UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

FORM 10-K

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 2016

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from            to            

Commission File Number:  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)

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Name of each exchange on which registered

Beneficial Unit Certificates representing assignments of limited partnership interests in America First Multifamily Investors, L.P. (the “BUCs”)

The NASDAQ Stock Market LLC

Securities registered pursuant to Section 12(g) of the Act:

None

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    YES      NO  

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.    YES      NO  

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    YES      NO  

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Date File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of the chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    YES      NO  

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§229.405 of the chapter) is not contained herein, and will not be contained, to the best of the registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  

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”, “large accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

Accelerated filer

 

 

 

 

 

Non- accelerated filer

(do not check if a smaller reporting company)

Smaller reporting company

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    YES      NO  

The aggregate market value of the registrant’s BUCs held by non-affiliates based on the final sales price of the BUCs on the last business day of the registrant’s most recently completed second fiscal quarter was $330,186,045

DOCUMENTS INCORPORATED BY REFERENCE

None

 

 

 

 


 

INDEX

 

 

 

PART I

 

 

 

 

 

Item 1

 

Business

3

Item 1A

 

Risk Factors

12

Item 1B

 

Unresolved Staff Comments

23

Item 2

 

Properties

24

Item 3

 

Legal Proceedings

24

Item 4

 

Mine Safety Disclosures

24

 

 

 

 

 

 

PART II

 

 

 

 

 

Item 5

 

Market for Registrant’s Common Equity, Related Security Holder Matters and Issuer Purchases of Equity Securities

25

Item 6

 

Selected Financial Data

27

Item 7

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

28

Item 7A

 

Quantitative and Qualitative Disclosures About Market Risk

50

Item 8

 

Financial Statements and Supplementary Data

54

Item 9

 

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

109

Item 9A

 

Controls and Procedures

109

Item 9B

 

Other Information

110

 

 

 

 

 

 

PART III

 

 

 

 

 

Item 10

 

Directors, Executive Officers and Corporate Governance

111

Item 11

 

Executive Compensation

114

Item 12

 

Security Ownership of Certain Beneficial Owners and Management

118

Item 13

 

Certain Relationships and Related Transactions, and Director Independence

118

Item 14

 

Principal Accountant Fees and Services

119

 

 

 

 

 

 

PART IV

 

 

 

 

 

Item 15

 

Exhibits and Financial Statement Schedules

120

 

 

 

 

SIGNATURES

124

 

 

 

2


 

PART I

Forward-Looking Statements

This Annual Report (“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 several 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 and contained in this report, 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 “Risk Factors” in Item 1A of this report.

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;

 

the competitive environment in which we operate;

 

risks associated with investing in multifamily, student, senior citizen residential and commercial properties, including changes in business conditions and the general economy;

 

the general level of interest rates;

 

our ability to use borrowings to finance our assets;

 

local, regional, national and international 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”);

 

appropriations risk related to the funding of Federal housing programs, including HUD Section 8; and

 

changes in the U.S. corporate tax code and other 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 because of new information, future events or otherwise. In addition, projections, assumptions, and estimates of our future performance and the future performance of the industry 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 this Annual Report on Form 10-K.

All references to “we,” “us,” and the “Partnership” in this document mean America First Multifamily Investors, L.P. (“ATAX”) and its wholly-owned subsidiaries. As used in this document, the “Company” refers to the Partnership, its wholly-owned subsidiaries, and its consolidated variable interest entities (“Consolidated VIEs”).  See Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations”, of the Company’s report for additional details.

 

 

Item 1. Business.

The Partnership was formed for the primary purpose of acquiring a portfolio of mortgage revenue bonds that are issued by state and local housing authorities to provide construction and/or permanent financing for affordable multifamily and student housing (collectively “Residential Properties”) and commercial properties in their market areas. We expect and believe the interest received on these bonds is excludable from gross income for federal income tax purposes. Unitholders may incur tax liability if any interest earned

3


 

on the Partnership’s mortgage revenue bonds is determined to be taxable.” See Item 1A, “Risk Factors” in the Company’s report for additional details.  

The Partnership has been in operation since 1998 and owns 83 mortgage revenue bonds with an aggregate outstanding principal amount of approximately $648.4 million as of December 31, 2016. The majority of these bonds were issued by various state and local housing authorities in order to provide construction and/or permanent financing for 58 Residential Properties containing a total of 9,968 rental units located in 15 states in the United States. One mortgage revenue bond is collateralized by commercial real estate located in Tennessee. Eighty-three of the mortgage revenue bonds are secured by mortgages or deeds of trust on the Residential Properties. One mortgage revenue bond is secured by ground, facility, and equipment of a commercial ancillary health care facility. Each of the bonds provides for “base” interest payable at a fixed rate on a periodic basis. Additionally, the bonds may also provide for the payment of contingent interest determined by the net cash flow and net capital appreciation of the underlying real estate properties. Thus, these mortgage revenue bonds provide us with the potential to participate in future increases in the cash flow generated by the financed properties, either through operations or from their ultimate sale. Of the bonds owned, 30 are owned directly by us. Ten of the bonds are owned by ATAX TEBS I, LLC, 13 bonds are owned by ATAX TEBS II, LLC, and 9 bonds are owned by ATAX TEBS III, LLC. Each of these LLCs is a special purpose entity owned and controlled by us to facilitate Tax Exempt Bond Securitization (“TEBS”) Financings with Freddie Mac. Two bonds are securitized and held by Deutsche Bank AG (“DB”) in Term Tender Option Bond (“Term TOB”) facilities. Seventeen bonds are securitized and held by DB in Term A/B Trust financing facilities. See Notes 2 and 17 to the Partnership’s consolidated financial statements for additional details.

The ability of the Residential Properties and the commercial property which collateralize our mortgage revenue bonds to make payments of base and contingent interest is a function of the net cash flow generated by these properties. Net cash flow from a multifamily, student, or senior citizen residential property depends on the rental and occupancy rates of the property and the level of operating expenses. Occupancy rates and rents are directly affected by the supply of, and demand for, apartments in the market areas in which a property is located. This, in turn, is affected by several factors such as the requirement that a certain percentage of the rental units be set aside for tenants who qualify as persons of low to moderate income, local or national economic conditions, and the amount of new apartment construction and interest rates on single-family mortgage loans. Net cash flow from the commercial property depends on the number of cancer patients which utilize the cancer therapy center and the ability to hire and retain key employees to provide the related cancer treatment. In addition, factors such as government regulation, inflation, real estate and other taxes, labor problems, and natural disasters can affect the economic operations of the properties which collateralize the bonds. The return we realize from our investments in mortgage revenue bonds depends upon the economic performance of the Residential Properties and the commercial property which collateralize these bonds. We may be considered to be in competition with other residential rental properties and commercial properties located in the same geographic areas as the properties financed with our mortgage revenue bonds.

We may also make taxable property loans secured by the Residential Properties which are financed by mortgage revenue bonds held by us. We do this to provide financing for capital improvements at these properties or to otherwise support property operations when we determine it is in our best long-term interest.

We may also invest in other types of securities that may or may not be secured by real estate to the extent allowed by the America First Multifamily Investors, L.P. First Amended and Restated Agreement of Limited Partnership dated September 15, 2015, as further amended (the “Amended and Restated LP Agreement”) and the conditions to the exemption from registration under the Investment Company Act of 1940 that is relied upon by us. Under the Amended and Restated LP Agreement, any tax-exempt investments, other than mortgage revenue bonds, that are not secured by a direct or indirect interest in a property must be rated in one of the four highest rating categories by at least one nationally recognized securities rating agency.  The acquisition by the Partnership of any tax-exempt investment or other investment may not cause the aggregate book value of such investments to exceed 25% of our assets at the time of acquisition. At December 31, 2016, we had one class of other tax-exempt investments, the Public Housing Capital Fund Trusts’ Certificates (“PHC Certificates”). The PHC Certificates had an aggregate carrying value of $56.8 million at December 31, 2016. The PHC Certificates are securitized into three separate TOB financing facilities (“TOB Trusts”) with DB (“PHC Trusts”).  See Note 17 to the Company’s consolidated financial statements for additional details. The PHC Certificates held by the PHC Trusts consist of custodial receipts evidencing loans made to a number of public housing authorities. Principal and interest on these loans are payable by the respective public housing authorities out of annual appropriations to be made to the public housing authorities by the United States Department of Housing and Urban Development (“HUD”) under HUD’s Capital Fund Program established under the Quality Housing and Work Responsibility Act of 1998 (the “Capital Fund Program”). The PHC Trusts have a first lien on these annual Capital Fund Program payments to secure the public housing authorities’ respective obligations to pay principal and interest on their loans.

We may acquire interests in multifamily, student, and senior citizen apartment properties (“MF Properties”) in order to position ourselves for future investments in bonds issued to finance these properties and which we expect and believe will generate tax-exempt interest. We currently hold interests in seven MF Properties containing 2,004 rental units, of which one is in Nebraska, one in

4


 

Kentucky, one in Indiana, one in California, one in Florida and two in Texas. In addition, we may acquire real estate securing our mortgage revenue bonds or taxable property loans through foreclosure in the event of a default.

To restructure each of the MF Properties into a mortgage revenue bond, we team with a third party developer who works to secure a mortgage revenue bond issuance from the local housing authority. Once the developer receives the mortgage revenue bond commitment, we will sell the MF Property to a not-for-profit entity or to a for profit entity in connection with a syndication of LIHTCs under Section 42 of the Internal Revenue Code of 1986, as amended (the “Internal Revenue Code”). We expect to acquire the mortgage revenue bonds issued to provide debt financing for these properties at the time the property ownership is restructured. Such restructurings will generally be expected to occur within 36 months of our initial investment in an MF Property and will often coincide with the expiration of the compliance period relating to LIHTCs previously issued with respect to the MF Property. We will not acquire LIHTCs in connection with these transactions. In the event that the MF Property cannot secure a mortgage revenue bond, we will operate the MF Property until the opportunity arises to sell it at what we believe is its optimal fair value. The MF Property could be sold to any of the following: (1) a LIHTC or other developer, (2) a not-for-profit entity, or (3) a public finance authority. These types of transactions represent a long-term market opportunity for us and will provide us with a pipeline of future bond investment opportunities.

In the first quarter of 2016, we sold our remaining three mortgage-backed securities (“MBS Securities”). The sale of the Partnership’s MBS Securities eliminated the MBS Securities Investment reportable segment.  

In the second quarter of 2015, the property owners entered into brokerage contracts to sell Bent Tree and Fairmont Oaks, the Consolidated VIEs. As a result, these entities met the criteria for discontinued operations and have been classified as such in the Company’s consolidated financial statements for all periods presented. At that time, the Consolidated VIEs reportable segment was eliminated.

At December 31, 2016, we have four reportable segments: (1) Mortgage Revenue Bond Investments, (2) MF Properties, (3) Public housing Capital Fund Trust, and (4) Other Investments. In addition to the reportable segments, the Company also separately reports its consolidation and elimination information because it does not allocate certain items to the segments.  See Note 26 to the Company consolidated financial statements for additional details.

Properties Management. Seven of the 58 Residential Properties which collateralize the bonds owned by us are managed by Burlington Capital Properties, LLC (“Properties Management”), an affiliate of the Partnership’s general partner, America First Capital Associates Limited Partnership Two (“AFCA 2” or the “General Partner”). In this regard, Properties Management provides property management services for Ashley Square, Lake Forest Apartments, Cross Creek, Greens of Pine Glen (the “Greens Property”), Crescent Village, Willow Bend and Post Woods (collectively, the “Ohio Properties”), and each of the MF Properties, except for the Suites on Paseo. Management believes that this relationship provides greater insight and understanding of the underlying property operations and their ability to meet debt service requirements to us and helps assure these properties are being operated in compliance with operating restrictions imposed by the terms of the applicable bond financing and/or LIHTC relating to these properties.

Business Objectives and Strategy

Our business objectives are to (i) preserve and protect our capital, (ii) provide regular cash distributions to our Unitholders which we believe are substantially exempt from federal income tax, and (iii) generate additional returns from appreciation of real estate or the opportunistic sale of the asset investments. We have sought to meet these objectives by primarily investing in a portfolio of mortgage revenue bonds that were issued to finance, and are secured by mortgages on, multifamily, student, and senior citizen residential properties. Certain of these bonds may be structured to provide a potential for an enhanced yield through the payment of contingent interest which is payable out of net cash flow from operations and net capital appreciation of the financed multifamily residential properties. We expect and believe that any contingent interest we receive will be exempt from inclusion in gross income for federal income tax purposes.

We are pursuing a business strategy of acquiring additional mortgage revenue bonds and other investments on a leveraged basis in order to (i) increase the amount of interest available for distribution to our Unitholders; (ii) reduce risk through asset diversification and interest rate hedging; and (iii) achieve economies of scale. We are pursuing this growth strategy by investing in additional mortgage revenue bonds and other investments as permitted by the Amended and Restated LP Agreement, taking advantage of attractive financing structures available in the securities market, and entering into interest rate risk management instruments. We may finance the acquisition of additional mortgage revenue bonds and other investments through the reinvestment of cash flow, the issuance of additional units, lines of credit, or securitization financing using our existing portfolio of mortgage revenue bonds. Our current operating policy is to use securitizations or other forms of leverage which will not exceed 65% of the total Partnership assets. The assets are defined as the par value of the mortgage revenue bonds, PHC Certificates, MBS Securities, initial finance costs, and the

5


 

MF Properties at cost.  See the discussion of financing arrangements and liquidity and capital resources in Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations”.

In connection with our business strategy, we continually assess opportunities to reposition our existing portfolio of mortgage revenue bonds. The principal objective of this assessment is to improve the quality and performance of our revenue bond portfolio and, ultimately, increase the amount of cash available for distribution to our Unitholders. In some cases, we may elect to redeem selected mortgage revenue bonds that have experienced significant appreciation. Through the selective redemption of the bonds, a sale or refinancing of the underlying property will be required, which if sufficient sale or refinancing proceeds exist, may entitle us to receive payment of contingent interest on our bond investment. In other cases, we may elect to sell bonds on properties that are in stagnant or declining markets. The proceeds received from these transactions would be redeployed into other investments consistent with our investment objectives.

In executing our growth strategy, we expect to invest primarily in mortgage revenue bonds issued to provide affordable rental housing, student housing projects, housing for senior citizens, and commercial property. The four basic types of mortgage revenue bonds which we may acquire as investments are as follows:

 

1.

Private activity bonds issued under Section 142(d) of the Internal Revenue Code;

 

2.

Bonds issued under Section 145 of the Internal Revenue Code by not-for-profit entities qualified under Section 501(c)(3) of the Internal Revenue Code;

 

3.

Essential function bonds issued by a public instrumentality to finance a multifamily residential property owned by such instrumentality; and

 

4.

Existing “80/20 bonds” that were issued under Section 103(b)(4)(A) of the Internal Revenue Code of 1954. 

Each of these bond structures permits the issuance of mortgage revenue bonds to finance the construction or acquisition and rehabilitation of affordable rental housing or other not-for-profit commercial property. Under applicable Treasury Regulations, any affordable multifamily residential project financed with mortgage revenue bonds that are purportedly tax-exempt must set aside a percentage of its total rental units for occupancy by tenants whose incomes do not exceed stated percentages of the median income in the local area. In each case, the balance of the rental units in the multifamily residential project may be rented at market rates (unless otherwise restricted by local housing authorities). With respect to private activity bonds issued under Section 142(d) of the Internal Revenue Code, the owner of the multifamily residential project may elect, at the time the bonds are issued, whether to set aside a minimum of 20% of the units for tenants making less than 50% of area median income (as adjusted for household size) or 40% of the units for tenants making less than 60% of the area median income (as adjusted for household size). The mortgage revenue bonds that were secured by Residential Properties issued prior to the Tax Reform Act of 1986 (so called “80/20” bonds) require that 20% of the rental units be set aside for tenants whose income does not exceed 80% of the area median income, without adjustment for household size. There are no Treasury Regulations related to the mortgage revenue bonds which are collateralized by the commercial property.

We expect that many of the private activity housing bonds that we evaluate for acquisition will be issued in conjunction with the syndication of LIHTCs by the owner of the financed multifamily residential project. Additionally, to facilitate our investment strategy of acquiring additional mortgage revenue bonds secured by MF Properties, we may acquire ownership positions in the MF Properties. We expect to acquire mortgage revenue bonds on these MF Properties in many cases at the time of a restructuring of the MF Property ownership. Such restructuring may involve the syndication of LIHTCs in conjunction with property rehabilitation.

Investment Types

Mortgage Revenue Bonds. We invest in mortgage revenue bonds that are secured by a mortgage or deed of trust on Residential Properties and a commercial property. Each of these bonds bears interest at a fixed annual base rate. Two of the mortgage revenue bonds currently owned by us also provide for the payment of contingent interest, which is payable out of the net cash flow and net capital appreciation of the underlying multifamily residential properties. As a result, the amount of interest earned by us from our investment in mortgage revenue bonds is a function of the net cash flow generated by the Residential Properties and the commercial property which collateralize the mortgage revenue bonds. Net cash flow from a residential property depends on the rental and occupancy rates of the property and the level of operating expenses. Net cash flow from the commercial property depends on the number of cancer patients which utilize the cancer therapy center and the ability to hire and retain key employees to provide the related cancer treatment.

6


 

Other Investments. We may invest in other types of securities that may or may not be secured by real estate. Any security acquired by the Partnership which is not secured by a direct or indirect interest in a property must be rated in one of the four highest rating categories by at least one nationally recognized rating agency. These securities may not represent more than 25% of the total assets of the Partnership.

PHC Certificates. The PHC Certificates consist of custodial receipts evidencing loans made to a number of public housing authorities. Principal and interest on these loans are payable by the respective public housing authorities out of annual appropriations to be made to the public housing authorities by HUD under HUD’s Capital Fund Program. The PHC Certificates have a first lien on these annual Capital Fund Program payments to secure the public housing authorities’ respective obligations to pay principal and interest on their loans. The PHC Certificates rating by Standard & Poor’s is investment grade as of December 31, 2016.

MBS Securities. We also invest in state-issued MBS Securities that are backed by residential mortgage loans. These MBS Securities were rated investment grade by Standard & Poor’s or Moody’s as of December 31, 2015. In January 2016, the Partnership sold its remaining MBS Securities. See Note 8 to the Company’s consolidated financial statements for additional details.

Other Investments. We also extend financing and direct equity investments in unconsolidated entities. See Notes 10 and 11 to the Company’s consolidated financial statements for additional details.

Property Loans. We may also make taxable property loans secured by Residential Properties which are financed by mortgage revenue bonds that are held by us.

Interests in Real Property. As part of our growth strategy, we may acquire direct or indirect interests in MF Properties to position ourselves for a future investment in mortgage revenue bonds issued to finance the acquisition or substantial rehabilitation of such MF Properties by a new owner. A new owner would typically seek to obtain LIHTCs in connection with the issuance of the new mortgage revenue bonds, but if LIHTCs had previously been issued for the property, such a restructuring could not occur until the expiration of a 15-year compliance period for the initial LIHTCs. We may acquire an interest in MF Properties prior to the end of the LIHTC compliance period. After the LIHTC compliance period, we would expect to sell our interest in such MF Property to a new owner which could syndicate new LIHTCs and seek mortgage revenue bond financing on the MF Property which we could acquire. We will not acquire LIHTCs in connection with these transactions. In the event that the MF Property cannot secure a mortgage revenue bond, we will operate the MF Property until the opportunity arises to sell it at what we believe is our optimal fair value. The MF Property could be sold to any of the following: (1) a LIHTC or other developer, (2) a not-for-profit entity, or (3) a public finance authority. These types of transactions represent a long-term market opportunity for us and will provide us with a pipeline of future bond investment opportunities.

Investment Opportunities and Business Challenges

There continues to be a significant unmet demand for affordable multifamily, student, and senior citizen residential housing in the United States. HUD reports that there is a high demand for quality affordable housing. The types of mortgage revenue bonds in which we invest offer developers of affordable housing a low-cost source of construction and permanent debt financing for these types of properties. Investors purchase these bonds because the interest income paid on these bonds is expected to be exempt from federal income taxation.

The demand for affordable housing by qualified potential residents whose income does not exceed 50-60% of the area median income continues to increase. Government programs that provide direct rental support to residents has not kept up with the demand, therefore programs that support private sector development and support for affordable housing through mortgage revenue bonds, tax credits and grant funding to developers have become more prominent.

In addition to mortgage revenue bonds, the federal government promotes affordable housing using LIHTCs for affordable multifamily rental housing. The syndication and sale of LIHTCs along with mortgage revenue bond financing is attractive to developers of affordable housing because it helps them raise equity and debt financing for their projects. Under this program, developers that receive an allocation of private activity bonds will also receive an allocation of federal LIHTCs as a method to encourage the development of affordable multifamily housing. We do not invest in LIHTCs, but are attracted to mortgage revenue bonds that are issued in association with federal LIHTC syndications because in order to be eligible for federal LIHTCs a property must either be newly constructed or substantially rehabilitated and therefore, may be less likely to become functionally obsolete in the near term than an older property. There are various requirements in order to be eligible for federal LIHTCs, including rent and tenant income restrictions. In general, the property owner must elect to set aside either 40% or more of the property’s residential units for occupancy by households whose income is 60% or less (adjusted for family size) of the area median gross income or 20% or more of the

7


 

property’s residential units for occupancy by households whose income is 50% or less (adjusted for family size) of the area median gross income. These units remain subject to these set aside requirements for a minimum of 30 years.

The inability to access debt financing may result in adverse effects on our financial condition and results of operations. There can be no assurance that we will be able to finance additional acquisitions of mortgage revenue bonds through either additional equity or debt financing. Although the consequences of market and economic conditions and their impact on our ability to pursue our plan to grow through investments in additional housing bonds are not fully known, we do not anticipate that our existing assets will be adversely affected in the long-term. In addition, the Residential Properties and MF Properties which have not reached stabilization (which is 90% occupancy for 90 days and the achievement of 1.15 times debt service coverage ratio on amortizing debt service during the period) will result in lower economic occupancy at the related properties. The overall economic occupancy (which is adjusted to reflect rental concessions, delinquent rents and non-revenue units such as model units and employee units) of the stabilized Residential Properties that we have financed with mortgage revenue bonds was approximately 86%, 87% and 83% for the years ended December 31, 2016, 2015 and 2014, respectively. The economic occupancy of the stabilized MF Properties was approximately 85%, 89%, and 82% for the years ended December 31, 2016, 2015 and 2014, respectively.

Financing Arrangements

The Partnership may finance the acquisition of additional mortgage revenue bonds or other investments through the reinvestment of cash flow, use of available lines of credit, with debt financing collateralized by our existing portfolio of mortgage revenue bonds or other investments (including the securitization of these bonds), issuance of Preferred Units or the issuance of additional Beneficial Unit Certificates (“BUCs”).

Debt Financing. We utilize leverage to enhance investor rates of return. We use target constraints for each type of financing utilized by us to manage an overall 65% leverage constraint. The amount of leverage utilized is dependent upon several factors, including the assets being leveraged, the tenor of the leverage program, whether the financing is subject to market collateral calls, and the liquidity and marketability of the financing collateral. While short term variations from targeted levels may occur within financing classes, overall Partnership leverage will not exceed 65%. Our overall leverage ratio is calculated as total outstanding debt divided by total partnership assets using the carrying value of the mortgage revenue bonds, PHC Certificates, MBS Securities, initial finance costs, and the MF Properties at cost. At December 31, 2016, our leverage ratio was approximately 65%.

Equity Financing. There were no issuances of additional BUCs in 2016. See Note 22 to the Company’s consolidated financial statements for our ability to issue additional BUCs.

Preferred Equity. We are authorized to issue up to $100 million of Series A Preferred Units through private placement. During 2016, the Partnership issued approximately 4.1 million Series A Preferred Units to four financial institutions resulting in approximately $40.9 million in gross proceeds. The Partnership will use the proceeds received to acquire mortgage revenue bonds that are issued by state and local housing authorities to provide construction and/or permanent financing for affordable multifamily, student housing, and commercial properties that are likely to receive consideration as “qualified investments” under the Community Reinvestment Act of 1977 (“CRA”).

 

8


 

Recent Developments

The following table presents information regarding the investment activity of the Partnership for the years ended December 31, 2016 and 2015:

 

Recent Investment Activity

 

#

 

Amount in

000's

 

 

Retired Debt

or Note in

000's

 

 

Tier 2 income distributable to the General Partner

in 000's (1)

 

 

Notes to the

Partnership's

consolidated

financial

statements

For the Three Months Ended December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage revenue bond acquisitions

 

17

 

$

110,335

 

 

N/A

 

 

N/A

 

 

6

Property loan redemption

 

1

 

 

2,797

 

 

N/A

 

 

 

345

 

 

11

Investment in unconsolidated entities

 

3

 

 

5,908

 

 

N/A

 

 

N/A

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable bond redemption

 

1

 

$

499

 

 

$

-

 

 

$

-

 

 

13

Mortgage revenue bond acquisitions

 

4

 

 

8,785

 

 

N/A

 

 

N/A

 

 

6

Investments in unconsolidated entities

 

2

 

 

10,682

 

 

N/A

 

 

N/A

 

 

10

Mortgage revenue bond restructured

 

3

 

 

5,885

 

 

N/A

 

 

N/A

 

 

6

Property loan issued

 

1

 

 

2,500

 

 

N/A

 

 

N/A

 

 

11

MF Property sold

 

1

 

 

15,650

 

 

 

7,501

 

 

 

276

 

 

9

MF Property acquisition

 

1

 

 

9,883

 

 

N/A

 

 

N/A

 

 

9

Investment in unconsolidated entities

 

3

 

 

9,471

 

 

N/A

 

 

N/A

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended June 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage revenue bond redemptions

 

4

 

$

5,172

 

 

$

-

 

 

$

-

 

 

6

MF Property sold

 

1

 

 

30,200

 

 

 

16,519

 

 

 

2,078

 

 

9

Investment in an unconsolidated entity

 

1

 

 

929

 

 

N/A

 

 

N/A

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MBS Securities sold

 

3

 

$

15,081

 

 

$

11,945

 

 

$

-

 

 

8

Mortgage revenue bond sold

 

1

 

 

9,479

 

 

 

8,375

 

 

 

-

 

 

6

Mortgage revenue bond acquisitions

 

1

 

 

11,500

 

 

N/A

 

 

N/A

 

 

6

Investment in an unconsolidated entity

 

1

 

 

2,443

 

 

N/A

 

 

N/A

 

 

10

Property loan advances

 

2

 

 

5,820

 

 

N/A

 

 

N/A

 

 

11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage revenue bond acquisitions

 

8

 

$

50,317

 

 

N/A

 

 

N/A

 

 

6

Forward mortgage revenue bond commitment executed

 

1

 

 

16,400

 

 

N/A

 

 

N/A

 

 

20

Land purchased

 

1

 

 

2,900

 

 

N/A

 

 

N/A

 

 

9

Property loan redemption

 

1

 

 

2,813

 

 

N/A

 

 

N/A

 

 

11

Property loan advances

 

2

 

 

7,727

 

 

N/A

 

 

N/A

 

 

11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage revenue bond redemptions

 

3

 

$

5,795

 

 

$

-

 

 

$

-

 

 

6

Mortgage revenue bond acquisitions

 

2

 

 

6,320

 

 

N/A

 

 

N/A

 

 

6

Forward mortgage revenue bond commitment executed

 

1

 

 

19,540

 

 

N/A

 

 

N/A

 

 

20

MF Property sold

 

1

 

 

5,500

 

 

 

-

 

 

 

854

 

 

9

Exchanged  mortgage revenue bonds for MF

   Property deed

 

1

 

 

40,950

 

 

N/A

 

 

N/A

 

 

6, 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage revenue bond acquisitions

 

5

 

$

72,540

 

 

N/A

 

 

N/A

 

 

6

Mortgage revenue bond restructured

 

1

 

 

11,500

 

 

N/A

 

 

N/A

 

 

6

Forward mortgage revenue bond commitment executed

 

1

 

 

11,000

 

 

N/A

 

 

N/A

 

 

20

Property loan issued

 

1

 

 

2,813

 

 

N/A

 

 

N/A

 

 

11

MF Property sold

 

2

 

 

10,700

 

 

 

7,432

 

 

 

297

 

 

9

Taxable bond acquisition

 

1

 

 

500

 

 

N/A

 

 

N/A

 

 

11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage revenue bond acquisitions

 

7

 

$

58,945

 

 

N/A

 

 

N/A

 

 

6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) See "Cash Available for Distribution" in this Item 7 below.

 

 

 

 

 

 

 

 

 

 

 

9


 

 

Recent Financing Activities

The following table presents information regarding the financing activities of the Partnership for the years ended December 31, 2016 and 2015, exclusive of retired debt amounts listed in the investment activity table above:

 

Recent Financing and Derivative Activity

 

#

 

Amount of

Change

in Debt,

Derivative, Preferred Units in

000's

 

 

Secured

 

Maximum

SIFMA Cap

Rate (1)

 

 

Notes to the

Partnership's

consolidated

financial

statements

For the Three Months Ended December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net borrowing on unsecured LOCs

 

2

 

$

40,000

 

 

No

 

N/A

 

 

15

Net borrowing on secured LOC

 

1

 

 

20,000

 

 

Yes

 

N/A

 

 

16

Term A/B Financings with DB

 

5

 

 

38,910

 

 

Yes

 

N/A

 

 

17

Redeemable Series A preferred unit issuance

 

1

 

 

7,000

 

 

N/A

 

N/A

 

 

21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (repayments) on unsecured LOCs

 

2

 

$

(23,997

)

 

No

 

N/A

 

 

15

Mortgage payable related to MF Property acquisition

 

1

 

 

7,459

 

 

Yes

 

N/A

 

 

18

Term A/B Financings with DB

 

12

 

 

134,393

 

 

Yes

 

N/A

 

 

17

TOB Financing with DB paid in full and collapsed

 

7

 

 

(105,273

)

 

Yes

 

N/A

 

 

17

Redeemable Series A preferred unit issuance

 

1

 

 

10,000

 

 

N/A

 

N/A

 

 

21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended June 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (repayments) on unsecured LOCs

 

2

 

$

(3,988

)

 

No

 

N/A

 

 

15

Net borrowing (repayments) on mortgages payable and

   other secured financing

 

7

 

 

(16,986

)

 

Yes

 

N/A

 

 

18

Redeemable Series A preferred unit issuance

 

1

 

 

13,869

 

 

N/A

 

N/A

 

 

21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net borrowing on unsecured LOCs

 

3

 

$

10,488

 

 

No

 

N/A

 

 

15

TOB Financing with DB paid in full and collapsed

 

4

 

 

(20,320

)

 

Yes

 

N/A

 

 

17

Redeemable Series A preferred unit issuance

 

1

 

 

10,000

 

 

N/A

 

N/A

 

 

21

Interest rate derivative sold

 

1

 

 

(11,000

)

 

N/A

 

 

1.0

%

 

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net borrowing on unsecured LOCs

 

3

 

$

12,497

 

 

No

 

N/A

 

 

15

Net borrowing (repayments) on mortgages payable and

   other secured financing

 

8

 

 

(203

)

 

Yes

 

N/A

 

 

18

TOB Financing with DB

 

2

 

 

23,400

 

 

Yes

 

N/A

 

 

17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (repayments) on unsecured LOCs

 

3

 

$

(42,408

)

 

No

 

N/A

 

 

15

TEBS Financing interest rate derivatve acquisition

 

1

 

 

84,285

 

 

Yes

 

 

3.0

%

 

17

TOB Financing with DB

 

8

 

 

137,235

 

 

Yes

 

N/A

 

 

17

TOB Financing with DB paid in full and collapsed

 

9

 

 

(139,700

)

 

Yes

 

N/A

 

 

17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net borrowing on unsecured LOCs

 

3

 

$

37,408

 

 

No

 

N/A

 

 

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net borrowing on unsecured LOCs

 

3

 

$

11,425

 

 

No

 

N/A

 

 

15

Net TOB Financing with DB

 

4

 

 

22,750

 

 

Yes

 

N/A

 

 

17

Interest rate derivative revision

 

2

 

 

11,000

 

 

N/A

 

 

1.0

%

 

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) See "Quantitative and Qualitative Disclosures About Market Risk" in Item 7A below.

 

10


 

Management and Employees

We are managed by our General Partner which is controlled by its general partner, Burlington Capital LLC (“Burlington”). The Board of Managers and certain employees of Burlington act as directors and executive officers of the Partnership. Certain services are provided to us by employees of Burlington and we reimburse Burlington for its allocated share of these salaries and benefits. We are not charged, and do not reimburse Burlington, for the services performed by executive officers of Burlington. As of December 31, 2016, the Partnership had no employees.

Competition

We compete with private investors, lending institutions, trust funds, investment partnerships, the Federal Home Loan Mortgage Corporation (“Freddie Mac”) and other entities with objectives similar to ours for the acquisition of mortgage revenue bonds and other investments. This competition could reduce the availability of investments to the Partnership for acquisition and reduce the interest rate that issuers pay on these investments.

Because we hold mortgage revenue bonds secured by Residential Properties, a commercial property, and hold interests in the MF Properties, we may be in competition with other real estate in the same geographic areas. In each city in which the properties financed by the mortgage revenue bonds owned by us or MF Properties are located, such properties compete with a substantial number of other multifamily rental properties. Multifamily rental properties also compete with single-family housing that is either owned or leased by potential tenants. To compete effectively, the multifamily, student, and senior citizen residential properties financed or owned by us must offer quality apartments at competitive rental rates. To maintain occupancy rates and attract quality tenants, the Residential Properties and MF Properties may also offer rental concessions, such as free rent to new tenants for a stated period. These Residential Properties and MF Properties also compete by offering quality apartments in attractive locations and that provide tenants with amenities such as recreational facilities, garages and pleasant landscaping.

Environmental Matters

We believe each of the MF Properties, the Residential Properties, and the commercial property comply, in all material respects, with federal, state and local regulations regarding hazardous waste and other environmental matters. We are not aware of any environmental contamination at any of these properties that would require any material capital expenditure by the underlying properties, and therefore the Partnership, for the remediation thereof.

Tax Status

We are classified as a partnership for federal income tax purposes and accordingly, there is no provision for income taxes. The distributive share of our income, deductions and credits is included in each Unitholder’s income tax return.

We hold interests in all MF Properties except the Suites on Paseo and Jade Park through a subsidiary which is a “C” corporation for income tax purposes. This subsidiary files separate federal and state income tax returns and its income is subject to federal and state income taxes.

We consolidate separate legal entities who record and report income taxes based upon their individual legal structure which may include corporations, limited partnerships, and limited liability companies. The Bent Tree and Fairmont Oaks Consolidated VIEs results of operations were reported as discontinued operations for all periods as presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”) reporting purposes and are separate legal entities for all years presented. We do not believe the consolidation of VIEs for reporting under GAAP will impact our tax status, amounts reported to Unitholders on Internal Revenue Service (“IRS”) Form K-1, our ability to distribute income to Unitholders which we believe is tax-exempt, the current level of quarterly distributions, or the tax-exempt status of the underlying mortgage revenue bonds.

All financial information in this Annual Report on Form 10-K is presented on the basis of Accounting Principles Generally Accepted in the United States of America, with the exception of the Non-GAAP measure disclosed in Item 7.

General Information

The Partnership is a Delaware limited partnership. Our general partner is AFCA 2, whose general partner is Burlington. Since 1984, Burlington has specialized in the management of investment funds, many of which were formed to acquire real estate investments such as mortgage revenue bonds, mortgage-backed securities, and real estate properties, including multifamily, student and senior citizen housing. Burlington maintains its principal executive offices at 1004 Farnam Street, Suite 400, Omaha, Nebraska 68102, and its telephone number is (402) 444-1630.

11


 

The Partnership does not have any employees of its own. Employees of Burlington, acting through AFCA 2 (our general partner), are responsible for our operations and we reimburse Burlington for the allocated salaries and benefits of these employees and for other expenses incurred in running our business operations. AFCA 2 is entitled to an administrative fee equal to 0.45% per annum of the outstanding principal balance of any mortgage revenue bonds, tax-exempt investments or other investments for which an unaffiliated party is not obligated to pay. When the administrative fee is payable by a property owner, it is subordinated to the payment of all base interest to the Partnership on the mortgage revenue bond on that property. Our Amended and Restated LP Agreement provides that the administrative fee will be paid directly by us with respect to any investments for which the administrative fee is not payable by the property owner or a third party. In addition, our Amended and Restated LP Agreement provides that we will pay the administrative fee to the General Partner with respect to any foreclosed mortgage revenue bonds.

AFCA 2 may also earn mortgage placement fees resulting from the identification and evaluation of additional investments that we acquire. In addition, an affiliate of AFCA 2, Farnam Capital Advisors, LLC (“FCA”), acts as an origination advisor and consultant to the borrowers when mortgage revenue bonds, other investments and financing facilities are acquired by the Partnership. Any such fees will be paid by the owners of the properties financed by the acquired mortgage revenue bonds or other investments out of their proceeds. Any fees related to the origination of financing facilities are paid by the Trustee out of the gross proceeds of the financing. The fees, if any, will be subject to negotiation between AFCA 2, its affiliate, and such property owners.

Properties Management is an affiliate of Burlington that is engaged in the management of multifamily, student and senior citizen residential properties. Properties Management earns a fee paid out of property revenues. Properties Management may also seek to become the manager of multifamily, student and senior citizen residential properties financed by additional mortgage revenue bonds acquired by the Partnership, subject to negotiation with the owners of such properties. If we acquire ownership of any property through foreclosure of a revenue bond, Properties Management may provide property management services for such property and receive a fee payable out of property revenues.

The Partnership’s sole limited partner is America First Fiduciary Corporation Number Five, a Nebraska corporation. BUCs represent assignments by the sole limited partner of its rights and obligations as a limited partner to outside third party investors. Because each such outside third party effectively holds a share of the sole limited partner’s rights and obligations as a limited partner, BUCs are also referred to herein as “units” for purposes of calculating amounts per BUC, and the holders thereof are referred to as “Unitholders.”

Information Available on Website

Our annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, other reports filed with the SEC and press releases issued are available free of charge at www.ataxfund.com as soon as reasonably practical after they are filed with the SEC. The information on the website is not incorporated by reference into this Form 10-K.

 

 

Item 1A. Risk Factors

Our financial condition, results of operations, and cash flows are affected by various factors, many of which are beyond our control. These include the following:

Cash distributions from us may change depending on the amount of cash available for distribution.

Currently cash distributions are made to its Unitholders at an annual rate of $0.50 per unit. The amount of the cash per unit distributed by the Partnership may increase or decrease at the determination of AFCA 2 based on its assessment of the amount of cash available to us for this purpose, as well as other factors it may deem to be relevant. During the years ended December 31, 2016 and 2015, we generated Cash Available for Distribution of $0.50 and $0.53 per unit, respectively. Although we may supplement our cash available for distribution with unrestricted cash, unless we can increase our cash receipts through completion of our current investment plans, we may need to reduce the level of cash distributions per unit from the current level. In addition, there is no assurance that we will be able to maintain our current level of annual cash distributions per unit even if we complete our current investment plans. Any change in our distribution policy could have a material adverse effect on the market price of our units.

The receipt of interest and principal payments on our mortgage revenue bonds will be affected by the economic results of the underlying Residential Properties and a commercial property.

Although our mortgage revenue bonds are issued by state or local housing authorities, they are not obligations of these governmental entities and are not backed by any taxing authority. Instead, each of these revenue bonds is backed by a non-recourse loan made to the owner of the underlying Residential Properties and commercial property. Because of the non-recourse nature of the underlying mortgage loans, the sole source of cash to pay base and contingent interest on the mortgage revenue bond, and to ultimately pay the

12


 

principal amount of the bond, is the net cash flow generated by the operation of the financed property and the net proceeds from the ultimate sale or refinancing of the property, (except in cases where a property owner has provided a limited guarantee of certain payments). This makes our investments in these mortgage revenue bonds subject to risks usually associated with direct investments in multifamily real estate. If a property is unable to sustain net cash flow at a level necessary to pay its debt service obligations on our mortgage revenue bond on the property, a default may occur. Net cash flow and net sale proceeds from a particular property are applied only to debt service payments of the particular mortgage revenue bond secured by that property and are not available to satisfy debt service obligations on other mortgage revenue bonds that we hold. In addition, the value of a property at the time of its sale or refinancing will be a direct function of its perceived future profitability. Therefore, the amount of base and contingent interest that we earn on our mortgage revenue bonds, and whether or not we will receive the entire principal balance of the bonds as and when due, will depend to a large degree on the economic results of the underlying properties.

The net cash flow from the operation of a property may be affected by many things, such as the number of tenants, the rental and fee rates, operating expenses, the cost of repairs and maintenance, taxes, government regulation, competition from other similar multifamily, student, or senior citizen residential properties, mortgage rates for single-family housing, and general and local economic conditions. In most of the markets in which the properties financed by our mortgage revenue bonds are located, there is significant competition from other multifamily and single-family housing that is either owned or leased by potential tenants. Low mortgage interest rates and federal tax credits make single-family housing more accessible to persons who may otherwise rent apartments.

The value of the properties is the only source of repayment of our mortgage revenue bonds.

The principal of most of our mortgage revenue bonds does not fully amortize over their terms. This means that all or some of the balance of the mortgage loans underlying these bonds will be repaid as a lump-sum “balloon” payment at the end of the term. The ability of the property owners to repay the mortgage loans with balloon payments is dependent upon their ability to sell the properties securing our mortgage revenue bonds or obtain adequate refinancing. The mortgage revenue bonds are not personal obligations of the property owners, and we rely solely on the value of the properties securing these bonds for security. Similarly, if a mortgage revenue bond goes into default, our only recourse is to foreclose on the underlying property. If the value of the underlying property securing the bond is less than the outstanding principal balance and accrued interest on the bond, we will incur a loss.

In the event a property securing a mortgage revenue bond is not sold prior to the maturity or refinancing of the bond, any contingent interest payable from the net sale or refinancing proceeds of the underlying property will be determined on the basis of the appraised value of the underlying property. Real estate appraisals represent only an estimate of the value of the property being appraised and are based on subjective determinations, such as the extent to which the properties used for comparison purposes are comparable to the property being evaluated and the rate at which a prospective purchaser would capitalize the cash flow of the property to determine a purchase price. Accordingly, such appraisals may result in us realizing less contingent interest from a mortgage revenue bond than we would have realized had the underlying property been sold or refinanced.

There is additional credit risk when we make a taxable loan on a property.

The taxable property loans that we make to owners of the Residential Properties that secure mortgage revenue bonds held by us are non-recourse obligations of the property owner. As a result, the sole source of principal and interest payments on these taxable property loans is the net cash flow generated by these properties or the net proceeds from the sale or refinance of these properties. The net cash flow from the operation of a property may be affected by many things as discussed above. In addition, any payment of principal and interest on a taxable property loan on a particular property will be subordinate to payment of all principal and interest (including contingent interest) on the mortgage revenue bond secured by the same property. As a result, there is a higher risk of default on the taxable property loans than on the associated mortgage revenue bonds. If a property is unable to sustain net cash flow at a level necessary to pay current debt service obligations on the taxable property loan on such property, a default may occur. While these taxable property loans are secured by the underlying properties, in general, we do not expect to pursue foreclosure or other remedies against a property upon default of a taxable property loan if the property is not in default on the mortgage revenue bonds financing the property.

There are risks associated with our strategy of acquiring ownership interests in MF Properties in anticipation of future bond financings of these projects.

To facilitate our investment strategy of acquiring additional mortgage revenue bonds secured by Residential Properties, we may acquire ownership positions in MF Properties that we expect to ultimately sell as part of a syndication of LIHTCs after the expiration of the compliance period relating to existing LIHTCs issued with respect to the MF Properties. Our plan is to provide mortgage revenue bond financing to the new property owners at the time of a syndication of new LIHTCs in connection with a rehabilitation of these MF Properties. The market for LIHTC syndications may be negatively affected from time to time by economic and market conditions, including the potential for corporate tax reform in the U.S. For this and other reasons, we may not be able to sell our

13


 

interest in these MF Properties after the applicable LIHTC compliance period. In addition, the value of our interest in these MF Properties will be affected by the economic performance of the MF Properties and other factors generally affecting the value of residential rental properties. As a result, we may incur a loss upon the sale of our interest in an MF Property. In addition, we may not be able to acquire mortgage revenue bonds on the MF Properties even if we are able to sell our interests in the MF Properties. During the time we own an interest in an MF Property, any net income we receive from these MF Properties will not be exempt from federal or state income taxation.

Any future issuances of additional units could cause their market value to decline.

We may issue additional units from time to time to raise additional equity capital. The issuance of additional units may cause dilution of the existing units and may cause a decrease in the market price of the units. In addition, if additional units are issued but we are unable to invest the additional equity capital in assets that generate what we expect and believe to be tax-exempt income at levels at least equivalent to our existing assets, the amount of cash available for distribution on a per unit basis may decline.

We may suffer adverse consequences from changing interest rates.

We have financed the acquisition of some of our assets using variable-rate debt financing. The interest that we pay on these financings fluctuates with specific interest rate indices. Our mortgage revenue bonds bear interest at fixed rates and, notwithstanding the contingent interest feature on some of these bonds, the amount of interest we earn on these bonds will not increase with a general rise in interest rates. Accordingly, an increase in our interest expense due to an increase in the applicable interest rate index used for our variable rate debt financing will reduce the amount of cash we have available for distribution to Unitholders and may affect the market value of our units. Our use of derivatives is designed to mitigate some but not all of the exposure to the negative impact of a higher cost of borrowing.

An increase in interest rates could also decrease the market value of assets owned by the Partnership. A decrease in the market value of assets owned by the Partnership could also decrease the amount we could realize on the sale of our investments and would thereby decrease the amount of funds available for distribution to our Unitholders. During periods of low prevailing interest rates, the interest rates we earn on new interest-bearing assets we acquire may be lower than the interest rates on our existing portfolio of interest-bearing assets.

To the extent we finance the acquisition of additional interest-bearing assets through the issuance of additional BUC’s, from the issuance of preferred units or from the proceeds from the sale of existing assets held by the Partnership and we earn a lower interest rate on these additional interest-bearing assets, the amount of cash available for distribution on a per unit basis may be reduced.

 

High interest rates may make it difficult for us to finance or refinance our debt obligations, which could reduce the number of investments we can acquire, our cash flow from operations and the amount of cash distributions we can make.

If debt is unavailable at reasonable rates, we may not be able to finance the purchase of additional investments. If we place debt on our investments, we run the risk of being unable to refinance the debt when it becomes due or of being unable to refinance on favorable terms. If interest rates are higher when we refinance, our income could be reduced. We may be unable to refinance our debt obligations. If any of these events occurs, our cash flow would be reduced. This, in turn, would reduce cash available for distribution and may hinder our ability to raise capital by issuing more stock or borrowing more money.

We are subject to various risks associated with our derivative agreements.

We use derivative instruments to mitigate some, but not all, of the risks to which we are exposed from changing interest rates. There is no assurance that these instruments will fully insulate us from the interest rate risks to which we are exposed. In addition, there are costs associated with these derivative instruments and these costs may not ultimately exceed the losses we would have suffered, if any, had these instruments not been in place. There is also a risk that the counterparty to such an instrument will be unable to perform its obligations to us. If a liquid secondary market does not exist for these instruments, we may be required to maintain a derivative position until exercise or expiration, which could result in losses to us. In addition, we are required to record the fair value of these derivative instruments on our financial statements by recording changes in their values as interest earnings or expense. This can result in significant period to period volatility in our reported net income over the term of these instruments.

14


 

There are risks associated with debt financing programs that involve securitization of our mortgage revenue bonds and PHC Certificates.

We have obtained debt financing through the securitization of our mortgage revenue bonds and PHC Certificates and may obtain this type of debt financing in the future. The terms of these securitization programs differ, but in general require our investment assets be placed into a trust or other special purpose entity that issues a senior security to unaffiliated investors and a residual interest to us. The trust or other entity receives all the interest payments from its underlying mortgage revenue bonds and PHC Certificates from which it pays interest on the senior security at a variable or fixed rate. As the holder of the residual interest, we are entitled to any remaining interest received by the trust holding the securitized asset after it has paid the full amount of interest due on the senior security and all of the expenses of the trust, including various fees to the trustee, remarketing agents, credit providers, and liquidity providers. Specific risks generally associated with these asset securitization programs include the following:

Changes in short-term interest rates can adversely affect the cost of an asset securitization financing.

The interest rate payable on the senior securities resets periodically based on the weekly Securities Industry and Financial Markets Association (“SIFMA”) floating index usually tied to interest rates on short-term instruments. In addition, because the senior securities may typically be tendered back to the trust, causing the trust to remarket the senior securities from time to time, an increase in interest rates may require an increase to the interest rate paid on the senior securities in order to successfully remarket these securities. Any increase in interest rate payable on the senior securities will result in more of the underlying interest being used to pay interest on the senior securities leaving less interest available to us. Higher short-term interest rates will reduce, and could even eliminate, our return on a residual interest in this type of financing.

Payments on the residual interests in these financing structures are subordinate to payments on the senior securities and to payment of trust expenses and there are no party guarantees to the payment of any amounts under the residual interests.

We hold a residual interest (known as Class B interests in the TEBS Financing with Freddie Mac, Term TOB Trust and Term A/B Trust facilities with Deutsche Bank and residual participating interests (“LIFER”s) in the TOB financing facilities) in the securitization trusts established for the debt financing facilities. These residual interests are subordinate to the senior securities sold to investors. As a result, none of the interest received by such a trust will be paid to us as the holder of a residual interest until all payments currently due on the senior securities have been paid in full and other trust expenses satisfied. As the holder of a residual certificate in these trusts, we can look only to the assets of the trust remaining after payment of these senior obligations for payment on the residual certificates. No third party guarantees the payment of any amount on the residual certificates.

Termination of an asset securitization financing can occur for many reasons which could cause us to lose the assets and other collateral we pledged for such financing.

In general, the trust or other special purpose entity formed for an asset securitization financing can terminate for many different reasons relating to problems with the assets or problems with the trust itself. Problems with the assets that could cause the trust to collapse include payment or other defaults or a determination that the interest on the assets is taxable. Problems with a trust include a downgrade in the investment rating of the senior securities that it has issued, a ratings downgrade of the liquidity provider for the trust, increases in short term interest rates in excess of the interest paid on the underlying assets, an inability to remarket the senior securities or an inability to obtain credit or liquidity for the trust. In each of these cases, the trust will be collapsed and the mortgage revenue bonds and other collateral held by the trusts will be sold. If the proceeds from the sale of the trust collateral are not sufficient to pay the principal amount of the senior securities with accrued interest and the other expenses of the trusts then we will be required, through our guarantee of the trusts, to fund any such shortfall. The Partnership, as holder of the residual interest in the trust, may not only lose our investment in the residual certificates but could also realize additional losses in order to fully repay trust obligations to the senior securities.

An insolvency or receivership of the program sponsor could impair our ability to recover the assets and other collateral pledged by it in connection with a bond securitization financing.

In the event the sponsor of an asset securitization financing program becomes insolvent, it could be placed in receivership. In that situation, it is possible that we would not be able to recover the investment assets and other collateral it pledged in connection with the securitization financing or that it would not receive all or any of the payments due from the trust or other special purpose entity on the residual interest held by us in such trust or other entity.

15


 

Conditions in the tax credit markets due to potential changes in U.S. corporate tax rates may increase our cost of borrowing, make financing difficult to obtain or restrict our ability to invest in mortgage revenue bonds and other investments, each of which may have a material adverse effect on our results of operations and business.

Conditions in the tax credit market due to the potential changes in the U.S. corporate tax rates have had, and may continue to have, an adverse impact on our cost of borrowings and may restrict our ability to invest in mortgage revenue bonds and other investments.  It is unclear when and how quickly conditions will stabilize in the tax credit markets. These conditions, the cost and availability of credit has been, and may continue to be, adversely affected in all markets in which we operate. Concern about the stability of the tax credit markets has led many lenders and institutional investors to reduce, and in some cases, cease, providing funding to borrowers. Our access to debt and equity financing may be adversely affected. If the tax credit market and the potential decrease in U.S. tax rates is realized, they may limit our ability to replace or renew maturing debt financing on a timely basis, may impair our ability to acquire mortgage revenue bonds and other investments and may impair our access to capital markets to meet our liquidity and growth requirements which may have an adverse effect on our financial condition and results of operations.

Federal regulations adopted under the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 may require us to unwind our tender option bond financing facilities.

The “Volcker Rule” adopted under the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 limits the ability of banking entities to sponsor or invest in certain types of “covered funds” (such as private equity funds and hedge funds) or to engage in certain types of proprietary trading in the U.S. The Volcker Rule restricts banking entities from acquiring or retaining an ownership interest in, sponsoring, or having certain relationships with certain “covered funds.” As currently structured, TOB Trusts like those used as part of our TOB financing program with DB, fit within the definition of “covered funds” and will be affected by the Volcker Rule. The Volcker Rule does not apply to Freddie Mac or more specifically, the M33, M31 and M24 TEBS Financing facilities with Freddie Mac.

The regulators specifically noted that banks will need to evaluate if TOB Trusts are, in fact, covered funds and if so, whether an exception to the definition is available. The regulators declined to provide a specific exclusion from the definition of “covered funds” for TOB financing programs. The preamble also notes that participation in a TOB transaction is not prohibited per se, but is subject to the same restrictions on other covered funds. The rule provides for a phase in period during which time banks need to make good faith efforts to have full compliance with the rule by July 21, 2017, provided that the interest in the covered fund was established prior to December 31, 2013.

Any downgrade, or perceived potential of a downgrade, of U.S. sovereign credit ratings or the credit ratings of the U.S. Government-sponsored entities (or GSEs) by the various credit rating agencies may materially adversely affect our business.

Our TEBS Financing facilities are an integral part of our business strategy and those financings are dependent upon an investment grade rating of Freddie Mac. If Freddie Mac were downgraded to below investment grade, it would have a negative effect on our ability to finance our bond portfolio on a longer-term basis and could negatively impact Cash Available for Distribution and our ability to continue distributions at current levels.

The federal conservatorship of Freddie Mac and related efforts, along with any changes in laws and regulations affecting the relationship between Freddie Mac and the U.S. Government, may materially adversely affect our business.

The problems faced by Fannie Mae and Freddie Mac commencing in 2008 resulting in them being placed into federal conservatorship and receiving significant U.S. Government support have sparked serious debate among federal policy makers regarding the continued role of the U.S. Government in providing liquidity and credit enhancement for mortgage loans. The Trump administration has publicly indicated a desire to reform Fannie Mae and Freddie Mac, including their relationship with the federal government. As a result, the future roles of Fannie Mae and Freddie Mac are likely to be reduced (perhaps significantly) and the nature of their guarantee obligations could be considerably limited relative to historical measurements. Alternatively, it is still possible that Fannie Mae and Freddie Mac could be dissolved entirely or privatized, and, as mentioned above, the U.S. Government could determine to stop providing liquidity support of any kind to the mortgage market. Any changes to the nature of the GSEs or their guarantee obligations could have broad adverse implications for the market and our business, operations and financial condition. If Fannie Mae or Freddie Mac were to be eliminated, or their structures were to change radically (i.e., limitation or removal of the guarantee obligation), our ability to utilize TEBS Financings facilities could be materially and adversely impacted.

16


 

Our mortgage revenue bonds, PHC Certificates, property loans and investments in unconsolidated entities are illiquid assets and their value may decrease.

Our mortgage revenue bonds, PHC Certificates, property loans and investments in unconsolidated entities are relatively illiquid, and there is no existing trading market for them. There are no market makers, price quotations, or other indications of a developed trading market for these investments. In addition, no rating has been issued on any of the existing mortgage revenue bonds and we do not expect to obtain ratings on mortgage revenue bonds we may acquire in the future. Accordingly, any buyer of these mortgage revenue bonds would need to perform its own due diligence prior to a purchase. The Partnership’s ability to sell its mortgage revenue bonds, PHC Certificates, property loans and investments in unconsolidated entities and the price it may receive upon their sale, will be affected by the number of potential buyers, the number of similar securities on the market at the time and by other market conditions. Such a sale could result in a loss to the Partnership.

Delay, reduction, or elimination of appropriations from the U.S. Department of Housing and Urban Development can result in payment defaults on our investments in PHC Trusts.

We have acquired interests, LIFERS, in three PHC TOB Trusts, which, in turn, hold PHC Certificates that have been issued by three PHC Trusts which hold custodial receipts evidencing loans made to a number of public housing authorities. Principal and interest on these loans are payable by the respective public housing authorities solely out of annual appropriations to be made to the public housing authorities by HUD under HUD’s Capital Fund Program. Annual appropriations for the Capital Fund Program must be determined by Congress each year, and there is no assurance that Congress will continue to make such appropriations at current levels or at all. If Congress fails to continue to make annual appropriations for the Capital Fund Program at or near current levels, or there is a delay in the approval of appropriations, the public housing authorities may not have funds from which to pay principal and interest on the loans underlying the PHC Certificates. The failure of public housing authorities to pay principal and interest on these loans will reduce or eliminate the payments received by us from the PHC TOB Trusts.

A reduction in the rating of PHC Certificates below investment grade would result in the liquidation of the investment in that TOB Trust

Our investment in PHC Certificates is made pursuant to the provision of our Amended and Restated LP Agreement that allows investment in securities that are not mortgage revenue bonds backed by multifamily housing projects provided that these alternative securities are rated investment grade in one of the four highest rating categories by at least one nationally recognized securities rating agency and provide what we expect and believe to be tax-exempt income. In the event the investment rating of any of the PHC Certificates held by a PHC TOB Trust was reduced to less than investment grade, the trustee of the TOB Trust has no obligation to divest of that securitized asset. Accordingly, we would be required to liquidate our LIFERS in that TOB Trust or liquidate the TOB Trust entirely. The TOB Trusts have no obligation to purchase the LIFERS and there is no established trading market for the LIFERS. Likewise, if we liquidate the TOB Trust, any downgrade in the investment rating of the PHC Certificates will likely decrease the value of the investment. The partnership may not be able to divest its position in these LIFERS or terminate the TOB Trusts without incurring a material loss.

The rent restrictions and occupant income limitations imposed on properties financed by our mortgage revenue bonds and on our MF Properties may limit the revenues of such properties.

All of the Residential Properties securing our mortgage revenue bonds and the MF Properties in which our subsidiaries hold indirect interests are subject to certain federal, state and/or local requirements with respect to the permissible income of their tenants. Since federal rent subsidies are not generally available on these properties, rents must be charged on a designated portion of the units at a level to permit these units to be continuously occupied by low or moderate income persons or families. As a result, these rents may not be sufficient to cover all operating costs with respect to these units and debt service on the applicable mortgage revenue bond. This may force the property owner to charge rents on the remaining units that are higher than they would be otherwise and may, therefore, exceed competitive rents. This may adversely affect the occupancy rate of a property securing an investment and the property owner’s ability to service its debt.

The properties financed by certain of our mortgage revenue bonds are not completely insured against damages from hurricanes and other major storms.

Two of the multifamily housing properties financed by mortgage revenue bonds held by us and one MF Property are in an area prone to damage from hurricanes and other major storms. Due to the significant losses incurred by insurance companies in recent years due to damages from hurricanes, many property and casualty insurers now require property owners to assume the risk of first loss on a larger percentage of their property’s value. In general, the current insurance policies on the property financed by us that is located in an area rated for hurricane and storm exposure carry a five percent deductible on the insurable value of the properties. As a result, if

17


 

either of these properties were damaged in a hurricane or other major storm, the amount of uninsured losses could be significant and the property owner may not have the resources to fully rebuild the property, which could result in a default on the mortgage revenue bonds secured by the property. In addition, the damages to a property may result in all or a portion of the rental units not being rentable for a period of time. Unless a property owner carries rental interruption insurance, this loss of rental income would reduce the cash flow available to pay base or contingent interest on our mortgage revenue bonds collateralized by these properties.

The properties securing our revenue bonds or the MF Properties may be subject to liability for environmental contamination which could increase the risk of default on such bonds or loss of our investment.

The owner or operator of real property may become liable for the costs of removal or remediation of hazardous substances released on its property. Various federal, state and local laws often impose such liability without regard to whether the owner or operator of real property knew of, or was responsible for, the release of such hazardous substances. We cannot assure you that the properties that secure our mortgage revenue bonds or the MF Properties, in which our subsidiaries hold indirect interests, will not be contaminated. The costs associated with the remediation of any such contamination may be significant and may exceed the value of a property or result in the property owner defaulting on the revenue bond secured by the property or otherwise result in a loss of our investment in a property.

If we acquire ownership of Residential Properties, we will be subject to all of the risks normally associated with the ownership of commercial real estate.

We may acquire ownership of Residential Properties financed by mortgage revenue bonds held by us in the event of a default on such bonds. We may also acquire indirect ownership of MF Properties on a temporary basis in order to facilitate the eventual acquisition by us of mortgage revenue bonds on these MF Properties. In either case, during the time we own an MF Property, we will generate taxable income or losses from the operations of such property rather than tax exempt interest. In addition, we will be subject to all of the risks normally associated with the operation of commercial real estate including declines in property value, occupancy and rental rates, increases in operating expenses, and the ability to refinance if needed. We may also be subject to government regulations, natural disasters and environmental issues, any of which could have an adverse effect on our financial results and ability to make distributions to Unitholders.

There are many risks related to the construction of Residential Properties that may affect the mortgage revenue bonds issued to finance these properties.

We may invest in mortgage revenue bonds secured by residential housing properties which are still under construction. Construction of such properties generally takes approximately twelve to eighteen months. The principal risk associated with construction lending is that construction of the property will be substantially delayed or never completed. This may occur for many reasons including (i) insufficient financing to complete the project due to underestimated construction costs or cost overruns; (ii) failure of contractors or subcontractors to perform under their agreements; (iii) inability to obtain governmental approvals; (iv) labor disputes; and (v) adverse weather and other unpredictable contingencies beyond the control of the developer. While we may be able to protect ourselves from some of these risks by obtaining construction completion guarantees from developers, agreements of construction lenders to purchase our bonds if construction is not completed on time, and/or payment and performance bonds from contractors, we may not be able to do so in all cases or such guarantees or bonds may not fully protect us in the event a property is not completed. In other cases, we may decide to forego certain types of available security if we determine that the security is not necessary or is too expensive to obtain in relation to the risks covered. If a property is not completed, or costs more to complete than anticipated, it may cause us to receive less than the full amount of interest owed to us on the mortgage revenue bond financing such property or otherwise result in a default under the mortgage loan that secures our mortgage revenue bond on the property. In such case, we may be forced to foreclose on the incomplete property and sell it in order to recover the principal and accrued interest on our mortgage revenue bond and we may suffer a loss of capital as a result. Alternatively, we may decide to finance the remaining construction of the property, in which event we will need to invest additional funds into the property, either as equity or as a taxable property loan. Any return on this additional investment would be taxable. Also, if we foreclose on a property, we will no longer receive interest on the bond issued to finance the property. The overall return to us from our investment in such property is likely to be less than if the construction had been completed on time or within budget.

There are many risks related to the lease-up of newly constructed or renovated properties that may affect the mortgage revenue bonds issued to finance these properties.

We may acquire mortgage revenue bonds issued to finance properties in various stages of construction or renovation. As construction or renovation is completed, these properties will move into the lease-up phase. The lease-up of these properties may not be completed on schedule or at anticipated rent levels, resulting in a greater risk that these investments may go into default than investments secured by mortgages on properties that are stabilized or fully leased-up. The underlying property may not achieve expected occupancy or debt

18


 

service coverage levels. While we may require property developers to provide us with a guarantee covering operating deficits of the property during the lease-up phase, we may not be able to do so in all cases or such guarantees may not fully protect us in the event a property is not leased up to an adequate level of economic occupancy as anticipated.

We have assumed certain potential liabilities relating to recapture of tax credits on MF Properties.

We have acquired indirect interests in several MF Properties that generated LIHTCs for the previous investors in these properties. When we acquire an interest in an MF Property, it generally must agree to reimburse the prior partners for any liabilities they incur due to a recapture of LIHTCs that result from the failure to operate the MF Property in a manner consistent with the laws and regulations relating to LIHTCs after we acquired our interest in the MF Property. The amount of this recapture liability can be substantial and could negatively impact the financial performance of the MF Property.

We are not registered under the Investment Company Act.

We are not required to register as an investment company under the Investment Company Act of 1940, as amended (the “Investment Company Act”) because we operate under an exemption therefrom. As a result, none of the protections of the Investment Company Act (such as provisions relating to disinterested directors, custody requirements for securities, and regulation of the relationship between a fund and its advisor) will be applicable to us.

We engage in transactions with related parties.

Each of the executive officers of Burlington and four of the managers of Burlington hold equity positions in Burlington. A subsidiary of Burlington acts as our General Partner and manages our investments and performs administrative services for us and earns certain fees that are either paid by the properties financed by our mortgage revenue bonds or by us. Another subsidiary of Burlington provides on-site management for some of the Residential Properties that underlie our mortgage revenue bonds and each of our MF Properties and earns fees from the property owners based on the gross revenues of these properties. The owners of the limited-purpose corporations which own two of the Residential Properties financed with mortgage revenue bonds and taxable property loans held by us are employees of Burlington who are not involved in our operation or management and who are not executive officers or managers of Burlington. These two Residential Properties are Bent Tree and Fairmont Oaks, which were sold during 2015. Because of these relationships, our agreements with Burlington and its subsidiaries are related-party transactions. By their nature, related-party transactions may not be considered to have been negotiated at arm’s length. These relationships may also cause a conflict of interest in other situations where we are negotiating with Burlington.

Unitholders may incur tax liability if any of the interest on our mortgage revenue bonds or PHC Certificates is determined to be taxable.

In each mortgage revenue bond transaction, the governmental issuer, as well as the underlying borrower, has covenanted and agreed to comply with all applicable legal and regulatory requirements necessary to establish and maintain the tax-exempt status of interest earned on the mortgage revenue bonds. Failure to comply with such requirements may cause interest on the related issue of bonds to be includable in gross income for federal income tax purposes retroactive to the date of issuance, regardless of when such noncompliance occurs. Should the interest income on a mortgage revenue bond be deemed to be taxable, the bond documents include a variety of rights and remedies that we have concluded would help mitigate the economic impact of taxation of the interest income on the affected bonds. Under such circumstances, we would enforce all of such rights and remedies as set forth in the related bond documents as well as any other rights and remedies available under applicable law. In addition, in the event the tax-exemption of interest income on any mortgage revenue bond is challenged by the IRS, we would participate in the tax and legal proceedings to contest any such challenge and would, under appropriate circumstances, appeal any adverse final determinations. The loss of tax-exemption for any particular issue of bonds would not, in and of itself, result in the loss of tax-exemption for any unrelated issue of bonds. However, the loss of such tax-exemption could result in the distribution to our Unitholders of taxable income relating to such bonds.

Certain of our mortgage revenue bonds bear interest at rates which include contingent interest. Payment of the contingent interest depends on the amount of net cash flow generated by, and net proceeds realized from a sale of, the property securing the bond. Due to this contingent interest feature, an issue may arise as to whether the relationship between the property owner and the Partnership is that of debtor and creditor or whether we are engaged in a partnership or joint venture with the property owner. If the IRS were to determine that these mortgage revenue bonds represented an equity investment in the underlying property, the interest paid to us could be viewed as a taxable return on such investment and would not qualify as tax-exempt interest for federal income tax purposes.

In addition, we have, and may in the future, obtain debt financing through asset securitization programs in which we place mortgage revenue bonds and PHC Certificates into trusts and are entitled to a share of the interest received by the trust on these bonds after the

19


 

payment of interest on senior securities and related expenses issued by the trust. It is possible that the characterization of our residual interest in such a securitization trust could be challenged and the income that we receive through these instruments could be treated as ordinary taxable income includable in our gross income for federal tax purposes.

Not all the income received by us is exempt from taxation.

We have made, and may make in the future, taxable property loans to the owners of Residential Properties that collateralize our investments. The interest income earned by us on these taxable property loans is subject to federal and state income taxes. In addition, if we acquire direct or indirect interests in real estate, either through foreclosure of a property securing a mortgage revenue bond or a taxable property loan or through the acquisition of an MF Property, any income we receive from the property will be taxable income from the operation of real estate. In that case, the taxable income received by us will be allocated to our Unitholders and will represent taxable income to them regardless of whether an amount of cash equal to such allocable share of this taxable income is distributed to Unitholders.

If we were determined to be an association taxable as a corporation, it will have adverse economic consequences for us and our Unitholders.

We have determined to be treated as a partnership for federal income tax purposes. The purpose of this determination is to eliminate federal and state income tax liability for us and allow us to pass through our interest income which we expect and believe to be tax-exempt to our Unitholders so that they are not subject to federal tax on this income. If our treatment as a partnership for tax purposes is successfully challenged, we would be classified as an association taxable as a corporation. This would result in the Partnership being taxed on its taxable income, if any, and, in addition, would result in all cash distributions made by us to Unitholders being treated as taxable dividend income to the extent of our earnings and profits. The payment of these dividends would not be deductible by us. The listing of our units for trading on the NASDAQ causes us to be treated as a “publicly traded partnership” under Section 7704 of the Internal Revenue Code. A publicly traded partnership is generally taxable as a corporation unless 90% or more of its gross income is “qualifying” income. Qualifying income includes interest, dividends, real property rents, gain from the sale or other disposition of real property, gain from the sale or other disposition of capital assets held to produce interest or dividends, and certain other items. We expect and believe that substantially all of our gross income will continue to be tax-exempt interest income on our mortgage revenue bonds, but there can be no assurance that will be the case. While we believe that all of this interest income is qualifying income, it is possible that some or all of our income could be determined not to be qualifying income. In such a case, if more than ten percent of our annual gross income in any year is not qualifying income, we will be taxable as a corporation rather than a partnership for federal income tax purposes. We have not received, and do not intend to seek, a ruling from the Internal Revenue Service regarding our status as a partnership for tax purposes.

To the extent we generate taxable income; Unitholders will be subject to income taxes on this income, whether or not they receive cash distributions.

As a partnership, our Unitholders will be individually liable for income tax on their proportionate share of any taxable income realized by us, whether or not we make cash distributions.

There are limits on the ability of our Unitholders to deduct Partnership losses and expenses allocated to them.

The ability of Unitholders to deduct their proportionate share of the losses and expenses generated by us will be limited in certain cases, and certain transactions may result in the triggering of the Alternative Minimum Tax for Unitholders who are individuals.

Holders of the Series A Preferred Units may be required to bear the risks of an investment for an indefinite period of time.

Holders of the Series A Preferred Units may be required to bear the financial risks of an investment in the Series A Preferred Units for an indefinite period of time.  In addition, the Series A Preferred Units will rank junior to all Partnership current and future indebtedness (including indebtedness outstanding under the Partnership’s senior bank credit facility) and other liabilities, and any other senior securities we may issue in the future with respect to assets available to satisfy claims against the Partnership.

The Series A Preferred Units are subordinated to existing and future debt obligations, and the interests could be diluted by the issuance of additional units, including additional Series A Preferred Units, and by other transactions.

The Series A Preferred Units are subordinated to all existing and future indebtedness, including indebtedness outstanding under any senior bank credit facility.  The Partnership may incur additional debt under its senior bank credit facility or future credit facilities.  The payment of principal and interest on its debt reduces cash available for distribution to Unitholders, including the Series A Preferred Units.

20


 

The issuance of additional units pari passu with or senior to the Series A Preferred Units would dilute the interests of the holders of the Series A Preferred Units, and any issuance of senior securities, parity securities, or additional indebtedness could affect the Partnership’s ability to pay distributions on or redeem the Series A Preferred Units.

Holders of Series A Preferred Units have extremely limited voting rights.

The voting rights as a holder of Series A Preferred Units will be extremely limited.  Our BUCs are the only class of our partnership interests carrying full voting rights.

Holders of Series A Preferred Units generally have no voting rights.  

There is no public market for the Series A Preferred Units, which may prevent an investor from liquidating its investment.

The Series A Preferred Units have been, and are being offered in a private placement and the Partnership has not registered the Series A Preferred Units with the SEC or any state securities commission.  The Series A Preferred Units may not be resold unless the Partnership registers the securities with the SEC or an exemption from the registration requirement is available.  It is not expected that any market for the Series A Preferred Units will develop or be sustained in the future.  The lack of any public market for the Series A Preferred Units severely limits the ability to liquidate the investment, except for the right to put the Series A Preferred Units to the Partnership under certain circumstances.

Market interest rates may adversely affect the value of the Series A Preferred Units.

One of the factors that will influence the value of the Series A Preferred Units will be the distribution rate on the Series A Preferred Units (as a percentage of the price of the units) relative to market interest rates.  An increase in market interest rates, which are currently at low levels relative to historical rates, may lower the value of the Series A Preferred Units and also would likely increase the Partnership’s borrowing costs.

Holders of Series A Preferred Units may have liability to repay distributions.

Under certain circumstances, holders of the Series A Preferred Units may have to repay amounts wrongfully returned or distributed to them.  Under Section 17-607 of the Delaware Revised Uniform Limited Partnership Act, we may not make a distribution if the distribution would cause the Partnership’s liabilities to exceed the fair value of its assets.  Liabilities to partners on account of their partnership interests and liabilities that are non-recourse to the partnership are not counted for purposes of determining whether a distribution is permitted.

Delaware law provides that for a period of three years from the date of an impermissible distribution, limited partners who received the distribution and who knew at the time of the distribution that it violated Delaware law will be liable to the limited partnership for the distribution amount.  A purchaser of Series A Preferred Units who becomes a limited partner is liable for the obligations of the transferring limited partner to make contributions to the Partnership that are known to such purchaser of units at the time it became a limited partner and for unknown obligations if the liabilities could be determined from our Amended and Restated LP Agreement.

The Partnership’s portfolio investment decisions may create CRA strategy risks.

Portfolio investment decisions take into account the Partnership’s goal of holding mortgage revenue bonds and other securities in designated geographic areas and will not be exclusively based on the investment characteristics of such assets, which may or may not have an adverse effect on the Partnership’s investment performance.  CRA qualified assets in geographic areas sought by the Partnership may not provide as favorable return as CRA qualified assets in other geographic areas.  The Partnership may sell assets for reasons relating to CRA qualification at times when such sales may not be desirable, and may hold short-term investments that produce relatively low yields pending the selection of long-term investments believed to be CRA-qualified.

Under certain circumstances, investors may not receive CRA credit for their investment in the Series A Preferred Units.

The CRA requires the three federal bank supervisory agencies, the FRB, the OCC, and the FDIC, to encourage the institutions they regulate to help meet the credit needs of their local communities, including low- and moderate-income neighborhoods.  Each agency has promulgated rules for evaluating and rating an institution’s CRA performance which, as the following summary indicates, vary according to an institution’s asset size.  An institution’s CRA performance can also be adversely affected by evidence of discriminatory credit practices regardless of its asset size.

21


 

For an institution to receive CRA credit with respect to an investment in the Series A Preferred Units, the Partnership must hold CRA-qualifying investments that relate to the institution’s delineated CRA assessment area.  The Partnership expects that an investment in its units will be considered a qualified investment under the CRA, but neither the Partnership nor the General Partner has received an interpretative letter from the Federal Financial Institutions Examination Council (“FFIEC”) stating that an investment in the Partnership is considered eligible for regulatory credit under the CRA.  Moreover, there is no guarantee that future changes to the CRA or future interpretations by the FFIEC will not affect the continuing eligibility of the Partnership’s investments.  So that the Partnership itself may be considered a qualified investment, the Partnership will seek to invest only in investments that meet the prevailing community investing standards put forth by U.S. regulatory agencies.  

In this regard, the Partnership expects that a majority of its investments will be considered eligible for regulatory credit under the CRA, but there is no guarantee that an investor will receive CRA credit for its investment in the Series A Preferred Units.  For example, a state banking regulator may not consider the Partnership eligible for regulatory credit.  If CRA credit is not given, there is a risk that an investor may not fulfill its CRA requirements.

The assets held by the Partnership may not be considered qualified investments under the CRA by the bank regulatory authorities.

In most cases, “qualified investments,” as defined by the CRA, are required to be responsive to the community development needs of a financial institution’s delineated CRA assessment area or a broader statewide or regional area that includes the institution’s assessment area.  For an institution to receive CRA credit with respect to the Series A Preferred Units, the Partnership must hold CRA qualifying investments that relate to the institution’s assessment area.

As defined in the CRA, qualified investments are any lawful investments, deposits, membership shares, or grants that have as their primary purpose community development.  The term “community development” is defined in the CRA as: (1) affordable housing (including multifamily rental housing) for low- to moderate-income individuals; (2) community services targeted to low- or moderate-income individuals; (3) activities that promote economic development by financing businesses or farms that meet the size eligibility standards of 13 C.F.R. §121.802(a)(2) and (3) or have gross annual revenues of $1 million or less; or (4) activities that revitalize or stabilize low- or moderate-income geographies, designated disaster areas, or distressed or underserved non-metropolitan middle-income geographies designated by the federal banking regulators.

 Investments are not typically designated as qualifying investments at the time of issuance by any governmental agency.  Accordingly, the General Partner must evaluate whether each potential investment may be qualifying investments with respect to a specific Unitholder.  The final determinations that assets held by the Partnership are qualifying investments are made by the federal and, where applicable, state bank supervisory agencies during their periodic examinations of financial institutions.  There is no assurance that the agencies will concur with the General Partner’s evaluation of any of the Partnership’s assets as qualifying investments.

Each investor will be a limited partner of the Partnership, not just of the investments in its Designated Target Region(s).  The financial returns on an investor’s investment will be determined based on the performance of all the assets in the Partnership’s geographically diverse portfolio, not just by the performance of the assets in the Designated Target Region(s) selected by the investor.

In determining whether a particular investment is qualified, the General Partner will assess whether the investment has as its primary purpose community development.  The General Partner will consider whether the investment: (1) provides affordable housing for low- to moderate-income individuals; (2) provides community services targeted to low- to moderate-income individuals; (3) funds activities that (a) finance businesses or farms that meet the size eligibility standards of the Small Business Administration’s Development Company or Small Business Investment Company programs or have annual revenues of $1 million or less and (b) promote economic development; or (4) funds activities that revitalize or stabilize low- to moderate-income areas.  For institutions whose primary regulator is the FRB, OCC, or FDIC, the General Partner may also consider whether an investment revitalizes or stabilizes a designated disaster area or an area designated by those agencies as a distressed or underserved non-metropolitan middle-income area.

An activity may be deemed to promote economic development if it supports permanent job creation, retention, and/or improvement for persons who are currently low- to moderate-income, or supports permanent job creation, retention, and/or improvement in low- to moderate-income areas targeted for redevelopment by federal, state, local, or tribal governments.  Activities that revitalize or stabilize a low- to moderate-income geography are activities that help attract and retain businesses and residents.  The General Partner maintains documentation, readily available to a financial institution or an examiner, supporting its determination that a Partnership asset is a qualifying investment for CRA purposes.

There may be a time lag between sale of the Series A Preferred Units and the Partnership’s acquisition of a significant volume of investments in a particular geographic area.  The length of time will depend upon the depth of the market for CRA qualified investments in the relevant areas.  In some cases, the General Partner expects that CRA qualified investments will be immediately

22


 

available.  In others, it may take weeks or months to acquire a significant volume of CRA qualified investments in a particular area.  The General Partner believes that investments in the Series A Preferred Units during these time periods will be considered CRA qualified investments, provided the purpose of the Partnership includes serving the investing institution’s assessment area(s) and the Partnership is likely to achieve a significant volume of investments in the region after a reasonable period of time.  As the Partnership continues to operate, it may dispose of assets that were acquired for CRA qualifying purposes, in which case the General Partner will normally attempt to acquire a replacement asset that would be a qualifying investment.

Obligations of U.S. Government agencies, authorities, instrumentalities, and sponsored enterprises (such as Fannie Mae and Freddie Mac) have historically involved little risk of loss of principal if held to maturity.  However, the maximum potential liability of the issuers of some of these securities may greatly exceed their current resources and no assurance can be given that the U.S. Government would provide financial support to any of these entities if it is not obligated to do so by law.

The investment in the Series A Preferred Units is not a deposit or obligation of, or insured or guaranteed by, any entity or person, including the U.S. Government and the FDIC.  An investment in the Partnership may be particularly appropriate for banks and other financial institutions that are subject to the CRA; institutional investors, such as pension plans, that find the Partnership meets their asset management needs; and socially responsible investors who desire to channel their investments in ways that help communities.  The value of the Partnership’s assets will vary, reflecting changes in market conditions, interest rates, and other political and economic factors.  There is no assurance that the Partnership can achieve its investment objective, since all investments are inherently subject to market risk.  There also can be no assurance that either the Partnership’s investments or units of the Partnership will receive investment test credit under the CRA.

The Partnership faces legislative and regulatory risks in connection with its assets and operations, including under the CRA.

Many aspects of the Partnership’s investment objectives are directly affected by the national and local legal and regulatory environments.  Changes in laws, regulations, or the interpretation of regulations could all pose risks to the successful realization of the Partnership’s investment objectives.

It is not known what changes, if any, may be made to the CRA in the future and what impact these changes could have on regulators or the various states that have their own versions of the CRA.  Changes in the CRA might affect Partnership operations and might pose a risk to the successful realization of the Partnership’s investment objectives.  In particular, repeal of the CRA would significantly reduce the attractiveness of an investment in the Partnership’s units for regulated investors.  There is no guarantee that an investor will receive CRA credit for is investment in the Series A Preferred Units.  If CRA credit is not given, there is a risk that an investor may not fulfill its CRA obligations.

We are increasingly dependent on information technology, and potential disruption, cyber-attacks, security problems, and expanding social media vehicles present new risks.

We are increasingly dependent on information technology networks and systems, including the Internet, to process, transmit, and store electronic and financial information, to manage and support a variety of business processes and activities, and to comply with regulatory, legal, and tax requirements. If we do not allocate and effectively manage the resources necessary to build and sustain the proper technology infrastructure and to maintain and protect the related automated and manual control processes, we could be subject to billing and collection errors, business disruptions, or damage resulting from security breaches. If any of our significant information technology systems suffer severe damage, disruption, or shutdown, and our business continuity plans do not effectively resolve the issues in a timely manner, our revenues, financial condition, and results of operations may be materially and adversely affected, and we could experience delays in reporting our financial results. In addition, there is a risk of business interruption, litigation risks, and reputational damage from leakage of confidential information or from systems conversions when, and if, they occur in the normal course of business.

The inappropriate use of certain media vehicles could cause brand damage or information leakage. Negative posts or comments about the Partnership on any social networking web site could seriously damage its reputation. In addition, the disclosure of non-public company sensitive information through external media channels could lead to information loss. Identifying new points of entry as social media continues to expand presents new challenges. Any business interruptions or damage to our reputation could negatively impact our financial condition, results of operations, and the market price of our BUCs.

 

 

Item 1B.  Unresolved Staff Comments.

None

 

23


 

 

Item 2.  Properties.

The Partnership conducts its business operations from and maintains its executive offices at 1004 Farnam Street, Omaha, Nebraska 68102. This property is owned by Burlington and the Partnership believes that this property is adequate to meet its business needs for the foreseeable future.

Each of the Partnership’s mortgage revenue bonds are collateralized by the Residential Properties or commercial property. The Partnership may have property loans that are also collateralized by the Residential Properties, but does not hold title or any other interest in these properties.

At December 31, 2016, a wholly-owned subsidiary of the Partnership held interests in one entity that owns an MF Property, Northern View.  The wholly-owned subsidiary also owns four MF Properties – Residences of DeCordova, Eagle Village, Residences of Weatherford, and The 50/50. In addition, the Partnership owns the Suites on Paseo, Jade Park and land held for development directly.

The Partnerships’ Real Estate Assets at December 31, 2016 are:

 

Real Estate Assets at December 31, 2016

 

Property Name

 

Location

 

Number of

Units

 

 

Land and Land

Improvements

 

 

Buildings and

Improvements

 

 

Carrying Value on

December 31, 2016

 

Eagle Village

 

Evansville, IN

 

 

511

 

 

$

567,880

 

 

$

12,655,244

 

 

$

13,223,124

 

Northern View (f/k/a Meadowview)

 

Highland Heights, KY

 

 

294

 

 

 

688,539

 

 

 

8,088,059

 

 

 

8,776,598

 

Residences of DeCordova

 

Granbury, TX

 

 

110

 

 

 

1,170,337

 

 

 

8,029,404

 

 

 

9,199,741

 

Residences of Weatherford

 

Weatherford, TX

 

 

76

 

 

 

1,942,229

 

 

 

5,751,260

 

 

 

7,693,489

 

Suites on Paseo

 

San Diego, CA

 

 

394

 

 

 

3,162,463

 

 

 

38,365,351

 

 

 

41,527,814

 

The 50/50 MF Property

 

Lincoln, NE

 

 

475

 

 

 

-

 

 

 

32,928,878

 

 

 

32,928,878

 

Jade Park

 

Daytona, FL

 

 

144

 

 

 

2,292,035

 

 

 

7,270,845

 

 

 

9,562,880

 

Land held for development

 

Various

 

N/A

 

 

 

7,531,104

 

 

 

-

 

 

 

7,531,104

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

130,443,628

 

Less accumulated depreciation

 

 

 

(16,217,028

)

Total real estate assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

114,226,600

 

 

 

Item 3.  Legal Proceedings.

The Partnership is periodically involved in ordinary and routine litigation incidental to its business, including foreclosure actions relating to properties securing mortgage revenue bonds held by the Partnership. In our judgment, there are no material pending legal proceedings to which the Partnership is a party or to which any of the properties which collateralize the Partnership’s mortgage revenue bonds are subject a resolution which is expected to have a material adverse effect on the Company’s consolidated results of operations, cash flows, or financial condition.

 

 

Item 4.  Mine Safety Disclosures

Not Applicable.

 

24


 

PART II

Item 5.  Market for the Registrant’s Common Equity, Related Security Holder Matters and Issuer Purchases of Equity Securities.

Market Information

The Partnership’s BUCs trade on the NASDAQ Global Select Market under the trading symbol “ATAX.”  On March 2, 2017, the closing price of our BUCs, as reported on the NASDAQ was $5.70. The following table sets forth, for the periods indicated, the high and low intraday sales prices of our BUCs and the distributions paid by us in each of the periods listed.

 

2016

 

High

 

 

Low

 

 

Distributions (1)

 

1st Quarter

 

$

5.38

 

 

$

4.51

 

 

$

0.125

 

2nd Quarter

 

$

5.55

 

 

$

5.13

 

 

$

0.125

 

3rd Quarter

 

$

6.09

 

 

$

5.50

 

 

$

0.125

 

4th Quarter

 

$

5.89

 

 

$

5.30

 

 

$

0.125

 

 

2015

 

High

 

 

Low

 

 

Distributions (1)

 

1st Quarter

 

$

5.84

 

 

$

5.24

 

 

$

0.125

 

2nd Quarter

 

$

5.76

 

 

$

5.46

 

 

$

0.125

 

3rd Quarter

 

$

5.66

 

 

$

5.08

 

 

$

0.125

 

4th Quarter

 

$

5.48

 

 

$

5.03

 

 

$

0.125

 

 

(1) Represents distributions declared, on a per unit basis, with respect to that quarter

Stockholder Information

As of December 31, 2016, we had 60,066,234 BUCs outstanding held by a total of approximately 12,000 Unitholders. The Partnership also has unvested restricted unit awards for 158,304 BUCs held by 9 individuals.

Distributions

Future distributions paid by the Partnership on the BUCs will be at the discretion of the Board of Managers and will be based upon financial, capital, and cash flow considerations. In addition, distributions on the BUCs rank junior to distributions on the Series A Preferred Units, and, therefore, such distributions may be considered to be limited under certain circumstances.  See note 22 to the consolidated financial statements for a further description.  

Distributions by quarter for the years ended December 31, 2016 and 2015, respectively, were as follows (amounts in thousands, except per unit amounts):

 

 

 

Distributions

 

2016

 

Declared per unit

 

 

Total Paid

 

1st Quarter

 

$

0.125

 

 

$

7,531,616

 

2nd Quarter

 

$

0.125

 

 

$

7,531,616

 

3rd Quarter

 

$

0.125

 

 

$

7,531,616

 

4th Quarter

 

$

0.125

 

 

$

7,528,068

 

 

 

 

Distributions

 

2015

 

Declared per unit

 

 

Total Paid

 

1st Quarter

 

$

0.125

 

 

$

7,531,616

 

2nd Quarter

 

$

0.125

 

 

$

7,531,616

 

3rd Quarter

 

$

0.125

 

 

$

7,531,616

 

4th Quarter

 

$

0.125

 

 

$

7,531,616

 

 

25


 

Equity Compensation Plan Information

 

The following table provides information with respect to compensation plans under which equity securities of the Partnership are currently authorized for issuance as of December 31, 2016:

 

 

 

Number of shares to be issued upon exercise of outstanding options, warrants, and rights

 

 

Weighted-average price of outstanding options, warrants, and rights

 

 

Number of shares remaining available for future issuance under equity compensation plans (excluding shares reflected in column (a))

 

 

Plan Category

 

(a)

 

 

(b)

 

 

(c)

 

 

Equity compensation plans

   approved by Unitholders

 

 

272,307

 

 

$

-

 

 

 

2,727,693

 

(1)

Equity compensation plan not

   approved by Unitholders

 

 

-

 

 

 

-

 

 

 

-

 

 

Total

 

 

272,307

 

 

$

-

 

 

 

2,727,693

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Represents the units which remain available for future issuance under the America First Multifamily Investors, L. P. 2015 Equity Incentive Plan

 

Unregistered Sale of Equity Securities

The Partnership did not sell any of its BUCs in 2016, 2015, or 2014 which were not registered under the Securities Act of 1933, as amended. During 2016, the Partnership sold 4,086,900 Series A Preferred Units, the information for which the Partnership previously disclosed in Current Reports on Form 8-K.

On August 24, 2016, the Partnership announced that the Board of Managers of Burlington, which is the general partner of the Partnership’s general partner, authorized a unit repurchase program for up to 272,307 of the Partnership’s outstanding BUCs.  Under the terms of the repurchase program, BUCs may be repurchased from time to time at the Partnership’s discretion on the open market, through block trades, or otherwise, subject to market conditions, applicable legal requirements, and other considerations.  The program does not have a stated expiration date and will continue until all of the BUCs authorized under the program have been repurchased, or the program is otherwise modified or terminated by the Board in its sole discretion.  During the year ended December 31, 2016, the Partnership repurchased 272,307 BUCs under the program for approximately $1.6 million.

Information on the BUCs repurchased during the quarter ended December 31, 2016 under the program is as follows:

 

Period

 

Total number of shares (or units) purchased

 

 

Average price paid per share (or unit)

 

 

Total number of shares (or units) purchased as part of publicly announced plans or programs

 

 

Maximum number (or approximate dollar value) of shares (or units) that may yet be purchased under the plans or program

 

October 1 - October 31, 2016

 

 

-

 

 

$

-

 

 

 

-

 

 

 

33,371

 

November 1 - November 30, 2016

 

 

33,371

 

 

 

5.81

 

 

 

33,371

 

 

 

-

 

December 1 - December 31, 2016

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

33,371

 

 

$

5.81

 

 

 

33,371

 

 

 

 

 

 

 

26


 

Item 6.  Selected Financial Data.

Set forth below is selected financial data for the Company as of and for the years ended December 31, 2016 through 2012.  Item 6 should be read in conjunction with Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the Company’s consolidated financial statements and Notes filed in Item 8 of this report.  

 

 

 

For the Year Ended December 31,

 

 

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

Property revenue

 

$

17,404,439

 

 

$

17,789,125

 

 

$

14,250,572

 

 

$

13,115,858

 

 

$

9,686,414

 

Real estate operating expenses

 

 

(9,223,108

)

 

 

(10,052,669

)

 

 

(7,796,761

)

 

 

(7,622,182

)

 

 

(6,022,923

)

Depreciation and amortization expense

 

 

(6,862,530

)

 

 

(6,505,011

)

 

 

(4,897,916

)

 

 

(4,790,892

)

 

 

(3,318,974

)

Investment income

 

 

36,892,996

 

 

 

34,409,809

 

 

 

26,606,234

 

 

 

22,651,622

 

 

 

11,078,467

 

Contingent interest income

 

 

2,021,077

 

 

 

4,756,716

 

 

 

40,000

 

 

 

6,497,160

 

 

 

-

 

Other interest income

 

 

2,660,238

 

 

 

2,624,262

 

 

 

856,217

 

 

 

1,772,338

 

 

 

150,882

 

Gain on sale of securities

 

 

8,097

 

 

 

-

 

 

 

3,701,772

 

 

 

-

 

 

 

680,444

 

Gain on sale of MF Properties

 

 

14,072,317

 

 

 

4,599,109

 

 

 

-

 

 

 

-

 

 

 

-

 

Other income

 

 

-

 

 

 

373,379

 

 

 

188,000

 

 

 

250,000

 

 

 

555,328

 

Provision for loss on receivables

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(241,698

)

 

 

(452,700

)

Provision for loan loss

 

 

-

 

 

 

-

 

 

 

(75,000

)

 

 

(168,000

)

 

 

-

 

Realized loss on taxable property loans

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(4,557,741

)

 

 

-

 

Impairment expense

 

 

(61,506

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Amortization of deferred financing costs

 

 

(1,862,509

)

 

 

(1,622,789

)

 

 

(1,183,584

)

 

 

(1,032,585

)

 

 

(737,638

)

Interest expense

 

 

(15,469,639

)

 

 

(14,826,217

)

 

 

(11,165,911

)

 

 

(6,990,844

)

 

 

(5,275,008

)

General and administrative expenses

 

 

(10,837,188

)

 

 

(8,660,889

)

 

 

(5,547,208

)

 

 

(4,237,245

)

 

 

(3,512,233

)

Income before income taxes

 

 

28,742,684

 

 

 

22,884,825

 

 

 

14,976,415

 

 

 

14,645,791

 

 

 

2,832,059

 

Income tax expense

 

 

(4,959,000

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Income from continuing operations

 

 

23,783,684

 

 

 

22,884,825

 

 

 

14,976,415

 

 

 

14,645,791

 

 

 

2,832,059

 

Income from discontinued operations, (including

   gain on sale of VIEs of approximately $3.2 million in 2015

   and MF Properties of approximately $3.2 million and

   $1.4 million in 2013 and 2012, respectively)

 

 

-

 

 

 

3,721,397

 

 

 

52,773

 

 

 

3,331,051

 

 

 

2,163,979

 

Net income

 

 

23,783,684

 

 

 

26,606,222

 

 

 

15,029,188

 

 

 

17,976,842

 

 

 

4,996,038

 

Less: net (loss) income attributable to noncontrolling interest

 

 

(823

)

 

 

(2,801

)

 

 

(4,673

)

 

 

261,923

 

 

 

549,194

 

Net income (loss) - America First Multifamily Investors, L. P.

 

 

23,784,507

 

 

 

26,609,023

 

 

 

15,033,861

 

 

 

17,714,919

 

 

 

4,446,844

 

Redeemable Series A preferred unit distribution and accretion

 

 

(583,407

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net income available to Partners

 

 

23,201,100

 

 

 

26,609,023

 

 

 

15,033,861

 

 

 

17,714,919

 

 

 

4,446,844

 

Less: General Partnersʼ interest in net income

 

 

2,992,106

 

 

 

2,474,274

 

 

 

1,056,316

 

 

 

1,416,296

 

 

 

691,312

 

Less: Unallocated gain (loss) of Consolidated Property VIEs

 

 

-

 

 

 

3,721,397

 

 

 

(635,560

)

 

 

(1,116,262

)

 

 

(1,522,846

)

Unitholdersʼ interest in net income (loss)

 

$

20,208,994

 

 

$

20,413,352

 

 

$

14,613,105

 

 

$

17,414,885

 

 

$

5,278,378

 

Unitholdersʼ Interest in net income (loss) per

   unit (basic and diluted):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

0.34

 

 

$

0.34

 

 

$

0.25

 

 

$

0.32

 

 

$

0.09

 

Income from discontinued operations

 

$

-

 

 

$

-

 

 

$

-

 

 

$

0.08

 

 

$

0.05

 

Net income (loss), basic and diluted, per unit

 

$

0.34

 

 

$

0.34

 

 

$

0.25

 

 

$

0.40

 

 

$

0.14

 

Distributions paid or accrued per BUC

 

$

0.50

 

 

$

0.50

 

 

$

0.50

 

 

$

0.50

 

 

$

0.50

 

Weighted average number of BUCs outstanding, basic

 

 

60,182,264

 

 

 

60,252,928

 

 

 

59,431,010

 

 

 

43,453,476

 

 

 

37,367,600

 

Weighted average number of BUCs outstanding, diluted

 

 

60,182,264

 

 

 

60,252,928

 

 

 

59,431,010

 

 

 

43,453,476

 

 

 

37,367,600

 

Mortgage revenue bonds, at fair value

 

$

90,016,872

 

 

$

47,366,656

 

 

$

70,601,045

 

 

$

68,946,370

 

 

$

45,703,294

 

Mortgage revenue bonds held in trust, at fair value

 

$

590,194,179

 

 

$

536,316,481

 

 

$

378,423,092

 

 

$

216,371,801

 

 

$

99,534,082

 

Public housing capital fund trusts, at fair value

 

$

57,158,068

 

 

$

60,707,290

 

 

$

61,263,123

 

 

$

62,056,379

 

 

$

65,389,298

 

Mortgage-backed securities, at fair value

 

$

-

 

 

$

14,775,309

 

 

$

14,841,558

 

 

$

37,845,661

 

 

$

32,121,412

 

Real estate assets, net

 

$

114,226,600

 

 

$

141,017,390

 

 

$

110,351,512

 

 

$

90,112,037

 

 

$

71,932,938

 

Total assets held for sale

 

$

-

 

 

$

-

 

 

$

13,204,015

 

 

$

13,748,427

 

 

$

46,854,190

 

Total assets

 

$

944,113,674

 

 

$

867,110,483

 

 

$

739,823,986

 

 

$

531,880,602

 

 

$

410,425,781

 

Total debt of continuing operations

 

$

606,579,212

 

 

$

538,241,290

 

 

$

417,651,603

 

 

$

312,008,890

 

 

$

214,342,533

 

Total debt of discontinued operations

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Cash flows provided by operating activities

 

$

15,231,531

 

 

$

19,387,418

 

 

$

17,444,171

 

 

$

14,232,724

 

 

$

7,482,090

 

Cash flows used in investing activities

 

$

(83,052,386

)

 

$

(138,703,473

)

 

$

(105,887,640

)

 

$

(158,421,463

)

 

$

(97,296,115

)

Cash flows provided by financing activities

 

$

71,533,594

 

 

$

87,158,494

 

 

$

126,318,797

 

 

$

125,175,254

 

 

$

99,932,112

 

 

 

 

27


 

Item 7.  Management’s Discussion and Analysis of Financial Condition and Results of Operations.

General

In this Management’s Discussion and Analysis, all references to “we,” “us,” and the “Partnership” refer to America First Multifamily Investors, L.P. and its wholly-owned subsidiaries at December 31, 2016. The “Company” refers to the Partnership and the Consolidated VIEs.

We were formed for the primary purpose of acquiring a portfolio of mortgage revenue bonds that are issued by state and local housing authorities to provide construction and/or permanent financing for affordable multifamily and student housing, the Residential Properties, and commercial properties in their market areas.  The Company includes the assets, liabilities, and results of operations of the Partnership, its wholly-owned subsidiaries and two other consolidated entities in which we do not hold an ownership interest and which are treated as VIEs of which we have been determined to be the primary beneficiary, the Consolidated VIEs.  Bent Tree and Fairmont Oaks, the two Consolidated VIEs, are presented as discontinued operations for all periods presented. All significant transactions and accounts between us and the Consolidated VIEs have been eliminated in consolidation. See Note 2 to the Company’s consolidated financial statements for additional details.

Executive Summary

The Partnership was formed for the primary purpose of acquiring a portfolio of mortgage revenue bonds that are issued by state and local housing authorities to provide construction and/or permanent financing for affordable multifamily and student housing (collectively “Residential Properties”) and commercial properties in their market areas. We expect and believe the interest received on these bonds is excludable from gross income for federal income tax purposes. We may also invest in other types of securities that may or may not be secured by real estate to the extent allowed by the America First Multifamily Investors, L.P. First Amended and Restated Agreement of Limited Partnership. We may acquire interests in multifamily, student, and senior citizen apartment properties (“MF Properties”) in order to position ourselves for future investments in bonds issued to finance these properties and which we expect and believe will generate tax-exempt interest.

At December 31, 2016, we have four reportable segments: (1) Mortgage Revenue Bond Investments, (2) MF Properties, (3) Public Housing Capital Fund Trust, and (4) Other Investments. In the first quarter of 2016, the Partnership sold its remaining three mortgage-backed securities (“MBS Securities”). The sale of the Partnership’s MBS Securities eliminated the MBS Securities Investment reportable segment. In addition to the reportable segments, the Company also separately reports its consolidation and elimination information because it does not allocate certain items to the segments.  See Notes 2 and 26 to the Company’s consolidated financial statements for additional details.

Mortgage Revenue Bond Investments Segment  

As of December 31, 2016, we owned 83 mortgage revenue bonds with an aggregate outstanding principal amount of $648.4 million.  The majority of these bonds were issued by various state and local housing authorities in order to provide construction and/or permanent financing for 58 Residential Properties containing a total of 9,968 rental units located in 15 states in the United States. One bond is collateralized by commercial real estate located in Tennessee. Each mortgage revenue bond for the Residential Properties is secured by a mortgage or deed of trust on the Residential Properties.  One mortgage revenue bond is secured by ground, facility, and equipment of a commercial ancillary health care facility.

As of December 31, 2015, we owned 64 mortgage revenue bonds with an aggregate outstanding principal amount of $534.7 million.  Sixty-two of these bonds were issued by various state and local housing authorities in order to provide construction and/or permanent financing for 44 Residential Properties containing a total of 8,041 rental units located in 14 states in the United States. Two of the bonds’ properties located in Texas are not operational and are under construction and two bonds are collateralized by commercial real estate located in Tennessee. Each of the sixty-two mortgage revenue bonds are secured by mortgages or deeds of trust on the financed Residential Properties.  Two mortgage revenue bonds are secured by ground, facility, and equipment of a commercial ancillary health care facility.

28


 

The following table compares total revenues, other income, total interest expense and net income for the mortgage revenue bond investment segment for the periods indicated (in thousands):

 

 

 

 

For the Years Ended December 31,

 

 

For the Years Ended December 31,

 

 

 

 

2016

 

 

2015

 

 

$ Change

 

 

% Change

 

 

2015

 

 

2014

 

 

$ Change

 

 

% Change

 

Mortgage Revenue Bond

   Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

 

$

36,673

 

 

$

38,773

 

 

$

(2,100

)

 

 

-5.4

%

 

$

38,773

 

 

$

23,228

 

 

$

15,545

 

 

 

66.9

%

Other income - gain on

   sale of securities

 

 

$

8

 

 

$

-

 

 

$

8

 

 

 

100.0

%

 

$

-

 

 

$

3,702

 

 

$

(3,702

)

 

N/A

 

Total interest expense

 

 

$

11,905

 

 

$

10,787

 

 

$

1,118

 

 

 

10.4

%

 

$

10,787

 

 

$

7,147

 

 

$

3,640

 

 

 

50.9

%

Net income

 

 

$

11,756

 

 

$

17,924

 

 

$

(6,168

)

 

 

-34.4

%

 

$

17,924

 

 

$

13,182

 

 

$

4,742

 

 

 

36.0

%

 

Comparison of the years ended December 31, 2016 and 2015

 

The net decrease in total revenue between 2016 and 2015 is comprised of the following factors:

 

A decrease of approximately $2.7 million in contingent interest. In 2016, we realized contingent interest of approximately $642,000 from excess cash flow on the Ashley Square and Lake Forest mortgage revenue bonds and approximately $1.4 million on excess cash proceeds from the sale of the property underlying the Foundation for Affordable Housing property loan. In 2015, we realized approximately $4.8 million of contingent interest from the sale of the Bent Tree and Fairmont Oaks mortgage revenue bonds.

 

A decrease of approximately $2.6 million in recurring investment income from mortgage revenue bond redemptions in 2015 and 2016. We had redemptions and sales of mortgage revenue bonds totaling approximately $15.0 million at a weighted-average base interest rate of approximately 8.7% in 2016 and approximately $48.9 million at a weighted-average interest rate of approximately 6.6% in 2015. The 2015 sales and redemptions includes approximately $41.0 million of bonds for the Suite on Paseo that were exchange for the deed to the property.

 

An increase of approximately $4.5 million in recurring investment interest income related mortgage revenue bond acquisitions during 2015 and 2016. We acquired mortgage revenue bonds totaling approximately $130.6 million at a weighted-average base interest rate of approximately 5.3% in 2016 and approximately $188.1 million at a weighted-average interest rate of approximately 6.2% in 2015. Approximately $110.3 million of the 2016 acquisitions occurred in the fourth quarter.

 

A decrease of approximately $1.5 million in interest income from the Fairmont Oaks property loan that was paid in full in the fourth quarter of 2015.

The gain on sale of securities for 2016 is from the sale of the Pro Nova 2014-2 mortgage revenue bond.

The net increase in total interest expense between 2016 and 2015 is due to the following factors:

 

An increase of approximately $2.9 million in expense due to higher outstanding debt balances during 2016.

 

A decrease of approximately $1.8 million in expense related to market to market adjustments on derivative financial instruments. We recognized a net decrease in expense on the mark to market adjustments of approximately $18,000 during 2016 and a net increase in expense of approximately $1.8 million in 2015.

The decrease in net income from 2015 to 2016 is due to the decrease in total revenues and increase in interest expense described above. In addition, general and administrative expenses increased approximately $1.6 million due to increased salary, benefits and restricted unit award compensation expense and increased approximately $663,000 due to administrative and advisor fees related to the mortgage revenue bonds.

Comparison of the years ended December 31, 2015 and 2014

 

The increase in revenue between 2015 and 2014 is comprised of several factors:

 

An increase of approximately $4.8 million of contingent interest realized on the sale of the Consolidated VIEs in 2015;

 

An increase of approximately $1.5 million in note interest received from Fairmont Oaks, a Consolidated VIE, at the date of sale in 2015; and

29


 

 

An increase of approximately $9.8 million in recurring investment interest income related to acquisitions of new mortgage revenue bonds during 2015.

The other income realized on the sale of securities in 2014 of approximately $3.7 million is from the 2014 Lost Creek mortgage revenue bond redemption and the 2014 Autumn Pines mortgage revenue bond sale.

The increase in interest expense is related primarily to additional debt and mark to market adjustments on derivatives. These items contributed increases totaling approximately $3.6 million.

The increase in net income between 2015 and 2014 is due to the items noted above and the following factors:

 

An increase in administrative expense of approximately $651,000 due to the increase in the mortgage revenue bond portfolio,

 

As increase in professional fee expense including approximately $368,000 due to the 2015 consent solicitation.

See Item 7, “Results of Operations” and Notes 5 and 20 to the Company’s consolidated financial statements for additional details.

Public Housing Capital Fund Trust Segment  

The PHC Certificates within this segment consist of custodial receipts evidencing loans made to public housing authorities.  Principal and interest on these loans are payable by the respective public housing authorities out of annual appropriations to be made to the public housing authorities by HUD under its Capital Fund Program.

The following table compares total revenues and net income for the PHC Trusts segment for the periods indicated (in thousands):

 

 

 

For the Years Ended December 31,

 

 

For the Years Ended December 31,

 

 

 

2016

 

 

2015

 

 

$ Change

 

 

% Change

 

 

2015

 

 

2014

 

 

$ Change

 

 

% Change

 

PHC Trusts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

2,888

 

 

$

2,994

 

 

$

(106

)

 

 

-3.5

%

 

$

2,994

 

 

$

3,039

 

 

$

(45

)

 

 

-1.5

%

Total interest expense

 

$

1,350

 

 

$

1,222

 

 

$

128

 

 

 

10.5

%

 

$

1,222

 

 

$

1,295

 

 

$

(73

)

 

 

-5.6

%

Net income

 

$

1,538

 

 

$

1,758

 

 

$

(220

)

 

 

-12.5

%

 

$

1,758

 

 

$

1,715

 

 

$

43

 

 

 

2.5

%

 

Comparison of the years ended December 31, 2016 and 2015

 

The decrease in total revenue between 2016 and 2015 is due to principal paydowns on the PHC Certificate totaling approximately $2.0 million during 2016, which resulted in lower interest income.

 

The decrease in net income between 2016 and 2015 is due to lower revenues discussed above and an increase in the average annual interest rate on the variable TOB Trust secured by the PHC Certificates from 2.3% for the year ended December 31, 2015 to 2.6% for the year ended December 31, 2016.

 

Comparison of the years ended December 31, 2015 and 2014

 

The slight decrease in total revenues when comparing 2015 to 2014 was the result of the principal reductions of the PHC Certificates owned by us. The slight increase in net income when comparing the same periods was related to less interest expense incurred due to the reduction of approximately $610,000 in related PHC TOB Trust financing.

MBS Securities Investments Segment  

As of December 31, 2015, we owned three state-issued MBS Securities with an aggregate outstanding principal amount of approximately $14.8 million.   In January 2016, we sold its three remaining MBS Securities for approximately $15.0 million, which approximated the amortized cost plus interest. We then collapsed the related three remaining MBS TOB Trusts and paid all obligations in full from the proceeds of the sales.

30


 

The following table compares total revenues and net income for the MBS Securities segment for the periods indicated (in thousands):

 

 

 

For the Years Ended December 31,

 

 

For the Years Ended December 31,

 

 

 

2016

 

 

2015

 

 

$ Change

 

 

% Change

 

 

2015

 

 

2014

 

 

$ Change

 

 

% Change

 

MBS Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

18

 

 

$

226

 

 

$

(208

)

 

 

-92.0

%

 

$

226

 

 

$

1,424

 

 

$

(1,198

)

 

 

-84.1

%

Total interest expense

 

$

15

 

 

$

158

 

 

$

(143

)

 

 

-90.5

%

 

$

158

 

 

$

404

 

 

$

(246

)

 

 

-60.9

%

Net income

 

$

52

 

 

$

68

 

 

$

(16

)

 

 

-23.5

%

 

$

68

 

 

$

1,018

 

 

$

(950

)

 

 

-93.3

%

 

Comparison of the years ended December 31, 2016 and 2015

 

The decreases in total revenues and net income are due to the sale of the remaining MBS Securities in January 2016.

 

Comparison of the years ended December 31, 2015 and 2014

 

The decrease in total revenues and net income when comparing 2015 and 2014 resulted from the change in prospective premium amortization of MBS Securities and the sale of approximately $24.6 million par value of the MBS Securities during 2014.

MF Properties Segment  

At December 31, 2016, our wholly-owned subsidiary held a 99% limited partner position in one limited partnership and 100% member positions in four limited liability companies that own the MF Properties. We owned two of the MF Properties directly. These MF Properties contain a total of 2,004 rental units.

At December 31, 2015, our wholly-owned subsidiary held a 99% limited partner position in one limited partnership and 100% member positions in six limited liability companies that own the MF Properties. We owned one MF Property directly. These MF Properties contain a total of 2,217 rental units.

The following table compares total revenues, other income, total interest expense and net income for the MF Properties segment for the periods indicated (in thousands):

 

 

 

For the Years Ended December 31,

 

 

For the Years Ended December 31,

 

 

 

2016

 

 

2015

 

 

$ Change

 

 

% Change

 

 

2015

 

 

2014

 

 

$ Change

 

 

% Change

 

MF Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

17,404

 

 

$

17,789

 

 

$

(385

)

 

 

-2.2

%

 

$

17,789

 

 

$

14,251

 

 

$

3,538

 

 

 

24.8

%

Other income - Gain on

   sale of MF Properties

 

 

14,072

 

 

 

4,599

 

 

 

9,473

 

 

 

206.0

%

 

 

4,599

 

 

 

-

 

 

 

4,599

 

 

 

100.0

%

Total interest expense

 

 

2,201

 

 

 

2,659

 

 

 

(458

)

 

 

-17.2

%

 

 

2,659

 

 

 

2,320

 

 

 

339

 

 

 

14.6

%

Net income

 

 

8,444

 

 

 

2,967

 

 

 

5,477

 

 

 

184.6

%

 

 

2,967

 

 

 

(933

)

 

 

3,900

 

 

 

-418.0

%

 

Comparison of the years ended December 31, 2016 and 2015

 

The net decrease in total revenue between 2016 and 2015 is comprised of the following factors:

 

A decrease of approximately $4.0 million in revenue due to sales of the Arboretum and Woodland Park in 2016 and Glynn Place and the Colonial in 2015.

 

An increase of approximately $3.4 million in revenue due to the acquisition of the Suites on Paseo in 2015 and Jade Park in 2016; and

 

An increase of approximately $156,000 in revenue from improving operations at existing MF Properties.

 

The gain on sale of MF Properties in 2016 consists of gains of approximately $12.4 million and $1.7 million from the sales of the Arboretum and Woodland Park, respectively. The gain on sale of MF Properties in 2015 consists of gains of approximately $3.4 million and $1.2 million from the sales of the Colonial and Glynn Place in 2015, respectively.

 

The net increase in total interest expense between 2016 and 2015 is due primarily to increases in total outstanding debt during the year, which caused an increase in expense of approximately $461,000.

 

31


 

The net increase in net income is due to the changes in revenues, other income and interest expense described above. In addition, the following changes to general real estate operating expenses contributed to the change in net income:

 

An increase of approximately $1.7 million in expenses related to the acquisitions of the Suite on Paseo in September of 2015 and Jade Park in September of 2016;

 

A decrease of approximately $2.0 million in expenses related to the sales of the Arboretum and Woodland Park in 2016 and sales of the Colonial and Glynn Place in 2015; and

 

A decrease of approximately $470,000 in expenses related to tax increment financing proceeds received in 2016 that are accounted for as a reduction in real estate tax expense.

 

Comparison of the years ended December 31, 2015 and 2014

 

During 2015 we included the 50/50 MF Property that began leasing in August 2014, and the Suites on Paseo that became an MF Property in September 2015. We did not include Glynn Place and The Colonial beyond their August and May 2015 sale dates, respectively. The increase in net income for 2015, as compared to 2014 is attributable, for the most part, to a gain of approximately $4.6 million reported on the sale of Glynn Place and The Colonial in 2015.  Excluding these 2015 gains the majority of the increase in the loss 2015 as compared to 2014 was attributable to the property operations after the completion of The 50/50 MF Property in August 2014 and the Suites on Paseo was added to the MF Properties in September 2015. During 2015, The 50/50 MF Property began to accrue real estate taxes and the Suites on Paseo incurred one time acquisition and accrued expenses.  

Other Investments Segment

Due to the increased investments in ATAX Vantage Holdings, LLC, the Partnership added a new segment, Other Investments, during the second quarter of 2016. The Other Investments segment consists of the operations of ATAX Vantage Holdings, LLC, which holds noncontrolling equity investments in certain multifamily projects and has issued property notes receivable due from other multifamily projects.

The following table compares total revenues and net income for the Other Investments segment for the periods indicated (in thousands):

 

 

 

For the Years Ended December 31,

 

 

For the Years Ended December 31,

 

 

2016

 

 

2015

 

 

$ Change

 

 

% Change

 

 

2015

 

 

2014

 

 

$ Change

 

 

% Change

Other Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

1,995

 

 

$

171

 

 

$

1,824

 

 

 

1066.7

%

 

$

171

 

 

$

-

 

 

$

171

 

 

N/A

Net income

 

$

1,995

 

 

$

171

 

 

$

1,824

 

 

 

1066.7

%

 

$

171

 

 

$

-

 

 

$

171

 

 

N/A

 

Comparison of the years ended December 31, 2016 and 2015

 

The first investments in this segment were made in the fourth quarter of 2015. The increase in total revenues and net income from 2015 to 2016 are due to additional investments in this segment, which total approximately $34.5 million at December 31, 2016.

 

Comparison of the years ended December 31, 2015 and 2014

The first investments in this segment were made in the fourth quarter of 2015 and there were no operations during 2014.

Discontinued Operations  

The sales of the Consolidated VIEs were closed in the fourth quarter of 2015 with the gains and results of operations of the Consolidated VIEs reported as part of the discontinued operations in net income for all periods presented. The Company reported gains of approximately $3.2 million related to the sale of the Consolidated VIEs as discontinued operations for the year ended December 31, 2015. No net income or loss from these properties operations or sale accrued to the Unitholders or the General Partner during 2015.  

32


 

The following table compares net income from discontinued operations for the periods indicated:

 

 

 

For the Years Ended December 31,

 

 

 

2016

 

 

2015

 

 

2014

 

Discontinued Operations:

 

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations (including gains on sale of Consolidated VIEs of

   approximately $3.2 million for 2015)

 

$

-

 

 

$

3,721

 

 

$

53

 

Debt Financing

The following table provides the details related to the total Debt Financing, net of deferred financing costs, at December 31, 2016 and 2015:

 

 

 

Outstanding Debt

Financings on

December 31, 2016, net

 

 

Restricted

Cash

 

 

Years

Acquired

 

Stated Maturities

 

Reset

Frequency

 

SIFMA

Based Rates

 

 

Facility Fees

 

 

Period End

Rates

 

TOB & Term A/B

   Trusts Securitization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed - Term TOB

 

$

46,860,699

 

 

$

-

 

 

2014

 

Jul 2017 - Jul 2019

 

N/A

 

N/A

 

 

N/A

 

 

4.01% - 4.39%

 

Fixed - Term A/B

 

 

171,778,950

 

 

 

1,373,695

 

 

2016

 

(1)

 

(1)

 

(1)

 

 

(1)

 

 

(1)

 

Variable - TOB

 

 

42,455,000

 

 

 

-

 

 

2012

 

Dec 2016

 

Weekly

 

1.29 - 1.39%

 

 

 

1.62%

 

 

2.91 - 3.01%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TEBS Financings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable - TEBS I

 

 

60,430,991

 

 

 

396,412

 

 

2010

 

September 2017

 

Weekly

 

 

0.77

%

 

 

1.85%

 

 

 

2.62%

 

Variable - TEBS II (2)

 

 

91,768,081

 

 

 

170,988

 

 

2014

 

July 2019

 

Weekly

 

 

0.75

%

 

 

1.62%

 

 

 

2.37%

 

Variable - TEBS III (2)

 

 

82,089,312

 

 

 

3,495,592

 

 

2015

 

July 2020

 

Weekly

 

 

0.75

%

 

 

1.39%

 

 

 

2.14%

 

Total Debt Financings

 

$

495,383,033

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) See table below for a summary of terms for the individual Term A/B Trust securitizations

 

(2) Facility fees are variable

 

 

 

 

Outstanding Debt

Financings on

December 31,

2015, net

 

 

Restricted

Cash

 

 

Year

Acquired

 

Stated Maturities

 

Reset

Frequency

 

SIFMA

Based Rates

 

 

Facility Fees

 

 

Period End

Rates

 

TOB Trusts

   Securitization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed - Term TOB

 

$

160,582,124

 

 

$

1,930,027

 

 

(3)

 

(3)

 

(3)

 

(3)

 

 

(3)

 

 

(3)

 

Variable - TOB

 

 

55,930,000

 

 

 

-

 

 

2012

 

April 2016 - June 2016

 

Weekly

 

0.16 - 0.68%

 

 

0.94 - 1.62%

 

 

1.1 - 2.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TEBS Financings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable - TEBS I

 

 

60,735,743

 

 

 

364,637

 

 

2010

 

September 2017

 

Weekly

 

 

0.04%

 

 

 

1.91%

 

 

 

1.95%

 

Variable - TEBS II (4)

 

 

92,280,069

 

 

 

163,418

 

 

2014

 

July 2019

 

Weekly

 

 

0.02%

 

 

 

1.42%

 

 

 

1.44%

 

Variable - TEBS III (4)

 

 

81,968,780

 

 

 

4,843,625

 

 

2015

 

July 2020

 

Weekly

 

 

0.02%

 

 

 

1.26%

 

 

 

1.28%

 

Total Debt Financings

 

$

451,496,716

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3) See table below for a summary of terms for the individual Term TOB Trust securitizations

 

(4) Facility fees are variable

 

The fixed Term TOB Financings at December 31, 2016 are secured by the mortgage revenue bonds for Live 929 Apartments and Pro Nova 2014-1. The variable TOB Financings at December 31, 2016 are secured by three PHC Certificates.

33


 

The following table summarizes the individual Term A/B Trust securitizations at December 31, 2016:

 

Term A/B Trusts Securitization

 

Outstanding Term A/B

Trust Financing at

December 31, 2016, net

 

 

Restricted

Cash

 

 

Year

Acquired

 

Stated Maturity

 

Fixed Interest

Rate

 

Willow Run

 

$

11,564,852

 

 

$

-

 

 

2016

 

September 2026

 

 

3.64

%

Columbia Gardens

 

 

11,565,068

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Concord at Little York

 

 

11,301,031

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Concord at Williamscrest

 

 

17,504,186

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Concord at Gulfgate

 

 

16,133,987

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Companion at Thornhill Apartment

 

 

9,666,656

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Seasons at Simi Valley Apartments

 

 

3,678,770

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Sycamore Walk

 

 

3,050,786

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Decatur-Angle Apartments

 

 

21,387,126

 

 

 

755,489

 

 

2016

 

September 2026

 

 

3.64

%

Berrendo Square Apartments

 

 

5,409,361

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Laurel Crossings Apartments

 

 

6,378,482

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Bruton Apartments

 

 

15,258,925

 

 

 

618,206

 

 

2016

 

September 2026

 

 

3.64

%

15 West Apartments

 

 

8,366,804

 

 

 

-

 

 

2016

 

December 2026

 

 

3.64

%

Oaks at Georgetown A

 

 

11,709,479

 

 

 

-

 

 

2016

 

March 2017

 

 

4.56

%

Harmony Terrace A

 

 

6,549,479

 

 

 

-

 

 

2016

 

March 2017

 

 

4.56

%

Oaks at Georgetown B

 

 

5,229,479

 

 

 

-

 

 

2016

 

March 2017

 

 

4.56

%

Harmony Terrace B

 

 

7,024,479

 

 

 

-

 

 

2016

 

March 2017

 

 

4.56

%

Total A/B Trust

   Financing\ Weighted

   Average Period End Rate

 

$

171,778,950

 

 

 

 

 

 

 

 

 

 

 

3.80

%

The variable TOB Financings at December 31, 2015 are secured by three PHC Certificates and three MBS Securities.

The following table summarizes the individual fixed rate Term TOB Trust securitizations at December 31, 2015:

 

Term TOB Trusts Securitization

 

Outstanding Term TOB

Trust Financing at

December 31, 2015,  net

 

 

Restricted

Cash

 

 

Year

Acquired

 

Stated Maturity

 

Fixed Interest

Rate

 

Decatur Angle

 

$

22,847,450

 

 

$

1,078,823

 

 

2014

 

October 2016

 

 

4.26

%

Live 929

 

 

37,935,981

 

 

 

-

 

 

2014

 

July 2019

 

 

4.39

%

Bruton Apartments

 

 

17,246,899

 

 

 

851,204

 

 

2014

 

July 2017

 

 

4.51

%

Pro Nova 2014-1

 

 

9,006,899

 

 

 

-

 

 

2014

 

July 2017

 

 

4.01

%

Pro Nova 2014-2

 

 

8,371,899

 

 

 

-

 

 

2014

 

July 2017

 

 

4.01

%

Concord at Gulfgate

 

 

14,936,685

 

 

 

-

 

 

2015

 

February 2018

 

 

2.76

%

Concord at Little York

 

 

11,231,685

 

 

 

-

 

 

2015

 

February 2018

 

 

2.76

%

Concord at Williamcrest

 

 

15,606,685

 

 

 

-

 

 

2015

 

February 2018

 

 

2.76

%

Columbia Gardens

 

 

11,699,209

 

 

 

-

 

 

2015

 

December 2017

 

 

2.76

%

Willow Run

 

 

11,698,732

 

 

 

-

 

 

2015

 

December 2017

 

 

2.76

%

Total TOB Trust

   Financing\Weighted

   Average Period End Rate

 

$

160,582,124

 

 

 

 

 

 

 

 

 

 

 

3.68

%

See Item 7a, “Quantitative and Qualitative Disclosures about Market Risk” and Note 17 to the Company’s consolidated financial statements for additional details.

Discussion of the Residential Properties Securing our Mortgage Revenue Bond Holdings and MF Properties as of December 31, 2016, 2015 and 2014

The following tables outline information regarding the Residential Properties on which we hold mortgage revenue bonds as investments. The tables also contain information about the MF Properties, but do not include information on the two Consolidated VIEs that have been sold and reported as discontinued operations for all periods presented. The narrative discussion that follows provides a brief operating analysis of each category for the years ended December 31, 2016, 2015 and 2014.

34


 

Non-Consolidated Properties - Stabilized

The owners of the following properties either do not meet the definition of a VIE and/or we have evaluated and determined we are not the primary beneficiary of the VIE.  As a result, we do not report the assets, liabilities and results of operations of these properties on a consolidated basis.  For the year ended December 31, 2016, these Residential Properties have met the stabilization criteria (see footnote 3 below the table). Debt service on our mortgage revenue bonds for the non-consolidated stabilized properties was current on December 31, 2016.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Economic Occupancy (2)

 

 

 

 

 

Number

 

 

Physical Occupancy (1) at December 31,

 

 

For the Year Ended

December 31,

 

Property Name

 

State

 

of Units

 

 

2016

 

 

2015

 

 

2014

 

 

2016

 

 

2015

 

 

2014

 

Non-Consolidated Properties-Stabilized (3)

 

 

 

 

 

Glenview Apartments (5)

 

CA

 

 

88

 

 

 

98

%

 

 

100

%

 

n/a

 

 

 

99

%

 

 

99

%

 

n/a

 

Harden Ranch

 

CA

 

 

100

 

 

 

98

%

 

 

96

%

 

 

99

%

 

 

99

%

 

 

98

%

 

 

98

%

Montclair Apartments (5)

 

CA

 

 

80

 

 

 

99

%

 

 

96

%

 

n/a

 

 

 

99

%

 

 

100

%

 

n/a

 

Santa Fe Apartments (5)

 

CA

 

 

89

 

 

 

100

%

 

 

99

%

 

n/a

 

 

 

104

%

 

 

96

%

 

n/a

 

Seasons at Simi Valley (5)

 

CA

 

 

69

 

 

 

100

%

 

 

100

%

 

n/a

 

 

 

135

%

 

 

137

%

 

n/a

 

Sycamore Walk (5)

 

CA

 

 

112

 

 

 

100

%

 

 

98

%

 

n/a

 

 

 

101

%

 

n/a

 

 

n/a

 

Tyler Park Townhomes

 

CA

 

 

88

 

 

 

99

%

 

 

98

%

 

 

99

%

 

 

99

%

 

 

99

%

 

 

99

%

Westside Village Market

 

CA

 

 

81

 

 

 

99

%

 

 

100

%

 

 

96

%

 

 

101

%

 

 

101

%

 

 

99

%

Lake Forest Apartments

 

FL

 

 

240

 

 

 

95

%

 

 

97

%

 

 

95

%

 

 

88

%

 

 

92

%

 

 

87

%

Ashley Square Apartments

 

IA

 

 

144

 

 

 

92

%

 

 

95

%

 

 

94

%

 

 

91

%

 

 

93

%

 

 

91

%

Brookstone Apartments

 

IL

 

 

168

 

 

 

98

%

 

 

99

%

 

 

98

%

 

 

94

%

 

 

94

%

 

 

91

%

Copper Gate

 

IN

 

 

128

 

 

 

98

%

 

 

96

%

 

 

95

%

 

 

96

%

 

 

95

%

 

 

96

%

Renaissance Gateway

 

LA

 

 

208

 

 

 

97

%

 

 

96

%

 

 

93

%

 

 

103

%

 

 

94

%

 

 

55

%

Live 929 Apartments

 

MD

 

 

575

 

 

 

85

%

 

 

92

%

 

 

97

%

 

 

86

%

 

 

89

%

 

 

90

%

Woodlynn Village

 

MN

 

 

59

 

 

 

98

%

 

 

100

%

 

 

86

%

 

 

99

%

 

 

97

%

 

 

91

%

Greens of Pine Glen Apartments

 

NC

 

 

168

 

 

 

91

%

 

 

96

%

 

 

93

%

 

 

88

%

 

 

90

%

 

 

86

%

Silver Moon

 

NM

 

 

151

 

 

 

91

%

 

 

95

%

 

n/a

 

 

 

84

%

 

 

73

%

 

n/a

 

Ohio Properties (4)

 

OH

 

 

362

 

 

 

93

%

 

 

96

%

 

 

96

%

 

 

93

%

 

 

95

%

 

 

94

%

Bridle Ridge Apartments

 

SC

 

 

152

 

 

 

99

%

 

 

99

%

 

 

98

%

 

 

96

%

 

 

98

%

 

 

96

%

Companion at Thornhill Apartments (5)

 

SC

 

 

178

 

 

 

95

%

 

n/a

 

 

n/a

 

 

 

83

%

 

n/a

 

 

n/a

 

Cross Creek Apartments

 

SC

 

 

144

 

 

 

97

%

 

 

94

%

 

 

94

%

 

 

95

%

 

 

92

%

 

 

88

%

Palms at Premier Park

 

SC

 

 

240

 

 

 

94

%

 

 

93

%

 

 

95

%

 

 

82

%

 

 

94

%

 

 

80

%

Arbors of Hickory Ridge

 

TN

 

 

348

 

 

 

86

%

 

 

87

%

 

 

93

%

 

 

81

%

 

 

85

%

 

 

86

%

Avistar at Chase Hill

 

TX

 

 

232

 

 

 

85

%

 

 

89

%

 

 

90

%

 

 

76

%

 

 

83

%

 

 

75

%

Avistar at the Crest

 

TX

 

 

200

 

 

 

95

%

 

 

96

%

 

 

92

%

 

 

81

%

 

 

87

%

 

 

82

%

Avistar at the Oaks

 

TX

 

 

156

 

 

 

94

%

 

 

91

%

 

 

91

%

 

 

86

%

 

 

83

%

 

 

67

%

Avistar in 09

 

TX

 

 

133

 

 

 

92

%

 

 

95

%

 

 

96

%

 

 

85

%

 

 

87

%

 

 

81

%

Avistar on the Boulevard

 

TX

 

 

344

 

 

 

89

%

 

 

92

%

 

 

95

%

 

 

81

%

 

 

82

%

 

 

79

%

Avistar on the Hills

 

TX

 

 

129

 

 

 

95

%

 

 

95

%

 

 

95

%

 

 

89

%

 

 

89

%

 

 

80

%

Bella Vista Apartments

 

TX

 

 

144

 

 

 

92

%

 

 

96

%

 

 

98

%

 

 

94

%

 

 

93

%

 

 

87

%

Bruton Apartments (5)

 

TX

 

 

264

 

 

 

97

%

 

n/a

 

 

n/a

 

 

 

42

%

 

n/a

 

 

n/a

 

Concord at Gulfgate (5)

 

TX

 

 

288

 

 

 

98

%

 

 

75

%

 

n/a

 

 

 

86

%

 

 

74

%

 

n/a

 

Concord at Little York (5)

 

TX

 

 

276

 

 

 

98

%

 

 

67

%

 

n/a

 

 

 

81

%

 

 

67

%

 

n/a

 

Concord at Williamcrest (5)

 

TX

 

 

288

 

 

 

95

%

 

 

73

%

 

n/a

 

 

 

84

%

 

 

71

%

 

n/a

 

Decatur Angle (5)

 

TX

 

 

302

 

 

 

95

%

 

n/a

 

 

n/a

 

 

 

69

%

 

n/a

 

 

n/a

 

Heritage Square Apartments (5)

 

TX

 

 

204

 

 

 

95

%

 

 

91

%

 

n/a

 

 

 

83

%

 

 

58

%

 

n/a

 

Runnymede Apartments

 

TX

 

 

252

 

 

 

98

%

 

 

98

%

 

 

97

%

 

 

97

%

 

 

95

%

 

 

96

%

South Park Ranch Apartments

 

TX

 

 

192

 

 

 

100

%

 

 

100

%

 

 

99

%

 

 

97

%

 

 

97

%

 

 

95

%

Vantage at Judson

 

TX

 

 

288

 

 

 

91

%

 

 

89

%

 

 

90

%

 

 

83

%

 

 

83

%

 

 

48

%

 

 

 

 

 

7,664

 

 

 

94

%

 

 

92

%

 

 

94

%

 

 

86

%

 

 

87

%

 

 

83

%

 

(1) Physical occupancy is defined as the total number of units occupied divided by total units at the date of measurement.

(2) Economic occupancy is defined as the net rental income received divided by the maximum amount of rental income to be derived from each property. This statistic is reflective of rental concessions, delinquent rents and non-revenue units such as model units and employee units. Physical occupancy is a point in time measure while economic occupancy is a measurement over the period presented. Therefore, economic occupancy for a period may exceed the actual occupancy at any point in time.

(3) A property is considered stabilized once it reaches 90% occupancy for 90 days and an achievement of 1.15 times debt service coverage ratio on amortizing debt service.

(4) We hold approximately $17.9 million of mortgage revenue bonds secured by the Ohio Properties. The Ohio Properties are: Crescent Village, located in Cincinnati, Ohio, Willow Bend, located in Columbus (Hilliard), Ohio and Postwoods, located in Reynoldsburg, Ohio.

(5) Newly stabilized properties. Previous period results are not available.

Overall physical occupancy for the stabilized Residential Properties increased from 2015 to 2016. The increase is primarily due to the stabilization of the Concord at Gulfgate, Concord at Little York, Concord at Williamcrest, Bruton Apartments and Decatur Angle

35


 

properties during 2016. Physical occupancy also increased due to the addition of the Companion at Thornhill property during 2016. Overall physical occupancy decreased from 2014 to 2015 due to the addition of the Concord at Gulfgate, Concord at Little York, and Concord at Williamcrest properties in 2015 that did not stabilize until 2016.

Overall economic occupancy decreased slightly from 2015 to 2016. The decrease is due primarily to the recent stabilization of Bruton Apartments and Decatur Angle during 2016, which had no comparable prior year information. Overall economic occupancy increased from 2014 to 2015 due to improved economic occupancy in the Avistar portfolio of properties that stabilized in 2015.

Non-Consolidated Properties - Not Stabilized

The owners of the following properties either do not meet the definition of a VIE or we have evaluated and determined we are not the primary beneficiary of the VIE.  As a result, we do not report the assets, liabilities and results of operations of these properties on a consolidated basis.  For the year ended December 31, 2016, these Residential Properties have not met the stabilization criteria (see footnote 3 below the table). On December 31, 2016, debt service on our mortgage revenue bonds for the non-consolidated properties which are not stabilized was current.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Economic Occupancy (2)

 

 

 

 

Number

 

 

Physical Occupancy (1) at December 31,

 

For the Year Ended

December 31,

Property Name

 

State

 

of Units

 

 

2016

 

 

2015

 

 

2014

 

2016

 

 

2015

 

 

2014

Non-Consolidated Properties-Non Stabilized (3)

 

 

 

Courtyard Apartments (4)

 

CA

 

 

108

 

 

 

100

%

 

n/a

 

 

n/a

 

 

101

%

 

n/a

 

 

n/a

Harmony Court Bakersfield (4)

 

CA

 

 

96

 

 

 

95

%

 

n/a

 

 

n/a

 

 

96

%

 

n/a

 

 

n/a

Harmony Terrace (4) (7)

 

CA

 

 

136

 

 

n/a

 

 

n/a

 

 

n/a

 

n/a

 

 

n/a

 

 

n/a

Las Palmas (4)

 

CA

 

 

81

 

 

 

100

%

 

n/a

 

 

n/a

 

 

92

%

 

n/a

 

 

n/a

San Vicente (4)

 

CA

 

 

50

 

 

 

98

%

 

n/a

 

 

n/a

 

 

97

%

 

n/a

 

 

n/a

Seasons Lakewood (4) (7)

 

CA

 

 

85

 

 

n/a

 

 

n/a

 

 

n/a

 

n/a

 

 

n/a

 

 

n/a

Seasons San Juan Capistrano (4) (7)

 

CA

 

 

112

 

 

n/a

 

 

n/a

 

 

n/a

 

n/a

 

 

n/a

 

 

n/a

Summerhill (4)

 

CA

 

 

128

 

 

 

97

%

 

n/a

 

 

n/a

 

 

96

%

 

n/a

 

 

n/a

Village at Madera (4)

 

CA

 

 

75

 

 

 

99

%

 

n/a

 

 

n/a

 

 

99

%

 

n/a

 

 

n/a

Columbia Gardens (5)

 

SC

 

 

188

 

 

 

73

%

 

 

86

%

 

n/a

 

 

75

%

 

n/a

 

 

n/a

Willow Run (5)

 

SC

 

 

200

 

 

 

74

%

 

 

92

%

 

n/a

 

 

74

%

 

n/a

 

 

n/a

Avistar at the Parkway (6)

 

TX

 

 

236

 

 

 

89

%

 

 

47

%

 

n/a

 

 

59

%

 

 

53

%

 

n/a

Crossing at 1415 (6)

 

TX

 

 

112

 

 

 

43

%

 

 

73

%

 

n/a

 

 

35

%

 

 

45

%

 

n/a

Heights at 515 (6)

 

TX

 

 

97

 

 

 

77

%

 

 

82

%

 

n/a

 

 

57

%

 

 

75

%

 

n/a

Oaks at Georgetown (4) (7)

 

TX

 

 

192

 

 

n/a

 

 

n/a

 

 

n/a

 

n/a

 

 

n/a

 

 

n/a

Vantage at Harlingen (6)

 

TX

 

 

288

 

 

 

94

%

 

 

82

%

 

n/a

 

 

68

%

 

 

55

%

 

n/a

15 West Apartments (4)

 

WA

 

 

120

 

 

 

99

%

 

n/a

 

 

n/a

 

 

72

%

 

n/a

 

 

n/a

 

 

 

 

 

2,304

 

 

 

86

%

 

 

76

%

 

n/a

 

 

66

%

 

 

54

%

 

n/a

 

(1) Physical occupancy is defined as the total number of units occupied divided by total units at the date of measurement.

(2) Economic occupancy is defined as the net rental income received divided by the maximum amount of rental income to be derived from each property. This statistic is reflective of rental concessions, delinquent rents and non-revenue units such as model units and employee units. Physical  occupancy is a point in time measure while economic occupancy is a measurement over the period presented. Therefore, economic occupancy for a period may exceed the actual occupancy at any point in time.

(3) During 2016, these properties were under construction or renovation.  As such, these properties are not considered stabilized as they have not met the criteria for stabilization. Stabilization is generally defined as 90% occupancy for 90 days and an achievement of 1.15 times debt service coverage ratio on amortizing debt service.

(4) Previous period occupancy numbers are not available as these are new investments.

(5) Previous period occupancy numbers are not available as these were new investments in late 2015.

(6) Previous period occupancy numbers are not available as these were new investments in 2015.

(7) Current period occupancy numbers are not available as these were new investments in December 2016.

Physical and economic occupancy increased from 2015 to 2016 primarily due to the addition of non-stabilized Residential Properties with high occupancy in 2016. These new Residential Properties may show a decline in physical and economic occupancy in the near term as the properties go through substantial rehabilitations. There is no comparable data for the non-stabilized Residential Properties in 2014 since they were either under significant renovations or were new investments made in 2015 or 2016.

36


 

MF Properties

The seven MF Properties are owned by us and our wholly-owned subsidiary. We own two MF Properties directly, and the subsidiary holds a 99% limited partner interest in one limited partnership and 100% of the membership interests in four limited liability companies.  The properties are encumbered by mortgage loans with an aggregate principal balance of $51.7 million at December 31, 2016.  We report the assets, liabilities, and results of operations of these properties on a consolidated basis.  For the year ended December 31, 2016, all the MF Properties have met the stabilization criteria (see footnote 3 below the table). On December 31, 2016, debt service on our mortgage payables was current.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Economic Occupancy (2)

 

 

 

 

 

Number

 

 

Physical Occupancy (1) at December 31,

 

 

For the Year Ended

December 31,

 

Property Name

 

State

 

of Units

 

 

2016

 

 

2015

 

 

2014

 

 

2016

 

 

2015

 

 

2014

 

MF Properties-Stabilized (3)

 

 

 

 

 

Suites on Paseo (4)

 

CA

 

 

394

 

 

 

96

%

 

 

89

%

 

n/a

 

 

 

80

%

 

 

83

%

 

n/a

 

Jade Park (5)

 

FL

 

 

144

 

 

 

89

%

 

n/a

 

 

n/a

 

 

 

83

%

 

n/a

 

 

n/a

 

Eagle Village

 

IN

 

 

511

 

 

 

80

%

 

 

90

%

 

 

68

%

 

 

86

%

 

 

84

%

 

 

67

%

Northern View

 

KY

 

 

294

 

 

 

100

%

 

 

90

%

 

 

85

%

 

 

90

%

 

 

80

%

 

 

91

%

The 50/50 MF Property

 

NE

 

 

475

 

 

 

72

%

 

 

99

%

 

 

96

%

 

 

96

%

 

 

96

%

 

n/a

 

Residences at DeCordova

 

TX

 

 

110

 

 

 

97

%

 

 

96

%

 

 

94

%

 

 

93

%

 

 

92

%

 

 

92

%

Residences at Weatherford

 

TX

 

 

76

 

 

 

100

%

 

 

100

%

 

 

97

%

 

 

101

%

 

 

99

%

 

 

99

%

 

 

 

 

 

2,004

 

 

 

87

%

 

 

93

%

 

 

84

%

 

 

85

%

 

 

89

%

 

 

82

%

 

(1) Total revenue is defined as net rental revenue plus other income from the properties.

(2) Economic occupancy is presented for December 31, 2015 and 2014, and is defined as the net rental income received divided by the maximum amount of rental income to be derived from each property. This statistic is reflective of rental concessions, delinquent rents and non-revenue units such as model units and employee units. Actual occupancy is a point in time measure while economic occupancy is a measurement over the period presented. Therefore, economic occupancy for a period may exceed the actual occupancy at any point in time.

(3) Stabilization is generally defined as 90% occupancy for 90 days and an achievement of 1.15 times debt service coverage ratio on amortizing debt service for all MF Properties that are not student housing residential properties. Suites on Paseo, Eagle Village, Northern View, and The 50/50 MF Property are student housing residential properties.

(5) Previous period economic occupancy numbers reflect results for the four months ended December 31, 2015 as the property became an MF Property in September 2015.

(5) Previous period occupancy numbers are not available as the MF property was acquired in September 2016.

The overall decrease in physical occupancy from 2015 to 2016 is due to declining occupancy at the 50/50 MF Property during 2016 and the addition of Jade Park with a physical occupancy that is lower than the average of other MF Properties. The Partnership is implementing marketing and pricing changes at the 50/50 MF Property to increase physical occupancy for the fall 2017 semester. We also anticipate improving physical occupancy at the Jade Park MF Property as we have more experience managing the property. The increase in physical occupancy from 2014 to 2015 is due to general improvements in operations during 2015 at multiple MF Properties.

The overall decrease in economic occupancy from 2015 to 2016 is due declining occupancy at the 50/50 MF Property during 2016 and the addition of Jade Park with an economic occupancy that is lower than the average of other MF Properties. The Partnership is implementing marketing and pricing changes at the 50/50 MF Property to increase economic occupancy for the fall 2017 semester. We also anticipate improving economic occupancy at the Jade Park MF Property as we have more experience managing the property. The increase in economic occupancy from 2014 to 2015 was due to the stabilization of the 50/50 MF Property and improved operations at Eagle Village.

Results of Operations

The tables and following discussions of our change in total revenues, total expenses, and net income for the years ended December 31, 2016, 2015 and 2014 (in thousands) should be read in conjunction with the Company’s consolidated financial statements and Notes thereto filed in Item 8 of this report.

37


 

The following table compares revenue and other income for the Partnership for the periods presented (in thousands):

 

 

 

For the Years Ended December 31,

 

 

For the Years Ended December 31,

 

 

 

2016

 

 

2015

 

 

$ Change

 

 

% Change

 

 

2015

 

 

2014

 

 

$ Change

 

 

% Change

 

Revenues and Other Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property revenues

 

$

17,405

 

 

$

17,789

 

 

$

(384

)

 

 

-2.2

%

 

$

17,789

 

 

$

14,251

 

 

$

3,538

 

 

 

24.8

%

Investment income

 

 

36,893

 

 

 

34,410

 

 

 

2,483

 

 

 

7.2

%

 

 

34,410

 

 

 

26,606

 

 

 

7,804

 

 

 

29.3

%

Contingent interest income

 

 

2,021

 

 

 

4,757

 

 

 

(2,736

)

 

 

-57.5

%

 

 

4,757

 

 

 

40

 

 

 

4,717

 

 

 

11792.5

%

Other interest income

 

 

2,660

 

 

 

2,624

 

 

 

36

 

 

 

1.4

%

 

 

2,624

 

 

 

856

 

 

 

1,768

 

 

 

206.5

%

Other income

 

 

-

 

 

 

373

 

 

 

(373

)

 

N/A

 

 

 

373

 

 

 

188

 

 

 

185

 

 

 

98.4

%

Gain on sale of MF Property

 

 

14,072

 

 

 

4,599

 

 

 

9,473

 

 

 

206.0

%

 

 

4,599

 

 

 

-

 

 

 

4,599

 

 

 

100.0

%

Gain on sale of securities

 

 

8

 

 

 

-

 

 

 

8

 

 

 

100.0

%

 

 

-

 

 

 

3,702

 

 

 

(3,702

)

 

N/A

 

Total Revenues and Other Income

 

$

73,059

 

 

$

64,552

 

 

$

8,507

 

 

 

13.2

%

 

$

64,552

 

 

$

45,643

 

 

$

18,909

 

 

 

41.4

%

 

Discussion of the Total Revenues for the Year Ended December 31, 2016 Compared to the Year Ended December 31, 2015

 

Property revenues.  The net decrease in total revenue between 2016 and 2015 is comprised of the following factors:

 

A decrease of approximately $4.0 million in revenue due to sales of the Arboretum and Woodland Park in 2016 and Glynn Place and the Colonial in 2015;

 

An increase of approximately $3.4 million in revenue due to the acquisition of the Suites on Paseo in 2015 and Jade Park in 2016; and

 

An increase of approximately $156,000 in revenue from improving operations at existing MF Properties.

 

Investment income. The net increase in investment income between 2016 and 2015 is comprised of the following factors:

 

An increase of approximately $4.5 million in recurring investment interest income related mortgage revenue bond acquisitions during 2015 and 2016;

 

A decrease of approximately $2.6 million in recurring investment income from mortgage revenue bond redemptions in 2015 and 2016;

 

A decrease of approximately $106,000 in interest income from PHC Certificates due to principal paydowns;

 

A decrease of approximately $208,000 in interest income from MBS Securities due to the sale of the remaining MBS Securities in the first quarter of 2016; and

 

An increase of approximately $719,000 in preferred return income from investments in unconsolidated entities.

Contingent interest income. In 2016, we realized contingent interest of approximately $642,000 from excess cash flow on the Ashley Square and Lake Forest mortgage revenue bonds and approximately $1.4 million on settlement of the Foundation for Affordable Housing property loan. In 2015, we realized approximately $4.8 million of contingent interest from the sale of the Bent Tree and Fairmont Oaks mortgage revenue bonds in the fourth quarter.

Other interest income. Other interest income is comprised mainly of interest income on taxable property loans held by us and was fairly consistent from 2015 to 2016. The net increase is due to various offsetting factors:

 

An increase of approximately $1.1 million from property loans to the Vantage at Brooks and Vantage at Braunfels multifamily development projects which began in the fourth quarter of 2015;

 

An increase of approximately $347,000 in interest on other property loans and a new loan with the Winston Group, Inc. in 2016; and

 

A decrease of approximately $1.4 million in interest income from the Fairmont Oaks property loan that was settled in the fourth quarter of 2015.

Gains on the sales of MF Properties and securities. The gain on sale of MF Properties in 2016 consists of gains of approximately $12.4 million and $1.7 million from the sales of the Arboretum and Woodland Park, respectively. The gain on sale of MF Properties in 2015 consists of gains of approximately $3.4 million and $1.2 million from the sales of the Colonial and Glynn Place in 2015, respectively. The gain on sale of securities for 2016 is form the sale of the Pro Nova 2014-2 mortgage revenue bond.

38


 

Other income.  Other income recognized in 2015 is predominately attributable to development fee income related to the Silver Moon Apartment project which was completed in 2015.  There was no other income reported for 2016.

 

Discussion of the Total Revenues for the Year Ended December 31, 2015 Compared to the Year Ended December 31, 2014

Property revenues.  Property revenues in 2015 increased approximately $3.5 million, when compared to 2014.  Approximately $4.0 million of the net property revenue increase was due to the completion and lease-up of The 50/50 MF Property in August 2014 and the addition of the Suites on Paseo, an MF Property, in September 2015. Also, in 2015 we sold Glynn Place and The Colonial, resulting in a reduction of approximately $1.3 million when comparing the two periods. The remaining increase is related to the increase in economic occupancy. Annual net revenues per unit related to the MF Properties were approximately $6,747 per unit in 2015 as compared to approximately $6,166 in 2014 which excludes the properties that were sold in 2015.

Investment income. Investment income includes interest earned on mortgage revenue bonds, PHC Certificates, and MBS Securities. Recurring investment income increased in 2015 as compared to 2014 by approximately $9.8 million due to 2015 increases in the investment portfolio held by us at December 31, 2015.  Offsetting this increase was a decrease of approximately $2.4 million related to principal reductions, the 2014 Lost Creek and Autumn Pines mortgage revenue bond redemption and sale, and the MBS Securities sold in 2014.  

Contingent interest income. We realized approximately $4.8 million from the sale of the two Consolidated VIEs in the fourth quarter of 2015.  In addition, we realized and reported $40,000 of contingent interest income from Ashley Square during 2014.  

Other interest income. Other interest income is comprised mainly of interest income on taxable property loans held by us. The increase in other interest income when comparing 2015 to 2014 is attributable to taxable interest income of approximately $1.5 million received from Fairmont Oaks on the taxable property loan when this Consolidated VIE was sold in December of 2015. The remaining increase was related to an increase in notes receivable of approximately $7.7 million held by us in 2015.    

Gains on the sales and redemption of MF Properties and mortgage revenue bonds. We sold The Colonial and Glynn Place, MF Properties, in 2015 which resulted in a gain of approximately $4.6 million. There were no MF Property sales during 2014. However, in April 2014, the Autumn Pines mortgage revenue bond was sold at a gain of approximately $873,000. In addition, the Lost Creek mortgage revenue bond was redeemed and a gain of approximately $2.8 million was recognized. There was no gain realized on the sale of mortgage revenue bonds during 2015.

Other income.  Other income recognized in 2015 is predominately attributable to development fee income related to the Silver Moon Apartment project which was completed in 2015.  The other income earned in 2014 was related to the development of The 50/50.

The following table compares expenses for the Partnership for the periods presented (in thousands):

 

 

 

For the Years Ended December 31,

 

 

For the Years Ended December 31,

 

 

 

2016

 

 

2015

 

 

$ Change

 

 

% Change

 

 

2015

 

 

2014

 

 

$ Change

 

 

% Change

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate operating (exclusive of

   items shown below)

 

$

9,223

 

 

$

10,053

 

 

$

(830

)

 

 

-8.3

%

 

$

10,053

 

 

$

7,797

 

 

$

2,256

 

 

 

28.9

%

Provision for loan loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

0.0

%

 

 

-

 

 

 

75

 

 

 

(75

)

 

 

0.0

%

Impairment charge

 

 

62

 

 

 

-

 

 

 

62

 

 

 

100.0

%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

100.0

%

Depreciation and amortization

 

 

6,863

 

 

 

6,505

 

 

 

358

 

 

 

5.5

%

 

 

6,505

 

 

 

4,898

 

 

 

1,607

 

 

 

32.8

%

Amortization of deferred financing

   costs

 

 

1,863

 

 

 

1,623

 

 

 

240

 

 

 

14.8

%

 

 

1,623

 

 

 

1,184

 

 

 

439

 

 

N/A

 

Interest

 

 

15,470

 

 

 

14,826

 

 

 

644

 

 

 

4.3

%

 

 

14,826

 

 

 

11,166

 

 

 

3,660

 

 

 

32.8

%

General and administrative

 

 

10,835

 

 

 

8,661

 

 

 

2,174

 

 

 

25.1

%

 

 

8,661

 

 

 

5,546

 

 

 

3,115

 

 

 

56.2

%

Total Expenses

 

$

44,316

 

 

$

41,668

 

 

$

2,648

 

 

 

6.4

%

 

$

41,668

 

 

$

30,666

 

 

$

11,002

 

 

 

35.9

%

 

39


 

Discussion of the Total Expenses for the Year Ended December 31, 2016 Compared to December 31, 2015

Real estate operating expenses.  Real estate operating expenses associated with the MF Properties is comprised principally of real estate taxes, property insurance, utilities, property management fees, repairs and maintenance, and salaries and related employee expenses of on-site employees. A portion of real estate operating expenses is fixed in nature, thus a decrease in physical and economic occupancy would result in a reduction in operating margins. Conversely, as physical and economic occupancy increase, the fixed nature of these expenses will increase operating margins as these real estate operating expenses would not increase at the same rate as rental revenues.  The overall decrease in real estate operating expenses was due to the following factors:

 

An increase of approximately $1.7 million in expenses related to the acquisitions of the Suite on Paseo in September of 2015 and Jade Park in September of 2016;

 

A decrease of approximately $2.0 million in expenses related to the sales of the Arboretum and Woodland Park in 2016 and sales of the Colonial and Glynn Place in 2015; and

 

A decrease of approximately $470,000 in expenses related to tax increment financing proceeds received in 2016 that are accounted for as a reduction in real estate tax expense.

Impairment charge.  Impairment expense in 2016 is related to land held for development in St. Petersburg, FL that was recognized in the second quarter of 2016. See Note 9 of Item 8 of this Form 10-K for additional information.

Depreciation and amortization expense.  Depreciation results primarily from the MF Properties.  Amortization consists of in-place lease intangible assets recorded as part of the acquisition-method of accounting. The overall decrease in real estate operating expenses was due to the following factors:

 

An increase of approximately $1.4 million in depreciation and amortization related to the acquisitions of the Suite on Paseo in September of 2015 and Jade Park in September of 2016;

 

A decrease of approximately $1.1 million in expenses related to the sales of the Arboretum and Woodland Park in 2016 and sales of the Colonial and Glynn Place in 2015.

Amortization of deferred financing costs. The overall increase in amortization of deferred financing costs in 2016 is due to the following factors:

 

An increase of approximately $290,000 in amortization related to the M33 TEBS Financing that originated in July 2015; and

 

An increase of approximately $146,000 in amortization related to the new Term A/B Trust Financings in September and December of 2016 and amortization of deferred financing costs related to our line of credit arrangements.

Interest expense. The net increase in interest expense between 2016 and 2015 is due to the following factors:

 

An increase of approximately $2.5 million in expense due to higher outstanding debt balances during 2016;

 

A decrease of approximately $1.8 million in expense related to market to market adjustments on derivative financial instruments. We recognized a net decrease in expense on the mark to market adjustments of approximately $18,000 during 2016 and a net increase in expense of approximately $1.8 million in 2015.

 

General and administrative expenses.  The overall increase in general and administrative expenses is due to an approximately $1.6 million increase in salary, benefits and restricted unit award compensation expenses and an approximately $532,000 increase in administrative and professional fees.

 

Discussion of the Total Expenses for the Year Ended December 31, 2015 Compared to December 31, 2014

Real estate operating expenses.  Real estate operating expenses associated with the MF Properties is comprised principally of real estate taxes, property insurance, utilities, property management fees, repairs and maintenance, and salaries and related employee expenses of on-site employees. A portion of real estate operating expenses is fixed in nature, thus a decrease in physical and economic occupancy would result in a reduction in operating margins. Conversely, as physical and economic occupancy increase, the fixed nature of these expenses will increase operating margins as these real estate operating expenses would not increase at the same rate as rental revenues.  The overall increase in real estate operating expenses was due to various factors. Approximately $2.8 million of the net increase in real estate operating expenses was directly related to four months of operations for the Suites on Paseo, which became an MF Property in September 2015, and the 50/50 MF Property which began lease-up in August 2014.  Offsetting this increase was a

40


 

decrease of approximately $862,000 related to the sale of Glynn Place and The Colonial in 2015. The remaining changes were mostly related to changes in salaries, real estate taxes, and management fees due to normal property operations.

Depreciation and amortization expense.  Depreciation results primarily from the MF Properties.  Amortization consists of in-place lease intangible assets recorded as part of the acquisition-method of accounting.  Approximately $2.2 million of the net increase in depreciation and amortization was related to the 50/50 MF Property which was placed in service in August 2014 and the addition of the Suites on Paseo in September 2015. Offsetting this increase was a decrease of approximately $563,000 related to the sale of The Colonial and Glynn Place in 2015.

Amortization of deferred financing costs. The increase in amortization of deferred financing costs due primarily to an approximately $516,000 increase in amortization related to the M31 and M33 TEBS Financings. The M31 TEBS Financing originated in July 2014 and the M33 TEBS Financing originated in July 2015.

Interest expense. The net increase in interest expense in 2015 compared to 2014 was the result of an increase of approximately $3.4 million in interest expense related to an approximately $123.6 million increase in average debt outstanding.  Our borrowing cost averaged approximately 2.7% per annum for 2015, as compared to approximately 2.6% per annum for 2014.  The increase in interest rate resulted in approximately $488,000 in additional interest expense.  Offsetting these increases was approximately $201,000 due to the change in the mark to market adjustment of our derivatives when comparing the two periods. These interest rate derivatives do not qualify for hedge accounting and, accordingly, they are carried at fair value, with changes in fair value included in current period earnings within interest expense.

General and administrative expenses.  The increase in general and administrative expenses was due to approximately $651,000 increased administrative fees payable to AFCA 2, and approximately $2.0 million in salaries and professional fees which are all attributable to the increased investment portfolio. In addition, one-time consent solicitation expenses were incurred during 2015.

The following table compares income from discontinued operations of the Partnership for the periods presented (in thousands):

 

 

 

For the Years Ended December 31,

 

 

 

2016

 

 

2015

 

 

2014

 

Discontinued Operations:

 

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations (including gains on sale of Consolidated VIEs of

   approximately $3.2 million for 2015)

 

$

-

 

 

$

3,721

 

 

$

53

 

 

Income from discontinued operations.  The discontinued operations reported in 2015 is comprised of approximately $3.2 million of gain on sales related to Bent Tree and Fairmont Oaks (the Consolidated VIEs) in the fourth quarter and their related results of operations during the year. The discontinued operations reported in 2014 was the result of operations related to the Consolidated VIEs.  

Liquidity and Capital Resources

The Partnership’s principal source of cash flow includes:

 

Interest income earned on mortgage revenue bonds

 

Interest income earned on the PHC Certificates

 

Excess cash flow generated by the MF Properties

 

Excess proceeds from the sale of assets

 

Cash flow, net of expenses, from general Partnership operations

Other sources of cash flow may include:

 

Interest payments received from property loans

 

Contingent interest received from investments in mortgage revenue bonds or property loans

Interest income is primarily comprised of fixed rate base interest payments received on our mortgage revenue bonds and PHC Certificates which provides fairly consistent cash receipts throughout the year.  Certain of the mortgage revenue bonds may also generate payments of contingent interest to us from time to time when the underlying Residential Properties generate excess net cash flow.   For additional details, see Item 8, Cash Flows from Operating and Investing Activities sections of the Company’s consolidated statement of cash flows.

41


 

Similarly, the economic performance of MF Properties will affect the amount of cash distributions, if any, received by the Partnership from our ownership of these properties.  The economic performance of the MF Properties depends on the rental and occupancy rates of the property and on the level of operating expenses. Occupancy rates and rents are directly affected by the supply of, and demand for, apartments in the market area in which a property is located.  This, in turn, is affected by several factors such as local or national economic conditions, the amount of new apartment construction and the affordability of single-family homes.  In addition, factors such as government regulation (such as zoning laws), inflation, real estate and other taxes, labor problems, and natural disasters can affect the economic operations of an apartment property.  For discussion related to economic risk see Item 1A, “Risk Factors” in the Company’s report.

Other sources of cash available to the Partnership include:

 

Unsecured lines of credit

 

Secured line of credit

 

Debt financing

 

Mortgages payable and other secured financings

 

Sale of Series A Preferred Units

 

Sale of additional BUC’s

On December 31, 2016, the Partnership had borrowed the following amounts:

 

Unsecured lines of credit - $40 million

 

Secured line of credit, net - $19.8 million

 

Debt financing, net - $495.4 million, and

 

Mortgages payable and other secured financing, net - $51.4 million

In addition, at December 31, 2016, the Partnership had issued approximately 4.1 million Series A Preferred units resulting in cash flow of approximately $40.8 million, net of issuance costs.  We did not issue any additional BUCs during 2016.  See Notes 15, 16, 17, 18 and 21 to the Partnership’s consolidated financial statements for additional details.

Our principal uses of cash are (i) general, administrative and operating expenses, (ii) interest and principal payable on the unsecured and secured lines of credit, (iii) interest and principal payable on the debt financing and mortgages payable and other secured financing, and (iv) payment of distributions to Series A Preferred Unitholders and BUC holders.  We also use cash to acquire additional investments.

 

(i)

Payment of general, administrative, and operating expenses  

The Consolidated VIEs, which are reported as discontinued operations for all periods presented herein, and MF Properties’ primary uses of cash were for operating expenses.  We also used cash for general and administrative expenses. For additional details, see Item 1A, “Risk Factors” and Item 8, Cash Flows from Operating Activities section of the Company’s consolidated statement of cash flows.

 

(ii)

Payment of interest and principal on unsecured and secured lines of credit  

We maintain two unsecured lines of credit and one secured line of credit. Our operating line of credit allows for the advance of up to $7.5 million to be used for general operations. We are required to make prepayments of the principal to reduce outstanding principal balance on the operating line to zero for fifteen consecutive days during each calendar quarter.  We fulfilled this requirement during the three months ended December 31, 2016. Our $50 million revolving line of credit is utilized to for the purchase of multifamily real estate, taxable or tax-exempt mortgage revenue bonds. Advances on the line of credit are due on the 270th day following the advance date, but may be extended by making certain payments for up to an additional 270 days. Our $20 million secured term line of credit is used to finance the purchase of mortgage revenue bonds and matures in March 2017.

We anticipate paying off the balances on our unsecured and secured lines of credit by entering into fixed-rate debt financing arrangements, to be secured with the previously acquired mortgage revenue bonds.  See Notes 15 and 16 of the Partnership’s consolidated financial statements for additional details.  In addition, see Note 28 to the Partnership’s consolidated financial statements for disclosure of activity subsequent to December 31, 2016.

42


 

 

(iii)

Payment of interest and principal on debt and mortgages payable and other secured financing

Our debt financing arrangements consist of various secured financing transactions to leverage our portfolio of mortgage revenue bonds and other investments. The financing arrangements generally involve the securitization of mortgage revenue bonds and other investments into trusts whereby we retain beneficial interests in the trusts that provide certain rights to the underlying investment assets. The remaining beneficial interests are sold to unaffiliated parties with the proceeds being received by the Partnership. The beneficial interests held by unaffiliated parties require periodic interest payments, which may be fixed or variable depending on the terms of the arrangement, and scheduled principal payments.

Our mortgages payable and other secured financing arrangements are used to leverage our MF Properties. The mortgages and other secured financing are entered into with financial institutions and are secured by security interests in the MF Properties. The mortgages and other secured financing bear interest, which may be fixed or variable depending on the terms of the arrangement, and scheduled principal payments.

We anticipate refinancing all financing arrangements coming due in 2017 with similar arrangements of terms greater than one year.  

See Notes 17 and 18 to the Partnership’s consolidated financial statements for additional details on the maturity of the debt obligations at December 31, 2016.  In addition, see Note 28 to the Partnership’s consolidated financial statements for investment and debt obligation activity subsequent to December 31, 2016.

 

(iv)

Payment of distributions to the Unitholders – Series A Preferred and BUC holders

Distributions to the Series A Preferred unitholders, if declared by the General Partner, will be paid at a fixed rate of 3.0% annually.  The Series A Preferred units are non-cumulative, non-voting and non-convertible.  See Note 21 to our consolidated financial statements for more detail.

Distributions to the BUC holders may increase or decrease at the determination of the General Partner.  The per unit cash available for distribution primarily depends on the amount of interest and other cash received by us from our portfolio of mortgage revenue bonds and other investments, the amount of our outstanding debt and the effective interest rates paid by us on this debt, the level of operating and other cash expenses incurred by us, and the number of units outstanding. During the year ended December 31, 2016, we generated cash available for distribution of $0.50 per unit. For further discussion, see “Cash Available for Distribution” in this section.

Leverage Ratio

We utilize leverage to enhance rates of return to our Unitholders. We use target constraints for each type of financing obligation utilized by us to manage an overall 65% leverage constraint, as previously established by the Partnership’s Board of Managers (the “Board”).  The amount of leverage utilized is dependent upon several factors, including the assets being leveraged, the leverage program utilized, constraints of market collateral calls and the liquidity and marketability of the underlying collateral of the asset being leveraged. We defined our leverage constraint as total outstanding debt divided by total assets using the carrying value of the mortgage revenue bonds, PHC Certificates, initial finance costs and the MF Properties at cost. On December 31, 2016, our overall leverage constraint was approximately 65%.  On February 27, 2017, the Board approved an increase in the leverage constraint to 70%.

Cash Flows

 

In fiscal 2016, we generated $3.7 million of cash, which was the net result of $15.2 million provided by operating activities, $83.1 million used in investing activities, and $71.5 million provided by financing activities.

 

Cash provided by operating activities totaled $15.2 million in 2016, as compared to $19.4 million generated in 2015. The decrease was mainly driven by a $2.7 million decrease in 2016 net income due to factors described in the Results of Operations section of this Item 7 above and a smaller adjustment to net income for the non-cash (gain) loss on derivatives of $1.8 million.

 

Cash used in investing activities totaled $83.1 million in 2016, as compared to $138.7 million in 2015. The decrease is due to a decrease in cash paid to acquire mortgage revenue bonds of $58.0 million.

 

Cash provided by financing activities totaled $71.5 million in 2016, as compared to $87.2 million in 2015. Major factors that caused the decrease are a reduction in net borrowing on debt financing of $67.2 million, an increase of $9.6 million in principal payments on mortgages payable and an increase in distributions paid of $2.7 million. These reductions are offset by $40.9 million in proceeds from issuances of Series A Preferred Units and a net increased on unsecured and secured lines of credit of $23.6 million.  

43


 

We believe our cash balance and cash provided by the sources discussed herein will be sufficient to pay, or refinance, our debt obligations and to meet our liquidity needs over the next 12 months.

Cash Available for Distribution

We utilize a calculation of CAD as a metric to help us determine the Partnership’s ability to make distributions to Unitholders.  We believe that CAD provides relevant information about the Partnership’s operations and is necessary, along with net income, for understanding its operating results.  To calculate CAD, we begin with net income and add back non-cash expenses consisting of amortization expense related to debt financing costs and bond issuance costs, interest rate derivative expense or income, provision for loan losses, impairments on bonds and property loans, losses related to VIEs including depreciation expense, RUAs, and income received in cash from transactions which have been eliminated in consolidation, to the Partnership’s net income (loss) as computed in accordance with GAAP and deducts Tier 2 income (see Note 2 to the Partnership’s consolidated financial statements) attributable to the Partnership as defined in the Amended and Restated LP Agreement.  Net income is the GAAP measure most comparable to CAD. There is no generally accepted methodology for computing CAD, and the Partnership’s computation of CAD may not be comparable to CAD reported by other companies.  Although we consider CAD to be a useful measure of the Partnership’s operating performance, CAD is a non-GAAP measure that should not be considered as an alternative to net income or net cash flows from operating activities which are calculated in accordance with GAAP, or any other measures of financial performance or liquidity presented in accordance with GAAP.

Currently cash distributions are made to the Partnership’s Unitholders at an annual rate of $0.50 per unit. The amount of the cash per unit distributed by us may increase or decrease at the determination of AFCA 2 based on its assessment of the amount of cash available to us for this purpose. During the years ended December 31, 2016 and 2015, we generated Cash Available for Distribution of $0.50 and $0.53 per unit, respectively. We believe that as we continue to implement our current investment plans, we will be able to continue to generate sufficient CAD to maintain cash distributions to Unitholders at the existing level of $0.50 per unit per year without the use of other available cash.  However, there is no assurance that we will be able to generate CAD at levels in excess of the current annual distribution rate, which could result in a reduced annual distribution rate per unit.

44


 

The following tables show the calculation of CAD (and a reconciliation of our net income (loss) as determined in accordance with GAAP to our CAD) for the years ended December 31, 2016, 2015 and 2014.

 

 

 

For the Years Ended December 31,

 

 

 

2016

 

 

2015

 

 

2014

 

Partnership net income

 

$

23,784,507

 

 

$

26,609,023

 

 

$

15,033,861

 

Net (income) loss related to VIEs and eliminations due to

   consolidation

 

 

-

 

 

 

(3,721,397

)

 

 

635,560

 

Net income before impact of Consolidated VIE

 

 

23,784,507

 

 

 

22,887,626

 

 

 

15,669,421

 

Change in fair value of derivatives and interest rate

   derivative amortization

 

 

(17,618

)

 

 

1,802,655

 

 

 

2,003,350

 

Depreciation and amortization expense

 

 

6,862,530

 

 

 

6,505,011

 

 

 

4,897,916

 

Provision for loan loss

 

 

-

 

 

 

-

 

 

 

75,000

 

Impairment expense

 

 

61,506

 

 

 

-

 

 

 

-

 

Amortization of deferred financing costs

 

 

1,862,509

 

 

 

1,622,789

 

 

 

1,183,584

 

Restricted units compensation

   expense

 

 

833,142

 

 

 

-

 

 

 

-

 

Deferred income taxes

 

 

366,000

 

 

 

-

 

 

 

-

 

Redeemable Series A preferred unit distribution and

   accretion

 

 

(583,407

)

 

 

-

 

 

 

-

 

Tier 2 Income distributable to the General Partner (1)

 

 

(2,858,650

)

 

 

(2,338,956

)

 

 

(937,106

)

Developer income (2)

 

 

-

 

 

 

18,159

 

 

 

619,948

 

Bond purchase premium (discount) amortization

   (accretion), net of cash received

 

 

(106,439

)

 

 

1,300,932

 

 

 

116,329

 

Provision for loss on receivables

 

 

-

 

 

 

-

 

 

 

-

 

Depreciation and amortization related to discontinued

   operations

 

 

-

 

 

 

7,432

 

 

 

8,208

 

Total CAD

 

$

30,204,080

 

 

$

31,805,648

 

 

$

23,636,650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of units outstanding, basic

 

 

60,182,264

 

 

 

60,252,928

 

 

 

59,431,010

 

Net income per unit, basic

 

$

0.34

 

 

$

0.34

 

 

$

0.25

 

Total CAD per unit, basic

 

$

0.50

 

 

$

0.53

 

 

$

0.40

 

Distributions per unit

 

$

0.50

 

 

$

0.50

 

 

$

0.50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) As described in Note 3 to the Company’s consolidated financial statements, Net Interest Income representing contingent interest and Net Residual Proceeds representing contingent interest (Tier 2 income) will be distributed 75% to the Unitholders and 25% to the General Partner. This adjustment represents the 25% of Tier 2 income due to the General Partner.

 

For the year ended December 31, 2016, we realized contingent interest of approximately $642,000 from excess cash flow on the Ashley Square and Lake Forest mortgage revenue bonds and approximately $1.4 million on settlement of the Foundation for Affordable Housing property loan, which resulted in Tier 2 income allocable to the general partner of approximately $505,000. In addition, we realized gross gains of approximately $12.4 million and $1.7 million from the sales of the Arboretum and Woodland Park, respectively. After consideration of income taxes, the gain on these sales resulted in approximately $2.4 million allocable to the general partner.

 

For the year ended December 31, 2015, the Consolidated VIEs were sold and we realized approximately $4.8 million of contingent interest and 25% of Tier 2 income due to the General Partner of approximately $1.2 million.  In addition, we reported the sale of Glynn Place and The Colonial which resulted in an approximately $1.2 million and $3.4 million gain, respectively, and 25% of Tier 2 income due to the General Partner is approximately $297,000 and $854,000, respectively.

 

For the year ended December 31, 2014, we realized the sale of the Autumn Pines bond which resulted in an approximate $873,000 gain and Tier 2 income due to the General Partner of approximately $218,000, realized the redemption of the Lost Creek bond which resulted in an approximate $2.8 million gain and Tier 2 income due to the General Partner of approximately $709,000, and received contingent interest from Ashley Square generating $10,000 of Tier 2 income due to the General Partner.

(2) The developer income amount represents cash received by us for developer and construction management services performed on The 50/50 Student Housing at UNL mixed-use project in Lincoln, Nebraska.  The development at the University of Nebraska - Lincoln is accounted for as an MF property and the cash received for these fees has been eliminated within the consolidated financial statements.  For purposes of CAD, we treat these fees as if received from an unconsolidated entity.

 

45


 

The table below identifies the composition of CAD per unit earned by us for the years ended December 31, 2016, 2015 and 2014:

 

 

 

For the Years Ended December 31,

 

 

 

2016

 

 

2015

 

 

2014

 

Total CAD per unit

 

$

0.50

 

 

$

0.53

 

 

$

0.40

 

Non-Recurring CAD per unit

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative non-recurring expenses

 

 

-

 

 

 

0.006

 

 

 

-

 

One-time expenses related to MF Properties

 

 

-

 

 

 

0.007

 

 

 

-

 

Non-recurring CAD per unit total

 

 

-

 

 

 

0.013

 

 

 

-

 

Recurring CAD per unit

 

$

0.50

 

 

$

0.54

 

 

$

0.40

 

 

The non-recurring CAD per unit reflects activity that will not recur within a two–year period.

 

Off Balance Sheet Arrangements

As of December 31, 2016 and 2015, we held mortgage revenue bonds which are collateralized by Residential Properties.  The Residential Properties are owned by entities that are not controlled by us.  We have no equity interest in these entities and do not guarantee any obligations of these entities.  The Consolidated VIEs did not have off-balance sheet arrangements.  For additional discussions related to guarantees, see Note 20 to the Company’s consolidated financial statements.

We do not engage in trading activities involving non-exchange traded contracts. As such, we are not materially exposed to any financing, liquidity, market, or credit risk that could arise if we had engaged in such relationships.

We do not have any relationships or transactions with persons or entities that derive benefits from their non-independent relationships with us or our related parties other than what is disclosed in Note 24 to the Company’s consolidated financial statements.

Contractual Obligations

As discussed in Notes 15 through 18 to the Company’s consolidated financial statements, the amounts maturing in 2017 consist of the principal paid on the TEBS credit facility with Freddie Mac, the TOB, Term TOB and Term A/B credit facilities with DB, and payments on the MF Property mortgages.  Our strategic objective is to leverage our bond portfolio utilizing long term securitization financings either with Freddie Mac through its TEBS program or with Deutsche Bank through its Term A/B Trust program.  This strategy allows us to better match the duration of our assets and liabilities and to better manage the spread between our assets and liabilities. 

As part of our strategy of acquiring mortgage revenue bonds, we will enter into bond purchase commitments related to mortgage revenue bonds to be issued and secured by properties under construction.  Upon execution of the bond purchase commitment, the proceeds from the mortgage revenue bonds issued will be used to pay off the construction related debt and mortgage revenue bonds.  We account for our Bond Purchase Commitments as available-for-sale securities and record the estimated fair value of the Bond Purchase Commitments as an asset or liability with changes in such valuation recorded in other comprehensive income.  See Note 20 to the Company’s consolidated financial statements for additional details.

We have the following contractual obligations as of December 31, 2016:

 

 

 

Payments due by period

 

 

 

Total

 

 

Less than 1 year

 

 

1-3 years

 

 

3-5 years

 

 

More than 5 years

 

Debt Obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lines of credit - secured and unsecured

 

$

60,000,000

 

 

$

60,000,000

 

 

$

-

 

 

$

-

 

 

$

-

 

Debt financing

 

 

500,268,901

 

 

 

148,105,926

 

 

 

133,726,552

 

 

 

83,785,922

 

 

 

134,650,501

 

Mortgages payable and other secured financings

 

 

51,719,928

 

 

 

8,270,379

 

 

 

12,641,257

 

 

 

30,808,292

 

 

 

-

 

Purchase Obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward bond purchase commitments

 

 

66,940,000

 

 

 

50,540,000

 

 

 

16,400,000

 

 

 

-

 

 

 

-

 

Total

 

$

618,928,829

 

 

$

206,916,305

 

 

$

162,767,809

 

 

$

114,594,214

 

 

$

134,650,501

 

 

We are also contractually obligated to pay interest on our long-term debt obligations. The weighted average interest of our lines of credit is 3.1% at December 31, 2016. The weighted average interest of our debt financing is 3.1% at December 31, 2016. The weighted average interest of our mortgages payable and other secured financings is 3.8% at December 31, 2016.

46


 

Inflation

With respect to the financial results of our investments in mortgage revenue bonds and MF Properties, substantially all of the resident leases at the Residential Properties, which collateralize our mortgage revenue bonds, allow for adjustments in the rent payable at the time of renewal, subject to rent restrictions related to mortgage revenue bonds. Thus, the MF Properties may be able to seek rent increases. The substantial majority of these leases are for one year or less. The short-term nature of these leases generally serves to reduce the risk to the properties of the adverse effects of inflation; however, market conditions may prevent the properties from increasing rental rates in amounts sufficient to offset higher operating expenses. Inflation did not have a significant impact on our financial results for the years presented in this report.

Critical Accounting Policies

The preparation of financial statements in accordance with GAAP requires us to make a number of judgments, assumptions, and estimates. The application of these judgments, assumptions, and estimates can affect the amounts of assets, liabilities, revenues, and expenses reported by us. All of our significant accounting policies are described in Note 2 and 25 to the Company’s consolidated financial statements which are incorporated by reference. We consider the following to be our critical accounting policies because they involve our judgments, assumptions and estimates that significantly affect the financial statements. If these estimates differ significantly from actual results, the impact on our consolidated financial statements may be material.

Variable Interest Entities

Under the consolidation guidance, the Partnership must evaluate entities in which it holds a variable interest to determine if the entities are variable interest entities (“VIEs”) and if the Partnership is the primary beneficiary. The entity that is deemed to have (1) the power to direct the activities of a VIE that most significantly impact the entity’s economic performance and (2) the obligation to absorb losses of the entity that could potentially be significant to the VIE or the right to receive benefits from the entity that could potentially be significant to the VIE, is considered the primary beneficiary. If the Partnership is deemed to be the primary beneficiary, then it must consolidate the VIEs in the consolidated financial statements.  The Company has consolidated all VIEs in which it has determined it is the primary beneficiary. In the Company’s consolidated financial statements, all transactions and accounts between the Partnership and the Consolidated VIEs have been eliminated in consolidation.

The Partnership re-evaluates all VIEs at each reporting date based on events and circumstances at the VIEs.  As a result, changes to the Consolidated VIEs may occur in the future based on changes in circumstances.  The accounting guidance on consolidations is complex and requires significant analysis and judgment.

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”).

Fair Value of Financial Instruments

Current accounting guidance on fair value measurements establishes a framework for measuring fair value and provides expanded disclosures about fair value measurements. The guidance:

 

Defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date; and

 

Establishes a three-level hierarchy for fair value measurements based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date.

47


 

Inputs refer broadly to the assumptions that market participants would use in pricing the asset or liability, including assumptions about risk. To increase consistency and comparability in fair value measurements and related disclosures, the fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The three levels of the hierarchy are defined as follows:

 

Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities.

 

Level 2 inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

 

Level 3 inputs are unobservable inputs for asset or liabilities.

The categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.

Following is a description of the valuation methodologies used for assets and liabilities measured at fair value.

Investments in Mortgage Revenue Bonds and Bond Purchase Commitments.  The fair values of the Partnership’s investments in mortgage revenue bonds and mortgage bond purchase commitments have each been based on a discounted cash flow or yield to maturity analysis. There is no active trading market for the mortgage revenue bonds and price quotes for the mortgage revenue bonds are not available.  If available, the Partnership may also consider price quotes on similar mortgage revenue bonds or other information from external sources, such as pricing services.  The estimates of the fair values of these mortgage revenue bonds, whether estimated by the Partnership or based on external sources, are based largely on unobservable inputs the Partnership believes would be used by market participants.  Additionally, the calculation methodology used by the external sources and the Partnership encompasses the use of judgment in its application. To validate changes in the fair value of the Partnership’s investments in mortgage revenue bonds between reporting periods, the Partnership looks at the key inputs such as changes in the ‘A’ rated municipal bond rates on similar mortgage revenue bonds as well as changes in the operating performance of the underlying property serving as collateral for each mortgage revenue bond.  The Partnership validates that the changes in the estimated fair value of the mortgage revenue bonds move with the changes in these monitored factors.  Given these facts the fair value measurement of the Partnership’s investment in mortgage revenue bonds is categorized as a Level 3 input. 

The fair value of the bond purchase commitments is determined in the same manner as the mortgage revenue bonds.

Investments in Public Housing Capital Fund Trust Certificates.  The fair value of the Partnership’s investment in Public Housing Capital Fund Trust Certificates has been based on a yield to maturity analysis performed by the Partnership. There is no active trading market for the trusts’ certificates owned by the Partnership, but it will look at estimated values as determined by pricing services when available. The estimates of the fair values of these trusts’ certificates begin with the current market yield rate for a “AAA” rated tax-free municipal bond for a term consistent with the weighted-average life of each of the Public Housing Capital Fund trusts, adjusted largely for unobservable inputs the Partnership believes would be used by market participants. Additionally, the calculation methodology used by external pricing services and the Partnership encompasses the use of judgment in its application. The Partnership validates that the changes in the estimated fair value of Public Housing Capital Fund Trust Certificates move with the changes in the market yield rates of investment grade rated mortgage revenue municipal bonds with terms of similar length. Given these facts the fair value measurement of the Partnership’s investment in Public Housing Capital Fund Trust Certificates is categorized as a Level 3 input. 

Taxable bonds. The fair values of the Partnership’s investments in taxable bonds have each been based on a discounted cash flow or yield to maturity analysis. There is no active trading market for the taxable bonds and price quotes are not available. The estimates of the fair values of these taxable bonds, whether estimated by the Partnership or based on external sources, are based largely on unobservable inputs the Partnership believes would be used by market participants.  Additionally, the calculation methodology used by the external sources and the Partnership encompasses the use of judgment in its application. To validate changes in the fair value of the Partnership’s investments in taxable bonds between reporting periods, management looks at the key inputs such as changes in the current market yields on similar bonds as well as changes in the operating performance of the underlying property serving as collateral for each bond.  The Partnership validates the changes in the estimated fair value of the taxable bonds move with the changes in these monitored factors.  Given these facts the fair value measurement of the Partnership’s investment in taxable bonds is categorized as a Level 3 input.

Interest rate derivatives. The effect of the Partnership’s interest rate derivatives is to set a cap, or upper limit, on the base rate of interest paid on the Partnership’s variable rate debt equal to the notional amount of the derivative agreement.   The effect of the Partnership’s interest rate swaps is to change a variable rate debt obligation to a fixed rate for that portion of the debt equal to the notional amount of the derivative agreement.  The fair value of the interest rate derivatives is based on a model whose inputs is not observable and therefore is categorized as a Level 3 input.  The inputs in the valuation model include three-month LIBOR rates, unobservable adjustments to account for the SIFMA index, as well as any recent interest rate cap trades with similar terms.

48


 

Financial liabilities. The Partnership calculates a fair value of each financial liability using a discounted cash flow model based on the debt amortization schedules at the effective rate of interest for each period represented.  This estimate of fair value is based on Level 3 inputs. 

Mortgage Revenue Bond, Taxable Bonds and Bond Purchase Commitments Impairment

The Partnership periodically reviews each of its mortgage revenue bonds, taxable bonds and bond purchase commitments for impairment.  The Partnership evaluates whether unrealized losses are considered to be other-than-temporary based on a number of factors including:

 

The duration and severity of the decline in fair value,

 

The Partnership’s intent to hold and the likelihood of it being required to sell the security before its value recovers,

 

Adverse conditions specifically related to the security, its collateral, or both,

 

Volatility of the fair value of the security,

 

The likelihood of the borrower being able to make payments,

 

Failure of the issuer to make scheduled interest or principal payments, and

 

Recoveries or additional declines in fair value after the balance sheet date.

While the Partnership evaluates all available information, it focuses specifically on whether the security’s estimated fair value is below amortized cost, if the Partnership has the intent to sell or may be required to sell the security prior to the time that their value recovers or until maturity, and whether the Partnership expects to recover the securities’ entire amortized cost basis. 

The recognition of other-than-temporary impairment and the potential impairment analysis are subject to a considerable degree of judgment, the results of which when applied under different conditions or assumptions could have a material impact on the financial statements. If the Partnership experiences deterioration in the values of its investment portfolio, the Partnership may incur impairments to its investment portfolio which could negatively impact the Partnership’s financial condition, cash flows, and reported earnings.

PHC Certificates Impairment

The Partnership accounts for its investments in PHC Certificates under the guidance for accounting for certain investments in debt and equity securities.  The Partnership’s investments in these instruments are classified as available-for-sale securities and are reported at estimated fair value. The net unrealized gains or losses on these investments is reflected in other comprehensive income. Unrealized gains and losses do not affect the cash flow of the bonds, distributions to Unitholders, or the characterization of the interest income of the financial obligation of the underlying collateral.

The Partnership periodically reviews each class of PHC Certificates for impairment. The Partnership evaluates whether a decline in the fair value of a PHC Certificate below its amortized cost is other-than temporary based on a number of factors including:

 

The duration and severity of the decline in fair value,

 

The Partnership’s intent to hold and the likelihood of it being required to sell the security before its value recovers,

 

Downgrade in the security’s rating by S&P,

 

Volatility of the fair value of the security.

Real Estate Assets Impairment

The Partnership reviews real estate assets at least annually and whenever events or changes in circumstances indicate that the carrying value of a property may not be recoverable. When indicators of potential impairment suggest that the carrying value of the real estate assets may not be recoverable, the Partnership compares the carrying amount to the undiscounted net cash flows expected to be generated from the use of the assets. If the carrying value exceeds the undiscounted net cash flows, an impairment loss is recorded to the extent that the carrying value of the property exceeds its estimated fair value.

Recently Issued Accounting Pronouncements

For a discussion on recently issued accounting pronouncements, see Note 2 to the Company’s consolidated financial statements which are incorporated by reference.

 

 

49


 

Item 7A.  Quantitative and Qualitative Disclosures About Market Risk.

Our primary market risk exposures are interest rate risk and credit risk. Our exposure to market risks relates primarily to our investments in mortgage revenue bonds and PHC Certificates and our debt financing, mortgages payable and other secured financing.

Interest rates are highly sensitive to many factors, including governmental, monetary and tax policies, domestic and international economic and political considerations and other factors beyond our control.  The nature of our mortgage revenue bonds, PHC Certificates and the debt financing used to finance these investments exposes us to financial risk due to fluctuations in market interest rates.  The mortgage revenue bonds and PHC Certificates bear base interest at fixed rates.  In addition, the mortgage revenue bonds may also pay contingent interest which fluctuates based upon the cash flows of the underlying property. 

Our primary credit risk is the risk of default on our investment in mortgage revenue bonds and taxable property loans collateralized by the Residential Properties. The mortgage revenue bonds are not direct obligations of the governmental authorities that issued the bonds and are not guaranteed by such authorities, any insurer or other party. In addition, the mortgage revenue bonds and the associated taxable property loans are non-recourse obligations of the property owner. As a result, the sole source of principal and interest payments (including both base and contingent interest) on the mortgage revenue bonds and the taxable property loans is the net rental revenues generated by these properties or the net proceeds from any sale or refinance of these properties.

If a property is unable to sustain net rental revenues at a level necessary to pay current debt service obligations on our mortgage revenue bond or taxable property loan on such property, a default may occur. A property’s ability to generate net rental income is subject to a wide variety of factors, including rental and occupancy rates of the property and the level of its operating expenses. Occupancy rates and rents are directly affected by the supply of, and demand for, multifamily residential properties in the market area in which a property is located. This is affected by several factors such as local or national economic conditions, the amount of new apartment construction and the affordability of single-family homes. In addition, factors such as government regulation (e.g. zoning laws), inflation, real estate and other taxes, labor problems, and natural disasters can affect the economic operations of a multifamily residential property.

We also have credit risk in its investment in PHC Certificates, which hold custodial receipts evidencing loans made to a number of public housing authorities.  Principal and interest on these loans are payable by the respective public housing authorities solely out of annual appropriations to be made to the public housing authorities by HUD under HUD’s Capital Fund Program.  If Congress fails to continue to make annual appropriations for the Capital Fund Program at or near current levels, or there is a delay in the approval of appropriations, the public housing authorities may not have funds from which to pay principal and interest on the loans underlying the PHC Certificates.

Defaults on the mortgage revenue bonds, taxable property loans, or the public housing authorities loans backing the PHC Certificates may reduce the amount of future cash available for distribution to Unitholders. In addition, if a property’s net rental income declines, it may affect the market value of the property. If the market value of a property deteriorates, the amount of net proceeds from the ultimate sale or refinancing of the property may be insufficient to repay the entire principal balance of the mortgage revenue bond or taxable property loan secured by the property.  In the event of a default on a mortgage revenue bond or taxable property loan, we will have the right to foreclose on the mortgage or deed of trust securing the property. If we take ownership of the property securing a defaulted mortgage revenue bond, we will be entitled to all net rental revenues generated by the property. If such an event occurs, these amounts will not provide tax-exempt income.

We actively manage the credit risks associated with our mortgage revenue bonds and taxable property loans by performing a complete due diligence and underwriting process of the properties securing these investments prior to investing.  In addition, we carefully monitor the performance of the properties underlying these investments subsequent to their purchase by the Partnership.  Our primary method of managing the credit risk associated with the PHC Certificates is to monitor the rating report issued at least annually by a rating agency for each of three PHC Certificates.

Mortgage Revenue Bonds and PHC Certificate Sensitivity Analysis

We value our mortgage revenue bonds using discounted cash flow and yield to maturity analyses which encompasses judgment in its application.  The key assumption in our yield to maturity analysis is the range of effective yields of the individual mortgage revenue bonds.  The effective yield analysis for each mortgage revenue bond considers the current market yield on similar mortgage revenue bonds as well as the debt service coverage ratio of each underlying property serving as collateral for the mortgage revenue bond.  

We also value the PHC certificates based on a yield to maturity analysis which begins with the current market yield rate for a “AAA” rated tax-free municipal bond for a term consistent with the weighted-average life of each of the Public Housing Capital Fund trusts

50


 

adjusted largely for unobservable inputs it believes would be used by market participants.  Our fair value estimates encompass judgment and are compared to external pricing services when available.   

We completed a sensitivity analysis which is hypothetical and is as of a specific point in time.  If available, we may also consider price quotes on similar mortgage revenue bonds or other information from external sources, such as pricing services.  Pricing services, broker quotes and our analyses provide indicative pricing only. The results of the sensitivity analysis may not be indicative of actual changes in fair value and should be used with caution. 

The table below summarizes the sensitivity analysis metrics related to the investments in the mortgage revenue bonds and PHC Certificates at December 31, 2016:

 

Description

 

Estimated Fair Value in 000's

 

 

Range of Effective Yields as Reported in Notes 6 and 7

 

Range of Effective Yields if 10% Adverse Applied

 

Additional Unrealized Losses with 10% Adverse Change in 000's

 

Mortgage Revenue Bonds

 

$

680,211

 

 

 

4.9

%

-  12.4%

 

 

5.4

%

-  13.6%

 

$

35,868

 

PHC Certificates

 

 

57,158

 

 

 

4.3

%

-   6.0%

 

 

4.7

%

-    6.6%

 

 

1,863

 

 

Geographic Risk

The properties securing the Partnership’s mortgage revenue bonds are geographically dispersed throughout the United States with significant concentrations in California and Texas. At December 31, 2016, and 2015, the concentration in California as a percentage of principal outstanding was approximately 20% and 8%, respectively. At December 31, 2016, and 2015, the concentration in Texas as a percentage of principal outstanding was approximately 45% and 51%, respectively. At December 31, 2016, and 2015, the concentration in South Carolina as a percentage of principal outstanding was approximately 12% and 12%, respectively.

Summary of Interest Rates on Borrowings and Interest Rate Cap Agreements

At December 31, 2016, the total costs of borrowing by investment type were as follows:

 

The unsecured LOCs range between 3.1% and 3.9%;

 

The secured LOC has a rate of 3.1%;

 

The M24, M31, and M33 TEBS facilities range between 2.1% and 2.6%;

 

The Term TOB Trusts securitized by mortgage revenue bonds range between 4.0% and 4.4%;

 

The Term A/B Trusts securitized by mortgage revenue bonds range between 3.6% and 4.6%;

 

The TOB Trusts securitized by PHC Certificates range between 2.9% and 3.0%;

 

The mortgages payable and other secured financings range between 3.5% and 4.8%.

51


 

We manage our interest rate risk on our debt financing by entering into interest rate cap agreements to mitigate our exposure to interest rate fluctuations on the variable rate financing facilities. The following table sets forth certain information regarding the Partnership’s interest rate cap agreements at December 31, 2016:

 

Purchase Date

 

Initial Notional Amount

 

 

Effective

Capped Rate

 

 

Maturity Date

 

Purchase Price

 

 

Fair Value - Asset (Liability) (1)

 

 

Variable Debt

Financing Facility

Hedged

 

Maximum

Potential

Cost of

Borrowing

 

 

Counterparty

Sept 2010

 

$

31,936,667

 

 

 

3.0

%

 

Sept 2017

 

$

921,000

 

 

$

2

 

 

M24 TEBS

 

 

5.0

%

 

Bank of New York Mellon

Sept 2010

 

 

31,936,667

 

 

 

3.0

%

 

Sept 2017

 

 

845,600

 

 

 

2

 

 

M24 TEBS

 

 

5.0

%

 

Barclays Bank PLC

Sept 2010

 

 

31,936,667

 

 

 

3.0

%

 

Sept 2017

 

 

928,000

 

 

 

2

 

 

M24 TEBS

 

 

5.0

%

 

Royal Bank of Canada

Aug 2013

 

 

93,305,000

 

 

 

1.5

%

 

Sept 2017

 

 

793,000

 

 

 

619

 

 

M24 TEBS

 

 

3.5

%

 

Deutsche Bank

Feb 2014

 

 

41,250,000

 

 

 

1.0

%

 

March 2017

 

 

230,500

 

 

 

2

 

 

PHC TOB Trusts

 

 

3.3

%

 

SMBC Capital Markets, Inc

July 2014

 

 

31,565,000

 

 

 

3.0

%

 

Aug 2019

 

 

315,200

 

 

 

34,614

 

 

M31 TEBS

 

 

4.4

%

 

Barclays Bank PLC

July 2014

 

 

31,565,000

 

 

 

3.0

%

 

Aug 2019

 

 

343,000

 

 

 

34,614

 

 

M31 TEBS

 

 

4.4

%

 

Royal Bank of Canada

July 2014

 

 

31,565,000

 

 

 

3.0

%

 

Aug 2019

 

 

333,200

 

 

 

34,614

 

 

M31 TEBS

 

 

4.4

%

 

SMBC Capital Markets, Inc

July 2015

 

 

28,095,000

 

 

 

3.0

%

 

Aug 2020

 

 

210,000

 

 

 

93,045

 

 

M33 TEBS

 

 

4.3

%

 

Wells Fargo Bank

July 2015

 

 

28,095,000

 

 

 

3.0

%

 

Aug 2020

 

 

187,688

 

 

 

93,045

 

 

M33 TEBS

 

 

4.3

%

 

Royal Bank of Canada

July 2015

 

 

28,095,000

 

 

 

3.0

%

 

Aug 2020

 

 

174,900

 

 

 

93,045

 

 

M33 TEBS

 

 

4.3

%

 

SMBC Capital Markets, Inc

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

383,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) For additional details, see Note 25 to the Partnership's consolidated financial statements.

 

 

 

 

 

 

 

We have also contracted for two interest rate swaps with DB related to the Decatur Angle and Bruton Term A/B Financings securitized by mortgage revenue bonds for Decatur Angle and Bruton Apartments. The following table summarizes the terms of the interest rate swaps at December 31, 2016 and 2015:

 

Purchase Date

 

Initial Notional Amount

 

 

Effective Date

 

Termination Date

 

Fixed Rate Paid

 

 

Period End Variable Rate Received

 

 

Variable Rate & Index

 

Counterparty

 

December 31, 2016 - Fair Value of Liability

 

 

December 31, 2015 - Fair Value of Liability

 

Sept 2014

 

$

23,000,000

 

 

Oct 2016

 

Oct 2021

 

 

1.96

%

 

 

0.53

%

 

70% 30-day LIBOR

 

Deutsche Bank

 

$

(738,574

)

 

$

(737,219

)

Sept 2014

 

$

18,126,731

 

 

April 2017

 

April 2022

 

 

2.06

%

 

N/A

 

 

70% 30-day LIBOR

 

Deutsche Bank

 

 

(600,709

)

 

 

(579,856

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(1,339,283

)

 

$

(1,317,075

)

 

These interest rate derivatives and interest rate swaps are not designated as hedging instruments and, accordingly, they are recorded at fair value with changes in fair value included in current period earnings as interest expense. See Note 25 for a description of the methodology and significant assumptions for determining the fair value of the interest rate derivatives and interest rate swap arrangements.

 

Interest Rates Risk – Change in Net Interest Income

 

The following table sets forth information regarding the impact on the Partnership’s net interest income assuming a change in interest rates:

 

Description

 

- 25 basis points

 

 

+ 50 basis points

 

 

+ 100 basis points

 

 

+ 150 basis points

 

 

+ 200 basis points

 

TOB & Term A/B Debt Financings

 

$

(41,318

)

 

$

82,587

 

 

$

165,107

 

 

$

247,561

 

 

$

329,948

 

TEBS Debt Financings

 

 

338,758

 

 

 

(713,087

)

 

 

(1,096,654

)

 

 

(1,335,730

)

 

 

(1,574,959

)

Other Investment Financings

 

 

22,278

 

 

 

19,214

 

 

 

76,805

 

 

 

134,431

 

 

 

192,090

 

Total

 

$

319,718

 

 

$

(611,286

)

 

$

(854,742

)

 

$

(953,738

)

 

$

(1,052,921

)

 

The interest rate sensitivity table above represents the change in net interest income, and CAD, over the next twelve months assuming an immediate parallel shift in the LIBOR yield curve and the resulting implied forward rates are realized as a component of this shift

52


 

in the curve.  Assumptions include anticipated interest rates, relationships between interest rate indices and outstanding investments, liabilities and interest rate derivative positions.  

No assurance can be made that the assumptions included in the Table presented herein will occur or that other events would not occur that would affect the outcomes of the analysis.  Furthermore, the results included in the Table assume the Partnership does not act to change its sensitivity to the movement in interest rates.

As the above information incorporates only those material positions or exposures that existed as of December 31, 2016, it does not consider those exposures or positions that could arise after that date. The ultimate economic impact of these market risks will depend on the exposures that arise during the period, our risk mitigating strategies at that time and the overall business and economic environment.

 

 

 

53


 

Item 8.  Financial Statements and Supplementary Data.

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

To the Board of Directors and Partners of
America First Multifamily Investors, L.P.

In our opinion, the accompanying consolidated balance sheet as of December 31, 2016 and the related consolidated statements of operations, comprehensive income (loss), partners’ capital and cash flows for the year then ended present fairly, in all material respects, the financial position of America First Multifamily Investors, L.P. and its subsidiaries as of December 31, 2016, and the results of their operations and their cash flows for the year then ended in conformity with accounting principles generally accepted in the United States of America.  Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2016, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).  The Company's management is responsible for these financial statements, for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in Management's Report On Internal Control Over Financial Reporting appearing under Item 9A.  Our responsibility is to express opinions on these financial statements and on the Company's internal control over financial reporting based on our integrated audit.  We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement and whether effective internal control over financial reporting was maintained in all material respects.  Our audit of the financial statements included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation.  Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk.  Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinions.

 

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.  A company’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

 

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements.  Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

 

/s/ PricewaterhouseCoopers LLP

 

Chicago, Illinois

March 3, 2017

 

 


54


 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

To the Board of Directors and Partners of
America First Multifamily Investors, L.P.
Omaha, Nebraska

We have audited the accompanying consolidated balance sheet of America First Multifamily Investors, L.P. and subsidiaries (the "Company") as of December 31, 2015, and the related consolidated statements of operations, comprehensive income (loss), partners’ capital, and cash flows for each of the two years in the period ended December 31, 2015.  These financial statements are the responsibility of the Company's management.  Our responsibility is to express an opinion on the financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.  An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements.  An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.

In our opinion, such consolidated financial statements present fairly, in all material respects, the financial position of America First Multifamily Investors, L.P. and subsidiaries as of December 31, 2015, and the results of their operations and their cash flows for each of the two years in the period ended December 31, 2015, in conformity with accounting principles generally accepted in the United States of America. 

As discussed in Notes 6, 7, and 25, the consolidated financial statements include total investments valued at approximately $655,000,000 (75% of total assets) and $521,000,000 (70% of total assets) as of December 31, 2015 and 2014, respectively, whose fair values have been estimated by management in the absence of readily determinable fair values.  At December 31, 2015, management’s estimates were based on discounted cash flows or yield to maturity analyses performed by management.

As discussed in Notes 17 and 26 to the consolidated financial statements, the accompanying 2015 consolidated financial statements have been retrospectively adjusted for a segment change and the adoption of guidance related to the presentation of deferred financing costs.

 

/s/ Deloitte & Touche LLP

 

Omaha, Nebraska

March 3, 2016 (November 2, 2016 as to the effects of retrospective adjustment for a segment change and the presentation of deferred financing costs discussed in Notes 17 and 26)

 

 

 

55


 

AMERICA FIRST MULTIFAMILY INVESTORS, L.P.

CONSOLIDATED BALANCE SHEETS

 

 

 

December 31, 2016

 

 

December 31, 2015

 

Assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

20,748,521

 

 

$

17,035,782

 

Restricted cash

 

 

6,757,699

 

 

 

8,950,374

 

Interest receivable, net

 

 

6,983,203

 

 

 

5,220,859

 

Mortgage revenue bonds held in trust, at fair value (Note  6)

 

 

590,194,179

 

 

 

536,316,481

 

Mortgage revenue bonds, at fair value (Note 6)

 

 

90,016,872

 

 

 

47,366,656

 

Public housing capital fund trusts, at fair value (Note 7)

 

 

57,158,068

 

 

 

60,707,290

 

Mortgage-backed securities, at fair value (Note 8)

 

 

-

 

 

 

14,775,309

 

Real estate assets: (Note 9)

 

 

 

 

 

 

 

 

Land and improvements

 

 

17,354,587

 

 

 

17,887,505

 

Buildings and improvements

 

 

113,089,041

 

 

 

139,153,699

 

Real estate assets before accumulated depreciation

 

 

130,443,628

 

 

 

157,041,204

 

Accumulated depreciation

 

 

(16,217,028

)

 

 

(16,023,814

)

Net real estate assets

 

 

114,226,600

 

 

 

141,017,390

 

Investment in unconsolidated entities (Note 10)

 

 

19,470,006

 

 

 

-

 

Property loans, net of loan loss allowance (Note 11)

 

 

29,763,334

 

 

 

22,775,709

 

Other assets (Note 13)

 

 

8,795,192

 

 

 

12,944,633

 

Total Assets

 

$

944,113,674

 

 

$

867,110,483

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

7,255,327

 

 

$

5,667,948

 

Distribution payable

 

 

8,017,950

 

 

 

8,759,343

 

Unsecured lines of credit (Note 15)

 

 

40,000,000

 

 

 

17,497,000

 

Secured line of credit, net (Note 16)

 

 

19,816,667

 

 

 

-

 

Debt financing, net (Note 17)

 

 

495,383,033

 

 

 

451,496,716

 

Mortgages payable and other secured financing, net (Note 18)

 

 

51,379,512

 

 

 

69,247,574

 

Derivative swaps, at fair value (Note 19)

 

 

1,339,283

 

 

 

1,317,075

 

Total Liabilities

 

 

623,191,772

 

 

 

553,985,656

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies (Note 20)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable Series A preferred units, approximately $40.9 million redemption value, 10.0 million

   authorized, 4.1  million and 0.0 million issued and outstanding, respectively (Note 21)

 

 

40,788,034

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Partnersʼ Capital

 

 

 

 

 

 

 

 

General Partner (Note 1)

 

 

102,536

 

 

 

399,077

 

Beneficial Unit Certificate holders

 

 

280,026,669

 

 

 

312,720,264

 

Total Partnersʼ Capital

 

 

280,129,205

 

 

 

313,119,341

 

Noncontrolling interest (Note 9)

 

 

4,663

 

 

 

5,486

 

Total Capital

 

 

280,133,868

 

 

 

313,124,827

 

Total Liabilities and Partnersʼ Capital

 

$

944,113,674

 

 

$

867,110,483

 

 

The accompanying notes are an integral part of the consolidated financial statements.

 

 

56


 

AMERICA FIRST MULTIFAMILY INVESTORS, L.P.

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

For the Years Ended December 31,

 

 

 

2016

 

 

2015

 

 

2014

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Property revenues

 

$

17,404,439

 

 

$

17,789,125

 

 

$

14,250,572

 

Investment income

 

 

36,892,996

 

 

 

34,409,809

 

 

 

26,606,234

 

Contingent interest income

 

 

2,021,077

 

 

 

4,756,716

 

 

 

40,000

 

Other interest income

 

 

2,660,238

 

 

 

2,624,262

 

 

 

856,217

 

Other income

 

 

-

 

 

 

373,379

 

 

 

188,000

 

Total revenues

 

 

58,978,750

 

 

 

59,953,291

 

 

 

41,941,023

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Real estate operating (exclusive of items shown below)

 

 

9,223,108

 

 

 

10,052,669

 

 

 

7,796,761

 

Provision for loan loss

 

 

-

 

 

 

-

 

 

 

75,000

 

Impairment charge

 

 

61,506

 

 

 

-

 

 

 

-

 

Depreciation and amortization

 

 

6,862,530

 

 

 

6,505,011

 

 

 

4,897,916

 

Amortization of deferred financing costs

 

 

1,862,509

 

 

 

1,622,789

 

 

 

1,183,584

 

Interest expense

 

 

15,469,639

 

 

 

14,826,217

 

 

 

11,165,911

 

General and administrative

 

 

10,837,188

 

 

 

8,660,889

 

 

 

5,547,208

 

Total expenses

 

 

44,316,480

 

 

 

41,667,575

 

 

 

30,666,380

 

Other Income:

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of MF Properties

 

 

14,072,317

 

 

 

4,599,109

 

 

 

-

 

Gain on sale of securities

 

 

8,097

 

 

 

-

 

 

 

3,701,772

 

Income before income taxes

 

 

28,742,684

 

 

 

22,884,825

 

 

 

14,976,415

 

Income tax expense

 

 

4,959,000

 

 

 

-

 

 

 

-

 

Income from continuing operations

 

 

23,783,684

 

 

 

22,884,825

 

 

 

14,976,415

 

Income from discontinued operations (including gain on sale of VIEs of

   approximately $3.2 million in 2015)

 

 

-

 

 

 

3,721,397

 

 

 

52,773

 

Net income

 

 

23,783,684

 

 

 

26,606,222

 

 

 

15,029,188

 

Net loss attributable to noncontrolling interest

 

 

(823

)

 

 

(2,801

)

 

 

(4,673

)

Partnership net income

 

 

23,784,507

 

 

 

26,609,023

 

 

 

15,033,861

 

Redeemable Series A preferred unit distributions and accretion

 

 

(583,407

)

 

 

-

 

 

 

-

 

Net income available to Partners

 

$

23,201,100

 

 

$

26,609,023

 

 

$

15,033,861

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) available to Partners and noncontrolling interest allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

General Partner

 

$

2,992,106

 

 

$

2,474,274

 

 

$

1,056,316

 

Limited Partners - Unitholders

 

 

20,176,693

 

 

 

20,413,352

 

 

 

14,613,105

 

Limited Partners - Restricted Unitholders

 

 

32,301

 

 

 

-

 

 

 

-

 

Unallocated gain (loss) of Consolidated VIEs

 

 

-

 

 

 

3,721,397

 

 

 

(635,560

)

Noncontrolling interest

 

 

(823

)

 

 

(2,801

)

 

 

(4,673

)

 

 

$

23,200,277

 

 

$

26,606,222

 

 

$

15,029,188

 

Unitholdersʼ interest in net income per unit (basic and diluted):

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.34

 

 

$

0.34

 

 

$

0.25

 

Income from discontinued operations (Note 2)

 

 

-

 

 

 

-

 

 

 

-

 

Net income per unit, basic and diluted

 

$

0.34

 

 

$

0.34

 

 

$

0.25

 

Distributions declared, per unit

 

$

0.50

 

 

$

0.50

 

 

$

0.50

 

Weighted average number of units outstanding, basic

 

 

60,182,264

 

 

 

60,252,928

 

 

 

59,431,010

 

Weighted average number of units outstanding, diluted

 

 

60,182,264

 

 

 

60,252,928

 

 

 

59,431,010

 

 

The accompanying notes are an integral part of the consolidated financial statements.

 

 

57


 

AMERICA FIRST MULTIFAMILY INVESTORS, L.P.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

 

 

 

For the Years Ended December 31,

 

 

 

2016

 

 

2015

 

 

2014

 

Net income

 

$

23,783,684

 

 

$

26,606,222

 

 

$

15,029,188

 

Reversal of net unrealized gain on sale of securities

 

 

(236,439

)

 

 

-

 

 

 

-

 

Unrealized gain (loss) on securities

 

 

(18,596,853

)

 

 

10,042,241

 

 

 

62,852,308

 

Net realized (loss) on securities

 

 

-

 

 

 

-

 

 

 

(1,658,166

)

Unrealized gain (loss) on bond purchase commitments

 

 

(3,234,911

)

 

 

(146,053

)

 

 

10,632,590

 

Comprehensive income

 

 

1,715,481

 

 

 

36,502,410

 

 

 

86,855,920

 

Comprehensive (loss) allocated to noncontrolling interest

 

 

(823

)

 

 

(2,801

)

 

 

(4,673

)

Partnership comprehensive income

 

$

1,716,304

 

 

$

36,505,211

 

 

$

86,860,593

 

 

The accompanying notes are an integral part of the consolidated financial statements.

 

 

58


 

AMERICA FIRST MULTIFAMILY INVESTORS, L.P.

CONSOLIDATED STATEMENTS OF PARTNERS’ CAPITAL

FOR THE YEARS ENDED DECEMBER 31, 2016, 2015, AND 2014

 

 

 

General Partner

 

 

# of Units - Restricted and Unrestricted

 

 

Beneficial Unit

Certificate Holders - Restricted and Unrestricted

 

 

Unallocated Deficit of Consolidated VIEs

 

 

Non-controlling

Interest

 

 

Total

 

 

Accumulated

Other

Comprehensive

Income (Loss)

 

Balance at January 1, 2014

 

$

16,671

 

 

 

51,052,928

 

 

$

223,573,312

 

 

$

(20,455,896

)

 

$

(11,322

)

 

$

203,122,765

 

 

$

(20,128,314

)

Sale of beneficial unit

   certificates

 

 

-

 

 

 

9,200,000

 

 

 

51,288,699

 

 

 

-

 

 

 

-

 

 

 

51,288,699

 

 

 

-

 

Redemption and sale of

   mortgage revenue bonds

 

 

(24,137

)

 

 

 

 

 

 

(2,389,576

)

 

 

-

 

 

 

-

 

 

 

(2,413,713

)

 

 

(2,413,713

)

Sale of MBS Securities

 

 

7,555

 

 

 

 

 

 

 

747,992

 

 

 

-

 

 

 

-

 

 

 

755,547

 

 

 

755,547

 

Distributions paid or accrued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Regular distribution

 

 

(275,910

)

 

 

 

 

 

 

(27,315,146

)

 

 

-

 

 

 

-

 

 

 

(27,591,056

)

 

 

-

 

Distribution of Tier 2

  earnings (Note 3)

 

 

(937,106

)

 

 

 

 

 

 

(2,811,318

)

 

 

-

 

 

 

-

 

 

 

(3,748,424

)

 

 

-

 

Net income (loss)

 

 

1,056,316

 

 

 

 

 

 

 

14,613,105

 

 

 

(635,560

)

 

 

(4,673

)

 

 

15,029,188

 

 

 

-

 

Unrealized gain on securities

 

 

628,523

 

 

 

 

 

 

 

62,223,785

 

 

 

-

 

 

 

-

 

 

 

62,852,308

 

 

 

62,852,308

 

Unrealized gain on  bond

   purchase commitment

 

 

106,326

 

 

 

 

 

 

 

10,526,264

 

 

 

-

 

 

 

-

 

 

 

10,632,590

 

 

 

10,632,590

 

Balance at December 31, 2014

 

$

578,238

 

 

 

60,252,928

 

 

$

330,457,117

 

 

$

(21,091,456

)

 

$

(15,995

)

 

$

309,927,904

 

 

$

51,698,418

 

Bond redemption related to

   MF Property acquisition

 

 

(6,309

)

 

 

 

 

 

 

(624,610

)

 

 

 

 

 

 

 

 

 

 

(630,919

)

 

 

(630,919

)

Sale of MF Property

 

 

-

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

24,282

 

 

 

24,282

 

 

 

-

 

Deconsolidation of VIEs

 

 

(173,701

)

 

 

 

 

 

 

(17,196,359

)

 

 

17,370,059

 

 

 

-

 

 

 

-

 

 

 

-

 

Distributions paid or accrued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Regular distribution

 

 

(233,430

)

 

 

 

 

 

 

(23,109,595

)

 

 

-

 

 

 

-

 

 

 

(23,343,025

)

 

 

-

 

Distribution of Tier 2

   earnings (Note 3)

 

 

(2,338,956

)

 

 

 

 

 

 

(7,016,869

)

 

 

-

 

 

 

-

 

 

 

(9,355,825

)

 

 

-

 

Net income (loss)

 

 

2,474,274

 

 

 

 

 

 

 

20,413,352

 

 

 

3,721,397

 

 

 

(2,801

)

 

 

26,606,222

 

 

 

-

 

Unrealized gain on securities

 

 

100,422

 

 

 

 

 

 

 

9,941,819

 

 

 

-

 

 

 

-

 

 

 

10,042,241

 

 

 

10,042,241

 

Unrealized loss on bond

   purchase commitment

 

 

(1,461

)

 

 

 

 

 

 

(144,592

)

 

 

-

 

 

 

-

 

 

 

(146,053

)

 

 

(146,053

)

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 on sale of securities

 

 

(2,364

)

 

 

 

 

 

 

(234,075

)

 

 

-

 

 

 

-

 

 

 

(236,439

)

 

 

(236,439

)

Distributions paid or accrued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Regular distribution

 

 

(217,646

)

 

 

 

 

 

 

(21,546,966

)

 

 

-

 

 

 

-

 

 

 

(21,764,612

)

 

 

-

 

Distribution of Tier 2

  earnings (Note 3)

 

 

(2,858,650

)

 

 

 

 

 

 

(8,575,949

)

 

 

-

 

 

 

-

 

 

 

(11,434,599

)

 

 

-

 

Net income (loss) allocable to

   Partners

 

 

2,992,106

 

 

 

 

 

 

 

20,208,994

 

 

 

-

 

 

 

(823

)

 

 

23,200,277

 

 

 

-

 

Repurchase of Beneficial Unit

   Certificates

 

 

-

 

 

 

(272,307

)

 

 

(1,603,658

)

 

 

-

 

 

 

-

 

 

 

(1,603,658

)

 

 

-

 

Restricted units awarded

 

 

-

 

 

 

272,307

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Restricted units compensation

   expense

 

 

8,331

 

 

 

-

 

 

 

824,811

 

 

 

-

 

 

 

-

 

 

 

833,142

 

 

 

-

 

Beneficial Unit Certificates

   surrendered to pay tax

   withholding on vested

   restricted units

 

 

-

 

 

 

(28,390

)

 

 

(153,306

)

 

 

-

 

 

 

-

 

 

 

(153,306

)

 

 

-

 

Unrealized loss on securities

 

 

(185,969

)

 

 

-

 

 

 

(18,410,884

)

 

 

-

 

 

 

-

 

 

 

(18,596,853

)

 

 

(18,596,853

)

Unrealized loss on bond

   purchase commitment

 

 

(32,349

)

 

 

-

 

 

 

(3,202,562

)

 

 

-

 

 

 

-

 

 

 

(3,234,911

)

 

 

(3,234,911

)

Balance at December 31, 2016

 

$

102,536

 

 

 

60,224,538

 

 

$

280,026,669

 

 

$

-

 

 

$

4,663

 

 

$

280,133,868

 

 

$

38,895,484

 

 

The accompanying notes are an integral part of the consolidated financial statements.

 

59


 

AMERICA FIRST MULTIFAMILY INVESTORS, L.P.

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

For the Years Ended December 31,

 

 

 

2016

 

 

2015

 

 

2014

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

23,783,684

 

 

$

26,606,222

 

 

$

15,029,188

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

6,862,530

 

 

 

6,505,011

 

 

 

5,837,973

 

Provision for loan loss

 

 

-

 

 

 

-

 

 

 

75,000

 

Gain on sale of MF Property

 

 

(14,072,317

)

 

 

(4,599,109

)

 

 

-

 

Gain on mortgage revenue bonds - redemption

 

 

-

 

 

 

-

 

 

 

(3,701,772

)

Gain on the sale of discontinued operations

 

 

-

 

 

 

(3,212,447

)

 

 

-

 

Contingent interest realized on investing activities

 

 

(1,379,466

)

 

 

(4,756,716

)

 

 

(40,000

)

Note interest income realized from the sale of Fairmont Oaks, Consolidated VIE

 

 

-

 

 

 

(1,454,621

)

 

 

-

 

Gain on sale of securities

 

 

(8,097

)

 

 

-

 

 

 

-

 

Non-cash (gain) loss on derivatives

 

 

(17,618

)

 

 

1,802,655

 

 

 

1,282,369

 

Restricted unit compensation expense

 

 

833,142

 

 

 

-

 

 

 

-

 

Bond premium/discount amortization

 

 

(153,922

)

 

 

238,996

 

 

 

(181,208

)

Amortization of deferred financing costs

 

 

1,862,509

 

 

 

1,622,789

 

 

 

1,183,584

 

Deferred income tax expense

 

 

366,000

 

 

 

-

 

 

 

-

 

Change in preferred return receivable from unconsolidated entities

 

 

(718,701

)

 

 

-

 

 

 

-

 

Changes in operating assets and liabilities, net of effect of acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

Increase in interest receivable

 

 

(1,762,344

)

 

 

(2,452,084

)

 

 

(1,074,623

)

(Increase) decrease in other assets

 

 

(112,174

)

 

 

(416,419

)

 

 

(24,276

)

(Decrease) increase in accounts payable and accrued expenses

 

 

(251,695

)

 

 

(496,859

)

 

 

(942,064

)

Net cash provided by operating activities

 

 

15,231,531

 

 

 

19,387,418

 

 

 

17,444,171

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

(635,739

)

 

 

(3,282,107

)

 

 

(23,798,209

)

Restructure and acquisition of interest rate derivative

 

 

-

 

 

 

(562,088

)

 

 

(1,382,900

)

Proceeds from sale of MF Properties

 

 

45,850,000

 

 

 

16,196,510

 

 

 

-

 

Proceeds from sale of discontinued operations

 

 

-

 

 

 

22,900,000

 

 

 

-

 

Proceeds from sale of mortgage revenue bond

 

 

9,295,000

 

 

 

-

 

 

 

31,791,699

 

Proceeds from the sale of MBS Securities

 

 

14,997,069

 

 

 

-

 

 

 

28,606,311

 

Cash realized from the bond exchange for the Suites on Paseo property

 

 

-

 

 

 

514,095

 

 

 

-

 

Acquisition of mortgage revenue bonds

 

 

(130,620,000

)

 

 

(188,572,000

)

 

 

(142,794,827

)

Contributions to unconsolidated entities

 

 

(18,751,305

)

 

 

-

 

 

 

-

 

Acquisition of MF Property

 

 

(9,882,800

)

 

 

-

 

 

 

-

 

Restricted cash - debt collateral paid

 

 

(2,564,000

)

 

 

(4,815,000

)

 

 

(6,252,027

)

Restricted cash - debt collateral released

 

 

4,429,019

 

 

 

7,522,959

 

 

 

1,699,973

 

Decrease (increase) in restricted cash

 

 

342,609

 

 

 

(16,004

)

 

 

(475,208

)

Acquisition of taxable bonds

 

 

-

 

 

 

(500,000

)

 

 

-

 

Principal payments received on mortgage revenue bonds

 

 

7,630,638

 

 

 

21,932,563

 

 

 

1,172,831

 

Principal payments received on taxable bonds

 

 

551,162

 

 

 

153,821

 

 

 

145,000

 

Principal payments received on PHCs

 

 

2,014,120

 

 

 

963,526

 

 

 

5,956,305

 

Principal payments received on MBSs

 

 

-

 

 

 

-

 

 

 

85,000

 

Cash paid for land held for development and deposits on potentail purchases

 

 

(100,000

)

 

 

(2,889,400

)

 

 

-

 

Advances on property loans

 

 

(8,414,215

)

 

 

(11,208,763

)

 

 

(710,118

)

Principal payments received on property loans and related contingent interest

 

 

2,806,056

 

 

 

2,958,415

 

 

 

68,530

 

Net cash used in investing activities

 

 

(83,052,386

)

 

 

(138,703,473

)

 

 

(105,887,640

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Distributions paid

 

 

(34,245,664

)

 

 

(31,556,898

)

 

 

(30,168,167

)

Proceeds from the sale of redeemable Series A Preferred Units

 

 

40,869,000

 

 

 

-

 

 

 

-

 

Payment of offering costs related to the sale of redeemable Series A preferred units

 

 

(86,814

)

 

 

-

 

 

 

-

 

Repurchase of beneficial unit certificates

 

 

(1,603,658

)

 

 

-

 

 

 

-

 

Proceeds from the sale of beneficial unit certificates

 

 

-

 

 

 

-

 

 

 

54,740,000

 

Payment of offering costs related to the sale of beneficial unit certificates

 

 

-

 

 

 

-

 

 

 

(3,451,301

)

Proceeds from debt financing

 

 

173,302,645

 

 

 

293,205,000

 

 

 

186,815,000

 

Principal payments on debt financing

 

 

(129,465,032

)

 

 

(182,132,712

)

 

 

(98,730,000

)

Principal payments on other secured financing

 

 

(7,500,000

)

 

 

-

 

 

 

-

 

Principal borrowing on mortgages payable

 

 

7,500,000

 

 

 

-

 

 

 

22,622,552

 

Principal payments on mortgages payable

 

 

(17,997,186

)

 

 

(8,415,981

)

 

 

(3,056,763

)

Principal borrowing on unsecured and secured lines of credit

 

 

87,487,639

 

 

 

74,071,261

 

 

 

-

 

Principal payments on unsecured lines of credit

 

 

(44,984,639

)