XML 36 R25.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt (Tables)
9 Months Ended
Sep. 30, 2018
Debt [Abstract]  
Lines-Of-Credit And Notes Payable



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

As of



 

September 30, 2018

 

December 31, 2017



 

Balance

 

Interest
Rate

 

Carrying
Amount of
Pledged
Assets

 

Balance

 

Interest
Rate

 

Carrying
Amount of
Pledged
Assets



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013 Notes Payable

 

$

33,750 

 

5.50%

 

$

33,662 

 

$

46,500 

 

5.50%

 

$

29,403 

Pacific Western Term Loan

 

 

 —

 

 —

 

 

 —

 

 

2,715 

 

6.72%

 

 

9,884 

Fifth Third Bank Note Payable  

 

 

3,895 

 

5.08%

 

 

7,937 

 

 

4,080 

 

4.36%

 

 

8,071 

NBA Line of Credit

 

 

 —

 

 —

 

 

 —

 

 

5,089 

 

4.75%

 

 

15,260 

NBA Éilan Loan

 

 

24,258 

 

5.35%

 

 

34,539 

 

 

 —

 

 

 

 —

Fifth Third Syndicated LOC

 

 

55,000 

 

4.99%

 

 

87,785 

 

 

20,000 

 

4.27%

 

 

75,662 

Fifth Third Syndicated Term

 

 

22,813 

 

5.04%

 

 

26,702 

 

 

23,750 

 

4.32%

 

 

23,960 

Unamortized debt issuance costs

 

 

(1,882)

 

 —

 

 

 

 

(1,940)

 

 

 

 —

          Total

 

$

137,834 

 

 

 

$

190,625 

 

$

100,194 

 

 

 

$

162,240 



Receivable-Backed Notes Payable



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

As of



 

September 30, 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

 

$

40,392 

 

5.00%

 

$

48,589 

 

$

24,990 

 

5.00%

 

$

30,472 

NBA Receivables Facility

 

 

40,297 

 

4.83%

 

 

53,695 

 

 

44,414 

 

4.10%

 

 

53,730 

Pacific Western Facility

 

 

17,081 

 

5.84%

 

 

21,586 

 

 

15,293 

 

6.00%

 

 

19,516 

   Total

 

 

97,770 

 

 

 

 

123,870 

 

 

84,697 

 

 

 

 

103,718 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable-backed notes

  payable - non-recourse:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KeyBank/DZ Purchase Facility

 

$

49,733 

 

5.01%

 

$

62,164 

 

$

16,144 

 

4.31%

 

$

19,866 

Quorum Purchase Facility

 

 

39,739 

 

4.75-5.50%

 

 

44,907 

 

 

16,771 

 

4.75-6.90%

 

 

18,659 

2012 Term Securitization

 

 

16,978 

 

2.94%

 

 

19,593 

 

 

23,227 

 

2.94%

 

 

25,986 

2013 Term Securitization

 

 

29,814 

 

3.20%

 

 

32,288 

 

 

37,163 

 

3.20%

 

 

39,510 

2015 Term Securitization

 

 

47,624 

 

3.02%

 

 

51,430 

 

 

58,498 

 

3.02%

 

 

61,705 

2016 Term Securitization

 

 

68,155 

 

3.35%

 

 

76,206 

 

 

83,142 

 

3.35%

 

 

91,348 

2017 Term Securitization

 

 

88,632 

 

3.12%

 

 

100,847 

 

 

107,624 

 

3.12%

 

 

119,582 

Unamortized debt issuance costs

 

 

(4,995)

 

---

 

 

 —

 

 

(6,148)

 

---

 

 

 —

    Total

 

 

335,680 

 

 

 

 

387,435 

 

 

336,421 

 

 

 

 

376,656 

Total receivable-backed debt

 

$

433,450 

 

 

 

$

511,305 

 

$

421,118 

 

 

 

$

480,374 



Junior Subordinated Debentures Outstanding

Financial data relating to our junior subordinated debentures are as follows (dollars in thousands):



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

Trust

Carrying Value
as of September 30, 2018 (1)

 

Initial
Equity In
Trust (2)

Issue
Date

Interest
Rate

Interest
Rate at
September 30,
2018

Maturity
Date

 

Carrying Value
as of December 31, 2017 (1)



 

 

 

 

 

 

 

 

 

 

 

 

BST I

$

14,862 

 

$

696 

3/15/2005

3-month LIBOR
+  4.90%

7.24%

3/30/2035

 

$

14,703 

BST II

 

16,648 

 

 

774 

5/4/2005

3-month LIBOR
+ 4.85% 

7.19%

7/30/2035

 

 

16,472 

BST III

 

6,739 

 

 

310 

5/10/2005

3-month LIBOR
+ 4.85% 

7.19%

7/30/2035

 

 

6,670 

BST IV

 

9,909 

 

 

464 

4/24/2006

3-month LIBOR
+  4.85%

7.19%

6/30/2036

 

 

9,802 

BST V

 

9,909 

 

 

464 

7/21/2006

3-month LIBOR
+  4.85%

7.19%

9/30/2036

 

 

9,802 

BST VI

 

13,080 

 

 

619 

2/26/2007

3-month LIBOR
+  4.80%

7.14%

4/30/2037

 

 

12,935 



$

71,147 

 

$

3,327 

 

 

 

 

 

$

70,384 



(1)

Amounts include purchase accounting adjustments which reduced the total carrying value by $39.7 million and $40.4 million as of September 30, 2018 and December 31, 2017, respectively.

(2)

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