XML 46 R35.htm IDEA: XBRL DOCUMENT v3.7.0.1
DEBT (Tables)
6 Months Ended
Jun. 30, 2017
Debt Disclosure [Abstract]  
Schedule of Debt
Information on our debt is as follows:
 
 
June 30, 2017
 
December 31, 2016
 
 
(in thousands)
Mortgage loans with a fixed interest rate of 4.14% per annum, with monthly payments of interest only, and balances totaling $370,300,000 due on July 1, 2026. The loans are nonrecourse. One loan with an outstanding principal balance of $21,700,000 was reclassified to liabilities associated with assets held for sale at June 30, 2017 (Note 3).
 
$
370,300

 
$
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 were nonrecourse. The loans were repaid in May and June 2017 in connection with the sale of the properties that were collateral for the loans.
 

 
39,134

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. The loan was reclassified to liabilities associated with assets held for sale at June 30, 2017 (Note 3).
 

 
29,167

Mortgage loan with a fixed interest rate of 6.65% per annum, with monthly payments of principal and interest. The loan had a 25-year amortization schedule with a $21,136,000 balance due on July 15, 2018. The loan was nonrecourse. The loan was repaid in March 2017 in connection with the sale of the property that was collateral for the loan.
 

 
26,136

 
 
416,300

 
532,437

Deferred loan costs related to mortgage loans
 
(1,628
)
 
(2,366
)
Premiums and discounts on assumed mortgages, net
 

 
722

Total Mortgages Payable
 
414,672

 
530,793

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 4.55% and 4.13% at June 30, 2017 and December 31, 2016, respectively.
 
18,504

 
23,122

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 2.33% and 1.83% at June 30, 2017 and December 31, 2016, respectively.
 
4,460

 
4,777

 
 
22,964

 
27,899

Unamortized premiums
 
1,638

 
2,077

Total Secured Borrowings—Government Guaranteed Loans
 
24,602

 
29,976

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
 

 

 
 
412,070

 
412,070

Deferred loan costs related to unsecured term loan and credit facilities
 
(2,534
)
 
(2,938
)
Discount on junior subordinated notes
 
(1,977
)
 
(2,015
)
Total Other
 
407,559

 
407,117

Total Debt
 
$
846,833

 
$
967,886

Future Principal Payments on Debt
Future principal payments on our debt (face value) at June 30, 2017 are as follows:
Years Ending December 31,
 
Secured Borrowings Principal (1)
 
Mortgages
Payable (2)
 
Other (3)
 
Total
 
 
(in thousands)
2017 (Six months ending December 31, 2017)
 
$
605

 
$

 
$

 
$
605

2018
 
835

 

 

 
835

2019
 
867

 

 

 
867

2020
 
902

 

 

 
902

2021
 
940

 

 

 
940

Thereafter
 
18,815

 
416,300

 
412,070

 
847,185

 
 
$
22,964

 
$
416,300

 
$
412,070

 
$
851,334

_______________________________________________________________________________
(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)
Excludes the future principal payments for 7083 Hollywood Boulevard and 4200 Scotland Street, which are classified as liabilities associated with assets held for sale on our consolidated balance sheet at June 30, 2017 (Note 3).
(3)
Represents the junior subordinated notes and unsecured term loan facility.