UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2014
OR
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from __________________ to __________________
Commission File Number 001-11981
MMA CAPITAL
MANAGEMENT, LLC
(Exact name of registrant as specified in its charter)
Delaware (State or other jurisdiction of incorporation or organization) |
52-1449733 (I.R.S. Employer Identification No.) |
621 East Pratt Street, Suite 600 Baltimore, Maryland 21202 |
(443) 263-2900 |
MUNICIPAL MORTGAGE & EQUITY, LLC
(Former name, former address and former fiscal year if changed since last report)
Securities registered pursuant to Section 12(b) of the Act: None
Securities registered pursuant to Section 12(g) of the Act: Common Shares
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files) Yes þ No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “accelerated filer,” “large accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer ¨ | Accelerated filer ¨ |
Non-accelerated filer ¨ | Smaller reporting company þ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No þ
There were 7,279,545 shares of common shares outstanding at November 5, 2014.
MMA Capital Management, LLC
(Formerly Municipal Mortgage & Equity, LLC)
TABLE OF CONTENTS
I |
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
This 2014 Quarterly Report on Form 10-Q (“Report”) contains forward-looking statements intended to qualify for the safe harbor contained in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements often include words such as “may,” “will,” “should,” “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” “believe,” “seek,” “would,” “could,” and similar words or expressions and are made in connection with discussions of future operating or financial performance.
Forward-looking statements reflect our management’s expectations at the date of this Report regarding future conditions, events or results. They are not guarantees of future performance. By their nature, forward-looking statements are subject to risks and uncertainties. Our actual results and financial condition may differ materially from what is anticipated in the forward-looking statements. There are many factors that could cause actual conditions, events or results to differ from those anticipated by the forward-looking statements contained in this Report. They include the factors discussed in Part 1, Item 1A. “Risk Factors” of the Company’s Annual Report on Form 10-K for the year ended December 31, 2013 (“2013 Form 10-K”).
Readers are cautioned not to place undue reliance on forward-looking statements in this Report or that we make from time to time, and to consider carefully the factors discussed in Part I, Item 1A. “Risk Factors” of the 2013 Form 10-K in evaluating these forward-looking statements. We have not undertaken to update any forward-looking statements.
1 |
Part I – FINANCIAL INFORMATION
(Formerly Municipal Mortgage & Equity, LLC)
CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)
September 30, 2014 (Unaudited) | December 31, 2013 | |||||||
ASSETS | ||||||||
Cash and cash equivalents | $ | 46,607 | $ | 66,794 | ||||
Restricted cash (includes $40,974 and $52,897 related to CFVs) | 65,456 | 87,903 | ||||||
Bonds available-for-sale (includes $102,979 and $134,769 pledged as collateral and/or restricted) | 171,094 | 195,332 | ||||||
Investments in Lower Tier Property Partnerships related to CFVs | 248,811 | 286,007 | ||||||
SA Fund investments related to CFVs | 165,760 | 158,325 | ||||||
Real estate held-for-use, net (includes $4,822 and $15,644 pledged as collateral and $78,836 and $102,314 related to CFVs) | 96,928 | 120,576 | ||||||
Real estate held-for-sale, net | 11,693 | 24,090 | ||||||
Investment in preferred stock (pledged as collateral) | 31,371 | 31,371 | ||||||
Other assets (includes $6,306 and $11,907 pledged as collateral and $23,347 and $23,664 related to CFVs) | 54,159 | 44,960 | ||||||
Total assets | $ | 891,879 | $ | 1,015,358 | ||||
LIABILITIES AND EQUITY | ||||||||
Debt (includes $69,564 and $91,602 related to CFVs) | $ | 348,305 | $ | 441,963 | ||||
Accounts payable and accrued expenses | 4,895 | 8,723 | ||||||
Unfunded equity commitments to Lower Tier Property Partnerships related to CFVs | 9,597 | 13,461 | ||||||
Other liabilities (includes $4,836 and $4,043 related to CFVs) | 14,859 | 12,352 | ||||||
Total liabilities | $ | 377,656 | $ | 476,499 | ||||
Commitments and contingencies | ||||||||
Equity: | ||||||||
Noncontrolling interests in CFVs and IHS (net of $575 of subscriptions receivable) | $ | 432,813 | $ | 473,513 | ||||
Common shareholders’ equity: | ||||||||
Common shares, no par value (7,279,689 and 7,855,919 shares issued and outstanding and 64,882 and 256,216 non-employee directors’ and employee deferred shares issued at September 30, 2014 and December 31, 2013, respectively) | 42,906 | 28,687 | ||||||
Accumulated other comprehensive income | 38,504 | 36,659 | ||||||
Total common shareholders’ equity | 81,410 | 65,346 | ||||||
Total equity | 514,223 | 538,859 | ||||||
Total liabilities and equity | $ | 891,879 | $ | 1,015,358 |
The accompanying notes are an integral part of these consolidated financial statements.
2 |
(Formerly Municipal Mortgage & Equity, LLC)
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(in thousands)
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Interest income | ||||||||||||||||
Interest on bonds | $ | 5,240 | $ | 4,215 | $ | 13,029 | $ | 34,677 | ||||||||
Interest on loans and short-term investments | 208 | 166 | 569 | 500 | ||||||||||||
Total interest income | 5,448 | 4,381 | 13,598 | 35,177 | ||||||||||||
Interest expense (1) | ||||||||||||||||
Bond related debt | 347 | 1,975 | 2,111 | 21,167 | ||||||||||||
Non-bond related debt | 179 | 224 | 563 | 1,046 | ||||||||||||
Total interest expense | 526 | 2,199 | 2,674 | 22,213 | ||||||||||||
Net interest income | 4,922 | 2,182 | 10,924 | 12,964 | ||||||||||||
Non-interest revenue | ||||||||||||||||
Income on preferred stock investment | 1,326 | 1,326 | 3,935 | 3,935 | ||||||||||||
Other income | 2,486 | 809 | 4,243 | 1,866 | ||||||||||||
Revenue from CFVs | 3,841 | 7,029 | 14,501 | 16,149 | ||||||||||||
Total non-interest revenue | 7,653 | 9,164 | 22,679 | 21,950 | ||||||||||||
Total revenues, net of interest expense | 12,575 | 11,346 | 33,603 | 34,914 | ||||||||||||
Operating and other expenses | ||||||||||||||||
Interest expense (2) | 3,400 | 3,628 | 10,462 | 11,374 | ||||||||||||
Salaries and benefits | 2,973 | 2,895 | 9,398 | 10,045 | ||||||||||||
General and administrative | 737 | 1,102 | 2,594 | 3,528 | ||||||||||||
Professional fees | 1,507 | 1,375 | 3,872 | 6,777 | ||||||||||||
Net impairment on bonds recognized in earnings | 113 | 939 | 113 | 1,772 | ||||||||||||
Net loan loss | 751 | 5 | 751 | 5 | ||||||||||||
Other expenses | 1,258 | 1,178 | 3,167 | 4,965 | ||||||||||||
Expenses from CFVs | 17,296 | 14,377 | 41,604 | 39,214 | ||||||||||||
Total operating and other expenses | 28,035 | 25,499 | 71,961 | 77,680 | ||||||||||||
Net gains on assets and derivatives | 9,193 | 76,404 | 9,979 | 78,509 | ||||||||||||
Net gains (losses) on extinguishment of liabilities | 1,476 | (84 | ) | 1,878 | 36,179 | |||||||||||
Net gains due to initial real estate consolidation and foreclosure | – | 2,411 | 2,003 | 10,895 | ||||||||||||
Net gains related to CFVs | 12,627 | 3,812 | 16,779 | 27,732 | ||||||||||||
Equity in losses from Lower Tier Property Partnerships of CFVs | (4,346 | ) | (6,343 | ) | (18,812 | ) | (20,129 | ) | ||||||||
Net income (loss) from continuing operations before income taxes | 3,490 | 62,047 | (26,531 | ) | 90,420 | |||||||||||
Income tax (expense) benefit | (1,919 | ) | (123 | ) | (171 | ) | 1,309 | |||||||||
Income from discontinued operations, net of tax | 3,903 | 371 | 17,941 | 6,524 | ||||||||||||
Net income (loss) | 5,474 | 62,295 | (8,761 | ) | 98,253 | |||||||||||
Income allocable to noncontrolling interests: | ||||||||||||||||
Income allocable to perpetual preferred shareholders of a subsidiary company | – | (36 | ) | – | (3,714 | ) | ||||||||||
Net losses (income) allocable to noncontrolling interests in CFVs and IHS: | ||||||||||||||||
Related to continuing operations | 7,138 | 11,089 | 32,412 | 18,847 | ||||||||||||
Related to discontinued operations | – | (32 | ) | 150 | (1,244 | ) | ||||||||||
Net income to common shareholders | $ | 12,612 | $ | 73,316 | $ | 23,801 | $ | 112,142 |
(1) | Represents interest expense related to debt which finances interest-bearing assets. See Note 6, “Debt.” |
(2) | Represents interest expense related to debt which does not finance interest-bearing assets. See Note 6, “Debt.” |
The accompanying notes are an integral part of these consolidated financial statements.
3 |
MMA Capital Management, LLC
(Formerly Municipal Mortgage & Equity, LLC)
CONSOLIDATED STATEMENTS OF OPERATIONS – (continued)
(Unaudited)
(in thousands, except per share data)
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Basic income per common share: | ||||||||||||||||
Income from continuing operations | $ | 1.17 | $ | 8.63 | $ | 0.74 | $ | 12.61 | ||||||||
Income from discontinued operations | 0.52 | 0.04 | 2.33 | 0.62 | ||||||||||||
Income per common share | $ | 1.69 | $ | 8.67 | $ | 3.07 | $ | 13.23 | ||||||||
Diluted income per common share: | ||||||||||||||||
Income from continuing operations (1) | $ | 1.12 | $ | 8.31 | $ | 0.74 | $ | 12.38 | ||||||||
Income from discontinued operations | 0.50 | 0.04 | 2.33 | 0.60 | ||||||||||||
Income per common share | $ | 1.62 | $ | 8.35 | $ | 3.07 | $ | 12.98 | ||||||||
Weighted-average common shares outstanding: | ||||||||||||||||
Basic | 7,454 | 8,458 | 7,760 | 8,476 | ||||||||||||
Diluted (2) | 7,772 | 8,783 | 7,760 | 8,765 |
(1) | Includes an adjustment for liability classified awards. For the nine months ended September 30, 2014, no adjustment was made as it caused the incremental income per common share to be anti-dilutive. |
(2) | For the nine months ended September 30, 2014, any incremental shares would be anti-dilutive. |
The accompanying notes are an integral part of these consolidated financial statements.
4 |
(Formerly Municipal Mortgage & Equity, LLC)
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
(in thousands)
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Net income to common shareholders | $ | 12,612 | $ | 73,316 | $ | 23,801 | $ | 112,142 | ||||||||
Net loss allocable to noncontrolling interests | (7,138 | ) | (11,021 | ) | (32,562 | ) | (13,889 | ) | ||||||||
Net income (loss) | $ | 5,474 | $ | 62,295 | $ | (8,761 | ) | $ | 98,253 | |||||||
Other comprehensive (loss) income allocable to common shareholders: | ||||||||||||||||
Bond related changes: | ||||||||||||||||
Net unrealized gains (losses) arising during the period | $ | 3,370 | $ | (5,259 | ) | $ | 11,184 | $ | (16,792 | ) | ||||||
Reversal of net unrealized gains on sold/redeemed bonds | (6,450 | ) | (76,362 | ) | (7,228 | ) | (76,960 | ) | ||||||||
Reclassification of unrealized bond losses to operations due to impairment | 113 | 939 | 113 | 1,772 | ||||||||||||
Reclassification of unrealized bond gains to operations due to consolidation and foreclosure | – | (2,411 | ) | (2,003 | ) | (10,895 | ) | |||||||||
Net change in other comprehensive income due to bonds | (2,967 | ) | (83,093 | ) | 2,066 | (102,875 | ) | |||||||||
Income tax expense | 458 | – | – | – | ||||||||||||
Foreign currency translation adjustment for SA Fund and IHS | (134 | ) | 43 | (221 | ) | 44 | ||||||||||
Other comprehensive (loss) income allocable to common shareholders | $ | (2,643 | ) | $ | (83,050 | ) | $ | 1,845 | $ | (102,831 | ) | |||||
Other comprehensive loss allocable to noncontrolling interests: | ||||||||||||||||
Foreign currency translation adjustment for SA Fund and IHS | $ | (8,032 | ) | $ | (2,212 | ) | $ | (9,366 | ) | $ | (20,674 | ) | ||||
Comprehensive income (loss) to common shareholders | $ | 9,969 | $ | (9,734 | ) | $ | 25,646 | $ | 9,311 | |||||||
Comprehensive loss to noncontrolling interests | (15,170 | ) | (13,233 | ) | (41,928 | ) | (34,563 | ) | ||||||||
Comprehensive loss | $ | (5,201 | ) | $ | (22,967 | ) | $ | (16,282 | ) | $ | (25,252 | ) |
The accompanying notes are an integral part of these consolidated financial statements.
5 |
(Formerly Municipal Mortgage & Equity, LLC)
CONSOLIDATED STATEMENTS OF EQUITY
(Unaudited)
(in thousands)
Common Equity
Before Accumulated Other Comprehensive Income | Accumulated Other Comprehensive Income | Total Common Shareholders’ Equity | Noncontrolling Interest in CFVs and IHS | Total Equity | ||||||||||||||||||||
Number | Amount | |||||||||||||||||||||||
Balance, January 1, 2014 | 8,112 | $ | 28,687 | $ | 36,659 | $ | 65,346 | $ | 473,513 | $ | 538,859 | |||||||||||||
Net income (loss) | – | 23,801 | – | 23,801 | (32,562 | ) | (8,761 | ) | ||||||||||||||||
Other comprehensive income (loss) | – | – | 1,845 | 1,845 | (9,366 | ) | (7,521 | ) | ||||||||||||||||
Distributions | – | – | – | – | (1,621 | ) | (1,621 | ) | ||||||||||||||||
Common shares (restricted and deferred) issued under employee and non-employee director share plans | 34 | 172 | – | 172 | – | 172 | ||||||||||||||||||
Mark-to-market activity for liability classified awards previously classified as equity | – | 33 | – | 33 | – | 33 | ||||||||||||||||||
Net change due to consolidation (1) | – | (2,849 | ) | – | (2,849 | ) | 2,849 | – | ||||||||||||||||
Common share repurchases | (801 | ) | (6,938 | ) | – | (6,938 | ) | – | (6,938 | ) | ||||||||||||||
Balance, September 30, 2014 | 7,345 | $ | 42,906 | $ | 38,504 | $ | 81,410 | $ | 432,813 | $ | 514,223 |
(1) | For more information see Note 12, “Equity.” |
The accompanying notes are an integral part of these consolidated financial statements.
6 |
(Formerly Municipal Mortgage & Equity, LLC)
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(in thousands)
For the nine months ended September 30, | ||||||||
2014 | 2013 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
Net (loss) income | $ | (8,761 | ) | $ | 98,253 | |||
Adjustments to reconcile net income to net cash (used in)/provided by operating activities: | ||||||||
Net gains on assets and derivatives (1) | (8,549 | ) | (79,220 | ) | ||||
Net gains due to initial real estate consolidation and foreclosure | (2,003 | ) | (10,895 | ) | ||||
Net gains related to CFVs | (15,987 | ) | (32,964 | ) | ||||
Provisions for credit losses and impairment (2) | 20,555 | 16,962 | ||||||
Net equity in losses from equity investments in partnerships (2) | 19,248 | 20,323 | ||||||
Subordinate debt effective yield amortization and interest accruals | 5,321 | 6,188 | ||||||
Net gains on extinguishment of liabilities | (1,878 | ) | (36,179 | ) | ||||
Net gains on sales of real estate and other investments | (17,671 | ) | – | |||||
Depreciation and other amortization (2) | 7,310 | 15,742 | ||||||
Foreign currency loss (2) | 3,525 | 9,136 | ||||||
Stock-based compensation expense | 1,808 | 2,137 | ||||||
Other | (3,946 | ) | (1,552 | ) | ||||
Net cash (used in)/provided by operating activities | (1,028 | ) | 7,931 | |||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Advances on and purchases of bonds | (8,380 | ) | – | |||||
Principal payments and sales proceeds received on bonds | 9,480 | 15,203 | ||||||
Advances on and originations of loans held for investment | (8,125 | ) | (278 | ) | ||||
Principal payments received on loans held for investment | 107 | 563 | ||||||
Investments in property partnerships and real estate (2) | (24,537 | ) | (20,509 | ) | ||||
Proceeds from the sale of real estate and other investments | 61,195 | 39,437 | ||||||
Net proceeds from the sale of a subsidiary company | - | 19,151 | ||||||
Decrease (increase) in restricted cash and cash of CFVs | 21,216 | (24,784 | ) | |||||
Capital distributions received from investments in partnerships of CFVs | 13,922 | 12,728 | ||||||
Net cash provided by investing activities | 64,878 | 41,511 | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Proceeds from borrowing activity | - | 116,461 | ||||||
Repayment of borrowings | (75,478 | ) | (136,639 | ) | ||||
Payment of debt issuance costs | - | (1,202 | ) | |||||
Contribution from holders of noncontrolling interests | - | 8,051 | ||||||
Distributions paid to holders of noncontrolling interests | (1,621 | ) | – | |||||
Purchase of treasury stock | (6,938 | ) | (516 | ) | ||||
Distributions paid to perpetual preferred shareholders of a subsidiary company | - | (4,636 | ) | |||||
Redemption of perpetual preferred shares | - | (36,213 | ) | |||||
Other | - | – | ||||||
Net cash used in financing activities | (84,037 | ) | (54,694 | ) | ||||
Net decrease in cash and cash equivalents | (20,187 | ) | (5,252 | ) | ||||
Cash and cash equivalents at beginning of period | 66,794 | 50,857 | ||||||
Cash and cash equivalents at end of period | $ | 46,607 | $ | 45,605 |
(1) | Includes $0.8 million of net mark-to-market gains on derivatives for the nine months ended September 30, 2013 which were previously included within Other operating activities. |
(2) | Majority of the activity was related to CFVs. |
The accompanying notes are an integral part of these consolidated financial statements.
7 |
MMA Capital Management, LLC
(Formerly Municipal Mortgage & Equity, LLC)
CONSOLIDATED STATEMENTS OF CASH FLOWS– (continued)
(Unaudited)
(in thousands)
For the nine months ended September 30, | ||||||||
2014 | 2013 | |||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | ||||||||
Interest paid | $ | 10,171 | $ | 26,868 | ||||
Income taxes paid | 302 | 254 | ||||||
Non-cash investing and financing activities: | ||||||||
Unrealized losses included in other comprehensive income | (7,521 | ) | (123,505 | ) | ||||
Debt and liabilities extinguished through sales and collections on bonds and loans | 22,552 | 4,252 | ||||||
Decrease in common equity and increase in noncontrolling equity due to purchase of noncontrolling interest | (2,849 | ) | – | |||||
Increase in real estate assets due to foreclosure or initial consolidation of funds and ventures | 11,058 | 43,943 | ||||||
Decrease in bond assets due to foreclosure or initial consolidation of funds and ventures | 11,058 | 37,833 | ||||||
Increase in noncontrolling interest equity due to consolidation of funds and ventures | – | 6,737 | ||||||
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 distribution | – | (122,669 | ) | |||||
Decrease related to borrowings transferred to purchaser | – | (695,652 | ) |
The accompanying notes are an integral part of these consolidated financial statements.
8 |
(Formerly Municipal Mortgage & Equity, LLC)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 1—description of the business and BASIS OF PRESENTATION
MMA Capital Management, LLC, the registrant, was organized in 1996 as a Delaware limited liability company. When used in this report, the “Company,” “MMA Capital,” “we,” “our,” or “us” may refer to the registrant, the registrant and its subsidiaries, or one or more of the registrant’s subsidiaries depending on the context of the disclosure.
On September 29, 2014, the Company announced a name change from Municipal Mortgage & Equity, LLC to MMA Capital Management, LLC.
Description of the Business
The Company uses its experience, expertise and capital to create attractive alternative investment opportunities for its own account and for others. The Company operates through two reportable segments: United States (“US”) Operations, which currently includes corporate overhead, assets and liabilities (“Corporate”), and International Operations. The Company anticipates that in 2015 it will operate through three reportable segments – US Operations, International Operations and Corporate. Because of net operating loss carryforwards, the Company does not expect to pay federal income tax for the foreseeable future.
US Operations
Our US Operations consists of three business lines; Leveraged Bonds, Low-Income Housing Tax Credits (“LIHTCs”) and Other Investments and Obligations.
Leveraged Bonds consists of the vast majority of the Company’s bonds and bond related investments (“bonds”) and associated financings. This bond portfolio is comprised primarily of multifamily tax-exempt bonds, but also includes community development district (“CDD”) bonds and other real estate related bond investments.
On October 8, 2014, the Company sold its LIHTC asset management operations to Morrison Grove Management, LLC (“MGM”). Post closing, we retain secured loans to MGM plus the option to purchase MGM, including both the legacy MMA and legacy MGM LIHTC asset management operations in five years. We also retained our ownership interests in two funds. This sale did not include the transfer of our investor yield guarantee on the 11 guaranteed LIHTC funds nor the associated cash collateral. See Note 17, “Subsequent Events” for more information.
Other Investments and Obligations primarily includes investments and obligations that the Company retained related to business units sold as a result of the financial crisis. This portfolio includes a preferred stock investment in a national mortgage lender and servicer that we received as compensation as a result of the sale our multifamily delegated underwriting and servicing business in 2009. This portfolio also includes solar facilities that we retained because they were not transferred as part of the sale of our solar business in 2009 as well as certain real estate related investments.
Currently, the US Operations reportable segment also includes our Corporate activities. See Note 16, “Segment Information” for more information.
International Operations
Substantially all of the Company’s International Operations take place through a 96% owned subsidiary, International Housing Solutions S.à r.l. (“IHS”) which is in the business of raising, investing in and asset managing private real estate funds that invest in affordable for-sale and rental housing for Sub Saharan Africa, primarily in South Africa. In addition to earning asset management fees, IHS, as the managing member, is entitled to special distributions based on returns generated by the funds it sponsors. As of September 30, 2014, IHS managed three investment vehicles including two multi-investor funds (South Africa Workforce Housing Fund SA I – “SA Fund” and IHS Fund II – “Fund II”) and a real estate partnership for a single investor (International Housing Solutions Residential Partners Partnership – “SA Partnership”).
Common Stock Split
Effective September 29, 2014, the Company executed a one-for-five reverse stock split to shareholders. All share and per share information has been retroactively adjusted to reflect the reverse stock split.
Use of Estimates
The preparation of the Company’s financial statements requires management to make estimates and judgments that affect the reported amounts of assets and liabilities, commitments and contingencies, and revenues and expenses. Management has made significant estimates in certain areas, including the determination of fair values for bonds, derivative financial instruments, guarantee obligations, and certain assets and liabilities of consolidated funds and ventures (“CFVs”). Management has also made significant estimates in the determination of impairment on bonds and real estate investments. Actual results could differ materially from these estimates.
9 |
Basis of Presentation and Significant Accounting Policies
The consolidated financial statements include the accounts of the Company and of entities that are considered to be variable interest entities in which the Company is the primary beneficiary, as well as those entities in which the Company has a controlling financial interest, including wholly owned subsidiaries of the Company. All intercompany transactions and balances have been eliminated in consolidation. Investments in unconsolidated entities where the Company has the ability to exercise significant influence over the operations of the entity are accounted for using the equity method of accounting.
The Company consolidates IHS and eliminates all intercompany transactions and balances in consolidation. The activity and balances for IHS are reflected in the Company’s consolidated financial statements. Because the Company has a majority interest in IHS, the activity and balances for IHS are not included in the Company’s CFVs. The balances and activity included in the Company’s CFVs are for funds and ventures for which the Company has minimal to no ownership interests, but the Company has consolidated them due to the Company being the primary beneficiary.
The Company consolidates the SA Fund because IHS is deemed to be the primary beneficiary, and we eliminate all intercompany transactions balances in consolidation. The activity and balances for the SA Fund are identified as part of the Company’s CFVs because the Company has a minimal ownership interest in the SA Fund. See Note 1, “Description of Business and Basis of Presentation” to the consolidated financial statements in our 2013 Form 10-K, which discusses our consolidation presentation and our significant accounting policies. The Company does not consolidate Fund II because the fund provides a dissolution right upon a simple majority vote of non-IHS affiliated limited partners such that the presumption of control by IHS is overcome. The Company does not consolidate the SA Partnership because neither IHS nor the Company is deemed to be the primary beneficiary.
Reclassifications
The Company made reclassifications to discontinued operations on its previously issued 2013 consolidated statements of operations as a result of certain discontinued operations occurring during the first quarter of 2014, prior to the Company’s election to early adopt ASU 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360)(“ASU 2014-08”), issued April 2014, which changes the requirements for reporting discontinued operations. Consequently, individually significant properties that have been sold or classified as held-for-sale after the first quarter of 2014 were not reclassified to discontinued operations in the consolidated financial statements. See Note 4, “Real Estate” and Note 14, “Discontinued Operations” for more information.
Note 2—BONDs available-for-sale
Bonds Available-for-Sale
The following table summarizes the Company’s bonds and related unrealized losses and unrealized gains at September 30, 2014 and December 31, 2013.
September 30, 2014 | ||||||||||||||||||||
(in thousands) | Unpaid Principal Balance | Amortized Cost (1) | Gross Unrealized Gains | Gross Unrealized Losses (2),(3) | Fair Value | |||||||||||||||
Mortgage revenue bonds | $ | 130,996 | $ | 93,455 | $ | 24,580 | $ | (440 | ) | $ | 117,595 | |||||||||
Other bonds | 57,056 | 38,705 | 14,794 | – | 53,499 | |||||||||||||||
Total | $ | 188,052 | $ | 132,160 | $ | 39,374 | $ | (440 | ) | $ | 171,094 |
December 31, 2013 | ||||||||||||||||||||
(in thousands) | Unpaid Principal Balance | Amortized Cost (1) | Gross Unrealized Gains | Gross Unrealized Losses (4),(5) | Fair Value | |||||||||||||||
Mortgage revenue bonds | $ | 143,617 | $ | 103,194 | $ | 19,245 | $ | (1,085 | ) | $ | 121,354 | |||||||||
Other bonds | 79,970 | 55,270 | 19,540 | (832 | ) | 73,978 | ||||||||||||||
Total | $ | 223,587 | $ | 158,464 | $ | 38,785 | $ | (1,917 | ) | $ | 195,332 |
(1) | Represents the unpaid principal balance (“UPB”), net of discounts, deferred costs and fees as well as impairments recognized in earnings. |
(2) | At September 30, 2014, this amount represents the non-credit loss component for certain unrealized losses deemed to be other-than-temporarily impaired. |
(3) | These bonds had been in a gross unrealized loss position for less than 12 consecutive months and had a fair value of $6.1 million at September 30, 2014. |
(4) | At December 31, 2013, the majority of this amount represents unrealized losses that were not considered other-than-temporarily impaired; however, this amount also includes the non-credit loss component for certain unrealized losses deemed to be other-than-temporarily impaired. |
10 |
(5) | These bonds had been in a gross unrealized loss position for less than 12 consecutive months and had a fair value of $40.1 million at December 31, 2013 ($16.2 million for mortgage revenue bonds and $23.9 million for other bonds). |
In addition, the Company had bonds with an UPB of $61.7 million ($47.0 million fair value) and $68.0 million ($50.3 million fair value) at September 30, 2014 and December 31, 2013, respectively, which were eliminated due to consolidation of the real estate partnerships where the real estate served as collateral for the Company’s bonds and thus is not included in the table above. See Note 15, “Consolidated Funds and Ventures” for more information.
The fair value of the Company’s bonds declined by $24.2 million from December 31, 2013 to September 30, 2014 mainly due to the third quarter redemption of a bond with a fair value of $14.9 million at December 31, 2013. Additionally, the Company foreclosed on a multifamily real estate property serving as collateral to one of its bonds during the first quarter of 2014. Upon foreclosure, the Company reclassified $11.1 million of bonds available-for-sale to $11.1 million of real estate held-for-sale. See Note 4, “Real Estate” for more information. Partially offsetting these declines was the purchase of a bond during the third quarter of 2014 with a fair value of $5.4 million.
Mortgage Revenue Bonds
Mortgage revenue bonds are issued by state and local governments or their agencies or authorities to finance multifamily rental housing; typically however, the only source of recourse on these bonds is the collateral, which is either a first mortgage or a subordinate mortgage on the underlying properties. The Company’s rights under the mortgage revenue bonds are defined by the contractual terms of the underlying mortgage loans, which are pledged to the bond issuer and assigned to a trustee for the benefit of bondholders to secure the payment of debt service (any combination of interest and/or principal as set forth in the trust indenture) on the bonds.
At September 30, 2014, the Company’s subordinate bonds had an aggregate unpaid principal balance of $13.6 million ($5.6 million fair value). The payment of debt service on our subordinate bonds occurs only after payment of senior obligations which have priority to the cash flow of the underlying collateral.
The interest income from the mortgage revenue bonds is exempt from federal income tax. However, a significant portion of the tax-exempt income generated from the mortgage revenue bonds is subject to the alternative minimum tax (“AMT”) calculation for federal income tax purposes.
Other Bonds
Other bonds consists primarily of municipal bonds issued by community development districts or other municipal issuers to finance the development of community infrastructure supporting single-family housing and mixed-use and commercial developments such as storm water management systems, roads and utilities. In some cases these bonds are secured by specific payments or assessments pledged by the issuers or incremental tax revenue generated by the underlying properties. The income on these bonds is exempt from federal income tax and is generally not included in the AMT calculation.
Maturity
Principal payments on bonds are based on amortization tables set forth in the bond documents. If no principal amortization is required during the bond term, the outstanding principal balance is required to be paid in a lump sum payment at maturity or at such earlier time as may be provided under the bond documents. At September 30, 2014, three bonds (amortized cost of $3.2 million and fair value of $3.6 million) were non-amortizing with principal due in full February 2030 and April 2046. The remaining bonds are amortizing with stated maturity dates between September 2017 and June 2056.
11 |
Bonds with Lockouts, Prepayment Premiums or Penalties
Substantially all of the Company’s bonds include provisions that allow the borrowers to prepay the bonds at a premium or at par after a specified date that is prior to the stated maturity date. The following table provides the amount of bonds that were prepayable without restriction, premium or penalty at September 30, 2014, as well as the year in which the remaining portfolio becomes prepayable without restriction, premium or penalty at each period presented.
(in thousands) | Amortized Cost | Fair Value | ||||||
September 30, 2014 | $ | 5,015 | $ | 16,816 | ||||
October 1 through December 31, 2014 | – | – | ||||||
2015 | – | – | ||||||
2016 | 10,070 | 13,756 | ||||||
2017 | – | – | ||||||
2018 | 7,472 | 8,299 | ||||||
Thereafter | 85,634 | 106,751 | ||||||
Bonds that may not be prepaid | 23,969 | 25,472 | ||||||
Total | $ | 132,160 | $ | 171,094 |
Non-Accrual Bonds
The carrying value of bonds on non-accrual was $55.5 million and $77.7 million at September 30, 2014 and December 31, 2013, respectively. During the period in which these bonds were on non-accrual, the Company recognized interest income on a cash basis of $3.4 million and $1.4 million for the three months ended and $4.6 million and $3.2 million for the nine months ended September 30, 2014 and 2013, respectively. Interest income not recognized during the period in which these bonds were on non-accrual was $0.9 million and $1.7 million for the three months ended and $2.3 million and $3.6 million for the nine months ended September 30, 2014 and 2013, respectively.
Bond Aging Analysis
The following table provides the fair value of bonds available-for-sale that were current with respect to principal and interest payments, as well as those that were past due with respect to either principal or interest payments at September 30, 2014 and December 31, 2013.
(in thousands) | September 30, 2014 | December 31, 2013 | ||||||
Total current | $ | 140,661 | $ | 117,666 | ||||
30-59 days past due | – | – | ||||||
60-89 days past due | – | – | ||||||
90 days or greater | 30,433 | 77,666 | ||||||
Total | $ | 171,094 | $ | 195,332 |
Bond Sales and Redemptions
The Company recorded cash proceeds on sales and redemptions of bonds of $7.4 million and $10.1 million for the nine months ended September 30, 2014 and 2013, respectively.
Provided in the table below are net impairment on bonds recognized in earnings on bonds still in the Company’s portfolio at each period end and realized gains recognized on bonds at the time of sale or redemption reported through “Net gains on assets and derivatives.”
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Net impairment recognized on bonds held at each period-end | $ | (113 | ) | $ | (939 | ) | $ | (113 | ) | $ | (1,242 | ) | ||||
Net impairment recognized on bonds sold/redeemed during each period | – | – | – | (530 | ) | |||||||||||
Gains recognized at time of sale or redemption | 7,450 | 76,362 | 8,218 | 76,960 | ||||||||||||
Total net gains on bonds | $ | 7,337 | $ | 75,423 | $ | 8,105 | $ | 75,188 |
Note 3—INVESTMENTS IN PREFERRED STOCK
These investments are prepayable at any time and are comprised of preferred stock investments in a private national mortgage lender and servicer specializing in affordable and market rate multifamily housing, senior housing and healthcare. At September 30, 2014, the carrying value of the preferred stock investments was $31.4 million and the UPB and estimated fair value was $36.6 million with a weighted average distribution rate of 14.4%. The Company accounts for the preferred stock using the historical cost approach and tests for impairment at each balance sheet date. An impairment loss is recognized if the carrying amount of the preferred stock is not deemed recoverable. The Company did not have impairments on the preferred stock for the nine months ended September 30, 2014 and 2013.
12 |
On March 28, 2013, the Company sold 100% of its interests in the preferred stock investments for $36.6 million plus accrued interest. Separately, the Company entered into three total return swap (“TRS”) agreements with an affiliate of the purchaser of the preferred stock investments. The notional amount of the TRS was set based on the preferred stock investments as the reference asset. Under the terms of the TRS, the Company receives an amount equal to the distributions on the preferred stock as outlined above and the Company pays a quarterly rate of 3-month London Interbank Offered Rate (“LIBOR”) plus a spread of 400 bps, 4.2% at September 30, 2014, on the notional amount, currently an aggregate of $36.6 million. The TRS interest payments settle on a “net” basis. If and when the preferred stock is redeemed in part or in full, the notional amount on the TRS will be reduced by the same amount. At September 30, 2014, the Company held 25% of the notional amount ($9.2 million) in the form of cash and bonds in a restricted collateral account as security for the TRS.
The TRS agreements have a termination date of March 31, 2015, and a termination fee equal to 1% of the notional amount. The Company may elect to terminate any or all of the TRS at any time. The counterparty to the TRS has the right to terminate the TRS upon the occurrence of certain events. Under any termination event, if the fair values of the preferred stock are above par, the Company will receive the premium value above par. If the fair values of the preferred stock are below par, the Company will be required to pay the difference between fair value and par.
The Company recorded the $36.6 million of proceeds from the transfer of its interest in the preferred stock investments as debt on the consolidated balance sheets secured by the preferred stock as the sale transaction did not meet the criteria for sale accounting. See Note 6, “Debt.”
Note 4—REAL ESTATE
The following table summarizes the Company’s real estate at September 30, 2014 and December 31, 2013.
(in thousands) | September 30, 2014 | December 31, 2013 | ||||||
Real estate held-for-use | ||||||||
Real estate held-for-use (1) | $ | 18,092 | $ | 18,262 | ||||
Real estate held-for-use related to CFVs (2) | 78,836 | 102,314 | ||||||
Total real estate held-for-use | $ | 96,928 | $ | 120,576 | ||||
Real estate held-for-sale | ||||||||
Real estate held-for-sale | $ | 11,693 | $ | 24,090 | ||||
Real estate held-for-sale related to CFVs (2) | – | – | ||||||
Total real estate held-for-sale | $ | 11,693 | $ | 24,090 |
(1) | MMA Capital’s real estate held-for-use was comprised of two investments in undeveloped land with a combined carrying value of $6.2 million and an affordable multifamily property with a carrying value of $11.9 million at September 30, 2014. MMA Capital’s real estate held-for-use was comprised of three investments in undeveloped land with a combined carrying value of $7.9 million and an affordable multifamily property with a carrying value of $10.4 million at December 31, 2013. |
(2) | For more information see Note 15, “Consolidated Funds and Ventures.” |
During the first quarter of 2014, the Company sold the two real estate properties and related assets and obligations that were classified as held-for-sale at December 31, 2013 for $35.8 million which resulted in a gain on sale of real estate of $14.0 million that was reported through discontinued operations, consistent with the accounting guidance prior to the issuance and adoption of ASU 2014-08 by the Company. The sales proceeds repaid the Company’s related unpaid bond principal in full and paid approximately 80% of the interest due on these debt financings.
During the first quarter of 2014, the Company foreclosed on three properties. Two of the three properties served as collateral to two of the Company’s bonds, which had been eliminated in consolidation. Prior to foreclosure, these properties had been reported as real estate held-for-use related to Consolidated Funds and Ventures. At the time of foreclosure, the two real estate properties had a carrying amount of $9.8 million and a net equity deficit attributable to a non-controlling interest holder in Consolidated Funds and Ventures of $0.3 million. As a result of foreclosure, the Company reclassified the real estate from real estate related to Consolidated Funds and Ventures to real estate held-for-sale related to MMA Capital and reclassified the equity deficit from a non-controlling interest holder to the common shareholders. The third property was a multifamily real estate property serving as collateral to one of the Company’s bonds with a fair value of $11.1 million at the foreclosure date.
During the third quarter of 2014, the Company sold the three real estate properties and related assets and obligations that were classified as held-for-sale at June 30, 2014 for $22.9 million which resulted in a gain on sale of real estate of $2.3 million that was reported through discontinued operations, consistent with the accounting guidance prior to the issuance and adoption of ASU 2014-08 by the Company.
13 |
During the third quarter of 2014, the Company assumed the general partner and limited partner interest in a real estate partnership from a non-profit that the Company consolidates. The real estate owned by this real estate partnership serves as collateral to two of the Company’s bonds, which have been eliminated in consolidation. Prior to the transfer, the property had been reported as real estate held-for-use related to Consolidated Funds and Ventures. At the time of the transfer, the real estate had a carrying amount of $10.0 million and net equity attributable to a non-controlling interest holder in Consolidated Funds and Venture of $0.3 million. As a result of this transfer, the Company reclassified the real estate from real estate held-for-sale related to Consolidated Funds and Ventures to real estate held-for-sale related to MMA Capital, and also reclassified the equity deficit from the non-controlling interest holder to the common shareholders. Upon adoption of ASU 2014-08 after the first quarter of 2014, the results of operations for properties that are classified as held-for-sale were included within continuing operations in the consolidated financial statements.
Additionally, during the third quarter of 2014, the Company reclassified an undeveloped parcel of land located in Los Angeles County, California with a carrying value of $1.3 million from real estate held-for-use to real estate held-for-sale.
Note 5—OTHER ASSETS
The following table summarizes other assets at September 30, 2014 and December 31, 2013:
(in thousands) | September 30, 2014 | December 31, 2013 | ||||||
Other assets: | ||||||||
Investments in real estate partnerships | $ | 6,268 | $ | 6,270 | ||||
Investments in IHS-managed Funds and Ventures | 1,979 | 1,194 | ||||||
Solar facilities (includes other assets such as cash and other receivables) | 3,251 | 5,344 | ||||||
Debt issuance costs, net | 3,084 | 3,579 | ||||||
Accrued interest receivable | 1,227 | 1,250 | ||||||
Loans receivable | 8,249 | 1,210 | ||||||
Other assets | 6,754 | 2,449 | ||||||
Other assets held by CFVs (1) | 23,347 | 23,664 | ||||||
Total other assets | $ | 54,159 | $ | 44,960 |
(1) | For more information see Note 15, “Consolidated Funds and Ventures.” |
Investments in Real Estate Partnerships
At September 30, 2014, the majority of this balance ($6.1 million) represents a 33% interest in a partnership that was formed to take a deed-in-lieu of foreclosure on land that was collateral for a loan held by the Company. The Company accounts for its 33% interest as an equity investment and does not consolidate the partnership because the Company is not deemed to be the primary beneficiary.
The partnerships in which we hold investments had total assets of $26.3 million and $18.8 million at September 30, 2014 and December 31, 2013, respectively, and had total liabilities of $7.5 million at September 30, 2014. There were no outstanding liabilities at December 31, 2013. These partnerships had net losses of $0.4 million and $0.9 million for the three and nine months ended September 30, 2014, respectively, and $0.2 million and $0.6 million for the three and nine months ended September 30, 2013, respectively.
Investments in IHS-managed Funds and Ventures
At September 30, 2014, the Company holds equity co-investments ranging from 2% to 5% in three IHS managed funds and ventures (SA Partnership, Fund II and SA Fund). IHS provides asset management services to each of these investment vehicles in return for asset management fees. For each investment vehicle, IHS also has rights to investment returns on its equity co-investment as well as carried interest which is contingent upon the residual values of the assets held by each investment vehicle.
The Company accounts for its interest in the SA Partnership as an equity investment and does not consolidate the venture because neither IHS nor the Company was deemed to be the primary beneficiary. At September 30, 2014, the carrying basis of this investment was $2.0 million and is reflected in the table above. The SA Partnership had total assets of $84.6 million and $67.6 million at September 30, 2014 and December 31, 2013, respectively, and had total liabilities of $44.9 million and $44.5 million at September 30, 2014 and December 31, 2013, respectively. The SA Partnership had net losses of $0.4 million and $1.4 million for the three and nine months ended September 30, 2014, respectively.
The Company accounts for its interest in Fund II as an equity investment and does not consolidate the fund because the fund provides a dissolution right upon a simple majority vote of non-IHS affiliated limited partners such that the presumption of control by IHS is overcome. Fund II began operations in July 2014 and had $64.8 million of committed capital, of which $63.5 million is from third party investors at September 30, 2014. As of September 30, 2014, Fund II had no assets and no capital had been called. As of September 30, 2014, Fund II had incurred asset management fees of $0.3 million and reimbursable expenses of $1.1 million payable to IHS. As a result, IHS recognized $1.4 million of revenue during the third quarter of 2014. However, IHS did not allocate its share of these expenses to itself (based on its equity co-investment interest of 2%) because no capital had been called by the fund as of September 30, 2014. Fund II had total liabilities of $1.4 million at September 30, 2014 as discussed above and net losses of $1.4 million from its inception in July 2014 through September 30, 2014.
14 |
The Company consolidates the SA Fund because IHS is deemed to be the primary beneficiary. The Company’s carrying basis in its co-investment in the SA Fund was $3.7 million at September 30, 2014 and it was eliminated in consolidation. See Note 15, “Consolidated Funds and Ventures” for more information.
Solar Facilities
At September 30, 2014, the Company owned five solar facilities. These facilities generate energy that is sold under long-term power contracts to the owner or lessee of the properties on which the projects are built. The useful life of these solar facilities is generally twenty years.
During the first quarter of 2014, the Company repaid $0.7 million of outstanding debt relating to one of the solar facilities. The lender and the Company agreed to an additional payment of $0.2 million in contingent interest which resulted in a $0.2 million loss which was recognized during the first quarter of 2014.
During the third quarter of 2014, Company entered into an agreement to settle its remaining solar related debt of $1.5 million whereby the lender forgave and legally extinguished the debt resulting in a gain on debt extinguishment of $1.5 million.
Also during the third quarter of 2014, the counterparty on a long-term purchase power agreement associated with a solar facility that had a carrying value of $1.5 million terminated the agreement and purchased the facility from the Company for a termination fee of $1.5 million.
Loans Receivable
During the second quarter of 2014, the Company entered into a loan agreement with a real estate partnership whereby the Company loaned the partnership $6.9 million at a rate of 5% per annum. The partnership used the majority of its loan proceeds to fully redeem its mortgage debt that the Company held in the form of bonds at the end of first quarter 2014. This loan is classified as held for investment.
During the third quarter of 2014, as part of a debt restructuring, the Company entered into a loan agreement with a real estate partnership whereby the Company loaned the partnership $1.1 million and purchased resized mortgage debt (in the form of a bond) of $5.3 million from the real estate partnership at par. At the time of these transactions, one of the Company’s guaranteed LIHTC funds held the equity interest in the real estate partnership. At closing, it was determined that the loan fair value was less than the $1.1 million loan funding, resulting in a $0.8 million loan loss to bring the loan investment down to its estimated fair value.
15 |
Note 6—DEBT
The table below summarizes outstanding debt balances and the associated weighted-average interest rate based on amounts due within one year or after one year at September 30, 2014 and December 31, 2013:
(dollars in thousands) | September 30, 2014 | Weighted-Average Effective Interest Rate at September 30, 2014 | December 31, 2013 | Weighted-Average Effective Interest Rate at December 31, 2013 | ||||||||
Asset Related Debt (1) | ||||||||||||
Notes payable and other debt – bond related (2) | ||||||||||||
Due within one year | $ | 778 | 1.4% | $ | 21,261 | 1.8% | ||||||
Due after one year | 76,570 | 1.4 | 111,705 | 3.2 | ||||||||
Notes payable and other debt – non-bond related | ||||||||||||
Due within one year | 2,223 | 9.8 | 1,667 | 9.1 | ||||||||
Due after one year | 4,681 | 10.0 | 6,613 | 9.9 | ||||||||
Total asset related debt | $ | 84,252 | 2.1 | $ | 141,246 | 3.4 | ||||||
Other Debt (1) | ||||||||||||
Subordinate debentures (3) | ||||||||||||
Due within one year | $ | 16,230 | 7.0 | $ | 757 | 8.1 | ||||||
Due after one year | 132,917 | 7.2 | 143,664 | 7.2 | ||||||||
Notes payable and other debt | ||||||||||||
Due within one year (4) | 39,337 | 4.6 | 4,521 | 9.6 | ||||||||
Due after one year | 6,005 | 4.1 | 60,173 | 5.2 | ||||||||
Total other debt | $ | 194,489 | 6.6 | $ | 209,115 | 6.7 | ||||||
Total asset related debt and other debt | $ | 278,741 | 5.2 | $ | 350,361 | 5.3 | ||||||
Debt related to CFVs (5) | ||||||||||||
Due within one year | $ | 176 | 6.5 | $ | 14 | 6.0 | ||||||
Due after one year | 69,388 | 3.7 | 91,588 | 4.3 | ||||||||
Total debt related to CFVs | $ | 69,564 | 3.7 | $ | 91,602 | 4.3 | ||||||
Total debt | $ | 348,305 | 4.9 | $ | 441,963 | 5.1 |
(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 $1.6 million at December 31, 2013. This debt was extinguished during the second quarter of 2014. |
(3) | Included in the subordinate debt balance were $8.3 million and $3.0 million of net premiums and effective interest rate payable (i.e., the difference between the current pay rate and the effective interest rate) at September 30, 2014 and December 31, 2013, respectively. |
(4) | This amount includes $1.5 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. |
(5) | See Note 15, “Consolidated Funds and Ventures” for more information. |
16 |
Covenant Compliance and Debt Maturities
The following table summarizes principal payment commitments across all debt agreements at September 30, 2014:
(in thousands) | Asset Related Debt and Other Debt | CFVs Related Debt | Total Debt | |||||||||
2014 | $ | 2,924 | $ | 55 | $ | 2,979 | ||||||
2015 | 56,616 | 163 | 56,779 | |||||||||
2016 | 16,435 | 174 | 16,609 | |||||||||
2017 | 17,131 | 185 | 17,316 | |||||||||
2018 | 50,776 | 50,347 | 101,123 | |||||||||
Thereafter | 126,601 | 18,056 | 144,657 | |||||||||
Net premium | 8,258 | 584 | 8,842 | |||||||||
Total | $ | 278,741 | $ | 69,564 | $ | 348,305 |
Included in the 2014 principal payments for asset related debt and other debt is $1.5 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. The forbearance agreement expires June 30, 2016. The Company is not in default under any of its other debt arrangements.
Asset Related Debt
Notes Payable and Other Debt – Bond Related
At September 30, 2014, this debt was comprised of TRS financing agreements on bonds available-for-sale.
During the second quarter of 2014, the Company repurchased a bond interest for $16.5 million (bond UPB of $18.0 million) that the Company had previously sold to a third party with a performance guarantee and therefore was treated as debt because the sale failed to receive accounting sale treatment. The repurchase resulted in a termination of the guarantee and an extinguishment of the debt. The Company recorded a gain on debt extinguishment of $0.2 million, representing the difference between the carrying value of the debt terminated ($16.7 million) and the cash paid to settle the debt ($16.5 million).
Also during the second quarter of 2014, the Company effectively repurchased another bond (UPB of $14.0 million) that had a performance guarantee and then subsequently entered into a TRS agreement using the repurchased bond as the reference asset for the TRS agreement. As a result, the Company extinguished debt of $13.6 million related to the performance guarantee and replaced it with TRS financing of $14.5 million, resulting in a loss on extinguishment of debt of $0.9 million.
During the third quarter of 2014, the TRS financing was terminated because the bond was redeemed and as a result, the Company derecognized the bond ($14.4 million fair value) and debt ($14.5 million carrying value) and paid $0.1 million in cash. This transaction had no impact on common shareholders’ equity. Also during the third quarter of 2014, the Company paid $17.1 million to terminate a bond related TRS financing carried at $17.1 million, thus extinguishing the debt and having no impact on shareholders’ equity.
Interest expense on notes payable and other debt – bond related totaled $2.1 million and $3.3 million for the nine months ended September 30, 2014 and 2013, respectively.
17 |
Other Debt
Subordinate Debt
The table below provides a summary of the key terms of the subordinate debt issued by MMA Financial Inc. (“MFI”) and MMA Financial Holdings, Inc. (“MFH”) and held by third parties at September 30, 2014:
(dollars in thousands)
Issuer | Principal | Net Premium | Carrying Value | Interim Principal Payments | Maturity Date | Coupon Interest Rate | ||||||||||||
MFI | $ | 28,909 | $ | – | $ | 28,909 | Amortizing | December 2027 and December 2033 | 8.0% | |||||||||
MFH | 33,286 | 2,702 | 35,988 | $4,689 due April 2015 | March 30, 2035 | 0.75% to March 2015, then 3-month LIBOR plus 3.3% (1) | ||||||||||||
MFH | 30,116 | 2,253 | 32,369 | $4,242 due May 2015 | April 30, 2035 | 0.75% to April 2015, then 3-month LIBOR plus 3.3% (1) | ||||||||||||
MFH | 17,219 | 1,190 | 18,409 | $2,305 due May 2015 | July 30, 2035 | 0.75% to April 2015, then 3-month LIBOR plus 3.3% (1) | ||||||||||||
MFH | 31,308 | 2,164 | 33,472 | $4,191 due May 2015 | July 30, 2035 | 0.75% to April 2015, then 3-month LIBOR plus 3.3% (1) | ||||||||||||
$ | 140,838 | $ | 8,309 | $ | 149,147 |
(1) | The pay rate on this debt is currently 75 bps; however, we recognize interest expense on an effective yield basis which was approximately 6.9% at September 30, 2014. See the first table within this note which provides weighted-average effective rate information for all of our debt. |
Interest expense on the subordinate debt totaled $7.7 million and $8.2 million for the nine months ended September 30, 2014 and 2013, respectively.
Notes Payable and Other Debt
At September 30, 2014, this debt includes $36.6 million of TRS financing agreements on the Company’s preferred stock investment. See Note 3, “Investment in Preferred Stock” for more information. The debt is non-amortizing, matures on March 31, 2015 and bears an interest rate of 3-month LIBOR plus 400 bps (4.2% at September 30, 2014), which resets quarterly. The Company recorded debt issuance costs of $0.8 million associated with the transaction, of which $0.4 million was paid at inception and $0.4 million is payable at termination. The majority of our remaining debt includes $1.5 million collateralized by real estate.
Letters of Credit
The Company had no letters of credit outstanding at September 30, 2014.
Note 7—DERIVATIVE FINANCIAL INSTRUMENTS
The following table summarizes the Company’s derivative assets and liabilities fair value balances at September 30, 2014 and December 31, 2013.
Fair Value | ||||||||||||||||
September 30, 2014 | December 31, 2013 | |||||||||||||||
(in thousands) | Assets | Liabilities | Assets | Liabilities | ||||||||||||
Total return swaps | $ | 1,026 | $ | 177 | $ | – | $ | – | ||||||||
Interest rate cap | 330 | – | – | – | ||||||||||||
Interest rate swap | – | 663 | – | 626 | ||||||||||||
Total derivative financial instruments | $ | 1,356 | $ | 840 | $ | – | $ | 626 |
18 |
The following table summarizes the derivative notional amounts at September 30, 2014 and December 31, 2013.
Notional | ||||||||
(in thousands) | September 30, 2014 | December 31, 2013 | ||||||
Total return swaps | $ | 90,381 | $ | – | ||||
Interest rate cap | 45,000 | – | ||||||
Interest rate swap | 7,767 | 7,820 | ||||||
Total derivative financial instruments | $ | 143,148 | $ | 7,820 |
The following table summarizes derivative activity for the three months and nine months ended September 30, 2014 and 2013.
Realized/Unrealized Gain (Losses) for the three months ended September 30, | Realized/Unrealized Gains for the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Total return swaps (1) | $ | 1,856 | $ | – | $ | 2,510 | $ | – | ||||||||
Interest rate cap | (38 | ) | – | (463 | ) | – | ||||||||||
Interest rate swap (2) | (60 | ) | (76 | ) | (268 | ) | (156 | ) | ||||||||
Other | – | – | – | 215 | ||||||||||||
Total | $ | 1,758 | $ | (76 | ) | $ | 1,779 | $ | 59 |
(1) | The cash paid and received on total return swaps designated as derivatives is settled on a net basis and recorded through “Net gains on assets and derivatives.” Net cash received was $1.0 million and $1.7 million for the three months and nine months ended September 30, 2014, respectively. |
(2) | The cash paid and received on interest rate swap is settled on a net basis and recorded through “Net gains on assets and derivatives.” Net cash paid was $0.1 million for the three months ended September 30, 2014 and 2013. Net cash paid was $0.2 million and $0.7 million for the nine months ended September 30, 2014 and 2013, respectively. |
Total return swaps
As of September 30, 2014, the Company had 10 bond related TRS agreements. Under the terms of the TRS agreements, the counterparty is required to pay the Company an amount equal to the interest payments received on the underlying bonds (notional amount of $89.1 million with a weighted average pay rate of 5.9% at September 30, 2014). The Company is required to pay the counterparty a rate of Securities Industry and Financial Markets Association (“SIFMA”) 7-day municipal swap index plus a spread. As of September 30, 2014, the weighted average spread was 138 bps resulting in a weighted average pay rate of 1.4%.
Interest rate cap
On January 2, 2014, the Company paid $0.8 million for an interest rate cap that terminates on January 2, 2019 to protect against rising interest rates associated with certain TRS agreements. The notional amount on the interest rate cap was $45.0 million at September 30, 2014 and protects us on $45.0 million of our floating rate debt in the event SIFMA rises to 250 bps or higher.
Interest rate swap
At September 30, 2014 and December 31, 2013, the Company had one interest rate swap contract. Under the terms of the agreement, the counterparty is required to pay the Company SIFMA plus 250 bps (pay rate of 2.5% at September 30, 2014) and the Company is required to pay the counterparty a fixed interest rate of 6.5%.
Note 8—Financial Instruments
The following table provides information about financial assets and liabilities not carried at fair value on the consolidated balance sheets. This table excludes non-financial assets and liabilities.
The fair value estimates are made at a discrete point in time based on relevant market information and information about the financial instruments. A description of how the Company estimates fair values is provided below. These estimates are subjective in nature, involve uncertainties and significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
As required by generally accepted accounting principles (“GAAP”), assets and liabilities are classified into levels based on the lowest level of input that is significant to the fair value measurement. The determination of which level an asset or liability gets classified into is based on the following fair value hierarchy:
· | Level 1: Quoted prices in active markets for identical instruments. |
19 |
· | 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. |
September 30, 2014 | ||||||||||||||||
Carrying | Fair Value | |||||||||||||||
(in thousands) | Amount | Level 1 | Level 2 | Level 3 | ||||||||||||
Assets: | ||||||||||||||||
Investments in preferred stock | $ | 31,371 | $ | – | $ | – | $ | 36,613 | ||||||||
Loans receivable | 7,950 | – | – | 7,074 | ||||||||||||
Liabilities: | ||||||||||||||||
Notes payable and other debt, bond related | 77,348 | – | – | 79,217 | ||||||||||||
Notes payable and other debt, non-bond related | 52,246 | – | – | 47,492 | ||||||||||||
Notes payable and other debt related to CFVs | 69,564 | – | 50,479 | 18,803 | ||||||||||||
Subordinate debt issued by MFH | 120,238 | – | – | 44,123 | ||||||||||||
Subordinate debt issued by MFI | 28,909 | – | – | 28,909 | ||||||||||||
December 31, 2013 | ||||||||||||||||
Carrying | Fair Value | |||||||||||||||
(in thousands) | Amount | Level 1 | Level 2 | Level 3 | ||||||||||||
Assets: | ||||||||||||||||
Investments in preferred stock | $ | 31,371 | $ | – | $ | – | $ | 36,613 | ||||||||
Loans receivable | 1,200 | – | – | 271 | ||||||||||||
Liabilities: | ||||||||||||||||
Notes payable and other debt, bond related | 132,966 | – | – | 131,321 | ||||||||||||
Notes payable and other debt, non-bond related | 72,974 | – | – | 65,253 | ||||||||||||
Notes payable and other debt related to CFVs | 91,602 | – | 50,338 | 40,178 | ||||||||||||
Subordinate debt issued by MFH | 114,950 | – | – | 42,869 | ||||||||||||
Subordinate debt issued by MFI | 29,471 | – | – | 29,471 |
Investment in preferred stock –The Company estimates fair value by using the terms and conditions of the preferred stock as compared to other, best available market benchmarks.
Loans receivable –The Company estimates fair value by discounting the expected cash flows using current market yields for similar loans. Loans receivable are recorded through “Other assets.”
Notes payable and other debt – The Company estimates fair value by discounting contractual cash flows using a market rate of interest or by estimating the fair value of the collateral supporting the debt arrangement, taking into account credit risk.
Subordinate debt – The Company estimates fair value by using best available market benchmarks, taking into account credit risk. The fair value of the subordinate debt issued by MFH was estimated using an internal valuation model, taking into consideration credit risk. There can be no assurance that the Company could repurchase the remaining subordinated debt issued by MFH at the estimated fair value reflected in the table above or that the debt would trade at that price.
20 |
Note 9—FAIR VALUE MEASUREMENTS
Recurring Valuations
The following tables present assets and liabilities that are measured at fair value on a recurring basis at September 30, 2014 and December 31, 2013.
Fair Value Measurement Levels | ||||||||||||||||
(in thousands) | September 30, 2014 | Level 1 | Level 2 | Level 3 | ||||||||||||
Assets: | ||||||||||||||||
Bonds available-for-sale | $ | 171,094 | $ | – | $ | – | $ | 171,094 | ||||||||
Derivative assets | 1,356 | – | 330 | 1,026 | ||||||||||||
Liabilities: | ||||||||||||||||
Derivative liabilities | $ | 840 | $ | – | $ | – | $ | 840 | ||||||||
Fair Value Measurement Levels | ||||||||||||||||
(in thousands) | December 31, 2013 | Level 1 | Level 2 | Level 3 | ||||||||||||
Assets: | ||||||||||||||||
Bonds available-for-sale | $ | 195,332 | $ | – | $ | – | $ | 195,332 | ||||||||
Liabilities: | ||||||||||||||||
Derivative liabilities | $ | 626 | $ | – | $ | – | $ | 626 |
The following table presents activity for assets and liabilities measured at fair value on a recurring basis using Level 3 inputs for the three months ended September 30, 2014.
(in thousands) | Bonds Available- for-sale | Derivative Assets | Derivative Liabilities | |||||||||
Balance, July 1, 2014 | $ | 181,710 | $ | 477 | $ | (1,127 | ) | |||||
Net (losses) gains included in earnings | (389 | ) | 549 | 287 | ||||||||
Net change in other comprehensive income (1) | (2,967 | ) | – | – | ||||||||
Impact from purchases | 5,300 | – | – | |||||||||
Impact from redemptions | (7,968 | ) | – | – | ||||||||
Impact from settlements | (4,592 | ) | – | – | ||||||||
Balance, September 30, 2014 | $ | 171,094 | $ | 1,026 | $ | (840 | ) |
(1) | This amount includes the reversal of $6.5 million of unrealized gains related to bonds that were redeemed, offset by $3.5 million of unrealized net holding gains arising during the period. |
The following table provides the amount included in earnings related to the activity presented in the table above, as well as additional realized losses recognized at bond redemption and derivative settlement for the three months ended September 30, 2014.
(in thousands) | Net gains on bonds (1) | Equity in Losses from Lower Tier Property Partnerships | Net gains on derivatives (2) | |||||||||
Change in unrealized (losses) gains related to assets and liabilities still held at September 30 2014 | $ | (113 | ) | $ | (276 | ) | $ | 836 | ||||
Additional realized gains recognized | 7,450 | – | 960 | |||||||||
Total gains (losses) reported in earnings | $ | 7,337 | $ | (276 | ) | $ | 1,796 |
(1) | Amounts are reflected through “Impairment on bonds” and “Net gains on assets and derivatives” on the consolidated statements of operations. |
(2) | Amounts are reflected through “Net gains on assets and derivatives” on the consolidated statements of operations. |
21 |
The following table presents activity for assets and liabilities measured at fair value on a recurring basis using Level 3 inputs for the three months ended September 30, 2013.
(in thousands) | Bonds Available-for- sale | Derivative Liabilities | ||||||
Balance, July 1, 2013 | $ | 896,322 | $ | (694 | ) | |||
Net (losses) gains included in earnings | (1,321 | ) | 32 | |||||
Net change in other comprehensive income (1) | (80,682 | ) | – | |||||
Impact from sales/redemption | (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 | ) |
(1) | This amount includes the reversal of $76.4 million of unrealized gains related to bonds that were redeemed plus $5.2 million of unrealized net holding losses arising during the period, offset by $0.9 million of unrealized bond losses reclassified into operations. |
The following table provides the amount included in earnings related to the activity presented in the table above, as well as additional realized (losses) gains recognized at bond redemption and derivative settlement for the three months ended September 30, 2013.
(in thousands) | Net losses on bonds (1) | Equity in Losses from Lower Tier Property Partnerships | Net losses on derivatives (2) | |||||||||
Change in unrealized (losses) gains 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 | ) |
(1) | Amounts are reflected through “Impairment on bonds” and “Net gains on assets and derivatives” on the consolidated statements of operations. |
(2) | Amounts are reflected through “Net gains on assets and derivatives” on the consolidated statements of operations. |
The following table presents activity for assets and liabilities measured at fair value on a recurring basis using Level 3 inputs for the nine months ended September 30, 2014.
(in thousands) | Bonds Available- for-sale | Derivative Assets | Derivative Liabilities | |||||||||
Balance, January 1, 2014 | $ | 195,332 | $ | – | $ | (626 | ) | |||||
Net (losses) gains included in earnings | (2,296 | ) | 1,026 | (214 | ) | |||||||
Net change in other comprehensive income (1) | 4,069 | – | – | |||||||||
Impact from purchases | 8,380 | – | – | |||||||||
Impact from redemptions | (13,620 | ) | – | – | ||||||||
Bonds eliminated due to real estate consolidation and foreclosure | (11,058 | ) | – | – | ||||||||
Impact from settlements | (9,713 | ) | – | – | ||||||||
Balance, September 30, 2014 | $ | 171,094 | $ | 1,026 | $ | (840 | ) |
(1) | This amount includes $11.3 million of unrealized net holding gains arising during the period, offset by the reversal of $7.2 million of unrealized bond losses related to bonds that were redeemed. |
22 |
The following table provides the amount included in earnings related to the activity presented in the table above, as well as additional realized losses recognized at derivative settlement for the nine months ended September 30, 2014.
(in thousands) | Net losses on bonds (1) | Equity in Losses from Lower Tier Property Partnerships | Net gains on derivatives (2) | |||||||||
Change in unrealized (losses) gains related to assets and liabilities still held at September 30, 2014 | $ | (113 | ) | $ | (2,183 | ) | $ | 812 | ||||
Additional realized gains recognized | 8,218 | – | 1,429 | |||||||||
Total gains (losses) reported in earnings | $ | 8,105 | $ | (2,183 | ) | $ | 2,241 |
(1) | Amounts are reflected through “Impairment on bonds” and “Net gains on assets and derivatives” on the consolidated statements of operations. |
(2) | Amounts are reflected through “Net gains on assets and derivatives” on the consolidated statements of operations. |
The following table presents activity for assets and liabilities measured at fair value on a recurring basis using Level 3 inputs for the nine months ended September 30, 2013.
(in thousands) | Bonds Available-for- sale | Derivative Liabilities | ||||||
Balance, January 1, 2013 | $ | 969,394 | $ | (1,067 | ) | |||
Net (losses) gains included in earnings | (4,589 | ) | 259 | |||||
Net change 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 | ) |
(1) | This amount includes the reversal of $77.0 million of unrealized gains related to bonds that were redeemed plus $16.8 million of unrealized net holding losses arising during the period, offset by $1.8 million of unrealized bond losses reclassified into operations. |
The following table provides the amount included in earnings related to the activity presented in the table above, as well as additional realized (losses) gains recognized at bond redemption and derivative settlement for the nine months ended September 30, 2013.
(in thousands) | Net losses on bonds (1) | Equity in Losses from Lower Tier Property Partnerships | Net gains on derivatives (2) | |||||||||
Change in unrealized (losses) 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) gains 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 |
(1) | Amounts are reflected through “Impairment on bonds” and “Net gains on assets and derivatives” on the consolidated statements of operations. |
(2) | Amounts are reflected through “Net gains on assets and derivatives” on the consolidated statements of operations. |
The following methods or assumptions were used to estimate the fair value of these recurring financial instruments:
Bonds Available-for-sale – If a bond is performing and payment of full principal and interest is not deemed at risk, then the Company estimates fair value using a discounted cash flow methodology; specifically, the Company discounts contractual principal and interest payments, adjusted for expected prepayments. The discount rate is based on expected investor yield requirements adjusted for bond attributes such as the expected term of the bond, debt service coverage ratio, geographic location and bond size. The weighted average discount rate for the performing bond portfolio was 6.0% and 6.6% at September 30, 2014 and December 31, 2013, respectively, for performing bonds still held in the portfolio at September 30, 2014. If observable market quotes are available, the Company will estimate the fair value based on such quoted prices.
23 |
For non-performing bonds and certain performing bonds where payment of full principal and interest is deemed at risk, the Company estimates fair value by discounting the property’s expected cash flows and residual proceeds using estimated market discount and capitalization rates, less estimated selling costs. The weighted average discount rate was 8.1% at September 30, 2014 and December 31, 2013, for the bonds remaining in our portfolio at September 30, 2014. The weighted average capitalization rate was 6.8% at September 30, 2014 and December 31, 2013, for the bonds remaining in our portfolio at September 30, 2014. However, to the extent available, the Company may estimate fair value based on a sale agreement, a letter of intent to purchase, an appraisal or other indications of fair value.
The discount rates and capitalization rates as discussed above are significant inputs to bond valuations and are unobservable in the market. To the extent discount rates and capitalization rates were to increase (decrease) in isolation the corresponding estimated bond values would decrease (increase).
Derivative Financial Instruments – At September 30, 2014, the Company had one interest rate swap contract, an interest rate cap contract and 10 total return swap contracts accounted for as derivatives. The interest rate swap contract was valued using an internal valuation model, taking into consideration credit risk. The interest rate cap contract was measured by a third party using observable market data, resulting in a Level 2 valuation classification. The total return swaps were measured by a third party using a Level 3 valuation approach.
Non-recurring Valuations
At September 30, 2014 and December 31, 2013, the Company had assets that were measured at fair value using a Level 3 fair value measurement on a non-recurring basis. At December 31, 2013, the Company held loans with non-recurring valuations; however, these loans were de minimis.
During the first quarter of 2014, the Company foreclosed on real estate previously classified as real estate held-for-use by a consolidated fund and venture. As a result of the foreclosure and the expected future sale, the Company reclassified the real estate to held-for-sale by MMA Capital. Upon reclassification, it was determined that the fair value was less than the real estate’s carrying value resulting in a $0.2 million impairment to bring the real estate down to its fair value less estimated costs to sell.
During the third quarter of 2014, the Company entered into a loan agreement with a real estate partnership whereby the Company loaned the partnership $1.1 million. At closing, it was determined that the loan fair value was less than the $1.1 million loan funding, resulting in a $0.8 million loan loss to bring the loan investment down to its estimated fair value. See Note 5 “Other Assets” for more information.
Note 10—GUARANTEES AND COLLATERAL
Guarantees
Guarantee obligations are recorded through “Other liabilities.”
The following table summarizes guarantees, by type, at September 30, 2014 and December 31, 2013:
September 30, 2014 | December 31, 2013 | |||||||||||||||
(in thousands) | Maximum Exposure | Carrying Amount | Maximum Exposure | Carrying Amount | ||||||||||||
Indemnification contracts | $ | 20,224 | $ | 948 | $ | 20,224 | $ | 1,198 |
Through the indemnification contracts outlined in the table above, the Company guarantees the investor yields on certain third party LIHTC Funds and property performance on certain third party Lower Tier Property Partnerships (“LTPPs”). The Company made no cash payments related to these indemnification agreements for the nine months ended September 30, 2014 and 2013. The carrying amount represents the amount of unamortized fees received related to these guarantees with no additional amounts recognized as management does not believe it is probable that the Company will have to make payments under these indemnifications.
The Company’s maximum exposure under its indemnification contracts represents the maximum loss the Company could incur under its guarantee agreements and is not indicative of the likelihood of the expected loss under the guarantee. The Company also has guarantees associated with certain LIHTC Funds managed by the Company as of September 30, 2014. See Note 15, “Consolidated Funds and Ventures” for information on these guarantees.
24 |
Collateral and restricted assets
The following table summarizes assets that are either pledged or restricted for the Company’s use at September 30, 2014 and December 31, 2013. This table also reflects certain assets held by CFVs in order to reconcile to the Company’s consolidated balance sheets.
September 30, 2014 | ||||||||||||||||||||||||
(in thousands) | Restricted Cash | Bonds Available- for-sale | Real Estate Held-for- Use | Investment in Preferred stock | Other Assets | Total Assets Pledged | ||||||||||||||||||
Debt – notes payable | $ | – | $ | – | $ | 4,822 | $ | – | $ | 6,110 | $ | 10,932 | ||||||||||||
Debt and derivatives – total return swaps | 9,489 | 102,979 | – | 31,371 | – | 143,839 | ||||||||||||||||||
Other (1) | 14,993 | – | – | – | 196 | 15,189 | ||||||||||||||||||
CFVs (2) | 40,974 | – | 78,836 | – | 23,347 | 143,157 | ||||||||||||||||||
Total | $ | 65,456 | $ | 102,979 | $ | 83,658 | $ | 31,371 | $ | 29,653 | $ | 313,117 | ||||||||||||
December 31, 2013 | ||||||||||||||||||||||||
(in thousands) | Restricted Cash | Bonds Available- for-sale | Real Estate Held-for-Use | Investment in Preferred stock | Other Assets | Total Assets Pledged | ||||||||||||||||||
Debt – notes payable | $ | – | $ | – | $ | 15,644 | $ | – | $ | 11,613 | $ | 27,257 | ||||||||||||
Debt – total return swap financing | 20,006 | 105,511 | – | 31,371 | – | 156,888 | ||||||||||||||||||
Other (1) | 15,000 | 29,258 | – | – | 294 | 44,552 | ||||||||||||||||||
CFVs (2) | 52,897 | – | 102,314 | – | 23,664 | 178,875 | ||||||||||||||||||
Total | $ | 87,903 | $ | 134,769 | $ | 117,958 | $ | 31,371 | $ | 35,571 | $ | 407,572 |
(1) | The Company pledges collateral in connection with various guarantees that it has provided. |
(2) | These are assets held by CFVs. The real estate serves as collateral to bonds eliminated in consolidation. |
Note 11—Commitments and Contingencies
Operating Leases
During the third quarter of 2014, IHS entered into a new operating lease. As of September 30, 2014, the Company has three non-cancelable operating leases that expire between 2016 and 2018. These leases require the Company to pay property taxes, maintenance and other costs.
The following table summarizes rental expense and rental income from operating leases for the three months and nine months ended September 30, 2014 and 2013 reported through “General and administrative” on the consolidated statements of operations:
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Rental expense | $ | (118 | ) | $ | (468 | ) | $ | (466 | ) | $ | (1,537 | ) | ||||
Rental income | – | 311 | 112 | 976 | ||||||||||||
Net rental expense | $ | (118 | ) | $ | (157 | ) | $ | (354 | ) | $ | (561 | ) |
25 |
The following table summarizes the future minimum rental commitments on the three non-cancelable operating leases at September 30, 2014:
(in thousands) | ||||
2014 | $ | 109 | ||
2015 | 438 | |||
2016 | 112 | |||
2017 | 81 | |||
2018 | 36 | |||
Total minimum future rental commitments | $ | 776 |
Litigation
From time to time, the Company and its subsidiaries are named as defendants in various litigation matters arising in the ordinary course of business. These proceedings may include claims for substantial or indeterminate compensatory or punitive damages, or for injunctive or declaratory relief.
The Company establishes reserves for litigation matters when those matters present loss contingencies that are probable and can be reasonably estimated. Once established, reserves may be adjusted when new information is obtained.
It is the opinion of the Company’s management that adequate provisions have been made for losses with respect to litigation matters and other claims that existed at September 30, 2014. Management believes the ultimate resolution of these matters is not likely to have a material effect on its financial position, results of operations or cash flows. Assessment of the potential outcomes of these matters involves significant judgment and is subject to change, based on future developments, which could result in significant changes.
Shareholder Matters
The Company is a defendant in a purported class action lawsuit and two derivative suits originally filed in 2008. The plaintiffs in the class action lawsuit claim to represent a class of investors in the Company’s shares who allegedly were injured by misstatements in press releases and SEC filings between May 3, 2004, and January 28, 2008. The plaintiffs sought unspecified damages for themselves and the shareholders of the class they purported to represent. In the derivative suits, the plaintiffs claimed, among other things, that the Company was injured because its directors and certain named officers did not fulfill duties regarding the accuracy of its financial disclosures. Both the class action and the derivative cases were brought in the United States District Court for the District of Maryland. The Company filed a motion to dismiss the class action and in June 2012, the Court issued a ruling dismissing all of the counts alleging any knowing or intentional wrongdoing by the Company or its affiliates, directors and officers. The plaintiffs appealed the Court’s ruling and on March 7, 2014, the United States Court of Appeals for the Fourth Circuit unanimously affirmed the lower Court’s ruling. As a result of these rulings, the only counts remaining in the class action relate to the Company’s dividend reinvestment plan and the plaintiffs in the derivative case have voluntarily dismissed their case outright. The Company expects to settle the remaining counts at an amount between $0.4 million and $0.9 million and had a contingent obligation of $0.5 million recorded at September 30, 2014. The parties have reached an agreement in principle in the foregoing range, but there are numerous steps to be taken before the settlement can be considered final and binding. Assuming the agreement becomes final and binding, the resulting settlement amount is expected to be covered fully by insurance.
Note 12—EQUITY
Common Share Information
The following table provides a summary of net income to common shareholders as well as information pertaining to weighted average shares used in the per share calculations as presented on the consolidated statements of operations for the three months and nine months ended September 30, 2014 and 2013.
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Net income from continuing operations | $ | 8,709 | $ | 72,977 | $ | 5,710 | $ | 106,862 | ||||||||
Net income from discontinued operations | 3,903 | 339 | 18,091 | 5,280 | ||||||||||||
Net income to common shareholders | $ | 12,612 | $ | 73,316 | $ | 23,801 | $ | 112,142 | ||||||||
Basic weighted-average shares (1) | 7,454 | 8,458 | 7,760 | 8,476 | ||||||||||||
Common stock equivalents (2) (3) (4) | 318 | 325 | – | 289 | ||||||||||||
Diluted weighted-average shares | 7,772 | 8,783 | 7,760 | 8,765 |
26 |
(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, 2014, 410,000 stock options were in the money and had a dilutive share impact of 296,882 and 290,150 for the three months and nine months ended September 30, 2014, respectively. In addition, 41,667 unvested employee deferred shares had a dilutive share impact of 20,834 for the three months and nine months ended September 30, 2014. For the nine months ended September 30, 2014, the adjustment to net income for the awards classified as liabilities caused the common stock equivalents to be anti-dilutive. |
(3) | At September 30, 2013, 426,625 stock options were in the money and had a dilutive share impact of 294,040 and 274,768 for the three months and nine months ended September 30, 2013. In addition, 52,083 unvested employee deferred shares had a dilutive share impact of 31,250 and 13,965 for the three and nine months ended September 30, 2013. |
(4) | For the three months and nine months ended September 30, 2014, the average number of options excluded from the calculations of diluted earnings per share was 60,211, because of their anti-dilutive effect (i.e. these stock options were not in the money). 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 60,457 and 91,361 because of their anti-dilutive effect (i.e. these stock options were not in the money). |
Common Shares
Effective September 29, 2014, the Company executed a one-for-five reverse stock split to shareholders. All share and per share information has been adjusted to reflect the reverse stock split.
As of September 30, 2014, through a series of actions, our Board of Directors authorized a stock repurchase program of up to 1.4 million shares. At its November 2014 meeting, the Board authorized the repurchase of an additional 350,000 shares. Further, the Board amended the maximum price at which management is authorized to purchase shares based on an assessment of the economic benefit of such purchases to the Company. Effective at the filing of this Report and until modified by further action by the Board, that price is $11.01 per share.
During the three months and nine months ended September 30, 2014, the Company repurchased 240,694 and 801,056 shares at an average price of $9.49 and $8.66, respectively. As of September 30, 2014, the Company had repurchased 1.2 million shares at an average price of $7.91 under its stock repurchase program since the plan’s inception, leaving 535,683 shares to be purchased under the existing program, inclusive of the increase to the program authorized at the November 2014 Board meeting.
Noncontrolling Interests
A significant component of equity is comprised of outside investor interests in entities that the Company consolidates. The Company reported the following noncontrolling interests within equity in entities that the Company did not wholly own at September 30, 2014 and December 31, 2013:
(in thousands) | September 30, 2014 | December 31, 2013 | ||||||
Noncontrolling interests in: | ||||||||
LIHTC Funds | $ | 287,948 | $ | 328,236 | ||||
SA Fund | 133,701 | 130,839 | ||||||
Consolidated Lower Tier Property Partnerships | 11,561 | 16,086 | ||||||
IHS | (397 | ) | (1,648 | ) | ||||
Total | $ | 432,813 | $ | 473,513 |
Substantially all of these interests represent limited partner interests in partnerships or the equivalent of limited partner interests in limited liability companies. In allocating income between the Company and the noncontrolling interest holders of the consolidated entities, the Company takes into account the legal agreements governing ownership, and other contractual agreements and interests the Company has with the consolidated entities. See Note 15, “Consolidated Funds and Ventures” for more information.
LIHTC Funds
The noncontrolling interest in the LIHTC Funds is comprised primarily of the LIHTC Funds’ investment in LTPPs as well as operating cash partially offset by the LIHTC Funds’ obligations, which primarily consist of unfunded equity commitments to LTPPs. At September 30, 2014, there were $9.6 million of unfunded equity commitments. The vast majority of the equity in the LIHTC Funds is held by third parties as the Company’s equity interest is nominal (ranging from 0.01% to 0.04%). A LIHTC Fund’s investment in LTPPs is accounted for under the equity method, which means the investment balance is impacted by its share of LTPP income or loss. By design, the Lower Tier Property Partnerships typically generate net losses which are generally driven by depreciation of the rental property. The investment balance is also impacted by impairment charges as well as investment disposition activity. The decline in the noncontrolling interest balance was primarily a result of the decline in the LIHTC Funds’ investment balance mainly due to net operating losses and impairment charges recognized. During the first nine months of 2014, the Funds’ investment balance declined by $37.2 million and the noncontrolling interest balance declined by $40.3 million. See Note 15, “Consolidated Funds and Ventures” for more information.
27 |
On October 8, 2014, the Company sold its general partner and manager interests and asset management rights in these LIHTC Funds. See Note 17, “Subsequent Events” for more information.
SA Fund
The noncontrolling interest in the SA Fund is comprised primarily of the SA Fund’s investment in for-sale and rental properties as well as operating cash partially offset by the SA Fund’s debt obligations. The vast majority of the equity in the SA Fund is held by third parties as the Company’s equity interest is 2.7%. The SA Fund’s investments in for-sale and rental properties are accounted for at fair value. During the first nine months of 2014, the SA Fund’s noncontrolling interest balance increased by $2.9 million, which was due to $12.3 million of net operating income offset by $9.4 million of foreign currency translation loss. Because the SA Fund’s functional currency is the South African rand and the Company’s functional currency is the US dollar, the Company translates the SA Fund’s rand balance sheet into a dollar denominated balance sheet as part of consolidating the SA Fund into the Company’s balance sheet. The translation losses recorded for the nine months ended September 30, 2014 were a result of the weakening of the South African rand as compared to the US dollar. The Company recorded $0.3 million of foreign currency translation losses through accumulated other comprehensive income allocable to common shareholders for the nine months ended September 30, 2014.
Consolidated Lower Tier Property Partnerships
At September 30, 2014, a non-profit, consolidated by the Company, consolidated eight LTPPs because the non-profit held the GP interest in each LTPP.
IHS
During the second quarter of 2014, the Company purchased an additional 13.2% interest in IHS for $1.6 million which was recorded as a distribution of noncontrolling equity. As a result of this purchase, the Company transferred the deficit equity balance of $2.8 million associated with these shares (including the $1.6 million distribution) out of noncontrolling equity and into common equity (reported within “Net change due to consolidation” on the Consolidated Statements of Equity). The purchase and the transfer caused noncontrolling equity to increase by $1.2 million, common shareholders’ equity to decline by $2.8 million and total equity to decline by the cash paid of $1.6 million.
At September 30, 2014 and December 31, 2013, 3.7% and 17%, respectively, of IHS was held by third parties.
Accumulated Other Comprehensive Income Allocable to Common Shareholders
The following table summarizes the net change in accumulated other comprehensive income allocable to common shareholders for the three months ended September 30, 2014.
(in thousands) | Bonds Available-for- Sale | Income Tax (Expense) Benefit | Foreign Currency Translation | Accumulated Other Comprehensive Income | ||||||||||||
Balance at July 1, 2014 | $ | 41,901 | $ | (458 | ) | $ | (296 | ) | $ | 41,147 | ||||||
Unrealized net holding gains (losses) arising during period | 3,370 | 458 | (134 | ) | 3,694 | |||||||||||
Reversal of unrealized gains on redeemed bonds | (6,450 | ) | – | – | (6,450 | ) | ||||||||||
Reclassification of unrealized losses to operation | 113 | – | – | 113 | ||||||||||||
Net change in other comprehensive income | (2,967 | ) | 458 | (134 | ) | (2,643 | ) | |||||||||
Balance at September 30, 2014 | $ | 38,934 | $ | – | $ | (430 | ) | $ | 38,504 |
28 |
The following table summarizes the net change in accumulated other comprehensive income allocable to the common shareholders for the three months ended September 30, 2013.
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 | ) | – | (76,362 | ) | |||||||
Reclassification of unrealized losses to operations | 939 | – | 939 | |||||||||
Reclassification of unrealized gains to operations due to consolidation of funds and ventures | (2,411 | ) | – | (2,411 | ) | |||||||
Net change in other comprehensive income | (83,093 | ) | 43 | (83,050 | ) | |||||||
Balance at September 30, 2013 | $ | 36,146 | $ | (290 | ) | $ | 35,856 |
The following table summarizes the net change in accumulated other comprehensive income allocable to common shareholders for the nine months ended September 30, 2014.
(in thousands) | Bonds Available-for- Sale | Foreign Currency Translation | Accumulated Other Comprehensive Income | |||||||||
Balance at January 1, 2014 | $ | 36,868 | $ | (209 | ) | $ | 36,659 | |||||
Unrealized net holding gains (losses) arising during period | 11,184 | (141 | ) | 11,043 | ||||||||
Reversal of unrealized gains on redeemed bonds | (7,228 | ) | – | (7,228 | ) | |||||||
Reclassification of unrealized losses to operations | 113 | – | 113 | |||||||||
Reclassification of unrealized gains to operations due to consolidation of funds and ventures | (2,003 | ) | – | (2,003 | ) | |||||||
Other (1) | – | (80 | ) | (80 | ) | |||||||
Net change in other comprehensive income | 2,066 | (221 | ) | 1,845 | ||||||||
Balance at September 30, 2014 | $ | 38,934 | $ | (430 | ) | $ | 38,504 |
(1) | Transfer of unrealized loss from noncontrolling interest due to IHS share purchase. |
The following table summarizes the net change in accumulated other comprehensive income allocable to the common shareholders for the nine months ended September 30, 2013.
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 | ) | – | (76,960 | ) | |||||||
Reclassification of unrealized losses to operations | 1,772 | – | 1,772 | |||||||||
Reclassification of unrealized gains to operations due to consolidation of funds and ventures | (10,895 | ) | – | (10,895 | ) | |||||||
Net change in other comprehensive income | (102,875 | ) | 44 | (102,831 | ) | |||||||
Balance at September 30, 2013 | $ | 36,146 | $ | (290 | ) | $ | 35,856 |
Note 13—STOCK-BASED COMPENSATION
The Company has stock-based compensation plans (“Plans”) for Non-employee Directors (“Non-employee Directors’ Stock-Based Compensation Plan”) and stock-based incentive compensation plans for employees (“Employees’ Stock-Based Compensation Plan”).
29 |
Total compensation expense recorded for these Plans was as follows for the three months and nine months ended September 30, 2014 and 2013:
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Employees’ Stock-Based Compensation Plan | $ | 62 | $ | 279 | $ | 1,714 | $ | 1,937 | ||||||||
Non-employee Directors’ Stock-Based Compensation Plan | 50 | 75 | 188 | 200 | ||||||||||||
Total | $ | 112 | $ | 354 | $ | 1,902 | $ | 2,137 |
Employees’ Stock-Based Compensation Plan
As of September 30, 2014, there were approximately 374,187 share awards available to be issued under Employees’ Stock-Based Compensation Plans. While each existing Employees’ Stock-Based Compensation Plan has been approved by the Company’s Board of Directors, not all of the Plans have been approved by the Company’s shareholders; the non-shareholder approved Plans are currently restricted to the issuance of stock options. As a result, of the 374,187 shares available under the plans, only 10,047 are available to be issued in the form of either stock options or shares; all remaining share awards must be issued in the form of stock options.
Employee Common Stock Options
The Company measures the fair value of options granted with solely time-based vesting and options granted with a specific stock price that have vested because the performance condition has been achieved, using a lattice model for purposes of recognizing compensation expense. The Company believes the lattice model provides a better estimate of the fair value of time-based options as, according to FASB’s Accounting Standards Codification Topic 718, “the design of a lattice model more fully reflects the substantive characteristics of a particular employee share option.” The Company measures the fair value of unvested options granted with specific stock price targets using a Monte Carlo simulation for purposes of recognizing compensation expense. Because the options granted with stock price targets contain a “market condition” under FASB’s Accounting Standards Codification Topic 718, a Monte Carlo simulation is used to simulate future stock price movements for the Company. The Company believes a Monte Carlo simulation provides a better estimate of the fair value of performance-based options as the model’s flexibility allows for the fair value to account for the vesting provisions as well as the different probabilities of stock price outcomes.
The following table summarizes option activity under the Employees’ Stock-Based Compensation Plans:
(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, 2013 (1) | 469 | $ | 18.04 | 7.8 | $ | 58 | $ | 355 | ||||||||||
Forfeited/Expired in 2013 | (53 | ) | 132.50 | |||||||||||||||
Outstanding at December 31, 2013 (1) | 416 | 3.52 | 7.3 | 1,644 | 1,785 | |||||||||||||
Forfeited/Expired in 2014 | – | |||||||||||||||||
Outstanding at September 30, 2014 (1) | 416 | 3.52 | 6.6 | 3,172 | 3,295 | |||||||||||||
Number of options that were exercisable at: | ||||||||||||||||||
December 31, 2013 | 287 | 4.29 | 6.9 | |||||||||||||||
September 30, 2014 | 325 | 4.00 | 6.4 |
(1) | Intrinsic value is based on outstanding options. |
(2) | Only options that were amortized based on a vesting schedule have a liability balance. These options were 406,988; 378,173; and 297,269 at September 30, 2014, December 31, 2013 and January 1, 2013, respectively. |
The value of employee options increased by $1.5 million during the nine months ended September 30, 2014 and was recognized as additional compensation expense.
Employee Deferred Shares
The following table summarizes the deferred shares granted to employees. The grants outstanding at September 30, 2014, have both time and price vesting requirements. A portion of the shares vest over the next two years and a portion of the shares vest if the average price requirement of $10.00 per share and $12.50 per share is met, respectively.
30 |
(in thousands, except per share data) | Deferred Share Grants | Weighted- average Grant Date Share Price | Period End Liability | |||||||||
Balance, January 1, 2014 | 58 | $ | 16.44 | $ | 218 | |||||||
Granted in 2014 | – | |||||||||||
Issued in 2014 | 16 | 47.41 | ||||||||||
Balance, September 30, 2014 | 74 |
The Company recognized $0.2 million of additional compensation expense related to employee deferred shares during the nine months ended September 30, 2014 mainly driven by the increase in MMA Capital’s share price and amortization of the 2013 grants.
Non-employee Directors’ Stock-Based Compensation Plan
The Non-employee Directors’ Stock-based Compensation Plans authorize a total of 1,130,000 shares for issuance, of which 440,612 were available to be issued at September 30, 2014. The Non-employee Directors’ Stock-based Compensation Plans provide for grants of non-qualified common stock options, common shares, restricted shares and deferred shares.
At December 31, 2013 there were 15,625 director options that were vested and outstanding with a weighted average strike price of $1.80 and an aggregate intrinsic value of $58,984. All of these options were exercised on March 25, 2014 leaving no outstanding director options as of September 30, 2014.
See the table below which summarizes the director options that vested as well as the common shares and deferred shares granted to the directors for services rendered for the nine months ended September 30, 2014 and 2013. The directors are fully vested in the deferred shares at the grant date.
(in dollars) | Common Shares Granted | Deferred Shares Granted | Weighted- average Grant Date Share Price | Options Vested | Directors’ Fees Expense | |||||||||||||||
September 30, 2014 | 4,604 | 7,162 | $ | 7.97 | – | $ | 187,500 | |||||||||||||
September 30, 2013 | 959 | 12,424 | 6.05 | 11,719 | 200,000 |
Directors are paid $50,000 per year for their services; 50% of their compensation is paid in cash and 50% is paid in share based grants. For the nine months ended September 30, 2014 and 2013, the Company recognized $187,500 and $200,000 in Director fees, of which $93,750 and $100,000 was paid in cash and the balance in common shares, deferred shares and vested options. Director fees are reflected in “General and administrative” on the consolidated statements of operations.
Note 14—discontinued operations
The table below reflects the activity related to the Company’s discontinued operations. The revenues, expenses and all other statement of operations activity in discontinued operations, including the gains and losses on dispositions, have been classified as “Income from discontinued operations, net of tax” and “Net losses (income) allocable to noncontrolling interests in CFVs and IHS – related to discontinued operations” on the consolidated statements of operations.
During the first quarter of 2014, the Company sold the two real estate properties and related assets and obligations that were classified as held-for-sale at December 31, 2013 for $35.8 million which resulted in a gain on sale of real estate of $14.0 million that was reported through discontinued operations, consistent with the accounting guidance prior to the issuance and adoption of ASU 2014-08 by the Company.
During the third quarter of 2014, the Company sold the three real estate properties and related assets and obligations that were classified as held-for-sale at June 30, 2014, for $22.9 million which resulted in a gain on sale of real estate of $2.3 million that was reported through discontinued operations, consistent with the accounting guidance prior to the issuance and adoption of ASU 2014-08 by the Company.
31 |
At September 30, 2014, the Company had one real estate property and one parcel of land classified as held-for-sale; however, as a result of the Company adopting ASU 2014-08 after the first quarter of 2014, the results of operations for these properties are included within continuing operations in the consolidated financial statements. See Note 4, “Real Estate” for more information.
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Sublease income | $ | – | $ | – | $ | – | $ | 492 | ||||||||
Income from CFVs (primarily rental income) | – | 3,957 | 279 | 11,699 | ||||||||||||
Income from REO operations | – | – | 1,148 | – | ||||||||||||
Rent expense | – | – | – | (492 | ) | |||||||||||
Expenses from CFVs (primarily operating expenses) | – | (4,071 | ) | (244 | ) | (10,886 | ) | |||||||||
Expenses from REO operations | – | – | (1,112 | ) | – | |||||||||||
Other income | 83 | 84 | 250 | 375 | ||||||||||||
Other expense | (5 | ) | (39 | ) | (68 | ) | (412 | ) | ||||||||
Net gain on property acquisition | – | 320 | – | 320 | ||||||||||||
Income tax benefit | 1,448 | – | – | – | ||||||||||||
Net income before disposal activity | 1,526 | 251 | 253 | 1,096 | ||||||||||||
Disposal: | ||||||||||||||||
Net gains related to REO | 2,368 | 95 | 17,671 | 176 | ||||||||||||
Net gains related to CFVs | 9 | 25 | 17 | 5,252 | ||||||||||||
Net income from discontinued operations | 3,903 | 371 | 17,941 | 6,524 | ||||||||||||
(Income) loss from discontinued operations allocable to noncontrolling interests | – | (32 | ) | 150 | (1,244 | ) | ||||||||||
Net income to common shareholders from discontinued operations | $ | 3,903 | $ | 339 | $ | 18,091 | $ | 5,280 |
The details of net income to common shareholders from discontinued operations for the three months and nine months ended September 30, 2014 and 2013 are as follows:
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Interest income | $ | – | $ | 61 | $ | 185 | $ | 1,174 | ||||||||
Other income | 83 | 404 | 1,398 | 1,186 | ||||||||||||
Other expense | (5 | ) | (246 | ) | (1,180 | ) | (1,161 | ) | ||||||||
Income tax benefit | 1,448 | – | – | – | ||||||||||||
Net gains on disposal of REO | 2,368 | 95 | 17,671 | 176 | ||||||||||||
Net gains on redemption of bonds | 9 | 25 | 17 | 3,905 | ||||||||||||
Net income to common shareholders from discontinued operations | $ | 3,903 | $ | 339 | $ | 18,091 | $ | 5,280 |
Note 15—CONSOLIDATED FUNDS AND VENTURES
Due to the Company’s minimal equity ownership interests in certain consolidated entities, the assets, liabilities, revenues, expenses, equity in losses from those entities’ unconsolidated Lower Tier Property Partnerships and the losses allocated to the noncontrolling interests of the consolidated entities have been separately identified on the consolidated balance sheets and statements of operations. Third-party ownership in these CFVs is recorded in equity as “Noncontrolling interests in CFVs and IHS.”
The total assets, by type of consolidated fund or venture, at September 30, 2014 and December 31, 2013 are summarized as follows:
(in thousands) | September 30, 2014 | December 31, 2013 | ||||||
LIHTC Funds | $ | 284,929 | $ | 329,033 | ||||
SA Fund | 188,194 | 184,649 | ||||||
Consolidated Lower Tier Property Partnerships | 82,694 | 107,362 | ||||||
Other consolidated entities | 1,911 | 2,163 | ||||||
Total assets of CFVs | $ | 557,728 | $ | 623,207 |
32 |
The following provides a detailed description of the nature of these entities.
LIHTC Funds
At September 30, 2014, the Company consolidates 11 guaranteed LIHTC Funds. The LIHTC Funds’ primary assets are their investments in Lower Tier Property Partnerships, which are the owners of the affordable housing properties (see Investments in Lower Tier Property Partnerships in the Asset Summary below). The LIHTC Funds account for these investments using the equity method of accounting.
The Company guarantees the investor yield for each of these 11 LIHTC Funds. At September 30, 2014 and December 31, 2013, the Company’s maximum exposure under these guarantees was estimated to be approximately $614.4 million; however, the Company does not anticipate any losses under these guarantees.
On October 8, 2014, the Company sold its general partner and manager interests and asset management rights in these 11 LIHTC Funds; however, it retained its investor yield guarantee. See Note 17, “Subsequent Events” for more information.
SA Fund
The Company is the majority owner of the GP of the SA Fund, which is an investment fund formed to invest directly or indirectly in affordable for-sale and rental housing primarily in South Africa (see SA Fund investments in the Asset Summary below). The SA Fund has $112.3 million in equity commitments from investors, of which $107.3 million has been funded at September 30, 2014. As a 2.7% limited partner of the SA Fund, the Company’s portion of this equity commitment is $3.0 million. At September 30, 2014, the Company had funded all of this equity commitment. The SA Fund also has an agreement with Overseas Private Investment Corporation (“OPIC”), an agency of the US, to provide loan financing not to exceed $80.0 million, of which $49.1 million has been funded at September 30, 2014. Because the Company is deemed the primary beneficiary of the SA Fund through its majority owned GP interest in the SA Fund, the Company’s 2.7% equity investment is eliminated and the SA Fund is consolidated. The Company is allocated 2.7% of the SA Fund’s operating activities through an income or loss allocation.
Consolidated Lower Tier Property Partnerships
At September 30, 2014, the Company consolidates a non-profit entity for which it is deemed the primary beneficiary (see Other Consolidated Entities below). The non-profit consolidates certain Lower Tier Property Partnerships because it is deemed to be the primary beneficiary. The Company does not have an equity interest in the Consolidated Lower Tier Property Partnerships or the non-profit entity. Generally, the assets held by these Consolidated Lower Tier Property Partnerships are affordable multifamily housing properties financed with tax credit equity and/or tax-exempt bonds. In many cases, the Company owns an interest in the tax credit equity investment and/or the bond used to finance the property. The REO, which is the primary asset of the Consolidated Lower Tier Property Partnerships, is reported in “Real estate held-for-use, net” on the consolidated balance sheets. See the Asset Summary below.
Other Consolidated Entities
As of September 30, 2014, the Company consolidated a non-profit entity because it is deemed to be the primary beneficiary.
The following section provides more information related to the assets of the CFVs at September 30, 2014 and December 31, 2013.
Asset Summary:
(in thousands) | September 30, 2014 | December 31, 2013 | ||||||
Cash, cash equivalents and restricted cash | $ | 40,974 | $ | 52,897 | ||||
Investments in Lower Tier Property Partnerships | 248,811 | 286,007 | ||||||
SA Fund investments | 165,760 | 158,325 | ||||||
Real estate held-for-use, net | 78,836 | 102,314 | ||||||
Other assets | 23,347 | 23,664 | ||||||
Total assets of CFVs | $ | 557,728 | $ | 623,207 |
Substantially all of the assets of the CFVs are restricted for use by the specific owner entity and are not available for the Company’s general use.
33 |
LIHTC Funds’ Investments in Lower Tier Property Partnerships
The Lower Tier Property Partnerships of the LIHTC Funds are considered variable interest entities; although in most cases it is the third party GP who is the primary beneficiary. Therefore, substantially all of the LIHTC Funds’ investments in Lower Tier Property Partnerships are accounted for under the equity method. The following table provides the LIHTC Funds’ investment balances in the unconsolidated Lower Tier Property Partnerships, as well as the assets and liabilities of the Lower Tier Property Partnerships at September 30, 2014 and December 31, 2013:
(in thousands) | September 30, 2014 | December 31, 2013 | ||||||
LIHTC Funds’ investment in Lower Tier Property Partnerships | $ | 248,811 | $ | 286,007 | ||||
Total assets of Lower Tier Property Partnerships (1) | $ | 1,286,839 | $ | 1,324,704 | ||||
Total liabilities of Lower Tier Property Partnerships (1) | 1,037,932 | 1,038,983 |
(1) | The assets of the Lower Tier Property Partnerships are primarily real estate and the liabilities are predominantly mortgage debt. |
The Company’s maximum exposure to loss from the LIHTC Funds and the underlying Lower Tier Property Partnerships relate to the guarantee exposure associated with the LIHTC Funds discussed above and the Company’s bonds which represent the primary mortgage debt obligation owed by certain LTPPs of the LIHTC Funds. The fair value of the Company’s bonds secured by properties owned by the Lower Tier Property Partnerships at September 30, 2014 and December 31, 2013, was $75.3 million and $64.9 million, respectively.
SA Fund Investments
The SA Fund was organized under South African law in a similar manner to US investment companies and therefore follows accounting guidance specific to investment companies which requires fair value accounting for investments. The Company calculates such fair value based on estimates because there are no readily available market values. In establishing fair values of its investments, the Company considers financial conditions and operating results, local market conditions, market values of comparable companies and real estate, the stage of each investment, and other factors as appropriate, including obtaining appraisals from independent third-party appraisers.
As required by GAAP, assets and liabilities are classified into levels based on the lowest level of input that is significant to the fair value measurement. See Note 9, “Fair Value Measurements” for more information. The SA Fund investments are carried at their fair value of $165.8 million and $158.3 million at September 30, 2014 and December 31, 2013, respectively and are considered Level 3 valuations. As noted in the table below, during the first nine months of 2014, the SA Fund recorded purchases of $17.0 million, sales and distributions of $12.6 million and fair value gains of $14.7 million based on internal fair value estimates; however, these gains were partially offset by $11.7 million of foreign currency translation losses. Because the SA Fund’s functional currency is the South African rand and the Company’s functional currency is the US dollar, the Company translates the SA Fund’s rand balance sheet into a dollar denominated balance sheet as part of consolidating the SA Fund into the Company’s balance sheet. The translation losses recorded during the first nine months of 2014 were a result of the weakening of the South African rand as compared to the US dollar. The Company’s economic share of the SA Fund’s operating activities and the related foreign currency translation loss was 2.7%, resulting in $0.1 million of net comprehensive income allocable to the common shareholders for the first nine months of 2014.
The following table presents the activity for the SA Fund investments at fair value on a recurring basis using Level 3 inputs for the three months ended September 30, 2014 and 2013:
For the three months ended September 30, | ||||||||
(in thousands) | 2014 | 2013 | ||||||
Balance, July 1, | $ | 163,458 | $ | 156,723 | ||||
Net gains included in earnings related to CFVs | 10,195 | 2,882 | ||||||
Net foreign currency translation losses included in other comprehensive income attributable to CFVs | (9,934 | ) | (2,658 | ) | ||||
Impact from purchases | 2,433 | 8,029 | ||||||
Impact from sales and distributions | (392 | ) | (7,185 | ) | ||||
Balance, September 30, | $ | 165,760 | $ | 157,791 |
34 |
The following table presents the activity for the SA Fund investments at fair value on a recurring basis using Level 3 inputs for the nine months ended September 30, 2014 and 2013:
For the nine months ended September 30, | ||||||||
(in thousands) | 2014 | 2013 | ||||||
Balance, January 1, | $ | 158,325 | $ | 161,433 | ||||
Net gains included in earnings related to CFVs | 14,683 | 20,178 | ||||||
Net foreign currency translation losses included in other comprehensive income attributable to CFVs | (11,654 | ) | (27,226 | ) | ||||
Impact from purchases | 17,000 | 15,699 | ||||||
Impact from sales and distributions | (12,594 | ) | (12,293 | ) | ||||
Balance, September 30, | $ | 165,760 | $ | 157,791 |
The SA Fund has committed $161.4 million of capital to the project entities that in turn invest that capital into affordable for-sale and rental properties of which $138.4 million was funded at September 30, 2014.
Consolidated Lower Tier Property Partnerships’ Real estate held-for-use, net
The real estate held-for-use by Consolidated Lower Tier Property Partnerships was comprised of the following at September 30, 2014 and December 31, 2013:
(in thousands) | September 30, 2014 | December 31, 2013 | ||||||
Building, furniture and fixtures | $ | 89,305 | $ | 108,424 | ||||
Accumulated depreciation | (20,468 | ) | (17,997 | ) | ||||
Land | 9,999 | 11,887 | ||||||
Total | $ | 78,836 | $ | 102,314 |
Depreciation expense was $4.9 million and $6.5 million for the nine months ended September 30, 2014 and 2013, respectively, of which $0.1 million and $2.2 million was recorded in discontinued operations for the nine months ended September 30, 2014 and 2013, respectively. Buildings are depreciated over a period of 40 years. Furniture and fixtures are depreciated over a period of six to seven years. The Company did not recognize any impairment losses for the nine months ended September 30, 2014 and 2013.
The Consolidated Lower Tier Property Partnerships which own the real estate held-for-use (affordable multifamily properties) were consolidated by a non-profit entity that is in turn consolidated by the Company. The Company does not have an equity interest in the Consolidated Lower Tier Property Partnerships or the non-profit entity. However, the Company provided debt financing to the Consolidated Lower Tier Property Partnerships. In consolidation, because the Company consolidates the Lower Tier Property Partnerships, the real estate held by the Consolidated Lower Tier Property Partnerships is reflected on the Company’s balance sheet. The Company’s bonds have been eliminated against the related mortgage debt obligations of the Consolidated Lower Tier Property Partnerships. The Company’s maximum loss exposure is the fair value of its bonds. At September 30, 2014, the fair value of these bonds was $47.0 million, including $0.7 million of net unrealized losses occurring since consolidation that have not been reflected in the Company’s common shareholders’ equity given that the Company is required to consolidate and account for the real estate, which prohibits an increase in value from its original cost basis until the real estate is sold.
During the first quarter of 2014, the Company foreclosed on two properties that were reported as real estate held-for-use related to Consolidated Funds and Ventures at December 31, 2013. At the time of transfer, the two real estate properties had a carrying amount of $9.8 million. As a result of this foreclosure, the Company reclassified the real estate from real estate related to Consolidated Funds and Ventures to real estate related to MMA Capital.
During the third quarter of 2014, a non-profit entity consolidated by the Company transferred a property to a wholly owned subsidiary of the Company, which had provided bond financing to this property. See Note 4, “Real Estate” for more information. At the time of transfer, this rental property had a carrying value of $10.0 million. As a result of this transfer, the Company reclassified the real estate from real estate related to Consolidated Funds and Ventures to real estate related to MMA Capital.
35 |
Liability Summary:
The following section provides more information related to the liabilities of the CFVs at September 30, 2014 and December 31, 2013.
(in thousands) | September 30, 2014 | December 31, 2013 | ||||||
Liabilities of CFVs: | ||||||||
Debt | $ | 69,564 | $ | 91,602 | ||||
Unfunded equity commitments to unconsolidated Lower Tier Property Partnerships | 9,597 | 13,461 | ||||||
Other liabilities | 4,836 | 4,043 | ||||||
Total liabilities of CFVs | $ | 83,997 | $ | 109,106 |
Debt
At September 30, 2014 and December 31, 2013, the debt of the CFVs had the following terms:
September 30, 2014 | ||||||||||||||
(in thousands) | Carrying Amount | Face Amount | Weighted-average Effective Interest Rates | Maturity Dates | ||||||||||
SA Fund (1) | $ | 50,150 | $ | 50,150 | 2. | 6% | April 2018 | |||||||
Consolidated Lower Tier Property Partnerships | 19,414 | 19,028 | 6. | 4 | Various dates through March 2049 | |||||||||
Total | $ | 69,564 | $ | 69,178 | ||||||||||
December 31, 2013 | ||||||||||||||
(in thousands) | Carrying Amount | Face Amount | Weighted-average Effective Interest Rates | Maturity Dates | ||||||||||
SA Fund (1) | $ | 49,886 | $ | 49,886 | 2. | 6% | April 2018 | |||||||
Consolidated Lower Tier Property Partnerships | 41,716 | 40,987 | 6. | 3 | Various dates through March 2049 | |||||||||
Total | $ | 91,602 | $ | 90,873 |
(1) | This amount includes $1.1 million and $0.8 million of capitalized interest for the period ended September 30, 2014 and December 31, 2013, respectively. |
SA Fund
The SA Fund has an agreement with OPIC to provide loan financing not to exceed $80.0 million. The SA Fund has drawn a total of $49.1 million of debt against this financing arrangement as of September 30, 2014. This debt is an obligation of the SA Fund and there is no recourse to the Company.
This debt is denominated in US dollars; however, the SA Fund’s functional currency is the South African rand. Therefore, the SA Fund is exposed to foreign currency risk. In order to hedge this risk, from an economic standpoint, the SA Fund has entered into certain foreign exchange derivative contracts. As required, these derivative instruments are carried at fair value. The SA Fund does not designate these derivatives as accounting hedges and therefore, changes in fair value are recognized through “Net gains related to CFVs” on the consolidated statements of operations. The change of value in the debt obligation due to currency fluctuation is recognized through “Expenses from CFVs” on the consolidated statements of operations.
As required by GAAP, assets and liabilities are classified into levels based on the lowest level of input that is significant to the fair value measurement. See Note 9, “Fair Value Measurements” for more information. The SA Fund derivative assets were carried at $10.4 million and $8.5 million at September 30, 2014 and December 31, 2013, respectively, based on Level 2 Fair Value measurements as determined by a third party. The SA Fund derivatives increase in value when the South African rand declines in value in comparison to the US dollar. The South African rand is the functional currency of the Fund; as such, the derivatives (as well as all SA Fund assets) are subject to foreign currency translation adjustment when translated to the Company’s dollar denominated balance sheet and lose value as the South African rand declines in value in comparison to the US dollar.
At September 30, 2014, the SA Fund had $2.1 million of cash pledged as collateral for the foreign exchange derivative contracts.
36 |
Other
The following section provides more information related to the income statement of the CFVs for the three months and nine months ended September 30, 2014 and 2013.
Income Statement Summary:
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Revenue: | ||||||||||||||||
Rental and other income from real estate | $ | 3,159 | $ | 3,315 | $ | 10,210 | $ | 8,404 | ||||||||
Interest and other income | 682 | 3,714 | 4,291 | 7,745 | ||||||||||||
Total revenue from CFVs | 3,841 | 7,029 | 14,501 | 16,149 | ||||||||||||
Expenses: | ||||||||||||||||
Depreciation and amortization | 2,069 | 2,207 | 6,460 | 5,919 | ||||||||||||
Interest expense | 715 | 1,253 | 2,628 | 2,228 | ||||||||||||
Other operating expenses | 3,823 | 3,399 | 9,658 | 8,118 | ||||||||||||
Foreign currency loss | 3,030 | 840 | 3,556 | 8,390 | ||||||||||||
Asset impairments | 7,659 | 6,678 | 19,302 | 14,559 | ||||||||||||
Total expenses from CFVs | 17,296 | 14,377 | 41,604 | 39,214 | ||||||||||||
Net gains (losses) related to CFVs: | ||||||||||||||||
Investment gains | 10,195 | 3,554 | 15,491 | 20,849 | ||||||||||||
Derivative (losses) gains | 2,432 | 258 | 1,426 | 6,883 | ||||||||||||
Net loss on sale of properties | – | – | (138 | ) | – | |||||||||||
Equity in losses from Lower Tier Property Partnerships of CFVs | (4,346 | ) | (6,343 | ) | (18,812 | ) | (20,129 | ) | ||||||||
Net loss | (5,174 | ) | (9,879 | ) | (29,136 | ) | (15,462 | ) | ||||||||
Net losses allocable to noncontrolling interests in CFVs (1) | 7,138 | 10,949 | 32,335 | 18,358 | ||||||||||||
Net income allocable to the common shareholders related to CFVs | $ | 1,964 | $ | 1,070 | $ | 3,199 | $ | 2,896 |
(1) | Net losses allocable to noncontrolling interests in CFVs have been adjusted to exclude noncontrolling interests related to IHS because the Company’s equity interest in IHS is substantial. The Company has little to no equity interest in the other CFVs including the non-profit entity, the LTPPs, the LIHTC Funds and the SA Fund. |
The details of Net income allocable to the common shareholders related to CFVs for the three months and nine months ended September 30, 2014 and 2013 are as follows:
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Interest income | $ | 598 | $ | 208 | $ | 1,524 | $ | 1,714 | ||||||||
Asset management fees | 1,844 | 888 | 3,514 | 2,629 | ||||||||||||
Guarantee fees | 331 | 331 | 993 | 993 | ||||||||||||
Equity in losses from Lower Tier Property Partnerships | (277 | ) | (384 | ) | (2,187 | ) | (2,821 | ) | ||||||||
Equity in income from SA Fund | 246 | 152 | 388 | 643 | ||||||||||||
Other expense | (778 | ) | (125 | ) | (1,033 | ) | (262 | ) | ||||||||
Net income allocable to the common shareholders related to CFVs | $ | 1,964 | $ | 1,070 | $ | 3,199 | $ | 2,896 |
Note 16—segment Information
The Company currently operates through two reportable segments: US Operations and International Operations.
US Operations
Our US Operations consists of three business lines; Leveraged Bonds, LIHTCs and Other Investments and Obligations. For purposes of the reportable segment results, our Corporate activity is currently included in US Operations.
37 |
International Operations
Outside of the US, we are in the business of raising, investing in and asset managing private real estate funds which invest in affordable for-sale and rental housing for Sub Saharan Africa, primarily in South Africa. The Company’s International Operations take place through a subsidiary, IHS.
Consolidated Funds and Ventures
CFVs are entities for which the Company is deemed to be the primary beneficiary. The Company earns revenue from these CFVs mainly through asset management fees, interest income (primarily from interest on bonds) and guarantee fees.
The following tables reflect the results of the business segments for the three months and nine months ended September 30, 2014 and 2013. The segment results have been adjusted to include revenues and expenses related to transactions between CFVs and the two reportable segments that are eliminated in consolidation and are provided for through an allocation of income. We have revised the presentation for the three months and nine months ended September 30, 2013 for comparability purposes. This presentation change had no impact on “Net income to common shareholders.”
38 |
For the three months ended September 30, 2014 | ||||||||||||||||||||
(in thousands) | US Operations | International Operations | CFVs | Income Allocation Reclasses | MMA Consolidated | |||||||||||||||
Total interest income | $ | 6,031 | $ | 15 | $ | – | $ | (598 | ) (1) | $ | 5,448 | |||||||||
Total interest expense | (526 | ) | – | – | – | (526 | ) | |||||||||||||
Net interest income | 5,505 | 15 | – | (598 | ) | 4,922 | ||||||||||||||
Total fee and other income | 3,531 | 2,456 | – | (2,175 | ) (2) | 3,812 | ||||||||||||||
Revenue from CFVs | – | – | 3,841 | – | 3,841 | |||||||||||||||
Total non-interest revenue | 3,531 | 2,456 | 3,841 | (2,175 | ) | 7,653 | ||||||||||||||
Total revenues, net of interest expense | 9,036 | 2,471 | 3,841 | (2,773 | ) | 12,575 | ||||||||||||||
Operating and other expenses: | ||||||||||||||||||||
Interest expense | (3,364 | ) | (36 | ) | – | – | (3,400 | ) | ||||||||||||
Operating expenses | (3,201 | ) | (2,016 | ) | – | – | (5,217 | ) | ||||||||||||
Impairment on bonds and recovery of loan losses | (864 | ) | – | – | – | (864 | ) | |||||||||||||
Other expenses, net | (2,061 | ) | 25 | – | 778 | (3) | (1,258 | ) | ||||||||||||
Expenses from CFVs | – | – | (19,537 | ) | 2,241 | (5) | (17,296 | ) | ||||||||||||
Total operating and other expenses | (9,490 | ) | (2,027 | ) | (19,537 | ) | 3,019 | (28,035 | ) | |||||||||||
Net gains on assets, derivatives and extinguishment of liabilities | 10,669 | – | – | – | 10,669 | |||||||||||||||
Net gains related to CFVs | – | – | 12,627 | – | 12,627 | |||||||||||||||
Equity in (losses) gains from Lower Tier Property Partnerships of CFVs | (277 | ) (6) | 246 | (4,069 | ) (6) | (246 | ) (4) | (4,346 | ) | |||||||||||
Income (loss) from continuing operations before income taxes | 9,938 | 690 | (7,138 | ) | – | 3,490 | ||||||||||||||
Income tax expense | (1,919 | ) | – | – | – | (1,919 | ) | |||||||||||||
Income from discontinued operations, net of tax | 3,903 | – | – | – | 3,903 | |||||||||||||||
Net income (loss) | 11,922 | 690 | (7,138 | ) | – | 5,474 | ||||||||||||||
Income allocable to noncontrolling interests: | ||||||||||||||||||||
Net losses allocable to noncontrolling interests in CFVs: | ||||||||||||||||||||
Related to continuing operations | – | – | 7,138 | – | 7,138 | |||||||||||||||
Net income to common shareholders | $ | 11,922 | $ | 690 | $ | – | $ | – | $ | 12,612 |
39 |
(1) | Represents interest on bonds that the Company recognized through an allocation of income (see Note 15, “Consolidated Funds and Ventures”) and for purposes of the table above, the $0.6 million is reflected in total interest income for the US Operations. |
(2) | This amount includes $0.6 million of asset management fees recognized by IHS through an income allocation (see Note 15, “Consolidated Funds and Ventures”) and for purposes of the table above, the $0.6 million is reflected in total fee and other income for the International Operations. This amount also includes $1.2 million of asset management fees and $0.4 million of guarantee fees both related to the Company’s LIHTC Funds, both of which were recognized during the third quarter of 2014 through an allocation of income (see Note 15, “Consolidated Funds and Ventures”) and for purposes of the table above, both are included in total fee and other income for the US Operations. |
(3) | Represents net expenses recognized by the Company through an allocation of income (see Note 15, “Consolidated Funds and Ventures”) and for purposes of the table above, these expenses are reflected as additional other expenses for the US Operations. |
(4) | Represents the Company’s share of its equity interest in the SA Fund (i.e., 2.7% of the SA Fund’s third quarter of 2014 net income) which is recognized through an allocation of income (see Note 15, “Consolidated Funds and Ventures”) and for purposes of the table above, the $0.2 million is reflected as equity in income of unconsolidated ventures for the International Operations. |
(5) | The sum of the income highlighted in notes 1, 2 and 4 above, partially offset by the expenses discussed in note 3 above, total $2.2 million of net income to the Company which is then reflected as an overall net expense to the CFVs. |
(6) | Represents equity in losses from the Lower Tier Property Partnerships that the Company recognized as an allocation (see Note 15, “Consolidated Funds and Ventures”) because of bonds held by the Company associated with the Lower Tier Property Partnerships in situations where the carrying amount of the limited partnership investment had reached zero. For purposes of the table above, the Company recognized $0.3 million of losses in US Operations and reduced the CFVs losses by the same amount. |
40 |
For the three months ended September 30, 2013 | ||||||||||||||||||||
(in thousands) | US Operations | International Operations | CFVs | Income Allocation Reclasses | MMA Consolidated | |||||||||||||||
Total interest income | $ | 4,579 | $ | 10 | $ | – | $ | (208 | ) (1) | $ | 4,381 | |||||||||
Total interest expense | (2,199 | ) | – | – | – | (2,199 | ) | |||||||||||||
Net interest income | 2,380 | 10 | – | (208 | ) | 2,182 | ||||||||||||||
Total fee and other income | 2,651 | 703 | – | (1,219 | ) (2) | 2,135 | ||||||||||||||
Revenue from CFVs | – | – | 7,029 | – | 7,029 | |||||||||||||||
Total non-interest revenue | 2,651 | 703 | 7,029 | (1,219 | ) | 9,164 | ||||||||||||||
Total revenues, net of interest expense | 5,031 | 713 | 7,029 | (1,427 | ) | 11,346 | ||||||||||||||
Operating and other expenses: | ||||||||||||||||||||
Interest expense | (3,593 | ) | (35 | ) | – | – | (3,628 | ) | ||||||||||||
Operating expenses | (4,016 | ) | (1,356 | ) | – | – | (5,372 | ) | ||||||||||||
Impairment on bonds and recovery of loan losses | (939 | ) | (5 | ) | – | – | (944 | ) | ||||||||||||
Other expenses | (1,079 | ) | (224 | ) | – | 125 | (3) | (1,178 | ) | |||||||||||
Expenses from CFVs | – | – | (15,831 | ) | 1,454 | (5) | (14,377 | ) | ||||||||||||
Total operating and other expenses | (9,627 | ) | (1,620 | ) | (15,831 | ) | 1,579 | (25,499 | ) | |||||||||||
Net gains on assets, derivatives and extinguishment of liabilities | 76,304 | 16 | – | – | 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) gains from Lower Tier Property Partnerships of CFVs | (384 | ) (6) | 152 | (5,959 | ) (6) | (152 | ) (4) | (6,343 | ) | |||||||||||
Income (loss) from continuing operations before income taxes | 73,735 | (739 | ) | (10,949 | ) | – | 62,047 | |||||||||||||
Income tax expense | (123 | ) | – | – | – | (123 | ) | |||||||||||||
Income from discontinued operations, net of tax | 339 | – | 32 | – | 371 | |||||||||||||||
Net income (loss) | 73,951 | (739 | ) | (10,917 | ) | – | 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 | 10,949 | – | 11,089 | |||||||||||||||
Related to discontinued operations | – | – | (32 | ) | – | (32 | ) | |||||||||||||
Net income (loss) to common shareholders | $ | 73,915 | $ | (599 | ) | $ | – | $ | – | $ | 73,316 |
41 |
(1) | Represents interest on bonds that the Company recognized through an allocation of income (see Note 15, “Consolidated Funds and Ventures”) and for purposes of the table above, the $0.2 million is reflected in total interest income for the US Operations. |
(2) | This amount includes $0.7 million of asset management fees recognized by IHS through an income allocation (see Note 15, “Consolidated Funds and Ventures”) and for purposes of the table above, the $0.7 million is reflected in total fee and other income for the International Operations. This amount also includes $0.2 million of asset management fees and $0.3 million of guarantee fees both related to the Company’s LIHTC Funds, both of which were recognized during the third quarter of 2013 through an allocation of income (see Note 15, “Consolidated Funds and Ventures”) and for purposes of the table above, both are included in total fee and other income for the US Operations. |
(3) | Represents net expenses recognized by the Company through an allocation of income (see Note 15, “Consolidated Funds and Ventures”) and for purposes of the table above, these expenses are reflected as additional other expenses for the US Operations. |
(4) | Represents the Company’s share of its equity interest in the SA Fund (i.e., 2.7% of the SA Fund’s third quarter of 2013 net income) which is recognized through an allocation of income (see Note 15, “Consolidated Funds and Ventures”) and for purposes of the table above, the $0.2 million is reflected as equity in income of unconsolidated ventures for the International Operations. |
(5) | The sum of the income highlighted in notes 1, 2 and 4 above, partially offset by the expenses discussed in note 3 above, total $1.5 million of net income to the Company which is then reflected as an overall net expense to the CFVs. |
(6) | Represents equity in losses from the Lower Tier Property Partnerships that the Company recognized as an allocation (see Note 15, “Consolidated Funds and Ventures”) because of bonds held by the Company associated with the Lower Tier Property Partnerships in situations where the carrying amount of the limited partnership investment had reached zero. For purposes of the table above, the Company recognized $0.4 million of losses in US Operations and reduced the CFVs losses by the same amount. |
42 |
For the nine months ended September 30, 2014 | ||||||||||||||||||||
(in thousands) | US Operations | International Operations | CFVs | Income Allocation Reclasses | MMA Consolidated | |||||||||||||||
Total interest income | $ | 15,086 | $ | 36 | $ | – | $ | (1,524 | ) (1) | $ | 13,598 | |||||||||
Total interest expense | (2,674 | ) | – | – | – | (2,674 | ) | |||||||||||||
Net interest income | 12,412 | 36 | – | (1,524 | ) | 10,924 | ||||||||||||||
Total fee and other income | 8,467 | 4,218 | – | (4,507 | ) (2) | 8,178 | ||||||||||||||
Revenue from CFVs | – | – | 14,501 | – | 14,501 | |||||||||||||||
Total non-interest revenue | 8,467 | 4,218 | 14,501 | (4,507 | ) | 22,679 | ||||||||||||||
Total revenues, net of interest expense | 20,879 | 4,254 | 14,501 | (6,031 | ) | 33,603 | ||||||||||||||
Operating and other expenses: | ||||||||||||||||||||
Interest expense | (10,351 | ) | (111 | ) | – | – | (10,462 | ) | ||||||||||||
Operating expenses | (11,404 | ) | (4,460 | ) | – | – | (15,864 | ) | ||||||||||||
Impairment on bonds and recovery of loan losses | (864 | ) | – | – | – | (864 | ) | |||||||||||||
Other expenses, net | (4,142 | ) | (58 | ) | – | 1,033 | (3) | (3,167 | ) | |||||||||||
Expenses from CFVs | – | – | (46,990 | ) | 5,386 | (5) | (41,604 | ) | ||||||||||||
Total operating and other expenses | (26,761 | ) | (4,629 | ) | (46,990 | ) | 6,419 | (71,961 | ) | |||||||||||
Net gains on assets, derivatives and extinguishment of liabilities | 11,857 | – | – | – | 11,857 | |||||||||||||||
Net gains due to real estate consolidation and foreclosure | 2,003 | – | – | – | 2,003 | |||||||||||||||
Net gains related to CFVs | – | – | 16,779 | – | 16,779 | |||||||||||||||
Equity in (losses) gains from Lower Tier Property Partnerships of CFVs | (2,187 | ) (6) | 388 | (16,625 | ) (6) | (388 | ) (4) | (18,812 | ) | |||||||||||
Gains (losses) from continuing operations before income taxes | 5,791 | 13 | (32,335 | ) | – | (26,531 | ) | |||||||||||||
Income tax expense | (171 | ) | – | – | – | (171 | ) | |||||||||||||
Income (loss) from discontinued operations, net of tax | 18,091 | – | (150 | ) | – | 17,941 | ||||||||||||||
Net income (loss) | 23,711 | 13 | (32,485 | ) | – | (8,761 | ) | |||||||||||||
Income allocable to noncontrolling interests: | ||||||||||||||||||||
Net losses allocable to noncontrolling interests in CFVs: | ||||||||||||||||||||
Related to continuing operations | – | 77 | 32,335 | – | 32,412 | |||||||||||||||
Related to discontinued operations | – | – | 150 | – | 150 | |||||||||||||||
Net income to common shareholders | $ | 23,711 | $ | 90 | $ | – | $ | – | $ | 23,801 |
43 |
(1) | Represents interest on bonds that the Company recognized through an allocation of income (see Note 15, “Consolidated Funds and Ventures”) and for purposes of the table above, the $1.5 million is reflected in total interest income for the US Operations. |
(2) | This amount includes $1.9 million of asset management fees recognized by IHS through an income allocation (see Note 15, “Consolidated Funds and Ventures”) and for purposes of the table above, the $1.9 million is reflected in total fee and other income for the International Operations. This amount also includes $1.6 million of asset management fees and $1.0 million of guarantee fees both related to the Company’s LIHTC Funds, both of which were recognized during the first nine months of 2014 through an allocation of income (see Note 15, “Consolidated Funds and Ventures”) and for purposes of the table above, both are included in total fee and other income for the US Operations. |
(3) | Represents net expenses recognized by the Company through an allocation of income (see Note 15, “Consolidated Funds and Ventures”) and for purposes of the table above, these expenses are reflected as additional other expenses for the US Operations. |
(4) | Represents the Company’s share of its equity interest in the SA Fund (i.e., 2.7% of the SA Fund’s 2014 net income) which is recognized through an allocation of income (see Note 15, “Consolidated Funds and Ventures”) and for purposes of the table above, the $0.4 million is reflected as equity in income of unconsolidated ventures for the International Operations. |
(5) | The sum of the income highlighted in notes 1, 2 and 4 above, partially offset by the expenses discussed in note 3 above, total $5.4 million of net income to the Company which is then reflected as an overall net expense to the CFVs. |
(6) | Represents equity in losses from the Lower Tier Property Partnerships that the Company recognized as an allocation (see Note 15, “Consolidated Funds and Ventures”) because of bonds held by the Company associated with the Lower Tier Property Partnerships in situations where the carrying amount of the limited partnership investment had reached zero. For purposes of the table above, the Company recognized $2.2 million of losses in US Operations and reduced the CFVs losses by the same amount. |
44 |
For the nine months ended September 30, 2013 | ||||||||||||||||||||
(in thousands) | US Operations | International Operations | CFVs | Income Allocation Reclasses | MMA Consolidated | |||||||||||||||
Total interest income | $ | 36,866 | $ | 25 | $ | – | $ | (1,714 | ) (1) | $ | 35,177 | |||||||||
Total interest expense | (22,213 | ) | – | – | – | (22,213 | ) | |||||||||||||
Net interest income | 14,653 | 25 | – | (1,714 | ) | 12,964 | ||||||||||||||
Total fee and other income | 7,203 | 2,220 | – | (3,622 | ) (2) | 5,801 | ||||||||||||||
Revenue from CFVs | – | – | 16,149 | – | 16,149 | |||||||||||||||
Total non-interest revenue | 7,203 | 2,220 | 16,149 | (3,622 | ) | 21,950 | ||||||||||||||
Total revenues, net of interest expense | 21,856 | 2,245 | 16,149 | (5,336 | ) | 34,914 | ||||||||||||||
Operating and other expenses: | ||||||||||||||||||||
Interest expense | (11,273 | ) | (101 | ) | – | – | (11,374 | ) | ||||||||||||
Operating expenses | (15,843 | ) | (4,507 | ) | – | – | (20,350 | ) | ||||||||||||
Impairment on bonds and recovery of loan losses | (1,772 | ) | (5 | ) | – | – | (1,777 | ) | ||||||||||||
Other expenses | (4,444 | ) | (783 | ) | – | 262 | (3) | (4,965 | ) | |||||||||||
Expenses from CFVs | – | – | (44,931 | ) | 5,717 | (5) | (39,214 | ) | ||||||||||||
Total operating and other expenses | (33,332 | ) | (5,396 | ) | (44,931 | ) | 5,979 | (77,680 | ) | |||||||||||
Net gains on assets, derivatives and extinguishment of liabilities | 114,672 | 16 | – | – | 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) gains from Lower Tier Property Partnerships of CFVs | (2,821 | ) (6) | 643 | (17,308 | ) (6) | (643 | ) (4) | (20,129 | ) | |||||||||||
Income (loss) from continuing operations before income taxes | 111,270 | (2,492 | ) | (18,358 | ) | – | 90,420 | |||||||||||||
Income tax benefit | 1,309 | – | – | – | 1,309 | |||||||||||||||
Income from discontinued operations, net of tax | 5,280 | – | 1,244 | – | 6,524 | |||||||||||||||
Net income (loss) | 117,859 | (2,492 | ) | (17,114 | ) | – | 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 | 18,358 | – | 18,847 | |||||||||||||||
Related to discontinued operations | – | – | (1,244 | ) | – | (1,244 | ) | |||||||||||||
Net income (loss) to common shareholders | $ | 114,145 | $ | (2,003 | ) | $ | – | $ | – | $ | 112,142 |
45 |
(1) | Represents interest on bonds that the Company recognized through an allocation of income (see Note 15, “Consolidated Funds and Ventures”) and for purposes of the table above, the $1.7 million is reflected in total interest income for the US Operations. |
(2) | This amount includes $2.1 million of asset management fees recognized by IHS through an income allocation (see Note 15, “Consolidated Funds and Ventures”) and for purposes of the table above, the $2.1 million is reflected in total fee and other income for the International Operations. This amount also includes $0.5 million of asset management fees and $1.0 million of guarantee fees both related to the Company’s LIHTC Funds, both of which were recognized during the first nine months of 2013 through an allocation of income (see Note 15, “Consolidated Funds and Ventures”) and for purposes of the table above, both are included in total fee and other income for the US Operations. |
(3) | Represents net expenses recognized by the Company through an allocation of income (see Note 15, “Consolidated Funds and Ventures”) and for purposes of the table above, these expenses are reflected as additional other expenses for the US Operations. |
(4) | Represents the Company’s share of its equity interest in the SA Fund (i.e., 2.7% of the SA Fund’s 2013 net income) which is recognized through an allocation of income (see Note 15, “Consolidated Funds and Ventures”) and for purposes of the table above, the $0.6 million is reflected as equity in income of unconsolidated ventures for the International Operations. |
(5) | The sum of the income highlighted in notes 1, 2 and 4 above, partially offset by the expenses discussed in note 3 above, total $5.7 million of net income to the Company which is then reflected as an overall net expense to the CFVs. |
(6) | Represents equity in losses from the Lower Tier Property Partnerships that the Company recognized as an allocation (see Note 15, “Consolidated Funds and Ventures”) because of bonds held by the Company associated with the Lower Tier Property Partnerships in situations where the carrying amount of the limited partnership investment had reached zero. For purposes of the table above, the Company recognized $2.8 million of losses in US Operations and reduced the CFVs losses by the same amount. |
The total assets by segment at September 30, 2014 and December 31, 2013 are presented in the table below:
(in thousands) | September 30, 2014 | December 31, 2013 | ||||||
ASSETS | ||||||||
US Operations | $ | 377,755 | $ | 443,664 | ||||
International Operations | 10,231 | 6,681 | ||||||
Total segment assets | 387,986 | 450,345 | ||||||
Bonds eliminated in consolidation | (47,761 | ) | (47,745 | ) | ||||
Net unrealized mark-to-market losses (gains) not recorded in consolidation | 739 | (2,543 | ) | |||||
Other adjustments | (6,813 | ) | (7,906 | ) | ||||
Assets of CFVs | 557,728 | 623,207 | ||||||
Total MMA consolidated assets | $ | 891,879 | $ | 1,015,358 |
Note 17—sUBSEQUENT EVENT
On October 8, 2014, the Company sold its wholly-owned subsidiary, MMA Financial TC, LLC (“TC”), to MGM for $15.9 million. At the time of the sale, TC held the Company’s general partner and manager interests and asset management rights in 11 guaranteed LIHTC funds. The Company also engaged MGM as its agent with respect to the asset management of two non-guaranteed LIHTC funds. The $15.9 million sale price was financed by the Company and was comprised of a $17.3 million senior bridge loan (“Senior Loan”) and a $13.0 million subordinate loan (“Subordinate Loan”), resulting in an overall reduction to cash of $14.4 million. MGM also holds another LIHTC asset management business which it acquired from one of its affiliates at the same time. The Company also entered into an option contract (“Option”) that gives it the option to acquire MGM for $12.0 million, beginning on October 1, 2019 and ending on September 30, 2024, subject to various acceleration and price adjustments.
The Senior Loan has an initial term maturity date of December 31, 2014, an interest rate of 10% and amortizes based on MGM’s excess cash flows. The Senior Loan can be extended for up to nine quarters for quarterly extension fees of 1%. If the Senior Loan is not refinanced by March 31, 2017, then the Company has the right to accelerate the Option exercise date subject to an adjusted Option price. The Subordinate Loan is non-amortizing, has a maturity date of September 30, 2024 and has an interest rate of 12% of which 8% is to be paid quarterly and 4% is capitalized, added to principal and payable at the loan’s maturity.
At the time of sale, the Company had a carrying basis of $0.3 million in the asset management fees that were sold as part of the transaction. The Company did not achieve sale accounting for the transaction, primarily because the Company retained its investor yield guarantee with respect to the guaranteed LIHTC funds and the $15.0 million of cash pledged towards that obligation, and therefore the GAAP gain of $15.6 million could not be recognized. Historically, and at the date of this transaction, the Company estimated the guarantee exposure at zero.
As a result of the MGM transaction outlined above as well as other considerations, the Company will no longer be deemed the primary beneficiary and therefore will no longer consolidate the non-profit entity that was consolidated as of September 30, 2014 and discussed in Note 15, “Consolidated Funds and Ventures.”
46 |
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
General Overview
The Company uses its experience, expertise and capital to create attractive alternative investment opportunities for its own account and for others. The Company operates through two reportable segments: United States (“US”) Operations, which currently includes corporate overhead, assets and liabilities (“Corporate”), and International Operations. The Company anticipates that in 2015 it will operate through three reportable segments – US Operations, International Operations and Corporate. Because of net operating loss carryforwards, the Company does not expect to pay federal income tax for the foreseeable future.
US Operations
Our US Operations consists of three business lines; Leveraged Bonds, Low-Income Housing Tax Credit (“LIHTCs”) and Other Investments and Obligations.
Leveraged Bonds consist of the vast majority of the Company’s bonds and bond related investments (“bonds”) and associated financings. This bond portfolio is comprised primarily of multifamily tax-exempt bonds, but also includes community development district (“CDD”) bonds and other real estate related bond investments.
On October 8, 2014, the Company sold its LIHTC asset management operations to Morrison Grove Management, LLC (“MGM”). Post closing, we retain secured loans to MGM plus the option to purchase MGM, including both the legacy MMA and legacy MGM LIHTC asset management operations in five years. We also retained our ownership interests in two funds. This sale did not include the transfer of our investor yield guarantee on the 11 guaranteed LIHTC funds nor the associated cash collateral. See Note 17, “Subsequent Events” for more information.
Other Investments and Obligations primarily includes investments and obligations that the Company retained related to business units sold as a result of the financial crisis. This portfolio includes a preferred stock investment in a national mortgage lender and servicer that we received as compensation as a result of the sale our multifamily delegated underwriting and servicing business in 2009. This portfolio also includes solar facilities that we retained because they were not transferred as part of the sale of our solar business in 2009 as well as certain real estate related investments.
Currently, the US Operations reportable segment also includes our Corporate activities. See Note 16, “Segment Information” for more information.
International Operations
Substantially all of the Company’s International Operations take place through a 96% owned subsidiary, International Housing Solutions S.à r.l. (“IHS”) which is in the business of raising, investing in and asset managing private real estate funds that invest in affordable for-sale and rental housing for Sub Saharan Africa, primarily in South Africa. In addition to earning asset management fees, IHS, as the managing member, is entitled to special distributions based on returns generated by the funds it sponsors. As of September 30, 2014, IHS managed three investment vehicles including two multi-investor funds (South Africa Workforce Housing Fund SA I – “SA Fund” and IHS Fund II – “Fund II”) and a real estate partnership for a single investor (International Housing Solutions Residential Partners Partnership – “SA Partnership”).
Liquidity and Capital Resources
Our principal sources of liquidity include cash and cash equivalents and cash flows from investing activities. At September 30, 2014 and December 31, 2013, we had unrestricted cash and cash equivalents of $46.6 million and $66.8 million, respectively and we believe we have sufficient liquidity to meet our obligations as they become due.
47 |
We consolidate certain funds and ventures even though we have no (or nominal) equity interest, and we therefore reflect the cash flow activities for those funds and ventures as part of our consolidated statements of cash flow. As reflected on our consolidated balance sheets, the cash held by these Consolidated Funds and Ventures (“CFVs”) was reported in “Restricted cash,” outside of the Company’s cash and cash equivalents given that the Company does not have legal title to this cash. Therefore, the net decrease to cash and cash equivalents is representative of the change only to MMA Capital’s cash (i.e., without the cash of CFVs); however, the individual operating, investing and financing categories include cash flow activity for MMA Capital and the CFVs. The tables below provide the cash activity related to MMA Capital and the CFVs.
For the nine months ended September 30, 2014 | ||||||||||||
(in thousands) | MMA Capital | CFVs | Total | |||||||||
Unrestricted cash and cash equivalents at beginning of period | $ | 66,794 | $ | 66,794 | ||||||||
Net cash (used in) provided by: | ||||||||||||
Operating activities | 402 | (1,430 | ) | (1,028 | ) | |||||||
Investing activities | 63,237 | 1,641 | 64,878 | |||||||||
Financing activities | (83,826 | ) | (211 | ) | (84,037 | ) | ||||||
Net decrease in cash and cash equivalents | (20,187 | ) | – | (20,187 | ) | |||||||
Cash and cash equivalents at end of period | $ | 46,607 | $ | 46,607 | ||||||||
For the nine months ended September 30, 2013 | ||||||||||||
(in thousands) | MMA Capital | 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 | 50,891 | (9,380 | ) | 41,511 | ||||||||
Financing activities | (60,224 | ) | 5,530 | (54,694 | ) | |||||||
Net increase in cash and cash equivalents | (5,252 | ) | – | (5,252 | ) | |||||||
Cash and cash equivalents at end of period | $ | 45,605 | $ | 45,605 |
Operating activities
Cash flows provided by operations for MMA Capital were $0.4 million and $4.1 million for the nine months ended September 30, 2014 and September 30, 2013, respectively. The $3.7 million decrease in cash provided by operating activities was primarily due to:
· | a decrease in interest income of $20.4 million primarily as a result of the MuniMae TE Bond Subsidiary, LLC ("TEB") sale in 2013, a $2.7 million decrease in other income received (primarily related to a $2.1 million income tax refund received in 2013), a $1.3 million decrease in principal payments received on loans held for sale, a $0.8 million increase in cash used to purchase an interest rate cap during the first quarter of 2014 and a $0.4 million decrease in preferred stock dividends received, partially offset by: |
· | a $16.2 million reduction in interest expense primarily as a result of the TEB sale in 2013, a $2.4 million decrease in operating expenses paid, a $1.7 million decrease in other expenses paid due to legal and other professional fees paid related to the TEB sale in 2013 and a $1.6 million increase in asset management fees received. |
Investing activities
Cash flows provided by investing activities for MMA Capital were $63.2 million and $50.9 million for the nine months ended September 30, 2014 and 2013, respectively. The $12.3 million increase in cash provided by investing activities was primarily due to:
· | a $41.9 million increase in proceeds received from the sale of real estate and a $30.0 million decrease in restricted cash investing activities (primarily as a result of cash used to replace a letter of credit posted on the Company’s behalf to secure a guarantee obligation in the first quarter of 2013 that was not repeated in 2014 and the release of cash pledged as collateral related to the termination of two total return swaps during the third quarter of 2014), partially offset by: |
48 |
· | a $22.1 million decrease in principal payments and sales proceeds received on bonds, $19.2 million in net proceeds received in the third quarter of 2013 related to the TEB sale that was not repeated in 2014, a $8.4 million increase in advances on and purchases of bonds, a $7.8 million increase in advances on and originations of loans held for investment, and a $1.7 million increase in investments in property partnerships. |
Financing activities
Cash flows used in financing activities for MMA Capital were $83.8 million and $60.2 million for the nine months ended September 30, 2014 and 2013, respectively. The $23.6 million increase in cash used in financing activities was primarily due to:
· | a decrease of $73.3 million in proceeds generated from the issuance of TEB preferred shares during the first quarter of 2013, a decrease of $36.6 million in proceeds from a total return swap financing entered into in connection with the transfer of our preferred stock investments during the first quarter of 2013, a $9.4 million increase in repayment of borrowings, a $6.6 million decrease in proceeds from other borrowings, a $6.4 million increase in the purchase of treasury stock and a $1.6 million increase in distributions paid to holders of non controlling interests, partially offset by: |
· | $80.7 million of cash used to repurchase TEB preferred shares in 2013, a $17.2 million decrease in the repayment of subordinate debentures, a $6.6 million decrease in cash used to repurchase bonds, but treated as repayment of borrowings because we consolidate the related borrowing partnerships, a $4.6 million decrease in distributions paid to perpetual preferred shareholders and a $1.2 million decrease in payments of debt issuance costs. |
Debt
The following table summarizes the outstanding balances and weighted-average interest rates at September 30, 2014. See “Notes to Consolidated Financial Statements – Note 6, Debt” for more information on our debt.
(dollars in thousands) | September 30, 2014 | Weighted-Average Interest Rate at September 30, 2014 | ||||||
Asset Related Debt (1) | ||||||||
Notes payable and other debt – bond related | $ | 77,348 | 1.4 | % | ||||
Notes payable and other debt – non-bond related | 6,904 | 9.9 | ||||||
Total asset related debt | 84,252 | 2.1 | ||||||
Other Debt (1) | ||||||||
Subordinate debentures (2) | 149,147 | 7.2 | ||||||
Notes payable and other debt (3) | 45,342 | 4.5 | ||||||
Total other debt | 194,489 | 6.6 | ||||||
Total asset related debt and other debt | 278,741 | 5.2 | ||||||
Debt related to CFVs | 69,564 | 3.7 | ||||||
Total debt | $ | 348,305 | 4.9 |
(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 the subordinate debt balance were $8.3 million of net premiums and effective interest rate payable (i.e., the difference between the current pay rate and the effective interest rate) at September 30, 2014. |
(3) | This amount includes $1.5 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. |
Asset Related Debt
Notes Payable and Other Debt – Bond Related
At September 30, 2014, this debt was comprised of total return swap (“TRS”) financing agreements on bonds available-for-sale. See “Notes to Consolidated Financial Statements – Note 6, Debt” for more information.
49 |
Other Debt
Subordinate debt
At September 30, 2014, the Company had $140.8 million of subordinate debt (principal) with a carrying value of $149.1 million (includes deferred interest that will be payable at maturity date) and a weighted average effective interest rate of 7.2%. At September 30, 2014, $111.9 million of subordinate debt (principal) had a pay rate of 75 bps which will reset to 3-month London Interbank Offered Rate (“LIBOR”) plus 330 bps in March and April of 2015. See “Notes to Consolidated Financial Statements - Note 6, Debt” for more information.
Notes payable and other debt
At September 30, 2014, this debt includes $36.6 million of TRS financing agreements on the Company’s preferred stock investment. See “Notes to Consolidated Financial Statements - Note 3, Investment in Preferred Stock” for more information. The debt is non-amortizing, matures on March 31, 2015 and bears an interest rate of 3-month London LIBOR plus 400 bps (4.2% at September 30, 2014) and resets quarterly. The Company recorded debt issuance costs of $0.8 million associated with the transaction, of which $0.4 million was paid at inception and $0.4 million is payable at termination. The majority of our remaining debt includes $1.5 million collateralized by real estate.
See “Notes to Consolidated Financial Statements - Note 6, Debt” for more information.
Covenant Compliance and Debt Maturities
At September 30, 2014, the Company had $1.5 million of debt that had come due and remains payable; however, the Company has a forbearance agreement with the lender such that it is not pursuing any remedies. The forbearance agreement expires June 30, 2016. The Company is not in default under any of its other debt arrangements.
Letters of Credit
The Company had no letters of credit outstanding at September 30, 2014.
Guarantees
The following table summarizes guarantees by type at September 30, 2014:
September 30, 2014 | ||||||||
(in thousands) | Maximum Exposure | Carrying Amount | ||||||
Indemnification contracts | $ | 20,224 | $ | 948 |
Through the indemnification contracts, we guaranty the investor yield on certain third party LIHTC Funds and the property performance of certain Lower Tier Property Partnerships (“LTPPs”). We made no cash payments under these indemnification agreements for the nine months ended September 30, 2014.
Our maximum exposure under the indemnification contracts represents the maximum loss the Company could incur under its guarantee agreements and is not indicative of the likelihood of the expected loss under the guarantees. The carrying amount represents the amount of unamortized fees received related to these guarantees with no additional amounts recognized as management does not believe it is probable that the Company will have to make payments under these indemnifications.
The Company also had guarantees associated with certain LIHTC Funds managed by the Company as of September 30, 2014. The maximum exposure under these guarantees was estimated to be approximately $614.4 million at September 30, 2014. The Company does not expect to have any payouts related to these guarantees as the funds are now meeting and are expected in the future to meet investor yield requirements. See “Notes to Consolidated Financial Statements – Note 15, Consolidated Funds and Ventures.”
Debt Related to CFVs
The creditors of CFVs do not have recourse to the assets or general credit of MMA Capital. At September 30, 2014, the debt related to CFVs had the following terms:
September 30, 2014 | ||||||||||||||
(in thousands) | Carrying Amount | Face Amount | Weighted-average Interest Rates | Maturity Dates | ||||||||||
SA Fund (1) | $ | 50,150 | $ | 50,150 | 2. | 6% | April 2018 | |||||||
Consolidated Lower Tier Property Partnerships | 19,414 | 19,028 | 6. | 4 | Various dates through March 2049 | |||||||||
Total debt | $ | 69,564 | $ | 69,178 |
(1) | This amount includes $1.1 million of capitalized interest for the period ended September 30, 2014. |
50 |
SA Fund
The SA Fund has an agreement with the Overseas Private Investment Corporation, an agency of the US, to provide loan financing not to exceed $80.0 million. The SA Fund has drawn a total of $49.1 million of debt against this financing arrangement as of September 30, 2014. This debt is an obligation of the SA Fund and there is no recourse to the Company.
This debt is denominated in US dollars; however, the SA Fund’s functional currency is the South African rand. Therefore, the SA Fund is exposed to foreign currency risk. In order to hedge this risk, from an economic standpoint, the SA Fund has entered into certain foreign exchange derivative contracts. As required, these derivative instruments are carried at fair value. The SA Fund does not designate these derivatives as accounting hedges and therefore, changes in fair value are recognized through “Net gains related to CFVs” on the consolidated statements of operations. The change of value in the debt obligation due to currency fluctuation is recognized through “Expenses from CFVs” on the consolidated statements of operations.
Consolidated Lower Tier Property Partnerships
At September 30, 2014, the Company consolidates a non-profit entity for which it is deemed the primary beneficiary. This non-profit entity consolidates certain Lower Tier Property Partnerships because it is deemed to be the primary beneficiary. The Company does not have an equity interest in the Consolidated Lower Tier Property Partnerships or the non-profit entity. Generally, the assets held by these Consolidated Lower Tier Property Partnerships are affordable multifamily housing properties financed with tax-exempt bonds.
Company Capital
Common Shares
Effective September 29, 2014, the Company executed a one-for-five reverse stock split to shareholders. As of September 30, 2014, through a series of actions, our Board of Directors authorized a stock repurchase program of up to 1.4 million shares. At its November 2014 meeting, the Board authorized the repurchase of an additional 350,000 shares. Further, the Board amended the maximum price at which management is authorized to purchase shares based on an assessment of the economic benefit of such purchases to the Company. Effective at the filing of this Report and until modified by further action by the Board, that price is $11.01 per share.
Prior to May 9, 2014, the Company had been making its purchases pursuant to a 10b5-1 plan. Because brokers are not generally willing to manage 10b5-1 plans for companies whose shares trade on the over the counter market, the Board authorized the Company to use open market purchases in lieu of a 10b5-1 plan. As a result, starting May 9, 2014, the Company executed its share repurchases on the open market during open trading periods for insiders. With the Company’s recent listing on the NASDAQ Capital Market, the Board has authorized management to use its discretion when executing the stock repurchase program, including the use of a 10b5-1 plan. Management plans to implement a 10b5-1 plan in connection with the stock repurchase program, effective with the next open trading period for the Company which is expected to begin on or before November 14, 2014.
During the three months and nine months ended September 30, 2014, the Company repurchased 240,694 and 801,056 shares at an average price of $9.49 and $8.66, respectively. As of September 30, 2014, the Company had repurchased 1.2 million shares at an average price of $7.91 under its stock repurchase program since the plan’s inception, leaving 535,683 shares to be purchased under the existing program, inclusive of the increase to the program authorized at the November 2014 Board meeting.
Dividend Policy
Our Board makes determinations regarding dividends based on management’s recommendation, which is based on an evaluation of a number of factors, including our common shareholders’ equity, business prospects and available cash. Our Board has not declared a dividend since the fourth quarter of 2007. In the future our Board will determine whether and in what amounts to declare dividends based on our earnings and cash flows, cash needs and any other factors our Board deems appropriate. It is unlikely that we will pay a dividend for the foreseeable future.
Critical Accounting Policies and Estimates
The preparation of our consolidated financial statements is based on the selection and application of US generally accepted accounting principles (“GAAP”), which requires us to make certain estimates and assumptions that affect the reported amounts and classification of the amounts in our consolidated financial statements. These estimates and assumptions require us to make difficult, complex and subjective judgments involving matters that are inherently uncertain. We base our accounting estimates and assumptions on historical experience and on judgments that are believed to be reasonable under the circumstances known to us at the time. Actual results could materially differ from these estimates. We applied our critical accounting policies and estimation methods consistently in all material respects and for all periods presented, and have discussed those policies with our Audit Committee.
We believe the following accounting policies involve a higher degree of judgment and complexity and represent the critical accounting policies and estimates used in the preparation of our consolidated financial statements.
51 |
Valuation of Bonds
Bonds available-for-sale includes mortgage revenue bonds and other municipal bonds. We account for investments in bonds as available-for-sale debt securities under the provisions of ASC No. 320, “Investments – Debt and Equity Securities.” Accordingly, these investments in bonds are carried at fair value with changes in fair value (excluding other-than-temporary impairments) recognized in other comprehensive income. For most of our performing bonds, we estimate fair value using a discounted cash flow methodology; specifically, the Company discounts contractual principal and interest payments, adjusted for expected prepayments. The discount rate for each bond is based on expected investor yield requirements adjusted for bond attributes such as the expected term of the bond, debt service coverage ratio, geographic location and bond size. If observable market quotes are available, we will estimate the fair value based on such quoted prices. For non-performing bonds (i.e., defaulted bonds as well as certain non-defaulted bonds that we deem at risk of default in the near term), we estimate the fair value by discounting the property’s expected cash flows and residual proceeds using estimated discount and capitalization rates, less estimated selling costs. However, to the extent available, the Company may estimate fair value based on a sale agreement, a letter of intent to purchase, an appraisal or other indications of fair value as available. There are significant judgments and estimates associated with forecasting the estimated cash flows related to the bonds or the underlying collateral for non-performing bonds, including macroeconomic conditions, interest rates, local and regional real estate market conditions and individual property performance. In addition, the determination of the discount rates applied to these cash flow forecasts involves significant judgments as to current credit spreads and investor return expectations. The bonds reflected on the Consolidated Balance Sheets at September 30, 2014 were priced on average at approximately 91% of the portfolio’s unpaid principal balance (“UPB”). Given the size of our portfolio, different judgments as to credit spreads and investor return expectations could result in materially different valuations.
Consolidated Funds and Ventures
We have numerous investments in partnerships and other entities that primarily hold or develop real estate. In most cases our direct or indirect legal interest in these entities is minimal; however, we apply ASC No. 810 “Consolidation” in order to determine if we need to consolidate any of these entities. There is considerable judgment in assessing whether to consolidate an entity under these accounting principles. Some of the criteria we are required to consider include:
· | The determination as to whether an entity is a variable interest entity (“VIE”). |
· | If the entity is considered a VIE, then the determination of whether we are the primary beneficiary of the VIE is needed and requires us to make judgments regarding: (1) our power to direct the activities of the VIE that most significantly impact the VIE’s economic performance, and (2) our obligation to absorb losses of the VIE that could potentially be significant to the VIE or our right to receive benefits from the VIE that could potentially be significant to the VIE. These assessments require a significant analysis of all of the variable interests in an entity, any related party considerations and other features that make such an analysis difficult and highly judgmental. |
If the entity is required to be consolidated, then upon initial consolidation, we record the assets, liabilities and noncontrolling interests at fair value. 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.
Income Taxes
The Company is a limited liability company that has elected to be taxed as a corporation for income tax purposes. All of our business activities, with the exception of our foreign investments and managing member interests in the LIHTC Funds, are conducted by entities included in our consolidated corporate federal income tax return. The Company has significant net operating losses (“NOLs”) that we expect will be sufficient to offset federal taxable income and gains for the foreseeable future; however we currently maintain a valuation allowance against our entire deferred tax asset, in accordance with accounting literature.
ASC No. 740, “Income Taxes,” establishes financial accounting and reporting standards for the effect of income taxes. The objectives of accounting for income taxes are to recognize the amount of taxes payable or refundable for the current period and deferred tax assets and liabilities for future tax consequences of events that have been recognized in an entity's financial statements or tax returns. Significant judgment is required in determining and evaluating income tax positions, including assessing the relative merits and risks of various tax treatments considering statutory, judicial and regulatory guidance available regarding the tax position. We establish additional provisions for income taxes when there are certain tax positions that could be challenged and it is more likely than not these positions will not be sustained upon review by taxing authorities. Judgment is also required in assessing the future tax consequences of events that have been recognized in our consolidated financial statements or tax returns as well as the recoverability of our deferred tax assets. In assessing our ability to realize the benefit of our deferred tax assets we consider information such as forecasted earnings, future taxable income and tax planning strategies in measuring the required valuation allowance.
52 |
Results of Operations
The following discussion of our consolidated results of operations should be read in conjunction with our financial statements, including the accompanying notes. See “Critical Accounting Policies and Estimates” for more information concerning the most significant accounting policies and estimates applied in determining our results of operations.
The table below summarizes our consolidated financial performance for the three months and nine months ended September 30, 2014 and 2013:
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Total interest income | $ | 5,448 | $ | 4,381 | $ | 13,598 | $ | 35,177 | ||||||||
Total interest expense | 526 | 2,199 | 2,674 | 22,213 | ||||||||||||
Net interest income | 4,922 | 2,182 | 10,924 | 12,964 | ||||||||||||
Total fee and other income | 3,812 | 2,135 | 8,178 | 5,801 | ||||||||||||
Revenue from CFVs | 3,841 | 7,029 | 14,501 | 16,149 | ||||||||||||
Total revenues, net of interest expense | 12,575 | 11,346 | 33,603 | 34,914 | ||||||||||||
Operating expenses: | ||||||||||||||||
Interest expense | 3,400 | 3,628 | 10,462 | 11,374 | ||||||||||||
Operating expenses | 6,475 | 6,550 | 19,031 | 25,315 | ||||||||||||
Net impairment on bonds and loan losses | 864 | 944 | 864 | 1,777 | ||||||||||||
Total expenses from CFVs | 17,296 | 14,377 | 41,604 | 39,214 | ||||||||||||
Total operating expenses | 28,035 | 25,499 | 71,961 | 77,680 | ||||||||||||
Net gains on assets, derivatives and extinguishment of liabilities | 10,669 | 76,320 | 11,857 | 114,688 | ||||||||||||
Net gains due to real estate consolidation and foreclosure | – | 2,411 | 2,003 | 10,895 | ||||||||||||
Net gains related to CFVs | 12,627 | 3,812 | 16,779 | 27,732 | ||||||||||||
Equity in losses from Lower Tier Property Partnerships | (4,346 | ) | (6,343 | ) | (18,812 | ) | (20,129 | ) | ||||||||
Net income (loss) from continuing operations before income taxes | 3,490 | 62,047 | (26,531 | ) | 90,420 | |||||||||||
Income tax (expense) benefit | (1,919 | ) | (123 | ) | (171 | ) | 1,309 | |||||||||
Income from discontinued operations, net of tax | 3,903 | 371 | 17,941 | 6,524 | ||||||||||||
Net income (loss) | 5,474 | 62,295 | (8,761 | ) | 98,253 | |||||||||||
Income allocable to noncontrolling interests: | ||||||||||||||||
Income allocable to perpetual preferred shareholders of a subsidiary company | – | (36 | ) | – | (3,714 | ) | ||||||||||
Net losses (income) allocable to noncontrolling interests in CFVs and IHS: | ||||||||||||||||
Related to continuing operations | 7,138 | 11,089 | 32,412 | 18,847 | ||||||||||||
Related to discontinued operations | – | (32 | ) | 150 | (1,244 | ) | ||||||||||
Net income to common shareholders | $ | 12,612 | $ | 73,316 | $ | 23,801 | $ | 112,142 |
53 |
Net interest income
The following table summarizes our net interest income for the three months and nine months ended September 30, 2014 and 2013:
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Interest income: | ||||||||||||||||
Interest on bonds | $ | 5,240 | $ | 4,215 | $ | 13,029 | $ | 34,677 | ||||||||
Interest on loans and short-term investments | 208 | 166 | 569 | 500 | ||||||||||||
Total interest income | 5,448 | 4,381 | 13,598 | 35,177 | ||||||||||||
Asset related interest expense: | ||||||||||||||||
Senior interests in and debt owed to securitization trusts | – | 101 | – | 11,345 | ||||||||||||
Mandatorily redeemable preferred shares | – | 35 | – | 6,508 | ||||||||||||
Notes payable and other debt, bond related | 347 | 1,839 | 2,111 | 3,314 | ||||||||||||
Notes payable and other debt, non-bond related | 179 | 224 | 563 | 1,046 | ||||||||||||
Total interest expense | 526 | 2,199 | 2,674 | 22,213 | ||||||||||||
Total net interest income | $ | 4,922 | $ | 2,182 | $ | 10,924 | $ | 12,964 |
Quarter Ended September 30, 2014 Compared to Quarter Ended September 30, 2013
Total net interest income increased $2.7 million for the three months ended September 30, 2014 as compared to 2013.
Interest income on bonds increased $1.0 million for the three months ended September 30, 2014 as compared to 2013. This increase was mainly due to a $2.0 million increase in interest recognized on non-accrual bonds. Partially offsetting this increase was a decline in bond interest income due to a $42.5 million decline in the weighted average bond UPB (from $234.3 million for the three months ended September 30, 2013 to $191.8 million for the three months ended September 30, 2014).
Asset related interest expense decreased $1.7 million for the three months ended September 30, 2014 as compared to 2013. This decline was primarily due to the Company's fourth quarter 2013 repurchase of three senior certificates ($12.7 million) and TRS agreements (notional amount of $50.4 million) on six senior certificates. During the three months ended September 30, 2013, these nine senior certificates were accounted for as secured borrowings with a weighted average effective interest rate of 6.5%. During the three months ended September 30, 2014, the six TRS agreements (also accounted for as secured borrowings) had a weighted average effective interest rate of 1.4%. Also contributing to the decline was the Company's second quarter 2014 termination of two secured financings with a combined $30.4 million carry value and 7.8% weighted average effective interest rate.
Nine Months Ended September 30, 2014 Compared to Nine Months Ended September 30, 2013
Total net interest income decreased $2.0 million for the nine months ended September 30, 2014 as compared to 2013.
Interest income on bonds decreased $21.6 million for the nine months ended September 30, 2014 as compared to 2013. This decline was mainly due to a $511.8 million decline in the weighted average bond UPB (from $716.2 million for the nine months ended September 30, 2013 to $204.4 million for the nine months ended September 30, 2014) due primarily to the sale of our common shares in TEB. Partially offsetting this decline was a $3.5 million increase in interest recognized on non-accrual bonds.
Asset related interest expense decreased $19.5 million for the nine months ended September 30, 2014 as compared to 2013. This decrease was mainly due to $7.8 million of deferred costs that were accelerated and recognized in full in the second quarter of 2013 associated with the debt that was assumed by the purchaser of our common shares in TEB at the debt's face amount in July 2013. Also contributing to the decline was the transfer of our senior interests in and debt owed to securitization trusts and mandatorily redeemable preferred shares to the purchaser of our common shares in TEB.
54 |
Other interest expense
The following table summarizes our other interest expense for the three months and nine months ended September 30, 2014 and 2013:
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Other interest expense: | ||||||||||||||||
Subordinate debentures | $ | 2,597 | $ | 2,491 | $ | 7,708 | $ | 8,226 | ||||||||
Notes payable and other debt | 803 | 1,137 | 2,754 | 3,148 | ||||||||||||
Total other interest expense | $ | 3,400 | $ | 3,628 | $ | 10,462 | $ | 11,374 |
Nine Months Ended September 30, 2014 Compared to Nine Months Ended September 30, 2013
Other interest expense (which represents interest expense associated with debt which does not finance interest-bearing assets) decreased $0.9 million for the nine months ended September 30, 2014 as compared to 2013. This decline was mainly driven by the $45.5 million repurchase of outstanding subordinate debentures during first quarter 2013.
Fee and Other Income
The following table summarizes our fee and other income for the three months and nine months ended September 30, 2014 and 2013:
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Income on preferred stock investment | $ | 1,326 | $ | 1,326 | $ | 3,935 | $ | 3,935 | ||||||||
Asset management and advisory fees (recorded in “Other income”) | 1,794 | 191 | 2,657 | 582 | ||||||||||||
Syndication fees (recorded in “Other income”) | – | 102 | 232 | 138 | ||||||||||||
Other income | 692 | 516 | 1,354 | 1,146 | ||||||||||||
Total fee and other income | $ | 3,812 | $ | 2,135 | $ | 8,178 | $ | 5,801 |
Quarter Ended September 30, 2014 Compared to Quarter Ended September 30, 2013
Fee and other income increased by $1.7 million for the three months ended September 30, 2014 as compared to 2013 mainly due to $1.4 million of asset management fees (including reimbursed expenses) recognized during the third quarter of 2014 associated with the July 2014 initial closing of IHS Fund II.
Nine Months Ended September 30, 2014 Compared to Nine Months Ended September 30, 2013
Fee and other income increased by $2.4 million for the nine months ended September 30, 2014 as compared to 2013 mainly due to $1.4 million of asset management fees recognized during the third quarter of 2014 associated with the July 2014 initial closing of IHS Fund II. Additionally, there were $0.7 million of asset management fees recognized during the nine months ended September 30, 2014 associated with the SA Partnership, which was entered into during the fourth quarter of 2013.
Operating Expenses
The following table summarizes our operating expenses for the three months and nine months ended September 30, 2014 and 2013:
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Salaries and benefits | $ | 2,973 | $ | 2,895 | $ | 9,398 | $ | 10,045 | ||||||||
General and administrative | 737 | 1,102 | 2,594 | 3,528 | ||||||||||||
Professional fees | 1,507 | 1,375 | 3,872 | 6,777 | ||||||||||||
Other expenses | 1,258 | 1,178 | 3,167 | 4,965 | ||||||||||||
Total operating expenses | $ | 6,475 | $ | 6,550 | $ | 19,031 | $ | 25,315 |
Nine Months Ended September 30, 2014 Compared to Nine Months Ended September 30, 2013
Total operating expenses decreased $6.3 million for the nine months ended September 30, 2014 as compared to 2013.
55 |
Professional fees decreased $2.9 million for the nine months ended September 30, 2014 as compared to 2013. This decrease was mainly due to $1.5 million of legal and other professional fees incurred during the second quarter 2013 associated with the sale of our common shares in TEB. Also contributing to the decline in professional fees was a $0.6 million reduction in general legal fees as well as a $0.7 million reduction in auditing fees associated with the audits of TEB and its direct parent.
Other expenses primarily include asset management costs, asset workout expenses, depreciation and amortization and net costs associated with our ownership of real estate. Other expenses decreased $1.8 million for the nine months ended September 30, 2014 as compared to 2013 mainly due to a $0.8 million reduction in foreign currency translation losses associated with our International Operations. Also contributing to the decline were $0.4 million of fees incurred to remarket TEB's Series B Preferred Shares in the first quarter of 2013 and a $0.3 million reduction in depreciation and amortization expense.
General and administrative expenses decreased $0.9 million for the nine months ended September 30, 2014 as compared to 2013 mainly due to reductions in office rent and insurance costs.
Salaries and benefits related to our US Operations decreased $1.1 million for the nine months ended September 30, 2014 as compared to 2013 mainly due to a decrease in employees from 31 at December 31, 2012 to 21 at September 30, 2014. Salaries and benefits related to our International Operations increased $0.5 million for the nine months ended September 30, 2014 as compared to 2013 mainly due to an increase in employees from 28 at December 31, 2012 to 30 at September 30, 2014.
Net Gains on Assets, Derivatives and Extinguishment of Liabilities
The following table summarizes our net gains on assets, derivatives and extinguishment of liabilities for the three months and nine months ended September 30, 2014 and 2013:
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Net realized gains on bonds | $ | 7,450 | $ | 76,362 | $ | 8,218 | $ | 76,960 | ||||||||
Net (losses) gains on loans | (15 | ) | 118 | (18 | ) | 1,490 | ||||||||||
Net gains (losses) on derivatives | 1,758 | (76 | ) | 1,779 | 59 | |||||||||||
Net gains (losses) on extinguishment of liabilities | 1,476 | (84 | ) | 1,878 | 36,179 | |||||||||||
Total net gains on assets, derivatives and extinguishment of liabilities | $ | 10,669 | $ | 76,320 | $ | 11,857 | $ | 114,688 |
Quarter Ended September 30, 2014 Compared to Quarter Ended September 30, 2013
Net gains on bonds decreased $68.9 million for the three months ended September 30, 2014 as compared to 2013. Substantially all of the net gains on bonds recognized during the three months ended September 30, 2013 were due to $75.7 million of realized gains associated with bonds transferred as part of the TEB sale. These gains had been previously recorded as "Accumulated other comprehensive income" ("AOCI"). As a result of the bonds being transferred to the purchaser of TEB, the Company reduced AOCI by $75.7 million and increased earnings by $75.7 million having no impact on overall common shareholders' equity. Net gains of $7.5 million recognized during the three months ended September 30, 2014 were primarily due to $6.5 million of realized gains associated with a bond redeemed during the third quarter of 2014. These gains had been previously recorded as AOCI and as a result of the bond redemption, the Company reduced AOCI by $6.5 million and increased earnings by $6.5 million having no impact on overall common shareholders' equity. The remaining $1.0 million net gain during the three months ended September 30, 2014 was the result of the collection of $1.0 million in proceeds from the sale of a bond interest carried at zero.
During the three months ended September 30, 2014 the Company had $1.0 million of net interest received on derivatives as well as $0.8 million of mark-to-market gains resulting from a net increase in bond values associated with 10 TRS agreements entered into during the second quarter of 2014.
During the three months ended September 30, 2014 we recognized net gains on extinguishment of liabilities of $1.5 million related to the forgiveness of non-recourse debt and related interest payable associated with two solar facilities.
Nine Months Ended September 30, 2014 Compared to Nine Months Ended September 30, 2013
Net gains on bonds decreased $68.7 million for the nine months ended September 30, 2014 as compared to 2013 as discussed above. For the nine months ended September 30, 2014, net gains on extinguishment of liabilities were $1.9 million as compared to net gains of $36.2 million for the nine months ended September 30, 2013. During the nine months ended September 30, 2013, we recognized a $37.9 million gain on the repurchase of $45.5 million of unpaid principal balance of the subordinate debt of MFH, a wholly owned subsidiary of the Company, due May 3, 2034, for $17.4 million, plus accrued interest. The gain represents the difference between the cash payment of $17.4 million and the carrying value of the debt of $56.9 million, reduced by the acceleration of $1.6 million of debt issuance costs. Partially offsetting this gain was a $1.5 million loss on the redemption of all of the outstanding Series A mandatorily redeemable preferred shares.
56 |
During the nine months ended September 30, 2013, the Company recorded net gains on loans of $1.5 million comprised of $1.1 million of cash proceeds received on loans which had no carrying value and lower of cost or market ("LOCOM") gains of $0.4 million.
During the nine months ended September 30, 2014 the Company had $1.4 million of net interest received on derivatives as well as $0.4 million of mark-to-market gains resulting from a $0.9 million net increase in bond values associated with 10 TRS agreements entered into during the second quarter of 2014, partially offset by a $0.5 million decline in the value of the interest rate cap we entered into on January 2, 2014.
Net Gains Due to Real Estate Consolidation and Foreclosure
The following table summarizes our net gains due to real estate consolidation and foreclosure for the three months and nine months ended September 30 2014 and 2013:
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Net gains due to initial real estate consolidation and foreclosure | $ | – | $ | 2,411 | $ | 2,003 | $ | 10,895 |
During the nine months ended September 30, 2014, the Company foreclosed on a property serving as collateral for one of the Company's bonds. Upon foreclosure, the property was consolidated and the bond was derecognized. As a result, unrealized gains of $2.0 million, which were recorded through AOCI, were transferred into the consolidated statements of operations and recorded as "Net gains due to real estate consolidation and foreclosure" having no impact on overall equity.
During the nine months ended September 30, 2013, the Company consolidated seven properties (through foreclosure, deed-in-lieu of foreclosure, or GP interest assignment (collectively, “foreclosure”)) for which the Company provided bond financing. Upon foreclosure, the properties were consolidated and the bonds were derecognized. As a result, unrealized gains of $10.9 million, which were recorded through AOCI, were transferred into the consolidated statements of operations and recorded as "Net gains due to real estate consolidation and foreclosure" having no impact on overall equity.
Income Tax (Expense) Benefit
The table below summarizes our income tax (expense) benefit related to continuing operations for the three months and nine months ended September 30, 2014 and 2013.
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Income tax (expense) benefit | $ | (1,919 | ) | $ | (123 | ) | $ | (171 | ) | $ | 1,309 |
During the first nine months of 2014, the Company generated a pre-tax income from continuing operations allocable to common shareholders of approximately $5.9 million, pre-tax income from discontinued operations allocable to common shareholders of $18.1 million and other comprehensive income allocable to common shareholders before tax of $1.8 million. In accordance with GAAP, the Company must record a net zero tax provision related to deferred taxes which is required to be allocated between losses from continuing operations, income from discontinued operations and other comprehensive income. Through the first six months, application of this guidance required the recognition of a non-cash deferred tax benefit of $1.9 million in continuing operations, offset by a $1.9 million deferred tax expense allocated to income from discontinued operations and other comprehensive income for the period. Because the Company has cumulative income from continuing operations for the first nine months of 2014 as compared to cumulative losses from continuing operations, the Company recognized a non-cash deferred tax expense of $1.9 million in continuing operations, offset by deferred tax benefit allocated to income from discontinued operations and other comprehensive income for the period to reverse the cumulative tax activity recognized during the first six months of 2014. As of September 30, 2014, the Company continues to reflect a full valuation allowance against its net deferred tax assets.
On March 20, 2013, the Company and certain of its subsidiaries entered into a closing agreement with the Commonwealth of Massachusetts for amended returns for the calendar years ending December 31, 2004 through 2006. Pursuant to the closing agreement the Commonwealth of Massachusetts agreed to issue a refund of $1.8 million to the Company. The Company received the refund on April 8, 2013. This agreement also resulted in a favorable resolution of $1.6 million of the Company's uncertain tax positions recorded at December 31, 2012. The release of the uncertain tax position resulted in a $1.6 million tax benefit in the first quarter of 2013.
57 |
Income Allocable to Perpetual Preferred Shareholders of a Subsidiary Company
The table below summarizes our income allocable to perpetual preferred shareholders of a subsidiary company for the three months and nine months ended September 30, 2014 and 2013:
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Income allocable to perpetual preferred shareholders of a subsidiary company | $ | – | $ | (36 | ) | $ | – | $ | (3,714 | ) |
Income allocable to perpetual preferred shareholders of a subsidiary company decreased $3.7 million for the nine months ended September 30, 2014 as compared to 2013 as a result of the sale of our common shares in TEB in July 2013.
Net Income Allocable to the Common Shareholders Related to CFVs
The table below summarizes our net income related to funds and ventures that were consolidated for the three months and nine months ended September 30, 2014 and 2013:
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Revenue: | ||||||||||||||||
Rental and other income from real estate | $ | 3,159 | $ | 3,315 | $ | 10,210 | $ | 8,404 | ||||||||
Interest and other income | 682 | 3,714 | 4,291 | 7,745 | ||||||||||||
Total revenue from CFVs | 3,841 | 7,029 | 14,501 | 16,149 | ||||||||||||
Expenses: | ||||||||||||||||
Depreciation and amortization | 2,069 | 2,207 | 6,460 | 5,919 | ||||||||||||
Interest expense | 715 | 1,253 | 2,628 | 2,228 | ||||||||||||
Other operating expenses | 3,823 | 3,399 | 9,658 | 8,118 | ||||||||||||
Foreign currency loss | 3,030 | 840 | 3,556 | 8,390 | ||||||||||||
Asset impairments | 7,659 | 6,678 | 19,302 | 14,559 | ||||||||||||
Total expenses from CFVs | 17,296 | 14,377 | 41,604 | 39,214 | ||||||||||||
Net gains (losses) related to CFVs: | ||||||||||||||||
Investment gains | 10,195 | 3,554 | 15,491 | 20,849 | ||||||||||||
Derivative gains | 2,432 | 258 | 1,426 | 6,883 | ||||||||||||
Net loss on sale of properties | – | – | (138 | ) | – | |||||||||||
Equity in losses from Lower Tier Property Partnerships of CFVs | (4,346 | ) | (6,343 | ) | (18,812 | ) | (20,129 | ) | ||||||||
Net loss | (5,174 | ) | (9,879 | ) | (29,136 | ) | (15,462 | ) | ||||||||
Net losses allocable to noncontrolling interests in CFVs (1) | 7,138 | 10,949 | 32,335 | 18,358 | ||||||||||||
Net income allocable to the common shareholders related to CFVs | $ | 1,964 | $ | 1,070 | $ | 3,199 | $ | 2,896 |
(1) | Net losses allocable to noncontrolling interests in CFVs have been adjusted to exclude noncontrolling interests related to IHS because the Company’s equity interest in IHS is substantial. The Company has little to no equity interest in the other CFVs including the two non-profits, the LTPPs, the LIHTC Funds and the SA Fund. |
58 |
The details of Net income allocable to the common shareholders for the three months and nine months ended September 30, 2014 and 2013 are as follows:
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Interest income | $ | 598 | $ | 208 | $ | 1,524 | $ | 1,714 | ||||||||
Asset management fees | 1,844 | 888 | 3,514 | 2,629 | ||||||||||||
Guarantee fees | 331 | 331 | 993 | 993 | ||||||||||||
Equity in losses from Lower Tier Property Partnerships | (277 | ) | (384 | ) | (2,187 | ) | (2,821 | ) | ||||||||
Equity in income from SA Fund | 246 | 152 | 388 | 643 | ||||||||||||
Other expense | (778 | ) | (125 | ) | (1,033 | ) | (262 | ) | ||||||||
Net income allocable to the common shareholders related to CFVs | $ | 1,964 | $ | 1,070 | $ | 3,199 | $ | 2,896 |
The Company’s interest income, asset management fees and guarantee fees are eliminated in consolidation, but are allocated to the Company due to the Company’s contractual right to this income. Interest income is related to bonds that were eliminated when we consolidated the properties that collateralize the bonds. Asset management fees are from managing the SA Fund and LIHTC Funds. Guarantee fees are related to certain LIHTC Funds where the Company has guaranteed the investors’ yield. Equity in losses from Lower Tier Property Partnerships are losses that the Company records in the event that a LIHTC Fund’s investment in a Lower Tier Property Partnership has been reduced to zero, but because the Company has a bond or loan interest in the property, the Company continues to record losses from the Lower Tier Property Partnership to the extent of the bond or loan carrying amount. Equity in income from SA Fund is our share of the SA Fund’s net income based on our 2.7% equity interest in the SA Fund.
Quarter Ended September 30, 2014 Compared to Quarter Ended September 30, 2013
Net income allocable to the common shareholders related to CFVs increased $0.9 million for the three months ended September 30, 2014 as compared to 2013 mainly due to a $1.0 million increase in asset management fees. This increase was primarily due to the collection of a $1.1 million contingent asset management fee from one of the LIHTC Funds consolidated by the Company during the third quarter of 2014.
Nine Months Ended September 30, 2014 Compared to Nine Months Ended September 30, 2013
Net income allocable to the common shareholders related to CFVs increased $0.3 million for the nine months ended September 30, 2014 as compared to 2013 mainly due to a $0.9 million increase in asset management fees. This increase was primarily due to the collection of a $1.1 million contingent asset management fee from one of the LIHTC Funds consolidated by the Company during the third quarter of 2014. Partially offsetting this increase was a $0.3 million decline in equity in income from the SA Fund and a $0.2 million decline in interest income.
59 |
Net Income to Common Shareholders from Discontinued Operations
The table below summarizes our net income from discontinued operations for the three months and nine months ended September 30, 2014 and 2013:
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Sublease income | $ | – | $ | – | $ | – | $ | 492 | ||||||||
Income from CFVs (primarily rental income) | – | 3,957 | 279 | 11,699 | ||||||||||||
Income from REO operations | – | – | 1,148 | – | ||||||||||||
Rent expense | – | – | – | (492 | ) | |||||||||||
Expenses from CFVs (primarily operating expenses) | – | (4,071 | ) | (244 | ) | (10,886 | ) | |||||||||
Expenses from REO operations | – | – | (1,112 | ) | – | |||||||||||
Other income | 83 | 84 | 250 | 375 | ||||||||||||
Other expense | (5 | ) | (39 | ) | (68 | ) | (412 | ) | ||||||||
Net gains on property acquisition | – | 320 | – | 320 | ||||||||||||
Income tax benefit | 1,448 | – | – | – | ||||||||||||
Net income before disposal activity | 1,526 | 251 | 253 | 1,096 | ||||||||||||
Disposal: | ||||||||||||||||
Net gains related to REO | 2,368 | 95 | 17,671 | 176 | ||||||||||||
Net gains related to CFVs | 9 | 25 | 17 | 5,252 | ||||||||||||
Net income from discontinued operations | 3,903 | 371 | 17,941 | 6,524 | ||||||||||||
(Income) loss from discontinued operations allocable to noncontrolling interests | – | (32 | ) | 150 | (1,244 | ) | ||||||||||
Net income to common shareholders from discontinued operations | $ | 3,903 | $ | 339 | $ | 18,091 | $ | 5,280 |
The details of net income to common shareholders from discontinued operations for the three months and nine months ended September 30, 2014 and 2013 are as follows:
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
(in thousands) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Interest income | $ | – | $ | 61 | $ | 185 | $ | 1,174 | ||||||||
Other income | 83 | 404 | 1,398 | 1,186 | ||||||||||||
Other expense | (5 | ) | (246 | ) | (1,180 | ) | (1,161 | ) | ||||||||
Income tax benefit | 1,448 | – | – | – | ||||||||||||
Net gains on disposal of REO | 2,368 | 95 | 17,671 | 176 | ||||||||||||
Net gains on redemption of bonds | 9 | 25 | 17 | 3,905 | ||||||||||||
Net income to common shareholders from discontinued operations | $ | 3,903 | $ | 339 | $ | 18,091 | $ | 5,280 |
At December 31, 2013, the Company owned two multifamily properties that were classified as held-for-sale on the consolidated balance sheets. During the first quarter of 2014, the Company sold these real estate properties for $35.8 million which resulted in a gain on sale of real estate of $14.0 million. Also during the first quarter of 2014, the Company sold a real estate land investment for $1.0 million which resulted in a gain on sale of real estate of $0.5 million. These gains are reflected as Net gains on disposal of REO in the table above.
Additionally, during the first quarter of 2014, the Company foreclosed on three multifamily real estate properties serving as collateral for three of its bonds. During the third quarter of 2014, the Company sold these real estate properties for $22.9 million which resulted in a gain on sale of real estate of $2.3 million. This gain is also reflected as Net gains on disposal of REO in the table above.
At December 31, 2012, a non-profit entity that the Company consolidates owned a multifamily property that was classified as held-for-sale. The Company provided bond financing to this multifamily property. Because we reflect the multifamily property on our balance sheet, the Company's bond was eliminated against the mortgage payable of the property. During the first quarter of 2013, the property was sold for a net gain of $3.6 million to the common shareholders. This gain is reflected as Net gains on redemption of bonds in the table above.
60 |
Bond Portfolio
The table below provides key metrics related to all of our bonds including those bonds that have been eliminated due to consolidation accounting and those bonds that are financed through TRSs that the Company accounted for as derivatives as of September 30, 2014. Because as a legal matter we own the bonds that have been eliminated in consolidation, and as an economic matter we have the same exposure across all bonds financed by TRSs regardless of whether those financings are accounted by the Company as secured borrowings or derivatives, the asset management of our bond portfolio includes the asset management of all of these bonds. The table below reflects the portfolio from an asset management perspective. See “Notes to Consolidated Financial Statements – Note 7, Derivatives” and “Notes to Consolidated Financial Statements – Note 15, Consolidated Funds and Ventures” for more information.
(dollars in thousands) | UPB | Fair Value | Wtd Avg Coupon | Wtd Avg Pay Rate (8) | Debt Service Coverage (9) | Number of Bonds | Number of Multifamily Properties | |||||||||||||||
Multifamily tax-exempt bonds | ||||||||||||||||||||||
Performing (1), (2) | $ | 177,418 | $ | 181,515 | 6.44 | % | 6.44 | % | 0.98x | 23 | 21 | |||||||||||
Non-performing (3), (4) | 77,461 | 52,030 | 6.64 | % | 3.26 | % | 0.47x | 10 | 8 | |||||||||||||
Subordinate cash flow (5) | 11,344 | 6,569 | 6.83 | % | 0.00 | % | N/A | 4 | 0 | |||||||||||||
Total Multifamily tax-exempt bonds | $ | 266,223 | $ | 240,114 | 6.50 | % (10) | 5.47 | % (10) | 0.82x | 37 | 29 | |||||||||||
CDD bonds (6) | $ | 42,570 | $ | 38,868 | 7.09 | % | 7.09 | % | N/A | 5 | N/A | |||||||||||
Other bonds (7) | $ | 30,063 | $ | 30,363 | 4.28 | % | 4.28 | % | N/A | 3 | N/A | |||||||||||
Total Bond Portfolio | $ | 338,856 | (11) | $ | 309,345 | (11) | 6.37 | % (10) | 5.57 | % (10) | 0.82x | 45 | 29 |
(1) | Included in this amount were senior interests in bonds with a fair value of $36.7 million that were financed by TRSs with a carrying amount of $36.0 million at September 30, 2014. |
(2) | Included in this amount were bonds with a fair value of $75.5 million that were financed by TRSs that the Company accounted for as derivatives. |
(3) | Non-performing is defined as bonds that are 30+ days past due in either principal or interest. |
(4) | Included in this amount were senior interests in bonds with a fair value of $14.1 million that were financed by TRSs with a carrying amount of $14.0 million at September 30, 2014. Also included in this amount were subordinate bonds with must pay coupons and a $2.2 million fair value. |
(5) | Included in this amount were 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. |
(6) | Included in this amount was one bond that was financed by a TRS with a carrying amount of $13.1 million at September 30, 2014. |
(7) | Included in this amount were two bonds that were financed by TRSs with a carrying amount of $14.2 million at September 30, 2014. Also included in this amount was one bond with a fair value of $15.7 million that was financed by a TRS that the Company accounted for as a derivative. |
(8) | 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, 2014. |
(9) | 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. |
(10) | 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 where non-payment of debt service is not a default. |
(11) | Includes eight bonds that the Company eliminated as a result of consolidation accounting (three of which were performing multifamily tax-exempt bonds, three of which were non-performing multifamily tax-exempt bonds and two of which were subordinate cash flow multifamily tax-exempt bonds). At September 30, 2014, these eight bonds had an UPB of $61.7 million and a fair value of $47.0 million, including $0.7 million of net unrealized mark-to-market losses occurring after consolidation that have not been reflected in the Company’s common equity. See “Notes to Consolidated Financial Statements – Note 15, Consolidated Funds and Ventures” for more information. This also includes 10 bonds that the Company accounted for as derivatives (nine of which were performing multi-family tax-exempt bonds and one of which was an ‘other’ bond type). At September 30, 2014, these 10 bonds had an UPB of $89.1 million and a fair value of $91.2 million and were subject to TRSs with notional amounts totaling $90.4 million, or a net derivative asset of $0.8 million. |
Multifamily tax-exempt bonds
Multifamily tax-exempt bonds are issued by state and local governments or their agencies or authorities to finance affordable multifamily rental housing; typically however, the only source of recourse on these bonds is the collateral, which is the first mortgage or a subordinate mortgage on the underlying properties. The 29 properties serving as collateral are located across 17 different Metropolitan Statistical Areas (“MSA”). The highest concentration is in the Atlanta MSA and as of September 30, 2014, 33.3% and 31.4% (based on UPB and fair value, respectively) were located in the Atlanta MSA. Approximately 72% of our UPB is collateralized by properties that are affordable low-income housing and serve the general population while seven properties or approximately 26% of our UPB serve the senior population and one property or 2% of our UPB serves students.
All of the properties are considered stabilized which means none of the properties have construction or lease-up risk and there is sufficient operating information to calculate rolling twelve month debt service coverage for those with must pay coupons.
As of September 30, 2014, the Company had 33 multifamily tax-exempt bonds with must pay coupons.
61 |
· | 23 of the 33 bonds were performing bonds with $177.4 million UPB and $181.5 million fair value and a weighted average debt service coverage ratio of 0.98x. The potential for defaults exist within this population, but because these are low-income housing tax credit bonds, despite the fact that approximately one-third of this population has less than 0.90x debt service coverage, shortfalls to date have been supported by developers and tax credit syndicators. |
· | 10 of the 33 bonds were non-performing bonds with $77.5 million UPB and $52.0 million fair value and a weighted average debt service coverage ratio of 0.47x. |
Additionally, as of September 30, 2014, four of the 33 must pay bonds were subordinate bonds with $8.4 million UPB and $3.1 million fair value. While these bonds do have must pay coupons, the debt service is paid only after payment is made on senior obligations that have a priority to the cash flow of the underlying collateral. The Company owns two of the related senior bonds with $10.5 million UPB and $10.2 million fair value. Two of the four must pay subordinate bonds with $7.6 million UPB and $2.2 million fair value were in default as of September 30, 2014.
As of September 30, 2014, the Company had four bonds with $11.3 million UPB and $6.6 million fair value that were subordinate and do not have must pay coupons. Debt service on these bonds is paid to the extent there is available cash flow and only after payment is made on senior obligations that have a priority to the cash flow of the underlying collateral. The Company owns all of the related senior bonds with a $29.0 million UPB and $29.6 million fair value. These cash flow bonds were excluded from the calculation of debt service coverage ratios as non-payment is not a default.
Community Development District Bonds
As of September 30, 2014, we held five CDD bonds with $42.6 million UPB and $38.9 million fair value that were issued by community development districts to finance infrastructure improvements for two large residential or commercial development projects. These bonds are commonly referred to as CDD bonds in Florida and as Community Development Authority or Capital Improvement Cooperative District bonds in other states. The payment of debt service, and the ultimate repayment of the Company’s financing, generally rely upon the ability of the development, as improved, to generate tax revenues or special assessments. The collapse of the for-sale housing market beginning in 2006, and the sharp decline in the commercial market shortly thereafter, has put stress on this portfolio. During the nine months ended September 30, 2014, four CDD bonds that were in default at December 31, 2013 were brought current.
Other Bonds
As of September 30, 2014, we held three bonds with $30.1 million UPB and $30.4 million fair value in a structured-enhanced trust collateralized by a pool of tax-exempt municipal bonds.
Valuation Results for the nine months ended 2014 as compared to the nine months ended 2013
During the nine months ended September 30, 2014, we recorded net unrealized gains of $11.3 million on our bond portfolio excluding bonds eliminated due to consolidation accounting (“Reported Bonds”) through other comprehensive income. The majority of the net unrealized gains are due to the workout of certain non-performing bonds, improvements in the underlying credit and improvements in property operations that increased future expected cash flows in certain non-performing and collateral dependent performing bonds. The remaining net unrealized gains were largely driven by declines in market yields on our performing bonds and declines in the discount and capitalization rates on certain non-performing and collateral dependent performing bonds.
During the nine months ended September 30, 2013, we recorded net unrealized losses of $16.8 million on our Reported Bonds through other comprehensive income. Approximately half of the net unrealized loss is due to declines in the underlying collateral values of certain non-performing bonds that remain in the portfolio at September 30, 2013 much of which was recognized during third quarter 2013. Specifically, the declines were driven by increases in the weighted average discount rate as well as a reduction in expected cash flows from certain properties. The remaining loss was due to an increase in market yields on the performing bonds much of which was recognized during second quarter 2013 on bonds sold as part of the TEB sale in third quarter 2013.
Determination of Fair Value
The Company carries its Reported Bonds on a fair value basis at the end of each reporting period. Our bonds are not traded on an established exchange nor is there an active private trading market; therefore, our bonds are illiquid. This lack of liquidity inherently requires the Company’s management to apply a higher degree of judgment in determining the fair value of its bonds than would be required if there were a sufficient volume of trades of comparable bonds in the market place. For most of our performing bonds (i.e., bonds that are current in their payment of principal and interest) where payment of full principal and interest is expected, we estimate fair value using a discounted cash flow methodology; specifically, the Company discounts contractual principal and interest payments, adjusted for expected prepayments. The discount rate for each bond is based on expected investor yield requirements adjusted for bond attributes such as the expected term of the bond, debt service coverage, geographic location and bond size. The Company routinely validates its performing bond valuation model by comparing actual bond sale prices to the bond model valuation. The weighted average discount rate (i.e., market yield) on the performing bond portfolio was 6.0% at September 30, 2014.
62 |
For bonds that are past due in either principal or interest and for certain currently performing bonds where payment of full principal and interest is uncertain, the Company’s valuations are based on an estimate of the collateral value which is derived from a number of sources, including an internally prepared estimate derived by discounting the property’s expected cash flows and residual proceeds using estimated market discount and capitalization rates, less estimated selling costs. The weighted average discount rate for the bonds whose valuations are based on an estimate of the collateral value was 8.1% at September 30, 2014 and December 31, 2013, for the bonds remaining in our portfolio at September 30, 2014. The weighted average capitalization rate was 6.8% at September 30, 2014 and December 31, 2013, for the bonds remaining in our portfolio at September 30, 2014.
To the extent available, the Company may estimate fair value based on a sale agreement, a letter of intent to purchase, an appraisal or other indications of fair value.
The lack of liquidity in the bond markets in which the Company transacts, coupled with the significant judgments that are inherent in our valuation methodologies, results in a risk that if the Company needed to sell bonds, the price it is able to realize may be lower than the carrying value (i.e., the fair value) of such bonds.
Real Estate Investments
The table below provides key metrics related to all of our real estate investments as of September 30, 2014.
(dollars in thousands) | ||||||||
Type | GAAP Carrying Amount | Estimated Fair Value | ||||||
Affordable Multifamily Rental Properties | $ | 22,502 | $ | 24,334 | ||||
Land Investments | 13,551 | 19,497 | ||||||
Total real estate investments | $ | 36,053 | (1) | $ | 43,831 |
(1) | Includes $18.1 million reported through real estate held-for-use, $11.7 million reported through real estate held-for-sale and $6.3 million reported through other assets. |
The Company estimates the fair value of its affordable multifamily rental properties by discounting the property’s expected cash flows and residual proceeds using estimated market discount and capitalization rates, less estimated selling costs. To the extent available, the Company estimates fair value based on a sale agreement, a letter of intent to purchase, an appraisal or other indications of fair value. The Company uses appraisals to estimate the fair value of its land investments.
Item 2. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not applicable.
Item 3. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our filings and submissions to the SEC under the Exchange Act is recorded, processed, and reported within the time periods specified in the SEC’s rules and forms. Such controls include those designed to ensure that information is accumulated and communicated to management, including our Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), as appropriate, to allow timely decisions regarding required disclosures.
An evaluation was conducted under the supervision and with the participation of management, including the CEO and CFO, on the effectiveness of our disclosure controls and procedures, as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Based on this evaluation, the CEO and CFO concluded that our disclosure controls and procedures were effective as of September 30, 2014.
Changes in Internal Control Over Financial Reporting During the Quarter Ended September 30, 2014
As previously disclosed in our 2013 Form 10-K for the year ended December 31, 2013, as a result of management’s internal control evaluation conducted as of December 31, 2013, management concluded that a material weakness existed within its consolidation accounting and reporting processes and because of this material weakness management concluded that we did not maintain effective internal control over financial reporting as of December 31, 2013, based on criteria described in the original Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission in 1992. As a result of the material weakness identified within its consolidation accounting processes, which did not have a material impact on the Company’s financial statements or other disclosures, management added additional processes and procedures during the first quarter of 2014. Management believes these additional procedures, in combination with other key controls, should remediate the identified material weakness. Management will continue to monitor these procedures and controls throughout 2014. There were no changes in our internal control over financial reporting for the quarter ended September 30, 2014 that have materially affected, or that are reasonably likely to materially affect, our internal control over financial reporting.
63 |
We are not, nor are any of our subsidiaries, a party to any material pending litigation or other legal proceedings, or to the best of our knowledge, any threatened litigation or legal proceedings, which, in the opinion of management, individually or in the aggregate, would be likely to have a material adverse effect on our results of operations or financial condition.
The Company is a defendant in a purported class action lawsuit and two derivative suits originally filed in 2008. The plaintiffs in the class action lawsuit claim to represent a class of investors in the Company’s shares who allegedly were injured by misstatements in press releases and SEC filings between May 3, 2004, and January 28, 2008. The plaintiffs sought unspecified damages for themselves and the shareholders of the class they purported to represent. In the derivative suits, the plaintiffs claim, among other things, that the Company was injured because its directors and certain named officers did not fulfill duties regarding the accuracy of its financial disclosures. Both the class action and the derivative cases were brought in the United States District Court for the District of Maryland. The Company filed a motion to dismiss the class action and in June 2012, the Court issued a ruling dismissing all of the counts alleging any knowing or intentional wrongdoing by the Company or its affiliates, directors and officers. The plaintiffs appealed the Court’s ruling and on March 7, 2014, the United States Court of Appeals for the Fourth Circuit unanimously affirmed the lower Court’s ruling. As a result of these rulings, the only counts remaining in the class action relate to the Company’s dividend reinvestment plan and the plaintiffs in the derivative case have voluntarily dismissed their case outright. The Company expects to settle the remaining counts at an amount between $0.4 million and $0.9 million and had a contingent obligation of $0.5 million recorded at September 30, 2014. The parties have reached an agreement in principle in the foregoing range, but there are numerous steps to be taken before the settlement can be considered final and binding. Assuming the agreement becomes final and binding, the resulting settlement amount is expected to be covered fully by insurance.
For a discussion of the risk factors affecting the Company, see Part I, Item 1A, “Risk Factors,” of the Company’s 2013 Form 10-K.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Recent Sales of Unregistered Securities
None for the three months ended September 30, 2014.
Use of Proceeds from Registered Securities
None for the three months ended September 30, 2014.
64 |
Issuer Purchases of Equity Securities
The following table provides information on the Company’s common share repurchases during the three months ended September 30, 2014.
(in thousands, except per share data) | Total Number of Shares Purchased | Average Price Paid per Share | Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Maximum Number of Shares that May Yet be Purchased Under Plans or Programs (1) | ||||||||||||
7/1/2014 – 7/31/2014 | 69 | $ | 9.55 | 69 | 358 | |||||||||||
8/1/2013 – 8/31/2014 | 72 | 9.50 | 72 | 286 | ||||||||||||
9/1/2014 – 9/30/2014 | 100 | 9.45 | 100 | 186 | ||||||||||||
Total | 241 | $ | 9.49 | 241 | 186 |
(1) | At its November 2014 meeting, the Board authorized the repurchase of an additional 350,000 shares. Further, the Board amended the maximum price at which management is authorized to purchase shares based on an assessment of the economic benefit of such purchases to the Company. Effective at the filing of this Report and until modified by further action by the Board, that price is $11.01 per share. As of September 30, 2014, the Company had repurchased 1.2 million shares at an average price of $7.91 under its stock repurchase program since the plan’s inception, leaving 0.5 million shares to be purchased under the existing plan, inclusive of the increase to the plan authorized at the November 2014 Board meeting. The plan will terminate once the Company has repurchased the total authorized number of shares. |
Item 3. Defaults Upon Senior Securities
The Company had debt agreements totaling $1.5 million at September 30, 2014 that had payment defaults at maturity, but were subject to a forbearance agreement that expires on June 30, 2016.
Item 4. Mine Safety Disclosures
Not applicable.
None.
See Exhibit Index.
65 |
Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
MMA CAPITAL MANAGEMENT, LLC | |||
Dated: November 12, 2014 | By: | /s/ Michael L. Falcone | |
Name: | Michael L. Falcone | ||
Title: | Chief Executive Officer and President (Principal Executive Officer) | ||
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the date indicated.
By: | /s/ Michael L. Falcone | November 12, 2014 | ||
Name: | Michael L. Falcone | |||
Title: | Chief Executive Officer, President and Director (Principal Executive Officer) | |||
By: | /s/ Lisa M. Roberts | November 12, 2014 | ||
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 |