XML 55 R43.htm IDEA: XBRL DOCUMENT v3.3.1.900
Indebtedness (Tables)
12 Months Ended
Dec. 31, 2015
Debt Disclosure [Abstract]  
Schedule of Debt

As of December 31, 2015, debt consisted of the following (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unused

 

 

Annual

 

 

 

 

 

 

 

 

Carrying Values, net of

 

 

Borrowing

 

 

Contractual

 

Interest

 

 

Maturity

 

 

debt discount

 

 

Capacity

 

 

Interest Rate

 

Rate

 

 

Date

 

 

Current

 

 

Long Term

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Recourse debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank line of credit

 

$

 

 

$

194,975

 

 

$

194,975

 

 

$

6,571

 

 

Varies1

 

 

3.67

%

 

April 2018

Total recourse debt

 

$

 

 

$

194,975

 

 

$

194,975

 

 

$

6,571

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-recourse debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Syndicated term loans

 

 

926

 

 

 

169,739

 

 

 

170,665

 

 

 

5,600

 

 

LIBOR + 2.75% - Term A

 

 

3.07

%

 

December 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIBOR + 5.00% - Term B

 

 

6.00

%

 

December 2021

Bank term loans

 

 

1,159

 

 

 

29,580

 

 

 

30,739

 

 

 

 

 

6.25%

 

 

6.25

%

 

April 2022

Note payable

 

 

 

 

 

33,059

 

 

 

33,059

 

 

 

 

 

12.00%

 

 

12.00

%

 

December 2018

Solar asset-backed

   notes

 

 

3,323

 

 

 

105,557

 

 

 

108,880

 

 

 

 

 

4.40% - Class A

 

 

4.40

%

 

July 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5.38% - Class B

 

 

5.38

%

 

July 2024

Total non-recourse debt

 

 

5,408

 

 

 

337,935

 

 

 

343,343

 

 

 

5,600

 

 

 

 

 

 

 

 

 

Total debt

 

$

5,408

 

 

$

532,910

 

 

$

538,318

 

 

$

12,171

 

 

 

 

 

 

 

 

 

 

1

Loans under the facility bear interest at LIBOR + 3.25% or the Base Rate + 2.25%. The Base Rate is the highest of the Federal Funds Rate + 0.50%, the Prime Rate, or LIBOR + 1.00%.

As of December 31, 2014, debt consisted of the following (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unused

 

 

Annual

 

 

 

 

 

 

 

 

Carrying Values, net of

 

 

Borrowing

 

 

Contractual

 

Interest

 

 

Maturity

 

 

debt discount

 

 

Capacity

 

 

Interest Rate

 

Rate

 

 

Date

 

 

Current

 

 

Long Term

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Recourse debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank line of credit

 

$

 

 

$

48,597

 

 

$

48,597

 

 

$

 

 

Prime Rate + 1.00%

 

 

4.25

%

 

December 2016

Total recourse debt

 

$

 

 

$

48,597

 

 

$

48,597

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-recourse debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-bank term loans

 

 

207

 

 

 

2,931

 

 

 

3,138

 

 

 

 

 

9.08%

 

 

9.08

%

 

December 2024

Syndicated term

   loans

 

 

958

 

 

 

123,613

 

 

 

124,571

 

 

 

5,000

 

 

LIBOR + 2.75% - Term A

 

 

3.01

%

 

December 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIBOR + 5.00% - Term B

 

 

6.00

%

 

December 2021

Bank term loans

 

 

1,437

 

 

 

31,945

 

 

 

33,382

 

 

 

 

 

6.25%

 

 

6.25

%

 

April 2022

Note payable

 

 

 

 

 

29,563

 

 

 

29,563

 

 

 

 

 

12.00%

 

 

12.00

%

 

December 2018

Total non-recourse

   debt

 

 

2,602

 

 

 

188,052

 

 

 

190,654

 

 

 

5,000

 

 

 

 

 

 

 

 

 

Total debt

 

$

2,602

 

 

$

236,649

 

 

$

239,251

 

 

$

5,000

 

 

 

 

 

 

 

 

 

 

Schedule of Maturities of Debt, Excluding Debt Discount

The schedules maturities of debt, excluding debt discount, as of December 31, 2015 are as follows (in thousands:

 

2016

 

$

6,330

 

2017

 

 

7,392

 

2018

 

 

238,250

 

2019

 

 

9,253

 

2020

 

 

11,414

 

Thereafter

 

 

273,693

 

Subtotal

 

$

546,332

 

Less: Debt Discount

 

 

(8,014

)

Total

 

$

538,318