XML 37 R31.htm IDEA: XBRL DOCUMENT v3.25.2
Debt (Tables)
6 Months Ended
Jun. 30, 2025
Debt Disclosure [Abstract]  
Schedule of Components of Interest Expense

For the three and six months ended June 30, 2025 and 2024 respectively, the components of interest expense related to the 2029 Notes, January 2030 Notes and July 2030 Notes are as follows.

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2025

 

 

June 30, 2024

 

 

June 30, 2025

 

 

June 30, 2024

 

Interest expense

 

$

32,297

 

 

$

10,129

 

 

$

63,063

 

 

$

12,296

 

Accretion of original issue discount

 

 

504

 

 

 

272

 

 

 

1,026

 

 

 

334

 

Amortization of deferred financing costs

 

 

1,334

 

 

 

392

 

 

 

2,591

 

 

 

504

 

Total Interest Expense

 

$

34,135

 

 

$

10,793

 

 

$

66,680

 

 

$

13,134

 

For the three and six months ended June 30, 2025 and 2024, the components of interest expense were as follows:

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2025

 

 

June 30, 2024

 

 

June 30, 2025

 

 

June 30, 2024

 

Interest expense

 

 

50,073

 

 

$

41,319

 

 

 

99,008

 

 

$

73,561

 

Commitment fees

 

 

1,711

 

 

 

797

 

 

 

3,143

 

 

 

1,435

 

Amortization of deferred financing costs

 

 

3,309

 

 

 

2,291

 

 

 

6,254

 

 

 

4,118

 

Accretion of original issue discount

 

 

504

 

 

 

272

 

 

 

1,027

 

 

 

334

 

Swap settlement

 

 

3,457

 

 

 

2,345

 

 

 

5,737

 

 

 

2,655

 

Total Interest Expense

 

$

59,054

 

 

$

47,024

 

 

$

115,169

 

 

$

82,103

 

Average debt outstanding (in millions)

 

$

3,609.7

 

 

$

2,381.4

 

 

$

3,478.4

 

 

$

2,078.0

 

Weighted average interest rate

 

 

5.9

%

 

 

7.3

%

 

 

6.0

%

 

 

7.3

%

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

As of June 30, 2025, the components of the carrying value of the 2029 Notes, January 2030 Notes and July 2030 Notes and the stated interest rates were as follows.

 

 

 

June 30, 2025

 

 

 

2029 Notes

 

 

January 2030 Notes

 

 

July 2030 Notes

 

Principal amount of debt

 

$

750,000

 

 

$

600,000

 

 

$

750,000

 

Original issue discount, net of accretion

 

 

(5,101

)

 

 

(830

)

 

 

(4,543

)

Deferred financing costs

 

 

(7,523

)

 

 

(6,947

)

 

 

(9,012

)

Fair value of an effective hedge

 

 

15,671

 

 

 

(6,582

)

 

 

22,402

 

Carrying value of debt

 

$

753,047

 

 

$

585,641

 

 

$

758,847

 

Stated interest rate

 

 

6.50

%

 

 

5.75

%

 

 

6.13

%

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 June 30, 2025 and December 31, 2024:

 

 

 

June 30, 2025

 

 

 

Aggregate
Principal
Amount
Committed

 

 

Outstanding
Principal

 

 

Amount
Available
(1)

 

 

Carrying
Value
(2)(3)

 

Subscription Facility

 

$

1,500,000

 

 

$

22,684

 

 

$

1,477,316

 

 

$

21,932

 

Revolving Credit Facility

 

 

2,280,000

 

 

 

2,090,113

 

 

 

158,371

 

 

 

2,074,467

 

2029 Notes

 

 

750,000

 

 

 

750,000

 

 

 

 

 

 

753,047

 

January 2030 Notes

 

 

600,000

 

 

 

600,000

 

 

 

 

 

 

585,641

 

July 2030 Notes

 

 

750,000

 

 

 

750,000

 

 

 

 

 

 

758,847

 

Total Debt

 

$

5,880,000

 

 

$

4,212,797

 

 

$

1,635,687

 

 

$

4,193,934

 

 

(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, January 2030 Notes and July 2030 Notes are presented net of the combination of deferred financing costs and original issue discounts totaling $0.8 million, $15.6 million, $12.6 million, $7.8 million and $13.6 million, respectively.
(3)
The carrying value of the 2029 Notes, January 2030 Notes, and July 2030 Notes are presented inclusive of an incremental $15.7 million, $(6.6) million and $22.4 million, respectively, which represents an adjustment in the carrying value of the 2029 Notes, January 2030 Notes and July 2030 Notes, resulting from a hedge accounting relationship.

 

 

 

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, the 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.