EX-99.1 2 ghi-ex99_1.htm EX-99.1 EX-99.1

Exhibit 99.1

 

 

img132136125_0.jpg 

Supplemental Financial Report for the

Quarter Ended June 30, 2023

 

 

 

 

 

 

 

 

 

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

img132136125_1.jpg 

 


 

Supplemental Financial Report for the Quarter Ended June 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Greystone Housing Impact Investors LP

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

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

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

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

On June 14, 2023, the Partnership declared a supplemental distribution payable in the form of additional BUCs equal to $0.07 per BUC (the “Second Quarter 2023 BUCs Distribution”, collectively with the Third Quarter 2022 BUCs Distribution and the Fourth Quarter 2022 BUCs Distribution, the “BUCs Distributions”). The Second Quarter 2023 BUCs Distribution was paid at a ratio of 0.00448 BUCs for each issued and outstanding BUC as of the record date of June 30, 2023, which represents an amount per BUC based on the closing price of the BUCs on the NYSE on June 13, 2023. The Second Quarter 2023 BUCs Distribution was completed on July 31, 2023.

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

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 2

 

 

 


 

Supplemental Financial Report for the Quarter Ended June 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

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

Disclosure Regarding Non-GAAP Measures

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

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

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 3

 

 

 


 

Supplemental Financial Report for the Quarter Ended June 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Partnership Financial Information

TABLE OF CONTENTS

Letter from the CEO

5

Quarterly Fact Sheet

7

Financial Performance Trend Graphs

8-13

Other Partnership Information

14

Partnership Financial Measures

15-18

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 4

 

 

 


 

Supplemental Financial Report for the Quarter Ended June 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Letter from the CEO

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

Total revenues of $28.3 million
Net income of $0.85 per Beneficial Unit Certificate (“BUC”), basic and diluted
Cash Available for Distribution (“CAD”) of $0.62 per BUC
Total assets of $1.66 billion
Total Mortgage Revenue Bond (“MRB”) and Governmental Issuer Loan (“GIL”) investments of $1.2 billion

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

Advanced funds on MRB and taxable MRB investments totaling $55.7 million.
Advanced funds on GIL, taxable GIL and property loan investments totaling $32.9 million.
Received total proceeds of $19.8 million from the sale of Vantage at Conroe in Conroe, TX, inclusive of the return of our initial $9.0 million investment commitments made in April 2019. We recognized investment income and gains on sale totaling $9.4 million, which resulted in approximately $0.37 of net income and CAD per BUC after allocation of Tier 2 income to our general partner.
Freddie Mac executed its first forward purchase of a GIL investment in June 2023 related to the Oasis at Twin Lakes property. Our GIL and property loan investments totaling $58.0 million associated with construction financing were settled in full at par plus accrued interest.
Received TOB trust financing proceeds totaling $68.4 million as leverage on various investment fundings.
Issued 1,000,000 of new Series A-1 Preferred Units to a financial institution for aggregate proceeds of $10.0 million. The first optional redemption date for the new Series A-1 Preferred Units is in June 2029.

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

Other highlights of our investment portfolio include the following:

We continue to execute on our hedging strategy, primarily through the use of interest rate swaps, to reduce the impact of volatile market interest rates. We received net swap payments of approximately $1.3 million during the three months ended June 30, 2023.
Two joint venture equity investments properties were over 90% occupied as of July 31, 2023 and two other properties have begun leasing activities. Six of our joint venture equity investments are currently

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 5

 

 

 


 

Supplemental Financial Report for the Quarter Ended June 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

under construction or in development, with none having experienced material supply chain disruptions for either construction materials or labor to date.
We directly own the Suites on Paseo MF Property near San Diego State University. The property continues to meet all direct obligations with cash flows from operations and is pre-leased at 99% for the upcoming Fall 2023 term. Included in the pre-lease amount are 140 beds that are master leased to San Diego State University for the 2023-2024 academic year.

We continually assess our exposure to changes in market interest rates, particularly given the recent market volatility and increases in short term interest rates announced by the Federal Reserve. As of June 30, 2023, approximately 77% of our leverage bears interest at short term variable interest rates. Of those assets funded with short term variable rate debt facilities, approximately 42% bear interest at a variable rate as well such that our net interest margin is largely hedged against changing market interest rates. We have also hedged approximately 41% of our exposure to changes in market interest rates on our variable-rate debt financings through various interest rate swaps with an average monthly notional amount of approximately $275.0 million, in the aggregate, for the remainder of 2023. We will consider implementing additional interest rate hedges as appropriate.

Affiliates of Greystone continue to assist in our growth by introducing new investment opportunities. An affiliate of Greystone has forward committed to purchase ten of our current GIL investments.

The increased uncertainty in the commercial banking and financial sectors continues to create new lending opportunities for us to pursue beyond our normal pipeline. We will continue to strategically work with strong sponsors on new investment opportunities where traditional sources of capital may not currently be available. We will also continue to seek to develop new relationships, particularly with those sponsors that are existing clients of Greystone and its affiliates.

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

Kenneth C. Rogozinski

Chief Executive Officer

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 6

 

 

 


 

Supplemental Financial Report for the Quarter Ended June 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Second Quarter 2023 Fact Sheet

PARTNERSHIP DETAILS

 

 

 

 

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

 

(As of June 30, 2023)

 

 

 

Symbol (NYSE)

 

 

GHI

 

Most Recent Quarterly Distribution per BUC1

$

0.44

 

 

 

 

 

BUC Price

$

16.48

 

Year to Date Annualized Yield2

 

9.8%

 

 

 

 

 

 

BUCs Outstanding

 

 

22,639,852

 

Market Capitalization

 

$

$373,104,761

 

52-week BUC price range

 

$15.07 to $19.95

 

 

 

 

 

 

 

 

 

 

 

Partnership Financial Information for Q2 2023

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

 

 

6/30/2023

 

12/31/2022

 

 

 

 

 

 

Total Assets

$1,656,683

 

$1,567,130

 

Leverage Ratio3

72%

 

73%

 

 

 

 

 

 

 

Q2 2023

 

YTD 2023

 

 

 

 

 

 

Total Revenue

$28,304

 

$53,242

 

Net Income

$21,287

 

$38,078

 

Cash Available for Distribution (“CAD”)4

$14,135

 

$32,351

 

Cash Distributions declared, per BUC1

$0.37

 

$0.74

 

BUCs Distributions declared, per BUC1

$0.07

 

$0.07

 

 

(1)
The distribution was paid on July 31, 2023 for BUC holders of record as of June 30, 2023. The distribution is payable to BUC holders of record as of the last business day of the quarter end and GHI trades ex-dividend one day prior to the record date, with a payable date of the last business day of the subsequent month. The distribution includes the regular quarterly cash distribution of $0.37 per outstanding BUC and a supplemental distribution payable in the form of additional BUCs equal to $0.07 per BUC. The Second Quarter 2023 BUCs Distribution was paid at a ratio of 0.00448 BUCs for each issued and outstanding BUC as of the record date.
(2)
The annualized yield calculation is based on year-to-date distributions declared of $0.81 per BUC.
(3)
Our overall leverage ratio is calculated as total outstanding debt divided by total assets using cost adjusted for paydowns and allowances for MRBs, Governmental Issuer Loans, property loans, taxable MRBs and taxable GILs, and initial cost for deferred financing costs and real estate assets.
(4)
Management utilizes a calculation of Cash Available for Distribution (“CAD”) to assess the Partnership’s operating performance. This is a non-GAAP financial measure and a reconciliation of our GAAP net income (loss) to CAD is provided on page 16 of this report.

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 7

 

 

 


 

Supplemental Financial Report for the Quarter Ended June 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Asset Profile

img132136125_5.jpg 

 

img132136125_6.jpg 

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 8

 

 

 


 

Supplemental Financial Report for the Quarter Ended June 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Mortgage Investment Profile


img132136125_7.jpg 

(1)
Mortgage Investments include the Partnership’s Mortgage Revenue Bonds, Governmental Issuer Loans and Property Loans that share a first mortgage lien with the Governmental Issuer Loans.

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 9

 

 

 


 

Supplemental Financial Report for the Quarter Ended June 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Debt and Equity Profile

img132136125_8.jpg 

 

img132136125_9.jpg 

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 10

 

 

 


 

Supplemental Financial Report for the Quarter Ended June 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Debt Financing ($’s In 000’s)

img132136125_10.jpg 

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

Interest Rate Sensitivity Analysis (1)

Description

 

- 25 basis points

 

 

+ 50 basis points

 

 

+ 100 basis points

 

 

+ 150 basis points

 

 

+ 200 basis points

 

TOB Debt Financings

 

$

1,190,974

 

 

$

(2,381,947

)

 

$

(4,763,894

)

 

$

(7,145,841

)

 

$

(9,527,788

)

TEBS Debt Financings

 

 

116,738

 

 

 

(233,475

)

 

 

(466,950

)

 

 

(700,425

)

 

 

(933,900

)

Other Investment Financings

 

 

(464,271

)

 

 

928,542

 

 

 

1,857,085

 

 

 

2,785,627

 

 

 

3,714,170

 

Variable Rate Investments

 

 

(673,058

)

 

 

1,346,116

 

 

 

2,692,232

 

 

 

4,038,349

 

 

 

5,384,465

 

Net Interest Income Impact

 

$

170,383

 

 

$

(340,764

)

 

$

(681,527

)

 

$

(1,022,290

)

 

$

(1,363,053

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per BUC Impact (2)

 

$

0.008

 

 

$

(0.015

)

 

$

(0.030

)

 

$

(0.045

)

 

$

(0.060

)

(1)
The interest rate sensitivity table above represents the change in interest income from investments, net of interest on debt and settlement payments for interest rate derivatives over the next twelve months, assuming an immediate parallel shift in the SOFR yield curve and the resulting implied forward rates are realized as a component of this shift in the curve and assuming management does not adjust its strategy in response. The amounts in the table above do not consider any potential derivative fair value adjustments in determining the net interest income impact.
(2)
The net interest income change per BUC calculated based on 22,639,852 BUCs outstanding as of June 30, 2023.

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 11

 

 

 


 

Supplemental Financial Report for the Quarter Ended June 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Total Revenue & Gain on Sale Trends

img132136125_11.jpg 

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 12

 

 

 


 

Supplemental Financial Report for the Quarter Ended June 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Operating Expense Trends

img132136125_12.jpg

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

Since July 1, 2021, the ratio of “Salaries and benefits” and “General and administrative” expenses to Total Assets has averaged approximately 0.28% per quarter.

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 13

 

 

 


 

Supplemental Financial Report for the Quarter Ended June 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Other Partnership Information

 

 

 

 

Corporate Office:

 

 

Transfer Agent:

 

14301 FNB Parkway

 

 

American Stock Transfer & Trust Company

Suite 211

 

 

59 Maiden Lane

Omaha, NE 68154

 

 

Plaza Level

Phone:

402-952-1235

 

New York, NY 10038

Investor & K-1 Services:

855-428-2951

 

 

Phone: 718-921-8124

Web Site:

www.ghiinvestors.com

 

 

888-991-9902

K-1 Services Email:

ghiK1s@greyco.com

 

 

 

Ticker Symbol (NYSE):

GHI

 

 

 

 

Corporate Counsel:

 

Independent Accountants:

Barnes & Thornburg LLP

 

PwC

11 S. Meridian Street

 

1 North Wacker Drive

Indianapolis, IN 46204

 

Chicago, Illinois 60606

 

 

 

Board of Managers of Greystone AF Manager LLC:

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

 

 

 

Stephen Rosenberg

 

Chairman of the Board

Jeffrey M. Baevsky

 

Manager

Drew C. Fletcher

 

Manager

Steven C. Lilly

 

Manager

W. Kimball Griffith

 

Manager

Deborah A. Wilson

 

Manager

Robert K. Jacobsen

 

Manager

 

 

 

Corporate Officers:

Chief Executive Officer – Kenneth C. Rogozinski

Chief Financial Officer – Jesse A. Coury

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 14

 

 

 


 

Supplemental Financial Report for the Quarter Ended June 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Statements of Operations

 

 

For The Three Months Ended June 30, 2023

 

 

For The Three Months Ended June 30, 2022

 

 

For The Six Months Ended June 30, 2023

 

 

For The Six Months Ended June 30, 2022

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Investment income

$

 

22,415,771

 

$

 

13,825,300

 

$

 

41,718,456

 

$

 

28,228,703

 

Property revenues

 

 

1,108,356

 

 

 

1,944,541

 

 

 

2,333,976

 

 

 

3,871,542

 

Other interest income

 

 

4,646,347

 

 

 

1,463,126

 

 

 

9,056,012

 

 

 

4,339,093

 

Other income

 

 

133,467

 

 

 

-

 

 

 

133,467

 

 

 

-

 

   Total Revenues

 

 

28,303,941

 

 

 

17,232,967

 

 

 

53,241,911

 

 

 

36,439,338

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Real estate operating (exclusive of items shown below)

 

 

614,692

 

 

 

978,521

 

 

 

1,216,945

 

 

 

2,043,083

 

Provision for credit losses

 

 

(774,000

)

 

 

-

 

 

 

(1,319,000

)

 

 

-

 

Depreciation and amortization

 

 

405,408

 

 

 

684,362

 

 

 

810,389

 

 

 

1,368,024

 

Interest expense (1)

 

 

8,988,483

 

 

 

6,776,966

 

 

 

26,959,981

 

 

 

10,714,097

 

General and administrative

 

 

5,109,419

 

 

 

3,808,887

 

 

 

10,182,006

 

 

 

7,490,725

 

   Total Expenses

 

 

14,344,002

 

 

 

12,248,736

 

 

 

37,850,321

 

 

 

21,615,929

 

Other Income:

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of investments in an unconsolidated entities

 

 

7,326,084

 

 

 

12,643,501

 

 

 

22,693,013

 

 

 

29,083,251

 

Income before income taxes

 

 

21,286,023

 

 

 

17,627,732

 

 

 

38,084,603

 

 

 

43,906,660

 

Income tax expense (benefit)

 

 

(1,149

)

 

 

21,051

 

 

 

6,209

 

 

 

35,961

 

Net income

$

 

21,287,172

 

$

 

17,606,681

 

$

 

38,078,394

 

$

 

43,870,699

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

21,287,172

 

 

 

17,606,681

 

 

 

38,078,394

 

 

 

43,870,699

 

   Redeemable preferred unit distributions and accretion

 

 

(799,182

)

 

 

(716,500

)

 

 

(1,545,832

)

 

 

(1,434,244

)

Net income available to Partners

$

 

20,487,990

 

$

 

16,890,181

 

$

 

36,532,562

 

$

 

42,436,455

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to Partners allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 General Partner

$

 

1,010,088

 

$

 

232,036

 

$

 

3,489,146

 

$

 

2,969,080

 

 Limited Partners - BUCs

 

 

19,323,960

 

 

 

16,600,246

 

 

 

32,814,794

 

 

 

39,329,444

 

 Limited Partners - Restricted units

 

 

153,942

 

 

 

57,899

 

 

 

228,622

 

 

 

137,931

 

 

 

 

20,487,990

 

 

 

16,890,181

 

 

 

36,532,562

 

 

 

42,436,455

 

BUC holders' interest in net income per BUC, basic and diluted

$

 

0.85

 

$

 

0.74

 

$

 

1.45

 

$

 

1.74

 

Weighted average number of BUCs outstanding, basic

 

 

22,639,852

 

 

 

22,582,055

 

 

 

22,639,877

 

 

 

22,581,421

 

Weighted average number of BUCs outstanding, diluted

 

 

22,639,852

 

 

 

22,582,055

 

 

 

22,639,877

 

 

 

22,581,421

 

(1)
Interest expense includes approximately $5.9 million and approximately $2.3 million of gains from derivative fair value adjustments for the three and six months ended June 30, 2023, respectively. Interest expense includes approximately $1.3 million and approximately $3.7 million of gains from derivative fair value adjustments for the three and six months ended June 30, 2022, respectively.

As of June 30, 2023, we had interest rate swaps with notional amounts totaling approximately $255.8 million and the 5-year SOFR swap rate was 3.94%. As of December 31, 2022, we had interest rate swaps with notional amounts totaling $194.7 million and the 5-year SOFR swap rate was 3.75%.

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 15

 

 

 


 

Supplemental Financial Report for the Quarter Ended June 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Cash Available for Distribution (CAD)

The following table contains reconciliations of the Partnership’s GAAP net income to its CAD:

 

For the Three

 

 

For the Three

 

 

For the Six

 

 

For the Six

 

 

Months Ended

 

 

Months Ended

 

 

Months Ended

 

 

Months Ended

 

 

June 30, 2023

 

 

June 30, 2022

 

 

June 30, 2023

 

 

June 30, 2022

 

Net income

$

21,287,172

 

 

$

17,606,681

 

 

$

38,078,394

 

 

$

43,870,699

 

Change in fair value of derivative instruments

 

(6,020,265

)

 

 

(1,232,433

)

 

 

(2,584,298

)

 

 

(3,707,564

)

Depreciation and amortization expense

 

405,408

 

 

 

684,362

 

 

 

810,389

 

 

 

1,368,024

 

Provision for credit losses

 

(774,000

)

 

 

-

 

 

 

(1,319,000

)

 

 

-

 

Amortization of deferred financing costs

 

392,983

 

 

 

492,720

 

 

 

1,398,750

 

 

 

944,192

 

Restricted unit compensation expense

 

587,177

 

 

 

165,509

 

 

 

937,136

 

 

 

339,407

 

Deferred income taxes

 

(1,073

)

 

 

(13,973

)

 

 

(2,055

)

 

 

(6,707

)

Redeemable Preferred Unit distributions and accretion

 

(799,182

)

 

 

(716,500

)

 

 

(1,545,832

)

 

 

(1,434,244

)

Tier 2 Income allocable to the General Partner

 

(878,407

)

 

 

(189,569

)

 

 

(3,293,628

)

 

 

(2,835,548

)

Recovery of prior credit loss

 

(17,345

)

 

 

(17,344

)

 

 

(34,312

)

 

 

(22,623

)

Bond premium, discount and origination fee amortization, net of cash received

 

(47,046

)

 

 

(59,341

)

 

 

(94,227

)

 

 

(137,716

)

Total CAD

$

14,135,422

 

 

$

16,720,112

 

 

$

32,351,317

 

 

$

38,377,920

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of BUCs outstanding, basic

 

22,639,852

 

 

 

22,582,055

 

 

 

22,639,877

 

 

 

22,581,421

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per BUC, basic

$

0.85

 

 

$

0.74

 

 

$

1.45

 

 

$

1.74

 

Total CAD per BUC, basic

$

0.62

 

 

$

0.74

 

 

$

1.43

 

 

$

1.70

 

Cash Distributions declared, per BUC

$

0.368

 

 

$

0.556

 

 

$

0.737

 

 

$

0.878

 

BUCs Distribution declared, per BUC

$

0.07

 

 

$

-

 

 

$

0.07

 

 

$

-

 

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 16

 

 

 


 

Supplemental Financial Report for the Quarter Ended June 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Balance Sheets

 

 

June 30, 2023

 

 

December 31, 2022

 

Assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

59,246,152

 

 

$

51,188,416

 

Restricted cash

 

 

45,764,758

 

 

 

41,448,840

 

Interest receivable, net

 

 

10,315,367

 

 

 

11,628,173

 

Mortgage revenue bonds

 

 

905,963,979

 

 

 

799,408,004

 

Governmental issuer loans, net

 

 

302,172,903

 

 

 

300,230,435

 

Property loans, net

 

 

142,903,262

 

 

 

175,109,711

 

Investments in unconsolidated entities

 

 

106,295,533

 

 

 

115,790,841

 

Real estate assets, net

 

 

35,563,000

 

 

 

36,550,478

 

Other assets

 

 

48,458,219

 

 

 

35,774,667

 

Total Assets

 

$

1,656,683,173

 

 

$

1,567,129,565

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

22,468,434

 

 

$

21,733,506

 

Distribution payable

 

 

9,322,108

 

 

 

10,899,677

 

Secured lines of credit

 

 

12,500,000

 

 

 

55,500,000

 

Debt financing, net

 

 

1,154,029,163

 

 

 

1,058,903,952

 

Mortgages payable and other secured financing, net

 

 

1,690,000

 

 

 

1,690,000

 

Total Liabilities

 

 

1,200,009,705

 

 

 

1,148,727,135

 

 

 

 

 

 

 

 

Redeemable preferred units

 

 

112,421,303

 

 

 

94,446,913

 

 

 

 

 

 

 

 

Partners' Capital

 

 

 

 

 

 

General Partner

 

 

488,564

 

 

 

285,571

 

Beneficial Unit Certificate holders

 

 

343,763,601

 

 

 

323,669,946

 

Total Partners' Capital

 

 

344,252,165

 

 

 

323,955,517

 

Total Liabilities and Partners' Capital

 

$

1,656,683,173

 

 

$

1,567,129,565

 

 

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 17

 

 

 


 

Supplemental Financial Report for the Quarter Ended June 30, 2023

img132136125_2.jpg 

img132136125_3.jpg 

 

Tax Income Information Related to Beneficial Unit Certificates

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

 

2022

 

 

2021

 

 

2020

 

 

Tax-exempt income

 

25

%

 

 

32

%

 

 

215

%

 

Taxable income (loss)

 

75

%

 

 

68

%

 

 

-115

%

(1)

 

 

100

%

 

 

100

%

 

 

100

%

 

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

 

© 2023 Greystone & Co. II LLC

img132136125_4.jpg 18