XML 33 R27.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Debt (Tables)
6 Months Ended
Jun. 30, 2024
Debt Disclosure [Abstract]  
Schedule of Components of Interest Expense

For the three and six months ended June 30, 2024, the components of interest expense related to the 2029 Notes are as follows.

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2024

 

 

June 30, 2024

 

Interest expense

 

$

10,129

 

 

$

12,296

 

Accretion of original issue discount

 

 

272

 

 

 

334

 

Amortization of deferred financing costs

 

 

392

 

 

 

504

 

Total Interest Expense

 

$

10,793

 

 

$

13,134

 

For the three and six months ended June 30, 2024 and 2023, the components of interest expense were as follows:

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2024

 

 

June 30, 2023

 

 

June 30, 2024

 

 

June 30, 2023

 

Interest expense

 

$

41,319

 

 

$

13,923

 

 

$

73,561

 

 

$

21,330

 

Commitment fees

 

 

797

 

 

 

1,088

 

 

 

1,435

 

 

 

1,647

 

Amortization of deferred financing costs

 

 

2,291

 

 

 

1,382

 

 

 

4,118

 

 

 

2,268

 

Accretion of original issue discount

 

 

272

 

 

 

 

 

 

334

 

 

 

 

Swap settlement

 

 

2,345

 

 

 

 

 

 

2,655

 

 

 

 

Total Interest Expense

 

$

47,024

 

 

$

16,393

 

 

$

82,103

 

 

$

25,245

 

Average debt outstanding (in millions)

 

$

2,381.4

 

 

$

742.1

 

 

$

2,078.0

 

 

$

594.7

 

Weighted average interest rate

 

 

7.3

%

 

 

7.5

%

 

 

7.3

%

 

 

7.2

%

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

As of June 30, 2024, the components of the carrying value of the 2029 Notes and the stated interest rate were as follows.

 

 

 

June 30, 2024

 

 

 

2029 Notes

 

Principal amount of debt

 

$

750,000

 

Original issue discount, net of accretion

 

 

(6,281

)

Deferred financing costs

 

 

(9,074

)

Fair value of an effective hedge

 

 

(2,310

)

Carrying value of debt

 

$

732,335

 

Stated interest rate

 

 

6.50

%

Schedule of Debt Obligations

Debt obligations consisted of the following as of June 30, 2024 and December 31, 2023:

 

 

 

June 30, 2024

 

 

 

Aggregate
Principal
Amount
Committed

 

 

Outstanding
Principal

 

 

Amount
Available
(1)

 

 

Carrying
Value
(2)(3)

 

Subscription Facility

 

$

1,500,000

 

 

$

874,559

 

 

$

625,441

 

 

$

873,618

 

Revolving Credit Facility

 

 

1,425,000

 

 

 

1,006,569

 

 

 

412,491

 

 

 

996,933

 

2029 Notes

 

 

750,000

 

 

 

750,000

 

 

 

 

 

 

732,335

 

Total Debt

 

$

3,675,000

 

 

$

2,631,128

 

 

$

1,037,932

 

 

$

2,602,886

 

 

(1)
The amount available may be subject to limitations related to the borrowing base under the Subscription Facility, Revolving Credit Facility, outstanding letters of credit issued and asset coverage requirements.
(2)
The carrying values of the Subscription Facility, Revolving Credit Facility and the 2029 Notes are presented net of the combination of deferred financing costs and original issue discounts totaling $0.9 million, $9.6 million, and $15.4 million respectively.
(3)
The carrying value of the 2029 Notes is presented inclusive of an incremental $2.3 million, which represents an adjustment in the carrying value of the 2029 Notes, resulting from a hedge accounting relationship.

 

 

 

December 31, 2023

 

 

 

Aggregate
Principal
Amount
Committed

 

 

Outstanding
Principal

 

 

Amount
Available
(1)

 

 

Carrying
Value
(2)

 

Subscription Facility

 

$

1,500,000

 

 

$

1,054,733

 

 

$

445,267

 

 

$

1,051,033

 

Revolving Credit Facility

 

 

725,000

 

 

 

193,282

 

 

 

526,218

 

 

 

188,829

 

Total Debt

 

$

2,225,000

 

 

$

1,248,015

 

 

$

971,485

 

 

$

1,239,862

 

 

 

(1)
The amount available may be subject to limitations related to the borrowing base under the Subscription Facility, the Revolving Credit Facility and asset coverage requirements.
(2)
The carrying values of the Subscription Facility and the Revolving Credit Facility are presented net deferred financing costs of $3.7 million and $4.5 million.