XML 55 R41.htm IDEA: XBRL DOCUMENT v3.6.0.2
DEBT (Tables)
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Schedule of debt
Information on our debt is as follows:
 
 
December 31,
 
 
2016
 
2015
 
 
(in thousands)
Mortgage loans with a fixed interest rate of 4.14% per annum, with monthly payments of interest only, and balances totaling $392,000,000 due on July 1, 2026. The loans are nonrecourse. 
 
$
392,000

 
$

Mortgage loan with a fixed interest rate of 4.50% per annum, with monthly payments of interest only for 10 years, and payments of interest and principal starting in February 2022. The loan has a $42,008,000 balance due on January 5, 2027. The loan is nonrecourse.
 
46,000

 
46,000

Mortgage loans with a fixed interest rate of 5.39% per annum, with monthly payments of principal and interest, and balances totaling $35,695,000 due on March 1, 2021. The loans are nonrecourse.
 
39,134

 
39,846

Mortgage loan with a fixed interest rate of 5.18% per annum, with monthly payments of principal and interest, and a balance of $26,232,000 due on June 5, 2021. The loan is nonrecourse.
 
29,167

 
29,744

Mortgage loan with a fixed interest rate of 6.65% per annum, with monthly payments of principal and interest. The loan has a 25-year amortization schedule with a $21,136,000 balance due on July 15, 2018. The loan is nonrecourse.
 
26,136

 
29,201

 
 
532,437

 
144,791

Deferred loan costs related to mortgage loans
 
(2,366
)
 
(897
)
Premiums and discounts on assumed mortgages, net
 
722

 
1,178

Total Mortgages Payable
 
530,793

 
145,072

Secured borrowing principal on SBA 7(a) loans sold for a premium and excess spread—variable rate, reset quarterly, based on prime rate with weighted average coupon rate of 4.13% and 3.90% at December 31, 2016 and 2015, respectively.
 
23,122

 
29,481

Secured borrowing principal on SBA 7(a) loans sold for excess spread—variable rate, reset quarterly, based on prime rate with weighted average coupon rate of 1.83% and 1.58% at December 31, 2016 and 2015, respectively.
 
4,777

 
4,947

 
 
27,899

 
34,428

Unamortized premiums
 
2,077

 
2,693

Total Secured Borrowings—Government Guaranteed Loans
 
29,976

 
37,121

Unsecured term loan facility
 
385,000

 
385,000

Junior subordinated notes with a variable interest rate which resets quarterly based on the 90-day LIBOR plus 3.25%, with quarterly interest only payments. Balance due at maturity on March 30, 2035. 
 
27,070

 
27,070

Unsecured credit facility
 

 
107,000

 
 
412,070

 
519,070

Deferred loan costs related to unsecured term loan and credit facilities
 
(2,938
)
 
(5,216
)
Discount on junior subordinated notes
 
(2,015
)
 
(2,091
)
Total Other
 
407,117

 
511,763

Total Debt
 
$
967,886

 
$
693,956


Schedule of principal payments on, and estimated amortization of debt (face value)
Future principal payments on our debt (face value) at December 31, 2016 are as follows:

Years Ending
 
Secured Borrowings
 
Mortgages
 
 
 
 
December 31,
 
Principal (1)
 
Payable
 
Other (2)
 
Total
 
 
(in thousands)
2017
 
$
996

 
$
4,642

 
$

 
$
5,638

2018
 
1,032

 
24,300

 

 
25,332

2019
 
1,067

 
1,519

 

 
2,586

2020
 
1,107

 
1,596

 

 
2,703

2021
 
1,148

 
62,380

 

 
63,528

Thereafter
 
22,549

 
438,000

 
412,070

 
872,619

 
 
$
27,899

 
$
532,437

 
$
412,070

 
$
972,406

 
(1)
Principal payments are generally dependent upon cash flows received from the underlying loans. Our estimate of their repayment is based on scheduled principal payments on the underlying loans. Our estimate will differ from actual amounts to the extent we experience prepayments and/or loan liquidations or charge-offs. No payment is due unless payments are received from the borrowers on the underlying loans.
(2)
Represents the junior subordinated notes and unsecured term loan facility.