Quarterly report pursuant to Section 13 or 15(d)

Long-term Debt (Tables)

v3.19.2
Long-term Debt (Tables)
6 Months Ended
Jun. 30, 2019
Debt Disclosure [Abstract]  
Schedule of Outstanding Non-Recourse Asset-Backed Debt and Bank Loans
We have outstanding the following asset-backed non-recourse debt and bank loans:
 
Outstanding Balance
as of
 
 
 
 
 
 
 
Anticipated
Balance at
Maturity
 
Carrying Value of Assets Pledged as of
 
 
 
June 30, 2019
 
December 31, 2018
 
Interest
Rate
 
 
 
Maturity Date
 
 
June 30,
2019
 
December 31, 2018
 
Description
of Assets Pledged
 
(dollars in millions)
 
 
HASI Sustainable Yield Bond 2013-1 (1)
$

 
$
55

 
2.79%
 
 
 
December 2019
 
$

 
$

 
$
76

 
Receivables
HASI Sustainable Yield Bond 2015-1A
88

 
90

 
4.28%
 
 
 
October 2034
 

 
135

 
135

 
Receivables, real estate and real estate intangibles
HASI Sustainable Yield Bond 2015-1B Note
13

 
13

 
5.41%
 
 
 
October 2034
 

 
135

 
135

 
Class B Bond of HASI Sustainable Yield Bond 2015-1
2017 Credit Agreement
93

 
112

 
4.12%
 
 
 
January 2023
 

 
104

 
151

 
Equity interests in Strong Upwind Holdings I, II, III, and IV LLC, and Northern Frontier, LLC
HASI SYB Loan Agreement 2015-2
29

 
32

 
6.39%
 
(2) 
 
December 2023
 

 
72

 
72

 
Equity interest in Buckeye Wind Energy Class B Holdings LLC, related interest rate swap
HASI SYB Trust 2016-2
76

 
77

 
4.35%
 
 
 
April 2037
 

 
80

 
81

 
Receivables
2017 Master Repurchase Agreement
58

 
56

 
5.42%
 
(2) 
 
October 2019
(3) 

 
74

 
67

 
Receivables and investments
HASI ECON 101 Trust
130

 
133

 
3.57%
 
 
 
May 2041
 

 
134

 
137

 
Receivables and investments
HASI SYB Trust 2017-1
157

 
159

 
3.86%
 
 
 
March 2042
 

 
207

 
208

 
Receivables, real estate and real estate intangibles
Other non-recourse
debt (4)
112

 
125

 
3.15% - 7.45%
 
 
 
2019 to 2046
 
18

 
114

 
178

 
Receivables
Debt issuance costs
(16
)
 
(17
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-recourse debt (5)
$
740

 
$
835

 
 
 
 
 
 
 
 
 
 
 
 
 
 

(1)
This bond was prepaid without penalty in the second quarter of 2019.
(2)
Interest rate represents the current period’s LIBOR based rate plus the spread. We have hedged the LIBOR rate exposure using interest rate swaps fixed at 2.55% and 2.42% for HASI SYB Loan Agreement 2015-2 and 2017 Master Repurchase Agreement, respectively.
(3)
We modified this agreement in the second quarter of 2019 to extend the maturity date to October 2019. At our option, we can further extend the maturity to January 2020 subject to certain conditions.
(4)
Other non-recourse debt consists of various debt agreements used to finance certain of our receivables for their term. Debt service payment requirements, in a majority of cases, are equal to or less than the cash flows received from the underlying receivables.
(5)
The total collateral pledged against our non-recourse debt was $920 million and $1,105 million as of June 30, 2019 and December 31, 2018, respectively. In addition, $44 million and $35 million of our restricted cash balance was pledged as collateral to various non-recourse loans as of June 30, 2019 and December 31, 2018, respectively. 
Schedule of Minimum Maturities of Debt The stated minimum maturities to be paid under the amortization schedule to meet the required target loan balances as of June 30, 2019 are as follows:
 
Future minimum maturities
 
(in millions)
July 1, 2019 to December 31, 2019
$
4

2020
8

2021
8

2022
8

2023
15

Total
$
43


The stated minimum maturities of non-recourse debt as of June 30, 2019, were as follows:
 
Future minimum maturities
 
(in millions)
July 1, 2019 to December 31, 2019
$
74

2020
24

2021
26

2022
27

2023
141

2024
33

Thereafter
431

Total minimum maturities
$
756

Deferred financing costs, net
(16
)
Total non-recourse debt
$
740


Summary of Components of Convertible Notes
The following table presents a summary of the components of the convertible notes:
 
June 30,
2019
 
December 31, 2018
 
(in millions)
Principal
$
150

 
$
150

Accrued interest
2

 
2

Less: Unamortized financing costs
(3
)
 
(4
)
Carrying value of convertible notes
$
149

 
$
148