XML 44 R33.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
Schedule of Components of Interest Expense

For the years ended December 31, 2024, December 31, 2023 and December 31, 2022, the components of interest expense related to the 2023 Notes, 2024 Notes, 2026 Notes, 2028 Notes and 2029 Notes were as follows:

 

 

For the Year Ended

 

 

 

December 31, 2024

 

 

December 31, 2023

 

 

December 31, 2022

 

Interest expense

 

$

60,116

 

 

$

29,294

 

 

$

27,716

 

Accretion of original issue discount

 

 

1,614

 

 

 

899

 

 

 

766

 

Amortization of deferred financing costs

 

 

3,409

 

 

 

2,131

 

 

 

2,408

 

Total Interest Expense

 

$

65,139

 

 

$

32,324

 

 

$

30,890

 

For the years ended December 31, 2024, December 31, 2023 and December 31, 2022, the components of interest expense were as follows:

 

 

Year Ended

 

 

Year Ended

 

 

Year Ended

 

 

 

December 31, 2024

 

 

December 31, 2023

 

 

December 31, 2022

 

Interest expense

 

$

105,155

 

 

$

95,496

 

 

$

49,897

 

Commitment fees

 

 

4,006

 

 

 

2,852

 

 

 

4,075

 

Amortization of deferred financing costs

 

 

6,903

 

 

 

5,245

 

 

 

5,683

 

Accretion of original issue discount

 

 

1,614

 

 

 

899

 

 

 

766

 

Swap settlement

 

 

36,467

 

 

 

29,239

 

 

 

2,570

 

Total Interest Expense

 

$

154,145

 

 

$

133,731

 

 

$

62,991

 

Average debt outstanding (in millions)

 

$

1,882.7

 

 

$

1,705.6

 

 

$

1,342.0

 

Weighted average interest rate

 

 

7.5

%

 

 

7.3

%

 

 

3.9

%

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

As of December 31, 2024, the components of the carrying value of the 2026 Notes, 2028 Notes and 2029 Notes and the stated interest rates were as follows:

 

 

December 31, 2024

 

 

 

 

2026 Notes

 

 

2028 Notes

 

 

2029 Notes

 

 

Principal amount of debt

 

$

300,000

 

 

$

300,000

 

 

$

350,000

 

 

Original issue discount, net of accretion

 

 

(666

)

 

 

(1,357

)

 

 

(2,819

)

 

Deferred financing costs

 

 

(1,182

)

 

 

(3,127

)

 

 

(4,093

)

 

Fair value of an effective hedge

 

 

(17,618

)

 

 

(1,377

)

 

 

(5,243

)

 

Carrying value of debt

 

$

280,534

 

 

$

294,139

 

 

$

337,845

 

 

Stated interest rate

 

 

2.50

%

 

 

6.95

%

 

 

6.13

%

 

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

 

 

December 31, 2023

 

 

 

2024 Notes

 

 

2026 Notes

 

 

2028 Notes

 

Principal amount of debt

 

$

347,500

 

 

$

300,000

 

 

$

300,000

 

Original issue discount, net of accretion

 

 

(335

)

 

 

(1,072

)

 

 

(1,675

)

Deferred financing costs

 

 

(852

)

 

 

(1,932

)

 

 

(3,994

)

Fair value of an effective hedge

 

 

(10,409

)

 

 

(26,111

)

 

 

4,680

 

Carrying value of debt

 

$

335,904

 

 

$

270,885

 

 

$

299,011

 

Stated interest rate

 

 

3.88

%

 

 

2.50

%

 

 

6.95

%

Schedule of Debt Obligations

Debt obligations consisted of the following as of December 31, 2024 and December 31, 2023:

 

 

December 31, 2024

 

 

 

Aggregate
Principal
Amount
Committed

 

 

Outstanding
Principal

 

 

Amount
Available
(1)

 

 

Carrying
Value
(2)(3)

 

Revolving Credit Facility

 

$

1,700,000

 

 

$

1,004,058

 

 

$

674,190

 

 

$

988,624

 

2026 Notes

 

 

300,000

 

 

 

300,000

 

 

 

 

 

 

280,534

 

2028 Notes

 

 

300,000

 

 

 

300,000

 

 

 

 

 

 

294,139

 

2029 Notes

 

 

350,000

 

 

 

350,000

 

 

 

 

 

 

337,845

 

Total Debt

 

$

2,650,000

 

 

$

1,954,058

 

 

$

674,190

 

 

$

1,901,142

 

 

(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, 2026 Notes, 2028 Notes and 2029 Notes are presented net of the combination of deferred financing costs and original issue discounts totaling $15.4 million, $1.8 million, $4.5 million and $6.9 million, respectively.
(3)
The carrying values of the 2026 Notes, 2028 Notes and 2029 Notes are presented inclusive of an incremental $(17.6) million, $(1.4) million and $(5.2) million, respectively, which represents an adjustment in the carrying values of the 2026 Notes, 2028 Notes and 2029 Notes, each resulting from a hedge accounting relationship.

 

 

 

December 31, 2023

 

 

 

Aggregate
Principal
Amount
Committed

 

 

Outstanding
Principal

 

 

Amount
Available
(1)

 

 

Carrying
Value
(2)(3)

 

Revolving Credit Facility

 

$

1,710,000

 

 

$

889,659

 

 

$

820,160

 

 

$

874,507

 

2024 Notes

 

 

347,500

 

 

 

347,500

 

 

 

 

 

 

335,904

 

2026 Notes

 

 

300,000

 

 

 

300,000

 

 

 

 

 

 

270,885

 

2028 Notes

 

 

300,000

 

 

 

300,000

 

 

 

 

 

 

299,011

 

Total Debt

 

$

2,657,500

 

 

$

1,837,159

 

 

$

820,160

 

 

$

1,780,307

 

(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 $15.2 million, $1.2 million, $3.0 million and $5.7 million, respectively.
(3)
The carrying values of the 2024 Notes, 2026 Notes and 2028 Notes are presented inclusive of an incremental $(10.4) million, $(26.1) million and $4.7 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.