XML 35 R29.htm IDEA: XBRL DOCUMENT v3.24.3
Debt (Tables)
9 Months Ended
Sep. 30, 2024
Debt Disclosure [Abstract]  
Schedule of Components of Interest Expense

For the three and nine months ended September 30, 2024, the components of interest expense related to the 2029 Notes and 2030 Notes are as follows.

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2024

 

 

September 30, 2024

 

Interest expense

 

$

13,625

 

 

$

25,921

 

Accretion of original issue discount

 

 

294

 

 

 

628

 

Amortization of deferred financing costs

 

 

548

 

 

 

1,052

 

Total Interest Expense

 

$

14,467

 

 

$

27,601

 

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

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

September 30, 2024

 

 

September 30, 2023

 

Interest expense

 

$

44,129

 

 

$

18,233

 

 

$

117,690

 

 

$

39,563

 

Commitment fees

 

 

941

 

 

 

755

 

 

 

2,376

 

 

 

2,403

 

Amortization of deferred financing costs

 

 

1,606

 

 

 

1,423

 

 

 

5,724

 

 

 

3,690

 

Accretion of original issue discount

 

 

294

 

 

 

 

 

 

628

 

 

 

 

Swap settlement

 

 

3,021

 

 

 

 

 

 

5,676

 

 

 

 

Total Interest Expense

 

$

49,991

 

 

$

20,411

 

 

$

132,094

 

 

$

45,656

 

Average debt outstanding (in millions)

 

$

2,598.9

 

 

$

1,005.6

 

 

$

2,252.9

 

 

$

733.1

 

Weighted average interest rate

 

 

7.3

%

 

 

7.3

%

 

 

7.3

%

 

 

7.2

%

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

As of September 30, 2024, the components of the carrying value of the 2029 Notes and 2030 Notes and the stated interest rates were as follows.

 

 

 

September 30, 2024

 

 

 

2029 Notes

 

 

2030 Notes

 

Principal amount of debt

 

$

750,000

 

 

$

600,000

 

Original issue discount, net of accretion

 

 

(5,993

)

 

 

(948

)

Deferred financing costs

 

 

(8,727

)

 

 

(7,273

)

Fair value of an effective hedge

 

 

22,547

 

 

 

(3,224

)

Carrying value of debt

 

$

757,827

 

 

$

588,555

 

Stated interest rate

 

 

6.50

%

 

 

5.75

%

Schedule of Debt Obligations

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

 

 

 

September 30, 2024

 

 

 

Aggregate
Principal
Amount
Committed

 

 

Outstanding
Principal

 

 

Amount
Available
(1)

 

 

Carrying
Value
(2)(3)

 

Subscription Facility

 

$

1,500,000

 

 

$

951,311

 

 

$

548,689

 

 

$

947,143

 

Revolving Credit Facility

 

 

1,425,000

 

 

 

1,234,411

 

 

 

184,649

 

 

 

1,225,205

 

2029 Notes

 

 

750,000

 

 

 

750,000

 

 

 

 

 

 

757,827

 

2030 Notes

 

 

600,000

 

 

 

600,000

 

 

 

 

 

 

588,555

 

Total Debt

 

$

4,275,000

 

 

$

3,535,722

 

 

$

733,338

 

 

$

3,518,730

 

 

(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, the 2029 Notes and 2030 Notes are presented net of the combination of deferred financing costs and original issue discounts totaling $4.2 million, $9.2 million, $14.7 million and $8.2 million, respectively.
(3)
The carrying value of the 2029 Notes and 2030 Notes are presented inclusive of an incremental $22.5 million and $(3.2) million, respectively, which represents an adjustment in the carrying value of the 2029 Notes and 2030 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, respectively.