes to Consolidated Financial Statements Note 16, Consolidated Funds and Ventures” for more information. |
62 | ||
| ⋅ | Included within the 30 must pay bonds were 15 non-performing bonds with $120.0 million UPB and $86.9 million fair value and an average debt service coverage ratio of 0.54x. |
| | |
| ⋅ | The remaining 15 bonds were performing bonds with $100.6 million UPB and $96.4 million fair value and average debt service coverage ratio of 0.97x. The potential for defaults exist within this population, but because these are low income housing tax credit bonds, despite the fact that they have generally less than 0.9x debt service coverage, shortfalls to date have been supported by developers and tax credit syndicators. |
63 | ||
64 | ||
(in thousands, except per share data) | | Number of Shares | | | Average price paid per share | | Number of shares purchased as part of the stock repurchase program | | Maximum number of shares that may yet be purchased under the stock repurchase program (1) | |
| | | | | | | | | | |
7/1/2013 7/31/2013 | | 37 | | $ | 1.30 | | 37 | | 4,787 | |
8/1/2013 8/31/2013 | | 60 | | | 1.51 | | 60 | | 4,727 | |
9/1/2013 9/30/2013 | | 113 | | | 1.34 | | 113 | | 4,614 | |
Total | | 210 | | $ | 1.38 | | 210 | | 4,614 | |
| (1) | On November 9, 2012, the Company adopted a one year stock repurchase program of up to $1.0 million. The program was terminated and replaced with a new stock repurchase program on August 8, 2013 authorizing the repurchase up to four million shares, and up to 800,000 shares in any one calendar month. On September 26, 2013, the Company announced further amendments to the plan to increase the aggregate shares authorized for repurchase to five million shares, to remove the monthly limit of 800,000 shares and to allow for block trades. The plan will terminate once the Company has repurchased the total authorized number of shares. |
65 | ||
| MUNICIPAL MORTGAGE & EQUITY, LLC | ||
| | | |
| By: | | /s/ Michael L. Falcone |
Dated: November 14, 2013 | | Name: | Michael L. Falcone |
| | Title: | Chief Executive Officer and President (Principal Executive Officer) |
By: | | /s/ Michael L. Falcone | November 14, 2013 |
| Name: | Michael L. Falcone | |
| Title: | Chief Executive Officer, President and Director (Principal Executive Officer) | |
| | | |
By: | | /s/ Lisa M. Roberts | November 14, 2013 |
| Name: | Lisa M. Roberts | |
| Title: | Chief Financial Officer and Executive Vice President (Principal Financial Officer) | |
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 | ||