XML 41 R31.htm IDEA: XBRL DOCUMENT v3.19.2
Secured Debt Arrangements, Net (Tables)
6 Months Ended
Jun. 30, 2019
Debt Disclosure [Abstract]  
Weighted Average Maturities and Interest Rates of Borrowings
At June 30, 2019 and December 31, 2018, our borrowings had the following secured debt arrangements, maturities and weighted-average interest rates ($ in thousands):
 
 
 
June 30, 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)
$
951,723

 
$
712,335

 
June 2024
 
$
1,333,503

 
$
680,141

 
June 2021
 
JPMorgan Facility (GBP)
48,277

 
48,277

 
June 2024
 
48,497

 
48,497

 
June 2021
 
DB Repurchase Facility (USD)
862,588

 
434,090

 
March 2021
 
904,181

 
419,823

 
March 2021
 
DB Repurchase Facility (GBP)
137,412

 
137,412

 
March 2021
 
150,819

 
150,819

 
March 2021
 
Goldman Facility
500,000

 
112,713

 
November 2021
 
300,000

 
210,072

 
November 2020
 
CS Facility (USD)
174,278

 
174,278

 
December 2019
 
187,117

 
187,117

 
June 2019
 
CS Facility (GBP)
144,364

 
144,364

 
December 2019
 
151,773

 
151,773

 
June 2019
 
HSBC Facility (GBP)
37,834

 
37,834

 
December 2019
 
48,835

 
48,835

 
December 2019
 
Sub-total
2,856,476

 
1,801,303

 

 
3,124,725

 
1,897,077

 
 
 
less: deferred financing costs
N/A

 
(18,246
)
 
 
 
N/A

 
(17,555
)
 
 
 
Total / Weighted-Average
$
2,856,476

 
$
1,783,057

  
$
3,124,725

 
$
1,879,522

 
 
———————
(1) Maturity date assumes extensions at our option are exercised.
(2) Weighted-average rates as of June 30, 2019 and December 31, 2018 were USD L + 2.10% / GBP L + 2.30% and USD L + 2.17% / GBP L + 2.28%, respectively.
Remaining Maturities of Borrowings
At June 30, 2019, our borrowings had the following remaining maturities ($ in thousands):
 
Less than
1 year
 (1)
 
1 to 3
years
 (1)
 
3 to 5
years
(1)
 
More than
5 years
 
Total
JPMorgan Facility
$
144,554

 
$
294,839

 
$
321,219


$

 
$
760,612

DB Repurchase Facility
106,304

 
465,198

 



 
571,502

Goldman Facility

 
112,713

 

 

 
112,713

CS Facility - USD
174,278

 

 

 

 
174,278

CS Facility - GBP
144,364

 

 

 

 
144,364

HSBC Facility
37,834

 

 

 

 
37,834

Total
$
607,334

 
$
872,750

 
$
321,219

 
$

 
$
1,801,303

———————
(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 June 30, 2019, as well as the maximum and average month-end balances for the six months ended June 30, 2019 for our borrowings under secured debt arrangements ($ in thousands).
 
As of June 30, 2019
 
For the six months ended June 30, 2019
 
Balance
 
Amortized Cost of Collateral
 
Maximum Month-End
Balance
 
Average Month-End
Balance
JPMorgan Facility
$
760,612

 
$
1,612,150

 
$
929,496

 
$
836,744

DB Repurchase Facility
571,502

 
1,012,396

 
672,477

 
583,879

Goldman Facility
112,713

 
515,064

 
312,507

 
207,934

CS Facility - USD
174,278

 
238,441

 
188,037

 
184,049

CS Facility - GBP
144,364

 
206,422

 
150,811

 
145,599

HSBC Facility
37,834

 
53,946

 
50,784

 
47,830

Total
$
1,801,303

 
$
3,638,419