Fa
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2017
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) |
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 Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). YES ☒ NO ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer,” “smaller reporting company,” and “emerging growth 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 |
☐ |
|
|
|
Emerging growth company |
☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES ☐ NO ☒
PART I – FINANCIAL INFORMATION
|
|
2 |
||
|
|
|
2 |
|
|
|
|
3 |
|
|
|
|
4 |
|
|
|
|
5 |
|
|
|
|
6 |
|
|
|
|
7 |
|
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
36 |
|
|
|
52 |
||
|
|
54 |
||
|
|
|
|
|
PART II – OTHER INFORMATION |
||||
|
|
55 |
||
|
|
56 |
||
|
|
56 |
||
|
|
|
|
|
|
|
|
57 |
This report (including, but not limited to, the information contained in “Management’s Discussion and Analysis of Financial Condition and Results of Operations”) contains forward-looking statements. All statements other than statements of historical facts contained in this report, including statements regarding our future results of operations and financial position, business strategy and plans and objectives of management for future operations, are forward-looking statements. When used, statements which are not historical in nature, including those containing words such as “anticipate,” “estimate,” “should,” “expect,” “believe,” “intend,” and similar expressions, are intended to identify forward-looking statements. We have based forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our business, financial condition and results of operations. This report also contains estimates and other statistical data made by independent parties and by us relating to market size and growth and other industry data. This data involves 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 which are contained in this report and, accordingly, we cannot guarantee their accuracy or completeness.
These forward-looking statements are subject, but not limited, 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 (“MRBs”); |
|
• |
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; |
|
• |
changes in 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”); |
|
• |
geographic and developer concentration within the MRB portfolio held by the Partnership; |
|
• |
appropriations risk related to 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 America First Multifamily Investors, L.P.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2016.
All references to “we,” “us,” and the “Partnership” in this document mean America First Multifamily Investors, L.P. (“ATAX”) and its wholly-owned subsidiaries. See Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” of the Partnership’s report for additional details.
PART I - FINANCIAL INFORMATION
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
June 30, 2017 |
|
|
December 31, 2016 |
|
||
|
|
Unaudited |
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
15,371,898 |
|
|
$ |
20,748,521 |
|
Restricted cash |
|
|
6,641,289 |
|
|
|
6,757,699 |
|
Interest receivable, net |
|
|
6,397,508 |
|
|
|
6,983,203 |
|
Mortgage revenue bonds held in trust, at fair value (Note 6) |
|
|
741,181,807 |
|
|
|
590,194,179 |
|
Mortgage revenue bonds, at fair value (Note 6) |
|
|
26,947,851 |
|
|
|
90,016,872 |
|
Public housing capital fund trusts, at fair value (Note 7) |
|
|
55,791,371 |
|
|
|
57,158,068 |
|
Real estate assets: (Note 8) |
|
|
|
|
|
|
|
|
Land and improvements |
|
|
10,729,217 |
|
|
|
17,354,587 |
|
Buildings and improvements |
|
|
105,178,529 |
|
|
|
113,089,041 |
|
Real estate assets before accumulated depreciation |
|
|
115,907,746 |
|
|
|
130,443,628 |
|
Accumulated depreciation |
|
|
(16,367,265 |
) |
|
|
(16,217,028 |
) |
Net real estate assets |
|
|
99,540,481 |
|
|
|
114,226,600 |
|
Investment in unconsolidated entities (Note 9) |
|
|
31,950,493 |
|
|
|
19,470,006 |
|
Property loans, net of loan loss allowance (Note 10) |
|
|
31,603,970 |
|
|
|
29,763,334 |
|
Other assets (Note 12) |
|
|
9,400,100 |
|
|
|
8,795,192 |
|
Total Assets |
|
$ |
1,024,826,768 |
|
|
$ |
944,113,674 |
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Accounts payable, accrued expenses and other liabilities |
|
$ |
7,197,103 |
|
|
$ |
7,255,327 |
|
Distribution payable |
|
|
7,623,425 |
|
|
|
8,017,950 |
|
Unsecured lines of credit (Note 13) |
|
|
- |
|
|
|
40,000,000 |
|
Secured line of credit, net (Note 14) |
|
|
- |
|
|
|
19,816,667 |
|
Debt financing, net (Note 15) |
|
|
597,465,241 |
|
|
|
495,383,033 |
|
Mortgages payable and other secured financing, net (Note 16) |
|
|
50,778,452 |
|
|
|
51,379,512 |
|
Derivative swaps, at fair value (Note 17) |
|
|
1,283,437 |
|
|
|
1,339,283 |
|
Total Liabilities |
|
|
664,347,658 |
|
|
|
623,191,772 |
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies (Note 18) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable Series A preferred units, approximately $57.0 and $40.9 million redemption value, 10.0 million authorized, 5.7 million and 4.1 million issued and outstanding, respectively (Note 19) |
|
|
56,894,600 |
|
|
|
40,788,034 |
|
|
|
|
|
|
|
|
|
|
Partnersʼ Capital |
|
|
|
|
|
|
|
|
General Partner (Note 1) |
|
|
351,751 |
|
|
|
102,536 |
|
Beneficial Unit Certificate holders |
|
|
303,232,759 |
|
|
|
280,026,669 |
|
Total Partnersʼ Capital |
|
|
303,584,510 |
|
|
|
280,129,205 |
|
Noncontrolling interest |
|
|
- |
|
|
|
4,663 |
|
Total Capital |
|
|
303,584,510 |
|
|
|
280,133,868 |
|
Total Liabilities and Partnersʼ Capital |
|
$ |
1,024,826,768 |
|
|
$ |
944,113,674 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
2
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
|
|
For the Three Months Ended June 30, |
|
|
For the Six Months Ended June 30, |
|
||||||||||
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property revenues |
|
$ |
3,306,722 |
|
|
$ |
4,994,868 |
|
|
$ |
7,036,500 |
|
|
$ |
10,068,972 |
|
Investment income |
|
|
12,174,215 |
|
|
|
9,009,907 |
|
|
|
23,644,401 |
|
|
|
18,167,141 |
|
Contingent interest income |
|
|
86,567 |
|
|
|
45,000 |
|
|
|
219,217 |
|
|
|
219,396 |
|
Other interest income |
|
|
666,796 |
|
|
|
883,346 |
|
|
|
1,311,933 |
|
|
|
1,397,471 |
|
Other income |
|
|
- |
|
|
|
- |
|
|
|
62,637 |
|
|
|
- |
|
Total revenues |
|
|
16,234,300 |
|
|
|
14,933,121 |
|
|
|
32,274,688 |
|
|
|
29,852,980 |
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate operating (exclusive of items shown below) |
|
|
1,621,084 |
|
|
|
2,369,455 |
|
|
|
4,105,300 |
|
|
|
5,006,132 |
|
Impairment charge |
|
|
- |
|
|
|
61,506 |
|
|
|
- |
|
|
|
61,506 |
|
Depreciation and amortization |
|
|
1,270,379 |
|
|
|
1,806,732 |
|
|
|
2,863,205 |
|
|
|
3,931,630 |
|
Amortization of deferred financing costs |
|
|
562,585 |
|
|
|
392,493 |
|
|
|
1,302,823 |
|
|
|
924,680 |
|
Interest expense |
|
|
5,841,327 |
|
|
|
4,322,054 |
|
|
|
11,283,580 |
|
|
|
9,092,189 |
|
General and administrative |
|
|
2,876,450 |
|
|
|
2,764,981 |
|
|
|
6,007,330 |
|
|
|
5,097,352 |
|
Total expenses |
|
|
12,171,825 |
|
|
|
11,717,221 |
|
|
|
25,562,238 |
|
|
|
24,113,489 |
|
Other Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on sale of real estate assets |
|
|
(16,075 |
) |
|
|
12,442,929 |
|
|
|
7,152,512 |
|
|
|
12,442,929 |
|
Gain on sale of securities |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
8,097 |
|
Income before income taxes |
|
|
4,046,400 |
|
|
|
15,658,829 |
|
|
|
13,864,962 |
|
|
|
18,190,517 |
|
Income tax expense (benefit) |
|
|
(63,000 |
) |
|
|
4,653,000 |
|
|
|
2,395,047 |
|
|
|
4,653,000 |
|
Net income |
|
|
4,109,400 |
|
|
|
11,005,829 |
|
|
|
11,469,915 |
|
|
|
13,537,517 |
|
Net income (loss) attributable to noncontrolling interest |
|
|
- |
|
|
|
(101 |
) |
|
|
71,653 |
|
|
|
(113 |
) |
Partnership net income |
|
|
4,109,400 |
|
|
|
11,005,930 |
|
|
|
11,398,262 |
|
|
|
13,537,630 |
|
Redeemable Series A preferred unit distributions and accretion |
|
|
(432,550 |
) |
|
|
(124,982 |
) |
|
|
(757,192 |
) |
|
|
(126,666 |
) |
Net income available to Partners |
|
$ |
3,676,850 |
|
|
$ |
10,880,948 |
|
|
$ |
10,641,070 |
|
|
$ |
13,410,964 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to Partners and noncontrolling interest allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Partner |
|
$ |
35,139 |
|
|
$ |
2,121,913 |
|
|
$ |
1,182,211 |
|
|
$ |
2,189,068 |
|
Limited Partners - Unitholders |
|
|
3,594,529 |
|
|
|
8,759,035 |
|
|
|
9,389,231 |
|
|
|
11,221,896 |
|
Limited Partners - Restricted Unitholders |
|
|
47,182 |
|
|
|
- |
|
|
|
69,628 |
|
|
|
- |
|
Noncontrolling interest |
|
|
- |
|
|
|
(101 |
) |
|
|
71,653 |
|
|
|
(113 |
) |
|
|
$ |
3,676,850 |
|
|
$ |
10,880,847 |
|
|
$ |
10,712,723 |
|
|
$ |
13,410,851 |
|
Unitholdersʼ interest in net income per unit (basic and diluted): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per unit, basic and diluted |
|
$ |
0.06 |
|
|
$ |
0.15 |
|
|
$ |
0.16 |
|
|
$ |
0.19 |
|
Distributions declared, per unit |
|
$ |
0.125 |
|
|
$ |
0.125 |
|
|
$ |
0.25 |
|
|
$ |
0.25 |
|
Weighted average number of units outstanding, basic |
|
|
59,862,969 |
|
|
|
60,252,928 |
|
|
|
59,950,328 |
|
|
|
60,252,928 |
|
Weighted average number of units outstanding, diluted |
|
|
59,862,969 |
|
|
|
60,252,928 |
|
|
|
59,950,328 |
|
|
|
60,252,928 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
3
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(UNAUDITED)
|
|
For the Three Months Ended June 30, |
|
|
For the Six Months Ended June 30, |
|
||||||||||
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
Net income |
|
$ |
4,109,400 |
|
|
$ |
11,005,829 |
|
|
$ |
11,469,915 |
|
|
$ |
13,537,517 |
|
Reversal of net unrealized gain on sale of securities |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(236,439 |
) |
Unrealized gain on securities |
|
|
10,226,688 |
|
|
|
59,834,329 |
|
|
|
29,207,054 |
|
|
|
72,171,756 |
|
Unrealized gain on bond purchase commitments |
|
|
544,779 |
|
|
|
9,996,646 |
|
|
|
765,723 |
|
|
|
11,584,459 |
|
Comprehensive income |
|
|
14,880,867 |
|
|
|
80,836,804 |
|
|
|
41,442,692 |
|
|
|
97,057,293 |
|
Comprehensive income (loss) allocated to noncontrolling interest |
|
|
- |
|
|
|
(101 |
) |
|
|
71,653 |
|
|
|
(113 |
) |
Partnership comprehensive income |
|
$ |
14,880,867 |
|
|
$ |
80,836,905 |
|
|
$ |
41,371,039 |
|
|
$ |
97,057,406 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
4
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF PARTNERS’ CAPITAL
FOR THE SIX MONTHS ENDED JUNE 30, 2017 and 2016
(UNAUDITED)
|
|
General Partner |
|
|
# of Units - Restricted and Unrestricted |
|
|
Beneficial Unit Certificate Holders - Restricted and Unrestricted |
|
|
Non-controlling Interest |
|
|
Total |
|
|
Accumulated Other Comprehensive Income (Loss) |
|
||||||
Balance at December 31, 2016 |
|
$ |
102,536 |
|
|
|
60,224,538 |
|
|
$ |
280,026,669 |
|
|
$ |
4,663 |
|
|
$ |
280,133,868 |
|
|
$ |
38,895,484 |
|
Distribution to noncontrolling interest |
|
|
- |
|
|
|
|
|
|
|
- |
|
|
|
(76,316 |
) |
|
|
(76,316 |
) |
|
|
|
|
Distributions paid or accrued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regular distribution |
|
|
(118,196 |
) |
|
|
|
|
|
|
(11,701,357 |
) |
|
|
- |
|
|
|
(11,819,553 |
) |
|
|
- |
|
Distribution of Tier 2 earnings (Note 3) |
|
|
(1,120,625 |
) |
|
|
|
|
|
|
(3,361,875 |
) |
|
|
- |
|
|
|
(4,482,500 |
) |
|
|
- |
|
Net income (loss) allocable to Partners |
|
|
1,182,211 |
|
|
|
|
|
|
|
9,458,859 |
|
|
|
71,653 |
|
|
|
10,712,723 |
|
|
|
- |
|
Repurchase of Beneficial Unit Certificates |
|
|
- |
|
|
|
(254,656 |
) |
|
|
(1,466,222 |
) |
|
|
- |
|
|
|
(1,466,222 |
) |
|
|
- |
|
Restricted units awarded |
|
|
- |
|
|
|
283,046 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Restricted units compensation expense |
|
|
6,097 |
|
|
|
- |
|
|
|
603,636 |
|
|
|
- |
|
|
|
609,733 |
|
|
|
- |
|
Unrealized gain on securities |
|
|
292,071 |
|
|
|
- |
|
|
|
28,914,983 |
|
|
|
- |
|
|
|
29,207,054 |
|
|
|
29,207,054 |
|
Unrealized gain on bond purchase commitment |
|
|
7,657 |
|
|
|
- |
|
|
|
758,066 |
|
|
|
- |
|
|
|
765,723 |
|
|
|
765,723 |
|
Balance at June 30, 2017 |
|
$ |
351,751 |
|
|
|
60,252,928 |
|
|
$ |
303,232,759 |
|
|
$ |
- |
|
|
$ |
303,584,510 |
|
|
$ |
68,868,261 |
|
|
|
General Partner |
|
|
# of Units |
|
|
Beneficial Unit Certificate Holders |
|
|
Non-controlling Interest |
|
|
Total |
|
|
Accumulated Other Comprehensive Income (Loss) |
|
||||||
Balance at December 31, 2015 |
|
$ |
399,077 |
|
|
|
60,252,928 |
|
|
$ |
312,720,264 |
|
|
$ |
5,486 |
|
|
$ |
313,124,827 |
|
|
$ |
60,963,687 |
|
Reversal of net unrealized gain sale of securities |
|
|
(2,364 |
) |
|
|
|
|
|
|
(234,075 |
) |
|
|
- |
|
|
|
(236,439 |
) |
|
|
(236,439 |
) |
Distributions paid or accrued |
|
|
(2,227,869 |
) |
|
|
|
|
|
|
(15,063,232 |
) |
|
|
- |
|
|
|
(17,291,101 |
) |
|
|
- |
|
Net income (loss) allocable to Partners |
|
|
2,189,068 |
|
|
|
|
|
|
|
11,221,896 |
|
|
|
(113 |
) |
|
|
13,410,851 |
|
|
|
- |
|
Unrealized gain on securities |
|
|
721,718 |
|
|
|
|
|
|
|
71,450,038 |
|
|
|
- |
|
|
|
72,171,756 |
|
|
|
72,171,756 |
|
Unrealized gain on bond purchase commitment |
|
|
115,845 |
|
|
|
|
|
|
|
11,468,614 |
|
|
|
- |
|
|
|
11,584,459 |
|
|
|
11,584,459 |
|
Balance at June 30, 2016 |
|
$ |
1,195,475 |
|
|
|
60,252,928 |
|
|
$ |
391,563,505 |
|
|
$ |
5,373 |
|
|
$ |
392,764,353 |
|
|
$ |
144,483,463 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
5
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
|
For the Six Months Ended June 30, |
|
|||||
|
|
2017 |
|
|
2016 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
11,469,915 |
|
|
$ |
13,537,517 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
|
2,863,205 |
|
|
|
3,931,630 |
|
Gain on sale of real estate assets |
|
|
(7,152,512 |
) |
|
|
(12,442,929 |
) |
Gain on sale of securities |
|
|
- |
|
|
|
(8,097 |
) |
Non-cash loss on derivatives |
|
|
302,769 |
|
|
|
1,641,796 |
|
Restricted unit compensation expense |
|
|
609,733 |
|
|
|
- |
|
Bond premium/discount amortization |
|
|
(74,873 |
) |
|
|
(73,805 |
) |
Amortization of deferred financing costs |
|
|
1,302,823 |
|
|
|
924,680 |
|
Deferred income tax expense |
|
|
(365,000 |
) |
|
|
4,653,000 |
|
Change in preferred return receivable from unconsolidated entities |
|
|
(1,343,013 |
) |
|
|
(90,876 |
) |
Changes in operating assets and liabilities, net of effect of acquisitions |
|
|
|
|
|
|
|
|
Increase in interest receivable |
|
|
585,695 |
|
|
|
(560,889 |
) |
(Increase) decrease in other assets |
|
|
(40,101 |
) |
|
|
133,327 |
|
Decrease in accounts payable and accrued expenses |
|
|
50,585 |
|
|
|
(377,158 |
) |
Net cash provided by operating activities |
|
|
8,209,226 |
|
|
|
11,268,196 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(175,193 |
) |
|
|
(362,841 |
) |
Proceeds from sale of MF Properties |
|
|
13,750,000 |
|
|
|
30,200,000 |
|
Proceeds from sale of land held for development |
|
|
3,000,000 |
|
|
|
- |
|
Proceeds from sale of mortgage revenue bond |
|
|
- |
|
|
|
9,295,000 |
|
Proceeds from the sale of MBS Securities |
|
|
- |
|
|
|
14,997,069 |
|
Acquisition of mortgage revenue bonds |
|
|
(59,585,000 |
) |
|
|
(11,500,000 |
) |
Contributions to unconsolidated entities |
|
|
(8,017,189 |
) |
|
|
(3,372,339 |
) |
Restricted cash - debt collateral paid |
|
|
(551,104 |
) |
|
|
(1,674,484 |
) |
Restricted cash - debt collateral released |
|
|
623,383 |
|
|
|
935,022 |
|
Decrease in restricted cash |
|
|
44,131 |
|
|
|
126,669 |
|
Principal payments received on mortgage revenue bonds |
|
|
2,003,281 |
|
|
|
7,346,473 |
|
Principal payments received on taxable bonds |
|
|
27,864 |
|
|
|
- |
|
Principal payments received on PHCs |
|
|
437,000 |
|
|
|
- |
|
Cash paid for land held for development and deposits on potential purchases |
|
|
(95,932 |
) |
|
|
- |
|
Advances on property loans |
|
|
(2,340,636 |
) |
|
|
(5,836,758 |
) |
Principal payments received on property loans |
|
|
500,000 |
|
|
|
8,516 |
|
Net cash provided by (used in) investing activities |
|
|
(50,379,395 |
) |
|
|
40,162,327 |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Distributions paid |
|
|
(17,288,919 |
) |
|
|
(16,368,703 |
) |
Proceeds from the sale of redeemable Series A Preferred Units |
|
|
16,131,000 |
|
|
|
23,869,000 |
|
Payment of offering costs related to the sale of redeemable Series A Preferred Units |
|
|
(668 |
) |
|
|
(44,427 |
) |
Acquisition of interest rate derivatives |
|
|
(496,800 |
) |
|
|
- |
|
Repurchase of beneficial unit certificates |
|
|
(1,466,222 |
) |
|
|
- |
|
Payment of tax withholding related to restricted unit awards |
|
|
(153,306 |
) |
|
|
- |
|
Distribution to noncontrolling interest |
|
|
(76,316 |
) |
|
|
- |
|
Proceeds from debt financing |
|
|
135,100,000 |
|
|
|
- |
|
Principal payments on debt financing |
|
|
(32,751,484 |
) |
|
|
(22,190,196 |
) |
Principal payments on mortgages payable |
|
|
(658,271 |
) |
|
|
(17,295,585 |
) |
Principal borrowing on unsecured lines of credit |
|
|
24,460,000 |
|
|
|
19,987,639 |
|
Principal payments on unsecured and secured lines of credit |
|
|
(84,460,000 |
) |
|
|
(13,487,639 |
) |
Increase (decrease) in security deposit liability related to restricted cash |
|
|
(92,951 |
) |
|
|
126,970 |
|
Debt financing and other deferred costs |
|
|
(1,452,517 |
) |
|
|
(49,826 |
) |
Net cash provided by (used in) financing activities |
|
|
36,793,546 |
|
|
|
(25,452,767 |
) |
Net increase (decrease) in cash and cash equivalents |
|
|
(5,376,623 |
) |
|
|
25,977,756 |
|
Cash and cash equivalents at beginning of period |
|
|
20,748,521 |
|
|
|
17,035,782 |
|
Cash and cash equivalents at end of period |
|
$ |
15,371,898 |
|
|
$ |
43,013,538 |
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
|
Cash paid during the period for interest |
|
$ |
10,670,383 |
|
|
$ |
7,519,155 |
|
Cash paid during the period for income taxes |
|
$ |
3,007,000 |
|
|
$ |
- |
|
Supplemental disclosure of noncash investing and financing activities: |
|
|
|
|
|
|
|
|
Distributions declared but not paid for beneficial unit certificates and general partner |
|
$ |
7,623,425 |
|
|
$ |
9,684,865 |
|
Distributions declared but not paid for Series A Preferred Units |
|
$ |
427,500 |
|
|
$ |
123,542 |
|
Land contributed as investment in an unconsolidated entity |
|
$ |
3,091,023 |
|
|
$ |
- |
|
Capital expenditures financed through accounts payable |
|
$ |
54,320 |
|
|
$ |
16,646 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
6
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2017
(UNAUDITED)
1. Basis of Presentation
General
America First Multifamily Investors, L.P. (the “Partnership”) was formed on April 2, 1998, under the Delaware Revised Uniform Limited Partnership Act for the purpose of acquiring, holding, selling and otherwise dealing with a portfolio of mortgage revenue bonds (“MRBs”) which have been issued to provide construction and/or permanent financing for affordable multifamily and student housing residential properties (collectively “Residential Properties”) and commercial properties. In addition, the Partnership may acquire interests in multifamily, student, and senior citizen residential properties (“MF Properties”) in order to position itself for future investments in MRBs issued to finance these properties or to operate the MF Property until its “highest and best use” can be determined by management.
The general partner of the Partnership is America First Capital Associates Limited Partnership Two (“AFCA 2” or “General Partner”). The general partner of AFCA 2 is Burlington Capital LLC (“Burlington”). The Partnership has issued Beneficial Unit Certificates (“BUCs”) representing assigned limited partner interests to investors (“Unitholders”). The Partnership has also issued non-cumulative, non-voting and non-convertible Series A Preferred Units which represent limited partnership interests in the Partnership.
2. Summary of Significant Accounting Policies
Consolidation
The “Partnership,” as used herein, includes America First Multifamily Investors, L.P. and its wholly-owned subsidiaries. All intercompany transactions are eliminated. At June 30, 2017, the consolidated subsidiaries of the Partnership (the “Consolidated Subsidiaries”) consist of:
|
• |
ATAX TEBS I, LLC, a special purpose entity owned and controlled by the Partnership, created to hold MRBs to facilitate the Tax Exempt Bond Securitization (“TEBS”) Financing (“M24 TEBS Financing”) with Freddie Mac. |
|
• |
ATAX TEBS II, LLC, a special purpose entity owned and controlled by the Partnership, created to hold MRBs to facilitate the second TEBS Financing, (“M31 TEBS Financing”) with Freddie Mac. |
|
• |
ATAX TEBS III, LLC, a special purpose entity owned and controlled by the Partnership, created to hold MRBs to facilitate the third TEBS Financing (“M33 TEBS Financing”), with Freddie Mac. |
|
• |
ATAX Vantage Holdings, LLC, a wholly owned subsidiary of the Partnership, committed to loan money or provide equity for the development of multifamily properties. |
|
• |
Four MF Properties are owned by a wholly-owned corporation (“the Greens Hold Co”). The Greens Hold Co held a 99% limited partnership interest in the northern View MF Property until its sale in March 2017. |
|
• |
One MF Property is owned by a wholly-owned subsidiary of the Partnership and one MF Property is owned directly by the Partnership. |
Investment in unconsolidated entities
The Partnership makes initial investments in and is committed to invest, through ATAX Vantage Holdings, LLC, in certain limited liability companies (“Vantage Properties”). ATAX Vantage Holdings, LLC holds a limited membership interest in the Vantage Properties. The investments will be used to construct multifamily properties. The Partnership does not have a controlling interest in the Vantage Properties and accounts for its limited partnership interests using the equity method of accounting. The Partnership earns a return on its investment that is guaranteed by an unrelated third party. The term of third-party guarantee is from initial investment date through the second anniversary of construction completion. Due to the third-party guarantee provided, cash flows are expected to be sufficient to pay the Partnership its earned return. As a result, the Partnership records the return on the investment earned by the Partnership as investment income in the Partnership’s condensed consolidated statements of operations.
7
Income Taxes
No provision has been made for income taxes because the Unitholders are required to report their share of the Partnership’s taxable income for federal and state income tax purposes, except for certain entities described below.
The Greens Hold Co, a wholly-owned subsidiary of the Partnership, is a corporation subject to federal and state income taxes. The Partnership will recognize income tax expense or benefit for the federal and state income taxes incurred by the Greens Hold Co on the Partnership’s condensed consolidated financial statements.
The Partnership evaluates its tax positions taken in the Partnership’s condensed consolidated financial statements under the interpretation for accounting for uncertainty in income taxes. As such, the Partnership may recognize a tax benefit from an uncertain tax position only if the Partnership believes it is more likely than not that the tax position will be sustained on examination by taxing authorities. The Partnership accrues interest and penalties as incurred within income tax expense.
Deferred income tax expense, or benefit, is generally a function of the period’s temporary differences (items that are treated differently for tax purposes than for financial reporting purposes such as depreciation, amortization of financing costs, etc.) and the utilization of tax net operating losses (“NOL”) generated in prior years that had been previously recognized as deferred income tax assets. The Partnership fully utilized its NOL carryforwards during 2016. The Partnership provides for a valuation allowance for deferred income tax assets if it believes all, or some portion, of the deferred income tax asset may not be realized. Any increase or decrease in the valuation allowance that results from a change in circumstances that causes a change in the estimated ability to realize the related deferred income tax asset is included in deferred tax expense.
Restricted Unit Awards (“RUAs”)
The Partnership’s 2015 Equity Incentive Plan (the “Plan”), as approved by the Unitholders in September 2015, permits the grant of Restricted Units and other awards to the employees of Burlington, the Partnership, or any affiliate of either, and members of Burlington’s Board of Managers for up to 3.0 million BUCs. RUAs are generally granted with vesting conditions ranging from three months to three years. RUAs currently provide for the payment of quarterly distributions during the restriction period. The RUAs provide for accelerated vesting if there is a change in control or upon death or disability of the Participant. The Partnership accounts for forfeitures when they occur.
The fair value of each RUA is estimated on the grant date based on the Partnership’s exchange-listed closing price of the BUCs. The Partnership recognizes compensation expense for the RUAs on a straight-line basis over the requisite vesting period. The Partnership will account for modifications to RUAs as they occur if the fair value of the RUAs change, there are changes to vesting conditions or the awards no longer qualify for equity classification.
Estimates and assumptions
The preparation of financial statements in conformity with generally accepted accounting principles in the United States of America (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The accompanying interim unaudited condensed consolidated financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted in accordance with such rules and regulations, although management believes that the disclosures are adequate to make the information presented not misleading.
The condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Partnership’s Annual Report on Form 10-K for the year ended December 31, 2016. These condensed consolidated financial statements and notes have been prepared consistently with the 2016 Form 10-K. In the opinion of management, all adjustments (consisting of normal and recurring accruals) necessary to present fairly the financial position at June 30, 2017, and the results of operations for the interim periods presented have been made. The results of operations for the interim period are not necessarily indicative of the results to be expected for the full year. The condensed consolidated balance sheet at December 31, 2016, was derived from audited annual financial statements, but does not contain all the footnote disclosures from the annual financial statements.
8
Recently Issued Accounting Pronouncements
In March 2017, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2017-08. The ASU requires that premiums on purchased callable debt securities be amortized as a yield adjustment to the earliest call date. Previously, premiums were required to be amortized as a yield adjustment to maturity. The guidance is effective for annual periods beginning after December 15, 2018, including interim periods within that reporting period. Early adoption is permitted. The standard will be applied using a modified retrospective approach through a cumulative-effect adjustment to retained earnings as of the beginning of the year of adoption. The Partnership is currently evaluating the impact this standard will have on its condensed consolidated financial statements.
In February 2017, the Financial Accounting Standards Board (“FASB”) issued ASU 2017-05. The ASU eliminates guidance specific to real estate sales in Accounting Standards Codification 360-20. As such, sales and partial sales of real estate assets will now be subject to the same derecognition model as all other nonfinancial assets. The guidance is effective for annual periods beginning after December 15, 2017, including interim periods within that reporting period. The effective date of this guidance coincides with revenue recognition guidance. The Partnership is currently evaluating the impact this standard will have on its condensed consolidated financial statements.
In January 2017, the FASB issued ASU 2017-01, “Business Combinations; Clarifying the Definition of a Business.” The ASU modifies the requirements to meet the definition of a business under Topic 805, “Business Combinations.” The amendments provide a screen to determine when a set of identifiable assets and liabilities is not a business. The screen requires that when substantially all the fair value of the gross assets acquired (or disposed of) is concentrated in a single identifiable asset or group of similar identifiable assets, the set is not a business. The impact is expected to result in fewer transactions being accounted for as business combinations. The ASU is effective for the Partnership for fiscal years beginning after December 15, 2017 and is applied prospectively. The Partnership is currently evaluating the impact this standard will have on its condensed consolidated financial statements; however, it is expected that the new standard would reduce the number of future real estate acquisitions that will be accounted for as business combinations and, therefore, reduce the amount of acquisition costs that will be expensed.
In November 2016, the FASB issued ASU No. 2016-18, “Statement of Cash Flows; Restricted Cash.” The ASU requires that a statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. Therefore, amounts generally described as restricted cash and restricted cash equivalents should be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. The ASU is effective for the Partnership’s annual and interim periods beginning after December 15, 2017 and is applied retrospectively. The Partnership is currently assessing the impact this standard will have on its condensed consolidated financial statements.
In August 2016, the FASB issued ASU 2016-15, “Statement of Cash Flows (Topic 230).” The ASU clarifies the presentation of cash receipts and cash payments related to certain transactions. The ASU is effective for the Partnership for fiscal years beginning after December 15, 2017 and is applied retrospectively. The Partnership is currently assessing the impact of the adoption of this pronouncement on the condensed consolidated financial statements.
In June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326).” The ASU enhances the methodology of measuring expected credit losses to include the use of forward-looking information to better inform credit loss estimates. The ASU is effective for the Partnership’s annual and interim periods beginning after December 15, 2019 and is applied under a modified-retrospective approach. The Partnership is currently assessing the impact of the adoption of this pronouncement on the condensed consolidated financial statements.
In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842).” The ASU requires the recognition of right-of-use assets and lease liabilities on the balance sheet and disclosure of key information about leasing arrangements. The ASU offers specific accounting guidance for embedded lease arrangements, lease terms and incentives, sale-leaseback agreements, and related disclosures. The ASU is effective for the Partnership’s annual and interim periods beginning after December 15, 2018 and requires a modified retrospective adoption, with early adoption permitted. The Partnership has performed a preliminary assessment of its lessor and lessee leasing arrangements. Lessor arrangements with tenants at the MF Properties are not expected to be materially impacted by adoption of the standard as substantially all leases are for terms of 12 months or less. The Partnership has four lessee arrangements for which it is assessing the quantitative and qualitative impact of the standard. The Partnership has not elected early adoption of the standard as of June 30, 2017 and is currently evaluating the impact this standard will have on its condensed consolidated financial statements.
In January 2016, the FASB issued ASU 2016-01, “Financial Instruments Overall (Subtopic 825-10).” The ASU simplifies and clarifies the recognition, measurement, presentation, and disclosure of financial instruments. The ASU is effective for the Partnership’s annual and interim periods beginning after December 15, 2017. The Partnership continues to assess the impact of the
9
adoption of this standard but preliminarily does not believe adoption will have a material impact on the Partnership’s condensed consolidated financial statements.
In May 2014, the FASB issued ASU No. 2014-09, “Revenue from Contracts with Customers (Topic 606).” The updated standard is a new comprehensive revenue recognition model that requires revenue to be recognized in a manner that depicts the transfer of goods or services to a customer at an amount that reflects the consideration expected to be received in exchange for those goods or services. In August 2015, the FASB issued ASU 2015-14 which deferred the effective date of ASU 2014-09 by one year. During 2016, the FASB issued ASU Nos. 2016-10, 2016-12 and 2016-20 that provide additional guidance related to the identification of performance obligations within a contract, assessing collectability, contract costs, and other technical corrections and improvements. The Partnership expects to use the modified retrospective transition method and will adopt the standard effective January 1, 2018. The Partnership has completed an initial assessment of its revenue streams and performance obligations and is currently evaluating the quantitative and qualitative impacts of the new standard on the business. The Partnership has determined that revenues within investment income, contingent interest income, other interest income are not within the scope of this standard. Furthermore, the majority of property revenues are within the scope of the Lease ASU and outside the scope of the Revenue ASU. The Partnership believes the new standard will only impact property revenues related to non-lease revenue streams and certain provisions that apply to gains on sale of real estate assets. The revenue streams within the scope of this standard are immaterial to the condensed consolidated financial statements.
3. Partnership Income, Expenses and Cash Distributions
The Partnership’s Amended and Restated Agreement of Limited Partnership (the “Amended and Restated LP Agreement”) contains provisions for the distribution of Net Interest Income, Net Residual Proceeds and Liquidation Proceeds, for the allocation of income or loss from operations and for the allocation of income and loss arising from a repayment, sale, or liquidation of investments. Income and losses will be allocated to each Unitholder on a periodic basis, as determined by the General Partner, based on the number of BUCs held by each Unitholder as of the last day of the period for which such allocation is to be made. Distributions of Net Interest Income and Net Residual Proceeds will be made to each Unitholder of record on the last day of each distribution period based on the number of BUCs held by each Unitholder on that date. For purposes of the Amended and Restated LP Agreement, cash distributions, if any, received by the Partnership from its investment in MF Properties will be included in the Partnership’s Net Interest Income and cash distributions received by the Partnership from the sale of such properties will be included in the Partnership’s Net Residual Proceeds.
Series A Preferred Units were created pursuant to the First Amendment to the Amended and Restated LP Agreement (the “First Amendment”), which became effective on March 30, 2016. The holders of the Series A Preferred Units are entitled to distributions at a fixed rate prior to payment of distributions to other Unitholders.
Cash distributions are currently made on a quarterly basis. AFCA 2 can elect to make distributions on a monthly or semi-annual basis. On each distribution date, Net Interest Income is distributed 99% to the limited partners and Unitholders as a class and 1% to AFCA 2 and Net Residual Proceeds are distributed 100% to the limited partners and Unitholders as a class, except that Net Interest Income and Net Residual Proceeds representing contingent interest in an amount equal to 0.9% per annum of the principal amount of the MRBs on a cumulative basis (defined as Net Interest Income (Tier 2) and Net Residual Proceeds (Tier 2), respectively) are distributed 75% to the limited partners and Unitholders as a class and 25% to AFCA 2.
4. Net income per BUC
The Partnership has disclosed basic and diluted net income per BUC on the condensed consolidated statements of operations. The unvested RUAs issued under the Plan are considered participating securities. The Partnership uses the two-class method to allocate net income available to BUCs and the unvested Restricted Units. Unvested Restricted Units are included with BUCs for the calculation of diluted net income per BUC using the treasury stock method, if the treasury stock method is more dilutive than the two-class method.
5. Variable Interest Entities
Consolidated Variable Interest Entities (“VIEs”)
The Partnership determined the TOB Trusts, Term A/B Trusts and TEBS Financings are VIEs and the Partnership is the primary beneficiary. As such, the Partnership reports the TOB Trusts, Term A/B Trusts and TEBS Financings on a consolidated basis. The Partnership reports the senior floating-rate participation interests (“SPEARS”) related to the TOB Trusts and the Class A Certificates for both the Term A/B Trusts and TEBS Financings as secured debt financings on the condensed consolidated balance sheets. The MRBs secured by the TOB Trusts, Term A/B Trusts and TEBS Financings are reported as assets on the condensed consolidated
10
balance sheets. In determining the primary beneficiary of these specific VIEs, the Partnership considered which party has the power to control the activities of the VIEs which most significantly impact their financial performance, the risks that the entity was designed to create, and how each risk affects the VIE. The executed agreements related to the TOB Trusts, Term A/B Trusts and TEBS Financings stipulate the Partnership has the sole right to cause the Trusts to sell the underlying assets. If they were sold, the extent to which the VIEs will be exposed to gains or losses would result from decisions made by the Partnership.
Non-Consolidated VIEs
The Partnership has variable interests in certain entities that are the borrowers on the Partnership’s MRBs and/or property loans. The Partnership has no equity ownership interest in the entities, but the MRBs and property loans issued by the Partnership are considered variable interests. In addition, the Partnership’s investments in unconsolidated entities are considered variable interests. The Partnership does not have the power to direct the activities that most significantly impact the economic performance of such VIEs. As a result, the Partnership is not considered the primary beneficiary and does not consolidate the financial statements of these entities in the condensed consolidated financial statements.
The Partnership held variable interests in 21 and 20 non-consolidated VIEs at June 30, 2017 and December 31, 2016, respectively. The following table summarizes information regarding the Partnership’s variable interests in these entities at June 30, 2017 and December 31, 2016:
|
|
Maximum Exposure to Loss |
|
|||||
|
|
June 30, 2017 |
|
|
December 31, 2016 |
|
||
Mortgage revenue bonds |
|
$ |
137,835,000 |
|
|
$ |
137,921,000 |
|
Property loans |
|
|
17,369,365 |
|
|
|
16,476,073 |
|
Investment in unconsolidated entities |
|
|
31,950,493 |
|
|
|
19,470,006 |
|
|
|
$ |
187,154,858 |
|
|
$ |
173,867,079 |
|
The maximum exposure to loss for the MRBs is equal to the cost adjusted for paydowns at June 30, 2017 and December 31, 2016. The difference between a MRB’s carrying value on the condensed consolidated balance sheets and the maximum exposure to loss is a function of the unrealized gains or losses on the MRB.
The maximum exposure to loss on the property loans at June 30, 2017 and December 31, 2016 is equal to the unpaid principal balance plus accrued interest. The difference between a property loans’ carrying value and the maximum exposure is the value of loan loss allowances that have been previously recorded against the property loans.
11
6. Investments in Mortgage Revenue Bonds (“MRBs”)
MRBs owned by the Partnership have been issued to provide construction and/or permanent financing for Residential Properties and commercial properties. MRBs are either held directly by the Partnership or are held in trusts created in connection with debt financing transactions (Note 15). The Partnership had the following investments in MRBs at June 30, 2017 and December 31, 2016: