Long-Term Debt (Tables)

3 Months Ended

Mar. 31, 2020

Debt Disclosure [Abstract]

Schedule of Long-Term Debt

Long-term debt as of March 31, 2020 and December 31, 2019 consists of the following: 

	March 31, 2020			December 31, 2019
2018-1 Class A-2-I notes	$	566,375		$	567,813
2018-1 Class A-2-II notes	615,625			617,187
2019-1 Class A-2 notes	548,625			550,000
Borrowings under Variable Funding Notes	75,000			—
Total debt, excluding deferred financing costs	1,805,625			1,735,000
Deferred financing costs, net of accumulated amortization	(28,398		)	(29,995		)
Total debt	1,777,227			1,705,005
Current portion of long-term debt	17,500			17,500
Long-term debt and borrowings under Variable Funding Notes, net of current portion	$	1,759,727		$	1,687,505

Schedule of Future Annual Payments of Long-term Debt

Future annual principal payments of long-term debt as of March 31, 2020 are as follows: 

	Amount
Remainder of 2020	$	13,125
2021	17,500
2022	568,063
2023	86,750
2024	11,750
Thereafter	1,108,437
Total	$	1,805,625