XML 38 R27.htm IDEA: XBRL DOCUMENT v3.21.2
Other Debt (Tables)
9 Months Ended
Sep. 30, 2021
Debt Disclosure [Abstract]  
Summary of Maximum Borrowing Capacity and Current Gross Balances Outstanding

The following table summarizes the maximum borrowing capacity and current gross balances outstanding of the Company’s warehouse facilities and loan agreements as of September 30, 2021 and December 31, 2020 (in thousands):

 

 

 

September 30, 2021

 

 

December 31, 2020

 

 

 

Period end

balance (1)

 

 

Maximum

borrowing

capacity

 

 

Period end

balance (1)

 

 

Maximum

borrowing

capacity

 

The 2021 term repurchase agreement

 

$

21,205

 

 

$

100,000

 

 

 

 

 

 

 

The 2021 repurchase agreement

 

 

127,898

 

 

 

200,000

 

 

 

 

 

 

 

The July 2021 term repurchase agreement

 

 

 

 

 

100,000

 

 

 

 

 

 

 

The 2013 repurchase agreement

 

 

77,209

 

 

 

200,000

 

 

 

73,502

 

 

 

100,000

 

The Bank credit agreement

 

 

30,732

 

 

 

50,000

 

 

 

 

 

 

 

The 2019 loan agreement

 

 

2,700

 

 

 

3,000

 

 

 

2,700

 

 

 

3,000

 

 

(1)

Warehouse repurchase facilities amounts in the consolidated balance sheets are net of debt issuance costs amounting to $1.3 million and $0.3 million as of September 30, 2021 and December 31, 2020, respectively.

Schedule of Activity and Effective Interest Rate

The following table provides an overview of the activity and effective interest rate for the three and nine months ended September 30, 2021 and 2020 (dollars in thousands):

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

Warehouse and repurchase facilities:

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Average outstanding balance

 

$

182,383

 

 

$

22,306

 

 

$

154,297

 

 

$

204,110

 

Highest outstanding balance at any month-end

 

 

259,744

 

 

 

19,823

 

 

 

281,690

 

 

 

450,194

 

Effective interest rate (1)

 

 

5.19

%

 

 

12.61

%

 

 

5.56

%

 

 

4.99

%

 

(1)

Represents annualized interest expense divided by average gross outstanding balance and includes average rate of 4.00% and debt issuance cost amortization of 1.19%, and average rate of 5.54% and debt issuance cost amortization of 7.07%, for the three months ended September 30, 2021 and 2020, respectively. The effective interest rate includes average rate of 4.35% and debt issuance cost amortization of 1.21%, and average rate 4.34% and debt issuance cost amortization 0.65% for the nine months ended September 30, 2021 and 2020 respectively. The average rate for the three months ended September 30, 2021 was lower compared to the same period in 2020 due to the much lower average outstanding borrowing balance in 2020, but the debt issuance cost amortization remained relatively constant. The increase in average rate for the nine months ended September 30, 2021 was primarily attributable to the higher non-usage fees paid to a lender.

Summary of Interest Expense

The following table provides a summary of interest expense that includes debt issuance cost amortization, interest, amortization of discount, and deal cost amortization for the three and nine months ended September 30, 2021 and 2020 (in thousands):

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

Warehouse and repurchase facilities

 

$

2,365

 

 

$

703

 

 

$

6,433

 

 

$

7,635

 

 

Securitizations

 

 

17,956

 

 

 

21,644

 

 

 

55,287

 

 

 

58,749

 

 

Interest expense — portfolio related

 

 

20,321

 

 

 

22,347

 

 

 

61,720

 

 

 

66,384

 

 

Interest expense — corporate debt

 

 

4,488

 

 

 

1,913

 

 

 

16,147

 

(1)

 

10,149

 

(2)

Total interest expense

 

$

24,809

 

 

$

24,260

 

 

$

77,867

 

 

$

76,533

 

 

(1)

Included in the $16.1 million of interest expense – corporate debt for the nine months ended September 30, 2021 was the one-time debt issuance costs write-off of $2.9 million and prepayment fee of $1.6 million associated with the payoff of $78.0 million in outstanding principal amount in February 2021.

(2)

Included in the $10.1 million of interest expense – corporate debt for the nine months ended September 30, 2020 was the one-time debt issuance costs write-off of $3.5 million and prepayment fee of $0.3 million associated with the repayment of $75.0 million in outstanding principal amount in January 2020.