| | |
Per Note
|
| |
Total
|
|
Public offering price
|
| |
|
| |
|
|
Underwriting discounts and commissions
|
| | | | | | |
Proceeds, before expenses, to us
|
| | | | | | |
|
RAYMOND JAMES
|
| |
JMP SECURITIES
|
|
| | | | | S-1 | | | |
| | | | | S-2 | | | |
| | | | | S-4 | | | |
| | | | | S-6 | | | |
| | | | | S-11 | | | |
| | | | | S-19 | | | |
| | | | | S-19 | | | |
| | | | | S-20 | | | |
| | | | | S-21 | | | |
| | | | | S-53 | | | |
| | | | | S-56 | | | |
| | | | | S-64 | | | |
| | | | | S-64 | | | |
| | | | | S-64 | | | |
| | | | | S-64 | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 14 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 19 | | | |
| | | | | 25 | | | |
| | | | | 52 | | | |
| | | | | 54 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 56 | | |
| | |
Nine Months Ended
September 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| |
Year Ended
December 31, 2015 |
| |
Period from
Inception (January 30) through December 31, 2014(1) |
| |||||||||||||||
Ratio of earnings to fixed
charges(2) |
| | | | 1.64 | | | | | | 1.83 | | | | | | 2.13 | | | | | | 3.21 | | | | | | 5.80 | | |
| | |
As of September 30, 2018
(unaudited) |
| |||||||||
(In thousands, except share and per share data)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
Convertible senior notes due 2024(1)
|
| | | $ | 103,162 | | | | | $ | | | |
Secured borrowings(2)
|
| | | | 631,207 | | | | | | | | |
Borrowings under repurchase transactions
|
| | | | 420,461 | | | | | | | | |
Total debt
|
| | | $ | 1,154,830 | | | | | $ | | | |
Equity: | | | | | | | | | | | | | |
Common stock, par value $0.01 per share; 125,000,000 shares authorized and 18,169,424 shares issued and outstanding on an actual and as adjusted basis
|
| | | $ | 189 | | | | | $ | | | |
Treasury stock
|
| | | | (232) | | | | | | | | |
Additional paid-in capital(1)
|
| | | | 258,854 | | | | | | | | |
Retained earnings
|
| | | | 40,518 | | | | | | | | |
Non-controlling interests
|
| | | | 33,039 | | | | | | | | |
Total equity
|
| | | | 332,368 | | | | | | | | |
Total debt and equity
|
| | | $ | 1,487,298 | | | | | $ | | | |
|
| CR’ = CR0 × | | |
OS’
OS0
|
|
| CR’ = CR0 × | | |
OS’ + X
OS0 + Y
|
|
| CR’ = CR0 × | | |
SP0
SP0 - FMV
|
|
| CR’ = CR0 × | | |
FMV0 + MP0
MP0
|
|
| CR1 = CR0 × | | |
SP0 - T
SP0 - C
|
|
| CR’ = CR0 × | | |
AC + (SP’ × OS’)
OS0 × SP’
|
|
Effective Date
|
| |
$12.98
|
| |
$13.90
|
| |
$14.89
|
| |
$15.26
|
| |
$15.88
|
| |
$16.88
|
| |
$17.86
|
| |
$18.86
|
| |
$19.85
|
| |
$22.34
|
| |
$24.81
|
| |
$27.30
|
| |
$29.78
|
| |||||||||||||||||||||||||||||||||||||||
April 30, 2017 | | | | | 0.2826 | | | | | | 0.2239 | | | | | | 0.1740 | | | | | | 0.1583 | | | | | | 0.1351 | | | | | | 0.1047 | | | | | | 0.0810 | | | | | | 0.0623 | | | | | | 0.0477 | | | | | | 0.0235 | | | | | | 0.0103 | | | | | | 0.0036 | | | | | | — | | |
April 30, 2018 | | | | | 0.2826 | | | | | | 0.2233 | | | | | | 0.1724 | | | | | | 0.1567 | | | | | | 0.1329 | | | | | | 0.1023 | | | | | | 0.0785 | | | | | | 0.0599 | | | | | | 0.0454 | | | | | | 0.0218 | | | | | | 0.0092 | | | | | | 0.0031 | | | | | | — | | |
April 30, 2019 | | | | | 0.2826 | | | | | | 0.2233 | | | | | | 0.1713 | | | | | | 0.1551 | | | | | | 0.1309 | | | | | | 0.0997 | | | | | | 0.0756 | | | | | | 0.0571 | | | | | | 0.0426 | | | | | | 0.0196 | | | | | | 0.0079 | | | | | | 0.0024 | | | | | | — | | |
April 30, 2020 | | | | | 0.2826 | | | | | | 0.2233 | | | | | | 0.1697 | | | | | | 0.1529 | | | | | | 0.1279 | | | | | | 0.0960 | | | | | | 0.0717 | | | | | | 0.0531 | | | | | | 0.0390 | | | | | | 0.0168 | | | | | | 0.0062 | | | | | | 0.0015 | | | | | | — | | |
April 30, 2021 | | | | | 0.2826 | | | | | | 0.2228 | | | | | | 0.1654 | | | | | | 0.1479 | | | | | | 0.1221 | | | | | | 0.0895 | | | | | | 0.0650 | | | | | | 0.0467 | | | | | | 0.0332 | | | | | | 0.0129 | | | | | | 0.0040 | | | | | | 0.0006 | | | | | | — | | |
April 30, 2022 | | | | | 0.2826 | | | | | | 0.2167 | | | | | | 0.1555 | | | | | | 0.1371 | | | | | | 0.1102 | | | | | | 0.0772 | | | | | | 0.0534 | | | | | | 0.0363 | | | | | | 0.0242 | | | | | | 0.0076 | | | | | | 0.0015 | | | | | | — | | | | | | — | | |
April 30, 2023 | | | | | 0.2826 | | | | | | 0.1997 | | | | | | 0.1321 | | | | | | 0.1125 | | | | | | 0.0849 | | | | | | 0.0530 | | | | | | 0.0321 | | | | | | 0.0188 | | | | | | 0.0104 | | | | | | 0.0016 | | | | | | — | | | | | | — | | | | | | — | | |
April 30, 2024 | | | | | 0.2826 | | | | | | 0.1579 | | | | | | 0.0398 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Per Note
|
| |
Total
|
| ||||||
Public offering price of the notes
|
| | | $ | | | | | $ | | | ||
Underwriting discounts and commissions in connection with the notes offering
|
| | | $ | | | | | $ | | | ||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 14 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 19 | | | |
| | | | | 25 | | | |
| | | | | 52 | | | |
| | | | | 54 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 56 | | |
| | |
Six months ended
June 30, 2017 |
| |
Year Ended
December 31, 2016(1) |
| |
Year Ended
December 31, 2015(1) |
| |||||||||
Ratio of earnings to fixed charges
|
| | | | 2.11 | | | | | | 2.13 | | | | | | 3.21 | | |