XML 90 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
Indebtedness (Tables)
6 Months Ended
Jun. 30, 2014
Summary of Total Recourse and Non-Recourse Indebtedness

We maintain various forms of short-term and long-term financing arrangements. Generally, these financing agreements are collateralized by assets within securitizations. The following table summarizes our total recourse and non-recourse indebtedness as of June 30, 2014:

 

Description

   Unpaid
Principal
Balance
     Carrying
Amount
     Weighted-
Average
Interest Rate
    Contractual Maturity

Recourse indebtedness:

          

7.0% convertible senior notes (1)

   $ 34,066       $ 33,178         7.0   Apr. 2031

4.0% convertible senior notes (2)

     141,750         133,086         4.0   Oct. 2033

7.625% senior notes

     60,000         60,000         7.6   Apr. 2024

Secured credit facilities

     12,150         12,150         2.9   Oct. 2016

Junior subordinated notes, at fair value (3)

     18,671         12,740         0.5   Mar. 2035

Junior subordinated notes, at amortized cost

     25,100         25,100         2.7   Apr. 2037

CMBS facilities

     31,194         31,194         2.7   Nov. 2014 to Oct. 2015

Commercial mortgage facilities

     45,697         45,697         2.2   Dec. 2014 to Jan. 2016
  

 

 

    

 

 

    

 

 

   

Total recourse indebtedness (4)

     368,628         353,145         4.2  

Non-recourse indebtedness:

          

CDO notes payable, at amortized cost (5)(6)

     1,103,822         1,101,867         0.6   2045 to 2046

CDO notes payable, at fair value (3)(5)(7)

     852,643         413,187         0.9   2037 to 2038

CMBS securitizations (8)

     235,232         235,232         1.9   Jan. 2029 to May 3031

Loans payable on real estate (9)

     311,596         313,739         5.0   Sep. 2015 to Jun. 2024
  

 

 

    

 

 

    

 

 

   

Total non-recourse indebtedness

     2,503,293         2,064,025         1.4  
  

 

 

    

 

 

    

 

 

   

Total indebtedness

   $ 2,871,921       $ 2,417,170         1.7  
  

 

 

    

 

 

    

 

 

   

 

(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 $82,000 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 $1,600,964 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 $968,741 principal amount of investments in securities and security-related receivables and loans, before fair value adjustments. The fair value of these investments as of June 30, 2014 was $739,773. 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 and the FL2 junior notes purchased by us which are eliminated in consolidation. Collateralized by $304,885 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.
(9) Includes $201,335 of unpaid principal balance with a carrying amount of $203,478 of mortgage indebtedness that encumbers properties owned by IRT. The weighted-average interest rate is 4.3% and has a range of maturity dates from April 2016 to March 2024.

 

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 (9)

    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.
(9) Includes $100,803 of unpaid principal balance and carrying amount of mortgage indebtedness that encumbers properties owned by IRT. The weighted-average interest rate is 3.8% and has a range of maturity dates from January 2019 to November 2022.