XML 36 R23.htm IDEA: XBRL DOCUMENT v3.5.0.2
Debt, net (Notes)
9 Months Ended
Sep. 30, 2016
Debt Disclosure [Abstract]  
Debt, Net
Debt, net

The following table summarizes the balance of the Company’s debt holdings, net of discounts and deferred financing costs, excluding notes payable of consolidated CLOs. See Note—(15) Assets and Liabilities of Consolidated CLOs:
 
 
 
 
 
 
Maximum Borrowing Capacity as of
 
As of
Debt Type
 
Stated Maturity Date
 
Stated Interest Rate or Range of Rates
 
September 30, 2016
 
September 30, 2016
 
December 31, 2015
Secured corporate credit agreements
 
September 2018 - December 2019
 
1 Month LIBOR + 3.00% to 6.50%
 
$
199,000

 
$
169,850

 
$
137,000

Asset based revolving financing (1) (2)
 
April 2017 - May 2020
 
LIBOR + 2.25% to 5.75%
 
330,000

 
184,494

 
99,395

Warehouse borrowings (3)
 
April 2017 - August 2017
 
LIBOR + 2.63% to 3.00%
 
175,500

 
154,503

 
229,794

Mortgage borrowings - Fixed Rate
 
August 2019 - May 2040
 
4.00% to 4.76%
 
77,050

 
76,744

 
76,818

Mortgage borrowings - Variable Rate (LIBOR based)
 
October 2019 - January 2023
 
LIBOR + 2.05% to 3.20%
 
152,414

 
151,328

 
89,846

Mortgage borrowings - Variable Rate (Prime rate based)
 
January 2024
 
Prime Rate + 1.00%
 
750

 
704

 
717

Subordinated debt
 
April 2020
 
12.50%
 
20,000

 
8,500

 
3,500

Preferred trust securities
 
June 2037
 
3 Month LIBOR + 4.10%
 
35,000

 
35,000

 
35,000

Preferred notes payable
 
January 2021
 
12.00%
 
 
 
1,284

 
1,562

Total debt, face value
 
 
 
 
 
 
 
782,407

 
673,632

Unamortized discount, net
 
 
 
 
 
 
 
(452
)
 
(422
)
Unamortized deferred financing costs
 
 
 
 
 
 
 
(7,860
)
 
(6,258
)
Total debt, net
 
 
 
 
 
 
 
$
774,095

 
$
666,952


(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%.

The table below presents the amount of interest expense the Company incurred on its debt for the following periods:
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
Interest expense
$
7,769

 
$
6,097

 
$
20,612

 
$
17,151



The following table presents the future maturities of the unpaid principal balance on the Company’s long-term debt (excluding preferred notes payable) as of:
 
September 30, 2016
Remainder of 2016
$
505

2017
171,055

2018
68,679

2019
221,293

2020
156,020

Thereafter
163,571

Total
$
781,123



The following narrative presents the significant changes in debt or debt terms during the nine months ended September 30, 2016:
Secured Corporate Credit Agreement
On June 24, 2016, the Company entered into a Fourth Amendment to the Credit Agreement with Fortress. The Fourth Amendment provides for additional term loans in an aggregate principal amount of $15,000 with the same maturity date, margin above LIBOR, principal repayment term, and conditions and covenants as the existing term loans under the Credit Agreement. The Fourth Amendment also provides that Operating Company may prepay loans under the Credit Agreement, subject to payment of a make-whole premium until the one year anniversary of the Fourth Amendment.
Asset Based Revolving Financing
Telos COF I, LLC, a subsidiary of Telos Credit Opportunities Fund, L.P. amended its existing credit agreement on July 29, 2016 to increase the borrowing capacity from $100,000 to $150,000 and extend the maturity date.
On September 12, 2016, the Company, through a subsidiary in its Specialty Finance segment, amended its existing credit agreement to increase the borrowing capacity from $75,000 to $125,000.
On September 23, 2016, the Company entered into a revolving line of credit collateralized by certain non-performing loans, with a maximum borrowing capacity of $40,000 with an initial borrowing of $12,159. The credit agreement has a floating rate of 1 month LIBOR plus 5.75%, (with a LIBOR floor of 0.40%) with a maturity in September 2018, with optional extension terms.
Warehouse Borrowing
On August 12, 2016, the Company, through a subsidiary in its Specialty Finance unit entered into a warehouse line of credit with a maximum borrowing amount of $15,000. The loan carries a variable rate of six-month LIBOR + 2.75% and matures on August 11, 2017. A separate credit agreement originally matured in June 2016 but was extended until September 1, 2016 and then expired.
As of September 30, 2016, the Company, through a subsidiary in its Specialty Finance segment, has three warehouse lines of credit in place with a combined maximum borrowing amount of $86,000. The first uncommitted credit agreement, which matures in June 2017, was permanently increased to $40,000 (from $30,000) in July 2016, and then temporarily increased in August 2016, to $50,000 (the temporary increase of $10,000 expires in November 2016). The second uncommitted credit agreement temporarily increased in September 2016 to $35,000 (the temporary increase of $10,000 expires in November 2016). The third credit agreement is a committed line of credit for $1,000 and was renewed in August 2016 and matures in August 2017. In addition, the Company had a $50,000 uncommitted warehouse line of credit that previously matured in June 2016, but was extended until September 1, 2016 and has expired as of September 30, 2016. The credit agreements contain customary financial covenants that require, among other items, minimum amounts of tangible net worth, profitability, maximum indebtedness ratios, and minimum liquid assets.
Mortgage Borrowing
On January 20, 2016, in connection with the acquisition of one senior housing property, the Company and one of Care’s partners entered into a $28,000seven year loan, which includes 24 months of interest only payments. The loan carries a variable rate of 30-day LIBOR plus 2.05% and matures on January 31, 2023. 
On March 1, 2016, in connection with the acquisition of one senior housing property, the Company and one of Care’s partners entered into an $11,218five year loan, which includes 36 months of interest only payments and a $1,000 commitment which will be available to be drawn on one year after closing, subject to certain conditions. The loan carries a variable rate of 30-day LIBOR plus 2.75% and matures on February 29, 2021. 
On April 13, 2016 the $22,500five year loan related to the Company and one of Care’s partner’s 2015 acquisition of five senior housing communities was increased to $23,581.
On August 1, 2016, in connection with the acquisition of one senior housing property, the Company and one of Care’s partners entered into an $20,600seven year loan, which includes 36 months of interest only payments. The loan carries a variable rate of LIBOR plus 2.05% and matures on August 1, 2023. 
Subordinated Debt
During the nine months ended September 30, 2016, the Company, through a subsidiary in its Specialty Finance segment, drew down $5,000 from its subordinated promissory note.