XML 42 R33.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
Schedule of Components of Interest Expense

For the year ended December 31, 2024, the components of interest expense related to the 2029 Notes and January 2030 Notes were as follows:

 

 

For the Year Ended

 

 

 

December 31, 2024

 

Interest expense

 

$

46,734

 

Accretion of original issue discount

 

 

965

 

Amortization of deferred financing costs

 

 

1,941

 

Total Interest Expense

 

$

49,640

 

For the years ended December 31, 2024, December 31, 2023 and for the period from April 5, 2022 (Inception) through December 31, 2022, the components of interest expense were as follows:

 

 

 

For the Year Ended

 

 

From April 5, 2022 (Inception) through

 

 

 

December 31, 2024

 

 

December 31, 2023

 

 

December 31, 2022

 

Interest expense

 

$

169,790

 

 

$

64,118

 

 

$

4,598

 

Commitment fees

 

 

3,175

 

 

 

3,022

 

 

 

175

 

Amortization of deferred financing costs

 

 

8,301

 

 

 

5,216

 

 

 

460

 

Accretion of original issue discount

 

 

966

 

 

 

 

 

 

 

Swap settlement

 

 

9,757

 

 

 

 

 

 

 

Total Interest Expense

 

$

191,989

 

 

$

72,356

 

 

$

5,233

 

Average debt outstanding (in millions)

 

$

2,519.0

 

 

$

876.9

 

 

$

219.4

 

Weighted average interest rate

 

 

7.1

%

 

 

7.3

%

 

 

6.3

%

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

As of December 31, 2024, the components of the carrying value of the 2029 Notes and January 2030 Notes and the stated interest rates were as follows:

 

 

December 31, 2024

 

 

 

2029 Notes

 

 

January 2030 Notes

 

Principal amount of debt

 

$

750,000

 

 

$

600,000

 

Original issue discount, net of accretion

 

 

(5,695

)

 

 

(909

)

Deferred financing costs

 

 

(8,486

)

 

 

(7,680

)

Fair value of an effective hedge

 

 

(1,079

)

 

 

(24,135

)

Carrying value of debt

 

$

734,740

 

 

$

567,276

 

Stated interest rate

 

 

6.50

%

 

 

5.75

%

Schedule of Debt Obligations

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

 

 

December 31, 2024

 

 

 

Aggregate
Principal
Amount
Committed

 

 

Outstanding
Principal

 

 

Amount
Available
(1)

 

 

Carrying
Value
(2)(3)

 

Subscription Facility

 

$

1,500,000

 

 

$

1,496,759

 

 

$

3,241

 

 

$

1,493,740

 

Revolving Credit Facility

 

 

1,550,000

 

 

 

1,501,965

 

 

 

42,095

 

 

 

1,492,845

 

2029 Notes

 

 

750,000

 

 

 

750,000

 

 

 

 

 

 

734,740

 

January 2030 Notes

 

 

600,000

 

 

 

600,000

 

 

 

 

 

 

567,276

 

Total Debt

 

$

4,400,000

 

 

$

4,348,724

 

 

$

45,336

 

 

$

4,288,601

 

 

(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, 2029 Notes and January 2030 Notes are presented net deferred financing costs $3.0 million, $9.1 million, $14.2 million, and $8.6 million, respectively.
(3)
The carrying value of the 2029 Notes and January 2030 Notes are presented inclusive of an incremental $1.1 million and $24.1 million, respectively, which represents an adjustment in the carrying value of the 2029 Notes and January 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, Revolving Credit Facility and asset coverage requirements.
(2)
The carrying values of the Subscription Facility and Revolving Credit Facility are presented net deferred financing costs of $3.7 million and $4.5 million, respectively.