XML 41 R8.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Cash flows from operating activities:      
Net income $ 30,662,851 $ 23,783,684 $ 26,606,222
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 5,212,859 6,862,530 6,505,011
Provision for loan loss [1] 295,000    
Gain on sale of real estate assets, net (17,753,303) (14,072,317) (4,599,109)
Gain on the sale of discontinued operations     (3,212,447)
Contingent interest realized on investing activities (2,927,948) (1,379,466) (4,756,716)
Note interest income realized from the sale of Fairmont Oaks, Consolidated VIE     (1,454,621)
Gain on sale of securities   (8,097)  
Impairment of securities 761,960    
Loss (gain) on derivatives, net of cash paid (170,031) (17,618) 1,802,655
Restricted unit compensation expense 1,615,242 833,142  
Bond premium/discount amortization (320,382) (153,922) 238,996
Amortization of deferred financing costs 2,324,535 1,862,509 1,622,789
Deferred income tax expense (benefit) (400,000) 366,000  
Change in preferred return receivable from unconsolidated entities (2,922,158) (718,701)  
Changes in operating assets and liabilities, net of effect of acquisitions      
(Increase) decrease in interest receivable 442,071 (1,762,344) (2,452,084)
(Increase) decrease in other assets 245,564 (112,174) (416,419)
Decrease in accounts payable and accrued expenses 73,267 (251,695) (496,859)
Net cash provided by operating activities 17,139,527 15,231,531 19,387,418
Cash flows from investing activities:      
Capital expenditures (441,790) (635,739) (3,282,107)
Restructure and acquisition of interest rate derivative     (562,088)
Proceeds from sale of MF Properties 46,525,000 45,850,000 16,196,510
Proceeds from sale of land held for development 3,000,000    
Proceeds from sale of discontinued operations     22,900,000
Proceeds from sale of mortgage revenue bond   9,295,000  
Proceeds from the sale of MBS Securities   14,997,069  
Cash realized from the bond exchange for the Suites on Paseo property     514,095
Acquisition of mortgage revenue bonds (121,347,000) (130,620,000) (188,572,000)
Contributions to unconsolidated entities (14,096,478) (18,751,305)  
Acquisition of MF Property   (9,882,800)  
Restricted cash - debt collateral paid (1,043,283) (2,564,000) (4,815,000)
Restricted cash - debt collateral released 5,038,371 4,429,019 7,522,959
Increase (decrease) in restricted cash 776,981 342,609 (16,004)
Acquisition of taxable mortgage revenue bonds     (500,000)
Principal payments received on taxable mortgage revenue bonds 1,565,455 551,162 153,821
Cash paid for land held for development and deposits on potential purchases (381,066) (100,000) (2,889,400)
Advances on property loans (2,712,816) (8,414,215) (11,208,763)
Principal payments received on property loans 2,667,276 2,806,056 2,958,415
Net cash used in investing activities (21,505,164) (83,052,386) (138,703,473)
Cash flows from financing activities:      
Distributions paid (33,465,038) (34,245,664) (31,556,898)
Proceeds from the sale of redeemable Series A Preferred Units 53,631,000 40,869,000  
Payment of offering costs related to the sale of redeemable Series A Preferred Units (8,875) (86,814)  
Acquisition of interest rate derivatives (556,017)    
Repurchase of Beneficial Unit Certificates (1,466,222) (1,603,658)  
Proceeds from the sale of Beneficial Unit Certificates 978,628    
Payment of offering costs related to the sale of Beneficial Unit Certificates (101,143)    
Payment of tax withholding related to restricted unit awards (400,607)    
Distribution to noncontrolling interest (76,316)    
Proceeds from debt financing 144,100,000 173,302,645 293,205,000
Principal payments on debt financing (81,773,730) (129,465,032) (182,132,712)
Principal payments on other secured financing   (7,500,000)  
Principal borrowing on mortgages payable   7,500,000  
Principal payments on mortgages payable (15,952,005) (17,997,186) (8,415,981)
Principal borrowing on unsecured lines of credit 80,560,000 87,487,639 74,071,261
Principal payments on unsecured and secured lines of credit (90,560,000) (44,984,639) (55,149,000)
Decrease in security deposit liability related to restricted cash (227,029) (44,984) 16,004
Deferred costs related to future equity raises     (169,667)
Debt financing and other deferred costs (1,467,831) (1,697,713) (2,709,513)
Net cash provided by financing activities 53,214,815 71,533,594 87,158,494
Net increase (decrease) in cash and cash equivalents 48,849,178 3,712,739 (32,157,561)
Cash and cash equivalents at beginning of period 20,748,521 17,035,782 49,193,343
Cash and cash equivalents at end of period 69,597,699 20,748,521 17,035,782
Supplemental disclosure of cash flow information:      
Cash paid during the period for interest 21,558,593 15,175,628 12,866,079
Cash paid during the period for income taxes 5,890,835 4,615,000  
Supplemental disclosure of noncash investing and financing activities:      
Distributions declared but not paid for Beneficial Unit Certificates and general partner 8,423,803 8,017,950 8,759,343
Distributions declared but not paid for Series A Preferred Units 692,917 271,518  
Land contributed as investment in an unconsolidated entity 3,091,023    
Capital expenditures financed through accounts payable 72,390 46,528 26,368
Deferred financing and equity issuance costs financed through accounts payable 90,339 234,372  
Liabilities assumed in the acquisition of MF Property   135,326  
Beneficial Unit Certificates surrendered for tax withholding liabilities on restricted units   153,306  
Exchange of Suites on Paseo assets held for the Suites on Paseo property     42,665,912
Public housing capital fund trusts [Member]      
Cash flows from investing activities:      
Principal payments received 5,979,738 2,014,120 963,526
Mortgage Revenue Bonds [Member]      
Cash flows from investing activities:      
Principal payments received $ 52,964,448 $ 7,630,638 $ 21,932,563
[1] See table below for a summary of terms for the individual Term A/B Trust securitizations. Activity for the year ended December 31, 2017 consists of the reversal of $55,000 allowance for loan loss related to Lake Forest and the increase of $350,000 allowance for loan loss related to Ashley Square. The net provision for loan loss for the year ended December 31, 2017 is recorded as a reduction to other interest income on the consolidated statements of operations.