quarter esFa
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, 2019
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)
|
||
N/A |
||
(Former name, former address and former fiscal year, if changed since last report) |
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
Beneficial Unit Certificates representing assignments of limited partnership interests in America First Multifamily Investors, L.P. |
ATAX |
The NASDAQ Stock Market, LLC |
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 every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit 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 |
☐ |
|
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 ☒
As of June 30, 2019, the registrant had 60,426,177 Beneficial Unit Certificates representing assignments of limited partnership interests in America First Multifamily Investors, L.P. outstanding.
PART I – FINANCIAL INFORMATION
|
|
2 |
||
|
|
|
2 |
|
|
|
|
3 |
|
|
|
Condensed Consolidated Statements of Comprehensive Income (Loss) |
|
4 |
|
|
|
5 |
|
|
|
|
6 |
|
|
|
|
7 |
|
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
35 |
|
|
|
52 |
||
|
|
54 |
||
|
|
|
|
|
PART II – OTHER INFORMATION |
||||
|
|
55 |
||
|
|
55 |
||
|
|
|
|
|
|
|
|
56 |
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 and student residential properties and commercial properties, including changes in business conditions and the general economy; |
|
• |
changes in interest rates; |
|
• |
our ability to use borrowings or obtain capital 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 (“HUD”) Capital Fund Program; |
|
• |
geographic concentration within the MRB portfolio held by the Partnership; |
|
• |
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 heading “Risk Factors” in Item 1A of America First Multifamily Investors, L.P.’s Annual Report on Form 10-K for the year ended December 31, 2018.
All references to “we,” “us,” “our” and the “Partnership” in this document mean America First Multifamily Investors, L.P. (“ATAX”), its wholly-owned subsidiaries and its consolidated variable interest entities.
PART I - FINANCIAL INFORMATION
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
|
|
June 30, 2019 |
|
|
December 31, 2018 |
|
||
Assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
13,821,980 |
|
|
$ |
32,001,925 |
|
Restricted cash |
|
|
1,324,599 |
|
|
|
1,266,686 |
|
Interest receivable, net |
|
|
7,219,825 |
|
|
|
7,011,839 |
|
Mortgage revenue bonds held in trust, at fair value (Note 6) |
|
|
700,955,326 |
|
|
|
645,258,873 |
|
Mortgage revenue bonds, at fair value (Note 6) |
|
|
58,571,381 |
|
|
|
86,894,562 |
|
Public housing capital fund trusts, at fair value (Note 7) |
|
|
46,516,154 |
|
|
|
48,672,086 |
|
Real estate assets: (Note 8) |
|
|
|
|
|
|
|
|
Land and improvements |
|
|
4,971,665 |
|
|
|
4,971,665 |
|
Buildings and improvements |
|
|
71,952,872 |
|
|
|
71,897,070 |
|
Real estate assets before accumulated depreciation |
|
|
76,924,537 |
|
|
|
76,868,735 |
|
Accumulated depreciation |
|
|
(13,906,894 |
) |
|
|
(12,272,387 |
) |
Net real estate assets |
|
|
63,017,643 |
|
|
|
64,596,348 |
|
Investments in unconsolidated entities (Note 9) |
|
|
96,825,273 |
|
|
|
76,534,306 |
|
Property loans, net of loan loss allowance (Note 10) |
|
|
7,593,377 |
|
|
|
15,961,012 |
|
Other assets (Note 12) |
|
|
4,834,247 |
|
|
|
4,515,609 |
|
Total Assets |
|
$ |
1,000,679,805 |
|
|
$ |
982,713,246 |
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
Accounts payable, accrued expenses and other liabilities (Note 13) |
|
$ |
8,226,042 |
|
|
$ |
7,543,822 |
|
Distribution payable |
|
|
7,663,064 |
|
|
|
7,576,167 |
|
Unsecured lines of credit (Note 14) |
|
|
23,200,000 |
|
|
|
35,659,200 |
|
Debt financing, net (Note 15) |
|
|
519,348,651 |
|
|
|
505,663,565 |
|
Mortgages payable and other secured financing, net (Note 16) |
|
|
27,127,554 |
|
|
|
27,454,375 |
|
Total Liabilities |
|
|
585,565,311 |
|
|
|
583,897,129 |
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies (Note 18) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable Series A Preferred Units, approximately $94.5 million redemption value, 9.5 million issued and outstanding, net (Note 19) |
|
|
94,368,401 |
|
|
|
94,350,376 |
|
|
|
|
|
|
|
|
|
|
Partnersʼ Capital: |
|
|
|
|
|
|
|
|
General Partner (Note 1) |
|
|
507,393 |
|
|
|
344,590 |
|
Beneficial Unit Certificates ("BUCs," Note 1) |
|
|
320,238,700 |
|
|
|
304,121,151 |
|
Total Partnersʼ Capital |
|
|
320,746,093 |
|
|
|
304,465,741 |
|
Total Liabilities and Partnersʼ Capital |
|
$ |
1,000,679,805 |
|
|
$ |
982,713,246 |
|
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, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property revenues |
|
$ |
2,034,796 |
|
|
$ |
2,403,142 |
|
|
$ |
4,028,425 |
|
|
$ |
4,739,654 |
|
Investment income |
|
|
12,074,669 |
|
|
|
12,249,035 |
|
|
|
24,482,545 |
|
|
|
25,627,521 |
|
Contingent interest income |
|
|
30,000 |
|
|
|
- |
|
|
|
3,042,102 |
|
|
|
- |
|
Other interest income |
|
|
206,869 |
|
|
|
1,058,688 |
|
|
|
429,107 |
|
|
|
1,801,724 |
|
Other income |
|
|
- |
|
|
|
74,300 |
|
|
|
28,753 |
|
|
|
74,300 |
|
Total revenues |
|
|
14,346,334 |
|
|
|
15,785,165 |
|
|
|
32,010,932 |
|
|
|
32,243,199 |
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate operating (exclusive of items shown below) |
|
|
919,256 |
|
|
|
1,290,487 |
|
|
|
2,096,074 |
|
|
|
2,685,980 |
|
Impairment of securities |
|
|
- |
|
|
|
831,062 |
|
|
|
- |
|
|
|
831,062 |
|
Depreciation and amortization |
|
|
819,804 |
|
|
|
921,816 |
|
|
|
1,640,612 |
|
|
|
1,828,131 |
|
Interest expense (Note 2) |
|
|
6,206,935 |
|
|
|
6,349,554 |
|
|
|
12,601,855 |
|
|
|
11,696,631 |
|
General and administrative |
|
|
2,496,798 |
|
|
|
3,041,125 |
|
|
|
5,275,389 |
|
|
|
5,852,970 |
|
Total expenses |
|
|
10,442,793 |
|
|
|
12,434,044 |
|
|
|
21,613,930 |
|
|
|
22,894,774 |
|
Income before income taxes |
|
|
3,903,541 |
|
|
|
3,351,121 |
|
|
|
10,397,002 |
|
|
|
9,348,425 |
|
Income tax expense |
|
|
17,351 |
|
|
|
13,000 |
|
|
|
58,999 |
|
|
|
6,000 |
|
Net income |
|
|
3,886,190 |
|
|
|
3,338,121 |
|
|
|
10,338,003 |
|
|
|
9,342,425 |
|
Redeemable Series A Preferred Unit distributions and accretion |
|
|
(717,763 |
) |
|
|
(717,762 |
) |
|
|
(1,435,526 |
) |
|
|
(1,435,525 |
) |
Net income available to Partners |
|
$ |
3,168,427 |
|
|
$ |
2,620,359 |
|
|
$ |
8,902,477 |
|
|
$ |
7,906,900 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to Partners allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Partner |
|
$ |
31,684 |
|
|
$ |
26,204 |
|
|
$ |
811,929 |
|
|
$ |
79,069 |
|
Limited Partners - BUCs |
|
|
3,103,581 |
|
|
|
2,530,332 |
|
|
|
8,024,225 |
|
|
|
7,729,733 |
|
Limited Partners - Restricted units |
|
|
33,162 |
|
|
|
63,823 |
|
|
|
66,323 |
|
|
|
98,098 |
|
|
|
$ |
3,168,427 |
|
|
$ |
2,620,359 |
|
|
$ |
8,902,477 |
|
|
$ |
7,906,900 |
|
BUC holders' interest in net income per BUC, basic and diluted |
|
$ |
0.05 |
|
|
$ |
0.04 |
|
|
$ |
0.13 |
|
|
$ |
0.13 |
|
Weighted average number of BUCs outstanding, basic |
|
|
60,426,177 |
|
|
|
59,937,300 |
|
|
|
60,426,177 |
|
|
|
60,030,817 |
|
Weighted average number of BUCs outstanding, diluted |
|
|
60,426,177 |
|
|
|
59,937,300 |
|
|
|
60,426,177 |
|
|
|
60,030,817 |
|
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 (LOSS)
(UNAUDITED)
|
|
For the Three Months Ended June 30, |
|
|
For the Six Months Ended June 30, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Net income |
|
$ |
3,886,190 |
|
|
$ |
3,338,121 |
|
|
$ |
10,338,003 |
|
|
$ |
9,342,425 |
|
Reversal of net unrealized losses on securities with other-than-temporary impairment |
|
|
- |
|
|
|
981,792 |
|
|
|
- |
|
|
|
525,446 |
|
Unrealized gain (loss) on securities |
|
|
14,920,081 |
|
|
|
4,065,221 |
|
|
|
23,064,008 |
|
|
|
(17,353,309 |
) |
Unrealized loss on bond purchase commitments |
|
|
- |
|
|
|
(1,032,788 |
) |
|
|
- |
|
|
|
(2,007,855 |
) |
Comprehensive income (loss) |
|
|
18,806,271 |
|
|
|
7,352,346 |
|
|
|
33,402,011 |
|
|
|
(9,493,293 |
) |
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
(UNAUDITED)
|
|
General Partner |
|
|
# of BUCs - Restricted and Unrestricted |
|
|
BUCs - Restricted and Unrestricted |
|
|
Total |
|
|
Accumulated Other Comprehensive Income (Loss) |
|
|||||
Balance as of December 31, 2018 |
|
$ |
344,590 |
|
|
|
60,691,467 |
|
|
$ |
304,121,151 |
|
|
$ |
304,465,741 |
|
|
$ |
58,978,042 |
|
Cumulative effect of accounting change (Note 2) |
|
|
(2 |
) |
|
|
- |
|
|
|
(210 |
) |
|
|
(212 |
) |
|
|
- |
|
Distributions paid or accrued ($0.125 per BUC): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regular distribution |
|
|
(53,812 |
) |
|
|
- |
|
|
|
(5,327,357 |
) |
|
|
(5,381,169 |
) |
|
|
- |
|
Distribution of Tier 2 income (Note 3) |
|
|
(753,025 |
) |
|
|
- |
|
|
|
(2,259,077 |
) |
|
|
(3,012,102 |
) |
|
|
- |
|
Net income allocable to Partners |
|
|
780,245 |
|
|
|
- |
|
|
|
4,953,805 |
|
|
|
5,734,050 |
|
|
|
- |
|
Restricted unit compensation expense |
|
|
1,842 |
|
|
|
- |
|
|
|
182,342 |
|
|
|
184,184 |
|
|
|
- |
|
Unrealized gain on securities |
|
|
81,439 |
|
|
|
- |
|
|
|
8,062,488 |
|
|
|
8,143,927 |
|
|
|
8,143,927 |
|
Balance as of March 31, 2019 |
|
|
401,277 |
|
|
|
60,691,467 |
|
|
|
309,733,142 |
|
|
|
310,134,419 |
|
|
|
67,121,969 |
|
Distributions paid or accrued ($0.125 per BUC): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regular distribution |
|
|
(76,631 |
) |
|
|
- |
|
|
|
(7,586,433 |
) |
|
|
(7,663,064 |
) |
|
|
- |
|
Net income allocable to Partners |
|
|
31,684 |
|
|
|
- |
|
|
|
3,136,743 |
|
|
|
3,168,427 |
|
|
|
- |
|
Restricted unit compensation expense |
|
|
1,862 |
|
|
|
- |
|
|
|
184,368 |
|
|
|
186,230 |
|
|
|
- |
|
Unrealized gain on securities |
|
|
149,201 |
|
|
|
- |
|
|
|
14,770,880 |
|
|
|
14,920,081 |
|
|
|
14,920,081 |
|
Balance as of June 30, 2019 |
|
$ |
507,393 |
|
|
|
60,691,467 |
|
|
$ |
320,238,700 |
|
|
$ |
320,746,093 |
|
|
$ |
82,042,050 |
|
|
|
General Partner |
|
|
# of BUCs - Restricted and Unrestricted |
|
|
BUCs - Restricted and Unrestricted |
|
|
Total |
|
|
Accumulated Other Comprehensive Income (Loss) |
|
|||||
Balance as of December 31, 2017 |
|
$ |
437,256 |
|
|
|
60,373,674 |
|
|
$ |
313,403,014 |
|
|
$ |
313,840,270 |
|
|
$ |
75,623,830 |
|
Cumulative effect of accounting change |
|
|
(2,169 |
) |
|
|
- |
|
|
|
(214,779 |
) |
|
|
(216,948 |
) |
|
|
- |
|
Distributions paid or accrued ($0.125 per BUC): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regular distribution |
|
|
(76,329 |
) |
|
|
- |
|
|
|
(7,556,616 |
) |
|
|
(7,632,945 |
) |
|
|
- |
|
Net income allocable to Partners |
|
|
52,865 |
|
|
|
- |
|
|
|
5,233,676 |
|
|
|
5,286,541 |
|
|
|
- |
|
Sale of BUCs, net of issuance costs |
|
|
- |
|
|
|
38,617 |
|
|
|
192,310 |
|
|
|
192,310 |
|
|
|
- |
|
Repurchase of BUCs |
|
|
- |
|
|
|
(198,465 |
) |
|
|
(1,256,654 |
) |
|
|
(1,256,654 |
) |
|
|
- |
|
Restricted units awarded |
|
|
- |
|
|
|
239,102 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Restricted units compensation expense |
|
|
2,066 |
|
|
|
- |
|
|
|
204,570 |
|
|
|
206,636 |
|
|
|
- |
|
Unrealized loss on securities |
|
|
(218,749 |
) |
|
|
- |
|
|
|
(21,656,127 |
) |
|
|
(21,874,876 |
) |
|
|
(21,874,876 |
) |
Unrealized loss on bond purchase commitments |
|
|
(9,751 |
) |
|
|
- |
|
|
|
(965,316 |
) |
|
|
(975,067 |
) |
|
|
(975,067 |
) |
Balance as of March 31, 2018 |
|
|
185,189 |
|
|
|
60,452,928 |
|
|
|
287,384,078 |
|
|
|
287,569,267 |
|
|
|
52,773,887 |
|
Distributions paid or accrued ($0.125 per BUC): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regular distribution |
|
|
(76,330 |
) |
|
|
- |
|
|
|
(7,556,616 |
) |
|
|
(7,632,946 |
) |
|
|
- |
|
Net income allocable to Partners |
|
|
26,204 |
|
|
|
- |
|
|
|
2,594,155 |
|
|
|
2,620,359 |
|
|
|
- |
|
Repurchase of BUCs |
|
|
- |
|
|
|
(70,110 |
) |
|
|
(440,959 |
) |
|
|
(440,959 |
) |
|
|
- |
|
Restricted units awarded |
|
|
- |
|
|
|
70,110 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Restricted units compensation expense |
|
|
5,436 |
|
|
|
- |
|
|
|
538,085 |
|
|
|
543,521 |
|
|
|
- |
|
Unrealized gain on securities |
|
|
45,216 |
|
|
|
- |
|
|
|
4,476,351 |
|
|
|
4,521,567 |
|
|
|
4,065,221 |
|
Unrealized loss on bond purchase commitments |
|
|
(10,328 |
) |
|
|
- |
|
|
|
(1,022,460 |
) |
|
|
(1,032,788 |
) |
|
|
(1,032,788 |
) |
Reversal of net unrealized loss on securities with other-than-temporary impairment |
|
|
5,254 |
|
|
|
- |
|
|
|
520,192 |
|
|
|
525,446 |
|
|
|
981,792 |
|
Balance as of June 30, 2018 |
|
$ |
180,641 |
|
|
|
60,452,928 |
|
|
$ |
286,492,826 |
|
|
$ |
286,673,467 |
|
|
$ |
56,788,112 |
|
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, |
|
|||||
|
|
2019 |
|
|
2018 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
10,338,003 |
|
|
$ |
9,342,425 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
|
1,640,612 |
|
|
|
1,828,131 |
|
Contingent interest realized on investing activities |
|
|
(3,042,102 |
) |
|
|
- |
|
Impairment of securities |
|
|
- |
|
|
|
831,062 |
|
Loss (gain) on derivatives, net of cash paid |
|
|
508,354 |
|
|
|
(1,127,589 |
) |
Restricted unit compensation expense |
|
|
370,414 |
|
|
|
750,157 |
|
Bond premium/discount amortization |
|
|
(67,657 |
) |
|
|
(33,987 |
) |
Amortization of deferred financing costs |
|
|
731,006 |
|
|
|
895,459 |
|
Deferred income tax expense (benefit) & income tax payable/receivable |
|
|
172,965 |
|
|
|
(183,303 |
) |
Change in preferred return receivable from unconsolidated entities, net |
|
|
(3,005,017 |
) |
|
|
(1,799,127 |
) |
Changes in operating assets and liabilities |
|
|
|
|
|
|
|
|
Increase in interest receivable |
|
|
(207,986 |
) |
|
|
(1,141,448 |
) |
(Increase) decrease in other assets |
|
|
734,903 |
|
|
|
(928,527 |
) |
Decrease in accounts payable and accrued expenses |
|
|
(1,051,467 |
) |
|
|
(516,061 |
) |
Net cash provided by operating activities |
|
|
7,122,028 |
|
|
|
7,917,192 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(58,247 |
) |
|
|
(431,784 |
) |
Acquisition of mortgage revenue bonds |
|
|
(19,250,000 |
) |
|
|
(19,540,000 |
) |
Contributions to unconsolidated entities |
|
|
(17,285,950 |
) |
|
|
(16,488,929 |
) |
Principal payments received on mortgage revenue bonds |
|
|
14,341,785 |
|
|
|
23,285,577 |
|
Principal payments received on taxable mortgage revenue bonds |
|
|
23,953 |
|
|
|
30,526 |
|
Principal payments received on PHC Certificates |
|
|
2,767,166 |
|
|
|
226,714 |
|
Cash paid for land held for development and deposits on potential purchases |
|
|
- |
|
|
|
(2,660,649 |
) |
Advances on property loans |
|
|
- |
|
|
|
(66,651 |
) |
Principal payments received on property loans and contingent interest |
|
|
11,409,737 |
|
|
|
650,000 |
|
Net cash used in investing activities |
|
|
(8,051,556 |
) |
|
|
(14,995,196 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Distributions paid |
|
|
(17,386,938 |
) |
|
|
(17,458,416 |
) |
Repurchase of BUCs |
|
|
- |
|
|
|
(1,697,613 |
) |
Proceeds from the sale of BUCs |
|
|
- |
|
|
|
233,633 |
|
Payment of offering costs related to the sale of BUCs |
|
|
- |
|
|
|
(4,678 |
) |
Proceeds from debt financing |
|
|
18,430,500 |
|
|
|
- |
|
Principal payments on debt financing |
|
|
(5,271,169 |
) |
|
|
(16,924,182 |
) |
Principal payments on mortgages payable |
|
|
(373,843 |
) |
|
|
(380,775 |
) |
Principal borrowing on unsecured lines of credit |
|
|
23,200,000 |
|
|
|
19,540,000 |
|
Principal payments on unsecured lines of credit |
|
|
(35,659,200 |
) |
|
|
(20,000,000 |
) |
Increase (decrease) in security deposit liability related to restricted cash |
|
|
(26,397 |
) |
|
|
17,168 |
|
Debt financing and other deferred costs |
|
|
(105,457 |
) |
|
|
(8,670 |
) |
Net cash used in financing activities |
|
|
(17,192,504 |
) |
|
|
(36,683,533 |
) |
Net decrease in cash, cash equivalents and restricted cash |
|
|
(18,122,032 |
) |
|
|
(43,761,537 |
) |
Cash, cash equivalents and restricted cash at beginning of period |
|
|
33,268,611 |
|
|
|
71,583,329 |
|
Cash, cash equivalents and restricted cash at end of period |
|
$ |
15,146,579 |
|
|
$ |
27,821,792 |
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
|
Cash paid during the period for interest |
|
$ |
11,297,205 |
|
|
$ |
11,702,009 |
|
Cash paid during the period for income taxes |
|
|
155,000 |
|
|
|
162,963 |
|
Supplemental disclosure of noncash investing and financing activities: |
|
|
|
|
|
|
|
|
Distributions declared but not paid for BUCs and General Partner |
|
$ |
7,663,064 |
|
|
$ |
7,632,945 |
|
Distributions declared but not paid for Series A Preferred Units |
|
|
708,750 |
|
|
|
708,750 |
|
Land contributed as investment in an unconsolidated entity |
|
|
- |
|
|
|
2,597,784 |
|
Capital expenditures financed through accounts payable |
|
|
360 |
|
|
|
24,491 |
|
Deferred financing costs financed through accounts payable |
|
|
35,969 |
|
|
|
19,626 |
|
The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the condensed consolidated balance sheets to the total of the same such amounts shown in the condensed consolidated statements of cash flows:
|
|
June 30, 2019 |
|
|
June 30, 2018 |
|
||
Cash and cash equivalents |
|
$ |
13,821,980 |
|
|
$ |
26,328,497 |
|
Restricted cash |
|
|
1,324,599 |
|
|
|
1,493,295 |
|
Total cash, cash equivalents and restricted cash |
|
$ |
15,146,579 |
|
|
$ |
27,821,792 |
|
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
(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”) that provide construction and/or permanent financing for affordable multifamily and student housing residential properties (collectively “Residential Properties”) and commercial properties. The Partnership may also invest in other types of securities that may or may not be secured by real estate and may make property loans secured by multifamily residential properties which may or may not be financed by MRBs held by the Partnership. The Partnership may acquire real estate securing its MRBs or property loans through foreclosure in the event of a default or through the receipt of a fee simple deed in lieu of foreclosure. In addition, the Partnership may acquire interests in multifamily and student residential properties (“MF Properties”) in order to position itself for future investments in MRBs that finance these properties or to operate the MF Properties until their “highest and best use” can be determined by management.
The Partnership’s general partner 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 partnership interests to investors (“BUC holders”). The Partnership has issued non-cumulative, non-voting, non-convertible Series A Preferred Units (“Series A Preferred Units”) that represent limited partnership interests in the Partnership under the Partnership’s First Amended and Restated Agreement of Limited Partnership dated September 15, 2015, as further amended (the “Amended and Restated LP Agreement”). The holders of the BUCs and Series A Preferred Units are referred to herein as “Unitholders.”
2. Summary of Significant Accounting Policies
Consolidation
The “Partnership,” as used herein, includes America First Multifamily Investors, L.P., its consolidated subsidiaries and consolidated variable interest entities (Note 5). All intercompany transactions are eliminated. As of June 30, 2019, the consolidated subsidiaries of the Partnership consist of:
|
• |
ATAX TEBS I, LLC, a special purpose entity owned and controlled by the Partnership, created to hold MRBs to facilitate the M24 Tax Exempt Bond Securitization (“TEBS”) Financing with the Federal Home Loan Mortgage Corporation (“Freddie Mac”). |
|
• |
ATAX TEBS II, LLC, a special purpose entity owned and controlled by the Partnership, created to hold MRBs to facilitate the 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 M33 TEBS Financing with Freddie Mac. |
|
• |
ATAX TEBS IV, LLC, a special purpose entity owned and controlled by the Partnership, created to hold MRBs to facilitate the M45 TEBS Financing with Freddie Mac. |
|
• |
ATAX Capital Fund I, LLC, a wholly-owned subsidiary of the Partnership, created to hold beneficial interests in Tender Option Bond (“TOB”) Trusts related to the Public Housing Capital Trusts Fund Trust (“PHC”) Certificates. |
|
• |
ATAX Vantage Holdings, LLC, a wholly-owned subsidiary of the Partnership, which is committed to loan money or provide equity for the development of multifamily properties. |
|
• |
One wholly-owned corporation (“the Greens Hold Co”). The Greens Hold Co owns 100% of The 50/50 MF Property and certain property loans. |
The Partnership also consolidates variable interest entities (“VIEs”) for which it is deemed to be the primary beneficiary. See Note 5 for information regarding the Partnership’s consolidated VIEs.
7
On January 1, 2019, the Partnership adopted the lease guidance in Accounting Standards Codification (“ASC”) 842. The Partnership adopted ASC 842 at the required adoption date of January 1, 2019, using the transition method that allowed the Partnership to initially apply ASC 842 as of January 1, 2019 and recognize a cumulative-effect adjustment to the opening balance of partners’ capital in the period of adoption. No changes have been made to the condensed consolidated financial statements dated prior to the effective date related to the adoption of ASC 842.
Lessee Operating Leases
The Partnership’s only material lessee lease is a ground lease at The 50/50 MF Property. Upon adoption of ASC 842, the Partnership elected the package of practical expedients in Accounting Standards Update (“ASU”) 2016-11, elected to not to apply ASC 842 to short-term leases and elected to combine lease and non-lease components when accounting for these lease arrangements. On the date of adoption of ASC 842, the Partnership recognized operating lease right-of-use (“ROU”) assets of $1.7 million, operating lease liabilities of $2.2 million, and an immaterial cumulative adjustment to partners’ capital. The Partnership used a discount rate of 6.6% to calculate the ROU asset and lease liability related to the ground lease. The discount rate is based on the Partnership’s estimated incremental borrowing rate to borrow, on a fully collateralized basis, over a similar term for the amount of contractual lease payments. The incremental borrowing rate was estimated using market transactions adjusted for differences in the term and security.
The Partnership’s lessee ROU assets are reflected in other assets on the Partnership’s condensed consolidated balance sheet (see Note 12). The Partnership’s lessee operating lease liabilities are reflected in accounts payable, accrued expenses and other liabilities on the Partnership’s condensed consolidated balance sheet (see Note 13). See Note 13 for additional information on the Partnership’s ground lease.
Lessor Operating Leases
The Partnership’s lessor leases consist of tenant leases related to real estate assets, specifically at the MF Properties. Tenant leases also contain terms for non-lease revenues related to operations at the MF Properties, such as parking and food service revenues. The Partnership has elected to combine the lease and non-lease components when accounting for lessor leases. The unit lease component of the tenant lease is considered the predominant component, so all components of the tenant lease are accounted for under ASC 842. Tenant leases are typically for terms of 12 months or less and do not include extension options. Lease revenue is recognized monthly and is reported within property revenues on the Partnership’s condensed consolidated statements of operations. ASC 842 did not have a material impact on the Partnership’s accounting for its lessor arrangements with tenants at the MF Properties.
PHC Certificate Impairment
The Partnership periodically reviews the PHC Certificates for impairment. The Partnership evaluates whether declines in the fair value of the investments below amortized cost are other-than temporary. Factors considered include:
|
• |
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 Standard & Poor’s, and |
|
• |
Volatility of the fair value of the security. |
8
Certain prior year amounts have been reclassified for consistency with the current period presentation.
In the three and six months ended June 30, 2019, the Partnership reported amortization of deferred financing costs within interest expense in the Partnership’s condensed consolidated statements of operations. Previously, “Amortization of deferred financing costs expense” had been reported as a separate line item in the Partnership’s condensed consolidated statement of operations. Accordingly, for the three and six months ended June 30, 2018, the Partnership has included amortization of deferred financing costs expense within interest expense in conformity with the current reporting period presented herein. This reclassification has no effect on the Partnership’s reported net income or partners’ capital in the Partnership’s condensed consolidated financial statements for the periods presented.
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 (“SEC”). Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted in accordance with such SEC 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, 2018. These condensed consolidated financial statements and notes have been prepared consistently with the 2018 Form 10-K, with the exception of new accounting standards that were adopted and reclassifications that are discussed herein. In the opinion of management, all adjustments (consisting of normal and recurring accruals) necessary to present fairly the Partnership’s financial position as of June 30, 2019, and the results of operations for the interim periods presented have been made. The results of operations for the interim periods are not necessarily indicative of the results to be expected for the full year. The accompanying condensed consolidated balance sheet as of December 31, 2018 was derived from the audited annual consolidated financial statements, but does not contain all the footnote disclosures from the annual consolidated financial statements.
Recently Issued Accounting Pronouncements
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 for financial assets, to include the use of reasonable and supportable forward-looking information to better estimate credit losses. The ASU is effective for the Partnership’s annual and interim periods beginning after December 15, 2019 and is to be applied using a modified-retrospective approach. The Partnership has completed its assessment of its items that are within the scope of the new ASU. The Partnership’s items within the scope of the ASU are property loans, receivables reported within other assets, financial guarantees and commitments. Also within the scope of the ASU are changes to the impairment model for available-for-sale debt securities, which includes the Partnership’s MRBs, PHC Certificates, and taxable MRBs. The Partnership is currently evaluating the impact of the ASU to such items in the Partnership’s condensed consolidated financial statements.
3. Partnership Income, Expenses and Cash Distributions
The Amended and Restated LP Agreement of the Partnership contains provisions for the distribution of Net Interest Income, Net Residual Proceeds and Liquidation Proceeds; for the allocation of income or loss from operations; and for the allocation of income and loss arising from a repayment, sale, or liquidation of investments. Income and losses will be allocated to each Unitholder on a periodic basis, as determined by the General Partner, based on the number of Series A Preferred Units and 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 Series A Preferred Units and BUCs held by each Unitholder on that date. Cash distributions are currently made on a quarterly basis.
The holders of the Series A Preferred Units are entitled to distributions at a fixed rate of 3.0% per annum prior to payment of distributions to other Unitholders.
9
Net Interest Income (Tier 1) is allocated 99% to the limited partners and BUC holders as a class and 1% to the General Partner. Net Interest Income (Tier 2) and Net Residual Proceeds (Tier 2) are allocated 75% to the limited partners and BUC holders as a class and 25% to the General Partner. Net Interest Income (Tier 2) and Net Residual Proceeds (Tier 2) in excess of the maximum allowable amount as set forth in the Amended and Restated LP Agreement are considered Net Interest Income (Tier 3) and Net Residual Proceeds (Tier 3) and are allocated 100% to the limited partners and BUC holders as a class.
4. Net income per BUC
The Partnership has disclosed basic and diluted net income per BUC on the Partnership’s condensed consolidated statements of operations. The unvested Restricted Unit Awards (“RUAs”) issued under the Partnership’s 2015 Equity Incentive Plan (the “Plan”) are considered participating securities. There were no dilutive BUCs for the three and six months ended June 30, 2019 and 2018.
5. Variable Interest Entities
Consolidated VIEs
The Partnership has determined the TOB, Term TOB, Term A/B and TEBS Financings are VIEs and the Partnership is the primary beneficiary. 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, Term TOB, Term A/B and TEBS Financings stipulate the Partnership has the sole right to cause the trusts to sell the underlying assets. If underlying assets were sold, the extent to which the VIEs will be exposed to gains or losses would result from decisions made by the Partnership.
As the primary beneficiary, the Partnership reports the TOB, Term TOB, Term A/B 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 the Term TOB, Term A/B Trusts and TEBS Financings as secured debt financings on the Partnership’s condensed consolidated balance sheets (see Note 15). The MRBs secured by the TOB, Term TOB, Term A/B and TEBS Financings are reported as assets on the Partnership’s condensed consolidated balance sheets (see Notes 6 and 7).
Non-Consolidated VIEs
The Partnership has variable interests in various entities in the form of MRBs, property loans and investments in unconsolidated entities. These variable interests do not allow the Partnership 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 VIEs in the Partnership’s condensed consolidated financial statements.
The Partnership held variable interests in 16 and 17 non-consolidated VIEs as of June 30, 2019 and December 31, 2018, respectively. The following table summarizes the Partnership’s variable interests in these entities as of June 30, 2019 and December 31, 2018:
|
|
Maximum Exposure to Loss |
|
|||||
|
|
June 30, 2019 |
|
|
December 31, 2018 |
|
||
Mortgage revenue bonds |
|
$ |
30,520,000 |
|
|
$ |
51,791,000 |
|
Property loans |
|
|
- |
|
|
|
8,367,635 |
|
Investment in unconsolidated entities |
|
|
96,825,273 |
|
|
|
76,534,306 |
|
|
|
$ |
127,345,273 |
|
|
$ |
136,692,941 |
|