XML 46 R35.htm IDEA: XBRL DOCUMENT v3.23.3
Other Debt (Tables)
9 Months Ended
Sep. 30, 2023
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, 2023 and December 31, 2022 (in thousands):

 

 

September 30, 2023

 

 

December 31, 2022

 

 

 

Period end
balance
 (1)

 

 

Maximum
borrowing
capacity

 

 

Period end
balance
 (1)

 

 

Maximum
borrowing
capacity

 

The 2021 term repurchase agreement

 

$

21,962

 

 

$

100,000

 

 

$

74,334

 

 

$

100,000

 

The 2021 repurchase agreement

 

 

70,465

 

 

 

200,000

 

 

 

79,504

 

 

 

200,000

 

The July 2021 term repurchase agreement

 

 

10,770

 

 

 

100,000

 

 

 

2,185

 

 

 

100,000

 

The 2013 repurchase agreement

 

 

87,014

 

 

 

300,000

 

 

 

136,165

 

 

 

300,000

 

The bank credit agreement

 

 

26,141

 

 

 

50,000

 

 

 

29,495

 

 

 

50,000

 

The October 2022 repurchase agreement

 

 

 

 

 

 

 

 

10,057

 

 

 

18,818

 

The September 2022 term repurchase agreement

 

 

 

 

 

60,000

 

 

 

 

 

 

60,000

 

Revolving credit line

 

 

 

 

 

 

 

 

 

 

 

3,000

 

Total

 

$

216,352

 

 

$

810,000

 

 

$

331,740

 

 

$

831,818

 

(1)
Warehouse repurchase facilities amounts in the consolidated balance sheets are net of debt issuance costs amounting to $1.2 million and $0.9 million as of September 30, 2023 and December 31, 2022, 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, 2023 and 2022 ($ in thousands):

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

Warehouse and repurchase facilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Average outstanding balance

 

$

192,855

 

 

$

226,660

 

 

$

218,793

 

 

$

294,622

 

 

Highest outstanding balance at any month-end

 

 

302,630

 

 

 

341,412

 

 

 

320,544

 

 

 

426,959

 

 

Effective interest rate (1)

 

 

10.25

%

 

 

6.70

%

 

 

9.56

%

 

 

5.28

%

 

(1)
Effective interest rate represents annualized interest expense divided by average gross outstanding balance. The rate includes average rate of 9.01% and 5.90%, and debt issuance cost amortization of 1.24% and 0.80%, for the three months ended September 30, 2023 and 2022, respectively, and includes average rate of 8.73% and 4.66%, and debt issuance cost amortization of 0.83% and 0.62%, for the nine months ended September 30, 2023 and 2022, respectively.
Summary of Interest Expense

The following table provides a summary of interest expense that includes interest, amortization of discount, and deal cost amortization for the three and nine months ended September 30, 2023 and 2022 (in thousands):

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

Warehouse and repurchase facilities

 

$

4,943

 

 

$

3,798

 

 

$

15,685

 

 

$

11,678

 

 

Securitized debt

 

 

42,640

 

 

 

30,763

 

 

 

119,377

 

 

 

75,191

 

 

Interest expense — portfolio related

 

 

47,583

 

 

 

34,561

 

 

 

135,062

 

 

 

86,869

 

 

Interest expense — corporate debt

 

 

4,138

 

 

 

4,011

 

 

 

12,417

 

 

 

25,333

 

 

Total interest expense

 

$

51,721

 

 

$

38,572

 

 

$

147,479

 

 

$

112,202