XML 96 R34.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Secured Debt Arrangements, Net (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Weighted Average Maturities and Interest Rates of Borrowings
At December 31, 2019 and 2018, our borrowings had the following secured debt arrangements, maturities and weighted- average interest rates ($ in thousands):
 
 
 
December 31, 2019 (2)
 
December 31, 2018
 
 
Maximum Amount of Borrowings
 
Borrowings Outstanding
 
Maturity (1)
 
Maximum Amount of Borrowings
 
Borrowings Outstanding
 
Maturity (1)
 
JPMorgan Facility (USD)
$
1,154,109

 
$
1,090,160

 
June 2024
 
$
1,333,503

 
$
680,141

 
June 2021
 
JPMorgan Facility (GBP)
51,702

 
50,410

 
June 2024
 
48,497

 
48,497

 
June 2021
 
JPMorgan Facility (EUR)
94,189

 
94,189

 
June 2024
 
N/A

 
N/A

 
N/A
 
DB Repurchase Facility (USD)
1,250,000

 
513,876

 
March 2021
 
904,181

 
419,823

 
March 2021
 
DB Repurchase Facility (GBP)
N/A

 
N/A

 
N/A
 
150,819

 
150,819

 
March 2021
 
Goldman Facility (USD)
500,000

 
322,170

 
November 2021
 
300,000

 
210,072

 
November 2020
 
CS Facility - USD
226,068

 
218,644

 
June 2020
 
187,117

 
187,117

 
June 2019
 
CS Facility - GBP
93,915

 
93,915

 
June 2020
 
151,773

 
151,773

 
June 2019
 
HSBC Facility - USD
50,625

 
50,625

 
October 2020
 
N/A

 
N/A

 
N/A
 
HSBC Facility - GBP
34,634

 
34,634

 
June 2020
 
48,835

 
48,835

 
December 2019
 
HSBC Facility - EUR
154,037

 
154,037

 
January 2021
 
N/A

 
N/A

 
N/A
 
Barclays Facility (GBP)
538,916

 
290,347

 
February 2024
 
N/A

 
N/A

 
N/A
 
Barclays Facility (EUR)
182,549

 
182,549

 
November 2020
 
N/A

 
N/A

 
N/A
 
Sub-total
4,330,744

 
3,095,556

 
 
 
3,124,725

 
1,897,077

 
 
 
less: deferred financing costs
N/A

 
(17,190
)
 
 
 
N/A

 
(17,555
)
 
 
 
Total / Weighted-Average
$
4,330,744

 
$
3,078,366

  
$
3,124,725

 
$
1,879,522

 
 
———————
(1)
Maturity date assumes extensions at our option are exercised.
(2)
Weighted-average rate as of December 31, 2019 was USD L + 2.07% / GBP L + 1.75% / EUR L + 1.36%.
Remaining Maturities of Borrowings
At December 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
$
143,841

 
$
251,002

 
$
839,916

 
$

 
$
1,234,759

DB Repurchase Facility
32,400

 
481,476

 

 

 
513,876

Goldman Facility

 
322,170

 

 

 
322,170

CS Facility - USD
218,644

 

 

 

 
218,644

CS Facility - GBP
93,915

 

 

 

 
93,915

HSBC Facility - USD
50,625

 

 

 

 
50,625

HSBC Facility - GBP
34,634

 

 

 

 
34,634

HSBC Facility - EUR

 
154,037

 

 

 
154,037

Barclays Facility (GBP)

 

 
290,347

 

 
290,347

Barclays Facility (EUR)
182,549

 

 

 

 
182,549

Total
$
756,608

 
$
1,208,685

 
$
1,130,263

 
$

 
$
3,095,556

———————
(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, 2019, as well as the maximum and average month-end balances for the year ended December 31, 2019 for our borrowings under secured debt arrangements ($ in thousands).
 
 
 
 
 
For the year ended December 31, 2019
 
Balance at December 31, 2019
 
Amortized Cost of collateral at December 31, 2019
 
Maximum Month-End
Balance
 
Average Month-End
Balance
JPMorgan Facility
$
1,234,759

 
$
1,845,400

 
$
1,234,759

 
$
947,400

DB Repurchase Facility
513,876

 
766,676

 
757,117

 
604,067

Goldman Facility
322,170

 
513,559

 
324,821

 
246,318

CS Facility - USD
218,644

 
308,884

 
218,644

 
182,646

CS Facility - GBP
93,915

 
129,723

 
150,811

 
134,694

HSBC Facility - USD
50,625

 
66,960

 
50,625

 
50,625

HSBC Facility - GBP
34,634

 
49,976

 
50,784

 
42,296

HSBC Facility - EUR
154,037

 
190,780

 
154,037

 
151,889

Barclays Facility (GBP)
290,347

 
738,455

 
290,347

 
139,004

Barclays Facility (EUR)
182,549

 
241,674

 
182,549

 
181,159

Total
$
3,095,556

 
$
4,852,087