XML 113 R100.htm IDEA: XBRL DOCUMENT v3.5.0.2
Debt, net Table of Debt (Details) - USD ($)
$ in Thousands
9 Months Ended
Sep. 23, 2016
Aug. 01, 2016
Mar. 01, 2016
Jan. 20, 2016
Sep. 30, 2016
Sep. 12, 2016
Jul. 29, 2016
Apr. 13, 2016
Dec. 31, 2015
Debt Instrument [Line Items]                  
Mortgage borrowing         $ 782,407       $ 673,632
Debt Instrument, Unamortized Discount         (452)       (422)
Deferred Financing Costs, Net         (7,860)       (6,258)
Debt, net         774,095       666,952
Secured Debt                  
Debt Instrument [Line Items]                  
Long-term Line of Credit         169,850       137,000
Debt instrument, maximum borrowing capacity         $ 199,000        
Secured Debt | London Interbank Offered Rate (LIBOR)                  
Debt Instrument [Line Items]                  
Debt Instrument, Description of Variable Rate Basis         1-month LIBOR        
Asset-based revolving facility                  
Debt Instrument [Line Items]                  
Long-term Line of Credit $ 12,159       $ 184,494 [1],[2]       $ 99,395 [1],[2]
Debt instrument, maximum borrowing capacity         $ 330,000        
Line of Credit Facility, Maximum Borrowing Capacity $ 40,000         $ 75,000 $ 100,000    
Long-term Debt, Weighted Average Interest Rate         3.31%       2.76%
Asset-based revolving facility | London Interbank Offered Rate (LIBOR)                  
Debt Instrument [Line Items]                  
Debt Instrument, Description of Variable Rate Basis 1 month LIBOR       LIBOR        
Debt Instrument, Basis Spread on Variable Rate 5.75%                
Line of Credit                  
Debt Instrument [Line Items]                  
Warehouse Agreement Borrowings [3]         $ 154,503       $ 229,794
Debt instrument, maximum borrowing capacity         $ 175,500        
Long-term Debt, Weighted Average Interest Rate         3.31%       2.68%
Line of Credit | London Interbank Offered Rate (LIBOR)                  
Debt Instrument [Line Items]                  
Debt Instrument, Description of Variable Rate Basis         LIBOR        
Mortgages                  
Debt Instrument [Line Items]                  
Mortgage borrowing   $ 20,600 $ 11,218 $ 28,000 $ 76,744     $ 22,500 $ 76,818
Debt instrument, maximum borrowing capacity         77,050        
Mortgages | London Interbank Offered Rate (LIBOR)                  
Debt Instrument [Line Items]                  
Mortgage borrowing         151,328       89,846
Debt instrument, maximum borrowing capacity         $ 152,414        
Debt Instrument, Description of Variable Rate Basis   LIBOR 30-day LIBOR  30-day LIBOR LIBOR        
Debt Instrument, Basis Spread on Variable Rate   2.05% 2.75% 2.05%          
Mortgages | Prime Rate [Member]                  
Debt Instrument [Line Items]                  
Mortgage borrowing         $ 704       717
Debt instrument, maximum borrowing capacity         $ 750        
Debt Instrument, Description of Variable Rate Basis         Prime Rate        
Subordinated Debt                  
Debt Instrument [Line Items]                  
Subordinated notes         $ 8,500       3,500
Debt instrument, maximum borrowing capacity         $ 20,000        
Debt Instrument, Interest Rate, Stated Percentage         12.50%        
Preferred trust securities                  
Debt Instrument [Line Items]                  
Preferred trust securities         $ 35,000       35,000
Debt instrument, maximum borrowing capacity         $ 35,000        
Preferred trust securities | London Interbank Offered Rate (LIBOR)                  
Debt Instrument [Line Items]                  
Debt Instrument, Description of Variable Rate Basis         3-Month LIBOR        
Preferred Notes Payable                  
Debt Instrument [Line Items]                  
Preferred notes payable         $ 1,284       $ 1,562
Debt Instrument, Interest Rate, Stated Percentage         12.00%        
Minimum | Secured Debt | London Interbank Offered Rate (LIBOR)                  
Debt Instrument [Line Items]                  
Debt Instrument, Basis Spread on Variable Rate         3.00%        
Minimum | Asset-based revolving facility | London Interbank Offered Rate (LIBOR)                  
Debt Instrument [Line Items]                  
Debt Instrument, Basis Spread on Variable Rate 0.40%       2.25% [1],[2]        
Minimum | Line of Credit | London Interbank Offered Rate (LIBOR)                  
Debt Instrument [Line Items]                  
Debt Instrument, Basis Spread on Variable Rate [3]         2.63%        
Minimum | Mortgages                  
Debt Instrument [Line Items]                  
Debt Instrument, Basis Spread on Variable Rate         4.00%        
Minimum | Mortgages | London Interbank Offered Rate (LIBOR)                  
Debt Instrument [Line Items]                  
Debt Instrument, Basis Spread on Variable Rate         2.05%        
Maximum | Secured Debt | London Interbank Offered Rate (LIBOR)                  
Debt Instrument [Line Items]                  
Debt Instrument, Basis Spread on Variable Rate         6.50%        
Maximum | Asset-based revolving facility | London Interbank Offered Rate (LIBOR)                  
Debt Instrument [Line Items]                  
Debt Instrument, Basis Spread on Variable Rate [1],[2]         5.75%        
Maximum | Line of Credit | London Interbank Offered Rate (LIBOR)                  
Debt Instrument [Line Items]                  
Debt Instrument, Basis Spread on Variable Rate [3]         3.00%        
Maximum | Mortgages                  
Debt Instrument [Line Items]                  
Debt Instrument, Basis Spread on Variable Rate         4.76%        
Maximum | Mortgages | London Interbank Offered Rate (LIBOR)                  
Debt Instrument [Line Items]                  
Debt Instrument, Basis Spread on Variable Rate         3.25%        
Maximum | Mortgages | Prime Rate [Member]                  
Debt Instrument [Line Items]                  
Debt Instrument, Basis Spread on Variable Rate         1.00%        
Maximum | Preferred trust securities                  
Debt Instrument [Line Items]                  
Debt Instrument, Interest Rate, Stated Percentage         4.10%        
Luxury Mortgage Corp | Line of Credit                  
Debt Instrument [Line Items]                  
Line of Credit Facility, Maximum Borrowing Capacity         $ 90,500        
Luxury Mortgage Corp | Line of Credit | London Interbank Offered Rate (LIBOR)                  
Debt Instrument [Line Items]                  
Debt Instrument, Description of Variable Rate Basis         LIBOR        
Debt Instrument, Basis Spread on Variable Rate         2.75%        
Luxury Mortgage Corp | Minimum | Line of Credit | London Interbank Offered Rate (LIBOR)                  
Debt Instrument [Line Items]                  
Debt Instrument, Basis Spread on Variable Rate         3.00%        
[1] Asset based revolving financing is generally recourse only to specific assets and related cash flows.
[2] The weighted average coupon rate for asset based revolving financing was 3.31% and 2.76% at September 30, 2016 and December 31, 2015, respectively.
[3] The weighted average coupon rate for warehouse borrowings was 3.31% and 2.68% at September 30, 2016 and December 31, 2015, respectively. Includes debt having a maximum borrowing capacity of $90,500 with a stated interest rate of LIBOR +2.75% and a floor of 3.00%.