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 March 31, 2016
OR
o |
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: 000-24843
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
(Exact name of registrant as specified in its charter)
Delaware |
|
47-0810385 |
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification No.) |
|
|
|
1004 Farnam Street, Suite 400 |
|
Omaha, Nebraska 68102 |
(Address of principal executive offices) |
|
(Zip Code) |
(402) 444-1630 |
||
(Registrant’s telephone number, including area code) |
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 x NO o
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 during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). YES x NO o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer |
o |
|
Accelerated filer |
x |
Non- accelerated filer |
o |
(do not check if a smaller reporting company) |
Smaller reporting company |
o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES o NO x
PART I – FINANCIAL INFORMATION
|
|
2 |
||
|
|
|
2 |
|
|
|
|
3 |
|
|
|
|
4 |
|
|
|
|
5 |
|
|
|
|
6 |
|
|
|
|
7 |
|
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
35 |
|
|
|
47 |
||
|
|
48 |
||
|
|
|
|
|
|
|
PART II – OTHER INFORMATION |
|
|
|
|
49 |
||
|
|
52 |
||
|
|
|
|
|
|
|
|
53 |
This report (including, but not limited to, the information contained in “Management’s Discussion and Analysis of Financial Condition and Results of Operations”) contains forward-looking statements. All statements other than statements of historical facts contained in this report, 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 report also contains 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 which are contained in this report and, accordingly, we cannot guarantee their accuracy or completeness.
These forward-looking statements are subject to various risks and uncertainties, including those relating to:
|
· |
current maturities of our financing arrangements and our ability to renew or refinance such financing arrangements; |
|
· |
defaults on the mortgage loans securing our mortgage revenue bonds; |
|
· |
risks associated with investing in multifamily, student, senior citizen residential and commercial properties, including changes in business conditions and the general economy; |
|
· |
changes in short-term interest rates; |
|
· |
our ability to use borrowings to finance our assets; |
|
· |
current negative economic and credit market conditions; |
|
· |
recapture of previously issued Low Income Housing Tax Credits (“LIHTCs”) in accordance with Section 42 of the Internal Revenue Code; |
|
· |
changes in the United States Department of Housing and Urban Development’s Capital Fund Program (“HUD”); and |
|
· |
changes in government regulations affecting our business. |
Other risks, uncertainties and factors could cause our actual results to differ materially from those projected in any forward-looking statements we make. We are not obligated to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. 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 “Risk Factors” in Item 1A of the America First Multifamily Investors, L.P.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2015 and in Item 1A of Part II of this document.
PART I - FINANCIAL INFORMATION
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
|
March 31, 2016 |
|
|
December 31, 2015 |
|
||
Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
17,822,453 |
|
|
$ |
17,035,782 |
|
Restricted cash |
|
|
8,753,563 |
|
|
|
8,950,374 |
|
Interest receivable |
|
|
6,014,520 |
|
|
|
5,220,859 |
|
Mortgage revenue bonds held in trust, at fair value (Note 4) |
|
|
535,399,114 |
|
|
|
536,316,481 |
|
Mortgage revenue bonds, at fair value (Note 4) |
|
|
60,977,254 |
|
|
|
47,366,656 |
|
Public housing capital fund trusts, at fair value (Note 5) |
|
|
60,505,340 |
|
|
|
60,707,290 |
|
Mortgage-backed securities, at fair value (Note 6) |
|
|
- |
|
|
|
14,775,309 |
|
Real estate assets: (Note 7) |
|
|
|
|
|
|
|
|
Land and improvements |
|
|
17,983,300 |
|
|
|
17,887,505 |
|
Buildings and improvements |
|
|
139,232,348 |
|
|
|
139,153,699 |
|
Real estate assets before accumulated depreciation |
|
|
157,215,648 |
|
|
|
157,041,204 |
|
Accumulated depreciation |
|
|
(17,670,045 |
) |
|
|
(16,023,814 |
) |
Net real estate assets |
|
|
139,545,603 |
|
|
|
141,017,390 |
|
Investment in an unconsolidated entity (Note 8) |
|
|
2,442,846 |
|
|
|
- |
|
Other assets (Note 9) |
|
|
42,992,145 |
|
|
|
35,720,342 |
|
Total Assets |
|
$ |
874,452,838 |
|
|
$ |
867,110,483 |
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Accounts payable, accrued expenses and other liabilities |
|
$ |
5,555,619 |
|
|
$ |
5,667,948 |
|
Distribution payable |
|
|
7,607,693 |
|
|
|
8,759,343 |
|
Unsecured lines of credit (Note 11) |
|
|
27,984,639 |
|
|
|
17,497,000 |
|
Debt financing (Note 12) |
|
|
430,307,422 |
|
|
|
451,496,716 |
|
Mortgages payable and other secured financing (Note 13) |
|
|
69,053,487 |
|
|
|
69,247,574 |
|
Derivative swap, at fair value (Note 15) |
|
|
2,227,074 |
|
|
|
1,317,075 |
|
Total Liabilities |
|
|
542,735,934 |
|
|
|
553,985,656 |
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies (Note 17) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable Series A preferred units, $10.0 redemption value, 10.0 million authorized, 1.0 and 0.0 million issued and outstanding, respectively (Note 18) |
|
|
9,980,965 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
Partnersʼ Capital |
|
|
|
|
|
|
|
|
General Partner (Note 1) |
|
|
527,043 |
|
|
|
399,077 |
|
Beneficial Unit Certificate holders |
|
|
321,203,422 |
|
|
|
312,720,264 |
|
Total Partnersʼ Capital |
|
|
321,730,465 |
|
|
|
313,119,341 |
|
Noncontrolling interest (Note 7) |
|
|
5,474 |
|
|
|
5,486 |
|
Total Capital |
|
|
321,735,939 |
|
|
|
313,124,827 |
|
Total Liabilities and Partnersʼ Capital |
|
$ |
874,452,838 |
|
|
$ |
867,110,483 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
2
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
|
|
Three Months Ended March 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
Revenues: |
|
|
|
|
|
|
|
|
Property revenues |
|
$ |
5,074,104 |
|
|
$ |
4,302,301 |
|
Investment income |
|
|
9,157,234 |
|
|
|
7,979,784 |
|
Contingent interest income |
|
|
174,396 |
|
|
|
- |
|
Other interest income |
|
|
514,125 |
|
|
|
224,540 |
|
Gain on sale of securities |
|
|
8,097 |
|
|
|
- |
|
Total revenues |
|
|
14,927,956 |
|
|
|
12,506,625 |
|
Expenses: |
|
|
|
|
|
|
|
|
Real estate operating (exclusive of items shown below) |
|
|
2,636,677 |
|
|
|
2,471,030 |
|
Depreciation and amortization |
|
|
2,124,898 |
|
|
|
1,454,179 |
|
Amortization of deferred financing costs |
|
|
532,187 |
|
|
|
338,599 |
|
Interest |
|
|
4,770,135 |
|
|
|
3,936,176 |
|
General and administrative |
|
|
2,332,371 |
|
|
|
1,807,481 |
|
Total expenses |
|
|
12,396,268 |
|
|
|
10,007,465 |
|
Income from continuing operations |
|
|
2,531,688 |
|
|
|
2,499,160 |
|
Income from discontinued operations |
|
|
- |
|
|
|
24,428 |
|
Net income |
|
|
2,531,688 |
|
|
|
2,523,588 |
|
Net loss attributable to noncontrolling interest |
|
|
(12 |
) |
|
|
(891 |
) |
Net income - America First Multifamily Investors, L.P. |
|
$ |
2,531,700 |
|
|
$ |
2,524,479 |
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
2,531,688 |
|
|
|
2,523,588 |
|
Redeemable Series A preferred unit distribution and accretion |
|
|
(1,684 |
) |
|
|
- |
|
Net income available to Partners and noncontrolling interest |
|
$ |
2,530,004 |
|
|
$ |
2,523,588 |
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to Partners and noncontrolling interest allocated to: |
|
|
|
|
|
|
|
|
General Partner |
|
$ |
67,155 |
|
|
$ |
26,706 |
|
Limited Partners - Unitholders |
|
|
2,462,861 |
|
|
|
2,643,939 |
|
Unallocated loss of Consolidated VIEs |
|
|
- |
|
|
|
(146,166 |
) |
Noncontrolling interest |
|
|
(12 |
) |
|
|
(891 |
) |
|
|
$ |
2,530,004 |
|
|
$ |
2,523,588 |
|
Unitholdersʼ interest in net income per unit (basic and diluted): |
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
0.04 |
|
|
$ |
0.04 |
|
Income from discontinued operations |
|
|
- |
|
|
|
- |
|
Net income, basic and diluted, per unit |
|
$ |
0.04 |
|
|
$ |
0.04 |
|
Distributions declared, per unit |
|
$ |
0.125 |
|
|
$ |
0.125 |
|
Weighted average number of units outstanding, basic and diluted |
|
|
60,252,928 |
|
|
|
60,252,928 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
3
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(UNAUDITED)
|
|
For the Three Months Ended March 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
Net income |
|
$ |
2,531,688 |
|
|
$ |
2,523,588 |
|
Reversal of net unrealized gain on sale of securities |
|
|
(236,439 |
) |
|
|
- |
|
Unrealized gain (loss) on securities |
|
|
12,337,427 |
|
|
|
(1,057,235 |
) |
Unrealized gain (loss) on bond purchase commitments |
|
|
1,587,813 |
|
|
|
(576,225 |
) |
Comprehensive income |
|
$ |
16,220,489 |
|
|
$ |
890,128 |
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) allocated to: |
|
|
|
|
|
|
|
|
General Partner |
|
$ |
204,060 |
|
|
$ |
10,372 |
|
Limited Partners - Unitholders |
|
|
16,016,441 |
|
|
|
1,026,813 |
|
Unallocated loss of Consolidated Property VIEs |
|
|
- |
|
|
|
(146,166 |
) |
Comprehensive income - America First Multifamily Investors, L.P. |
|
|
16,220,501 |
|
|
|
891,019 |
|
Comprehensive loss allocated to noncontrolling interest |
|
|
(12 |
) |
|
|
(891 |
) |
Comprehensive income |
|
$ |
16,220,489 |
|
|
$ |
890,128 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
4
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF PARTNERS’ CAPITAL
FOR THE THREE MONTHS ENDED MARCH 31, 2016 and 2015
(UNAUDITED)
|
|
General Partner |
|
|
# of Units |
|
|
Beneficial Unit Certificate Holders |
|
|
Non-controlling Interest |
|
|
Total |
|
|
Accumulated Other Comprehensive Income (Loss) |
|
|
|
||||||
Balance at December 31, 2015 |
|
$ |
399,077 |
|
|
|
60,252,928 |
|
|
$ |
312,720,264 |
|
|
$ |
5,486 |
|
|
$ |
313,124,827 |
|
|
$ |
60,963,687 |
|
|
|
Reversal of net unrealized gain sale of securities |
|
|
(2,364 |
) |
|
|
|
|
|
|
(234,075 |
) |
|
|
|
|
|
|
(236,439 |
) |
|
|
(236,439 |
) |
|
|
Distributions paid or accrued |
|
|
(76,077 |
) |
|
|
|
|
|
|
(7,531,616 |
) |
|
|
- |
|
|
|
(7,607,693 |
) |
|
|
- |
|
|
|
Net income (loss) allocated to Partners and noncontrolling interests: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable Series A Preferred Unit distribution accrued and accretion |
|
|
(17 |
) |
|
|
|
|
|
|
(1,667 |
) |
|
|
- |
|
|
|
(1,684 |
) |
|
|
- |
|
|
|
Net income (loss) |
|
|
67,172 |
|
|
|
|
|
|
|
2,464,528 |
|
|
|
(12 |
) |
|
|
2,531,688 |
|
|
|
- |
|
|
|
Unrealized gain on securities |
|
|
123,374 |
|
|
|
|
|
|
|
12,214,053 |
|
|
|
- |
|
|
|
12,337,427 |
|
|
|
12,337,427 |
|
|
|
Unrealized gain on bond purchase commitment |
|
|
15,878 |
|
|
|
|
|
|
|
1,571,935 |
|
|
|
- |
|
|
|
1,587,813 |
|
|
|
1,587,813 |
|
|
|
Balance at March 31, 2016 |
|
$ |
527,043 |
|
|
|
60,252,928 |
|
|
$ |
321,203,422 |
|
|
$ |
5,474 |
|
|
$ |
321,735,939 |
|
|
$ |
74,652,488 |
|
|
|
|
|
General Partner |
|
|
# of Units |
|
|
Beneficial Unit Certificate Holders |
|
|
Unallocated Deficit of Consolidated VIEs |
|
|
Non-controlling Interest |
|
|
Total |
|
|
Accumulated Other Comprehensive Income (Loss) |
|
|||||||
Balance at December 31, 2014 |
|
$ |
578,238 |
|
|
|
60,252,928 |
|
|
$ |
330,457,117 |
|
|
$ |
(21,091,456 |
) |
|
$ |
(15,995 |
) |
|
$ |
309,927,904 |
|
|
$ |
51,698,418 |
|
Distributions paid or accrued |
|
|
(76,077 |
) |
|
|
|
|
|
|
(7,531,616 |
) |
|
|
- |
|
|
|
- |
|
|
|
(7,607,693 |
) |
|
|
- |
|
Net income (loss) |
|
|
26,706 |
|
|
|
|
|
|
|
2,643,939 |
|
|
|
(146,166 |
) |
|
|
(891 |
) |
|
|
2,523,588 |
|
|
|
- |
|
Unrealized loss on securities |
|
|
(10,572 |
) |
|
|
|
|
|
|
(1,046,663 |
) |
|
|
- |
|
|
|
- |
|
|
|
(1,057,235 |
) |
|
|
(1,057,235 |
) |
Unrealized loss on bond purchase commitments |
|
|
(5,762 |
) |
|
|
|
|
|
|
(570,463 |
) |
|
|
- |
|
|
|
- |
|
|
|
(576,225 |
) |
|
|
(576,225 |
) |
Balance at March 31, 2015 |
|
$ |
512,533 |
|
|
|
60,252,928 |
|
|
$ |
323,952,314 |
|
|
$ |
(21,237,622 |
) |
|
$ |
(16,886 |
) |
|
$ |
303,210,339 |
|
|
$ |
50,064,958 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
5
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
|
For the Three Months Ended, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
2,531,688 |
|
|
$ |
2,523,588 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
|
2,124,898 |
|
|
|
1,693,299 |
|
Gain on sale of securities |
|
|
(8,097 |
) |
|
|
- |
|
Non-cash loss on derivatives |
|
|
1,110,407 |
|
|
|
899,873 |
|
Bond premium/discount amortization |
|
|
(33,573 |
) |
|
|
(36,933 |
) |
Amortization of deferred financing costs |
|
|
532,187 |
|
|
|
338,599 |
|
Changes in operating assets and liabilities, net of effect of acquisitions |
|
|
|
|
|
|
|
|
Increase in interest receivable |
|
|
(793,661 |
) |
|
|
(1,684,804 |
) |
(Increase) Decrease in other assets |
|
|
(354,030 |
) |
|
|
127,115 |
|
(Decrease) Increase in accounts payable and accrued expenses |
|
|
(244,234 |
) |
|
|
311,641 |
|
Net cash provided by operating activities |
|
|
4,865,585 |
|
|
|
4,172,378 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(157,084 |
) |
|
|
(91,968 |
) |
Acquisition of mortgage revenue bonds |
|
|
(11,500,000 |
) |
|
|
(58,945,000 |
) |
Proceeds from sale of mortgage revenue bond |
|
|
9,295,000 |
|
|
|
- |
|
Proceeds from the sale of MBS Securities |
|
|
14,997,069 |
|
|
|
- |
|
Contributions to an unconsolidated entity |
|
|
(2,442,846 |
) |
|
|
- |
|
Restricted cash - debt collateral paid |
|
|
(750,000 |
) |
|
|
1,370,000 |
|
Restricted cash - debt collateral released |
|
|
484,334 |
|
|
|
- |
|
Restricted cash - M24, M31, and M33 TEBS financing facilities released |
|
|
327,862 |
|
|
|
2,474,249 |
|
Principal payments received on mortgage revenue bonds |
|
|
1,523,757 |
|
|
|
202,888 |
|
(Increase) decrease in restricted cash |
|
|
134,615 |
|
|
|
(46,780 |
) |
Restructure and acquisition of interest rate derivative |
|
|
- |
|
|
|
10,500 |
|
Funding of notes receivable |
|
|
(5,836,758 |
) |
|
|
(39,337 |
) |
Repayments of notes receivable |
|
|
8,516 |
|
|
|
- |
|
Net cash provided by (used in) investing activities |
|
|
6,084,465 |
|
|
|
(55,065,448 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Distributions paid |
|
|
(8,759,343 |
) |
|
|
(7,617,390 |
) |
Proceeds from the sale of redeemable Series A Preferred Units |
|
|
10,000,000 |
|
|
|
- |
|
Payment of offering costs related to the sale of redeemable Series A preferred units |
|
|
(19,052 |
) |
|
|
- |
|
Proceeds from debt financing |
|
|
- |
|
|
|
48,285,000 |
|
Principal payments on debt financing |
|
|
(21,600,363 |
) |
|
|
(25,761,768 |
) |
Principal borrowing on other secured financing |
|
|
- |
|
|
|
1,425,261 |
|
Principal payments on mortgages payable |
|
|
(234,752 |
) |
|
|
(262,383 |
) |
Principal borrowing on unsecured lines of credit |
|
|
15,487,639 |
|
|
|
10,000,000 |
|
Principal payments on unsecured lines of credit |
|
|
(5,000,000 |
) |
|
|
- |
|
Decrease in security deposit liability |
|
|
62,399 |
|
|
|
46,780 |
|
Debt financing and other deferred costs |
|
|
(99,907 |
) |
|
|
(210,526 |
) |
Net cash (used in) provided by financing activities |
|
|
(10,163,379 |
) |
|
|
25,904,974 |
|
Net increase (decrease) in cash and cash equivalents |
|
|
786,671 |
|
|
|
(24,988,096 |
) |
Cash and cash equivalents at beginning of year, including cash and cash equivalents of discontinued operations of $0 and $35,772, respectively |
|
|
17,035,782 |
|
|
|
49,193,343 |
|
Cash and cash equivalents at end of year, including cash and cash equivalents of discontinued operations of $0 and $25,023, respectively |
|
$ |
17,822,453 |
|
|
$ |
24,205,247 |
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
|
Cash paid during the period for interest |
|
$ |
3,646,802 |
|
|
$ |
2,833,471 |
|
Supplemental disclosure of non cash investing and financing activities: |
|
|
|
|
|
|
|
|
Distributions declared but not paid |
|
$ |
7,609,360 |
|
|
$ |
7,607,693 |
|
Capital expenditures financed through accounts and notes payable |
|
$ |
17,360 |
|
|
$ |
56,806 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
6
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 2016
(UNAUDITED)
1. Basis of Presentation
General
America First Multifamily Investors, L.P. (the “Company” or “Partnership”) was formed on April 2, 1998, under the Delaware Revised Uniform Limited Partnership Act for the purpose of acquiring, holding, selling and otherwise dealing with a portfolio of mortgage revenue bonds which have been issued to provide construction and/or permanent financing for affordable multifamily and student housing residential properties (collectively “Residential Properties”) and commercial properties. The Partnership expects and believes the interest earned on these mortgage revenue bonds is excludable from gross income for federal income tax purposes. As a result, most of the income earned by the Partnership is exempt from federal income taxes. The Partnership may also invest in other types of securities that may or may not be secured by real estate and may make property loans secured by multifamily residential properties which are financed by mortgage revenue bonds held by the Partnership. The Partnership may, acquire real estate securing its mortgage revenue bonds or property loans through foreclosure in the event of a default or through the receipt of a fee simple deed in lieu of foreclosure. In addition, the Partnership may acquire interests in multifamily, student, and senior citizen residential properties (“MF Properties”) in order to position itself for future investments in mortgage revenue bonds issued to finance these properties or to operate the MF Property until its “highest and best use” can be determined by management. The Partnership expects to sell its interest in these MF Properties in connection with the future syndication of low income housing tax credits under Section 42 of the Internal Revenue Code (“LIHTCs”) or to a tax-exempt organization and to acquire mortgage revenue bonds on these properties to provide debt financing to the new owners.
The general partner is America First Capital Associates Limited Partnership Two (“AFCA 2” or “General Partner”). The general partner of AFCA2 is The Burlington Capital Group LLC (“Burlington”). The Partnership has issued Beneficial Unit Certificates (“BUCs”) representing assigned limited partner interests to investors (“Unitholders”). In March 2016, the Partnership issued, in a private placement, 1.0 million newly-designated non-cumulative, non-voting, non-convertible Series A Preferred Units (“Series A Preferred Units”) which are redeemable and represents limited partnership interests in the Partnership pursuant to a subscription agreement with a financial institution resulting in $10.0 million in aggregate proceeds to the Partnership (Note 18).
The “Partnership,” as used herein, includes America First Multifamily Investors, L.P. and its wholly-owned subsidiaries. The “wholly-owned subsidiaries” include the MF Properties owned by a limited partnership in which one of the wholly-owned subsidiaries (a “Holding Company”) holds a 99% limited partner interest. All intercompany transactions are eliminated. On March 31, 2016, the consolidated subsidiaries of the Partnership (the “Consolidated Subsidiaries”) consist of:
|
· |
ATAX TEBS I, LLC, a special purpose entity owned and controlled by the Partnership, created in 2010 to hold mortgage revenue bonds in order to facilitate the Tax Exempt Bond Securitization (“TEBS”) Financing (“M24 TEBS Financing”) with Freddie Mac (Note 12). |
|
· |
ATAX TEBS II, LLC, a special purpose entity owned and controlled by the Partnership, created in 2014 to hold mortgage revenue bonds in order to facilitate the second TEBS Financing, (“M31 TEBS Financing”) with Freddie Mac (Note 12). |
|
· |
ATAX TEBS III, LLC, a special purpose entity owned and controlled by the Partnership, created in 2015 to hold mortgage revenue bonds in order to facilitate the third TEBS Financing (“M33 TEBS Financing”), with Freddie Mac (see Note 12). |
|
· |
ATAX Vantage Holdings, LLC, a wholly owned subsidiary of the Partnership committed to loan money or provide equity for the development of multifamily properties (see Notes 8 and 9). |
|
· |
Eight MF Properties which are either wholly or majority owned by the Partnership or subsidiaries of the Partnership (see Note 7). |
For the three months ended March 31, 2015, two properties, Bent Tree and Fairmont Oaks, in which the Partnership did not hold an ownership interest but which owned multifamily properties financed with mortgage revenue bonds owned by the Partnership were variable interest entities (“VIEs”) and were sold in the fourth quarter of 2015. The Partnership had been determined to be the primary beneficiary of these VIEs, the “Consolidated VIEs”. The Partnership determined the sales qualified to be presented as discontinued operations. As such, the results of operations for the three months ended March 31, 2015 are presented as discontinued operations and all other significant transactions and accounts between the Partnership and the VIEs have been eliminated in consolidation (Notes 3, 7, and 10).
7
The General Partner does not believe that the consolidation of VIEs for reporting under accounting principles generally accepted in the United States of America (“GAAP”) impacts the Partnership’s status as a partnership for federal income tax purposes or the status of Unitholders as partners of the Partnership, the treatment of the mortgage revenue bonds on the properties owned by Consolidated VIEs as debt, the nature of the interest payments, which it believes to be tax-exempt, received on the mortgage revenue bonds secured by the properties owned by Consolidated VIEs or the manner in which the Partnership’s income is reported to Unitholders on IRS Form K-1.
The unallocated deficit of the Consolidated VIEs was comprised of the accumulated historical net losses of the Consolidated VIEs since the applicable consolidation date. The unallocated deficit of the Consolidated VIEs and the Consolidated VIEs’ net losses subsequent to that date are not allocated to the General Partner and Unitholders as such activity is not contemplated by, or addressed in, the First Amended and Restated Agreement of Limited Partnership dated September 15, 2015, as amended (the “Amended and Restated LP Agreement”).
During the three months ended March 31, 2016, the Partnership invested and committed to invest, through its wholly owned subsidiary, ATAX Vantage Holdings, LLC, in Vantage Corpus Christi Holdings, LLC (“Vantage”), holding a limited membership interest in the entity. The investment will be used to assist with the construction of a multifamily property. The Partnership does not have a controlling interest in Vantage and therefore, accounts for its limited partnership interest under the equity method of accounting. The Partnership earns a return on its investment accruing immediately on its contributed capital which is guaranteed by an unrelated third party. Due to the guarantee, cash flows are expected to be sufficient to make the payments, therefore, the Partnership will record the return in the Partnership’s Condensed Consolidated Statements of Operations (Note 8).
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The accompanying interim unaudited condensed consolidated financial statements have been prepared according to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted according to such rules and regulations, although management believes that the disclosures are adequate to make the information presented not misleading. The condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015. These condensed consolidated financial statements and notes have been prepared consistently with the 2015 Form 10-K. In the opinion of management, all adjustments (consisting of normal and recurring accruals) necessary to present fairly the financial position on March 31, 2016, and the results of operations for the interim periods presented have been made. The results of operations for the interim period are not necessarily indicative of the results to be expected for the full year.
Reclassifications
Certain prior year amounts have been reclassified for consistency with the current period presentation.
In the first quarter of 2016, the Partnership began to classify its amortization of deferred financing costs as a separate line within the Partnership’s Condensed Consolidated Statements of Operations. Previously this amount had been classified within depreciation and amortization. Accordingly, for the three months ended March 31, 2015, the Partnership has reclassified the amortization of deferred financing costs and has included them in conformity with the three months ended March 31, 2016. This reclassification has no effect on the Partnership’s reported net income or partners’ capital in the Partnership’s condensed consolidated financial statements for the periods presented.
2. Partnership Income, Expenses and Cash Distributions
The Amended and Restated LP Agreement of the Partnership contains provisions for the distribution of Net Interest Income, Net Residual Proceeds and Liquidation Proceeds, for the allocation of income or loss from operations and for the allocation of income and loss arising from a repayment, sale, or liquidation of investments. Income and losses will be allocated to each Unitholder on a periodic basis, as determined by the General Partner, based on the number of BUCs held by each Unitholder as of the last day of the period for which such allocation is to be made. Distributions of Net Interest Income and Net Residual Proceeds will be made to each Unitholder of record on the last day of each distribution period based on the number of BUCs held by each Unitholder as of such date. For purposes of the Amended and Restated LP Agreement, cash distributions, if any, received by the Partnership from its investment in MF Properties (Note 7) will be included in the Partnership’s Interest Income and cash distributions received by the Partnership from the sale of such properties will be included in the Partnership’s Residual Proceeds.
8
Series A Preferred Units were created pursuant to the First Amendment to the Amended and Restated LP Agreement (the “First Amendment”), which became effective on March 30, 2016 and is filed as Exhibit 3.1 to Form 8-K filed on March 31, 2016 and incorporated by reference. Holders of the Series A Preferred Units will be entitled to receive, when, as, and if declared by the General Partner out of funds legally available for the payment of distributions, non-cumulative cash distributions at the rate of 3.00% per annum of the $10.00 per unit purchase price of the Series A Preferred Units, payable quarterly. With respect to anticipated quarterly distributions and rights upon liquidation, dissolution, or the winding-up of the Partnership’s affairs, the Series A Preferred Units will rank senior to the Partnership’s BUCs and to any other class or series of Partnership interests or securities expressly designated as ranking junior to the Series A Preferred Units, and junior to any other class or series of Partnership interests or securities expressly designated as ranking senior to the Series A Preferred Units.
Cash distributions are currently made on a quarterly basis but may be made on a monthly or semiannual basis at the election of AFCA 2. On each distribution date, Net Interest Income is distributed 99% to the Unitholders and 1% to AFCA 2 and Net Residual Proceeds are distributed 100% to Unitholders except that Net Interest Income and Net Residual Proceeds representing contingent interest in an amount equal to 0.9% per annum of the principal amount of the mortgage revenue bonds on a cumulative basis (defined as Net Interest Income (Tier 2) and Net Residual Proceeds (Tier 2), respectively) are distributed 75% to the Unitholders and 25% to AFCA 2.
3. Variable Interest Entities
The Partnership reviewed and re-evaluated each entity in which it holds a variable interest to identify if any of the variable interests have become reportable VIEs or Consolidated VIEs pursuant to new guidance issued in 2015 that had an effective date of January 1, 2016. The Partnership re-evaluated its investments related to mortgage revenue bonds, property loans, and investment in an unconsolidated entity.
The Partnership invests in mortgage revenue bonds which have been issued to provide construction and/or permanent financing for Residential Properties and commercial properties throughout the United States. The Partnership owns 100% of these mortgage revenue bonds and each bond is secured by a first mortgage on the property. In certain cases, the Partnership has also made property loans to the property owners which may be secured by second mortgages on these properties. Although Residential Properties financed with mortgage revenue bonds held by the Partnership are owned by separate entities in which the Partnership has no equity ownership interest, the debt financing provided by the Partnership creates a variable interest in these ownership entities that may require the Partnership to report the assets, liabilities, and results of operations of these entities on a consolidated basis under GAAP. In addition, the Partnership evaluated its investment in an unconsolidated entity and concluded the limited membership interest created a variable interest. Once the Partnership concluded these entities were VIEs, it needed to evaluate whether the VIE should be consolidated.
For the Partnership to consolidate a VIE, it must be considered the primary beneficiary of the VIE. In determining the primary beneficiary of a VIE, the Partnership considers the activities of the VIE which most significantly impact their economic performance and who has the power to control such activities. The Partnership also considers the related party relationship of the entities involved in the VIEs. At March 31, 2016 and December 31, 2015, with the exception of the PHCs (Note 5) MBS Securities (Note 6) and TEBS and TOB Trusts, the Partnership determined it is not the primary beneficiary of any of the VIEs and therefore the Partnership has no consolidated VIEs.
In the first quarter of 2016, the Partnership made an equity investment in Vantage. The Partnership has determined its limited membership interest in Vantage is a variable interest, but it is not the primary beneficiary of the entity, therefore, Vantage is a VIE at March 31, 2016.
The Partnership concluded it was the primary beneficiary of two properties, Bent Tree and Fairmont Oaks, and therefore, reported these two properties as Consolidated VIEs for the three months ended March 31, 2015. In the fourth quarter of 2015 the Partnership’s Consolidated VIEs, Bent Tree and Fairmont Oaks, were sold. As a result, these entities met the criteria for discontinued operations presentation in the Partnership’s condensed consolidated financial statements for the three months ended March 31, 2015. The Partnership eliminated the Consolidated VIE segment in the fourth quarter of 2015 (see Notes 7, 10, and 21).
9
With the exception of Vantage, the PHCs (Note 5), MBS Securities (Note 6) and TEBS and TOB Trusts, the following table presents information regarding the Partnership’s variable interests in VIEs held by the Partnership on March 31, 2016 and December 31, 2015 that the Partnership did not consolidate:
|
|
March 31, 2016 |
|
|||||||||||||
|
|
Balance Sheet Classification |
|
|
Maximum Exposure to Loss |
|
||||||||||
|
|
Mortgage Revenue Bond |
|
|
Property Loan |
|
|
Mortgage Revenue Bond |
|
|
Property Loan |
|
||||
Ashley Square Apartments |
|
$ |
5,600,695 |
|
|
$ |
1,482,000 |
|
|
$ |
5,084,000 |
|
|
$ |
5,078,342 |
|
Bridle Ridge |
|
|
8,552,233 |
|
|
|
- |
|
|
|
7,565,000 |
|
|
|
- |
|
Bruton Apartments |
|
|
20,454,301 |
|
|
|
- |
|
|
|
18,145,000 |
|
|
|
- |
|
Columbia Gardens |
|
|
14,915,592 |
|
|
|
- |
|
|
|
15,222,003 |
|
|
|
- |
|
Glenview Apartments |
|
|
6,829,007 |
|
|
|
- |
|
|
|
6,723,000 |
|
|
|
- |
|
Harden Ranch |
|
|
7,725,305 |
|
|
|
- |
|
|
|
6,960,000 |
|
|
|
- |
|
Montclair Apartments |
|
|
3,582,096 |
|
|
|
- |
|
|
|
3,458,000 |
|
|
|
- |
|
Santa Fe Apartments |
|
|
4,933,037 |
|
|
|
- |
|
|
|
4,736,000 |
|
|
|
- |
|
Seasons at Simi Valley |
|
|
6,803,653 |
|
|
|
- |
|
|
|
6,320,000 |
|
|
|
- |
|
Sycamore Walk |
|
|
5,493,352 |
|
|
|
- |
|
|
|
5,447,000 |
|
|
|
- |
|
Tyler Park Apartments |
|
|
6,636,002 |
|
|
|
- |
|
|
|
6,065,947 |
|
|
|
- |
|
Vantage at Braunfels, LLC |
|
|
- |
|
|
|
6,578,789 |
|
|
|
- |
|
|
|
6,578,789 |
|
Vantage at Brooks, LLC |
|
|
- |
|
|
|
7,406,905 |
|
|
|
- |
|
|
|
7,406,905 |
|
Westside Village Market |
|
|
4,220,252 |
|
|
|
- |
|
|
|
3,964,084 |
|
|
|
- |
|
Willow Run |
|
|
14,916,596 |
|
|
|
- |
|
|
|
15,221,965 |
|
|
|
- |
|
Woodlyn Village |
|
|
4,917,283 |
|
|
|
- |
|
|
|
4,351,000 |
|
|
|
|
|
|
|
$ |
115,579,404 |
|
|
$ |
15,467,694 |
|
|
$ |
109,262,999 |
|
|
$ |
19,064,036 |
|
|
|
December 31, 2015 |
|
|||||||||||||
|
|
Balance Sheet Classification |
|
|
Maximum Exposure to Loss |
|
||||||||||
|
|
Mortgage Revenue Bond |
|
|
Property Loan |
|
|
Mortgage Revenue Bond |
|
|
Property Loan |
|
||||
Ashley Square Apartments |
|
$ |
5,607,163 |
|
|
$ |
1,482,000 |
|
|
$ |
5,099,000 |
|
|
$ |
7,942,472 |
|
Bruton Apartments |
|
|
20,046,839 |
|
|
|
- |
|
|
|
18,145,000 |
|
|
|
- |
|
Columbia Gardens |
|
|
15,224,597 |
|
|
|
- |
|
|
|
15,224,597 |
|
|
|
- |
|
Cross Creek |
|
|
9,034,294 |
|
|
|
3,624,614 |
|
|
|
6,101,605 |
|
|
|
3,624,614 |
|
Glenview Apartments |
|
|
6,926,243 |
|
|
|
- |
|
|
|
6,723,000 |
|
|
|
- |
|
Harden Ranch |
|
|
7,628,981 |
|
|
|
- |
|
|
|
6,960,000 |
|
|
|
- |
|
Montclair Apartments |
|
|
3,569,573 |
|
|
|
- |
|
|
|
3,458,000 |
|
|
|
- |
|
Santa Fe Apartments |
|
|
4,884,102 |
|
|
|
- |
|
|
|
4,736,000 |
|
|
|
- |
|
Seasons at Simi Valley |
|
|
6,724,110 |
|
|
|
- |
|
|
|
6,320,000 |
|
|
|
- |
|
Sycamore Walk |
|
|
5,447,000 |
|
|
|
- |
|
|
|
5,447,000 |
|
|
|
- |
|
Tyler Park Apartments |
|
|
6,562,209 |
|
|
|
- |
|
|
|
6,075,000 |
|
|
|
- |
|
Vantage at Braunfels, LLC |
|
|
- |
|
|
|
4,364,787 |
|
|
|
- |
|
|
|
4,364,787 |
|
Vantage at Brooks, LLC |
|
|
- |
|
|
|
3,533,104 |
|
|
|
- |
|
|
|
3,533,104 |
|
Westside Village Market |
|
|
4,172,340 |
|
|
|
- |
|
|
|
3,970,000 |
|
|
|
- |
|
Willow Run |
|
|
15,224,591 |
|
|
|
- |
|
|
|
15,224,591 |
|
|
|
- |
|
Totals |
|
$ |
111,052,042 |
|
|
$ |
13,004,505 |
|
|
$ |
103,483,793 |
|
|
$ |
19,464,977 |
|
The mortgage revenue bonds are classified on the Condensed Consolidated Balance Sheet as available-for-sale investments and are carried at fair value while property loans are presented on the balance sheet as other assets and are carried at the unpaid principal less any loan loss allowances. See Note 4 for additional information regarding the mortgage revenue bonds and Note 9 for additional information regarding the property loans. The maximum exposure to loss for the mortgage revenue bonds is equal to the unpaid principal balance on March 31, 2016. The maximum exposure to loss on the property loans at March 31, 2016 and December 31, 2015 is equal to the unpaid principal balance plus accrued interest. The difference between the mortgage revenue bond’s carrying value and the maximum exposure to loss is a function of the unrealized gains or losses on the mortgage revenue bonds. The difference between the property loans’ carrying value and the maximum exposure is the value of loan loss allowances that have been previously recorded against the outstanding property loan balances.
10
4. Investments in Mortgage Revenue Bonds
Mortgage revenue bonds owned by the Partnership have been issued to provide construction and/or permanent financing for Residential Properties and commercial properties. Mortgage revenue bonds are either held directly by the Partnership or are held in trusts created in connection with debt financing transactions (Note 12). The Partnership had the following investments in mortgage revenue bonds on March 31, 2016 and December 31, 2015:
|
|
March 31, 2016 |
|
|||||||||||||
Description of Mortgage Revenue Bonds Held in Trust |
|