XML 52 R34.htm IDEA: XBRL DOCUMENT v3.21.2
Term Loans, Net (Tables)
6 Months Ended
Jun. 30, 2021
Debt Disclosure [Line Items]  
Schedule of Debt
The following table details our secured credit facilities as of June 30, 2021 ($ in thousands):
June 30, 2021
                
Wtd Avg.
                  
Wtd Avg.
      
Recourse Limitation
Currency
  
Lenders
(1)
  
Borrowings
    
Maturity
(2)
      
Loan Count
  
Collateral
(3)
    
Maturity
(4)
      
Wtd. Avg.
  
Range
USD
   12    $ 4,589,729      8/1/2024          88    $ 7,437,101      9/20/2024        29%    25% - 100%
EUR
     6      2,457,542      7/18/2024  
 
       9      3,258,275      6/27/2024  
 
   49%    25% - 100%
GBP
     6      986,145      7/8/2024  
 
     11      1,630,785      9/30/2024  
 
   27%    25% - 50%
Others
(5)
     4      695,865      5/5/2025  
 
       5      895,872      4/13/2025  
 
   27%    25% - 100%
    
 
  
 
 
    
 
      
 
  
 
 
    
 
      
 
  
 
Total
   12    $ 8,729,281      8/16/2024        113    $ 13,222,033      9/14/2024        34%   
25% - 100%
    
 
  
 
 
    
 
      
 
  
 
 
    
 
      
 
  
 
 
(1)
Represents the number of lenders with fundings advanced in each respective currency, as well as the total number of facility lenders.
 
(2)
Based on the earlier of (i) the maximum maturity date of each secured credit facility, or (ii) the maximum maturity date of the collateral loans.
 
(3)
Represents the principal balance of the collateral assets.
 
(4)
Maximum maturity assumes all extension options are exercised by the borrower, however our loans may be repaid prior to such date.
 
(5)
Includes Swedish Krona, Australian Dollar, and Canadian Dollar currencies.
Schedule of Net Book Value of Our Term Loans on Our Consolidated Balance Sheets
The following table details the net book value of our Convertible Notes on our consolidated balance sheets ($ in thousands):
 
    
June 30, 2021
    
December 31, 2020
 
Face value
   $ 622,500      $ 622,500  
Unamortized discount
     (4,113      (5,715
Deferred financing costs
     (276      (396
    
 
 
    
 
 
 
Net book value
   $ 618,111      $ 616,389  
    
 
 
    
 
 
 
Term Loan [Member]  
Debt Disclosure [Line Items]  
Schedule of Debt
As of June 30, 2021, the following senior term loan facilities, or Term Loans, were outstanding ($ in thousands):
 
Term Loans
  
Face Value
    
Interest Rate
(1)
   
All-in Cost
(1)(2)
   
Maturity
 
B-1
Term Loan
   $ 934,634        + 2.25     + 2.53     April 23, 2026  
B-2
Term Loan
   $ 421,506        + 2.75     + 3.42     April 23, 2026  
                        
 
(1)  
 
The
B-2
Term Loan includes a LIBOR floor of 0.50%.
(2)  
 
Includes issue discount and transaction expenses that are amortized through interest expense over the life of the Term Loans.
Schedule of Net Book Value of Our Term Loans on Our Consolidated Balance Sheets
The following table details the net book value of our Term Loans on our consolidated balance sheets ($ in thousands):
 
    
June 30, 2021
    
December 31, 2020
 
Face value
   $ 1,356,140      $ 1,062,766  
Unamortized discount
     (10,286      (9,807
Deferred financing costs
     (13,724      (11,255
    
 
 
    
 
 
 
Net book value
   $ 1,332,130      $ 1,041,704