XML 41 R31.htm IDEA: XBRL DOCUMENT v3.20.1
Securitized Debt Obligations, Net (Tables)
3 Months Ended
Mar. 31, 2020
Text Block [Abstract]  
Schedule of Information on Securitized Debt Obligations
The following tables detail our securitized debt obligations ($ in thousands):
                                     
 
March 31, 2020
 
Securitized Debt Obligations
 
Count
 
Principal
Balance
 
 
Book Value
 
 
Wtd. Avg. 
Yield/Cost
(1)
 
 
Term
(2)
 
2020 Collateralized Loan Obligation
 
   
     
     
     
 
Collateral assets
 
34
  $
1,500,000
    $
1,500,000
     
L+3.22
%    
December 2023
 
Financing provided
 
1
   
1,243,125
     
1,231,186
     
L+1.47
%    
February 2038
 
2017 Collateralized Loan Obligation
 
   
     
     
     
 
Collateral assets
 
16
   
717,763
     
717,763
     
L+3.35
%    
January 2023
 
Financing provided
 
1
   
535,263
     
533,857
     
L+1.82
%    
June 2035
 
2017 Single Asset Securitization
 
   
     
     
     
 
Collateral assets
(3)
 
1
   
716,884
     
716,240
     
L+3.60
%    
June 2023
 
Financing provided
 
1
   
474,620
     
474,597
     
L+1.63
%    
June 2033
 
Total
 
   
     
     
     
 
Collateral assets
 
51
  $
   2,934,647
    $
2,934,003
     
L+3.36
%    
 
                                     
Financing provided
(4)
 
3
  $
   2,253,008
    $
2,239,640
     
L+1.59
%    
 
                                     
 
 
 
 
 
 
 
 
 
 
                                     
 
December 31, 2019
 
Securitized Debt Obligations
 
Count
 
Principal
Balance
 
 
Book Value
 
 
Wtd. Avg.
Yield/Cost
(1)
 
 
Term
(2)
 
2017 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
%    
 
                                     
 
 
 
 
 
 
 
 
 
 
                                         
                        
 
 
 
 
 
 
 
 
 
 
 
     
(1)  
 
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 months ended March 31, 2020 and 2019, we recorded $12.0 million and $13.5 million, respectively, of interest expense related to our securitized debt obligations.