XML 44 R34.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Securitized Debt Obligations, Net (Tables)
12 Months Ended
Dec. 31, 2019
Text Block [Abstract]  
Schedule of Information on Securitized Debt Obligations
The following tables detail our securitized debt obligations ($ in thousands):
 
December 31, 2019
 
Securitized Debt Obligations
 
Count
 
 
Principal
Balance
 
 
Book
Value
 
 
Wtd. Avg.
Yield/Cost
(1)
 
 
Term
(2)
 
Collateralized Loan Obligation
   
     
     
     
     
 
Collateral assets
   
18
    $
897,522
    $
897,522
     
L+3.43
%    
 
 
 
 
September 2022
 
Financing provided
   
1
     
715,022
     
712,517
     
L+1.98
%    
June 2035
 
2017 Single Asset Securitization
   
     
     
     
     
 
Collateral assets
(3)
   
1
     
711,738
     
710,260
     
L+3.60
%    
June 2023
 
Financing provided
   
1
     
474,620
     
474,567
     
L+1.64
%    
June 2033
 
Total
   
     
     
     
     
 
Collateral assets
   
19
    $
1,609,260
    $
1,607,782
     
L+3.51
%    
 
                                         
Financing provided
(4)
   
2
    $
     1,189,642
    $
     1,187,084
     
          L+1.84
%    
 
                                         
       
 
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
     
L
+
3.65
%    
April 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
     
L
+
3.63
%    
 
                                         
Financing provided
(4)
   
2
    $
     1,292,120
    $
     1,285,471
     
          L+1.71
%    
 
                                         
 
(1) As of December 31, 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.
The other 2% of our loans earned a fixed rate of interest, which we reflect as a spread over USD LIBOR for purposes of the weighted-averages.
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 years ended December 31, 2019 and 2018, we recorded $47.2 million and $48.8 million, respectively, of interest expense related to our securitized debt obligations.