XML 43 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
INDEBTEDNESS (Tables)
3 Months Ended
Mar. 31, 2018
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, 2018:

 

Description

 

Unpaid

Principal

Balance

 

 

Unamortized Discount/Premium and Deferred Financing Costs

 

 

Carrying

Amount

 

 

Weighted-

Average

Interest Rate

 

 

Contractual Maturity

 

Recourse indebtedness:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7.0% convertible senior notes (1)

 

$

871

 

 

$

(37

)

 

$

834

 

 

 

7.0

%

 

Apr. 2031 (1)

 

4.0% convertible senior notes (2)

 

 

104,513

 

 

 

(3,183

)

 

 

101,330

 

 

 

4.0

%

 

Oct. 2033 (2)

 

7.625% senior notes

 

 

56,324

 

 

 

(1,398

)

 

 

54,926

 

 

 

7.6

%

 

Apr. 2024

 

7.125% senior notes

 

 

68,408

 

 

 

(794

)

 

 

67,614

 

 

 

7.1

%

 

Aug. 2019

 

Senior secured notes

 

 

9,500

 

 

 

(300

)

 

 

9,200

 

 

 

7.3

%

 

Apr. 2019

 

Junior subordinated notes, at fair value (3)

 

 

18,671

 

 

 

(11,619

)

 

 

7,052

 

 

 

5.7

%

 

Mar. 2035

 

Junior subordinated notes, at amortized cost

 

 

25,100

 

 

 

 

 

 

25,100

 

 

 

4.3

%

 

Apr. 2037

 

Secured warehouse facilities

 

 

 

 

 

(291

)

 

 

(291

)

 

 

0.0

%

 

Jun. 2018 to Jul. 2018

 

Total recourse indebtedness

 

 

283,387

 

 

 

(17,622

)

 

 

265,765

 

 

 

5.7

%

 

 

 

 

Non-recourse indebtedness:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CDO notes payable, at amortized cost (4)(5)

 

 

210,797

 

 

 

(1,766

)

 

 

209,031

 

 

 

2.6

%

 

Jun. 2045 to Nov. 2046

 

CMBS securitizations (6)(7)

 

 

701,232

 

 

 

(6,589

)

 

 

694,643

 

 

 

3.7

%

 

Jan. 2031 to Dec. 2037

 

Loans payable on real estate

 

 

61,965

 

 

 

(346

)

 

 

61,619

 

 

 

5.2

%

 

May 2021 to Dec. 2021

 

Total non-recourse indebtedness

 

 

973,994

 

 

 

(8,701

)

 

 

965,293

 

 

 

3.5

%

 

 

 

 

Other indebtedness (8)

 

 

40,830

 

 

 

118

 

 

 

40,948

 

 

 

 

 

 

 

Total indebtedness

 

$

1,298,211

 

 

$

(26,205

)

 

$

1,272,006

 

 

 

4.0

%

 

 

 

 

(1)

Our 7.0% convertible senior notes are redeemable at par, at the option of the holder, in 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 CDO notes payable purchased by us which are eliminated in consolidation.

(5)

Collateralized by $458,216 principal amount of commercial mortgage loans, mezzanine loans, other loans and preferred equity interests, $286,064 of which is eliminated 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.

(6)

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

(7)     Collateralized by $856,508 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.

 (8)

Represents two 40% interests issued to an unaffiliated third party in two ventures to which we contributed the junior notes and equity of two floating rate securitizations. Together these ventures are referred to as the RAIT Venture VIEs.  The first of these ventures, the 2016 RAIT Venture VIE, was formed in 2016.  The second, the 2017 RAIT Venture VIE, was formed in 2017. We retained a 60% interest in these ventures, and, as a result of our controlling financial interest, we consolidated the ventures. We received approximately $41,689 of proceeds as a result of issuing these 40% interests, which have an unpaid principal balance of $40,830. These 40% interests have no stated maturity date and do not provide for mandatory redemption or any required return or interest payment. These interests of the ventures allocate the distributions on such junior notes and equity when made between the parties to the ventures. 

 

The following table summarizes our total recourse and non-recourse indebtedness as of December 31, 2017:

 

Description

 

Unpaid

Principal

Balance

 

 

Unamortized Discount/Premium and Deferred Financing Costs

 

 

Carrying

Amount

 

 

Weighted-

Average

Interest Rate

 

 

Contractual Maturity

 

Recourse indebtedness:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7.0% convertible senior notes (1)

 

$

871

 

 

$

(38

)

 

$

833

 

 

 

7.0

%

 

Apr. 2031 (1)

 

4.0% convertible senior notes (2)

 

 

110,513

 

 

 

(3,713

)

 

 

106,800

 

 

 

4.0

%

 

Oct. 2033 (2)

 

7.625% senior notes

 

 

56,324

 

 

 

(1,457

)

 

 

54,867

 

 

 

7.6

%

 

Apr. 2024

 

7.125% senior notes

 

 

68,408

 

 

 

(934

)

 

 

67,474

 

 

 

7.1

%

 

Aug. 2019

 

Senior secured notes

 

 

11,500

 

 

 

(437

)

 

 

11,063

 

 

 

7.3

%

 

Apr. 2019

 

Junior subordinated notes, at fair value (3)

 

 

18,671

 

 

 

(10,550

)

 

 

8,121

 

 

 

5.3

%

 

Mar. 2035

 

Junior subordinated notes, at amortized cost

 

 

25,100

 

 

 

 

 

 

25,100

 

 

 

3.9

%

 

Apr. 2037

 

Secured warehouse facilities

 

 

22,313

 

 

 

(570

)

 

 

21,743

 

 

 

3.5

%

 

Jan. 2018 to Jul. 2018

 

Total recourse indebtedness

 

 

313,700

 

 

 

(17,699

)

 

 

296,001

 

 

 

5.5

%

 

 

 

 

Non-recourse indebtedness:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CDO notes payable, at amortized cost (4)(5)

 

 

258,063

 

 

 

(3,339

)

 

 

254,724

 

 

 

2.2

%

 

Jun. 2045 to Nov. 2046

 

CMBS securitizations (6)(7)

 

 

744,763

 

 

 

(8,177

)

 

 

736,586

 

 

 

3.4

%

 

Jan. 2031 to Dec. 2037

 

Loans payable on real estate

 

 

62,297

 

 

 

(375

)

 

 

61,922

 

 

 

5.2

%

 

May 2021 to Dec. 2021

 

Total non-recourse indebtedness

 

 

1,065,123

 

 

 

(11,891

)

 

 

1,053,232

 

 

 

3.2

%

 

 

 

 

Other indebtedness (8)

 

 

40,830

 

 

 

125

 

 

 

40,955

 

 

 

 

 

 

 

Total indebtedness

 

$

1,419,653

 

 

$

(29,465

)

 

$

1,390,188

 

 

 

3.7

%

 

 

 

 

(1)

Our 7.0% convertible senior notes are redeemable at par, at the option of the holder, in 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 CDO notes payable purchased by us which are eliminated in consolidation.  

(5)

Collateralized by $507,306 principal amount of commercial mortgage loans, mezzanine loans, other loans and preferred equity interests, $274,629 of which is eliminated 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.

(6)

Excludes CMBS securitization notes purchased by us which are eliminated in consolidation.

(7)

Collateralized by $944,894 principal amount of commercial mortgage loans and participation interests in commercial mortgage loans. 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)

Represents two 40% interests issued to an unaffiliated third party in two ventures to which we contributed the junior notes and equity of two floating rate securitizations. Together these ventures are referred to as the RAIT Venture VIEs.  The first of these ventures, the 2016 RAIT Venture VIE, was formed in 2016.  The second, the 2017 RAIT Venture VIE, was formed in 2017. We retained a 60% interest in these ventures, and, as a result of our controlling financial interest, we consolidated the ventures. We received approximately $41,689 of proceeds as a result of issuing these 40% interests, which have an unpaid principal balance of $40,830. These 40% interests have no stated maturity date and do not provide for mandatory redemption or any required return or interest payment. These interests of the ventures allocate the distributions on such junior notes and equity when made between the parties to the ventures. 

Aggregate Contractual Maturities of Indebtedness by Year

The following table displays the aggregate contractual maturities of our indebtedness, as of March 31, 2018, on or before December 31 by year:

 

 

 

Recourse indebtedness

 

 

Non-recourse indebtedness

 

2018

 

$

-

 

 

$

983

 

2019

 

 

77,908

 

 

 

1,388

 

2020

 

 

-

 

 

 

1,455

 

2021

 

 

-

 

 

 

58,139

 

2022

 

 

-

 

 

 

-

 

Thereafter (1)

 

 

205,479

 

 

 

912,029

 

Total

 

$

283,387

 

 

$

973,994

 

 

(1)

Includes $871 of our 7.0% convertible senior notes which are redeemable, at par at the option of the holder in April 2021 and April 2026. Includes $104,513 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.