XML 90 R75.htm IDEA: XBRL DOCUMENT v3.22.0.1
Estimated Future Scheduled Repayments (Detail)
Dec. 31, 2021
USD ($)
Debt Instrument [Line Items]  
2022 $ 388,831,000 [1]
2023 1,452,910,000 [1]
2024 395,784,000 [1]
2025 407,496,000 [1]
2026 471,703,000 [1]
2027 and thereafter 2,264,439,000 [1]
Total Borrowing 5,381,163,000 [1]
Available Borrowing, as Limited by the Borrowing Base 299,494,000 [1]
Current and Available Borrowing, as limited by the Borrowing Base 5,680,657,000 [1]
TL Revolving Credit Facility  
Debt Instrument [Line Items]  
2023 1,062,858,000
Total Borrowing 1,062,858,000
Available Borrowing, as Limited by the Borrowing Base 299,494,000
Current and Available Borrowing, as limited by the Borrowing Base 1,362,352,000
TL 2019 Term Loan  
Debt Instrument [Line Items]  
2022 11,285,000
2023 11,686,000
2024 12,102,000
2025 12,532,000
2026 90,973,000
Total Borrowing 138,578,000
Current and Available Borrowing, as limited by the Borrowing Base 138,578,000
TL 2021-1 Term loan  
Debt Instrument [Line Items]  
2022 5,490,000
2023 5,637,000
2024 5,789,000
2025 5,944,000
2026 6,103,000
2027 and thereafter 36,841,000
Total Borrowing 65,804,000
Current and Available Borrowing, as limited by the Borrowing Base 65,804,000
TL 2021-2 Term Loan  
Debt Instrument [Line Items]  
2022 14,434,000
2023 14,858,000
2024 15,294,000
2025 15,743,000
2026 16,205,000
2027 and thereafter 130,101,000
Total Borrowing 206,635,000
Current and Available Borrowing, as limited by the Borrowing Base 206,635,000
TMCL II Secured Debt Facility  
Debt Instrument [Line Items]  
2022 75,345,000 [2]
2023 69,210,000 [2]
2024 70,628,000 [2]
2025 82,028,000 [2]
2026 74,191,000 [2]
2027 and thereafter 702,339,000 [2]
Total Borrowing 1,073,741,000 [2]
Current and Available Borrowing, as limited by the Borrowing Base 1,073,741,000 [2]
TMCL VII 2020-1 Bonds  
Debt Instrument [Line Items]  
2022 56,921,000 [3]
2023 57,675,000 [3]
2024 58,419,000 [3]
2025 57,411,000 [3]
2026 51,728,000 [3]
2027 and thereafter 106,040,000 [3]
Total Borrowing 388,194,000 [3]
Current and Available Borrowing, as limited by the Borrowing Base 388,194,000 [3]
TMCL VII 2020-2 Bonds  
Debt Instrument [Line Items]  
2022 61,149,000 [3]
2023 66,779,000 [3]
2024 69,345,000 [3]
2025 69,631,000 [3]
2026 68,296,000 [3]
2027 and thereafter 200,490,000 [3]
Total Borrowing 535,690,000 [3]
Current and Available Borrowing, as limited by the Borrowing Base 535,690,000 [3]
TMCL VII 2020-3 Bonds  
Debt Instrument [Line Items]  
2022 20,111,000 [3]
2023 20,111,000 [3]
2024 20,111,000 [3]
2025 20,111,000 [3]
2026 20,111,000 [3]
2027 and thereafter 95,306,000 [3]
Total Borrowing 195,861,000 [3]
Current and Available Borrowing, as limited by the Borrowing Base 195,861,000 [3]
TMCL VII 2021-1 Bonds  
Debt Instrument [Line Items]  
2022 44,000,000 [3]
2023 44,000,000 [3]
2024 44,000,000 [3]
2025 44,000,000 [3]
2026 44,000,000 [3]
2027 and thereafter 293,333,000 [3]
Total Borrowing 513,333,000 [3]
Current and Available Borrowing, as limited by the Borrowing Base 513,333,000 [3]
TMCL VII 2021-2 Bonds  
Debt Instrument [Line Items]  
2022 52,096,000 [3]
2023 52,096,000 [3]
2024 52,096,000 [3]
2025 52,096,000 [3]
2026 52,096,000 [3]
2027 and thereafter 355,989,000 [3]
Total Borrowing 616,469,000 [3]
Current and Available Borrowing, as limited by the Borrowing Base 616,469,000 [3]
TMCL VII 2021-3 Bonds  
Debt Instrument [Line Items]  
2022 48,000,000 [3]
2023 48,000,000 [3]
2024 48,000,000 [3]
2025 48,000,000 [3]
2026 48,000,000 [3]
2027 and thereafter 344,000,000 [3]
Total Borrowing 584,000,000 [3]
Current and Available Borrowing, as limited by the Borrowing Base $ 584,000,000 [3]
[1] Future scheduled payments for all debts exclude prepaid debt issuance costs in an aggregate amount of $40,030.
[2] The estimated future scheduled repayments for TMCL II Secured Debt Facility are based on the assumption that the facility will not be extended on its associated conversion date.
[3] Future scheduled payments for all bonds payable exclude unamortized discounts in an aggregate amount of $613.