XML 15 R34.htm IDEA: XBRL DOCUMENT v3.20.1
Debt (Tables)
3 Months Ended
Mar. 31, 2020
Debt [Abstract]  
Notes Payable And Other Borrowings





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

March 31, 2020

 

December 31, 2019



 

 

 

 

 

 

 

Carrying

 

 

 

 

 

 

 

Carrying



 

 

 

 

 

 

 

Amount of

 

 

 

 

 

 

 

Amount of



 

Debt

 

Interest

 

Pledged

 

Debt

 

Interest

 

Pledged



 

Balance

 

Rate

 

Assets

 

Balance

 

Rate

 

Assets

Bluegreen:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBA Éilan Loan

 

$

17,659 

 

 

4.77%

 

$

28,625 

 

$

18,820 

 

 

4.95%

 

$

31,259 

Fifth Third Syndicated Line of Credit

 

 

110,000 

 

 

3.32%

 

 

119,848 

 

 

30,000 

 

 

3.85%

 

 

49,062 

Fifth Third Syndicated Term Loan

 

 

97,500 

 

 

3.61%

 

 

106,229 

 

 

98,750 

 

 

3.71%

 

 

161,497 

Unamortized debt issuance costs

 

 

(1,374)

 

 

 

 

 

 

 

 

(1,410)

 

 

 

 

 

 

Total Bluegreen

 

$

223,785 

 

 

 

 

 

 

 

$

146,160 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community Development District Obligations

 

$

26,365 

 

 

4.25-6.00%

 

$

46,576 

 

$

29,287 

 

 

4.25-6.00%

 

$

49,352 

TD Bank Term Loan and Line of Credit

 

 

10,504 

 

 

4.72%

 

 

(1)

 

 

6,826 

 

 

5.00%

 

 

(1)

Iberia $50.0 million Revolving Line of Credit

 

 

 —

 

 

 

 

(2)

 

 

 —

 

 

 

 

(2)

Banc of America Leasing & Capital Equipment Note

 

 

303 

 

 

4.75%

 

 

(3)

 

 

355 

 

 

4.75%

 

 

(3)

Bank of America Revolving Line of Credit

 

 

4,000 

 

 

2.48%

 

 

 —

 

 

2,000 

 

 

3.24%

 

 

 —

Unsecured Note (4)

 

 

 —

 

 

 

 

 —

 

 

3,400 

 

 

6.00%

 

 

 —

Centennial Bank Note (4)

 

 

1,459 

 

 

5.25%

 

 

1,879 

 

 

1,469 

 

 

5.25%

 

 

1,892 

Other

 

 

 —

 

 

 

 

 —

 

 

58 

 

 

15.00%

 

 

 —

Unamortized debt issuance costs

 

 

(727)

 

 

 

 

 

 

 

 

(824)

 

 

 

 

 

 

Total other

 

$

41,904 

 

 

 

 

 

 

 

$

42,571 

 

 

 

 

 

 

Total notes payable and other borrowings

 

$

265,689 

 

 

 

 

 

 

 

$

188,731 

 

 

 

 

 

 



(1)

The collateral is a blanket lien on Renin’s assets.

(2)

The collateral is membership interests in Woodbridge Holdings Corporation, a wholly-owned subsidiary of the Company which holds the Company’s investment in Bluegreen’s common stock, having a value of not less than $100.0 million.

(3)

The collateral is a security interest in the equipment financed by the underlying note. Additionally, IT’SUGAR is guarantor of the note.

(4)

BBX Capital is guarantor of the note.



Receivable-Backed Notes Payable



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

March 31, 2020

 

December 31, 2019



 

 

 

 

 

 

 

Principal

 

 

 

 

 

 

 

Principal



 

 

 

 

 

 

 

Balance of

 

 

 

 

 

 

 

Balance of



 

 

 

 

 

 

 

Pledged/

 

 

 

 

 

 

 

Pledged/



 

Debt

 

Interest

 

Secured

 

Debt

 

Interest

 

Secured



 

Balance

 

Rate

 

Receivables

 

Balance

 

Rate

 

Receivables

Receivable-backed notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

payable - recourse:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liberty Bank Facility

 

$

23,184 

 

 

4.75%

 

$

28,663 

 

$

25,860 

 

 

4.75%

 

$

31,681 

NBA Receivables Facility

 

 

29,033 

 

 

3.74%

 

 

35,584 

 

 

32,405 

 

 

4.55%

 

 

39,787 

Pacific Western Facility

 

 

28,256 

 

 

3.87%

 

 

34,965 

 

 

30,304 

 

 

4.68%

 

 

37,809 

Total

 

$

80,473 

 

 

 

 

$

99,212 

 

$

88,569 

 

 

 

 

$

109,277 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable-backed notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

payable - non-recourse:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 KeyBank/DZ Purchase Facility

 

 

60,899 

 

 

3.29%

 

 

75,346 

 

 

31,708 

 

 

3.99%

 

 

39,448 

Quorum Purchase Facility

 

 

39,092 

 

 

4.75-5.50%

 

 

45,280 

 

 

44,525 

 

 

4.75-5.50%

 

 

49,981 

2012 Term Securitization

 

 

7,352 

 

 

2.94%

 

 

8,237 

 

 

8,638 

 

 

2.94%

 

 

9,878 

2013 Term Securitization

 

 

16,523 

 

 

3.20%

 

 

17,896 

 

 

18,219 

 

 

3.20%

 

 

19,995 

2015 Term Securitization

 

 

28,750 

 

 

3.02%

 

 

30,809 

 

 

31,188 

 

 

3.02%

 

 

33,765 

2016 Term Securitization

 

 

44,217 

 

 

3.35%

 

 

49,286 

 

 

48,529 

 

 

3.35%

 

 

54,067 

2017 Term Securitization

 

 

60,846 

 

 

3.12%

 

 

69,703 

 

 

65,333 

 

 

3.12%

 

 

74,219 

2018 Term Securitization

 

 

86,297 

 

 

4.02%

 

 

98,550 

 

 

91,231 

 

 

4.02%

 

 

103,974 

Unamortized debt issuance costs

 

 

(4,752)

 

 

 —

 

 

 —

 

 

(5,125)

 

 

 —

 

 

 —

Total

 

$

339,224 

 

 

 

 

$

395,107 

 

$

334,246 

 

 

 

 

$

385,327 

Total receivable-backed debt

 

$

419,697 

 

 

 

 

$

494,319 

 

$

422,815 

 

 

 

 

$

494,604 



Junior Subordinated Debentures Outstanding





 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

March 31, 2020

 

December 31, 2019



 

 

 

 

Effective

 

 

 

Effective



 

Carrying

 

Interest

 

Carrying

 

Interest



 

Amounts

 

Rates (1)

 

Amounts

 

Rates (1)

Woodbridge - Levitt Capital Trusts I - IV

 

$

66,302 

 

 

5.57 - 5.81%

 

$

66,302 

 

 

5.74 - 5.95%

Bluegreen Statutory Trusts I - VI

 

 

110,827 

 

 

6.22 - 6.62%

 

 

110,827 

 

 

6.74 - 6.86%

Unamortized debt issuance costs

 

 

(1,111)

 

 

 

 

 

(1,129)

 

 

 

Unamortized purchase discount

 

 

(38,542)

 

 

 

 

 

(38,746)

 

 

 

Total junior subordinated debentures

 

$

137,476 

 

 

 

 

$

137,254 

 

 

 



(1)

The Company’s junior subordinated debentures bear interest at 3-month LIBOR (subject to quarterly adjustment) plus a spread ranging from 3.80% to 4.90%.



Schedule Of Amounts Available Under Credit Facilities



 

 

 



 

 

 

BBX Capital

 

$

22,383 

Bluegreen

 

 

124,500 

Renin

 

 

2,684 

Total credit availability

 

$

149,567