XML 40 R27.htm IDEA: XBRL DOCUMENT v3.24.3
Debt (Tables)
9 Months Ended
Sep. 30, 2024
Debt Disclosure [Abstract]  
Schedule of Debt Obligations
The tables below present debt obligations as of the following periods:
September 30, 2024
($ in thousands)Aggregate Principal CommittedOutstanding Principal
Amount Available(1)
Unamortized Debt Issuance CostsNet Carrying Value
Subscription Credit Facility$800,000 $535,000 $265,000 $843 $534,157 
Revolving Credit Facility(2)
1,075,000 365,409 709,591 8,703 356,706 
SPV Asset Facility I925,000 312,500 307,996 12,119 300,381 
SPV Asset Facility II300,000 — 192,641 3,609 (3,609)
Athena CLO II288,000 288,000 — 2,263 285,737 
Athena CLO IV240,000 240,000 — 2,600 237,400 
2023A Notes75,000 75,000 — 720 74,280 
April 2029 Notes(3)
700,000 700,000 — 15,664 705,759 
Total Debt$4,403,000 $2,515,909 $1,475,228 $46,521 $2,490,811 
(1)The amount available reflects any limitations related to each credit facility’s borrowing base.
(2)Includes the unrealized translation gain (loss) on borrowings denominated in foreign currencies.
(3)Net carrying value is inclusive of change in fair market value of effective hedge.
December 31, 2023
($ in thousands)Aggregate Principal CommittedOutstanding PrincipalAmount AvailableUnamortized Debt Issuance Costs
Net Carrying Value(1)
Subscription Credit Facility$800,000 $800,000 $— $2,546 $797,454 
Revolving Credit Facility825,000 288,355 536,645 9,275 279,080 
SPV Asset Facility I625,000 330,000 84,826 8,613 321,387 
SPV Asset Facility II300,000 270,000 11,505 2,353 267,647 
Athena CLO II288,000 288,000 — 2,404 285,596 
2023A Notes75,000 75,000 — 856 74,144 
Total Debt$2,913,000 $2,051,355 $632,976 $26,047 $2,025,308 
Schedule of Components of Interest Expense
The table below presents the components of interest expense for the following periods:
For the Three Months Ended September 30,For the Nine Months Ended September 30,
($ in thousands)2024202320242023
Interest expense$54,073 $32,715 $141,653 $86,733 
Amortization of debt issuance costs2,584 1,457 6,491 4,168 
Net change in unrealized gain (loss) on effective interest rate swaps and hedged items(1)
(2,053)— (1,766)— 
Total Interest Expense$54,604 $34,172 $146,378 $90,901 
Average interest rate7.7 %7.8 %7.9 %7.4 %
Average daily borrowings$2,638,769 $1,646,915 $2,327,802 $1,543,034 
(1)Refer to the April 2029 Notes for details on the facility’s interest rate swap.