XML 48 R32.htm IDEA: XBRL DOCUMENT v3.19.2
Securitized Debt Obligations, Net (Tables)
6 Months Ended
Jun. 30, 2019
Text Block [Abstract]  
Schedule of Information on Securitized Debt Obligations
                                         
 
June 30, 2019
 
Securitized Debt Obligations
 
Count
   
Principal
Balance
   
Book Value
   
Wtd. Avg.
Yield/Cost
(1)
   
Term
(2)
 
Collateralized Loan Obligation
   
     
     
     
     
 
Collateral assets
   
23
    $
1,000,000
    $
1,000,000
     
L+
3.67
%    
June 2022
 
Financing provided
   
1
     
817,500
     
812,857
     
L+
1.70
%    
June 2035
 
2017 Single Asset Securitization
   
     
     
     
     
 
Collateral assets
(3)
   
1
     
695,956
     
693,272
     
L+
3.60
%    
June 2023
 
Financing provided
   
1
     
474,620
     
474,507
     
L+
1.65
%    
June 2033
 
Total
   
     
     
     
     
 
Collateral assets
   
24
    $
     1,695,956
    $
     1,693,272
     
L+
3.64
%    
 
                                         
Financing provided
(4)
   
2
    $
1,292,120
    $
1,287,364
     
L+
1.68
%    
 
                                         
       
 
December 31, 2018
 
Securitized Debt Obligations
 
Count
   
Principal
Balance
   
Book Value
   
Wtd. Avg.
Yield/Cost
(1)
   
Term
(2)
 
Collateralized Loan Obligation
   
     
     
     
     
 
Collateral assets
   
26
    $
1,000,000
    $
1,000,000
     
6.25
%    
Apr. 2022
 
Financing provided
   
1
     
817,500
     
811,023
     
L+
1.74
%    
June 2035
 
2017 Single Asset Securitization
   
     
     
     
     
 
Collateral assets
(3)
   
1
     
682,297
     
678,770
     
L+
3.60
%    
June 2023
 
Financing provided
   
1
     
474,620
     
474,448
     
L+
1.65
%    
June 2033
 
Total
   
     
     
     
     
 
Collateral assets
   
27
    $
1,682,297
    $
1,678,770
     
6.19
%    
 
                                         
Financing provided
(4)
   
2
    $
1,292,120
    $
1,285,471
     
L+
1.71
%    
 
                                         
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
                                         
____________  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     
(1)  
 
As of June 30, 2019, all of our loans financed by securitized debt obligations earned a floating rate of interest. As of December 31, 2018,
98
% of our loans financed by securitized debt obligations earned a floating rate of interest. In addition to cash coupon,
all-in
yield includes the amortization of deferred origination and extension fees, loan origination costs, purchase discounts, and accrual of exit fees.
All-in
yield for the total portfolio assume applicable floating benchmark rates for weighted-average calculation.
(2)
 
Loan term represents weighted-average final maturity, assuming all extension options are exercised by the borrower. Repayments of securitized debt obligations are tied to timing of the related collateral loan asset repayments. The term of these obligations represents the rated final distribution date of the securitizations.
(3)
 
The collateral assets for the 2017 Single Asset Securitization include the total loan amount, of which we securitized $
500.0
million.
(4)
 
During the three and six months ended June 30, 2019, we recorded $
12.5
 million and $
25.0
 million, respectively, of interest expense related to our securitized debt obligations. During the three and six months ended June 30, 2018, we recorded $
12.0
 million and $
23.1
 million, respectively, of interest expense related to our securitized debt obligations.