Secured Debt Agreements, Net (Tables)

3 Months Ended

Mar. 31, 2017

Debt Disclosure [Abstract]

Schedule of Secured Debt Agreements

The following table details our secured debt agreements ($ in thousands):

	Secured Debt Agreements
	Borrowings Outstanding
	March 31, 2017			December 31, 2016
Credit facilities	$	3,958,064		$	3,572,837
GE portfolio acquisition facility		1,250,524			1,479,582
Asset-specific financings		567,577			679,207
Revolving credit agreement		—			—
Total secured debt agreements	$	5,776,165		$	5,731,626
Deferred financing costs(1)		(15,974	)		(15,272	)
Net book value of secured debt	$	5,760,191		$	5,716,354

(1)   Costs incurred in connection with our secured debt agreements are recorded on our consolidated balance sheet when incurred and recognized as a component of interest expense over the life of each related agreement.

Credit Facilities

The following tables detail our credit facilities ($ in thousands):

	March 31, 2017
	Maximum		Collateral		Credit Borrowings
Lender	Facility Size(1)		Assets(2)		Potential(3)		Outstanding		Available(3)
Wells Fargo	$	2,000,000	$	1,895,248	$	1,468,184	$	1,238,872	$	229,312
MetLife		1,000,000		1,104,478		866,114		866,114		—
Bank of America		750,000		813,305		641,066		641,066		—
Citibank(4)		766,300		509,582		393,933		295,777		98,156
Deutsche Bank		500,000		374,119		278,851		278,851		—
Morgan Stanley(5)		627,500		329,767		260,623		220,969		39,654
Société Générale(6)		426,080		281,623		220,915		214,678		6,237
JP Morgan(7)		500,000		359,098		277,914		201,737		76,177
	$	6,569,880	$	5,667,220	$	4,407,600	$	3,958,064	$	449,536

	December 31, 2016
	Maximum		Collateral		Credit Borrowings
Lender	Facility Size(1)		Assets(2)		Potential(3)		Outstanding		Available(3)
Wells Fargo	$	2,000,000	$	1,718,874	$	1,339,942	$	1,107,733	$	232,209
MetLife		1,000,000		1,106,017		862,454		862,454		—
Bank of America		750,000		794,881		617,694		617,694		—
JP Morgan(7)		500,000		550,560		420,414		316,219		104,195
Morgan Stanley(5)		308,500		344,056		272,221		231,930		40,291
Citibank(4)		500,000		508,989		394,677		229,629		165,048
Société Générale(6)		420,680		274,351		207,178		207,178		—
	$	5,479,180	$	5,297,728	$	4,114,580	$	3,572,837	$	541,743

(1)	Maximum facility size represents the largest amount of borrowings available under a given facility once sufficient collateral assets have been approved by the lender and pledged by us.
(2)	Represents the principal balance of the collateral assets.
(3)	Potential borrowings represents 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 credit facility.
(4)	As of March 31, 2017, the Citibank maximum facility size was composed of a general $500.0 million facility size denominated in U.S. Dollars plus a general €250.0 million ($266.3 million) facility size that contemplated British Pound Sterling and Euro borrowings. As of December 31, 2016, the maximum facility size was composed of a general $500.0 million facility.
(5)	As of March 31, 2017, the Morgan Stanley maximum facility size was composed of a £500.0 million facility size that was translated to $627.5 million. As of December 31, 2016, the maximum facility size was composed of a £250.0 million facility size that was translated to $308.5 million. Borrowings denominated in British Pound Sterling and Euro are contemplated under this facility.
(6)	As of March 31, 2017 and December 31, 2016, the Société Générale maximum facility size was composed of a €400.0 million facility size that was translated to $426.1 million and $420.7 million, respectively. Borrowings denominated in U.S. Dollars, British Pound Sterling, and Euro are contemplated under this facility.
(7)	As of March 31, 2017 and December 31, 2016, the JP Morgan maximum facility size was composed of a general $500.0 million facility size, under which U.S. Dollars and British Pound Sterling borrowings are contemplated.

Summary of Key Terms of Credit Facilities

The following tables outline the key terms of our credit facilities as of March 31, 2017:

Lender	Currency	Guarantee(1)	Margin Call(2)	Term/Maturity
Wells Fargo	$	25%	Collateral marks only	Term matched(3)
MetLife	$	50%	Collateral marks only	April 22, 2022(4)
Bank of America	$	50%	Collateral marks only	May 21, 2021(5)
Citibank	$ / £/ €	25%	Collateral marks only	Term matched(3)
Deutsche Bank	$	25%	Collateral marks only	Term matched(3)
Morgan Stanley	£  / €	25%	Collateral marks only	March 1, 2020
Société Générale	$  /£/ €	25%	Collateral marks only	Term matched(3)
JP Morgan	$  / £	50%	Collateral marks only	January 7, 2019

(1)	Other than amounts guaranteed based on specific collateral asset types, borrowings under our credit facilities are non-recourse to us.
(2)	Margin call provisions under our credit facilities do not permit valuation adjustments based on capital markets events, and are limited to collateral-specific credit marks.
(3)	These credit 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.
(4)	Includes five one-year extension options which may be exercised at our sole discretion.
(5)	Includes two one-year extension options which may be exercised at our sole discretion.

Currency	Outstanding Borrowings		Potential Borrowings(1)		Index	Rate(2)	Advance Rate(3)
$		$3,639,921		$4,030,008	1-month USD LIBOR	L+1.88%	78.9%
€		€          —		€     38,269	3-month EURIBOR	n/a	77.8%
£		£   253,500		£   269,273	3-month GBP LIBOR	L+2.15%	79.0%
		$3,958,064		$4,407,600		L+1.90%	78.9%

(1)	Potential borrowings represents 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 credit facility.
(2)	Represents weighted-average cash coupon based on borrowings outstanding.
(3)	Represents weighted-average advance rate based on the outstanding principal balance of the collateral assets pledged.

Summary of Statistics for Asset-Specific Financings

The following tables detail statistics for our asset-specific financings ($ in thousands):

	March 31, 2017
Lender	Count		Principal Balance		Book Value		Wtd. Avg. Yield/Cost(1)			Guarantee(2)		Wtd. Avg. Term(3)
JP Morgan(4)
Collateral assets		1	$	286,887	$	285,955		L+3.88	%		n/a		Jan. 2020
Financing provided		1		233,679		233,413		L+1.89	%	$	116,839		Jan. 2020
Citibank(4)
Collateral assets		2		204,617		204,548		L+4.40	%		n/a		Nov. 2020
Financing provided		2		161,163		161,123		L+2.42	%		40,291		Nov. 2020
Bank of the Ozarks
Collateral assets		2		169,986		167,510		L+6.51	%		n/a		June 2020
Financing provided		2		128,969		128,045		L+3.83	%		—		June 2020
Wells Fargo
Collateral assets		1		62,523		62,302		L+6.05	%		n/a		Dec. 2019
Financing provided		1		43,766		43,609		L+3.14	%		8,753		Dec. 2019
Total
Collateral assets		6	$	724,013	$	720,315		L+4.83	%		n/a
Financing provided		6	$	567,577	$	566,190		L+2.58	%	$	165,883

(1)	These floating rate loans and related liabilities are indexed to the various benchmark rates relevant in each arrangement 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, yield/cost includes the amortization of deferred origination fees / financing costs.
(2)	Other than amounts guaranteed on an asset-by-asset basis, borrowings under our asset-specific financings are non-recourse to us.
(3)	The weighted-average term is determined based on the maximum maturity of the corresponding loans, assuming all extension options are exercised by the borrower. Each of our asset-specific financings are term-matched to the corresponding collateral loans.
(4)	Borrowings under these asset specific financings are cross collateralized with the related credit facility with the same lender.

	December 31, 2016
Lender	Count		Principal Balance		Book Value		Wtd. Avg. Yield/Cost(1)			Guarantee(2)		Wtd. Avg. Term(3)
JP Morgan(4)
Collateral assets		1	$	284,012	$	282,818		L+3.88	%		n/a		Jan. 2020
Financing provided		1		233,679		233,626		L+1.89	%	$	116,839		Jan. 2020
Citibank(4)
Collateral assets		2		203,656		203,555		L+4.40	%		n/a		Nov. 2020
Financing provided		2		158,652		158,609		L+2.42	%		39,663		Nov. 2020
Deutsche Bank
Collateral assets		1		183,300		180,866		L+5.18	%		n/a		Aug. 2021
Financing provided		1		135,075		133,621		L+3.03	%		66,410		Aug. 2021
Bank of the Ozarks
Collateral assets		2		143,164		140,524		L+6.42	%		n/a		Apr. 2020
Financing provided		2		108,435		107,323		L+3.68	%		—		Apr. 2020
Wells Fargo
Collateral assets		1		61,951		61,654		L+6.05	%		n/a		Dec. 2019
Financing provided		1		43,366		43,154		L+2.97	%		8,673		Dec. 2019
Total
Collateral assets		7	$	876,083	$	869,417		L+4.84	%		n/a
Financing provided		7	$	679,207	$	676,333		L+2.60	%	$	231,585

(1)	These floating rate loans and related liabilities are indexed to the various benchmark rates relevant in each arrangement 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, yield/cost includes the amortization of deferred origination fees / financing costs.
(2)	Other than amounts guaranteed on an asset-by-asset basis, borrowings under our asset-specific financings are non-recourse to us.
(3)	The weighted-average term is determined based on the maximum maturity of the corresponding loans, assuming all extension options are exercised by the borrower. Each of our asset-specific financings are term-matched to the corresponding collateral loans.
(4)	Borrowings under these asset specific financings are cross collateralized with the related credit facility with the same lender.