XML 25 R28.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
WAREHOUSE NOTES PAYABLE (Tables)
12 Months Ended
Dec. 31, 2019
Debt  
Schedule of Maturities of Warehouse Notes Payable and Note Payable

Year Ending December 31,

    

Maturities

  

2020

$

825,802

2021

13,032

2022

76,986

2023

3,000

2024

3,000

Thereafter

282,750

Total

$

1,204,570

Warehouse Facilities  
Debt  
Schedule of Debt Obligations

December 31, 2019

 

(dollars in thousands)

    

Committed

    

Uncommitted

Total Facility

Outstanding

    

    

 

Facility1

Amount

Amount

Capacity

Balance

Interest rate

 

Agency Warehouse Facility #1

$

350,000

$

200,000

$

550,000

$

148,877

 

30-day LIBOR plus 1.15%

Agency Warehouse Facility #2

 

500,000

 

300,000

 

800,000

 

15,291

 

30-day LIBOR plus 1.15%

Agency Warehouse Facility #3

 

500,000

 

265,000

 

765,000

 

35,510

 

30-day LIBOR plus 1.15%

Agency Warehouse Facility #4

350,000

350,000

258,045

30-day LIBOR plus 1.15%

Agency Warehouse Facility #5

500,000

500,000

60,751

30-day LIBOR plus 1.15%

Agency Warehouse Facility #6

250,000

100,000

350,000

14,930

30-day LIBOR plus 1.15%

Total National Bank Agency Warehouse Facilities

$

1,950,000

$

1,365,000

$

3,315,000

$

533,404

Fannie Mae repurchase agreement, uncommitted line and open maturity

 

 

1,500,000

 

1,500,000

 

131,984

 

Total Agency Warehouse Facilities

$

1,950,000

$

2,865,000

$

4,815,000

$

665,388

Interim Warehouse Facility #1

$

135,000

$

$

135,000

$

98,086

 

30-day LIBOR plus 1.90%

Interim Warehouse Facility #2

 

100,000

 

 

100,000

 

49,256

 

30-day LIBOR plus 1.65%

Interim Warehouse Facility #3

 

75,000

 

75,000

 

150,000

 

65,991

 

30-day LIBOR plus 1.90% to 2.50%

Interim Warehouse Facility #4

100,000

100,000

28,100

30-day LIBOR plus 1.75%

Total National Bank Interim Warehouse Facilities

$

410,000

$

75,000

$

485,000

$

241,433

Debt issuance costs

 

 

 

 

(693)

Total warehouse facilities

$

2,360,000

$

2,940,000

$

5,300,000

$

906,128

December 31, 2018

 

(dollars in thousands)

    

Committed

    

Uncommitted

Total Facility

Outstanding

    

    

 

Facility1

Amount

Amount

Capacity

Balance

Interest rate

 

Agency Warehouse Facility #1

$

425,000

$

200,000

$

625,000

$

57,572

 

30-day LIBOR plus 1.20%

Agency Warehouse Facility #2

 

500,000

 

300,000

 

800,000

 

62,830

 

30-day LIBOR plus 1.20%

Agency Warehouse Facility #3

 

500,000

 

265,000

 

765,000

 

451,549

 

30-day LIBOR plus 1.25%

Agency Warehouse Facility #4

350,000

350,000

225,538

30-day LIBOR plus 1.20%

Agency Warehouse Facility #5

30,000

30,000

12,484

 

30-day LIBOR plus 1.80%

Agency Warehouse Facility #6

250,000

100,000

350,000

66,579

30-day LIBOR plus 1.20%

Total National Bank Agency Warehouse Facilities

$

2,055,000

$

865,000

$

2,920,000

$

876,552

Fannie Mae repurchase agreement, uncommitted line and open maturity

 

 

1,500,000

 

1,500,000

 

156,700

Total agency warehouse facilities

$

2,055,000

$

2,365,000

$

4,420,000

$

1,033,252

 

Interim Warehouse Facility #1

$

85,000

$

$

85,000

$

68,390

 

30-day LIBOR plus 1.90%

Interim Warehouse Facility #2

 

100,000

 

 

100,000

 

37,899

 

30-day LIBOR plus 2.00%

Interim Warehouse Facility #3

 

75,000

 

 

75,000

 

23,250

30-day LIBOR plus 1.90% to 2.50%

Total interim warehouse facilities

$

260,000

$

$

260,000

$

129,539

Debt issuance costs

 

 

 

 

(1,409)

Total warehouse facilities

$

2,315,000

$

2,365,000

$

4,680,000

$

1,161,382

1 Agency Warehouse Facilities, including the Fannie Mae repurchase agreement are used to fund loans held for sale, while Interim Warehouse Facilities are used to fund loans held for investment.

Notes Payable  
Debt  
Schedule of Debt Obligations

(in thousands, unless otherwise specified)

December 31, 

Component

    

2019

    

2018

  

Interest rate and repayments

 

Unpaid principal balance

$

297,750

$

300,000

Interest rate varies - see above for further details;

Unamortized debt discount

(1,245)

(1,466)

quarterly principal payments of $0.8 million

Unamortized debt issuance costs

(2,541)

(2,524)

Carrying balance

$

293,964

$

296,010