XML 42 R32.htm IDEA: XBRL DOCUMENT v3.25.2
DEBT (Tables)
6 Months Ended
Jun. 30, 2025
Debt Disclosure [Abstract]  
Schedule of Debt Instruments
The following table summarizes the balance of the Company’s indebtedness as of June 30, 2025 and December 31, 2024 (dollars in thousands):
June 30, 2025December 31, 2024
Principal AmountDeferred Loan FeesCarrying AmountPrincipal AmountDeferred Loan FeesCarrying Amount
Senior unsecured notes payable$400,000 $(2,629)$397,371 $400,000 $(3,073)$396,927 
Senior unsecured term loan500,000 (3,981)496,019 — — — 
2035 secured notes payable - A50,816 — 50,816 — — — 
2035 secured notes payable - B52,189 — 52,189 — — — 
2026 secured revolving credit facility64,550 — 64,550 — — — 
2029 secured revolving credit facility62,160 — 62,160 — — — 
2029 secured revolving credit facility32,275 — 32,275 — — — 
$1,161,990 $(6,610)$1,155,380 $400,000 $(3,073)$396,927 
As of June 30, 2025, the balance of the indebtedness assumed by the Company upon the consummation of the Acquisition was as follows (dollars in thousands):
Clydesdale Bank PLC (“Virgin”)HSBC UK Bank Plc (“HSBC”)National Westminster Bank Plc (“NatWest”)Secured notes payable (tranche A)Secured notes payable (tranche B)Total
Facility TypeRevolving credit facilityRevolving credit facilityRevolving credit facilityPrivate placementPrivate placement
Size ($)$68,670 $103,005 $68,670 $50,816 $52,189 $343,350 
Drawn debt ($)(1)
$32,275 $64,550 $62,160 $50,816 $52,189 $261,990 
Maturity dateDecember 2029April 2026June 2029December 2035June 2035
Base rateSONIASONIASONIAN/AN/A
Margin(2)
2.00 %2.00 %2.00 %N/AN/A
Fixed interest rateN/AN/AN/A2.93 %3.00 %
(1)British Pound debt obligations shown in U.S. Dollars. Foreign-denominated obligations are converted at the applicable exchange rate on the balance sheet date.
(2)SONIA used as of June 30, 2025 was 4.22%.
Schedule of Maturities of Outstanding Debt
The following is a schedule of maturities for the Company’s outstanding debt as of June 30, 2025 (dollars in thousands):
Revolving Credit Facilities(1)
Term LoanSenior Unsecured Notes
Secured Notes Payable(1)
Total
2025 (Six months)$— $— $— $— $— 
202664,550 — — — 64,550 
2027— — — — — 
2028— — 400,000 — 400,000 
202994,435 — — — 94,435 
2030— 500,000 — — 500,000 
Thereafter— — — 103,005 103,005 
Total Debt$158,985 $500,000 $400,000 $103,005 $1,161,990 
(1)The revolving credit facilities and secured notes payable were fully paid off in July 2025. See Note 16, Subsequent Events, for additional information.