| | |
Per Note
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 25.00 | | | | | $ | 76,250,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.7525 | | | | | $ | 2,295,125 | | |
Proceeds, before expenses, to us
|
| | | $ | 24.2475 | | | | | $ | 73,954,875 | | |
| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-2 | | | |
| | | | S-4 | | | |
| | | | S-6 | | | |
| | | | S-11 | | | |
| | | | S-20 | | | |
| | | | S-21 | | | |
| | | | S-22 | | | |
| | | | S-23 | | | |
| | | | S-56 | | | |
| | | | S-59 | | | |
| | | | S-67 | | | |
| | | | S-67 | | | |
| | | | S-67 | | | |
| | | | S-68 | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 19 | | | |
| | | | | 25 | | | |
| | | | | 51 | | | |
| | | | | 53 | | | |
| | | | | 54 | | | |
| | | | | 55 | | | |
| | | | | 55 | | |
| | |
Year ended
|
| |
Period from
inception (January 30) through December 31, 2014 (1) |
| ||||||||||||
| | |
December 31,
2016 |
| |
December 31,
2015 |
| ||||||||||||
Ratio of earnings to fixed charges (2)
|
| | | | 2.13 | | | | | | 3.21 | | | | | | 5.80 | | |
| | |
As of December 31, 2016
|
| |||||||||
(In thousands, except share and per share data)
|
| |
Actual
|
| |
As
Adjusted (1) (unaudited) |
| ||||||
Convertible senior notes due 2024 (2)
|
| | | $ | — | | | | | $ | 69,520 | | |
Secured borrowings (3)
|
| | | | 442,670 | | | | | | 442,670 | | |
Borrowings under repurchase transactions
|
| | | | 227,440 | | | | | | 227,440 | | |
Total debt
|
| | | $ | 670,110 | | | | | $ | 739,630 | | |
Equity: | | | | ||||||||||
Common stock, par value $0.01 per share; 125,000,000 shares authorized and 18,122,387 shares issued and outstanding on an actual and as adjusted basis
|
| | | $ | 181 | | | | | $ | 181 | | |
Additional paid-in capital (2)
|
| | | | 244,880 | | | | | | 248,971 | | |
Retained earnings
|
| | | | 27,231 | | | | | | 27,231 | | |
Non-controlling interests
|
| | | | 10,431 | | | | | | 10,431 | | |
Total equity
|
| | | | 282,723 | | | | | | 286,814 | | |
Total debt and equity
|
| | | $ | 952,833 | | | | | $ | 1,026,444 | | |
|
|
CR' = CR0 ×
|
| |
OS'
|
|
| OS0 | |
|
CR' = CR0 ×
|
| |
OS0 + 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
|
| |
$13.08
|
| |
$14.00
|
| |
$15.00
|
| |
$15.37
|
| |
$16.00
|
| |
$17.00
|
| |
$18.00
|
| |
$19.00
|
| |
$20.00
|
| |
$22.50
|
| |
$25.00
|
| |
$27.50
|
| |
$30.00
|
| |||||||||||||||||||||||||||||||||||||||
April 30, 2017
|
| | | | 0.2847 | | | | | | 0.2255 | | | | | | 0.1752 | | | | | | 0.1596 | | | | | | 0.1360 | | | | | | 0.1055 | | | | | | 0.0816 | | | | | | 0.0628 | | | | | | 0.0481 | | | | | | 0.0236 | | | | | | 0.0105 | | | | | | 0.0037 | | | | | | — | | |
April 30, 2018
|
| | | | 0.2847 | | | | | | 0.2249 | | | | | | 0.1737 | | | | | | 0.1578 | | | | | | 0.1339 | | | | | | 0.1031 | | | | | | 0.0791 | | | | | | 0.0604 | | | | | | 0.0458 | | | | | | 0.0219 | | | | | | 0.0094 | | | | | | 0.0031 | | | | | | — | | |
April 30, 2019
|
| | | | 0.2847 | | | | | | 0.2249 | | | | | | 0.1726 | | | | | | 0.1563 | | | | | | 0.1319 | | | | | | 0.1005 | | | | | | 0.0762 | | | | | | 0.0575 | | | | | | 0.0430 | | | | | | 0.0198 | | | | | | 0.0079 | | | | | | 0.0024 | | | | | | — | | |
April 30, 2020
|
| | | | 0.2847 | | | | | | 0.2249 | | | | | | 0.1709 | | | | | | 0.1540 | | | | | | 0.1289 | | | | | | 0.0967 | | | | | | 0.0722 | | | | | | 0.0535 | | | | | | 0.0392 | | | | | | 0.0170 | | | | | | 0.0062 | | | | | | 0.0015 | | | | | | — | | |
April 30, 2021
|
| | | | 0.2847 | | | | | | 0.2245 | | | | | | 0.1666 | | | | | | 0.1490 | | | | | | 0.1229 | | | | | | 0.0901 | | | | | | 0.0655 | | | | | | 0.0471 | | | | | | 0.0334 | | | | | | 0.0130 | | | | | | 0.0040 | | | | | | 0.0006 | | | | | | — | | |
April 30, 2022
|
| | | | 0.2847 | | | | | | 0.2184 | | | | | | 0.1566 | | | | | | 0.1381 | | | | | | 0.1111 | | | | | | 0.0778 | | | | | | 0.0538 | | | | | | 0.0366 | | | | | | 0.0244 | | | | | | 0.0076 | | | | | | 0.0015 | | | | | | 0.0000 | | | | | | — | | |
April 30, 2023
|
| | | | 0.2847 | | | | | | 0.2012 | | | | | | 0.1331 | | | | | | 0.1133 | | | | | | 0.0855 | | | | | | 0.0534 | | | | | | 0.0323 | | | | | | 0.0189 | | | | | | 0.0106 | | | | | | 0.0016 | | | | | | — | | | | | | — | | | | | | — | | |
April 30, 2024
|
| | | | 0.2847 | | | | | | 0.1591 | | | | | | 0.0400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Per Note
|
| |
Without Option
|
| |
With Full Option
|
| |||||||||
Public offering price
|
| | | $ | 25.00 | | | | | $ | 76,250,000 | | | | | $ | 87,500,000 | | |
Underwriting Discounts and Commissions(1)
|
| | | $ | 0.7525 | | | | | $ | 2,295,125 | | | | | $ | 2,633,750 | | |
Estimated proceeds to us, before expenses
|
| | | $ | 24.2475 | | | | | $ | 73,954,875 | | | | | $ | 84,866,250 | | |
| | | | | 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 | | |