Secured Debt Agreements, Net (Tables)

12 Months Ended

Dec. 31, 2018

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


	Secured Debt Agreements Borrowings Outstanding
	December 31, 2018			December 31, 2017
Credit facilities	$	6,903,683		$	4,068,249
Asset-specific financings		1,538,548			518,864
GE portfolio acquisition facility		510,405			703,423
Revolving credit agreement		43,845			—

Total secured debt agreements	$	8,996,481		$	5,290,536

Deferred financing costs⁽¹⁾		(21,725	)		(16,681	)

Net book value of secured debt	$	8,974,756		$	5,273,855

(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):


	December 31, 2018
Lender	Maximum Facility Size⁽¹⁾		Credit Borrowings						Collateral Assets⁽³⁾
Lender	Maximum Facility Size⁽¹⁾		Potential⁽²⁾		Outstanding		Available⁽²⁾		Collateral Assets⁽³⁾
Wells Fargo	$	3,000,000	$	1,398,103	$	1,311,749	$	86,354	$	1,853,770
Deutsche Bank		1,100,000		934,631		934,631		—		1,193,713
Barclays		1,500,000		890,620		890,620		—		1,113,275
Bank of America		1,000,000		873,446		873,446		—		1,090,117
MetLife		704,325		675,329		675,329		—		852,733
Citibank⁽⁴⁾		1,000,000		817,993		630,454		187,539		1,030,116
JP Morgan		500,000		492,349		492,349		—		626,897
Société Générale⁽⁵⁾		688,020		321,182		321,182		—		404,048
Morgan Stanley⁽⁶⁾		637,700		341,241		276,721		64,520		457,496
Goldman Sachs		450,000		230,140		230,140		—		295,368
Goldman Sachs - Multi. JV⁽⁷⁾		250,000		170,060		170,060		—		212,983
Bank of America - Multi. JV⁽⁷⁾		200,000		97,002		97,002		—		121,636

	$	11,030,045	$	7,242,096	$	6,903,683	$	338,413	$	9,252,152


	December 31, 2017
	Maximum Facility Size⁽¹⁾		Credit Borrowings						Collateral Assets⁽³⁾
Lender	Maximum Facility Size⁽¹⁾		Potential⁽²⁾		Outstanding		Available⁽²⁾		Collateral Assets⁽³⁾
Wells Fargo	$	2,000,000	$	1,289,135	$	1,170,801	$	118,334	$	1,680,325
MetLife		1,000,000		807,164		807,164		—		1,039,231
Bank of America		750,000		573,542		573,542		—		765,049
JP Morgan		500,000		443,496		319,755		123,741		579,218
Société Générale⁽⁵⁾		480,200		300,871		300,871		—		373,181
Deutsche Bank		500,000		295,743		295,743		—		399,203
Citibank⁽⁴⁾		800,125		354,354		240,881		113,473		455,433
Morgan Stanley⁽⁶⁾		675,650		456,344		216,044		240,300		591,168
Bank of America - Multi. JV⁽⁷⁾		200,000		85,560		85,560		—		106,950
Goldman Sachs - Multi. JV⁽⁷⁾		250,000		57,888		57,888		—		75,225

	$	7,155,975	$	4,664,097	$	4,068,249	$	595,848	$	6,064,983

(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)	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.

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

(4)	As of December 31, 2018 the Citibank facility was denominated in U.S. dollars. As of December 31, 2017, the maximum facility size was composed of a $500.0 million facility denominated in U.S. dollars plus a €250.0 million facility, which translated to $300.1 million as of such date.

(5)	As of December 31, 2018, the Société Générale maximum facility size was €600.0 million, which translated to $688.0 million. As of December 31, 2017 the maximum facility size was €400.0 million, which translated to $480.2 million.

(6)	As of December 31, 2018 and 2017, the Morgan Stanley maximum facility of £500.0 million was translated to $637.7 million and $675.7 million, respectively.

(7)	These facilities finance the loan investments of our consolidated Multifamily Joint Venture. Refer to Note 2 for additional discussion of our Multifamily Joint Venture.

Summary of Key Terms of Credit Facilities

The following tables outline the key terms of our credit facilities as of December 31, 2018:


Lender	Currency	Guarantee⁽¹⁾			Margin Call⁽²⁾		Term/Maturity
Goldman Sachs - Multi. JV⁽³⁾	$		25	%		Collateral marks only	July 12, 2020⁽⁴⁾
JP Morgan	$ / £		50	%		Collateral marks only	January 7, 2021
Bank of America - Multi. JV⁽³⁾	$		43	%		Collateral marks only	July 19, 2021⁽⁵⁾
Deutsche Bank	$		25	%		Collateral marks only	August 9, 2021⁽⁶⁾
Morgan Stanley	$ / £ / €		25	%		Collateral marks only	March 1, 2022
Barclays	$		25	%		Collateral marks only	March 29, 2023⁽⁷⁾
MetLife	$		50	%		Collateral marks only	April 22, 2023⁽⁸⁾
Bank of America	$		50	%		Collateral marks only	May 21, 2023⁽⁹⁾
Goldman Sachs	$		25	%		Collateral marks only	October 22, 2023⁽¹⁰⁾
Citibank	$ / £ / € / A$		25	%		Collateral marks only	Term matched⁽¹¹⁾
Société Générale	$ / £ / €		25	%		Collateral marks only	Term matched⁽¹¹⁾
Wells Fargo	$		25	%		Collateral marks only	Term matched⁽¹¹⁾

(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 facilities finance the loan investments of our consolidated Multifamily Joint Venture. Refer to Note 2 for additional discussion of our Multifamily Joint Venture.

(4)	Includes a one-year extension option which may be exercised at our sole discretion.

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

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

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

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

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

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

(11)	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.


Currency	Potential Borrowings		Outstanding Borrowings⁽¹⁾		Floating Rate Index	Spread⁽²⁾	Advance Rate⁽³⁾
$	$	6,591,590	$	6,302,207	1-month USD LIBOR	1.73%	79.3%
£	£	319,690	£	319,690	3-month GBP LIBOR	1.90%	79.2%
A$	A$	255,270	A$	255,270	3-month BBSY	1.90%	78.0%
€	€	54,796	€	12,038	3-month EURIBOR	2.28%	80.0%

	$	7,242,096	$	6,903,683		1.75%	79.3%

(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 spread over the applicable floating rate index, based on borrowings outstanding.

(3)	Represents weighted-average advance rate based on the approved outstanding principal balance of the collateral assets pledged.

Summary of Asset-Specific Financings

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


	December 31, 2018
Asset-Specific Financings	Count	Principal Balance		Book Value		Wtd. Avg. Yield/Cost⁽¹⁾			Guarantee⁽²⁾		Wtd. Avg. Term⁽³⁾
Collateral assets	5	$	1,923,404	$	1,912,990		L+3.49	%		n/a		Sep. 2022
Financing provided⁽⁴⁾	5	$	1,538,548	$	1,532,306		L+1.82	%	$	1,172,572		Sep. 2022


	December 31, 2017
Asset-Specific Financings	Count	Principal Balance		Book Value		Wtd. Avg. Yield/Cost⁽¹⁾			Guarantee⁽²⁾		Wtd. Avg. Term⁽³⁾
Collateral assets	6	$	682,259	$	677,296		L+4.76	%		n/a		Dec. 2020
Financing provided⁽⁴⁾	6	$	518,864	$	517,088		L+2.50	%	$	162,475		Dec. 2020

(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)	As of December 31, 2018 and December 31, 2017, borrowings of $551.7 million and $394.8 million, respectively, under these asset specific financings are cross collateralized with related credit facilities with the same lenders.

GE Portfolio Acquisition Facility [Member]

Summary of Asset-Specific Financings

The following tables detail our asset-specific borrowings related to the GE portfolio acquisition ($ in thousands):


	December 31, 2018
GE Portfolio Acquisition Facility	Count		Principal Balance⁽¹⁾		Book Value		Wtd. Avg. Yield/Cost⁽²⁾			Guarantee⁽³⁾		Wtd. Avg. Term⁽⁴⁾
Collateral assets		11	$	660,743	$	662,521		6.32	%		n/a		May 2021
Financing provided⁽⁵⁾		11	$	510,405	$	509,813		L+1.79	%	$	250,000		May 2021

	December 31, 2017
GE Portfolio Acquisition Facility	Count		Principal Balance⁽¹⁾		Book Value		Wtd. Avg. Yield/Cost⁽²⁾			Guarantee⁽³⁾		Wtd. Avg. Term⁽⁴⁾
Collateral assets		16	$	906,707	$	911,092		5.74	%		n/a		Jul. 2020
Financing provided⁽⁵⁾		16	$	703,423	$	702,337		L+1.72	%	$	250,000		Jul. 2020

(1)

As of December 31, 2018, this facility provided for $591.7 million of financing, of which $510.4 million was outstanding and an additional $81.3 million was available to finance future loan fundings in the GE portfolio. As of December 31, 2017, this facility provided for $816.3 million of financing, of which $703.4 million was outstanding and an additional $112.9 million was available to finance future loan fundings in the GE portfolio.

(2)	In addition to cash coupon, yield/cost includes the amortization of deferred origination fees / financing costs.

(3)	We guarantee obligations under the GE portfolio acquisition facility in an amount equal to the greater of (i) 25% of outstanding asset-specific borrowings, and (ii) $250.0 million.

(4)	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.

(5)	Borrowings under these financings are cross collateralized with the related credit facility with the same lender.

- Definition

Tabular disclosure of long-debt instruments or arrangements, including identification, terms, features, collateral requirements and other information necessary to a fair presentation. These are debt arrangements that originally required repayment more than twelve months after issuance or greater than the normal operating cycle of the entity, if longer.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 210
-SubTopic 10
-Section S99
-Paragraph 1
-Subparagraph (SX 210.5-02.22)
-URI http://asc.fasb.org/extlink&oid=6877327&loc=d3e13212-122682

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 835
-SubTopic 30
-Section 45
-Paragraph 1A
-URI http://asc.fasb.org/extlink&oid=114775744&loc=d3e28541-108399

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 505
-SubTopic 10
-Section 50
-Paragraph 6
-URI http://asc.fasb.org/extlink&oid=109259400&loc=d3e21506-112644

Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 235
-SubTopic 10
-Section S99
-Paragraph 1
-Subparagraph (SX 210.4-08.(e),(f))
-URI http://asc.fasb.org/extlink&oid=26873400&loc=d3e23780-122690

Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 835
-SubTopic 30
-Section 45
-Paragraph 2
-URI http://asc.fasb.org/extlink&oid=114775744&loc=d3e28551-108399

Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 505
-SubTopic 10
-Section 50
-Paragraph 7
-URI http://asc.fasb.org/extlink&oid=109259400&loc=d3e21521-112644

Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 505
-SubTopic 10
-Section 50
-Paragraph 8
-URI http://asc.fasb.org/extlink&oid=109259400&loc=d3e21538-112644

Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 942
-SubTopic 470
-Section 50
-Paragraph 3
-URI http://asc.fasb.org/extlink&oid=75038535&loc=d3e64711-112823

Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 835
-SubTopic 30
-Section 55
-Paragraph 8
-URI http://asc.fasb.org/extlink&oid=114775985&loc=d3e28878-108400

Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 505
-SubTopic 10
-Section 50
-Paragraph 3
-URI http://asc.fasb.org/extlink&oid=109259400&loc=d3e21475-112644

+ Details