XML 34 R25.htm IDEA: XBRL DOCUMENT v3.23.1
Debt (Tables)
3 Months Ended
Mar. 31, 2023
Line Of Credit Facility [Line Items]  
Schedule of Total Debt Outstanding and Available

Total debt outstanding and available at March 31, 2023 was as follows:

 

 

 

Maturity

 

Rate

 

 

Carrying
Value
(1)

 

 

Available

 

 

Total
Capacity

 

 

Operating Facility

 

2026

 

L+1.75%

(2)

 

$

202,033,121

 

 

$

97,966,879

 

 

$

300,000,000

 

(3)

Funding Facility II

 

2025

 

SOFR+2.00%

(4)

 

 

100,000,000

 

 

 

100,000,000

 

 

 

200,000,000

 

(5)

SBA Debentures

 

20242031

 

2.52%

(6)

 

 

150,000,000

 

 

 

10,000,000

 

 

 

160,000,000

 

 

2024 Notes ($250 million par)

 

2024

 

3.900%

 

 

 

249,144,733

 

 

 

 

 

 

249,144,733

 

 

2026 Notes ($325 million par)

 

2026

 

2.850%

 

 

 

326,079,582

 

 

 

 

 

 

326,079,582

 

 

Total leverage

 

 

 

 

 

 

 

1,027,257,436

 

 

$

207,966,879

 

 

$

1,235,224,315

 

 

Unamortized issuance costs

 

 

 

 

 

 

 

(4,636,951

)

 

 

 

 

 

 

 

Debt, net of unamortized issuance costs

 

 

 

 

 

 

$

1,022,620,485

 

 

 

 

 

 

 

 

 

(1)
Except for the 2024 Notes and the 2026 Notes, all carrying values are the same as the principal amounts outstanding.
(2)
As of March 31, 2023, $8.0 million of the outstanding amount bore interest at a rate of EURIBOR + 2.00% and $2.0 million of the outstanding amount bore interest at a rate of Prime + 1.00%.
(3)
Operating Facility includes a $100.0 million accordion which allows for expansion of the facility to up to $400.0 million subject to consent from the lender and other customary conditions.
(4)
Subject to certain funding requirements and a SOFR credit adjustment of 0.15%
(5)
Funding Facility II includes a $50.0 million accordion which allows for expansion of the facility to up to $250.0 million subject to consent from the lender and other customary conditions.
(6)
Weighted-average interest rate, excluding fees of 0.35% or 0.36%.

Total debt outstanding and available at December 31, 2022 was as follows:

 

 

 

Maturity

 

Rate

 

 

Carrying
Value
(1)

 

 

Available

 

 

Total
Capacity

 

 

Operating Facility

 

2026

 

L+1.75%

(2)

 

$

123,889,980

 

 

$

176,110,020

 

 

$

300,000,000

 

(3)

Funding Facility II

 

2025

 

L+2.00%

(4)

 

 

100,000,000

 

 

 

100,000,000

 

 

 

200,000,000

 

(5)

SBA Debentures

 

20242031

 

2.52%

(6)

 

 

150,000,000

 

 

 

10,000,000

 

 

 

160,000,000

 

 

2024 Notes ($250 million par)

 

2024

 

3.900%

 

 

 

248,997,527

 

 

 

 

 

 

248,997,527

 

 

2026 Notes ($325 million par)

 

2026

 

2.850%

 

 

 

326,174,734

 

 

 

 

 

 

326,174,734

 

 

Total leverage

 

 

 

 

 

 

 

949,062,241

 

 

$

286,110,020

 

 

$

1,235,172,261

 

 

Unamortized issuance costs

 

 

 

 

 

 

 

(5,056,427

)

 

 

 

 

 

 

 

Debt, net of unamortized issuance costs

 

 

 

 

 

 

$

944,005,814

 

 

 

 

 

 

 

 

 

(1)
Except for the 2024 Notes and the 2026 Notes, all carrying values are the same as the principal amounts outstanding.
(2)
As of December 31, 2022, $7.9 million of the outstanding amount bore interest at a rate of EURIBOR + 2.00% and $16.0 million of the outstanding amount bore interest at a rate of Prime + 1.00%
(3)
Operating Facility includes a $100.0 million accordion which allows for expansion of the facility to up to $400.0 million subject to consent from the lender and other customary conditions.
(4)
Subject to certain funding requirements
(5)
Funding Facility II includes a $50.0 million accordion which allows for expansion of the facility to up to $250.0 million subject to consent from the lender and other customary conditions.
(6)
Weighted-average interest rate, excluding fees of 0.35% or 0.36%.
Total Expense Related to Debt

Total expenses related to debt included the following:

 

 

 

Three Months Ended March 31,

 

 

 

2023

 

 

2022

 

Interest expense

 

$

10,626,322

 

 

$

8,253,874

 

Amortization of deferred debt issuance costs

 

 

712,804

 

 

 

833,279

 

Commitment fees

 

 

210,045

 

 

 

258,051

 

Total

 

$

11,549,171

 

 

$

9,345,204

 

Schedule of SBA Debenture Outstanding

SBA Debentures outstanding as of March 31, 2023 and December 31, 2022 were as follows:

Issuance Date

 

Maturity

 

Debenture
Amount

 

 

Fixed
Interest
Rate

 

 

SBA
Annual
Charge

 

September 24, 2014

 

September 1, 2024

 

$

18,500,000

 

 

 

3.02

%

 

 

0.36

%

March 25, 2015

 

March 1, 2025

 

 

9,500,000

 

 

 

2.52

%

 

 

0.36

%

September 23, 2015

 

September 1, 2025

 

 

10,800,000

 

 

 

2.83

%

 

 

0.36

%

March 23, 2016

 

March 1, 2026

 

 

4,000,000

 

 

 

2.51

%

 

 

0.36

%

September 21, 2016

 

September 1, 2026

 

 

18,200,000

 

 

 

2.05

%

 

 

0.36

%

September 20, 2017

 

September 1, 2027

 

 

14,000,000

 

 

 

2.52

%

 

 

0.36

%

March 21, 2018

 

March 1, 2028

 

 

8,000,000

 

 

 

3.19

%

 

 

0.35

%

September 19, 2018

 

September 1, 2028

 

 

15,000,000

 

 

 

3.55

%

 

 

0.35

%

September 25, 2019

 

September 1, 2029

 

 

40,000,000

 

 

 

2.28

%

 

 

0.35

%

September 22, 2021

 

September 1, 2031

 

 

12,000,000

 

 

 

1.30

%

 

 

0.35

%

 

 

 

 

$

150,000,000

 

 

 

2.52

%

*

 

 

 

* Weighted-average interest rate

2022 Convertible Notes  
Line Of Credit Facility [Line Items]  
Schedule of Component of Carrying Value and Interest Expense of Debt As of March 31, 2023 and December 31, 2022, the components of the carrying values of the 2022 Convertible Notes were $0.0.

 

For the three months ended March 31, 2023 and 2022, the components of interest expense for the convertible notes were as follows:

 

 

 

Three Months Ended March 31,

 

 

2023

 

2022

 

Stated interest expense

 

NA

 

$

1,079,167

 

Amortization of original issue discount

 

NA

 

 

 

Total interest expense

 

NA

 

$

1,079,167

 

2024 Notes  
Line Of Credit Facility [Line Items]  
Schedule of Component of Carrying Value and Interest Expense of Debt

As of March 31, 2023 and December 31, 2022, the components of the carrying value of 2024 Notes and 2026 Notes were as follows:

 

 

 

March 31, 2023

 

 

December 31, 2022

 

 

 

2024 Notes

 

 

2026 Notes

 

 

2024 Notes

 

 

2026 Notes

 

Principal amount of debt

 

$

250,000,000

 

 

$

325,000,000

 

 

$

250,000,000

 

 

$

325,000,000

 

Original issue (discount)/ premium, net of accretion

 

 

(855,267

)

 

 

1,079,582

 

 

 

(1,002,473

)

 

 

1,174,734

 

Carrying value of debt

 

$

249,144,733

 

 

$

326,079,582

 

 

$

248,997,527

 

 

$

326,174,734

 

 

For the three months ended March 31, 2023 and 2022, the components of interest expense for the 2024 Notes and 2026 Notes were as follows:

 

 

 

Three Months Ended March 31,

 

 

 

2023

 

 

2022

 

 

2024 Notes

 

 

2026 Notes

 

 

2024 Notes

 

 

2026 Notes

 

Stated interest expense

 

$

2,437,500

 

 

$

2,315,625

 

 

$

2,437,500

 

 

$

2,315,625

 

Amortization of original issue discount/ (premium)

 

 

147,206

 

 

 

(95,151

)

 

 

141,271

 

 

 

(93,060

)

Total interest expense

 

$

2,584,706

 

 

$

2,220,474

 

 

$

2,578,771

 

 

$

2,222,565

 

 

4. Debt — (continued)