XML 58 R40.htm IDEA: XBRL DOCUMENT v3.8.0.1
DEBT OBLIGATIONS, NET (Tables)
12 Months Ended
Dec. 31, 2017
Debt Disclosure [Abstract]  
Schedule of repurchase agreement
The details of the Company’s debt obligations at December 31, 2017 and 2016 are as follows ($ in thousands):
 
December 31, 2017
Debt Obligations
 
Committed Financing
 
Debt Obligations Outstanding
 
Committed but Unfunded
 
Interest Rate at December 31, 2017(1)
 
Current Term Maturity
 
Remaining Extension Options
 
Eligible Collateral
 
Carrying Amount of Collateral
 
Fair Value of Collateral
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Committed Loan Repurchase Facility
 
$
600,000

 
$
120,493

 
$
479,507

 
 3.23% - 3.98%
 
10/1/2020
 
(2)
 
(3)
 
$
160,031

 
$
159,568

 
Committed Loan Repurchase Facility
 
450,000

 
183,111

 
266,889

 
 3.63% - 4.48%
 
5/24/2018
 
(4)
 
(3)
 
333,647

 
335,076


Committed Loan Repurchase Facility
 
300,000

 
63,007

 
236,993

 
 3.73% - 4.73%
 
4/10/2018
 
(5)
 
(6)
 
125,379

 
125,975


Committed Loan Repurchase Facility
 
200,000

 
32,042

 
167,958

 
 4.25% - 4.50%
 
2/29/2020
 
(7)
 
(8)
 
48,045

 
48,045


Committed Loan Repurchase Facility
 
100,000

 

 
100,000

 
NA
 
6/28/2019
 
N/A
 
(3)
 

 

 
Total Committed Loan Repurchase Facilities
 
1,650,000

 
398,653

 
1,251,347

 
 
 
 
 
 
 
 
 
667,102

 
668,664

 
Committed Securities Repurchase Facility
 
400,000

 

 
400,000

 
 NA
 
9/30/2019
 
 N/A
 
(9)
 

 

 
Uncommitted Securities Repurchase Facility
 
 N/A (10)

 
74,757

 
 N/A (10)

 
  1.65% - 3.31%
 
1/2018 - 3/2018
 
 N/A
 
(9)
 
86,322

 
86,322

(11)
Total Repurchase Facilities
 
2,050,000

 
473,410

 
1,651,347

 
 
 
 
 
 
 
 
 
753,424

 
754,986

 
Revolving Credit Facility
 
241,430

 

 
241,430

 
 NA
 
2/11/2018
 
(4)
 
 N/A (12)
 
  N/A (14)

 
  N/A (14)

 
Mortgage Loan Financing
 
692,696

 
692,696



 
  4.25% - 6.75%
 
2018 - 2027
 
 N/A
 
(13)
 
911,034

 
1,066,708

(14)
CLO Debt
 
688,479

 
688,479

(15)

 
 2.36% - 5.08%
 
2021-2034
 
N/A
 
(16)
 
880,385

 
881,576

 
Participation Financing - Mortgage Loan Receivable
 
3,107

 
3,107

 

 
17.00%
 
6/6/2018
 
  N/A
 
(3)
 
3,107

 
3,107

 
Borrowings from the FHLB
 
2,000,000

 
1,370,000

 
630,000

 
  0.87% - 2.74%
 
2018 - 2024
 
 N/A
 
(17)
 
1,777,597

 
1,783,210

(18)
Senior Unsecured Notes
 
1,166,201

 
1,152,134

(19)

 
 5.250% - 5.875%
 
2021 - 2025
 
 N/A
 
 N/A (20)
 
 N/A (20)

 
 N/A (20)

 
Total Debt Obligations
 
$
6,841,913

 
$
4,379,826

 
$
2,522,777

 
 
 
 
 
 
 
 
 
$
4,325,547

 
$
4,489,587

 
 
(1)
December 31, 2017 LIBOR rates are used to calculate interest rates for floating rate debt.
(2)
Two additional 12-month periods at Company’s option. No new advances are permitted after the initial maturity date.
(3)
First mortgage commercial real estate loans and senior and pari passu interests therein. It does not include the real estate collateralizing such loans.
(4)
Three additional 12-month periods at Company’s option.
(5)
Two additional 364-day periods at Company’s option and one additional 364-day period with Bank’s consent.
(6)
First mortgage and mezzanine commercial real estate loans. It does not include the real estate collateralizing such loans.
(7)
One additional 12-month extension period and two additional 6-month extension periods at Company’s option.
(8)
First mortgage commercial real estate loans. It does not include the real estate collateralizing such loans.
(9)
Commercial real estate securities. It does not include the real estate collateralizing such securities.
(10)
Represents uncommitted securities repurchase facilities for which there is no committed amount subject to future advances.
(11)
As more fully described in Note 4, certain securities which were purchased from the LCCM LC-26 securitization trust are restricted. Includes $26.7 million of restricted securities.
(12)
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.
(13)
Real estate.
(14)
Using undepreciated carrying value of commercial real estate to approximate fair value.
(15)
Presented net of unamortized debt issuance costs of $6.0 million at December 31, 2017.
(16)
First mortgage commercial real estate loans and pari passu interests therein. It does not include the real estate collateralizing such loans.
(17)
First mortgage commercial real estate loans and investment grade commercial real estate securities. It does not include the real estate collateralizing such loans and securities.
(18)
As more fully described in Note 4, certain securities which were purchased from the LCCM LC-26 securitization trust are restricted. Includes $10.1 million of restricted securities.
(19)
Presented net of unamortized debt issuance costs of $14.1 million at December 31, 2017.
(20)
The obligations under the senior unsecured notes are guaranteed by the Company and certain of its subsidiaries.

December 31, 2016
Debt Obligations
 
Committed Financing
 
Debt Obligations Outstanding
 
Committed but Unfunded
 
Interest Rate at December 31, 2016(1)
 
Current Term Maturity
 
Remaining Extension Options
 
Eligible Collateral
 
Carrying Amount of Collateral
 
Fair Value of Collateral
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Committed Loan Repurchase Facility
 
$
600,000

 
$
183,604

 
$
416,396

 
 2.45% - 3.27%
 
10/30/2018
 
(2)
 
(3)
 
$
292,628

 
$
293,618

 
Committed Loan Repurchase Facility
 
450,000

 
184,158

 
265,842

 
  2.95% - 3.70%
 
5/24/2017
 
(4)
 
(3)
 
286,848

 
288,267

 
Committed Loan Repurchase Facility
 
400,000

 
100,979

 
299,021

 
  2.95% - 3.99%
 
4/9/2017
 
(5)
 
(6)
 
235,878

 
236,696


Committed Loan Repurchase Facility
 
100,000

 
27,132

 
72,868

 
  2.90% - 3.13%
 
6/28/2019
 
 
(3)
 
36,166

 
36,410


Committed Loan Repurchase Facility
 
100,000

 
71,290

 
28,710

 
 2.93% - 3.68%
 
8/2/2019
 
(7)
 
(3)
 
110,271

 
110,897


Total Committed Loan Repurchase Facilities
 
1,650,000

 
567,163

 
1,082,837

 
 
 
 
 
 
 
 
 
961,791

 
965,888

 
Committed Securities Repurchase Facility
 
400,000

 
228,317

 
171,683

 
 1.00% - 2.59%
 
7/1/2018
 
 N/A
 
(8)
 
272,402

 
272,402

 
Uncommitted Securities Repurchase Facility
 
 N/A (9)

 
311,705

 
 N/A (9)

 
  1.00% - 2.41%
 
1/2017 - 3/2017
 
 N/A
 
(8)
 
368,638

 
368,638

 
Total Repurchase Facilities
 
2,050,000

 
1,107,185

 
1,254,520

 
 
 
 
 
 
 
 
 
1,602,831

 
1,606,928

 
Revolving Credit Facility
 
143,000

 
25,000

 
118,000

 
3.16%
 
2/11/2017
 
(10)
 
 N/A (11)
 
 N/A (11)

 
 N/A (11)

 
Mortgage Loan Financing
 
590,106

 
590,106

 

 
 4.25% - 6.75%
 
2018 - 2026
 
 N/A
 
(12)
 
757,468

 
875,160

(13)
Borrowings from the FHLB
 
1,998,931

 
1,660,000

 
338,931

 
  0.43% - 2.74%
 
2017 - 2024
 
 N/A
 
(14)
 
2,162,779

 
2,167,017

 
Senior Unsecured Notes
 
563,872

 
559,847

(15)

 
 5.875% - 7.375%
 
2017 - 2021
 
 N/A
 
 N/A (16)
 
 N/A (16)

 
 N/A (16)

 
Total Debt Obligations
 
$
5,345,909

 
$
3,942,138

 
$
1,711,451

 
 
 
 
 
 
 
 
 
$
4,523,078

 
$
4,649,105

 
 
(1)
December 31, 2016 LIBOR rates are used to calculate interest rates for floating rate debt.
(2)
Three additional 12-month periods at Company’s option. No new advances are permitted after the initial maturity date, or if the lender consents, October 30, 2019, the initial extended maturity date.
(3)
First mortgage commercial real estate loans. It does not include the real estate collateralizing such loans.
(4)
Three additional 12-month periods at Company’s option.
(5)
Two additional 364-day periods at Company’s option.
(6)
First mortgage and mezzanine commercial real estate loans. It does not include the real estate collateralizing such loans.
(7)
One additional 12-month extension period and two additional 6-month extension periods at Company’s option.
(8)
Commercial real estate securities. It does not include the real estate collateralizing such securities.
(9)
Represents uncommitted securities repurchase facilities for which there is no committed amount subject to future advances.
(10)
Two additional 12-month extension periods at Company’s option.
(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)
Real estate.
(13)
Using undepreciated carrying value of commercial real estate to approximate fair value.
(14)
First mortgage commercial real estate loans and investment grade commercial real estate securities. It does not include the real estate collateralizing such loans and securities.
(15)
Presented net of unamortized debt issuance costs of $4.0 million at December 31, 2016.
(16)
The obligations under the senior unsecured notes are guaranteed by the Company and certain of its subsidiaries.

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
 
 
 

2018
 
$
1,083,235

2019
 
283,101

2020
 
490,321

2021
 
605,649

2022
 
656,166

Thereafter
 
1,274,833

Subtotal
 
$
4,393,305

Debt issuance costs included in senior unsecured notes
 
(14,067
)
Debt issuance costs included in CLO debt
 
(6,009
)
Premiums included in mortgage loan financing(1)
 
6,597

Total
 
4,379,826

 
(1)
Deferred gains on intercompany loans, secured by our own real estate, sold into securitizations. Premium is amortized as a reduction to interest expense.