XML 41 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
Indebtedness (Tables)
9 Months Ended
Sep. 30, 2014
Summary of Total Recourse and Non-Recourse Indebtedness

The following table summarizes our total recourse and non-recourse indebtedness as of September 30, 2014:

 

Description

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

Recourse indebtedness:

          

7.0% convertible senior notes (1)

   $ 34,066       $ 33,297         7.0   Apr. 2031

4.0% convertible senior notes (2)

     141,750         133,752         4.0   Oct. 2033

7.625% senior notes

     60,000         60,000         7.6   Apr. 2024

7.125% senior notes

     71,905         71,905         7.1   Aug. 2019

Secured credit facilities

     5,000         5,000         2.7   Oct. 2016

Junior subordinated notes, at fair value (3)

     18,671         13,048         0.5   Mar. 2035

Junior subordinated notes, at amortized cost

     25,100         25,100         2.7   Apr. 2037

CMBS facilities

     159,171         159,171         2.4   Nov. 2014 to Jul. 2016
  

 

 

    

 

 

    

 

 

   

Total recourse indebtedness (4)

     515,663         501,273         4.4  

Non-recourse indebtedness:

          

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

     1,086,038         1,084,289         0.6   2045 to 2046

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

     846,941         431,142         1.0   2037 to 2038

CMBS securitizations (8)

     215,518         215,518         1.9   Jan. 2029 to May 2031

Loans payable on real estate (9)

     379,259         381,095         4.7   Sep. 2015 to Aug. 2024
  

 

 

    

 

 

    

 

 

   

Total non-recourse indebtedness

     2,527,756         2,112,044         1.4  
  

 

 

    

 

 

    

 

 

   

Total indebtedness

   $ 3,043,419       $ 2,613,317         1.9  
  

 

 

    

 

 

    

 

 

   

 

(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 $80,000 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 $1,573,559 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 $959,310 principal amount of investments in securities and security-related receivables and loans, before fair value adjustments. The fair value of these investments as of September 30, 2014 was $731,911. 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 $289,470 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 $246,997 of unpaid principal balance with a carrying amount of $248,833 of mortgage indebtedness that encumbers properties owned by IRT. The weighted-average interest rate is 3.7% and has a range of maturity dates from April 2016 to August 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

     37,749         37,749         2.7   Nov. 2014 to Oct. 2015
  

 

 

    

 

 

    

 

 

   

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.