XML 39 R30.htm IDEA: XBRL DOCUMENT v3.23.3
Debt (Tables)
9 Months Ended
Sep. 30, 2023
Debt Disclosure [Abstract]  
Schedule of Components of Interest Expense

For the three and nine months ended September 30, 2023 and 2022, the components of interest expense related to the 2023 Notes, 2024 Notes, 2026 Notes and 2028 Notes were as follows:

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2023

 

 

September 30, 2022

 

 

September 30, 2023

 

 

September 30, 2022

 

Interest expense

 

$

7,963

 

 

$

6,929

 

 

$

18,840

 

 

$

20,787

 

Accretion of original issue discount

 

 

237

 

 

 

193

 

 

 

623

 

 

 

571

 

Amortization of deferred financing costs

 

 

555

 

 

 

607

 

 

 

1,469

 

 

 

1,801

 

Total Interest Expense

 

$

8,755

 

 

$

7,729

 

 

$

20,932

 

 

$

23,159

 

 

For the three and nine months ended September 30, 2023 and 2022, the components of interest expense were as follows:

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2023

 

 

September 30, 2022

 

 

September 30, 2023

 

 

September 30, 2022

 

Interest expense

 

$

24,752

 

 

$

14,632

 

 

$

69,073

 

 

$

34,439

 

Commitment fees

 

 

803

 

 

 

892

 

 

 

2,070

 

 

 

3,268

 

Amortization of deferred financing costs

 

 

1,413

 

 

 

1,424

 

 

 

3,725

 

 

 

4,306

 

Accretion of original issue discount

 

 

237

 

 

 

193

 

 

 

623

 

 

 

571

 

Swap settlement

 

 

7,837

 

 

 

1,710

 

 

 

20,480

 

 

 

(2,168

)

Total Interest Expense

 

$

35,042

 

 

$

18,851

 

 

$

95,971

 

 

$

40,416

 

Average debt outstanding (in millions)

 

$

1,730.8

 

 

$

1,490.9

 

 

$

1,671.8

 

 

$

1,287.1

 

Weighted average interest rate

 

 

7.5

%

 

 

4.4

%

 

 

7.1

%

 

 

3.3

%

Schedule of Component of Carrying Value of Convertible Notes and Interest Rate

As September 30, 2023 and December 31, 2022, the components of the carrying value of the 2023 Notes, 2024 Notes, 2026 Notes and 2028 Notes and the stated interest rate were as follows:

 

 

 

September 30, 2023

 

 

December 31, 2022

 

 

 

2024 Notes

 

 

2026 Notes

 

 

2028 Notes

 

 

2023 Notes

 

 

2024 Notes

 

 

2026 Notes

 

Principal amount of debt

 

$

347,500

 

 

$

300,000

 

 

$

300,000

 

 

$

150,000

 

 

$

347,500

 

 

$

300,000

 

Original issue discount, net of accretion

 

 

(434

)

 

 

(1,172

)

 

 

(1,751

)

 

 

(1

)

 

 

(721

)

 

 

(1,468

)

Deferred financing costs

 

 

(1,109

)

 

 

(2,120

)

 

 

(4,198

)

 

 

(39

)

 

 

(1,869

)

 

 

(2,679

)

Fair value of an effective hedge

 

 

(15,140

)

 

 

(34,724

)

 

 

(6,079

)

 

 

 

 

(19,418

)

 

 

(35,665

)

Carrying value of debt

 

$

330,817

 

 

$

261,984

 

 

$

287,972

 

 

$

149,960

 

 

$

325,492

 

 

$

260,188

 

Stated interest rate

 

 

3.88

%

 

 

2.50

%

 

 

6.95

%

 

 

4.50

%

 

 

3.88

%

 

 

2.50

%

Schedule of Debt Obligations

Debt obligations consisted of the following as of September 30, 2023 and December 31, 2022:

 

 

 

September 30, 2023

 

 

 

Aggregate
Principal
Amount
Committed

 

 

Outstanding
Principal

 

 

Amount
Available
(1)

 

 

Carrying
Value
(2)(3)

 

Revolving Credit Facility

 

$

1,710,000

 

 

$

758,247

 

 

$

951,572

 

 

$

742,237

 

2024 Notes

 

 

347,500

 

 

 

347,500

 

 

 

 

 

 

330,817

 

2026 Notes

 

 

300,000

 

 

 

300,000

 

 

 

 

 

 

261,984

 

2028 Notes

 

 

300,000

 

 

 

300,000

 

 

 

 

 

 

287,972

 

Total Debt

 

$

2,657,500

 

 

$

1,705,747

 

 

$

951,572

 

 

$

1,623,010

 

 

(1)
The amount available may be subject to limitations related to the borrowing base under the Revolving Credit Facility and asset coverage requirements.
(2)
The carrying values of the Revolving Credit Facility, 2024 Notes, 2026 Notes and 2028 Notes are presented net of the combination of deferred financing costs and original issue discounts totaling $16.0 million, $1.5 million, $3.3 million and $5.9 million, respectively.
(3)
The carrying values of the 2024 Notes, 2026 Notes and 2028 Notes are presented inclusive of an incremental $(15.1) million, $(34.7) million and $(6.1) million, respectively, which represents an adjustment in the carrying values of the 2024 Notes, 2026 Notes and 2028 Notes, each resulting from a hedge accounting relationship.

 

 

 

 

December 31, 2022

 

 

 

Aggregate
Principal
Amount
Committed

 

 

Outstanding
Principal

 

 

Amount
Available
(1)

 

 

Carrying
Value
(2)(3)

 

Revolving Credit Facility

 

$

1,585,000

 

 

$

719,328

 

 

$

865,672

 

 

$

706,156

 

2023 Notes

 

 

150,000

 

 

 

150,000

 

 

 

 

 

 

149,960

 

2024 Notes

 

 

347,500

 

 

 

347,500

 

 

 

 

 

 

325,492

 

2026 Notes

 

 

300,000

 

 

 

300,000

 

 

 

 

 

 

260,188

 

Total Debt

 

$

2,382,500

 

 

$

1,516,828

 

 

$

865,672

 

 

$

1,441,796

 

(1)
The amount available may be subject to limitations related to the borrowing base under the Revolving Credit Facility and asset coverage requirements.
(2)
The carrying values of the Revolving Credit Facility, 2023 Notes, 2024 Notes and 2026 Notes are presented net of the combination of deferred financing costs and original issue discounts totaling $13.2 million, less than $0.1 million, $2.6 million and $4.1 million, respectively.
(3)
The carrying values of the 2024 Notes and 2026 Notes are presented inclusive of an incremental $(19.4) million and $(35.7) million, respectively, which represents an adjustment in the carrying values of the 2024 Notes and 2026 Notes, each resulting from a hedge accounting relationship.