XML 83 R31.htm IDEA: XBRL DOCUMENT v3.20.1
Secured Debt Arrangements, Net (Tables)
3 Months Ended
Mar. 31, 2020
Debt Disclosure [Abstract]  
Weighted Average Maturities and Interest Rates of Borrowings
At March 31, 2020 and December 31, 2019, our borrowings had the following secured debt arrangements, maturities and weighted-average interest rates ($ in thousands):
 
 
 
March 31, 2020
 
December 31, 2019
 
 
Maximum Amount of Borrowings(1)
 
Borrowings Outstanding(1)
 
Maturity (2)
 
Maximum Amount of Borrowings(1)
 
Borrowings Outstanding(1)
 
Maturity (2)
 
JPMorgan (USD)
$
1,139,932

 
$
1,024,617

 
June 2024
 
$
1,154,109

 
$
1,090,160

 
June 2024
 
JPMorgan (GBP)
93,882

 
93,882

 
June 2024
 
51,702

 
50,410

 
June 2024
 
JPMorgan (EUR)
66,186

 
66,186

 
June 2024
 
94,189

 
94,189

 
June 2024
 
DB (USD)
1,000,000

 
506,977

 
March 2023
 
1,250,000

 
513,876

 
March 2021
 
Goldman (USD)
500,000

 
359,540

 
November 2021
 
500,000

 
322,170

 
November 2021
 
CS - USD
328,141

 
325,868

 
January 2023(3)
 
226,068

 
218,644

 
June 2020
 
CS - GBP
84,748

 
84,748

 
September 2020
 
93,915

 
93,915

 
June 2020
 
HSBC - USD
50,625

 
50,625

 
January 2021
 
50,625

 
50,625

 
October 2020
 
HSBC - GBP
32,230

 
32,230

 
June 2020
 
34,634

 
34,634

 
June 2020
 
HSBC - EUR
151,537

 
151,537

 
July 2021
 
154,037

 
154,037

 
January 2021
 
Barclays (USD)
200,000

 
35,192

 
March 2024
 
N/A

 
N/A

 
N/A
 
Barclays (GBP)
645,854

 
645,854

 
November 2023(4)
 
538,916

 
290,347

 
February 2024(4)
 
Barclays (EUR)
179,586

 
179,586

 
August 2024(3)
 
182,549

 
182,549

 
November 2020
 
Sub-total(5)(6)(7)
4,472,721

 
3,556,842

 

 
4,330,744

 
3,095,556

 
 
 
less: deferred financing costs
N/A

 
(16,917
)
 
 
 
N/A

 
(17,190
)
 
 
 
Total
$
4,472,721

 
$
3,539,925

  
$
4,330,744

 
$
3,078,366

 
 
———————
(1) As of March 31, 2020, GBP and EUR borrowings were converted at a rate of 1.24 and 1.10, respectively. As of December 31, 2019, GBP and EUR borrowings were converted at a rate of 1.33 and 1.12, respectively.
(2) Maturity date assumes extensions at our option are exercised with consent of financing providers, where applicable.
(3) Assumes financings are extended in line with the underlying loans.
(4) Represents weighted average maturity across various financings with the counterparty. See below for additional details.
(5) Weighted-average borrowing costs as of March 31, 2020 and December 31, 2019 were USD L + 2.05% / GBP L + 1.66% / EUR L + 1.35% and USD L + 2.07% / GBP L + 1.75% / EUR L + 1.36%, respectively.
(6) Weighted average advance rates based on cost as of March 31, 2020 and December 31, 2019 were 67.3% (65.6% (USD) / 70.6% (GBP) / 70.7% (EUR)) and 63.8% (66.7% (USD) / 47.1% (GBP) / 76.1% (EUR)).
(7) As of March 31, 2020 and December 31, 2019, approximately 54% of the outstanding balance under these secured borrowings were recourse to us.
Schedule of Secured Debt Arrangements
The table below provides the currency, outstanding balance, stated maturity, and extended maturity for each of the five secured debt arrangements under the Barclays Facility - GBP/EUR:
Local Currency
Borrowings outstanding (in $)
Fully-Extended Maturity(1)
GBP
$217,350
December 2023
GBP
156,958
February 2023
GBP
149,830
October 2024
GBP
121,716
September 2023
Sub-total/Weighted-Average
$645,854
November 2023
EUR
179,586
see below(2)
Total/Weighted-Average
$825,440
 
———————
(1) Assumes underlying loans extend to fully extended maturity and extensions at our option are exercised.
(2) The Barclays Facility - EUR has an "evergreen" feature such that the facility continues for one year and can be terminated by either party on certain dates with, depending on the date of notice, a minimum of nine to twelve month notice.
Remaining Maturities of Borrowings
At March 31, 2020, our borrowings had the following remaining maturities ($ in thousands):
 
Less than
1 year
 
 
1 to 3
years
 
3 to 5
years
 
More than
5 years
 
Total
JPMorgan
$
61,836

 
$
289,842

 
$
833,007


$

 
$
1,184,685

DB
27,900

 
196,477

 
282,600



 
506,977

Goldman

 
359,540

 

 

 
359,540

CS - USD

 
200,307

 
125,561

 

 
325,868

CS - GBP
84,748

 

 

 

 
84,748

HSBC - USD
50,625

 

 

 

 
50,625

HSBC - GBP
32,230

 

 

 

 
32,230

HSBC - EUR

 
151,537

 

 

 
151,537

Barclays (GBP)

 

 
645,854

 

 
645,854

Barclays (EUR)

 

 
179,586

 

 
179,586

Barclays (USD)

 

 
35,192

 

 
35,192

Total
$
257,339

 
$
1,197,703

 
$
2,101,800

 
$

 
$
3,556,842

———————
(1) The table above reflects the fully extended maturity date of the facility and assumes facilities with an "evergreen" feature continue to extend through the fully-extended maturity of the underlying asset and assumes underlying loans are extended with consent of financing providers.
Schedule of Outstanding, Maximum and Average Balances of Debt
The table below summarizes the outstanding balances at March 31, 2020, as well as the maximum and average month-end balances for the three months ended March 31, 2020 for our borrowings under secured debt arrangements ($ in thousands).
 
As of March 31, 2020
 
For the three months ended March 31, 2020
 
Balance
 
Amortized Cost of Collateral
 
Maximum Month-End
Balance
 
Average Month-End
Balance
JPMorgan
$
1,184,685

 
$
1,912,345

 
$
1,184,685

 
$
989,915

DB
506,977

 
778,607

 
506,977

 
470,077

Goldman
359,540

 
537,249

 
359,540

 
319,369

CS - USD
325,868

 
439,725

 
336,448

 
326,684

CS - GBP
84,748

 
121,286

 
90,111

 
87,452

HSBC - USD
50,625

 
67,041

 
50,625

 
50,625

HSBC - GBP
32,230

 
46,565

 
34,501

 
33,336

HSBC - EUR
151,537

 
191,565

 
152,389

 
151,798

Barclays (USD)
35,192

 
49,800

 
35,192

 
11,731

Barclays (GBP)
645,854

 
899,075

 
666,810

 
610,833

Barclays (EUR)
179,586

 
239,483

 
180,595

 
179,895

Total
$
3,556,842

 
$
5,282,741

 

 
 

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).
 
As of December 31, 2019
 
For the year ended December 31, 2019

 
Balance
 
Amortized Cost of Collateral
 
Maximum Month-End
Balance
 
Average Month-End
Balance
JPMorgan
$
1,234,759

 
$
1,845,400

 
$
1,234,759

 
$
947,400

DB
513,876

 
766,676

 
757,117

 
604,067

Goldman
322,170

 
513,559

 
324,821

 
246,318

CS - USD
218,644

 
308,884

 
218,644

 
182,646

CS - GBP
93,915

 
129,723

 
150,811

 
134,694

HSBC - USD
50,625

 
66,960

 
50,625

 
50,625

HSBC - GBP
34,634

 
49,976

 
50,784

 
42,296

HSBC - EUR
154,037

 
190,780

 
154,037

 
151,889

Barclays (GBP)
290,347

 
738,455

 
290,347

 
139,004

Barclays (EUR)
182,549

 
241,674

 
182,549

 
181,159

Total
$
3,095,556

 
$
4,852,087