XML 36 R25.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Tables)
3 Months Ended
Mar. 31, 2018
Debt [Abstract]  
Lines-Of-Credit And Notes Payable



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

As of



 

March 31, 2018

 

December 31, 2017



 

Balance

 

Interest
Rate

 

Carrying
Amount of
Pledged
Assets

 

Balance

 

Interest
Rate

 

Carrying
Amount of
Pledged
Assets



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013 Notes Payable

 

$

45,000 

 

5.50%

 

$

31,504 

 

$

46,500 

 

5.50%

 

$

29,403 

Pacific Western Term Loan

 

 

2,706 

 

7.03%

 

 

10,203 

 

 

2,715 

 

6.72%

 

 

9,884 

Fifth Third Bank Note Payable  

 

 

4,018 

 

4.66%

 

 

8,026 

 

 

4,080 

 

4.36%

 

 

8,071 

NBA Line of Credit

 

 

484 

 

4.91%

 

 

18,993 

 

 

5,089 

 

4.75%

 

 

15,260 

Fifth Third Syndicated LOC

 

 

10,000 

 

4.54%

 

 

81,071 

 

 

20,000 

 

4.27%

 

 

75,662 

Fifth Third Syndicated Term

 

 

23,438 

 

4.75%

 

 

25,335 

 

 

23,750 

 

4.32%

 

 

23,960 

Unamortized debt issuance costs

 

 

(1,882)

 

 

 

 —

 

 

(1,940)

 

 

 

 —

          Total

 

$

83,764 

 

 

 

$

175,132 

 

$

100,194 

 

 

 

$

162,240 



Receivable-Backed Notes Payable



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

As of



 

March 31, 2018

 

December 31, 2017



 

Debt
Balance

 

Interest
Rate

 

Principal
Balance of
Pledged/
Secured
Receivables

 

Debt
Balance

 

Interest
Rate

 

Principal
Balance of
Pledged/
Secured
Receivables



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable-backed notes payable - recourse:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liberty Bank Facility

 

$

22,375 

 

5.00%

 

$

27,395 

 

$

24,990 

 

5.00%

 

$

30,472 

NBA Receivables Facility

 

 

47,312 

 

4.40%

 

 

59,647 

 

 

44,414 

 

4.10%

 

 

53,730 

Pacific Western Facility

 

 

16,623 

 

6.30%

 

 

21,199 

 

 

15,293 

 

6.00%

 

 

19,516 

   Total

 

 

86,310 

 

 

 

 

108,241 

 

 

84,697 

 

 

 

 

103,718 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable-backed notes payable - non-recourse:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KeyBank/DZ Purchase Facility

 

$

21,904 

 

4.63%

 

$

27,112 

 

$

16,144 

 

4.31%

 

$

19,866 

Quorum Purchase Facility

 

 

21,689 

 

4.75-6.90%

 

 

24,453 

 

 

16,771 

 

4.75-6.90%

 

 

18,659 

2012 Term Securitization

 

 

21,058 

 

2.94%

 

 

23,555 

 

 

23,227 

 

2.94%

 

 

25,986 

2013 Term Securitization

 

 

34,627 

 

3.20%

 

 

37,316 

 

 

37,163 

 

3.20%

 

 

39,510 

2015 Term Securitization

 

 

54,667 

 

3.02%

 

 

58,234 

 

 

58,498 

 

3.02%

 

 

61,705 

2016 Term Securitization

 

 

77,979 

 

3.35%

 

 

86,230 

 

 

83,142 

 

3.35%

 

 

91,348 

2017 Term Securitization

 

 

100,846 

 

3.12%

 

 

113,029 

 

 

107,624 

 

3.12%

 

 

119,582 

Unamortized debt issuance costs

 

 

(5,746)

 

---

 

 

 —

 

 

(6,148)

 

---

 

 

 —

    Total

 

 

327,024 

 

 

 

 

369,929 

 

 

336,421 

 

 

 

 

376,656 

Total receivable-backed debt

 

$

413,334 

 

 

 

$

478,170 

 

$

421,118 

 

 

 

$

480,374 



Junior Subordinated Debentures Outstanding

We had the following junior subordinated debentures outstanding at March 31, 2018 (dollars in thousands):



 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

Trust

Outstanding
Amount of
Junior
Subordinated
Debentures (1)

 

Initial
Equity In
Trust (2)

Issue
Date

Beginning
Optional
Redemption
Date

Interest Rate
Following
Beginning
Optional
Redemption
Date

Interest
Rate at
March 31,
2018

Maturity
Date



 

 

 

 

 

 

 

 

 

 

BST I

$

14,766 

 

$

696 

3/15/2005

3/30/2010

3-month LIBOR
+  4.90%

7.21%

3/30/2035

BST II

 

16,539 

 

 

774 

5/4/2005

7/30/2010

3-month LIBOR
+ 4.85% 

6.62%

7/30/2035

BST III

 

6,696 

 

 

310 

5/10/2005

7/30/2010

3-month LIBOR
+ 4.85% 

6.62%

7/30/2035

BST IV

 

9,843 

 

 

464 

4/24/2006

6/30/2011

3-month LIBOR
+  4.85%

7.16%

6/30/2036

BST V

 

9,843 

 

 

464 

7/21/2006

9/30/2011

3-month LIBOR
+  4.85%

7.16%

9/30/2036

BST VI

 

12,990 

 

 

619 

2/26/2007

4/30/2012

3-month LIBOR
+  4.80%

6.57%

4/30/2037



$

70,677 

 

$

3,327 

 

 

 

 

 



(1)

Amounts include purchase accounting adjustments which reduced the total carrying value by $40.2 million.

(2)

Initial Equity in Trust is recorded as part of other assets in the unaudited Consolidated Balance Sheets.



We had the following junior subordinated debentures outstanding at December 31, 2017  (dollars in thousands):



 

 

 

 

 

 

 

 

 

 









 

 

 

 

 

 

 

 

 

 

Trust

Outstanding
Amount of
Junior
Subordinated
Debentures (1)

 

Initial
Equity In
Trust (2)

Issue
Date

Beginning
Optional
Redemption
Date

Interest Rate
Following
Beginning
Optional
Redemption
Date

Interest
Rate at
December 31,
2017

Maturity
Date



 

 

 

 

 

 

 

 

 

 

BST I

$

14,703 

 

$

696 

3/15/2005

3/30/2010

3-month LIBOR
+  4.90%

6.59%

3/30/2035

BST II

 

16,472 

 

 

774 

5/4/2005

7/30/2010

3-month LIBOR
+ 4.85% 

6.23%

7/30/2035

BST III

 

6,670 

 

 

310 

5/10/2005

7/30/2010

3-month LIBOR
+ 4.85% 

6.23%

7/30/2035

BST IV

 

9,802 

 

 

464 

4/24/2006

6/30/2011

3-month LIBOR
+  4.85%

6.54%

6/30/2036

BST V

 

9,802 

 

 

464 

7/21/2006

9/30/2011

3-month LIBOR
+  4.85%

6.54%

9/30/2036

BST VI

 

12,935 

 

 

619 

2/26/2007

4/30/2012

3-month LIBOR
+  4.80%

6.18%

4/30/2037



$

70,384 

 

$

3,327 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

(1)

Amounts include purchase accounting adjustments which reduced the total carrying value by $40.4 million.

(2)

Initial Equity in Trust is recorded as part of other assets in the unaudited Consolidated Balance Sheets.