| | |
Per Note
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 24.69 | | | | | $ | 15,653,460 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.75 | | | | | $ | 469,500 | | |
Proceeds, before expenses, to us
|
| | | $ | 23.94 | | | | | $ | 15,183,960 | | |
|
RAYMOND JAMES
|
| |
JMP SECURITIES
|
|
| | | | | S-1 | | | |
| | | | | S-2 | | | |
| | | | | S-4 | | | |
| | | | | S-6 | | | |
| | | | | S-11 | | | |
| | | | | S-19 | | | |
| | | | | S-20 | | | |
| | | | | S-21 | | | |
| | | | | S-22 | | | |
| | | | | S-54 | | | |
| | | | | S-57 | | | |
| | | | | S-65 | | | |
| | | | | S-65 | | | |
| | | | | S-65 | | | |
| | | | | S-65 | | |
| | | | | 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 | | | | | $ | 117,663 | | |
Secured borrowings(2)
|
| | | | 631,207 | | | | | | 631,207 | | |
Borrowings under repurchase transactions
|
| | | | 420,461 | | | | | | 420,461 | | |
Total debt
|
| | | $ | 1,154,830 | | | | | $ | 1,169,331 | | |
Equity: | | | | | | | | | | | | | |
Common stock, par value $0.01 per share; 125,000,000 shares authorized and 18,856,601 shares issued and outstanding on an actual and as adjusted basis
|
| | | $ | 189 | | | | | $ | 189 | | |
Treasury stock
|
| | | | (232) | | | | | | (232) | | |
Additional paid-in capital(1)
|
| | | | 258,854 | | | | | | 259,330 | | |
Retained earnings
|
| | | | 40,518 | | | | | | 40,518 | | |
Non-controlling interests
|
| | | | 33,039 | | | | | | 33,039 | | |
Total equity
|
| | | | 332,368 | | | | | | 332,844 | | |
Total debt and equity
|
| | | $ | 1,487,198 | | | | | $ | 1,502,175 | | |
|
| 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
|
| |
$12.94
|
| |
$13.85
|
| |
$14.84
|
| |
$15.21
|
| |
$15.83
|
| |
$16.82
|
| |
$17.81
|
| |
$18.80
|
| |
$19.79
|
| |
$22.26
|
| |
$24.73
|
| |
$27.21
|
| |
$29.68
|
| |||||||||||||||||||||||||||||||||||||||
April 30, 2017 | | | | | 0.2877 | | | | | | 0.2279 | | | | | | 0.1770 | | | | | | 0.1613 | | | | | | 0.1374 | | | | | | 0.1066 | | | | | | 0.0825 | | | | | | 0.0635 | | | | | | 0.0486 | | | | | | 0.0238 | | | | | | 0.0106 | | | | | | 0.0037 | | | | | | — | | |
April 30, 2018 | | | | | 0.2877 | | | | | | 0.2273 | | | | | | 0.1755 | | | | | | 0.1595 | | | | | | 0.1353 | | | | | | 0.1042 | | | | | | 0.0799 | | | | | | 0.0610 | | | | | | 0.0463 | | | | | | 0.0221 | | | | | | 0.0095 | | | | | | 0.0031 | | | | | | — | | |
April 30, 2019 | | | | | 0.2877 | | | | | | 0.2273 | | | | | | 0.1744 | | | | | | 0.1579 | | | | | | 0.1333 | | | | | | 0.1016 | | | | | | 0.0770 | | | | | | 0.0581 | | | | | | 0.0435 | | | | | | 0.0200 | | | | | | 0.0080 | | | | | | 0.0024 | | | | | | — | | |
April 30, 2020 | | | | | 0.2877 | | | | | | 0.2273 | | | | | | 0.1727 | | | | | | 0.1556 | | | | | | 0.1303 | | | | | | 0.0977 | | | | | | 0.0730 | | | | | | 0.0541 | | | | | | 0.0396 | | | | | | 0.0172 | | | | | | 0.0063 | | | | | | 0.0015 | | | | | | — | | |
April 30, 2021 | | | | | 0.2877 | | | | | | 0.2269 | | | | | | 0.1684 | | | | | | 0.1506 | | | | | | 0.1242 | | | | | | 0.0910 | | | | | | 0.0662 | | | | | | 0.0476 | | | | | | 0.0338 | | | | | | 0.0131 | | | | | | 0.0040 | | | | | | 0.0006 | | | | | | — | | |
April 30, 2022 | | | | | 0.2877 | | | | | | 0.2207 | | | | | | 0.1582 | | | | | | 0.1396 | | | | | | 0.1123 | | | | | | 0.0786 | | | | | | 0.0544 | | | | | | 0.0370 | | | | | | 0.0247 | | | | | | 0.0077 | | | | | | 0.0015 | | | | | | — | | | | | | — | | |
April 30, 2023 | | | | | 0.2877 | | | | | | 0.2033 | | | | | | 0.1345 | | | | | | 0.1145 | | | | | | 0.0864 | | | | | | 0.0540 | | | | | | 0.0326 | | | | | | 0.0191 | | | | | | 0.0107 | | | | | | 0.0016 | | | | | | — | | | | | | — | | | | | | — | | |
April 30, 2024 | | | | | 0.2877 | | | | | | 0.1608 | | | | | | 0.0404 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Per Note
|
| |
Total
|
|||||
Public offering price of the notes
|
| | | $ | 24.69 | | | | | $ | 15,653,460 |
Underwriting discounts and commissions in connection with the notes offering(1)
|
| | | $ | 0.75 | | | | | $ | 469,500 |
Proceeds, before expenses, to us
|
| | | $ | 23.94 | | | | | $ | 15,183,960 |
| | | | | 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 | | |