XML 58 R43.htm IDEA: XBRL DOCUMENT v3.6.0.2
Notes Receivable and Allowance for Losses (Tables)
12 Months Ended
Dec. 31, 2016
Accounts and Notes Receivable, Net [Abstract]  
Past due balances of mezzanine and other notes receivable by credit quality indicators
Past due balances of mezzanine and other notes receivable by credit quality indicators are as follows:
 
 
30-89 days
Past Due
 
> 90 days
Past Due
 
Total
Past Due
 
Current
 
Total Mezzanine and Other
Notes Receivables
As of December 31, 2016
(in thousands)
Senior
$

 
$

 
$

 
$
61,482

 
$
61,482

Subordinated

 

 

 
9,336

 
9,336

       Unsecured

 

 

 
3,618

 
3,618

 
$

 
$

 
$

 
$
74,436

 
$
74,436

As of December 31, 2015
 
 
 
 
 
 
 
 
 
Senior
$

 
$

 
$

 
$
40,388

 
$
40,388

Subordinated

 

 

 
6,197

 
6,197

       Unsecured

 

 

 
3,526

 
3,526

 
$

 
$

 
$

 
$
50,111

 
$
50,111

Schedule of notes receivable
A summary of the Company's notes receivable and related allowances are as follows:
 
December 31, 2016
 
December 31, 2015
 
(in thousands)
Credit Quality Indicator
Forgivable
Notes
Receivable
 
Mezzanine
& Other
Notes
Receivable
 
Total
 
Forgivable
Notes
Receivable
 
Mezzanine
& Other
Notes
Receivable
 
Total
Senior
$

 
$
61,482

 
$
61,482

 
$

 
$
40,388

 
$
40,388

Subordinated

 
9,336

 
9,336

 

 
6,197

 
6,197

Unsecured
51,475

 
3,618

 
55,093

 
44,333

 
3,526

 
47,859

Total notes receivable
51,475

 
74,436

 
125,911

 
44,333

 
50,111

 
94,444

Allowance for losses on non-impaired loans
5,013

 
1,647

 
6,660

 
4,615

 
1,364

 
5,979

Allowance for losses on receivables specifically evaluated for impairment

 
770

 
770

 

 
786

 
786

Total loan reserves
5,013

 
2,417

 
7,430

 
4,615

 
2,150

 
6,765

Net carrying value
$
46,462

 
$
72,019

 
$
118,481

 
$
39,718

 
$
47,961

 
$
87,679

Current portion, net
$
333

 
$
7,540

 
$
7,873

 
$
143

 
$
4,964

 
$
5,107

Long-term portion, net
46,129

 
64,479

 
110,608

 
39,575

 
42,997

 
82,572

Total
$
46,462

 
$
72,019

 
$
118,481

 
$
39,718

 
$
47,961

 
$
87,679

 
 
 
 
 
 
 
 
 
 
 
 
Summary of activity related to allowance for losses
The following table summarizes the activity related to the Company’s Forgivable Notes Receivable and Mezzanine & Other Notes Receivable allowance for losses for the years ended December 31, 2016 and 2015:
 
 
Year ended December 31, 2016
 
Year ended December 31, 2015
 
Forgivable
Notes
Receivable
 
Mezzanine
& Other  Notes
Receivable
 
Forgivable
Notes
Receivable
 
Mezzanine
& Other  Notes
Receivable
 
(in thousands)
Beginning balance
$
4,615

 
$
2,150

 
$
3,661

 
$
2,326

Provisions
1,458

 
861

 
1,742

 

Recoveries
(96
)
 
(164
)
 
(739
)
 
(176
)
Write-offs
(666
)
 
(430
)
 
(752
)
 

Other(1)
(298
)
 

 
703

 

Ending balance
$
5,013

 
$
2,417

 
$
4,615

 
$
2,150


(1) Consists of default rate assumption changes and changes in foreign exchange rates