Annual report pursuant to Section 13 and 15(d)

Indebtedness

v3.20.4
Indebtedness
 12 Months Ended
Dec. 31, 2020
Debt Disclosure [Abstract]  
Indebtedness Indebtedness
As of December 31, 2020 and 2019, respectively, debt consisted of the following (in thousands, except percentages):
December 31, 2020 December 31, 2019
Unused Borrowing Capacity (1)
Weighted Average Interest Rate at December 31, 2020 (2)
Weighted Average Interest Rate at December 31, 2019 (2)
Contractual Interest Rate (3)
Contractual Maturity Date
Recourse debt
Bank Line of Credit (4)
$ 230,660  $ 239,485  $ —  3.53% 5.36%
LIBOR +3.25%
 April 2022
Total recourse debt 230,660  239,485  — 
Non-recourse debt (5)
Senior revolving and delayed draw loans (6)(7)
587,600  157,200  99,429  2.85% 4.40%
LIBOR +2.50% - 3.10%
March 2023 - October 2027
Senior non-revolving loans 1,087,386  476,909  —  3.68% 4.16%
4.50% - 6.50%; LIBOR +2.125% - 3.00%
April 2022 - November 2040
Subordinated delayed draw loans 282,722  —  56,963  8.43% N/A
8.00% - 10.00%
May 2023 - October 2032
Subordinated loans (8)
668,642  526,825  —  8.76% 9.04%
9.25% - 10.00%; LIBOR +5.00% - 9.00%
March 2023 - January 2042
Securitized loans 1,885,981  902,891  —  4.18% 4.36%
2.33% - 5.31%; LIBOR +2.50%
August 2023 - February 2055
Total nonrecourse debt 4,512,331  2,063,825  156,392 
Total recourse and nonrecourse debt 4,742,991  2,303,310  156,392 
Plus: Debt premium 108,779  —  — 
Less: Debt discount (55,625) (48,370) — 
Total debt, net $ 4,796,145  $ 2,254,940  $ 156,392 

(1)Represents the additional amount the Company could borrow, if any, based on the state of its existing assets as of December 31, 2020.
(2)Reflects weighted average contractual, unhedged rates. See Note 12, Derivatives for hedge rates.
(3)Ranges shown reflect fixed interest rate and rates using LIBOR as applicable.
(4)This syndicated working capital facility with banks has a total commitment up to $250.0 million and is secured by substantially all of the unencumbered assets of the Company, as well as ownership interests in certain subsidiaries of the Company. Loans under this facility bear interest at LIBOR +3.25% per annum or Base Rate +2.25% per annum. The Base Rate is the highest of the Federal Funds Rate +0.50 %, the Prime Rate, or LIBOR +1.00 %. Subject to various restrictive covenants, such as the completion and presentation of audited consolidated financial statements, maintaining a minimum unencumbered liquidity of at least $25.0
million at the end of each calendar month, maintaining quarter end liquidity to be at least $35.0 million, and maintaining a minimum interest coverage ratio of 3.50 or greater, measured quarterly as of the last day of each quarter. The Company was in compliance with all debt covenants as of December 31, 2020.
(5)Certain loans under this category are part of project equity transactions.
(6)A loan within this category, with an outstanding balance of $60.0 million as of December 31, 2020 is recourse to Vivint Solar Inc., a wholly owned subsidiary of the Company, and is non-recourse to the Company. Under this loan, the Company may incur up to an aggregate principal amount of $200.0 million in revolver borrowings. Borrowings under this revolving loan may be designated as base rate loans or LIBOR loans, subject to certain terms and conditions. Base rate loans accrue interest at a rate per year equal to 2.25% plus the highest of (i) the federal funds rate plus 0.50%, (ii) Bank of America, N.A.’s published “prime rate,” and (iii) LIBOR rate plus 1.00%, subject to a 0.00% floor. LIBOR loans accrue interest at a rate per annum equal to 3.25% plus the fluctuating rate of interest equal to LIBOR or a comparable successor rate approved by the administrative agent, subject to a 0.00% floor. In addition to customary covenants for these type of facilities, the Company is subject to financial covenants and is required to have unencumbered cash and cash equivalents at the end of each fiscal quarter of at least the greater of (i) $30.0 million and (ii) the amount of unencumbered liquidity to be maintained by Vivint Solar, Inc. in accordance with any loan documents governing recourse debt facilities of Vivint Solar Inc. As of December 31, 2020, Vivint Solar, Inc. did not have any recourse debt facilities other than the facility described in this paragraph.
(7)Pursuant to the terms of the aggregation facilities within this category the Company may draw up to an aggregate principal amount of $1.1 billion in revolver borrowings depending on the available borrowing base at the time.
(8)A loan under this category with an outstanding balance of $123.4 million as of December 31, 2020 contains a put option that can be exercised beginning in 2036 that would require the Company to pay off the entire loan on November 30, 2037.

Senior and Subordinated Debt Facilities
    Each of the Company's senior and subordinated debt facilities contain customary covenants including the requirement to maintain certain financial measurements and provide lender reporting. Each of the senior and subordinated debt facilities also contain certain provisions in the event of default that entitle lenders to take certain actions including acceleration of amounts due under the facilities and acquisition of membership interests and assets that are pledged to the lenders under the terms of the senior and subordinated debt facilities. The facilities are non-recourse to the Company and are secured by net cash flows from Customer Agreements or inventories less certain operating, maintenance and other expenses that are available to the borrower after distributions to tax equity investors, where applicable. Under the terms of these facilities, the Company's subsidiaries pay interest and principal from the net cash flows available to the subsidiaries. The Company was in compliance with all debt covenants as of December 31, 2020.
Securitization Loans
Each of the Company's securitized loans contains customary covenants including the requirement to provide reporting to the indenture trustee and ratings agencies. Each of the securitized loans also contain certain provisions in the event of default which entitle the indenture trustee to take certain actions including acceleration of amounts due under the facilities and acquisition of membership interests and assets that are pledged to the lenders under the terms of the securitized loans. The facilities are non-recourse to the Company and are secured by net cash flows from Customer Agreements less certain operating, maintenance and other expenses which are available to the borrower after distributions to tax equity investors, where applicable. Under the terms of these loans, the Company's subsidiaries pay interest and principal from the net cash flows available to the subsidiaries. The Company was in compliance with all debt covenants as of December 31, 2020.
Maturities of Indebtedness
The aggregate future principal payments for debt as of December 31, 2020 are as follows (in thousands):
2021 $ 190,212 
2022 342,044 
2023 819,298 
2024 565,439 
2025 400,586 
Thereafter 2,425,412 
Subtotal 4,742,991 
Plus: Debt premium 108,779 
Less: Debt discount (55,625)
Total $ 4,796,145