Secured Financings (Tables)

3 Months Ended

Mar. 31, 2015

The following table details our revolving repurchase facilities ($ in thousands):


	March 31, 2015										Dec. 31, 2014 Borrowings Outstanding
	Maximum Facility Size⁽¹⁾		Collateral Assets⁽²⁾		Repurchase Borrowings⁽³⁾
Lender	Maximum Facility Size⁽¹⁾		Collateral Assets⁽²⁾		Potential		Outstanding		Available
Wells Fargo	$	1,000,000	$	837,372	$	654,656	$	515,103	$	139,553	$	484,365
JP Morgan⁽⁴⁾		739,147		741,916		580,899		513,813		67,086		341,487
Bank of America		750,000		501,041		397,700		397,033		667		389,347
MetLife		750,000		527,611		409,178		347,943		61,235		305,889
Citibank		500,000		625,053		474,103		340,511		133,592		392,455
Morgan Stanley⁽⁵⁾		370,250		171,590		135,125		127,227		7,898		127,240

	$	4,109,397	$	3,404,583	$	2,651,661	$	2,241,630	$	410,031	$	2,040,783

(1)	Maximum facility size represents the total amount of borrowings in each repurchase agreement, however these borrowings are only available to us once sufficient collateral assets have been pledged under each facility at the discretion of the lender.

(2)	Represents the principal balance of the collateral assets.

(3)	Potential borrowings represent the total amount we could draw under each facility based on collateral already approved and pledged. When undrawn, these amounts are immediately available to us at our sole discretion under the terms of each revolving credit facility.

(4)	The JP Morgan maximum facility size is composed of a $250.0 million facility and a £153.0 million ($226.6 million) facility, and $262.5 million related solely to a specific asset with a repurchase date of January 9, 2018.

(5)	The Morgan Stanley maximum facility size represents a £250.0 million ($370.3 million) facility.

Summary of Key Terms of Revolving Repurchase Facilities

The following table outlines the key terms of our revolving repurchase facilities:


Lender	Rate⁽¹⁾⁽²⁾	Guarantee⁽¹⁾⁽³⁾	Advance Rate⁽¹⁾	Margin Call⁽⁴⁾	Term/Maturity
Wells Fargo	L+1.82%	25%	79.18%	Collateral marks only	Term matched⁽⁵⁾
JP Morgan	L+1.87%	25%	80.09%	Collateral marks only	Term matched⁽⁵⁾⁽⁶⁾
Bank of America	L+1.80%	50%	79.54%	Collateral marks only	May 21, 2019⁽⁷⁾
MetLife	L+1.81%	50%	77.82%	Collateral marks only	February 24, 2021⁽⁸⁾
Citibank	L+1.92%	25%	76.64%	Collateral marks only	Term matched⁽⁵⁾
Morgan Stanley	L+2.32%	25%	78.75%	Collateral marks only	March 3, 2017

(1)	Represents a weighted-average based on collateral assets pledged and borrowings outstanding as of March 31, 2015.

(2)

Represents weighted-average cash coupon on borrowings outstanding as of March 31, 2015. As of March 31, 2015, our floating rate loans and related liabilities were indexed to the various benchmark rates relevant in each case in terms of currency and payment frequency. Therefore the net exposure to each benchmark rate is in direct proportion to our net assets indexed to that rate.

(3)	Other than amounts guaranteed based on specific collateral asset types, borrowings under our revolving repurchase facilities are not recourse to us.

(4)	Margin call provisions under our revolving repurchase facilities do not permit valuation adjustments based on capital markets activity, and are limited to collateral-specific credit marks.

(5)	These revolving repurchase facilities have various availability periods during which new advances can be made and which are generally subject to each lender’s discretion. Maturity dates for advances outstanding are tied to the term of each respective collateral asset.

(6)	Borrowings denominated in British pound sterling under this facility mature on January 7, 2018.

(7)	Includes two one-year extension options which may be exercised at our sole discretion.

(8)	Includes five one-year extension options which may be exercised at our sole discretion.

Summary of Overall Statistics for our Asset-Specific Repurchase Agreements and Loan Participations Sold

The following table details statistics for our loan participations sold ($ in thousands):


	March 31, 2015						December 31, 2014
	Participations Sold			Underlying Loans			Participations Sold			Underlying Loans
Number of loans		4			4			4			4
Principal balance	$	708,845		$	879,043		$	499,433		$	635,701
Weighted-average cash coupon⁽¹⁾		L+2.40	%		L+4.06	%		L+2.51	%		L+4.10	%
Weighted-average all-in cost / yield⁽¹⁾		L+2.68	%		L+4.36	%		L+2.71	%		L+4.71	%

(1)

As of March 31, 2015, our floating rate loans and related liabilities were indexed to the various benchmark rates relevant in each case in terms of currency and payment frequency. Therefore the net exposure to each benchmark rate is in direct proportion to our net assets indexed to that rate. In addition to cash coupon, all-in cost / yield includes the amortization of deferred origination fees / financing costs.

Asset-Specific Repurchase Agreements [Member]

Summary of Overall Statistics for our Asset-Specific Repurchase Agreements and Loan Participations Sold

The following table details statistics for our asset-specific repurchase agreements ($ in thousands):


	March 31, 2015						December 31, 2014
	Repurchase Agreements			Collateral Assets			Repurchase Agreements			Collateral Assets
Number of loans		4			5			3			4
Principal balance	$	407,203		$	539,043		$	324,553		$	429,197
Weighted-average cash coupon⁽¹⁾		L+2.75	%		L+5.21	%		L+2.68	%		L+5.07	%
Weighted-average cost / all-in yield⁽¹⁾		L+3.20	%		L+5.70	%		L+3.16	%		L+5.53	%

(1)

As of March 31, 2015, our floating rate loans and related liabilities were indexed to the various benchmark rates relevant in each case in terms of currency and payment frequency. Therefore the net exposure to each benchmark rate is in direct proportion to our net assets indexed to that rate. In addition to cash coupon, all-in yield / cost includes the amortization of deferred origination fees / financing costs.