XML 50 R37.htm IDEA: XBRL DOCUMENT v3.10.0.1
Secured Debt Arrangements, Net (Tables)
12 Months Ended
Dec. 31, 2018
Debt Disclosure [Abstract]  
Weighted Average Maturities and Interest Rates of Borrowings
At December 31, 2018 and 2017, our borrowings had the following secured debt arrangements, maturities and weighted- average interest rates ($ in thousands):
 
 
December 31, 2018 (2)
 
December 31, 2017
 
Maximum Amount of Borrowings
 
Borrowings Outstanding
 
Maturity (1)
 
Maximum Amount of Borrowings
 
Borrowings Outstanding
 
Maturity (1)
 
Weighted-
Average
Rate
JPMorgan Facility (USD)
$
1,333,503

 
$
680,141

 
June 2021
 
$
1,393,000

 
$
944,529

 
March 2020
 
USD L + 2.30%
JPMorgan Facility (GBP)
48,497

 
48,497

 
June 2021
 
N/A

 
N/A

 
N/A
 
N/A
DB Repurchase Facility (USD)
904,181

 
419,823

 
March 2021
 
472,090

 
225,367

 
March 2020
 
USD L + 2.56%
DB Repurchase Facility (GBP)
150,819

 
150,819

 
March 2021
 
93,919

 
93,919

 
March 2020
 
GBP L + 2.60%
Goldman Facility
300,000

 
210,072

 
November 2020
 
331,130

 
81,380

 
November 2020
 
USD L + 2.73%
CS Facility (USD)
187,117

 
187,117

 
June 2019
 
N/A

 
N/A

 
N/A
 
N/A
CS Facility (GBP)
151,773

 
151,773

 
June 2019
 
N/A

 
N/A

 
N/A
 
N/A
HSBC Facility (GBP)
48,835

 
48,835

 
December 2019
 
N/A

 
N/A

 
N/A
 
N/A
Sub-total
3,124,725

 
1,897,077

 
 
 
2,290,139

 
1,345,195

 
 
 

less: deferred financing costs
N/A

 
(17,555
)
 
 
 
N/A

 
(14,348
)
 
 
 
N/A
Total / Weighted-Average
$
3,124,725

 
$
1,879,522

  
$2,290,139
 
$1,330,847
 
USD L + 2.37% /
GBP L + 2.60%
———————
(1) Maturity date assumes extensions at our option are exercised.
(2) Weighted-average rate as of December 31, 2018 was USD L + 2.17% / GBP L + 2.28%.
Remaining Maturities of Borrowings
At December 31, 2018, our borrowings had the following remaining maturities ($ in thousands): 
 
Less than
1 year
 (1)
 
1 to 3
years
 (1)
 
3 to 5
years
 
More than
5 years
 
Total
JPMorgan Facility
$
153,759

 
$
574,879

 
$


$

 
$
728,638

DB Repurchase Facility
174,293

 
396,349

 



 
570,642

Goldman Facility

 
210,072

 

 

 
210,072

CS Facility - USD
187,117

 

 

 

 
187,117

CS Facility - GBP
151,773

 

 

 

 
151,773

HSBC Facility
48,835

 

 

 

 
48,835

Total
$
715,777

 
$
1,181,300

 
$

 
$

 
$
1,897,077

———————
(1) Assumes underlying assets are financed through the fully extended maturity date of the facility.
Schedule of Outstanding, Maximum and Average Balances of Debt
The table below summarizes the outstanding balances at December 31, 2018, as well as the maximum and average month-end balances for the year ended December 31, 2018 for our borrowings under secured debt arrangements ($ in thousands).
 
 
 
 
 
For the year ended December 31, 2018
 
Balance at December 31, 2018
 
Amortized Cost of collateral at December 31, 2018
 
Maximum Month-End
Balance
 
Average Month-End
Balance
JPMorgan Facility
$
728,638

 
$
1,374,235

 
$
1,000,854

 
$
885,203

DB Repurchase Facility
570,642

 
921,424

 
707,405

 
524,727

Goldman Facility
210,072

 
362,577

 
261,691

 
176,145

CS Facility - USD
187,117

 
254,064

 
189,839

 
109,453

CS Facility - GBP
151,773

 
216,167

 
151,915

 
147,651

HSBC Facility
48,835

 
69,433

 
49,896

 
49,107

Total
$
1,897,077

 
$
3,197,900