XML 40 R30.htm IDEA: XBRL DOCUMENT v3.19.1
Secured Debt Arrangements, Net (Tables)
3 Months Ended
Mar. 31, 2019
Debt Disclosure [Abstract]  
Weighted Average Maturities and Interest Rates of Borrowings
At March 31, 2019 and December 31, 2018, our borrowings had the following secured debt arrangements, maturities and weighted-average interest rates ($ in thousands):
 
 
 
March 31, 2019 (2)
 
December 31, 2018 (2)
 
 
Maximum Amount of Borrowings
 
Borrowings Outstanding
 
Maturity (1)
 
Maximum Amount of Borrowings
 
Borrowings Outstanding
 
Maturity (1)
 
JPMorgan Facility (USD)
$
1,305,435

 
$
873,771

 
June 2021
 
$
1,333,503

 
$
680,141

 
June 2021
 
JPMorgan Facility (GBP)
49,565

 
49,565

 
June 2021
 
48,497

 
48,497

 
June 2021
 
DB Repurchase Facility (USD)
858,919

 
475,871

 
March 2021
 
904,181

 
419,823

 
March 2021
 
DB Repurchase Facility (GBP)
141,081

 
141,081

 
March 2021
 
150,819

 
150,819

 
March 2021
 
Goldman Facility
500,000

 
233,312

 
November 2021
 
300,000

 
210,072

 
November 2020
 
CS Facility (USD)
188,037

 
188,037

 
September 2019
 
187,117

 
187,117

 
June 2019
 
CS Facility (GBP)
148,219

 
148,219

 
September 2019
 
151,773

 
151,773

 
June 2019
 
HSBC Facility (GBP)
49,911

 
49,911

 
December 2019
 
48,835

 
48,835

 
December 2019
 
Sub-total
3,241,167

 
2,159,767

 

 
3,124,725

 
1,897,077

 
 
 
less: deferred financing costs
N/A

 
(17,828
)
 
 
 
N/A

 
(17,555
)
 
 
 
Total / Weighted-Average
$
3,241,167

 
$
2,141,939

  
$
3,124,725

 
$
1,879,522

 
 
———————
(1) Maturity date assumes extensions at our option are exercised.
(2) Weighted-average rates as of March 31, 2019 and December 31, 2018 were USD L + 2.19% / GBP L + 2.30% and USD L + 2.17% / GBP L + 2.28%, respectively.
Remaining Maturities of Borrowings
At March 31, 2019, 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
$
159,854

 
$
763,482

 
$


$

 
$
923,336

DB Repurchase Facility
109,142

 
507,810

 



 
616,952

Goldman Facility

 
233,312

 

 

 
233,312

CS Facility - USD
188,037

 

 

 

 
188,037

CS Facility - GBP
148,219

 

 

 

 
148,219

HSBC Facility
49,911

 

 

 

 
49,911

Total
$
655,163

 
$
1,504,604

 
$

 
$

 
$
2,159,767

———————
(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 March 31, 2019, as well as the maximum and average month-end balances for the three months ended March 31, 2019 for our borrowings under secured debt arrangements ($ in thousands).
 
As of March 31, 2019
 
For the three months ended March 31, 2019
 
Balance
 
Amortized Cost of Collateral
 
Maximum Month-End
Balance
 
Average Month-End
Balance
JPMorgan Facility
$
923,336

 
$
1,612,510

 
$
929,496

 
$
925,679

DB Repurchase Facility
616,952

 
1,013,662

 
672,477

 
636,283

Goldman Facility
233,312

 
517,122

 
259,167

 
250,286

CS Facility - USD
188,037

 
254,090

 
188,037

 
187,424

CS Facility - GBP
148,219

 
211,468

 
150,811

 
145,814

HSBC Facility
49,911

 
71,141

 
50,784

 
50,296

Total
$
2,159,767

 
$
3,679,993