XML 44 R32.htm IDEA: XBRL DOCUMENT v3.19.1
DEBT (Tables)
12 Months Ended
Dec. 31, 2018
Debt [Abstract]  
Schedule of Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At

 

 

At

 

 

 

December 31, 2018

 

 

December 31, 2017

 

 

 

 

 

Wtd. Avg.

 

 

 

 

Wtd. Avg.

 

 

 

 

 

 

Effective 

 

 

 

 

 

Effective

 

 

 

Carrying

 

Interest

 

 

Carrying

 

Interest

 

(dollars in thousands)

    

Value

    

Rate 

    

    

Value

    

Rate 

 

Asset Related Debt

 

 

 

 

 

 

 

 

 

 

 

 

Notes Payable and Other Debt

 

 

 

 

 

 

 

 

 

 

 

 

Bond related debt (1)

 

 

 

 

 

 

 

 

 

 

 

 

Due within one year

 

$

317

 

4.0

%  

 

$

41,767

 

3.2

%

Due after one year

 

 

38,938

 

3.7

 

 

 

42,071

 

2.9

 

Non-bond related debt

 

 

 

 

 

 

 

 

 

 

 

 

Due within one year

 

 

1,500

 

5.0

 

 

 

 ─

 

 ─

 

Due after one year

 

 

3,500

 

5.0

 

 

 

 ─

 

 ─

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total asset related debt

 

 

44,255

 

3.9

 

 

 

83,838

 

3.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Debt

 

 

 

 

 

 

 

 

 

 

 

 

Subordinated debt (2)

 

 

 

 

 

 

 

 

 

 

 

 

Due within one year

 

 

2,232

 

3.7

 

 

 

2,297

 

2.6

 

Due after one year

 

 

95,490

 

3.7

 

 

 

97,700

 

2.6

 

Notes payable and other debt (3)

 

 

 

 

 

 

 

 

 

 

 

 

Due within one year

 

 

 ─

 

 ─

 

 

 

14,733

 

2.8

 

Due after one year

 

 

7,210

 

14.7

 

 

 

10,859

 

12.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other debt

 

 

104,932

 

4.5

 

 

 

125,589

 

3.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total asset related debt and other debt

 

 

149,187

 

4.3

 

 

 

209,427

 

3.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt related to CFVs (4)

 

 

 

 

 

 

 

 

 

 

 

 

Due within one year

 

 

 ─

 

 ─

 

 

 

6,712

 

6.5

 

Total debt related to CFVs

 

 

 ─

 

 ─

 

 

 

6,712

 

6.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt

 

$

149,187

 

4.3

 

 

$

216,139

 

3.4

 


(1)

Included in notes payable and other debt – bond related debt were unamortized debt issuance costs. The balance at December 31, 2018 and December 31, 2017 was de minimis.

(2)

The subordinated debt balances include net cost basis adjustments of $7.9  million and $8.3 million at December 31, 2018 and December 31, 2017, respectively, that pertain to premiums and debt issuance costs.

(3)

Included in notes payable and other debt – other debt were unamortized debt issue costs of $0.2 million and $0.4 million at December 31, 2018 and December 31, 2017, respectively.

(4)

See Note 16, “Consolidated Funds and Ventures,” for more information.

Schedule of Maturities of Long-term Debt

 

 

 

 

 

 

Asset Related Debt

(in thousands)

    

and Other Debt

2019

 

$

3,595

2020

 

 

29,326

2021

 

 

14,103

2022

 

 

1,980

2023

 

 

1,954

Thereafter

 

 

90,144

Net premium and debt issue costs

 

 

8,085

Total debt

 

$

149,187

 

Schedule of Subordinate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Net Premium

 

 

 

 

Interim

 

 

 

 

 

 

 

 

 

and Debt

 

 

 

Principal

 

 

 

 

Issuer

    

Principal

    

Issuance Costs

    

Carrying Value

    

Payments

    

Maturity Date

    

Coupon

MFH 

 

$

26,526

 

$

2,403

 

$

28,929

 

Amortizing

 

March 30, 2035

 

3-month LIBOR plus 2.0%

MFH

 

 

24,120

 

 

2,195

 

 

26,315

 

Amortizing

 

April 30, 2035

 

3-month LIBOR plus 2.0%

MFH

 

 

13,904

 

 

1,169

 

 

15,073

 

Amortizing

 

July 30, 2035

 

3-month LIBOR plus 2.0%

MFH

 

 

25,279

 

 

2,126

 

 

27,405

 

Amortizing

 

July 30, 2035

 

3-month LIBOR plus 2.0%

Total

 

$

89,829

 

$

7,893

 

$

97,722