XML 97 R34.htm IDEA: XBRL DOCUMENT v3.3.0.814
DEBT OBLIGATIONS (Tables)
9 Months Ended
Sep. 30, 2015
Debt Disclosure [Abstract]  
Schedule of repurchase agreement
The details of the Company’s debt obligations at September 30, 2015 and December 31, 2014 are as follows ($ in thousands):
 
September 30, 2015
Debt Obligations
 
Committed Financing
 
Debt Obligations Outstanding
 
Committed but Unfunded
 
Interest Rate at September 30, 2015
 
Current Term Maturity
 
Remaining Extension Options
 
Eligible Collateral (1)
 
Carrying Amount of Collateral
 
Fair Value of Collateral
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Committed Loan Repurchase Facility
 
$
600,000

 
$
218,516

 
$
381,484

 
 1.96% - 2.71%
 
10/30/2016
 
(3)
 
(6)
 
$
323,137

 
$
325,108

Committed Loan Repurchase Facility
 
400,000

 
128,955

 
271,045

 
  2.45% - 4.21%
 
4/10/2016
 
(4)
 
(7)
 
253,930

 
255,235

Committed Loan Repurchase Facility
 
450,000

 
276,540

 
173,460

 
  2.45% - 4.21%
 
5/24/2016
 
(3)
 
(6)
 
498,487

 
502,738

Total Committed Loan Repurchase Facilities
 
1,450,000

 
624,011

 
825,989

 
 
 
 
 
 
 
 
 
1,075,554

 
1,083,081

Committed Securities Repurchase Facility
 
300,000

 
161,529

 
138,471

 
  0.88% - 1.30%
 
10/31/2016
 
 N/A
 
(8)
 
193,271

 
193,271

Uncommitted Securities Repurchase Facility
 
 N/A (2)
 
405,786

 
 N/A (2)
 
  0.50% - 1.82%
 
10/2015
 
 N/A
 
(8)
 
479,670

 
479,670

Total Repurchase Facilities
 
1,750,000

 
1,191,326

 
964,460

 
 
 
 
 
 
 
 
 
1,748,495

 
1,756,022

Borrowings Under Credit Agreement
 
50,000

 
20,400

 
29,600

 
 2.94% - 2.96%
 
1/24/2016
 
 N/A
 
(9)
 
21,765

 
22,920

Revolving Credit Facility
 
75,000

 
50,000

 
25,000

 
 3.69% - 5.75%
 
2/11/2017
 
(3)
 
 N/A (11)
 
 N/A (11)
 
 N/A (11)
Mortgage Loan Financing
 
555,786

 
555,786

 

 
  4.25% - 6.75%
 
2018 - 2025
 
 N/A
 
(12)
 
723,407

 
796,740

FHLB Financing
 
2,248,712

 
1,786,000

 
462,712

 
  0.27% - 2.74%
 
2015 - 2024
 
 N/A
 
(9)
 
2,250,547

 
2,258,794

Total Debt Obligations
 
$
4,679,498

 
$
3,603,512

 
$
1,481,772

 
 
 
 
 
 
 
 
 
$
4,744,214

 
$
4,834,476

 
(1)
Collateral includes first mortgage and mezzanine real estate loans and investment grade commercial real estate securities. It does not include the real estate collateralizing such loans and securities.
(2)
Represents uncommitted securities repurchase facilities for which there is no committed amount subject to future advances
(3)
Two additional twelve month periods at Company's option
(4)
Three additional 364 day periods at Company's option
(5)
One additional twelve month period
(6)
First mortgage commercial real estate loans
(7)
First mortgage and mezzanine commercial real estate loans
(8)
Investment grade commercial real estate securities
(9)
First mortgage and mezzanine commercial real estate loans and investment grade commercial real estate securities
(10)
First mortgage commercial real estate loan
(11)
The obligations under the Revolving Credit Facility are guaranteed by the Company and certain of its subsidiaries and secured by equity pledges in certain Company subsidiaries.
(12)
Using undepreciated value of commercial real estate to approximate fair value

December 31, 2014

Debt Obligations
 
Committed Financing
 
Debt Obligations Outstanding
 
Committed but Unfunded
 
Interest Rate at December 31, 2014
 
Current Term Maturity
 
Remaining Extension Options
 
Eligible Collateral (1)
 
Carrying Amount of Collateral
 
Fair Value of Collateral
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Committed Loan Repurchase Facility
 
$
450,000

 
$
147,796

 
$
302,204

 
 2.42% - 2.66%
 
10/30/2016
 
(3)
 
(6)
 
$
278,530

 
$
279,921

Committed Loan Repurchase Facility
 
250,000

 
138,711

 
111,289

 
 2.41% - 3.04%
 
4/10/2016
 
(4)
 
(7)
 
144,858

 
145,749

Committed Loan Repurchase Facility
 
450,000

 
222,516

 
227,484

 
 2.42% - 3.16%
 
5/26/2015
 
(3)
 
(6)
 
378,573

 
380,344

Total Committed Loan Repurchase Facilities
 
1,150,000

 
509,023

 
640,977

 
 
 
 
 
 
 
 
 
801,961

 
806,014

Committed Securities Repurchase Facility
 
300,000

 
174,853

 
125,147

 
 0.87% - 1.27%
 
4/30/2015
 
 N/A
 
(8)
 
214,617

 
214,617

Uncommitted Securities Repurchase Facility
 
 N/A (2)
 
747,789

 
 N/A (2)
 
 0.50% - 1.66%
 
Various
 
 N/A
 
(8)
 
861,456

 
861,456

Total Repurchase Facilities
 
1,450,000

 
1,431,665

 
766,124

 
 
 
 
 
 
 
 
 
1,878,034

 
1,882,087

Borrowings Under Credit Agreement
 
50,000

 
11,000

 
39,000

 
2.91%
 
1/24/2016
 
 N/A
 
(9)
 

 

Borrowings Under Credit and Security Agreement
 
46,750

 
46,750

 

 
2.01%
 
10/6/2015
 
(5)
 
(10)
 
54,775

 
55,000

Revolving Credit Facility
 
75,000

 
25,000

 
50,000

 
 3.66% - 5.75%
 
2/11/2017
 
(3)
 
 N/A (11)
 
 N/A (11)
 
 N/A (11)
Mortgage Loan Financing
 
447,410

 
447,410

 

 
 4.25% - 6.75%
 
2018 - 2024
 
 N/A
 
(12)
 
591,613

 
637,271

FHLB Financing
 
1,900,000

 
1,611,000

 
289,000

 
 0.30% - 2.74%
 
2015 - 2024
 
 N/A
 
(9)
 
2,068,988

 
2,073,955

Total Debt Obligations
 
$
3,969,160

 
$
3,572,825

 
$
1,144,124

 
 
 
 
 
 
 
 
 
$
4,593,410

 
$
4,648,313

 
(1)
Collateral includes first mortgage and mezzanine real estate loans and investment grade commercial real estate securities. It does not include the real estate collateralizing such loans and securities.
(2)
Represents uncommitted securities repurchase facilities for which there is no committed amount subject to future advances
(3)
Two additional twelve month periods at Company's option
(4)
One additional 364 day period at Company's option
(5)
One additional twelve month period
(6)
First mortgage commercial real estate loans
(7)
First mortgage and mezzanine commercial real estate loans
(8)
Investment grade commercial real estate securities
(9)
First mortgage and mezzanine commercial real estate loans and investment grade commercial real estate securities
(10)
First mortgage commercial real estate loan
(11)
The obligations under the Revolving Credit Facility are guaranteed by the Company and certain of its subsidiaries and secured by equity pledges in certain Company subsidiaries.
(12)
Using undepreciated value of commercial real estate to approximate fair value

Schedule of contractual payments under all borrowings by maturity
The following schedule reflects the Company’s contractual payments under all borrowings by maturity ($ in thousands):
 
Period ending December 31,
 
Borrowings by
Maturity (1)(2)
 
 
 

2015 (last 3 months)
 
$
685,221

2016
 
1,746,509

2017
 
610,534

2018
 
78,502

2019
 
28,731

Thereafter
 
1,066,535

Total
 
$
4,216,032

 
(1) Contractual payments under current maturities, some of which are subject to extensions.
(2) Includes $612.0 million of the Company’s senior unsecured notes. Refer to Note 8.