Back to GetFilings.com



 

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 March 31, 2004

Commission File Number: 001-11981

MUNICIPAL MORTGAGE & EQUITY, LLC
(Exact name of registrant as specified in its charter)
     
Delaware   52-1449733
(State or other jurisdiction of
incorporation or organization)
  (I.R.S. Employer Identification No.)
     
621 E. Pratt Street, Suite 300    
Baltimore, Maryland   21202-3140
(Address of principal executive offices)   (Zip Code)

(443) 263-2900
(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. [x] Yes [  ]_No

     Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). [x] Yes [  ]_No

     The Registrant had 34,784,093 common shares outstanding as of April 30, 2004.

 


 

MUNICIPAL MORTGAGE & EQUITY, LLC
INDEX TO FORM 10-Q

         
Part I — FINANCIAL INFORMATION
       
 
       
Item 1. Financial Statements
    2  
 
       
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
    25  
 
       
Item 3. Quantitative and Qualitative Disclosures about Market Risk
    37  
 
       
Item 4. Controls and Procedures
    37  
 
       
Part II — OTHER INFORMATION
       
 
       
Item 2. Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities
    38  
 
       
Item 6. Exhibits and Reports on Form 8-K
    38  
 
       
Signatures
    39  

 


 

Forward-Looking Information

This Quarterly Report on Form 10-Q contains forward-looking statements, which involve certain risks and uncertainties. Assumptions contained in various portions of this Quarterly Report on Form 10-Q involve judgments with respect to, among other things, future economic market conditions and future business decisions, all of which are difficult or impossible to predict accurately and many of which are beyond the control of Municipal Mortgage & Equity, LLC (“MuniMae” and together with its subsidiaries, the “Company”). Although the Company believes that the assumptions underlying the forward-looking information included herein are reasonable, any of the assumptions could be inaccurate. Therefore, there can be no assurance that such forward-looking information will prove to be accurate. In light of the significant uncertainties inherent in forward-looking information, the inclusion of such information should not be regarded as a representation by the Company or any other person that the objectives and plans of the Company will be achieved.

 


 

PART I.
FINANCIAL INFORMATION

Item 1. Financial Statements.

MUNICIPAL MORTGAGE & EQUITY, LLC
CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)
(unaudited)

                 
    March 31, 2004
  December 31, 2003
ASSETS
               
Investment in tax-exempt bonds, net (Note 2)
  $ 1,097,764     $ 1,043,973  
Loans receivable, net (Note 3)
    541,516       497,884  
Loans receivable held for sale (Note 3)
    22,933       54,492  
Investment in partnerships (Note 4)
    1,624,073       282,492  
Investments in derivative financial instruments (Note 5)
    2,630       2,563  
Cash and cash equivalents
    40,527       50,826  
Interest receivable
    17,790       16,843  
Restricted assets (Note 6)
    195,016       75,525  
Other assets
    69,610       79,390  
Mortgage servicing rights, net
    10,631       10,967  
Goodwill
    107,505       107,505  
Other intangibles
    25,980       27,159  
 
   
 
     
 
 
Total assets
  $ 3,755,975     $ 2,249,619  
 
   
 
     
 
 
                 
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
Notes payable (Note 7)
  $ 867,478     $ 646,096  
Short-term debt (Note 7)
    374,376       371,881  
Long-term debt (Note 7)
    186,792       190,090  
Preferred shares subject to mandatory redemption (Note 8)
    168,000       168,000  
Tax credit equity guarantee liability (Note 9)
    136,322       151,326  
Investments in derivative financial instruments (Note 5)
    17,709       15,287  
Accounts payable and accrued expenses
    8,116       17,506  
Interest payable
    10,610       9,581  
Unearned revenue and other liabilities
    34,139       37,986  
 
   
 
     
 
 
Total liabilities
    1,803,542       1,607,753  
 
   
 
     
 
 
                 
Commitments and contingencies (Note 10)
           
 
               
Minority interest in subsidiary companies (Note 1)
    1,274,458       31  
Shareholders’ equity:
               
Common shares, par value $0 (38,071,099 shares authorized, including 34,854,393 shares issued and outstanding, and 41,651 deferred shares at March 31, 2004 and 35,926,099 shares authorized, including 32,592,093 shares issued and outstanding, and 39,701 deferred shares at December 31, 2003)
    695,311       654,700  
Less common shares held in treasury at cost (124,715 at March 31, 2004 and December 31, 2003)
    (2,615 )     (2,615 )
Less unearned compensation (deferred shares) (Note 12)
    (4,067 )     (3,992 )
Accumulated other comprehensive loss
    (10,654 )     (6,258 )
 
   
 
     
 
 
Total shareholders’ equity
    677,975       641,835  
 
   
 
     
 
 
                 
Total liabilities and shareholders’ equity
  $ 3,755,975     $ 2,249,619  
 
   
 
     
 
 

The accompanying notes are an integral part of these financial statements.

2


 

MUNICIPAL MORTGAGE & EQUITY, LLC
CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except share and per share data)
(unaudited)

                 
    For the three months ended
    March 31,
    2004
  2003
INCOME:
               
Interest income
               
Interest on bonds and residual interests in bond securitizations
  $ 19,178     $ 15,985  
Interest on loans
    10,283       9,503  
Interest on short-term investments
    223       192  
 
   
 
     
 
 
Total interest income
    29,684       25,680  
 
   
 
     
 
 
Fee income
               
Syndication fees
    3,751       1,411  
Origination fees
    917       698  
Loan servicing fees
    1,881       1,909  
Asset management and advisory fees
    6,166       1,076  
Guarantee fees
    1,853       111  
Other income
    1,837       2,086  
 
   
 
     
 
 
Total fee income
    16,405       7,291  
 
   
 
     
 
 
Net gain on sales
    3,307       1,278  
 
   
 
     
 
 
Total income
    49,396       34,249  
 
   
 
     
 
 
EXPENSES:
               
Interest expense
    14,880       10,368  
Interest expense on preferred shares (Note 8)
    3,046        
Salaries and benefits
    13,059       5,966  
General and administrative
    3,920       1,656  
Professional fees
    1,494       989  
Amortization of intangibles
    1,612       389  
 
   
 
     
 
 
Total expenses
    38,011       19,368  
 
   
 
     
 
 
Net holding gains (losses) on derivatives
    (2,355 )     2,873  
Impairments and valuation allowances related to investments
    (300 )      
Net losses from equity investments in partnerships
    (10,511 )     (747 )
 
   
 
     
 
 
Net income before income taxes, income allocated to preferred
shareholders in a subsidiary company and cumulative effect
of a change in accounting principle
    (1,781 )     17,007  
Income tax benefit (expense)
    2,510       (68 )
 
   
 
     
 
 
Net income before income allocated to preferred shareholders
in a subsidiary company and cumulative effect of a change
in accounting principle
    729       16,939  
Income allocable to preferred shareholders in a subsidiary company
          (2,994 )
 
   
 
     
 
 
Net income before cumulative effect of a change in accounting principle
    729       13,945  
Cumulative effect of a change in accounting principle
    520        
 
   
 
     
 
 
Net Income
  $ 1,249     $ 13,945  
 
   
 
     
 
 
                 
Basic earnings per common share:
               
Earnings before cumulative effect of accounting change
  $ 0.02     $ 0.51  
Cumulative effect of a change in accounting principle
    0.02        
 
   
 
     
 
 
Basic earnings per common share
  $ 0.04     $ 0.51  
 
   
 
     
 
 
Weighted average common shares outstanding
    33,301,337       27,342,870  
Diluted earnings per common share:
               
Earnings before cumulative effect of accounting change
  $ 0.02     $ 0.50  
Cumulative effect of a change in accounting principle
    0.02        
 
   
 
     
 
 
Diluted earnings per common share
  $ 0.04     $ 0.50  
 
   
 
     
 
 
Weighted average common shares outstanding
    33,679,188       27,681,511  

The accompanying notes are an integral part of these financial statements.

3


 

MUNICIPAL MORTGAGE & EQUITY, LLC
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands)
(unaudited)

                 
    For the three months ended
    March 31,
    2004
  2003
Net income
  $ 1,249     $ 13,945  
 
   
 
     
 
 
Other comprehensive income (loss):
               
Unrealized gains (losses) on investments:
               
Unrealized holding gains (losses) arising during the period
    (4,204 )     4,576  
Reclassification adjustment for gains included in net income
    (192 )      
 
   
 
     
 
 
Other comprehensive income (loss)
    (4,396 )     4,576  
 
   
 
     
 
 
                 
Comprehensive income (loss)
  $ (3,147 )   $ 18,521  
 
   
 
     
 
 

The accompanying notes are an integral part of these financial statements.

4


 

MUNICIPAL MORTGAGE & EQUITY, LLC
CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY
(In thousands, except share data)
(unaudited)

                                         
                            Accumulated    
                            Other    
    Common   Treasury   Unearned   Comprehensive    
    Shares
  Shares
  Compensation
  Loss
  Total
Balance, January 1, 2004
  $ 654,700     $ (2,615 )   $ (3,992 )   $ (6,258 )   $ 641,835  
Net income
    1,249                         1,249  
Unrealized gains on investments, net of reclassifications
                      (4,396 )     (4,396 )
Distributions
    (14,770 )                       (14,770 )
Purchase of treasury shares
                             
Options exercised
    758                         758  
Issuance of common shares
    52,475                         52,475  
Deferred shares issued under the Non-Employee Directors’ Share Plans
    47                         47  
Deferred share grants
                (638 )           (638 )
Forfeiture of deferred shares
                             
Amortization of deferred compensation
    852             563             1,415  
Tax benefit from exercise of options and vesting of deferred shares
                             
 
   
 
     
 
     
 
     
 
     
 
 
Balance, March 31, 2004
  $ 695,311     $ (2,615 )   $ (4,067 )   $ (10,654 )   $ 677,975  
 
   
 
     
 
     
 
     
 
     
 
 
                 
    Common   Treasury
SHARE ACTIVITY:   Shares
  Shares
                 
Balance, January 1, 2004
    32,507,079       124,715  
Options exercised
    41,000        
Purchase of treasury shares
           
Issuance of common shares
    2,145,351        
Issuance of common shares under employee share incentive plans
    75,949        
Deferred shares issued under the Non-Employee Directors’ Share Plans
    1,950        
 
   
 
     
 
 
Balance, March 31, 2004
    34,771,329       124,715  
 
   
 
     
 
 

The accompanying notes are an integral part of these financial statements.

5


 

MUNICIPAL MORTGAGE & EQUITY, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(unaudited)

                 
    For the three months ended
    March 31,
    2004
  2003
CASH FLOWS FROM OPERATING ACTIVITIES:
               
Net income
  $ 1,249     $ 13,945  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Income allocated to preferred shareholders
          2,994  
Cumulative effect of a change in accounting principle
    (520 )        
Net holding (gains) losses on trading securities
    2,355       (2,873 )
Impairments and valuation allowances related to investments
    300        
Amortization of guarantee liability
    (1,075 )      
Net gain on sales
    (3,307 )     (1,278 )
Loss from investments in partnerships
    10,511       747  
Distributions received from investments in partnerships
    1,887       1,714  
Net amortization of premiums, discounts and fees on investments
    (106 )     (116 )
Depreciation and amortization
    2,936       531  
Tax benefit from deferred share compensation
          313  
Deferred share compensation expense
    777       444  
Common and deferred shares issued under the Non-Employee Directors’ Share Plans
    56       67  
Net change in assets and liabilities:
               
(Increase) in interest receivable
    (947 )     (2,555 )
(Increase) decrease in other assets and goodwill
    (22,434 )     16,275  
Decrease in accounts payable, accrued expenses and other liabilities
    (10,727 )     (5,305 )
Decrease in loans receivable held for sale
    32,168       38,816  
 
   
 
     
 
 
Net cash provided by operating activities
    13,123     63,719  
 
   
 
     
 
 
CASH FLOWS FROM INVESTING ACTIVITIES:
               
Purchases of tax-exempt bonds and residual interests in bond securitizations
    (67,000 )     (27,345 )
Loan originations
    (90,504 )     (76,248 )
Purchases of property and equipment
    (419 )     (78 )
Net (investment) in restricted assets
    9,190       (3,264 )
Principal payments received
    47,465       60,671  
Proceeds from the sale of investments
    8,168        
Investments in partnerships
    (43,433 )     (19,770 )
Return of capital invested in partnerships
    60,369       18,617  
 
   
 
     
 
 
Net cash used in investing activities
    (76,164 )     (47,417 )
 
   
 
     
 
 
CASH FLOWS FROM FINANCING ACTIVITIES:
               
Borrowings from credit facilities
    280,438       167,522  
Repayment of credit facilities
    (267,711 )     (237,373 )
Proceeds from tax credit syndication investors
    2,364        
Proceeds from short-term debt
    2,495        
Repayment of short-term debt
          (355 )
Proceeds from long-term debt
    1,140        
Repayment of long-term debt
    (4,438 )     (370 )
Issuance of common shares
    52,466       71,944  
Proceeds from stock options exercised
    758       188  
Distributions on common shares
    (14,770 )     (11,335 )
Distributions to preferred shareholders in a subsidiary company
          (2,994 )
 
   
 
     
 
 
Net cash provided by (used in) financing activities
    52,742       (12,773 )
 
   
 
     
 
 
Net increase (decrease) in cash and cash equivalents
    (10,299 )     3,529  
Cash and cash equivalents at beginning of period
    50,826       43,745  
 
   
 
     
 
 
Cash and cash equivalents at end of period
  $ 40,527     $ 47,274  
 
   
 
     
 
 
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
               
Interest paid
  $ 24,492     $ 10,238  
 
   
 
     
 
 
Income taxes paid
  $ 1,146     $ 64  
 
   
 
     
 
 
Non-cash activity resulting from consolidation of VIEs under FIN 46 (Note 1):
               
Investment in partnership
  1,382,800        
Restricted assets
  133,107        
Other assets
  (27,398 )      
Notes payable
  208,655        
Accounts payable, accrued expenses and other liabilities
  4,740        
Minority interest in subsidiary companies
  1,274,533        
Accumulated other comprehensive income
  61        

The accompanying notes are an integral part of these financial statements.

6


 

MUNICIPAL MORTGAGE & EQUITY, LLC
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

NOTE 1 – BASIS OF PRESENTATION

     Municipal Mortgage & Equity, LLC (“MuniMae” and, together with its subsidiaries, the “Company”) provides debt and equity financing to developers of multifamily housing and other real estate investments. The Company invests in tax-exempt bonds, or interests in bonds, issued by state and local governments or their agencies or authorities to finance multifamily housing developments. These tax-exempt bonds are not general obligations of state and local governments, or the agencies or authorities that issue the bonds. The multifamily housing developments, as well as the rents paid by the tenants, typically secure these investments. The Company also invests in other housing-related debt and equity investments, including equity investments in real estate operating partnerships; tax-exempt bonds, or interests in bonds, secured by student housing or assisted living developments; and tax-exempt bonds issued by community development districts to finance the development of community infrastructure supporting single-family housing or commercial developments and secured by specific payments or assessments pledged by the local improvement district that issues the bonds (“CDD bonds”). Interest income derived from the majority of the Company’s bond investments is exempt income for Federal income tax purposes.

     The Company is also a tax credit syndicator and a mortgage banker. As a syndicator, the Company acquires and sells to investors interests in partnerships that receive and distribute to investors low-income housing tax credits. The Company earns syndication fees on the placement of these interests with investors. The Company also earns fees for providing guarantees on certain tax credit funds and for managing the low-income housing tax credit funds it has syndicated. Mortgage banking activities include the origination of, investment in and servicing of investments in multifamily housing, both for its own account and on behalf of third parties. These investments generate taxable income.

     MuniMae was organized in 1996 as a Delaware limited liability company. As a limited liability company, the Company combines many of the limited liability, governance and management characteristics of a corporation with the pass-through income features of a partnership. Since MuniMae is classified as a partnership for Federal income tax purposes, MuniMae is not itself subject to Federal and, in most cases, state and local income taxes. Instead, each shareholder must include his or her distributive share of MuniMae’s income, deductions and credits on the shareholder’s income tax return. Most of the Company’s mortgage banking and tax credit syndication activities are conducted through subsidiaries classified as corporations for Federal income tax purposes, which do not have the pass-through income features of a partnership.

     On July 1, 2003, the Company acquired the Housing and Community Investing (“HCI”) business of Lend Lease Corporation Limited for $102.0 million in cash. HCI is a syndicator of low

7


 

income housing tax credit equity investments. The acquisition of this affordable housing tax credit syndication operation has enhanced the Company’s competitive position, and as a result the Company is one of the nation’s leaders in the affordable housing industry. The HCI business is owned by MMA Financial TC Corp. (“TC Corp”), a wholly owned subsidiary of the Company, and the Company’s results for the first quarter of 2004 reflect a full quarter of activity from TC Corp.

     In 1999, the Company placed a substantial portion of its tax-exempt bonds and residual interests in bond securitizations in an indirect subsidiary of the Company, MuniMae TE Bond Subsidiary, LLC (“TE Bond Sub”). TE Bond Sub sold Series A, Series B and Series A-1 and Series B-1 Cumulative Preferred Shares (collectively, the “TE Bond Sub Preferred Shares”) to institutional investors in May 1999, June 2000 and October 2001, respectively. The TE Bond Sub Preferred Shares have a senior claim to the income derived from the investments owned by TE Bond Sub. Any income from TE Bond Sub available after payment of the cumulative distributions of the TE Bond Sub Preferred Shares is allocated to the Company, which holds all of the common equity interests. As a result, the assets of TE Bond Sub and its subsidiaries, while indirectly controlled by MuniMae and thus included in the consolidated financial statements of the Company, are legally owned by TE Bond Sub and are not available to the creditors of the Company. The Company’s common equity interest in TE Bond Sub was $268.8 million and $267.0 million at March 31, 2004 and December 31, 2003, respectively. The common equity interest in TE Bond Sub held by MuniMae is subject to the claims of the creditors of MuniMae and in certain circumstances could be foreclosed.

     The accompanying unaudited consolidated financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission and in the opinion of management contain all adjustments (consisting of only normal recurring accruals) necessary to present a fair statement of the results for the periods presented. These results have been determined on the basis of accounting principles and policies discussed in Note 1 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2003 (the “Company’s 2003 Form 10-K”). Certain information and footnote disclosures normally included in financial statements presented in accordance with generally accepted accounting principles (“GAAP”) have been condensed or omitted. The accompanying financial statements should be read in conjunction with the financial statements and notes thereto included in the Company’s 2003 Form 10-K. Certain 2003 amounts have been reclassified to conform to the 2004 presentation.

New Accounting Pronouncements

     In January 2003, the Financial Accounting Standards Board (“FASB”) approved Financial Interpretation No. 46, “Consolidation of Variable Interest Entities” (“FIN 46”). FIN 46 requires the consolidation of a company’s equity investment in a variable interest entity (“VIE”) if the company is the primary beneficiary of the VIE and if risks are not effectively dispersed among the owners of the VIE. The company is considered to be the primary beneficiary of the VIE if the company absorbs the majority of the losses of the VIE. FIN 46 is effective for VIEs created after January 31, 2003. For

8


 

any VIE in which the Company held an interest that it acquired before February 1, 2003, FIN 46 was effective for the first interim reporting period beginning after June 15, 2003. In December 2003, FASB approved various amendments to FIN 46 and released a revised version of FIN 46 (“FIN 46-R”). In addition, FASB extended the effective date of FIN 46 until the first reporting period ending after March 15, 2004 for VIEs which are not special purpose entities, and the Company elected to defer adoption of that portion of FIN 46 until that time.

     The Company’s residual interests in bond securitizations represent equity interests in VIEs, and the Company is the primary beneficiary of those VIEs. The Company determined that its residual interests in bonds were special purpose entities and did not qualify for the deferral. Therefore, these securitization trusts were consolidated at December 31, 2003.

     The Company has general partner interests in low-income housing tax credit equity funds where the respective funds have one or more limited partners. The determination of whether the Company is the primary beneficiary of (and must consequently consolidate) a given tax credit equity fund depends on a number of factors, including the number of limited partners and the rights and obligations of the general and limited partners in that fund. Upon adoption of FIN 46 in March 2004, the Company determined that it is the primary beneficiary in certain of the funds it originates where there are multiple limited partners. As a result, the Company consolidated these equity investments at March 31, 2004. The Company’s general partner interests typically represent a one percent or less interest in each fund. For those funds which it consolidates, the Company reports the net assets of the funds, consisting primarily of restricted cash, investments in partnerships and notes payable, in the Company’s consolidated balance sheet. In addition, the limited partnership interests in the funds, owned by third party investors, are reported as a minority interest. The net income (loss) from these tax credit equity funds is reported in the appropriate line items of the Company’s consolidated statement of income. An adjustment for the income (loss) allocable to the limited partners (investors) in the funds is recorded through minority interest expense (income) in the Company’s consolidated statements of income. At March 31, 2004, the Company recorded net assets of these tax credit equity funds of $1.3 billion, consisting primarily of $1.4 billion in investment in partnerships, $133.1 million in restricted assets and $208.7 million in notes payable, which are non-recourse to the Company. The Company recorded $1.3 billion in minority interest in subsidiary companies. As of March 31, 2004, the Company also recorded a $0.5 million cumulative effect of a change in accounting principle as a result of recording the net equity allocable to the Company’s general partner interest in the funds. The Company also has a general partner interest in certain other low-income housing tax credit equity funds where it has concluded that it is not the primary beneficiary. Accordingly, funds with assets of $970.3 million and liabilities of $90.8 million at March 31, 2004 have not been consolidated and continue to be accounted for using the equity method of accounting.

9


 

NOTE 2 — INVESTMENT IN TAX-EXEMPT BONDS

     The Company originates investments in tax-exempt bonds and taxable loans primarily to the affordable multifamily housing industry. Tax-exempt bonds are issued by state and local government authorities to finance multifamily housing developments or other real estate financings. The bonds are typically secured by nonrecourse mortgage loans on the underlying properties.

     The Company invests in other housing-related securities, including tax-exempt bonds issued by community development districts, to finance the development of infrastructure supporting single-family housing or commercial developments and secured by specific payments or assessments pledged by the local improvement district that issues the bonds. The Company also invests in tax-exempt bonds, or interests in bonds, secured by student housing or assisted living developments.

     The Company’s sources of capital to fund these lending activities include proceeds from equity and debt offerings, securitizations, notes and warehousing facilities with various pension funds and commercial banks, and draws on lines of credit. The Company earns interest income from its investment in tax-exempt bonds and taxable loans. The Company also earns origination and construction administration fees, through subsidiaries classified as corporations for Federal income tax purposes, for originating and servicing the bonds during the construction period.

     For a further discussion of the general terms of tax-exempt bonds see Note 1 to the Company’s 2003 Form 10-K.

     As of March 31, 2004 and December 31, 2003, the Company held $1,097.8 million and $1,044.0 million of tax-exempt bonds, respectively. The following tables summarize the tax-exempt bonds by type.

10


 

                                 
    March 31, 2004
    Face   Amortized   Unrealized   Fair
(in thousands)   Amount
  Cost
  Gain (Loss)
  Value
                                 
Non-participating bonds
  $ 976,257     $ 955,818     $ (26,712 )   $ 929,106  
                                 
Participating bonds
    101,503       100,606       878       101,484  
                                 
Subordinate non-participating bonds
    18,778       16,255       (77 )     16,178  
                                 
Subordinate participating bonds
    58,890       35,800       15,196       50,996  
 
   
 
     
 
     
 
     
 
 
                                 
Total
  $ 1,155,428     $ 1,108,479     $ (10,715 )   $ 1,097,764  
 
   
 
     
 
     
 
     
 
 
                                 
    December 31, 2003
    Face   Amortized   Unrealized   Fair
(in thousands)   Amount
  Cost
  Gain (Loss)
  Value
                                 
Non-participating bonds
  $ 922,544     $ 897,322     $ (22,719 )   $ 874,603  
                                 
Participating bonds
    101,589       100,693       1,666       102,359  
                                 
Subordinate non-participating bonds
    17,642       16,417       58       16,475  
                                 
Subordinate participating bonds
    58,890       35,799       14,737       50,536