XML 67 R60.htm IDEA: XBRL DOCUMENT v3.20.2
Future Scheduled Repayments (Detail)
Jun. 30, 2020
USD ($)
Debt Instrument [Line Items]  
2021 $ 247,705,000 [1]
2022 395,721,000 [1]
2023 276,573,000 [1]
2024 1,535,090,000 [1]
2025 and thereafter 1,218,330,000 [1]
Long Term Debt, Carrying Amount, Total 3,673,419,000 [1]
Available Borrowing, as Limited by the Borrowing Base 151,946,000 [1]
Current and Available Borrowing, as limited by the Borrowing Base 3,825,365,000 [1]
Total Commitment 4,468,303,000 [1]
TL Revolving Credit Facility  
Debt Instrument [Line Items]  
2024 1,258,800,000
Long Term Debt, Carrying Amount, Total 1,258,800,000
Available Borrowing, as Limited by the Borrowing Base 151,727,000
Current and Available Borrowing, as limited by the Borrowing Base 1,410,527,000
Total Commitment 1,500,000,000
TL 2019 Term Loan  
Debt Instrument [Line Items]  
2021 10,709,000
2022 11,090,000
2023 11,484,000
2024 11,892,000
2025 and thereafter 109,610,000
Long Term Debt, Carrying Amount, Total 154,785,000
Current and Available Borrowing, as limited by the Borrowing Base 154,785,000
Total Commitment 154,785,000
TMCL II Secured Debt Facility  
Debt Instrument [Line Items]  
2021 58,801,000
2022 60,148,000
2023 53,915,000
2024 53,328,000
2025 and thereafter 431,054,000
Long Term Debt, Carrying Amount, Total 657,246,000
Current and Available Borrowing, as limited by the Borrowing Base 657,246,000
Total Commitment 1,200,000,000
TMCL V 2017-1 Bonds  
Debt Instrument [Line Items]  
2021 45,408,000 [2]
2022 58,522,000 [2]
2023 64,545,000 [2]
2024 59,705,000 [2]
2025 and thereafter 72,397,000 [2]
Long Term Debt, Carrying Amount, Total 300,577,000 [2]
Current and Available Borrowing, as limited by the Borrowing Base 300,577,000 [2]
Total Commitment 300,577,000 [2]
TMCL V 2017-2 Bonds  
Debt Instrument [Line Items]  
2021 48,667,000 [3]
2022 61,700,000 [3]
2023 74,474,000 [3]
2024 79,210,000 [3]
2025 and thereafter 113,801,000 [3]
Long Term Debt, Carrying Amount, Total 377,852,000 [3]
Current and Available Borrowing, as limited by the Borrowing Base 377,852,000 [3]
Total Commitment 377,852,000 [3]
TMCL VI Term Loan  
Debt Instrument [Line Items]  
2021 25,500,000
2022 25,500,000
2023 25,500,000
2024 25,500,000
2025 and thereafter 138,500,000
Long Term Debt, Carrying Amount, Total 240,500,000
Current and Available Borrowing, as limited by the Borrowing Base 240,500,000
Total Commitment 240,500,000
TMCL VII 2018-1 Bonds  
Debt Instrument [Line Items]  
2021 18,656,000 [3]
2022 18,655,000 [3]
2023 18,655,000 [3]
2024 18,655,000 [3]
2025 and thereafter 147,635,000 [3]
Long Term Debt, Carrying Amount, Total 222,256,000 [3]
Current and Available Borrowing, as limited by the Borrowing Base 222,256,000 [3]
Total Commitment 222,256,000 [3]
TMCL VII 2019-1 Bonds  
Debt Instrument [Line Items]  
2021 28,000,000 [3]
2022 28,000,000 [3]
2023 28,000,000 [3]
2024 28,000,000 [3]
2025 and thereafter 205,333,000 [3]
Long Term Debt, Carrying Amount, Total 317,333,000 [3]
Current and Available Borrowing, as limited by the Borrowing Base 317,333,000 [3]
Total Commitment 317,333,000 [3]
TAP Funding Revolving Credit Facility  
Debt Instrument [Line Items]  
2021 11,964,000
2022 132,106,000
Long Term Debt, Carrying Amount, Total 144,070,000
Available Borrowing, as Limited by the Borrowing Base 219,000
Current and Available Borrowing, as limited by the Borrowing Base 144,289,000
Total Commitment $ 155,000,000
[1] Future scheduled payments for all debts exclude unamortized prepaid debt issuance costs in an aggregate amount of $23,225.
[2] TMCL V 2017-1 Bonds was fully repaid by proceeds from the TMCL VII 2020-1 Bonds on August 20, 2020, see Note 13 "Subsequent Events" for further information.
[3] Future scheduled payments for TMCL V 2017-2 Bonds, TMCL VII 2018-1 and TMCL VII 2019-1 Bonds exclude an unamortized discount of $39, $2,071 and $91, respectively.