Long-Term Debt | Long-Term DebtOur subsidiaries with long-term debt include SEI, Sunnova Energy Corporation, Helios Issuer, LLC ("HELI"), Sunnova EZ-Own Portfolio, LLC ("EZOP"), Sunnova Helios II Issuer, LLC ("HELII"), Sunnova RAYS I Issuer, LLC ("RAYSI"), Sunnova Helios III Issuer, LLC ("HELIII"), Sunnova TEP Holdings, LLC ("TEPH"), Sunnova TEP Inventory, LLC ("TEPINV"), Sunnova Sol Issuer, LLC ("SOLI"), Sunnova Helios IV Issuer, LLC ("HELIV"), Sunnova Asset Portfolio 8, LLC ("AP8"), Sunnova Sol II Issuer, LLC ("SOLII") and Sunnova Helios V Issuer, LLC ("HELV"). The following table presents the detail of long-term debt, net as recorded in the unaudited condensed consolidated balance sheets: Three Months Ended As of March 31, 2021 Year Ended As of December 31, 2020 Long-term Current Long-term Current (in thousands, except interest rates) SEI 9.75% convertible senior notes 21.70 % $ — $ — 14.53 % $ 95,648 $ — Debt discount, net — — (37,394) — Deferred financing costs, net — — (239) — Sunnova Energy Corporation Notes payable 8.39 % — — 7.14 % — 2,254 HELI Solar asset-backed notes 6.65 % 201,759 6,538 6.55 % 205,395 6,329 Debt discount, net (2,020) — (2,241) — Deferred financing costs, net (3,607) — (4,004) — EZOP Revolving credit facility 3.65 % 109,400 — 4.39 % 171,600 — Debt discount, net (1,266) — (1,431) — HELII Solar asset-backed notes 5.80 % 221,668 10,606 5.71 % 227,574 11,707 Debt discount, net (40) — (42) — Deferred financing costs, net (4,896) — (5,085) — RAYSI Solar asset-backed notes 5.57 % 119,281 5,744 5.49 % 120,391 5,836 Debt discount, net (1,334) — (1,376) — Deferred financing costs, net (4,229) — (4,334) — HELIII Solar loan-backed notes 4.06 % 119,044 12,295 4.01 % 122,047 13,065 Debt discount, net (2,395) — (2,423) — Deferred financing costs, net (2,298) — (2,326) — TEPH Revolving credit facility 5.73 % 304,570 — 5.81 % 239,570 — Debt discount, net (3,332) — (3,815) — TEPINV Revolving credit facility 12.19 % 27,434 22,302 10.80 % 25,240 29,464 Debt discount, net (997) — (1,322) — Deferred financing costs, net (1,442) — (1,758) — SOLI Solar asset-backed notes 3.94 % 379,771 15,383 3.91 % 384,258 15,416 Debt discount, net (110) — (113) — Deferred financing costs, net (8,660) — (8,915) — HELIV Solar loan-backed notes 4.10 % 125,659 16,127 3.97 % 129,648 16,515 Debt discount, net (849) — (885) — Deferred financing costs, net (3,754) — (3,905) — AP8 Revolving credit facility 5.56 % 21,205 4,395 5.31 % 42,047 4,386 SOLII Solar asset-backed notes 3.28 % 246,872 5,853 3.18 % 248,789 5,911 Debt discount, net (79) — (80) — Deferred financing costs, net (5,825) — (5,866) — HELV Solar loan-backed notes 2.31 % 169,760 16,962 — — Debt discount, net (949) — — — Deferred financing costs, net (3,607) — — — Total $ 1,994,734 $ 116,205 $ 1,924,653 $ 110,883 Availability. As of March 31, 2021, we had $281.1 million of available borrowing capacity under our various financing arrangements, consisting of $90.6 million under the EZOP revolving credit facility, $156.1 million under the TEPH revolving credit facility and $34.4 million under the AP8 revolving credit facility. There was no available borrowing capacity under any of our other financing arrangements. As of March 31, 2021, we were in compliance with all debt covenants under our financing arrangements. Weighted Average Effective Interest Rates. The weighted average effective interest rates disclosed in the table above are the weighted average stated interest rates for each debt instrument plus the effect on interest expense for other items classified as interest expense, such as the amortization of deferred financing costs, amortization of debt discounts and commitment fees on unused balances for the period of time the debt was outstanding during the indicated periods. SEI Debt . During the three months ended March 31, 2021, the remaining holders of our 9.75% convertible senior notes converted approximately $97.1 million aggregate principal amount, including accrued and unpaid interest to the date of each conversion, of our 9.75% convertible senior notes into common stock. See Note 11, Stockholders' Equity. TEPH Debt . In January 2021, we amended the TEPH revolving credit facility to, among other things, (a) permit certain transactions in SRECs (or proceeds therefrom) and related hedging arrangements and exclude certain of such amounts from the calculation of net cash flow available to service the indebtedness and (b) allow for borrowings with respect to certain ancillary components. HELV Debt. In February 2021, we pooled and transferred eligible solar loans and the related receivables into HELV, a special purpose entity, that issued $150.1 million in aggregate principal amount of Series 2021-A Class A solar loan-backed notes and $38.6 million in aggregate principal amount of Series 2021-A Class B solar loan-backed notes (collectively, the "HELV Notes") with a maturity date of February 2048. The HELV Notes were issued at a discount of 0.001% for Class A and 2.487% for Class B and bear interest at an annual rate of 1.80% and 3.15%, respectively. The cash flows generated by these solar loans are used to service the monthly principal and interest payments on the HELV Notes and satisfy HELV's expenses, and any remaining cash can be distributed to Sunnova Helios V Depositor, LLC, HELV's sole member. In connection with the HELV Notes, certain of our affiliates receive a fee for managing and servicing the solar energy systems pursuant to management and service agreements. In addition, Sunnova Energy Corporation has guaranteed, among other things, (a) the obligations of certain of our subsidiaries to manage and service the solar energy systems pursuant to management and servicing agreements and (b) certain of our subsidiaries' obligations to repurchase or substitute certain ineligible solar loans eventually sold to HELV pursuant to the related sale and contribution agreement. HELV is also required to maintain certain reserve accounts for the benefit of the holders of the HELV Notes, each of which must be funded at all times to the levels specified in the HELV Notes. The holders of the HELV Notes have no recourse to our other assets except as expressly set forth in the HELV Notes. EZOP and AP8 Debt. In February 2021, proceeds from the HELV Notes were used to repay $107.3 million and $29.5 million in aggregate principal amount of outstanding EZOP and AP8 debt, respectively. In March 2021, we amended the EZOP revolving credit facility to, among other things, (a) extend the maturity date to November 2023 and (b) increase the maximum facility amount from $200.0 million to $350.0 million. Fair Values of Long-Term Debt . The fair values of our long-term debt and the corresponding carrying amounts are as follows: As of March 31, 2021 As of December 31, 2020 Carrying Estimated Carrying Estimated (in thousands) SEI 9.75% convertible senior notes $ — $ — $ 95,648 $ 100,482 Sunnova Energy Corporation notes payable — — 2,254 2,254 HELI solar asset-backed notes 208,297 216,578 211,724 220,941 EZOP revolving credit facility 109,400 109,400 171,600 171,600 HELII solar asset-backed notes 232,274 266,817 239,281 286,579 RAYSI solar asset-backed notes 125,025 138,191 126,227 146,506 HELIII solar loan-backed notes 131,339 139,181 135,112 149,489 TEPH revolving credit facility 304,570 304,570 239,570 239,570 TEPINV revolving credit facility 49,736 49,736 54,704 54,704 SOLI solar asset-backed notes 395,154 404,116 399,674 427,511 HELIV solar loan-backed notes 141,786 136,672 146,163 145,433 AP8 revolving credit facility 25,600 25,600 46,433 46,433 SOLII solar asset-backed notes 252,725 241,066 254,700 254,674 HELV solar loan-backed notes 186,722 182,359 — — Total (1) $ 2,162,628 $ 2,214,286 $ 2,123,090 $ 2,246,176 (1) Amounts exclude the net deferred financing costs (classified in debt) and net debt discounts of $51.7 million and $87.6 million as of March 31, 2021 and December 31, 2020, respectively. For the EZOP, TEPH, TEPINV and AP8 debt, the estimated fair values approximate the carrying amounts due primarily to the variable nature of the interest rates of the underlying instruments. For the notes payable, the estimated fair value approximates the carrying amount due primarily to the short-term nature of the instruments. For the convertible senior notes and the HELI, HELII, RAYSI, HELIII, SOLI, HELIV, SOLII and HELV debt, we determined the estimated fair values based on a yield analysis of similar type debt. |