Summary of Total Recourse and Non-Recourse Indebtedness |
The following
table summarizes our total recourse and non-recourse indebtedness
as of December 31, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description
|
|
Unpaid
Principal
Balance |
|
|
Carrying
Amount |
|
|
Weighted-
Average
Interest Rate |
|
|
Contractual Maturity |
Recourse
indebtedness:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.0% convertible senior
notes (1)
|
|
$ |
34,066 |
|
|
$ |
32,938 |
|
|
|
7.0 |
% |
|
Apr. 2031 |
4.0% convertible senior
notes (2)
|
|
|
125,000 |
|
|
|
116,184 |
|
|
|
4.0 |
% |
|
Oct. 2033 |
Secured credit
facilities
|
|
|
11,129 |
|
|
|
11,129 |
|
|
|
3.2 |
% |
|
Oct. 2016 to
Dec. 2016 |
Junior subordinated notes,
at fair value (3)
|
|
|
18,671 |
|
|
|
11,911 |
|
|
|
0.5 |
% |
|
Mar. 2035 |
Junior subordinated notes,
at amortized cost
|
|
|
25,100 |
|
|
|
25,100 |
|
|
|
2.7 |
% |
|
Apr. 2037 |
CMBS facilities
|
|
|
30,618 |
|
|
|
30,618 |
|
|
|
2.7 |
% |
|
Nov. 2014 to Oct. 2015 |
Commercial mortgage
facility
|
|
|
7,131 |
|
|
|
7,131 |
|
|
|
2.8 |
% |
|
Dec. 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total recourse
indebtedness (4)
|
|
|
251,715 |
|
|
|
235,011 |
|
|
|
3.8 |
% |
|
|
Non-recourse
indebtedness:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CDO notes payable, at
amortized cost (5)(6)
|
|
|
1,204,117 |
|
|
|
1,202,772 |
|
|
|
0.6 |
% |
|
2045 to 2046 |
CDO notes payable, at fair
value (3)(5)(7)
|
|
|
865,199 |
|
|
|
377,235 |
|
|
|
0.9 |
% |
|
2037 to 2038 |
CMBS
securitization (8)
|
|
|
100,139 |
|
|
|
100,139 |
|
|
|
2.1 |
% |
|
Jan. 2029 |
Loans payable on real
estate
|
|
|
171,244 |
|
|
|
171,244 |
|
|
|
5.3 |
% |
|
Sep. 2015 to Dec. 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-recourse
indebtedness
|
|
|
2,340,699 |
|
|
|
1,851,390 |
|
|
|
1.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
indebtedness
|
|
$ |
2,592,414 |
|
|
$ |
2,086,401 |
|
|
|
1.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Our 7.0% convertible senior
notes are redeemable at par, at the option of the holder, in April
2016, April 2021, and April 2026. |
(2) |
Our 4.0% convertible senior
notes are redeemable at par, at the option of the holder, in
October 2018, October 2023, and October 2028. |
(3) |
Relates to liabilities
which we elected to record at fair value under FASB ASC Topic
825. |
(4) |
Excludes senior secured
notes issued by us with an aggregate principal amount equal to
$86,000 with a weighted average coupon of 7.0%, which are
eliminated in consolidation. |
(5) |
Excludes CDO notes payable
purchased by us which are eliminated in consolidation. |
(6) |
Collateralized by
$1,662,537 principal amount of commercial mortgages, mezzanine
loans, other loans and preferred equity interests. These
obligations were issued by separate legal entities and consequently
the assets of the special purpose entities that collateralize these
obligations are not available to our creditors. |
(7) |
Collateralized by $989,781
principal amount of investments in securities and security-related
receivables and loans, before fair value adjustments. The fair
value of these investments as of December 31, 2013 was
$746,939. These obligations were issued by separate legal entities
and consequently the assets of the special purpose entities that
collateralize these obligations are not available to our
creditors. |
(8) |
Excludes the FL1 junior
notes purchased by us which are eliminated in consolidation.
Collateralized by $131,843 principal amount of commercial mortgages
loans and participation interests. These obligations were issued by
separate legal entities and consequently the assets of the special
purpose entities that collateralize these obligations are not
available to our creditors. |
The following
table summarizes our total recourse and non-recourse indebtedness
as of December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description
|
|
Unpaid
Principal
Balance |
|
|
Carrying
Amount |
|
|
Weighted-
Average
Interest Rate |
|
|
Contractual Maturity |
Recourse
indebtedness:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.0% convertible senior
notes (1)
|
|
$ |
115,000 |
|
|
$ |
109,631 |
|
|
|
7.0 |
% |
|
Apr. 2031 |
Secured credit
facility
|
|
|
8,090 |
|
|
|
8,090 |
|
|
|
3.0 |
% |
|
Dec. 2016 |
Junior subordinated notes,
at fair value (2)
|
|
|
38,052 |
|
|
|
29,655 |
|
|
|
5.2 |
% |
|
Oct. 2015 to Mar. 2035 |
Junior subordinated notes,
at amortized cost
|
|
|
25,100 |
|
|
|
25,100 |
|
|
|
2.8 |
% |
|
Apr. 2037 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total recourse
indebtedness (3)
|
|
|
186,242 |
|
|
|
172,476 |
|
|
|
5.9 |
% |
|
|
Non-recourse
indebtedness:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CDO notes payable, at
amortized cost (4)(5)
|
|
|
1,297,069 |
|
|
|
1,295,400 |
|
|
|
0.6 |
% |
|
2045 to 2046 |
CDO notes payable, at fair
value (2)(4)(6)
|
|
|
984,380 |
|
|
|
187,048 |
|
|
|
1.0 |
% |
|
2037 to 2038 |
Loans payable on real
estate
|
|
|
144,671 |
|
|
|
144,671 |
|
|
|
5.4 |
% |
|
Sept. 2015 to May 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-recourse
indebtedness
|
|
|
2,426,120 |
|
|
|
1,627,119 |
|
|
|
1.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
indebtedness
|
|
$ |
2,612,362 |
|
|
$ |
1,799,595 |
|
|
|
1.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Our 7.0% convertible senior
notes are redeemable at par, at the option of the holder, in April
2016, April 2021, and April 2026. |
(2) |
Relates to liabilities
which we elected to record at fair value under FASB ASC Topic
825. |
(3) |
Excludes senior secured
notes issued by us with an aggregate principal amount equal to
$94,000 with a weighted average coupon of 7.0%, which are
eliminated in consolidation. |
(4) |
Excludes CDO notes payable
purchased by us which are eliminated in consolidation. |
(5) |
Collateralized by
$1,757,789 principal amount of commercial mortgages, mezzanine
loans, other loans and preferred equity interests. These
obligations were issued by separate legal entities and consequently
the assets of the special purpose entities that collateralize these
obligations are not available to our creditors. |
(6) |
Collateralized by
$1,118,346 principal amount of investments in securities and
security-related receivables and loans, before fair value
adjustments. The fair value of these investments as of
December 31, 2012 was $849,919. These obligations were issued
by separate legal entities and consequently the assets of the
special purpose entities that collateralize these obligations are
not available to our creditors. |
|
Aggregate Contractual Maturities of Indebtedness by Year |
The following
table displays the aggregate contractual maturities of our
indebtedness by year:
|
|
|
|
|
2014 (1)
|
|
$ |
17,763 |
|
2015
|
|
|
59,666 |
|
2016
|
|
|
29,315 |
|
2017
|
|
|
1,888 |
|
2018
|
|
|
14,090 |
|
Thereafter (2)
|
|
|
2,526,687 |
|
|
|
|
|
|
Total
|
|
$ |
2,649,409 |
|
|
|
|
|
|
(1) |
Includes $6,129 of our
secured credit facility that was prepaid in January 2014. This was
payable in December 2016 under the terms of the secured credit
facility. |
(2) |
Includes $34,066 of our
7.0% convertible senior notes which are redeemable, at par at the
option of the holder in April 2016, April 2021, and April
2026. Includes $125,000 of our 4.0% convertible senior notes which
are redeemable, at par at the option of the holder in October
2018, October 2023, and October 2028. |
|