XML 38 R31.htm IDEA: XBRL DOCUMENT v3.24.3
Borrowings (Tables)
9 Months Ended
Sep. 30, 2024
Debt Disclosure [Abstract]  
Schedule of Outstanding Debt Obligations

The Company’s outstanding debt obligations as of September 30, 2024 and December 31, 2023 were as follows:

 

September 30, 2024

 

Aggregate
Principal
Committed

 

 

Outstanding
Principal

 

 

Carrying
Value
(1)

 

 

Unused
Portion
(2)

 

 

Maturity Date

SPV I facility

 

$

550,000

 

 

$

550,000

 

 

$

543,292

 

 

$

 

 

4/8/2029

SPV II facility

 

 

595,000

 

 

 

595,000

 

 

 

588,926

 

 

 

 

 

8/15/2028

Collateralized loan obligations

 

 

390,000

 

 

 

390,000

 

 

 

386,621

 

 

 

 

 

10/15/2035

Subscription facility

 

 

200,000

 

 

 

 

 

 

(152

)

 

 

200,000

 

 

12/18/2024

Loan repurchase obligations

 

 

251,977

 

 

 

251,977

 

 

 

251,977

 

 

 

 

 

Various (3)

Series A notes

 

 

69,000

 

 

 

69,000

 

 

 

68,134

 

 

 

 

 

5/9/2027

Series B Notes

 

 

75,000

 

 

 

75,000

 

 

 

74,059

 

 

 

 

 

5/9/2029

Series C Notes

 

 

116,000

 

 

 

116,000

 

 

 

114,544

 

 

 

 

 

5/9/2027

Series D Notes

 

 

75,000

 

 

 

75,000

 

 

 

74,059

 

 

 

 

 

5/9/2029

Total

 

$

2,321,977

 

 

$

2,121,977

 

 

$

2,101,460

 

 

$

200,000

 

 

 

 

 

 

December 31, 2023

 

Aggregate
Principal
Committed

 

 

Outstanding
Principal

 

 

Carrying
Value
(1)

 

 

Unused
Portion
(2)

 

 

Maturity Date

SPV I facility

 

$

485,000

 

 

$

378,000

 

 

$

374,700

 

 

$

107,000

 

 

12/21/2026

SPV II facility

 

 

445,000

 

 

 

295,000

 

 

 

289,349

 

 

 

150,000

 

 

8/15/2028

Collateralized loan obligations

 

 

390,000

 

 

 

390,000

 

 

 

386,393

 

 

 

 

 

11/15/2035

Subscription facility

 

 

200,000

 

 

 

35,000

 

 

 

34,319

 

 

 

165,000

 

 

12/18/2024

Loan repurchase obligations

 

 

50,025

 

 

 

50,025

 

 

 

50,025

 

 

 

 

 

Various (3)

Total

 

$

1,570,025

 

 

$

1,148,025

 

 

$

1,134,786

 

 

$

422,000

 

 

 

(1)
Carrying value is equal to outstanding principal amount net of unamortized financing costs.
(2)
The unused portion is the amount upon which commitment fees are based, if any.
(3)
Loan repurchase obligations entered into with Macquarie have a term of 90 days, with an option for repayment as early as 45 days. As of September 30, 2024, the remaining contractual maturities were between 23-78 days. As of December 31, 2023, the remaining contractual maturities were between 32-43 days.
Schedule of Components of Interest Expense

The components of interest expense for the three and nine months ended September 30, 2024 and 2023 were as follows:

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Stated interest expense

 

$

41,307

 

 

$

16,751

 

 

 

100,794

 

 

$

40,703

 

Unused/undrawn fees

 

 

58

 

 

 

192

 

 

 

497

 

 

 

234

 

Administration fees

 

 

381

 

 

 

310

 

 

 

1,031

 

 

 

912

 

Amortization of deferred financing costs

 

 

1,179

 

 

 

545

 

 

 

3,006

 

 

 

1,351

 

Total interest expense

 

$

42,925

 

 

$

17,798

 

 

$

105,328

 

 

$

43,200

 

Average borrowings

 

$

2,026,171

 

 

$

814,490

 

 

$

1,654,321

 

 

$

718,060

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average interest rate (1)

 

 

8.24

%

 

 

8.47

%

 

 

8.25

%

 

 

7.77

%

Amortization of financing costs

 

 

0.23

%

 

 

0.27

%

 

 

0.24

%

 

 

0.25

%

Total borrowing costs

 

 

8.47

%

 

 

8.74

%

 

 

8.49

%

 

 

8.02

%

(1)
Calculated as the amount of the sum of stated interest expense, unused/undrawn fees, and administration fees all divided by the average borrowings during the reporting period. This number represents an annualized amount.