XML 36 R29.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Borrowings (Tables)
3 Months Ended
Mar. 31, 2024
Debt Disclosure [Abstract]  
Schedule of Borrowings

The following table shows the Company's borrowings as of March 31, 2024 and December 31, 2023 (in thousands):

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

Total Commitment

 

 

Principal

 

 

Deferred Debt Cost(1)

 

 

Carrying Value

 

 

Total Commitment

 

 

Principal

 

 

Deferred Debt Cost(1)

 

 

Carrying Value

 

Credit Facility

 

$

 

550,000

 

 

$

 

237,000

 

 

$

 

(3,957

)

 

$

 

233,043

 

 

$

 

550,000

 

 

$

 

272,000

 

 

$

 

(4,434

)

 

$

 

267,566

 

April 2026 Notes

 

 

 

25,000

 

 

 

 

25,000

 

 

 

 

(247

)

 

 

 

24,753

 

 

 

 

25,000

 

 

 

 

25,000

 

 

 

 

(277

)

 

 

 

24,723

 

December 2026 Notes

 

 

 

70,000

 

 

 

 

70,000

 

 

 

 

(519

)

 

 

 

69,481

 

 

 

 

70,000

 

 

 

 

70,000

 

 

 

 

(573

)

 

 

 

69,427

 

July 2027 Notes

 

 

 

80,500

 

 

 

 

80,500

 

 

 

 

(1,780

)

 

 

 

78,720

 

 

 

 

80,500

 

 

 

 

80,500

 

 

 

 

(1,924

)

 

 

 

78,576

 

August 2027 Notes

 

 

 

20,000

 

 

 

 

20,000

 

 

 

 

(476

)

 

 

 

19,524

 

 

 

 

20,000

 

 

 

 

20,000

 

 

 

 

(511

)

 

 

 

19,489

 

December 2027 Notes

 

 

 

51,750

 

 

 

 

51,750

 

 

 

 

(1,357

)

 

 

 

50,393

 

 

 

 

51,750

 

 

 

 

51,750

 

 

 

 

(1,453

)

 

 

 

50,297

 

Total

 

$

 

797,250

 

 

$

 

484,250

 

 

$

 

(8,336

)

 

$

 

475,914

 

 

$

 

797,250

 

 

$

 

519,250

 

 

$

 

(9,172

)

 

$

 

510,078

 

(1) Net of accumulated amortization.

Schedule of Components of Interest Expense Amortization of Deferred Debt Costs, Unused Fees on Credit Facility and Other Costs

For the three months ended March 31, 2024 and 2023, the components of interest expense, amortization of deferred debt costs, unused fees on the Credit Facility (as defined below), and any other costs associated with the Company's borrowings were as follows (dollars in thousands):

 

 

Interest Expense

 

 

Amortization of
Deferred Debt Costs

 

 

Unused Facility and
Other Fees

 

 

Total Interest and Other Debt Financing Expenses

 

 

Weighted Average
Cost of Debt

Three Months Ended March 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Facility

 

$

 

5,007

 

 

$

 

480

 

 

$

 

841

 

 

$

 

6,328

 

 

 

10.77

 

%

April 2026 Notes

 

 

 

534

 

 

 

 

30

 

 

 

 

 

 

 

 

564

 

 

 

9.03

 

 

December 2026 Notes

 

 

 

744

 

 

 

 

55

 

 

 

 

 

 

 

 

799

 

 

 

4.56

 

 

July 2027 Notes

 

 

 

1,509

 

 

 

 

144

 

 

 

 

 

 

 

 

1,653

 

 

 

8.22

 

 

August 2027 Notes

 

 

 

350

 

 

 

 

35

 

 

 

 

 

 

 

 

385

 

 

 

7.70

 

 

December 2027 Notes

 

 

 

1,035

 

 

 

 

96

 

 

 

 

 

 

 

 

1,131

 

 

 

8.74

 

 

Total

 

$

 

9,179

 

 

$

 

840

 

 

$

 

841

 

 

$

 

10,860

 

 

 

9.01

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Facility

 

$

 

6,409

 

 

$

 

394

 

 

$

 

172

 

 

$

 

6,975

 

 

 

8.37

 

%

December 2026 Notes

 

 

 

744

 

 

 

 

52

 

 

 

 

 

 

 

 

796

 

 

 

4.55

 

 

July 2027 Notes

 

 

 

1,509

 

 

 

 

129

 

 

 

 

 

 

 

 

1,638

 

 

 

8.14

 

 

August 2027 Notes

 

 

 

350

 

 

 

 

35

 

 

 

 

 

 

 

 

385

 

 

 

7.70

 

 

December 2027 Notes

 

 

 

1,035

 

 

 

 

91

 

 

 

 

 

 

 

 

1,126

 

 

 

8.71

 

 

Total

 

$

 

10,047

 

 

$

 

701

 

 

$

 

172

 

 

$

 

10,920

 

 

 

7.86

 

%