XML 44 R31.htm IDEA: XBRL DOCUMENT v3.10.0.1
Securitized Debt Obligations, Net (Tables)
9 Months Ended
Sep. 30, 2018
Text Block [Abstract]  
Schedule of Information on Securitized Debt Obligations

The following tables detail our securitized debt obligations ($ in thousands):

 

    September 30, 2018  

Securitized Debt Obligations

  Count     Principal
Balance
    Book
Value
    Wtd. Avg.
Yield/Cost(1)
    Term(2)  

Collateralized Loan Obligation

         

Collateral assets

    28     $   1,000,000     $   1,000,000       6.09     Feb. 2022  

Financing provided

      1       817,500       809,944       L+1.74     June 2035  

2017 Single Asset Securitization

         

Collateral assets(3)

      1       678,963       675,437       L+3.60     June 2023  

Financing provided

      1       474,620       474,418       L+1.65     June 2033  

Total

         

Collateral assets

    29     $ 1,678,963     $ 1,675,437       6.00  
 

 

 

   

 

 

   

 

 

   

 

 

   

Financing provided(4)

      2     $ 1,292,120     $ 1,284,362       L+1.71  
 

 

 

   

 

 

   

 

 

   

 

 

   
    December 31, 2017  

Securitized Debt Obligations

  Count     Principal
Balance
    Book
Value
    Wtd. Avg.
Yield/Cost(1)
    Term(2)  

Collateralized Loan Obligation

         

Collateral assets

    31     $ 1,000,000     $ 1,000,000       5.16     Nov. 2021  

Financing provided

      1       817,500       808,083       L+1.76     June 2035  

2017 Single Asset Securitization

         

Collateral assets(3)

      1       656,406       652,880       L+3.60     June 2023  

Financing provided

      1       474,620       474,328       L+1.94     June 2033  

Total

         

Collateral assets

    32     $ 1,656,406     $ 1,652,880       5.17  
 

 

 

   

 

 

   

 

 

   

 

 

   

Financing provided(4)

      2     $ 1,292,120     $ 1,282,411       L+1.83  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

  (1)

As of September 30, 2018, 98% of our loans financed by securitized debt obligations earned a floating rate of interest. As of December 31, 2017, 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 nine months ended September 30, 2018, we recorded $12.5 million and $35.6 million of interest expense, respectively, related to our securitized debt obligations. During both the three and nine months ended September 30, 2017, we recorded $3.8 million of interest expense related to our securitized debt obligations.