Exhibit 99.1

 

 

img132136125_0.jpg 

Supplemental Financial Report for the

Quarter Ended September 30, 2023

 

 

 

 

 

 

 

©2023 Greystone & Co. II LLC. All rights reserved. References to the term “Greystone,” refer to Greystone & Co. II LLC and/or its affiliated companies, as applicable.

img132136125_1.jpg 

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Partnership Financial Information

TABLE OF CONTENTS

Letter from the CEO

3

Quarterly Fact Sheet

5

Financial Performance Information

6

Appendices

18

Important Disclosure Notices

22

Other Partnership Information

24

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 2

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Letter from the CEO

I am pleased to report Greystone Housing Impact Investors LP’s operating results for the third quarter of 2023. We reported the following financial results as of and for the three months ended September 30, 2023:

Total revenues of $26.5 million
Net income of $0.39 per Beneficial Unit Certificate (“BUC”), basic and diluted
Cash Available for Distribution (“CAD”) of $0.25 per BUC
Total assets of $1.55 billion
Total Mortgage Revenue Bond (“MRB”) and Governmental Issuer Loan (“GIL”) investments of $1.1 billion

We reported the following notable transactions during the third quarter of 2023:

Advanced funds on MRB and taxable MRB investments totaling $11.7 million.
Advanced funds on GIL and property loan investments totaling $34.5 million.
Advanced funds to joint venture equity investments totaling $10.2 million, which includes funds advanced to The Jessam at Hays Farm, our first investment with a new multifamily developer partner.
Freddie Mac executed forward purchases of three GIL investments during the quarter. The Partnership’s GIL and property loan investments totaling $109.4 million associated with construction financing were settled in full at par plus accrued interest.
Received TOB trust financing proceeds totaling $41.5 million as leverage on various investment fundings.

We continue to strategically invest in the affordable multifamily MRB and GIL asset classes where we believe we can earn attractive leveraged returns. We also continue to see consistent operating results from the properties underlying our affordable multifamily MRBs and GILs, with all such investments being current on contractual principal and interest payments as of September 30, 2023.

Other highlights of our investment portfolio include the following:

We continue to execute on our hedging strategy, primarily through the use of interest rate swaps, to reduce the impact of volatile market interest rates. We received net swap payments of approximately $1.7 million and $3.8 million during the three and nine months ended September 30, 2023, respectively.

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 3

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Two joint venture equity investment properties were at least 90% occupied as of September 30, 2023 and two other properties have begun leasing activities. Seven of the Partnership’s joint venture equity investments are currently under construction or in development, with none having experienced material supply chain disruptions for either construction materials or labor to date. One stabilized property has been listed for sale by the managing member.
We directly own the Suites on Paseo MF Property near San Diego State University. The property continues to meet all direct obligations with cash flows from operations and was 100% occupied as of September 30, 2023. We negotiated a master lease with San Diego State University for 140 beds for the 2023-2024 academic year.

In November 2023, we completed a new secured financing transaction (the “TEBS Residual Financing”) secured by our residual interests in three Freddie Mac Tax Exempt Bond Securitization financings (“TEBS Financings”). The transaction involved the sale of the TEBS Financings residual interests to a governmental entity, which then issued and sold $61.5 million of senior Affordable Housing Multifamily Certificates to unaffiliated investors. We retained $20.5 million of residual Affordable Housing Multifamily Certificates as part of the transaction. We received net proceeds of approximately $60.4 million after payment of transaction-related costs. The $61.5 million of senior Affordable Housing Multifamily Certificates represent secured financing of the Partnership for financial reporting purposes. The senior Affordable Housing Multifamily Certificate holders are entitled to interest at a fixed rate of 7.125% per annum as well as certain principal payments from the assets within the TEBS Residual Financing. The TEBS Residual Financing has a maximum term ending in July 2034. The Partnership used $57.9 million of the net proceeds to pay down existing variable-rate corporate debt with a higher interest rate and a shorter maturity.

The closing of the TEBS Residual Financing provides many benefits to the Partnership. This new debt financing provides non-recourse, non-mark-to-market financing that generates effective interest cost savings of approximately 3.9% per annum compared to our prior variable-rate corporate debt which was secured by the same collateral. We have also successfully extended the term of the financing by approximately nine years.

We have noticed traditional bank lenders are offering less credit or imposing more restrictive terms on borrowers, creating new opportunities for us to pursue beyond our traditional pipeline. We will continue to strategically work with strong sponsors on new investment opportunities where traditional sources of capital may not currently be available. We will also continue to seek to develop new relationships, particularly with those sponsors that are existing clients of Greystone and its affiliates.

Thank you for your continued support of Greystone Housing Impact Investors LP!

 

Kenneth C. Rogozinski

Chief Executive Officer

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 4

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Third Quarter 2023 Fact Sheet

PARTNERSHIP DETAILS

 

Greystone Housing Impact Investors LP was formed for the primary purpose of acquiring a portfolio of MRBs that are issued to provide construction and/or permanent financing of affordable multifamily residential and commercial properties. We also invest in GILs, which are similar to MRBs, to provide construction financing for affordable multifamily properties. We expect and believe the interest paid on the MRBs and GILs to be excludable from gross income for federal income tax purposes. In addition, we have invested in equity interests in multifamily, market rate properties throughout the U.S. We also own interests in multifamily properties (“MF Properties”) until the “highest and best use” can be determined. We continue to pursue a business strategy of acquiring additional MRBs and GILs on a leveraged basis, and other investments.

 

(As of September 30, 2023)

 

 

 

Symbol (NYSE)

 

 

GHI

 

Most Recent Quarterly Distribution per BUC (1)

$

0.44

 

 

 

 

 

BUC Price

$

15.45

 

Year to Date Annualized Yield (2)

 

10.8%

 

 

 

 

 

 

BUCs Outstanding

 

 

22,734,375

 

Market Capitalization

 

$

$351,246,094

 

52-week BUC price range

 

$15.07 to $19.28

 

 

 

 

 

 

 

 

 

 

 

Partnership Financial Information for Q3 2023

($’s in 000’s, except per BUC amounts)

 

 

9/30/2023

 

12/31/2022

 

 

 

 

 

 

Total Assets

$1,546,331

 

$1,567,130

 

Leverage Ratio (3)

72%

 

73%

 

 

 

 

 

 

 

Q3 2023

 

YTD 2023

 

 

 

 

 

 

Total Revenue

$26,474

 

$79,716

 

Net Income

$9,729

 

$47,808

 

Cash Available for Distribution (“CAD”) (4)

$5,602

 

$37,953

 

Cash Distributions declared, per BUC (1)

$0.368

 

$1.102

 

BUCs Distributions declared, per BUC (1)

$0.070

 

$0.139

 

 

(1)
The distribution was paid on October 31, 2023 for BUC holders of record as of September 29, 2023. The distribution is payable to BUC holders of record as of the last business day of the quarter end and GHI trades ex-dividend one day prior to the record date, with a payable date of the last business day of the subsequent month. The distribution includes the regular quarterly cash distribution of $0.37 per outstanding BUC and a supplemental distribution payable in the form of additional BUCs equal to $0.07 per BUC. The supplemental BUCs Distribution was paid at a ratio of 0.00418 BUCs for each issued and outstanding BUC as of the record date. The amounts above have been retroactively adjusted to reflect the BUCs distribution as of the beginning of the periods presented.
(2)
The annualized yield calculation is based on year-to-date distributions declared of $1.25 per BUC.
(3)
Our overall leverage ratio is calculated as total outstanding debt divided by total assets using cost adjusted for paydowns and allowances for MRBs, Governmental Issuer Loans, property loans, taxable MRBs and taxable GILs, and initial cost for deferred financing costs and real estate assets.
(4)
Management utilizes a calculation of Cash Available for Distribution (“CAD”) to assess the Partnership’s operating performance. This is a non-GAAP financial measure. See the Important Disclosure Notices in the Appendices for important information regarding non-GAAP measures. A reconciliation of our GAAP net income (loss) to CAD is provided on page 20 of this report.

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 5

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Operating Results Summary

(Dollar amounts in thousands, except per BUC information)

 

 

 

Q3 2022

 

 

Q4 2022

 

 

Q1 2023

 

 

Q2 2023

 

 

Q3 2023

 

Total revenues

 

$

22,604

 

 

$

22,030

 

 

$

24,938

 

 

$

28,304

 

 

$

26,474

 

Total expenses

 

 

(14,750

)

 

 

(19,002

)

 

 

(23,506

)

 

 

(14,344

)

 

 

(16,771

)

Gain on sale of investments in unconsolidated entities

 

 

10,581

 

 

 

141

 

 

 

15,367

 

 

 

7,326

 

 

 

32

 

Income tax (expense) benefit

 

 

82

 

 

 

6

 

 

 

(7

)

 

 

1

 

 

 

(6

)

Net income

 

$

18,517

 

 

$

3,175

 

 

$

16,792

 

 

$

21,287

 

 

$

9,729

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per BUC operating metrics(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

0.79

 

 

$

0.09

 

 

$

0.60

 

 

$

0.85

 

 

$

0.39

 

Cash available for distribution

 

$

0.53

 

 

$

0.15

 

 

$

0.81

 

 

$

0.62

 

 

$

0.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per BUC distribution information(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions declared

 

$

0.37

 

 

$

0.47

 

 

$

0.37

 

 

$

0.37

 

 

$

0.37

 

BUC distributions declared

 

 

0.20

 

 

 

0.20

 

 

 

-

 

 

 

0.07

 

 

 

0.07

 

Total distributions declared

 

$

0.57

 

 

$

0.67

 

 

$

0.37

 

 

$

0.44

 

 

$

0.44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average BUCs outstanding

 

 

22,247,781

 

 

 

22,501,386

 

 

 

22,538,928

 

 

 

22,639,852

 

 

 

22,734,412

 

BUCs outstanding, end of period

 

 

22,247,781

 

 

 

22,539,029

 

 

 

22,538,878

 

 

 

22,639,852

 

 

 

22,734,375

 

(1)
Per BUC metrics are presented as initially reported and have not been retrospectively adjusted for subsequent distributions payable in the form of additional BUCs.

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 6

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Asset Profile

(Dollar amounts in thousands)

 

 

img132136125_5.jpg 

 

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 7

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Mortgage Investments to Total Assets Profile

(Dollar amounts in thousands)

img132136125_6.jpg 

Note: Mortgage Investments include the Partnership’s Mortgage Revenue Bonds, Governmental Issuer Loans, Taxable Mortgage Revenue

Bonds, Taxable Governmental Issuer Loans, and Property Loans that share a first mortgage lien with the Governmental Issuer Loans.

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 8

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Debt and Equity Profile

(Dollar amounts in thousands)

img132136125_7.jpg 

 

 

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 9

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Debt Financing

(Dollar amounts in thousands)

img132136125_8.jpg 

(1)
The variable-rate debt financing is hedged through our interest rate swap agreements. Though the variable rate indices may differ, these interest rate swaps have effectively synthetically fixed the interest rate of the related debt financing.
(2)
The securitized assets and related debt financings each have variable interest rates, though the variable rate indices may differ. As such, the Partnership is largely hedged against rising interest rates.

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 10

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Debt Investments Activity

(Dollar amounts in thousands)

img132136125_9.jpg 

Quarterly Activity

Q3 2022

 

Q4 2022

 

Q1 2023

 

Q2 2023

 

Q3 2023

 

Investment Purchases

$

69,485

 

$

163,546

 

$

90,747

 

$

88,552

 

$

46,525

 

Sales and Redemptions

 

(40,109

)

 

(7,779

)

 

(31,622

)

 

(65,511

)

 

(126,121

)

Net Investment Activity

 

29,376

 

 

155,767

 

 

59,125

 

 

23,041

 

 

(79,596

)

Net Debt Proceeds

 

(21,832

)

 

(120,394

)

 

(35,595

)

 

(16,330

)

 

68,749

 

Net Capital Deployed

$

7,544

 

$

35,373

 

$

23,530

 

$

6,711

 

$

(10,847

)

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 11

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

JV Equity Investments Activity

(Dollar amounts in thousands)

img132136125_10.jpg 

Quarterly Activity

Q3 2022

 

Q4 2022

 

Q1 2023

 

Q2 2023

 

Q3 2023

 

JV Equity Contributions

$

2,524

 

$

10,912

 

$

5,698

 

$

3,744

 

$

10,194

 

Return of JV Equity Contributions

 

(7,606

)

 

(95

)

 

(12,283

)

 

(9,024

)

 

-

 

Net JV Equity Activity

$

(5,082

)

$

10,817

 

$

(6,585

)

$

(5,280

)

$

10,194

 

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 12

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Net Book Value Waterfall

img132136125_11.jpg 

Note: Per unit data derived from weighted average BUCs outstanding during the period, except for the Net Book Values, which are based on

shares outstanding on the stated date. Numbers may not sum due to rounding.

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 13

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Interest Rate Sensitivity Analysis

The interest rate sensitivity table below represents the change in interest income from investments, net of interest on debt and settlement payments for interest rate derivatives over the next twelve months, assuming an immediate parallel shift in the SOFR yield curve and the resulting implied forward rates are realized as a component of this shift in the curve and assuming management does not adjust its strategy in response. The amounts in the table below do not consider any potential derivative fair value adjustments in determining the net interest income impact.

Description

 

- 25 basis points

 

 

+ 50 basis points

 

 

+ 100 basis points

 

 

+ 150 basis points

 

 

+ 200 basis points

 

TOB Debt Financings

 

$

1,223,811

 

 

$

(2,447,621

)

 

$

(4,895,243

)

 

$

(7,342,864

)

 

$

(9,790,485

)

TEBS Debt Financings

 

 

96,944

 

 

 

(193,887

)

 

 

(387,774

)

 

 

(581,661

)

 

 

(775,548

)

Other Investment Financings

 

 

(536,889

)

 

 

1,073,779

 

 

 

2,147,557

 

 

 

3,221,336

 

 

 

4,295,115

 

Variable Rate Investments

 

 

(566,796

)

 

 

1,133,592

 

 

 

2,267,183

 

 

 

3,400,775

 

 

 

4,534,366

 

Net Interest Income Impact

 

$

217,070

 

 

$

(434,137

)

 

$

(868,277

)

 

$

(1,302,414

)

 

$

(1,736,552

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per BUC Impact (1)

 

$

0.010

 

 

$

(0.019

)

 

$

(0.038

)

 

$

(0.057

)

 

$

(0.076

)

 

(1)
The net interest income impact per BUC calculated based on 22,734,375 BUCs outstanding as of September 30, 2023.

 

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 14

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Total Revenue & Gain on Sale Trends

(Dollar amounts in thousands)

 

img132136125_12.jpg 

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 15

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Operating Expense Trends

(Dollar amounts in thousands)

 

img132136125_13.jpg

(1)
Interest expense includes fair value adjustments to the Partnership's interest rate derivative instruments that are non-cash income (expense) in the period reported.

Since July 1, 2021, the sum of “Salaries and benefits” and “General and administrative” expenses as a percentage of Total Assets has

averaged approximately 0.29% per quarter.

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 16

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Tax Income Information Related to Beneficial Unit Certificates

The following table summarizes tax-exempt and taxable income as percentages of total income allocated to the Partnership’s BUCs on Schedule K-1 for tax years 2020 to 2022. This disclosure relates only to income allocated to the Partnership’s BUCs and does not consider an individual unitholder’s basis in the BUCs or potential return of capital as such matters are dependent on the individual unitholders’ specific tax circumstances. Such amounts are for all BUC holders in the aggregate during the year. Income is allocated to individual investors monthly and amounts allocated to individual investors may differ from these percentages due to, including, but not limited to, BUC purchases and sales activity and the timing of significant transactions during the year.

 

2022

 

 

2021

 

 

2020

 

 

Tax-exempt income

 

25

%

 

 

32

%

 

 

215

%

 

Taxable income (loss)

 

75

%

 

 

68

%

 

 

-115

%

(1)

 

 

100

%

 

 

100

%

 

 

100

%

 

(1)
The taxable loss in 2020 is due primarily to net rental real estate losses that exceeded gains on sale for tax purposes during the year related to the Partnership’s investment in unconsolidated entities.

Unrelated Business Taxable Income

In recent years, the Partnership has generated little to no Unrelated Business Taxable Income (“UBTI”) for BUC unitholders. For tax years 2020 to 2022, the Partnership generated a net loss from activities considered to be UBTI as reported on investor Schedule K-1s. The rules around UBTI are complex, so please consult your tax advisor.

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 17

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

 

 

 

Appendices

 

 

 

 

 

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 18

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Operating Results Detail

(Dollar amounts in thousands, except per BUC information)

 

 

 

Q3 2022

 

 

Q4 2022

 

 

Q1 2023

 

 

Q2 2023

 

 

Q3 2023

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment income

 

$

16,564

 

 

$

16,550

 

 

$

19,303

 

 

$

22,416

 

 

$

20,537

 

Property revenues

 

 

1,914

 

 

 

2,070

 

 

 

1,226

 

 

 

1,108

 

 

 

1,199

 

Other interest income

 

 

4,127

 

 

 

3,410

 

 

 

4,410

 

 

 

4,646

 

 

 

4,621

 

Other income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

133

 

 

 

117

 

Total revenues

 

 

22,605

 

 

 

22,030

 

 

 

24,939

 

 

 

28,303

 

 

 

26,474

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate operating (exclusive of items shown below)

 

 

1,521

 

 

 

1,174

 

 

 

602

 

 

 

615

 

 

 

874

 

Provision for credit losses

 

 

-

 

 

 

-

 

 

 

(545

)

 

 

(774

)

 

 

(562

)

Depreciation and amortization

 

 

688

 

 

 

661

 

 

 

405

 

 

 

405

 

 

 

413

 

Interest expense

 

 

8,036

 

 

 

11,714

 

 

 

17,971

 

 

 

8,988

 

 

 

10,717

 

General and administrative

 

 

4,505

 

 

 

5,452

 

 

 

5,073

 

 

 

5,109

 

 

 

5,328

 

Total expenses

 

 

14,750

 

 

 

19,001

 

 

 

23,506

 

 

 

14,343

 

 

 

16,770

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of investments in unconsolidated entities

 

 

10,581

 

 

 

141

 

 

 

15,367

 

 

 

7,326

 

 

 

32

 

Income before income taxes

 

 

18,436

 

 

 

3,170

 

 

 

16,800

 

 

 

21,286

 

 

 

9,736

 

Income tax expense (benefit)

 

 

(82

)

 

 

(6

)

 

 

7

 

 

 

(1

)

 

 

6

 

Net income

 

 

18,518

 

 

 

3,176

 

 

 

16,793

 

 

 

21,287

 

 

 

9,730

 

Redeemable preferred unit distributions and accretion

 

 

(716

)

 

 

(716

)

 

 

(747

)

 

 

(799

)

 

 

(700

)

Net income available to partners

 

$

17,802

 

 

$

2,460

 

 

$

16,046

 

 

$

20,488

 

 

$

9,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to partners allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General partner

 

$

142

 

 

$

360

 

 

$

2,479

 

 

$

1,010

 

 

$

25

 

Limited partners - BUCs

 

 

17,553

 

 

 

2,063

 

 

 

13,491

 

 

 

19,324

 

 

 

8,922

 

Limited partners - Restricted units

 

 

105

 

 

 

36

 

 

 

75

 

 

 

154

 

 

 

82

 

Net income available to partners

 

$

17,800

 

 

$

2,459

 

 

$

16,045

 

 

$

20,488

 

 

$

9,029

 

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 19

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Cash Available for Distribution (1)

(Dollar amounts in thousands, except per BUC information)

 

 

 

Q3 2022

 

 

Q4 2022

 

 

Q1 2023

 

 

Q2 2023

 

 

Q3 2023

 

 

Net income

 

$

18,517

 

 

$

3,175

 

 

$

16,791

 

 

$

21,287

 

 

$

9,729

 

 

Change in fair value of derivative instruments

 

 

(2,872

)

 

 

(660

)

 

 

3,436

 

 

 

(6,020

)

 

 

(4,237

)

 

Depreciation and amortization expense

 

 

688

 

 

 

661

 

 

 

405

 

 

 

405

 

 

 

413

 

 

Provision for credit losses

 

 

-

 

 

 

-

 

 

 

(545

)

 

 

(774

)

 

 

(562

)

 

Realized impairment of securities

 

 

(5,712

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Realized provision for loan loss

 

 

(593

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Amortization of deferred financing costs

 

 

982

 

 

 

611

 

 

 

1,006

 

 

 

393

 

 

 

353

 

 

Restricted unit compensation expense

 

 

580

 

 

 

612

 

 

 

350

 

 

 

587

 

 

 

603

 

 

Deferred income taxes

 

 

(43

)

 

 

4

 

 

 

(1

)

 

 

(1

)

 

 

(1

)

 

Redeemable Preferred Unit distributions and accretion

 

 

(716

)

 

 

(716

)

 

 

(747

)

 

 

(799

)

 

 

(700

)

 

Tier 2 Income allocable to the General Partner

 

 

(70

)

 

 

(337

)

 

 

(2,415

)

 

 

(878

)

 

 

65

 

 

Recovery of prior credit loss

 

 

(17

)

 

 

(17

)

 

 

(17

)

 

 

(17

)

 

 

(17

)

 

Bond premium, discount and amortization, net of cash received

 

 

957

 

 

 

(51

)

 

 

(47

)

 

 

(47

)

 

 

(45

)

 

Total Cash Available for Distribution

 

$

11,701

 

 

$

3,282

 

 

$

18,216

 

 

$

14,136

 

 

$

5,601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of BUCs outstanding, basic

 

 

22,247,781

 

 

 

22,501,386

 

 

 

22,538,928

 

 

 

22,639,852

 

 

 

22,734,412

 

 

Net income per BUC, basic

 

$

0.79

 

 

$

0.09

 

 

$

0.60

 

 

$

0.85

 

 

$

0.39

 

 

Total CAD per BUC, basic

 

$

0.53

 

 

$

0.15

 

 

$

0.81

 

 

$

0.62

 

 

$

0.25

 

 

Cash Distributions declared, per BUC

 

$

0.37

 

 

$

0.47

 

 

$

0.37

 

 

$

0.37

 

 

$

0.37

 

 

BUCs Distributions declared, per BUC (2)

 

$

0.20

 

 

$

0.20

 

 

$

-

 

 

$

0.07

 

 

$

0.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trailing five quarter totals:

 

 

 

 

 

Net income per BUC, basic

 

 

$

2.73

 

 

 

 

 

 

 

Total CAD per BUC, basic

 

 

$

2.35

 

 

 

 

 

 

 

Cash Distributions declared, per BUC

 

 

$

1.94

 

 

 

 

 

 

 

BUCs Distributions declared, per BUC

 

 

$

0.54

 

 

 

 

 

 

 

 

 

(1)
See the Important Disclosure Notices in the Appendices for important information regarding non-GAAP measures. Per BUC metrics are presented as initially reported and have not been retrospectively adjusted for future distributions payable in the form of additional BUCs.
(2)
See the Important Disclosure Notices in the Appendices for information regarding the BUCs distributions declared.

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 20

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Balance Sheet Summary

(Dollar amounts in thousands, except per BUC information)

 

 

 

9/30/2022

 

 

12/31/2022

 

 

3/31/2023

 

 

6/30/2023

 

 

9/30/2023

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

103,204

 

 

$

51,188

 

 

$

52,105

 

 

$

59,246

 

 

$

58,918

 

Restricted cash

 

 

45,850

 

 

 

41,449

 

 

 

36,213

 

 

 

45,765

 

 

 

47,908

 

Interest receivable

 

 

9,402

 

 

 

11,628

 

 

 

14,615

 

 

 

10,315

 

 

 

8,712

 

Mortgage revenue bonds, at fair value

 

 

695,070

 

 

 

799,409

 

 

 

867,384

 

 

 

905,964

 

 

 

859,046

 

Governmental issuer loans, net

 

 

281,275

 

 

 

300,230

 

 

 

315,528

 

 

 

302,173

 

 

 

254,378

 

Property loans, net

 

 

123,867

 

 

 

175,110

 

 

 

162,781

 

 

 

142,903

 

 

 

115,432

 

Investments in unconsolidated entities

 

 

103,103

 

 

 

115,791

 

 

 

111,135

 

 

 

106,296

 

 

 

118,525

 

Real estate assets, net

 

 

58,599

 

 

 

36,550

 

 

 

35,673

 

 

 

35,563

 

 

 

35,272

 

Other assets

 

 

29,717

 

 

 

35,775

 

 

 

37,236

 

 

 

48,458

 

 

 

48,140

 

Total assets

 

$

1,450,087

 

 

$

1,567,130

 

 

$

1,632,670

 

 

$

1,656,683

 

 

$

1,546,331

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

16,366

 

 

$

21,734

 

 

$

23,408

 

 

$

22,468

 

 

$

23,622

 

Distribution payable

 

 

8,313

 

 

 

10,900

 

 

 

10,835

 

 

 

9,322

 

 

 

8,481

 

Secured lines of credit

 

 

30,942

 

 

 

55,500

 

 

 

6,500

 

 

 

12,500

 

 

 

16,500

 

Debt financing, net

 

 

962,615

 

 

 

1,058,903

 

 

 

1,143,735

 

 

 

1,154,030

 

 

 

1,081,410

 

Mortgages payable and other secured financing, net

 

 

26,231

 

 

 

1,690

 

 

 

1,690

 

 

 

1,690

 

 

 

26,513

 

Total liabilities

 

 

1,044,467

 

 

 

1,148,727

 

 

 

1,186,168

 

 

 

1,200,010

 

 

 

1,156,526

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable preferred units

 

 

94,453

 

 

 

94,447

 

 

 

102,430

 

 

 

112,421

 

 

 

92,428

 

Partners' capital

 

 

311,167

 

 

 

323,956

 

 

 

344,072

 

 

 

344,252

 

 

 

297,377

 

Total liabilities and partners' capital

 

$

1,450,087

 

 

$

1,567,130

 

 

$

1,632,670

 

 

$

1,656,683

 

 

$

1,546,331

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net book value per BUC

 

$

13.88

 

 

$

14.31

 

 

$

15.12

 

 

$

15.06

 

 

$

12.97

 

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 21

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Important Disclosure Notices

Forward-Looking Statements

All statements in this document other than statements of historical facts, including statements regarding our future results of operations and financial position, business strategy and plans and objectives of management for future operations, are forward-looking statements. When used, statements which are not historical in nature, including those containing words such as “anticipate,” “estimate,” “should,” “expect,” “believe,” “intend,” and similar expressions, are intended to identify forward-looking statements. We have based forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our business, financial condition and results of operations. This document may also contain estimates and other statistical data made by independent parties and by us relating to market size and growth and other industry data. This data involves a number of assumptions and limitations, and you are cautioned not to give undue weight to such estimates. We have not independently verified the statistical and other industry data generated by independent parties contained in this supplement and, accordingly, we cannot guarantee their accuracy or completeness. In addition, projections, assumptions and estimates of our future performance and the future performance of the industries in which we operate are necessarily subject to a high degree of uncertainty and risk due to a variety of factors, including those described under the headings “Item 1A Risk Factors” in our 2022 Annual Report on Form 10-K for the year ended December 31, 2022 and our Quarterly Report on Form 10-Q for the quarter ended March 31, 2023. These forward-looking statements are subject to various risks and uncertainties and Greystone Housing Impact Investors LP (the “Partnership”) expressly disclaims any obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Most, but not all, of the selected financial information furnished herein is derived from the Greystone Housing Impact Investors LP’s consolidated financial statements and related notes prepared in conformity with generally accepted accounting principles in the United States of America (“GAAP”) and management’s discussion and analysis of financial condition and results of operations included in the Partnership’s reports on Forms 10-K and 10-Q. The Partnership’s annual consolidated financial statements were subject to an independent audit, dated February 23, 2023.

Disclosure Regarding Non-GAAP Measures

This document refers to certain financial measures that are identified as non-GAAP. We believe these non-GAAP measures are helpful to investors because they are the key information used by management to analyze our operations. This supplemental information should not be considered in isolation or as a substitute for the related GAAP measures.

Please see the consolidated financial statements we filed with the Securities and Exchange Commission on Forms 10-K and 10-Q. Our GAAP consolidated financial statements can be located upon searching for the Partnership’s filings at www.sec.gov.

Other Information

On September 14, 2022, the Partnership declared a supplemental distribution payable in the form of additional BUCs equal to $0.20 per BUC (the “Third Quarter 2022 BUCs Distribution”). The Third Quarter 2022 BUCs Distribution was paid at a ratio of 0.01044 BUCs for each issued and outstanding BUC as of the record date of September 30, 2022, which represents an amount per BUC based on the closing price of the BUCs on the Nasdaq Stock Market LLC on September 13, 2022. The Third Quarter 2022 BUCs Distribution was completed on October 31, 2022.

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 22

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

On December 19, 2022, the Partnership declared a supplemental distribution payable in the form of additional BUCs equal to $0.20 per BUC (the “Fourth Quarter 2022 BUCs Distribution”). The Fourth Quarter 2022 BUCs Distribution was paid at a ratio of 0.0105 BUCs for each issued and outstanding BUC as of the record date of December 30, 2022, which represents an amount per BUC based on the closing price of the BUCs on the New York Stock Exchange ("NYSE") on December 16, 2022. The Fourth Quarter 2022 BUCs Distribution was completed on January 31, 2023.

On June 14, 2023, the Partnership declared a supplemental distribution payable in the form of additional BUCs equal to $0.07 per BUC (the “Second Quarter 2023 BUCs Distribution”). The Second Quarter 2023 BUCs Distribution was paid at a ratio of 0.00448 BUCs for each issued and outstanding BUC as of the record date of June 30, 2023, which represents an amount per BUC based on the closing price of the BUCs on the NYSE on June 13, 2023. The Second Quarter 2023 BUCs Distribution was completed on July 31, 2023.

On September 13, 2023, the Partnership declared a supplemental distribution payable in the form of additional BUCs equal to $0.07 per BUC (the “Third Quarter 2023 BUCs Distribution”, collectively with the Third Quarter 2022 BUCs Distribution, the Fourth Quarter 2022 BUCs Distribution, and the Second Quarter 2023 BUCs Distribution, the “BUCs Distributions”). The Third Quarter 2023 BUCs Distribution was paid at a ratio of 0.00418 BUCs for each issued and outstanding BUC as of the record date of September 29, 2023, which represents an amount per BUC based on the closing price of the BUCs on the NYSE on September 12, 2023. The Third Quarter 2023 BUCs Distribution was completed on October 31, 2023.

There were no fractional BUCs issued in connection with the BUCs Distributions. All fractional BUCs resulting from the BUCs Distributions received cash for such fraction based on the market value of the BUCs on the record date.

Unless noted otherwise herein, the BUCs Distributions have been applied retroactively to all net income per BUC, distributions per BUC and similar per BUC disclosures for all periods indicated in this supplemental financial report.

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 23

 


 

Supplemental Financial Report for the Quarter Ended September 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Other Partnership Information

Corporate Office:

 

 

Transfer Agent:

 

14301 FNB Parkway

 

 

American Stock Transfer & Trust Company

Suite 211

 

 

59 Maiden Lane

Omaha, NE 68154

 

 

Plaza Level

Phone:

402-952-1235

 

New York, NY 10038

Investor & K-1 Services:

855-428-2951

 

Phone: 718-921-8124

 

Web Site:

www.ghiinvestors.com

 

888-991-9902

 

K-1 Services Email:

ghiK1s@greyco.com

 

 

 

Ticker Symbol (NYSE):

GHI

 

 

 

 

Corporate Counsel:

 

Independent Accountants:

Barnes & Thornburg LLP

 

PwC

11 S. Meridian Street

 

1 North Wacker Drive

Indianapolis, IN 46204

 

Chicago, Illinois 60606

 

 

 

Board of Managers of Greystone AF Manager LLC:

(acting as the directors of Greystone Housing Impact Investors LP)

 

 

 

Stephen Rosenberg

Chairman of the Board

 

Jeffrey M. Baevsky

Manager

 

Drew C. Fletcher

Manager

 

Steven C. Lilly

Manager

 

W. Kimball Griffith

Manager

 

Deborah A. Wilson

Manager

 

Robert K. Jacobsen

Manager

 

 

 

 

Corporate Officers:

Kenneth C. Rogozinski

Chief Executive Officer

 

Jesse A. Coury

Chief Financial Officer

 

 

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 24