| | |
Per Note
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 25.70 | | | | | $ | 21,074,000 | | |
Underwriting discounts and commissions
|
| | | $ | 0.75 | | | | | $ | 615,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 24.95 | | | | | $ | 20,459,000 | | |
| RAYMOND JAMES | | |
JMP SECURITIES
|
|
| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-2 | | | |
| | | | S-4 | | | |
| | | | S-6 | | | |
| | | | S-11 | | | |
| | | | S-20 | | | |
| | | | S-21 | | | |
| | | | S-22 | | | |
| | | | S-23 | | | |
| | | | S-56 | | | |
| | | | S-59 | | | |
| | | | S-68 | | | |
| | | | S-68 | | | |
| | | | S-68 | | | |
| | | | S-69 | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 19 | | | |
| | | | | 25 | | | |
| | | | | 51 | | | |
| | | | | 53 | | | |
| | | | | 54 | | | |
| | | | | 55 | | | |
| | | | | 55 | | |
| | |
Six months
ended June 30, 2017 |
| |
Year Ended
December 31, 2016 |
| |
Year Ended
December 31, 2015 |
| |||||||||
Ratio of earnings to fixed charges (1)
|
| | | | 2.11 | | | | | | 2.13 | | | | | | 3.21 | | |
| | |
As of June 30, 2017
(unaudited) |
| |||||||||
(In thousands, except share and per share data)
|
| |
Actual
|
| |
As
Adjusted |
| ||||||
Convertible senior notes due 2024 (1)
|
| | | $ | 82,083 | | | | | $ | 101,796 | | |
Secured borrowings (2)
|
| | | | 522,706 | | | | | | 522,706 | | |
Borrowings under repurchase transactions
|
| | | | 245,526 | | | | | | 245,526 | | |
Total debt
|
| | | $ | 850,315 | | | | | $ | 870,028 | | |
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
|
| | | $ | 182 | | | | | $ | 182 | | |
Additional paid-in capital (1)
|
| | | | 248,803 | | | | | | 249,374 | | |
Retained earnings
|
| | | | 32,880 | | | | | | 32,880 | | |
Non-controlling interests
|
| | | | 10,626 | | | | | | 10,626 | | |
Total equity
|
| | | | 292,360 | | | | | | 293,062 | | |
Total debt and equity
|
| | | $ | 1,142,675 | | | | | $ | 1,163,090 | | |
|
|
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' | |
Applicable Price
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effective Date
|
| |
$13.06
|
| |
$13.98
|
| |
$14.98
|
| |
$15.35
|
| |
$15.98
|
| |
$16.98
|
| |
$17.97
|
| |
$18.97
|
| |
$19.97
|
| |
$22.47
|
| |
$24.96
|
| |
$27.46
|
| |
$29.96
|
| |||||||||||||||||||||||||||||||||||||||
April 30, 2017
|
| | | | 0.2843 | | | | | | 0.2252 | | | | | | 0.1750 | | | | | | 0.1593 | | | | | | 0.1359 | | | | | | 0.1053 | | | | | | 0.0815 | | | | | | 0.0627 | | | | | | 0.0480 | | | | | | 0.0236 | | | | | | 0.0104 | | | | | | 0.0036 | | | | | | — | | |
April 30, 2018
|
| | | | 0.2843 | | | | | | 0.2246 | | | | | | 0.1734 | | | | | | 0.1576 | | | | | | 0.1337 | | | | | | 0.1029 | | | | | | 0.0790 | | | | | | 0.0603 | | | | | | 0.0457 | | | | | | 0.0219 | | | | | | 0.0093 | | | | | | 0.0031 | | | | | | — | | |
April 30, 2019
|
| | | | 0.2843 | | | | | | 0.2246 | | | | | | 0.1723 | | | | | | 0.1560 | | | | | | 0.1317 | | | | | | 0.1003 | | | | | | 0.0761 | | | | | | 0.0574 | | | | | | 0.0429 | | | | | | 0.0197 | | | | | | 0.0079 | | | | | | 0.0024 | | | | | | — | | |
April 30, 2020
|
| | | | 0.2843 | | | | | | 0.2246 | | | | | | 0.1707 | | | | | | 0.1538 | | | | | | 0.1287 | | | | | | 0.0966 | | | | | | 0.0721 | | | | | | 0.0534 | | | | | | 0.0392 | | | | | | 0.0169 | | | | | | 0.0062 | | | | | | 0.0015 | | | | | | — | | |
April 30, 2021
|
| | | | 0.2843 | | | | | | 0.2241 | | | | | | 0.1664 | | | | | | 0.1488 | | | | | | 0.1228 | | | | | | 0.0900 | | | | | | 0.0654 | | | | | | 0.0470 | | | | | | 0.0334 | | | | | | 0.0130 | | | | | | 0.0040 | | | | | | 0.0006 | | | | | | — | | |
April 30, 2022
|
| | | | 0.2843 | | | | | | 0.2180 | | | | | | 0.1564 | | | | | | 0.1379 | | | | | | 0.1109 | | | | | | 0.0777 | | | | | | 0.0537 | | | | | | 0.0365 | | | | | | 0.0243 | | | | | | 0.0076 | | | | | | 0.0015 | | | | | | 0.0000 | | | | | | — | | |
April 30, 2023
|
| | | | 0.2843 | | | | | | 0.2009 | | | | | | 0.1329 | | | | | | 0.1132 | | | | | | 0.0854 | | | | | | 0.0533 | | | | | | 0.0323 | | | | | | 0.0189 | | | | | | 0.0105 | | | | | | 0.0016 | | | | | | — | | | | | | — | | | | | | — | | |
April 30, 2024
|
| | | | 0.2843 | | | | | | 0.1588 | | | | | | 0.0400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Per Note
|
| |
Total
|
| ||||||
Public offering price of the notes
|
| | | $ | 25.70 | | | | | $ | 21,074,000 | | |
Underwriting discounts and commissions in connection with the notes offering
|
| | | $ | 0.75 | | | | | $ | 615,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 24.95 | | | | | $ | 20,459,000 | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 19 | | | |
| | | | | 25 | | | |
| | | | | 51 | | | |
| | | | | 53 | | | |
| | | | | 54 | | | |
| | | | | 55 | | | |
| | | | | 55 | | |
| | |
Period from
inception (January 30,) through December 31, 2014 |
| |
Year ended
December 31, 2015 |
| ||||||
Ratio of earnings to fixed charges(1)
|
| | | | 5.80 | | | | | | 3.21 | | |