XML 41 R30.htm IDEA: XBRL DOCUMENT v3.19.2
DEBT (Tables)
6 Months Ended
Jun. 30, 2019
Debt [Abstract]  
Schedule of Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At

 

 

At

 

 

 

June 30, 2019

 

 

December 31, 2018

 

 

 

 

 

Wtd. Avg.

 

 

 

 

Wtd. Avg.

 

 

 

 

 

 

Effective 

 

 

 

 

 

Effective

 

 

 

Carrying

 

Interest

 

 

Carrying

 

Interest

 

(dollars in thousands)

  

Value

  

Rate 

    

  

Value

  

Rate 

 

Other Debt

 

 

 

 

 

 

 

 

 

 

 

 

Subordinated debt (1)

 

 

 

 

 

 

 

 

 

 

 

 

Due within one year

 

 

2,214

 

3.8

 

 

 

2,232

 

3.7

 

Due after one year

 

 

94,390

 

3.8

 

 

 

95,490

 

3.7

 

Notes payable and other debt (2)

 

 

 

 

 

 

 

 

 

 

 

 

Due within one year

 

 

 ─

 

 ─

 

 

 

 ─

 

 ─

 

Due after one year

 

 

6,764

 

14.8

 

 

 

7,210

 

14.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other debt

 

 

103,368

 

4.5

 

 

 

104,932

 

4.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Related Debt

 

 

 

 

 

 

 

 

 

 

 

 

Notes Payable and Other Debt

 

 

 

 

 

 

 

 

 

 

 

 

Bond related debt (3)

 

 

 

 

 

 

 

 

 

 

 

 

Due within one year

 

$ 

 ─

 

 ─

%  

 

$ 

317

 

4.0

%

Due after one year

 

 

 ─

 

 ─

 

 

 

38,938

 

3.7

 

Non-bond related debt

 

 

 

 

 

 

 

 

 

 

 

 

Due within one year

 

 

1,550

 

5.0

 

 

 

1,500

 

5.0

 

Due after one year

 

 

2,950

 

5.0

 

 

 

3,500

 

5.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total asset related debt

 

 

4,500

 

5.0

 

 

 

44,255

 

3.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt

 

$

107,868

 

4.6

 

 

$

149,187

 

4.3

 


(1)

The subordinated debt balances include net cost basis adjustments of $7.7  million and $7.9 million at June 30, 2019 and December 31, 2018, respectively, that pertain to premiums and debt issuance costs.

(2)

Included in notes payable and other debt – other debt were unamortized debt issue costs of $0.2 million at June 30, 2019 and December 31, 2018.

(3)

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

Schedule of Maturities of Long-term Debt

 

 

 

 

 

 

Asset Related Debt

(in thousands)

    

and Other Debt

2019

  

$

1,887

2020

 

 

9,335

2021

 

 

1,913

2022

 

 

1,879

2023

 

 

1,846

Thereafter

 

 

83,510

Net premium and debt issue costs

 

 

7,498

Total debt

 

$

107,868

 

Schedule of Subordinate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Net Premium

 

 

 

 

Interim

 

 

 

 

 

 

 

 

 

and Debt

 

 

 

Principal

 

 

 

 

Issuer

    

Principal

    

Issuance Costs

    

Carrying Value

    

Payments

    

Maturity Date

    

Coupon

MFH 

  

$

26,261

  

$

2,335

  

$

28,596

  

Amortizing

  

March 30, 2035

  

3-month LIBOR plus 2.0%

MFH

 

 

23,879

 

 

2,133

 

 

26,012

 

Amortizing

 

April 30, 2035

 

3-month LIBOR plus 2.0%

MFH

 

 

13,765

 

 

1,137

 

 

14,902

 

Amortizing

 

July 30, 2035

 

3-month LIBOR plus 2.0%

MFH

 

 

25,027

 

 

2,067

 

 

27,094

 

Amortizing

 

July 30, 2035

 

3-month LIBOR plus 2.0%

Total

 

$

88,932

 

$

7,672

 

$

96,604