XML 30 R14.htm IDEA: XBRL DOCUMENT v3.19.3
Debt
9 Months Ended
Sep. 30, 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 September 30, 2019 and December 31, 2018, was as follows (dollars in thousands):



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

As of



 

September 30, 2019

 

December 31, 2018



 

Balance

 

Interest
Rate

 

Carrying
Amount of
Pledged
Assets

 

Balance

 

Interest
Rate

 

Carrying
Amount of
Pledged
Assets



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013 Notes Payable

 

$

 —

 

 —

 

 

 —

 

$

28,125 

 

5.50%

 

$

22,878 

Fifth Third Bank Note Payable  

 

 

3,649 

 

5.11%

 

 

7,757 

 

 

3,834 

 

5.34%

 

 

7,892 

NBA Éilan Loan

 

 

19,974 

 

5.34%

 

 

32,821 

 

 

25,603 

 

5.60%

 

 

35,615 

Fifth Third Syndicated LOC

 

 

75,000 

 

4.88%

 

 

102,431 

 

 

55,000 

 

5.27%

 

 

92,415 

Fifth Third Syndicated Term

 

 

21,094 

 

5.08%

 

 

28,809 

 

 

22,500 

 

5.37%

 

 

27,724 

Unamortized debt issuance costs

 

 

(672)

 

 

 

 —

 

 

(1,671)

 

 

 

 —

          Total

 

$

119,045 

 

 

 

$

171,818 

 

$

133,391 

 

 

 

$

186,524 



2013 Notes Payable. In September 2019, we repaid in full the remaining senior secured notes payable. Accordingly, the related unamortized debt issuance costs of $0.4 million were written off in the third quarter of 2019. 



Fifth Third Bank Note Payable, Fifth Third Syndicated LOC and Fifth Third Syndicated Term. In December 2016, we entered into a $100.0 million syndicated credit facility with Fifth Third Bank, as administrative agent and lead arranger, and certain other bank participants as lenders. In October 2019, we amended the facility and increased the facility to $225.0 million.  The amended facility includes a $100.0 million term loan (the “Fifth Third Syndicated Term Loan”) with quarterly amortization requirements and a $125.0 million revolving line of credit (the “Fifth Third Syndicated Line-of-Credit”). Amounts borrowed under the amended facility generally bear interest at LIBOR plus 2.00% - 2.50%, depending on our leverage ratio, are collateralized by certain of our VOI inventories, sales center buildings, management fees, short-term receivables and cash flows from residual interests relating to certain term securitizations and will mature in October 2024. At closing, we borrowed the entire $100.0 million term loan and $30.0 million under the revolving line of credit. Proceeds were used to repay the outstanding balance on the existing Fifth Third Syndicated Credit Facility, repay $3.6 million on the existing Fifth Third Bank Note Payable and expenses and fees associated with the amendment with the remainder to be used for general corporate purposes.



Except as described above, there were no new debt issuances or significant changes related to the above listed lines-of-credit or notes payable during the nine months ended September 30, 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



 

September 30, 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

 

$

28,247 

 

5.25%

 

$

34,545 

 

$

17,654 

 

5.25%

 

$

22,062 

NBA Receivables Facility

 

 

35,809 

 

4.79%

 

 

43,706 

 

 

48,414 

 

5.27%

 

 

57,805 

Pacific Western Facility

 

 

30,848 

 

4.92%

 

 

37,954 

 

 

10,606 

 

5.52%

 

 

13,730 

   Total

 

 

94,904 

 

 

 

 

116,205 

 

 

76,674 

 

 

 

 

93,597 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable-backed notes

  payable - non-recourse:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KeyBank/DZ Purchase Facility

 

$

19,035 

 

4.84%

 

$

23,390 

 

$

 —

 

---

 

$

 —

Quorum Purchase Facility

 

 

44,865 

 

4.75-5.50%

 

 

50,337 

 

 

40,074 

 

4.75-5.50%

 

 

45,283 

2012 Term Securitization

 

 

9,986 

 

2.94%

 

 

11,558 

 

 

15,212 

 

2.94%

 

 

16,866 

2013 Term Securitization

 

 

20,090 

 

3.20%

 

 

21,995 

 

 

27,573 

 

3.20%

 

 

29,351 

2015 Term Securitization

 

 

34,093 

 

3.02%

 

 

36,676 

 

 

44,230 

 

3.02%

 

 

47,690 

2016 Term Securitization

 

 

52,632 

 

3.35%

 

 

58,817 

 

 

63,982 

 

3.35%

 

 

72,590 

2017 Term Securitization

 

 

69,763 

 

3.12%

 

 

79,551 

 

 

83,513 

 

3.12%

 

 

95,877 

2018 Term Securitization

 

 

96,907 

 

4.02%

 

 

109,599 

 

 

114,480 

 

4.02%

 

 

125,916 

Unamortized debt issuance costs

 

 

(5,515)

 

---

 

 

 —

 

 

(6,807)

 

---

 

 

 —

    Total

 

 

341,856 

 

 

 

 

391,923 

 

 

382,257 

 

 

 

 

433,573 

Total receivable-backed debt

 

$

436,760 

 

 

 

$

508,128 

 

$

458,931 

 

 

 

$

527,170 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



There were no new debt issuances or significant changes related to the above listed facilities during the nine months ended September 30, 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 September 30, 2019 (1)

 

Initial
Equity In
Trust (2)

Issue
Date

Interest
Rate

Interest
Rate at
September 30,
2019

Maturity
Date

 

Carrying Value
as of December 31, 2018 (1)



 

 

 

 

 

 

 

 

 

 

 

 

BST I

$

15,018 

 

$

355 

3/15/2005

3-month LIBOR
+  4.90%

7.22%

3/30/2035

 

$

14,900 

BST II

 

16,816 

 

 

401 

5/4/2005

3-month LIBOR
+ 4.85% 

7.12%

7/30/2035

 

 

16,688 

BST III

 

6,805 

 

 

164 

5/10/2005

3-month LIBOR
+ 4.85% 

7.12%

7/30/2035

 

 

6,755 

BST IV

 

10,012 

 

 

237 

4/24/2006

3-month LIBOR
+  4.85%

7.17%

6/30/2036

 

 

9,933 

BST V

 

10,012 

 

 

237 

7/21/2006

3-month LIBOR
+  4.85%

7.17%

9/30/2036

 

 

9,933 

BST VI

 

13,220 

 

 

311 

2/26/2007

3-month LIBOR
+  4.80%

7.07%

4/30/2037

 

 

13,114 



$

71,883 

 

$

1,705 

 

 

 

 

 

$

71,323 



(1)

Amounts include purchase accounting adjustments which reduced the total carrying value by $38.9 million and $39.5 million as of September 30, 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 September 30, 2019, we were in compliance with all financial debt covenants under our debt instruments. As of September 30, 2019, we had availability of approximately $131.2 million under our receivable-backed purchase and credit facilities and corporate credit line, subject to eligible collateral and the terms of the facilities, as applicable.