XML 25 R14.htm IDEA: XBRL DOCUMENT v3.19.1
Debt
3 Months Ended
Mar. 31, 2019
Debt [Abstract]  
Debt

8.  Debt



Lines-of-Credit and Notes Payable



We have outstanding borrowings with various financial institutions and other lenders.  Financial data related to our lines of credit and notes payable (other than receivable-backed notes payable, which are discussed below) as of March 31, 2019 and December 31, 2018, were as follows (dollars in thousands):





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

As of



 

March 31, 2019

 

December 31, 2018



 

Balance

 

Interest
Rate

 

Carrying
Amount of
Pledged
Assets

 

Balance

 

Interest
Rate

 

Carrying
Amount of
Pledged
Assets



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013 Notes Payable

 

$

22,500 

 

5.50%

 

$

22,963 

 

$

28,125 

 

5.50%

 

$

22,878 

Fifth Third Bank Note Payable  

 

 

3,772 

 

5.49%

 

 

7,847 

 

 

3,834 

 

5.34%

 

 

7,892 

NBA Éilan Loan

 

 

23,591 

 

5.74%

 

 

35,267 

 

 

25,603 

 

5.60%

 

 

35,615 

Fifth Third Syndicated LOC

 

 

55,000 

 

5.24%

 

 

94,774 

 

 

55,000 

 

5.27%

 

 

92,415 

Fifth Third Syndicated Term

 

 

22,031 

 

5.25%

 

 

29,811 

 

 

22,500 

 

5.37%

 

 

27,724 

Unamortized debt issuance costs

 

 

(1,458)

 

 

 

 —

 

 

(1,671)

 

 

 

 —

          Total

 

$

125,436 

 

 

 

$

190,662 

 

$

133,391 

 

 

 

$

186,524 



There were no new debt issuances or significant changes related to the above listed lines-of-credit or notes payable during the three ended months March 31, 2019. See Note 9 to our Consolidated Financial Statements included in our  2018 Annual Report on Form 10-K for additional information regarding the lines-of-credit and notes payable.



Receivable-Backed Notes Payable 



Financial data related to our receivable-backed notes payable facilities was as follows (dollars in thousands):





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

As of



 

March 31, 2019

 

December 31, 2018



 

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

 

$

19,766 

 

5.50%

 

$

24,730 

 

$

17,654 

 

5.25%

 

$

22,062 

NBA Receivables Facility

 

 

43,255 

 

5.25%

 

 

53,130 

 

 

48,414 

 

5.27%

 

 

57,805 

Pacific Western Facility

 

 

11,723 

 

5.50%

 

 

15,185 

 

 

10,606 

 

5.52%

 

 

13,730 

   Total

 

 

74,744 

 

 

 

 

93,045 

 

 

76,674 

 

 

 

 

93,597 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable-backed notes
  payable - non-recourse:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KeyBank/DZ Purchase Facility

 

$

7,297 

 

5.23%

 

$

8,754 

 

$

 —

 

---

 

$

 —

Quorum Purchase Facility

 

 

36,824 

 

4.75-5.50%

 

 

41,867 

 

 

40,074 

 

4.75-5.50%

 

 

45,283 

2012 Term Securitization

 

 

13,059 

 

2.94%

 

 

15,237 

 

 

15,212 

 

2.94%

 

 

16,866 

2013 Term Securitization

 

 

24,633 

 

3.20%

 

 

27,411 

 

 

27,573 

 

3.20%

 

 

29,351 

2015 Term Securitization

 

 

40,262 

 

3.02%

 

 

44,697 

 

 

44,230 

 

3.02%

 

 

47,690 

2016 Term Securitization

 

 

60,460 

 

3.35%

 

 

69,442 

 

 

63,982 

 

3.35%

 

 

72,590 

2017 Term Securitization

 

 

78,718 

 

3.12%

 

 

91,712 

 

 

83,513 

 

3.12%

 

 

95,877 

2018 Term Securitization

 

 

108,259 

 

4.02%

 

 

122,187 

 

 

114,480 

 

4.02%

 

 

125,916 

Unamortized debt issuance costs

 

 

(6,329)

 

---

 

 

 —

 

 

(6,807)

 

---

 

 

 —

    Total

 

 

363,183 

 

 

 

 

421,307 

 

 

382,257 

 

 

 

 

433,573 

Total receivable-backed debt

 

$

437,927 

 

 

 

$

514,352 

 

$

458,931 

 

 

 

$

527,170 



There were no new debt issuances or significant changes related to the above listed facilities during the three months ended March 31, 2019.  See Note 9 to our Consolidated Financial Statements included in our 2018 Annual Report on Form 10-K for additional information regarding the receivable-backed notes payable facilities. 



Junior Subordinated Debentures



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



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

Trust

Carrying Value
as of March 31, 2019 (1)

 

Initial
Equity In
Trust (2)

Issue
Date

Interest Rate

Interest
Rate at
March 31,
2019

Maturity
Date

Carrying Value
as of December 31, 2018 (1)



 

 

 

 

 

 

 

 

 

 

 

BST I

$

14,937 

 

$

696 

3/15/2005

3-month LIBOR
+ 4.90%

7.49%

3/30/2035

$

14,900 

BST II

 

16,730 

 

 

774 

5/4/2005

3-month LIBOR
+ 4.85%

7.60%

7/30/2035

 

16,688 

BST III

 

6,771 

 

 

310 

5/10/2005

3-month LIBOR
+ 4.85%

7.60%

7/30/2035

 

6,755 

BST IV

 

9,959 

 

 

464 

4/24/2006

3-month LIBOR
+ 4.85%

7.44%

6/30/2036

 

9,933 

BST V

 

9,959 

 

 

464 

7/21/2006

3-month LIBOR
+ 4.85%

7.44%

9/30/2036

 

9,933 

BST VI

 

13,148 

 

 

619 

2/26/2007

3-month LIBOR
+ 4.80%

7.55%

4/30/2037

 

13,114 



$

71,504 

 

$

3,327 

 

 

 

 

$

71,323 



(1)

Amounts include purchase accounting adjustments which reduced the total carrying value by $39.3  million and $39.5 million as of March 31, 2019 and December 31, 2018, respectively.

(2)

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



As of March 31, 2019, we were in compliance with all financial debt covenants under our debt instruments. As of March 31, 2019, we had availability of approximately $191.1 million under our receivable-backed purchase and credit facilities, inventory lines of credit and corporate credit line, subject to eligible collateral and the terms of the facilities, as applicable.