XML 42 R26.htm IDEA: XBRL DOCUMENT v3.4.0.3
INDEBTEDNESS (Tables)
3 Months Ended
Mar. 31, 2016
Debt Disclosure [Abstract]  
Summary of Total Recourse and Non-Recourse Indebtedness

The following table summarizes our total recourse and non-recourse indebtedness as of March 31, 2016:

Description

 

Unpaid

Principal

Balance

 

 

Unamortized Discount and Debt Issuance Costs

 

 

Carrying

Amount

 

 

Weighted-

Average

Interest Rate

 

 

Contractual Maturity

 

Recourse indebtedness:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7.0% convertible senior notes (1)

 

$

30,048

 

 

$

(1,044

)

 

$

29,004

 

 

 

7.0

%

 

Apr. 2031

 

4.0% convertible senior notes (2)

 

 

141,750

 

 

 

(7,987

)

 

 

133,763

 

 

 

4.0

%

 

Oct. 2033

 

7.625% senior notes

 

 

60,000

 

 

 

(1,986

)

 

 

58,014

 

 

 

7.6

%

 

Apr. 2024

 

7.125% senior notes

 

 

71,905

 

 

 

(2,009

)

 

 

69,896

 

 

 

7.1

%

 

Aug. 2019

 

Senior secured notes

 

 

68,000

 

 

 

(6,153

)

 

 

61,847

 

 

 

7.0

%

 

Apr. 2017 to Apr. 2019

 

Junior subordinated notes, at fair value (3)

 

 

18,671

 

 

 

(8,886

)

 

 

9,785

 

 

 

4.6

%

 

Mar. 2035

 

Junior subordinated notes, at amortized cost

 

 

25,100

 

 

 

(213

)

 

 

24,887

 

 

 

3.1

%

 

Apr. 2037

 

CMBS facilities

 

 

122,801

 

 

 

(531

)

 

 

122,270

 

 

 

2.5

%

 

Jul. 2016 to Jan 2018

 

Total recourse indebtedness

 

 

538,275

 

 

 

(28,809

)

 

 

509,466

 

 

 

5.0

%

 

 

 

 

Non-recourse indebtedness:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured credit facilities (4)

 

 

324,977

 

 

 

(4,122

)

 

 

320,855

 

 

 

2.9

%

 

September 2018

 

Term Loans (5)

 

 

90,216

 

 

 

(939

)

 

 

89,277

 

 

 

5.4

%

 

September 2016

 

CDO notes payable, at amortized cost (6)(7)

 

 

917,725

 

 

 

(12,495

)

 

 

905,230

 

 

 

1.2

%

 

2045 to 2046

 

CMBS securitizations (8)

 

 

666,947

 

 

 

(6,808

)

 

 

660,139

 

 

 

2.6

%

 

May 2031 to Dec. 2031

 

Loans payable on real estate (9)

 

 

761,767

 

 

 

(4,099

)

 

 

757,668

 

 

 

4.4

%

 

June 2016 to Apr. 2026

 

Total non-recourse indebtedness

 

 

2,761,632

 

 

 

(28,463

)

 

 

2,733,169

 

 

 

2.8

%

 

 

 

 

Other indebtedness (10)

 

 

24,321

 

 

 

274

 

 

 

24,595

 

 

 

 

 

 

 

Total indebtedness

 

$

3,324,228

 

 

$

(56,998

)

 

$

3,267,230

 

 

 

3.1

%

 

 

 

 

 

(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)      Floating rate at 245 basis points over 1-month LIBOR. As of March 31, 2016, 1-month LIBOR was 0.43725%. Interest only payments are due monthly.

(5)

Floating rate at 500 basis points over 1-month LIBOR. As of March 31, 2016, 1-month LIBOR was 0.43725%. Interest only payments are due monthly.

(6)

Excludes CDO notes payable purchased by us which are eliminated in consolidation

(7)

Collateralized by $1,358,687 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.

(8)

Excludes the RAIT FL2 junior notes, RAIT FL3 junior notes, RAIT FL4 junior notes and RAIT FL5 junior notes purchased by us which are eliminated in consolidation.  Collateralized by $855,555 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 $495,253 of unpaid principal balance and $492,129 of carrying amount, respectively, of third party 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 2021 to May 2025.

 (10)

Represents a 40% interest issued to an unaffiliated third party in a venture to which we contributed the junior notes and equity of a floating rate securitization.  We retained a 60% interest in this venture, and, as a result of our controlling financial interest, we consolidated the venture.  We received $24,796 of proceeds as a result of issuing this 40% interest and incurred $201 of costs with third parties.  This 40% interest has no stated maturity date and does not provide for its mandatory redemption or any required return or interest payment.  The venture interests allocate the distributions on such junior notes and equity when made between the parties to the venture.       

 

The following table summarizes our total recourse and non-recourse indebtedness as of December 31, 2015:

Description

 

Unpaid

Principal

Balance

 

 

Unamortized Discount and Debt Issuance Costs

 

 

Carrying

Amount

 

 

Weighted-

Average

Interest Rate

 

 

Contractual Maturity

Recourse indebtedness:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7.0% convertible senior notes (1)

 

$

30,048

 

 

$

(1,180

)

 

$

28,868

 

 

 

7.0

%

 

Apr. 2031

4.0% convertible senior notes (2)

 

 

141,750

 

 

 

(8,711

)

 

 

133,039

 

 

 

4.0

%

 

Oct. 2033

7.625% senior notes

 

 

60,000

 

 

 

(2,048

)

 

 

57,952

 

 

 

7.6

%

 

Apr. 2024

7.125% senior notes

 

 

71,905

 

 

 

(2,156

)

 

 

69,749

 

 

 

7.1

%

 

Aug. 2019

Senior secured notes

 

 

70,000

 

 

 

(6,955

)

 

 

63,045

 

 

 

7.0

%

 

Apr. 2017 to Apr. 2019

Junior subordinated notes, at fair value (3)

 

 

18,671

 

 

 

(8,167

)

 

 

10,504

 

 

 

4.3

%

 

Mar. 2035

Junior subordinated notes, at amortized cost

 

 

25,100

 

 

 

(216

)

 

 

24,884

 

 

 

2.7

%

 

Apr. 2037

CMBS facilities

 

 

97,067

 

 

 

(344

)

 

 

96,723

 

 

 

2.4

%

 

Jul. 2016 to Jan. 2018

Total recourse indebtedness

 

 

514,541

 

 

 

(29,777

)

 

 

484,764

 

 

 

5.1

%

 

 

Non-recourse indebtedness:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured credit facilities (4)

 

 

271,500

 

 

 

(4,345

)

 

 

267,155

 

 

 

2.9

%

 

Sep. 2018

Term Loans (5)

 

 

120,000

 

 

 

(1,582

)

 

 

118,418

 

 

 

5.4

%

 

Sept. 2016

CDO notes payable, at amortized cost (6)(7)

 

 

950,981

 

 

 

(13,412

)

 

 

937,569

 

 

 

0.9

%

 

Jun. 2045 to Nov. 2046

CMBS securitizations (8)

 

 

717,255

 

 

 

(8,745

)

 

 

708,510

 

 

 

2.4

%

 

May 2031 to Dec. 2031

Loans payable on real estate (9)

 

 

815,746

 

 

 

(4,080

)

 

 

811,666

 

 

 

4.5

%

 

Apr. 2016 to Apr. 2026

Total non-recourse indebtedness

 

 

2,875,482

 

 

 

(32,164

)

 

 

2,843,318

 

 

 

2.7

%

 

 

Total indebtedness

 

$

3,390,023

 

 

$

(61,941

)

 

$

3,328,082

 

 

 

3.0

%

 

 

 

(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)

Floating rate at 245 basis points over 1-month LIBOR. As of December 31, 2015, 1-month LIBOR was 0.4295%. Interest only payments are due monthly.

(5)

Floating rate at 500 basis points over 1-month LIBOR. As of December 31, 2015, 1-month LIBOR was 0.4295%. Interest only payments are due monthly.

(6)

Excludes CDO notes payable purchased by us which are eliminated in consolidation.

(7)

Collateralized by $1,388,194 principal amount of commercial mortgages, mezzanine loans, other loans and preferred equity interests, $815,745 of which eliminates in consolidation. 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 RAIT FL2 junior notes, RAIT FL3 junior notes, RAIT FL4 junior notes and RAIT FL5 junior notes purchased by us which are eliminated in consolidation. Collateralized by $885,055 principal amount of commercial mortgage 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 $545,956 of unpaid principal balance and $543,080 of carrying amount of third party mortgage indebtedness that encumbers properties owned by IRT. The weighted-average interest rate is 3.8% and has a range of maturity dates from April 2016 to May 2025.

Aggregate Contractual Maturities of Indebtedness by Year

The following table displays the aggregate contractual maturities of our indebtedness on or before December 31 by year:

 

 

Recourse indebtedness

 

 

Non-recourse indebtedness

 

2016

 

$

82,622

 

 

$

182,762

 

2017

 

 

34,000

 

 

 

18,470

 

2018

 

 

57,179

 

 

 

370,299

 

2019

 

 

88,905

 

 

 

5,347

 

2020

 

 

-

 

 

 

43,309

 

Thereafter (1)

 

 

275,569

 

 

 

2,141,445

 

Total

 

$

538,275

 

 

$

2,761,632

 

 

(1)

Includes $30,048 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 $141,750 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.