XML 56 R34.htm IDEA: XBRL DOCUMENT v3.20.4
Debt (Tables)
12 Months Ended
Dec. 31, 2020
Debt [Abstract]  
Contractual Minimum Principle Payments Of Debt Outstanding

Lines-of-
credit
and notes payable

Recourse
receivable-
backed
notes
payable

Non-recourse
receivable-
backed
notes payable

Junior
subordinated
debentures

Total

2021

$

12,200

$

$

$

$

12,200

2022

14,625

14,625

2023

10,328

10,328

2024

102,500

25,718

128,218

2025

8,125

8,125

Thereafter

18,958

347,526

110,827

477,311

Unamortized debt issuance costs

(1,267)

(5,994)

(7,261)

Adjustment (1)

(14,301)

14,301

Purchase accounting adjustment

(37,895)

(37,895)

Total

$

138,386

$

38,500

$

355,833

$

72,932

$

605,651

(1) Represents the non-recourse balances of the Liberty Bank Facility, NBA Receivables Facility, and the Pacific Western Facility as described below.

Lines-Of-Credit And Notes Payable

As of December 31,

2020

2019

Balance

Interest
Rate

Carrying
Amount of
Pledged
Assets

Balance

Interest
Rate

Carrying
Amount of
Pledged
Assets

NBA Éilan Loan

$

15,903

4.75%

$

28,491

$

18,820

4.95%

$

31,259

Fifth Third Syndicated LOC

30,000

2.25%

50,822

30,000

3.85%

49,062

Fifth Third Syndicated Term

93,750

2.25%

158,817

98,750

3.71%

161,497

Unamortized debt issuance costs

(1,267)

(1,410)

—  

Total

$

138,386

$

238,130

$

146,160

$

241,818

Receivable-Backed Notes Payable

As of December 31,

2020

2019

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 (1)

$

10,000

3.40%

$

13,970

$

25,860

4.75%

$

31,681

NBA Receivables Facility (2)

19,877

3.32%

26,220

32,405

4.55%

39,787

Pacific Western Facility (3)

8,623

3.15%

13,131

20,304

4.68%

25,332

Total

38,500

53,321

78,569

96,800

Receivable-backed notes payable -
non-recourse:

Liberty Bank Facility (1)

$

2,316

3.40%

$

3,235

$

$

NBA Receivables Facility (2)

11,985

3.32%

15,809

Pacific Western Facility (3)

10,000

4.68%

12,477

KeyBank/DZ Purchase Facility

31,708

3.99%

39,448

Quorum Purchase Facility

29,788

4.75-5.10%

34,651

44,525

4.75-5.50%

49,981

2012 Term Securitization

0.00%

8,638

2.94%

9,878

2013 Term Securitization

11,922

3.20%

13,483

18,219

3.20%

19,995

2015 Term Securitization

22,560

3.02%

24,475

31,188

3.02%

33,765

2016 Term Securitization

35,700

3.35%

40,221

48,529

3.35%

54,067

2017 Term Securitization

51,470

3.12%

58,907

65,333

3.12%

74,219

2018 Term Securitization

72,486

4.02%

84,454

91,231

4.02%

103,974

2020 Term Securitization

123,600

2.60%

139,052

Unamortized debt issuance costs

(5,994)

(5,125)

Total

355,833

414,287

344,246

397,804

Total receivable-backed debt

$

394,333

$

467,608

$

422,815

$

494,604

(1)Pursuant to the February 11, 2020 amendment described below, recourse on the Liberty Bank Facility is limited to $10 million, subject to certain exceptions.

(2)Pursuant to the September 25, 2020 amendment described below, recourse to Bluegreen/Big Cedar Vacations was reduced to $19.9 million as of December 31, 2020 and will be reduced by $1.3 million per month until it reaches a floor of $10.0 million.

(3)Recourse on the Pacific Western Facility is limited to $10 million, subject to certain exceptions.

Junior Subordinated Debentures Outstanding

Trust

Carrying Value
as of
December 31,
2020 (1)

Initial
Equity In
Trust(2)

Issue
Date

Interest Rate

Interest
Rate at
December 31,
2020

Maturity
Date

Carrying Value
as of December 31, 2019 (1)

BST I

$

15,238

$

355

3/15/2005

3-month LIBOR
+ 4.90%

5.12%

3/30/2035

$

15,059

BST II

17,058

401

5/4/2005

3-month LIBOR
+ 4.85%

5.06%

7/30/2035

16,862

BST III

6,898

164

5/10/2005

3-month LIBOR
+ 4.85%

5.06%

7/30/2035

6,823

BST IV

10,159

237

4/24/2006

3-month LIBOR
+ 4.85%

5.07%

6/30/2036

10,040

BST V

10,159

237

7/21/2006

3-month LIBOR
+ 4.85%

5.07%

9/30/2036

10,040

BST VI

13,420

311

2/26/2007

3-month LIBOR
+ 4.80%

5.01%

4/30/2037

13,257

$

72,932

$

1,705

$

72,081

(1)Amounts include purchase accounting adjustments which reduced the total carrying value by $37.9 million and $38.7 million as of December 31, 2020 and 2019, respectively.

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