XML 31 R14.htm IDEA: XBRL DOCUMENT v3.20.4
Securitized Debt Obligations, Net
12 Months Ended
Dec. 31, 2020
Text Block [Abstract]  
Securitized Debt Obligations, Net
 
6. SECURITIZED DEBT OBLIGATIONS, NET
We have financed certain pools of our loans through collateralized loan obligations, which include the 2020 FL3 CLO, 2020 FL2 CLO, and 2017 FL1 CLO, or collectively, the CLOs. We have also financed one of our loans through a single asset securitization vehicle, or the 2017 Single Asset Securitization. The CLOs and the 2017 Single Asset Securitization have issued securitized debt obligations that are
non-recourse
to us. The CLOs and the 2017 Single Asset Securitization are consolidated in our financial statements. Refer to Note 15 for further discussion of our CLOs and 2017 Single Asset Securitization.
The following tables detail our securitized debt obligations ($ in thousands):
 
   
December 31, 2020
 
Securitized Debt Obligations
 
Count
   
Principal
Balance
   
Book
Value
   
Wtd. Avg.
Yield/Cost
(1)
   
Term
(2)
 
2020 FL3 Collateralized Loan Obligation
                                       
Collateral assets
    25     $ 1,000,000     $ 1,000,000       L+3.09     February 2024  
Financing provided
    1       808,750       800,993       L+2.08         November 2037  
2020 FL2 Collateralized Loan Obligation
                                       
Collateral assets
    31       1,500,000       1,500,000       L+3.17     January 2024  
Financing provided
    1       1,243,125       1,233,464       L+1.44     February 2038  
2017 FL1 Collateralized Loan Obligation
                                       
Collateral assets
    15       666,334       666,334       L+3.39     January 2023  
Financing provided
    1       483,834       483,113       L+1.83     June 2035  
2017 Single Asset Securitization
                                       
Collateral assets
(3)
    1       619,194       618,766       L+3.57     June 2023  
Financing provided
    1       404,929       404,929       L+1.63     June 2033  
Total
                                       
Collateral assets
    72     $ 3,785,528     $ 3,785,100       L+3.25        
   
 
 
   
 
 
   
 
 
   
 
 
         
Financing provided
(4)
    4     $
      
2,940,638     $
      
2,922,499               L+1.70        
   
 
 
   
 
 
   
 
 
   
 
 
         
   
   
December 31, 2019
 
Securitized Debt Obligations
 
Count
   
Principal
Balance
   
Book Value
   
Wtd. Avg.
Yield/Cost
(1)
   
Term
(2)
 
2017 FL1 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 assumes 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, 2020 and 2019, we recorded $43.1 million and $47.2 million, respectively, of interest expense related to our securitized debt obligations.