Schedule of Long-term Debt |
The Company’s outstanding debt as of September 30, 2023 and December 31, 2022 was as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | As of | | | September 30, 2023 | | December 31, 2022 | | | Total Aggregate Principal Amount Committed/ Outstanding (1) | | Principal Amount Outstanding | | Carrying Value | | Total Aggregate Principal Amount Committed/ Outstanding (1) | | Principal Amount Outstanding | | Carrying Value | | Revolving Credit Facility | $ | 4,758 | | (2) | $ | 1,392 | | | $ | 1,392 | | | $ | 4,843 | | (2) | $ | 2,246 | | | $ | 2,246 | | | Revolving Funding Facility | 1,775 | | | 887 | | | 887 | | | 1,775 | | | 800 | | | 800 | | | SMBC Funding Facility | 800 | | (3) | 401 | | | 401 | | | 800 | | (3) | 451 | | | 451 | | | BNP Funding Facility | 790 | | | 525 | | | 525 | | | 300 | | | 245 | | | 245 | | | | | | | | | | | | | | | | 2024 Convertible Notes | 403 | | | 403 | | | 401 | | (4) | 403 | | | 403 | | | 399 | | (4) | 2023 Notes | — | | | — | | | — | | | 750 | | | 750 | | | 750 | | (4) | 2024 Notes | 900 | | | 900 | | | 899 | | (4) | 900 | | | 900 | | | 898 | | (4) | March 2025 Notes | 600 | | | 600 | | | 598 | | (4) | 600 | | | 600 | | | 597 | | (4) | July 2025 Notes | 1,250 | | | 1,250 | | | 1,255 | | (4) | 1,250 | | | 1,250 | | | 1,258 | | (4) | January 2026 Notes | 1,150 | | | 1,150 | | | 1,146 | | (4) | 1,150 | | | 1,150 | | | 1,144 | | (4) | July 2026 Notes | 1,000 | | | 1,000 | | | 993 | | (4) | 1,000 | | | 1,000 | | | 991 | | (4) | January 2027 Notes | 600 | | | 600 | | | 587 | | (4)(5) | — | | | — | | | — | | | June 2027 Notes | 500 | | | 500 | | | 495 | | (4) | 500 | | | 500 | | | 494 | | (4) | 2028 Notes | 1,250 | | | 1,250 | | | 1,247 | | (4) | 1,250 | | | 1,250 | | | 1,247 | | (4) | 2031 Notes | 700 | | | 700 | | | 691 | | (4) | 700 | | | 700 | | | 690 | | (4) | Total | $ | 16,476 | | | $ | 11,558 | | | $ | 11,517 | | | $ | 16,221 | | | $ | 12,245 | | | $ | 12,210 | | |
________________________________________
(1)Represents the total aggregate amount committed or outstanding, as applicable, under such instrument. Borrowings under the committed Revolving Credit Facility, Revolving Funding Facility, SMBC Funding Facility and BNP Funding Facility (each as defined below) are subject to borrowing base and other restrictions.
(2)Provides for a feature that allows the Company, under certain circumstances, to increase the size of the Revolving Credit Facility (as defined below) to a maximum of $7,137 and $7,265, as of September 30, 2023 and December 31, 2022, respectively.
(3)Provides for a feature that allows ACJB (as defined below), under certain circumstances, to increase the size of the SMBC Funding Facility (as defined below) to a maximum of $1,000.
(4)Represents the aggregate principal amount outstanding, less unamortized debt issuance costs and the net unaccreted/amortized discount or premium recorded upon issuance. In February 2023, the Company repaid in full the 2023 Notes (as defined below) upon their maturity.
(5)The carrying value of the January 2027 Notes as of September 30, 2023 includes a $5 reduction as a result of an effective hedge accounting relationship. See Note 6 for additional information. For the three and nine months ended September 30, 2023 and 2022, the components of interest and credit facility fees expense, cash paid for interest expense, average stated interest rates (i.e., rate in effect plus the spread) and average outstanding balances for the Revolving Credit Facility were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | For the Three Months Ended September 30, | | For the Nine Months Ended September 30, | | 2023 | | 2022 | | 2023 | | 2022 | | | Stated interest expense | $ | 26 | | | $ | 19 | | | $ | 94 | | | $ | 34 | | | | Credit facility fees | 3 | | | 5 | | | 9 | | | 7 | | | | Amortization of debt issuance costs | 2 | | | 2 | | | 6 | | | 5 | | | | Total interest and credit facility fees expense | $ | 31 | | | $ | 26 | | | $ | 109 | | | $ | 46 | | | | Cash paid for interest expense | $ | 28 | | | $ | 19 | | | $ | 103 | | | $ | 35 | | | | Average stated interest rate | 7.25 | % | | 3.95 | % | | 6.64 | % | | 3.15 | % | | | Average outstanding balance | $ | 1,479 | | | $ | 1,875 | | | $ | 1,885 | | | $ | 1,402 | | | |
For the three and nine months ended September 30, 2023 and 2022, the components of interest and credit facility fees expense, cash paid for interest expense, average stated interest rates (i.e., rate in effect plus the spread) and average outstanding balances for the Revolving Funding Facility were as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Three Months Ended September 30, | | For the Nine Months Ended September 30, | | 2023 | | 2022 | | 2023 | | 2022 | | | Stated interest expense | $ | 16 | | | $ | 10 | | | $ | 44 | | | $ | 19 | | | | Credit facility fees | 1 | | | 1 | | | 4 | | | 3 | | | | Amortization of debt issuance costs | 1 | | | 1 | | | 3 | | | 2 | | | | Total interest and credit facility fees expense | $ | 18 | | | $ | 12 | | | $ | 51 | | | $ | 24 | | | | Cash paid for interest expense | $ | 16 | | | $ | 9 | | | $ | 43 | | | $ | 19 | | | | Average stated interest rate | 7.46 | % | | 4.38 | % | | 6.96 | % | | 3.17 | % | | | Average outstanding balance | $ | 863 | | | $ | 944 | | | $ | 847 | | | $ | 805 | | | |
For the three and nine months ended September 30, 2023 and 2022, the components of interest and credit facility fees expense, cash paid for interest expense, average stated interest rates (i.e., rate in effect plus the spread) and average outstanding balances for the SMBC Funding Facility were as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Three Months Ended September 30, | | For the Nine Months Ended September 30, | | 2023 | | 2022 | | 2023 | | 2022 | | | Stated interest expense | $ | 7 | | | $ | 4 | | | $ | 21 | | | $ | 9 | | | | Credit facility fees | 1 | | | 1 | | | 2 | | | 2 | | | | Amortization of debt issuance costs | 1 | | | 1 | | | 2 | | | 2 | | | | Total interest and credit facility fees expense | $ | 9 | | | $ | 6 | | | $ | 25 | | | $ | 13 | | | | Cash paid for interest expense | $ | 7 | | | $ | 4 | | | $ | 21 | | | $ | 9 | | | | Average stated interest rate | 7.34 | % | | 4.27 | % | | 6.78 | % | | 3.00 | % | | | Average outstanding balance | $ | 401 | | | $ | 402 | | | $ | 414 | | | $ | 403 | | | |
For the three and nine months ended September 30, 2023 and 2022, the components of interest and credit facility fees expense, cash paid for interest expense, average stated interest rates (i.e., rate in effect plus the spread) and average outstanding balances for the BNP Funding Facility were as follows: | | | | | | | | | | | | | | | | | | | | | | | | | For the Three Months Ended September 30, | | For the Nine Months Ended September 30, | | 2023 | | 2022 | | 2023 | | 2022 | | | | | | | | | Stated interest expense | $ | 10 | | | $ | 2 | | | $ | 23 | | | $ | 3 | | Credit facility fees | — | | | — | | | 1 | | | 1 | | Amortization of debt issuance costs | — | | | — | | | 1 | | | 1 | | Total interest and credit facility fees expense | $ | 10 | | | $ | 2 | | | $ | 25 | | | $ | 5 | | Cash paid for interest expense | $ | 10 | | | $ | 1 | | | $ | 22 | | | $ | 1 | | Average stated interest rate | 8.32 | % | | 4.35 | % | | 7.75 | % | | 3.95 | % | Average outstanding balance | $ | 493 | | | $ | 143 | | | $ | 401 | | | $ | 81 | |
Certain key terms related to the convertible features for the 2024 Convertible Notes as of September 30, 2023 are listed below. | | | | | | | | | | | 2024 Convertible Notes | Conversion premium | | | 15.0 | % | Closing stock price at issuance | | | $ | 17.29 | | Closing stock price date | | | March 5, 2019 | Conversion price(1) | | | $ | 19.49 | | Conversion rate (shares per one thousand dollar principal amount)(1) | | | 51.3029 | | Conversion date | | | December 1, 2023 |
________________________________________
(1)Represents conversion price and conversion rate, as applicable, as of September 30, 2023, taking into account any applicable de minimis adjustments that will be made on the conversion date. As of September 30, 2023, the components of the carrying value of the 2024 Convertible Notes, the stated interest rate and the effective interest rate were as follows: | | | | | | | | | | | | | | | 2024 Convertible Notes | Principal amount of debt | | | | $ | 403 | | Original issue discount, net of accretion | | | | 1 | | Debt issuance costs, net of amortization | | | | (3) | | Carrying value of debt | | | | $ | 401 | | Stated interest rate | | | | 4.625 | % | Effective interest rate(1) | | | | 5.10 | % |
________________________________________
(1)The effective interest rate of the 2024 Convertible Notes is equal to the stated interest rate plus the accretion of original issue discount and amortization of debt issuance costs.
For the three and nine months ended September 30, 2023 and 2022, the components of interest expense and cash paid for interest expense for the 2024 Convertible Notes, as well as any other convertible notes outstanding during the periods presented were as follows. | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Three Months Ended September 30, | | For the Nine Months Ended September 30, | | 2023 | | 2022 | | 2023 | | 2022 | | | Stated interest expense | $ | 5 | | | $ | 5 | | | $ | 14 | | | $ | 15 | | | | Amortization of debt issuance costs | — | | | — | | | — | | | 1 | | | | Accretion of original issue discount | 1 | | | — | | | 2 | | | 2 | | | | Total interest expense | $ | 6 | | | $ | 5 | | | $ | 16 | | | $ | 18 | | | | Cash paid for interest expense | $ | — | | | $ | 9 | | | $ | 9 | | | $ | 26 | | | |
Certain key terms related to the features for the Unsecured Notes as of September 30, 2023 are listed below. | | | | | | | | | | | | | | | | | | | | | | | | Unsecured Notes | Aggregate Principal Amount Issued | | Effective Stated Interest Rate | | Original Issuance Date | | Maturity Date | | | | | | | | | 2024 Notes | $ | 900 | | | 4.200% | | June 10, 2019 | | June 10, 2024 | March 2025 Notes | $ | 600 | | | 4.250% | | January 11, 2018 | | March 1, 2025 | July 2025 Notes | $ | 1,250 | | | 3.250% | | January 15, 2020 | | July 15, 2025 | January 2026 Notes | $ | 1,150 | | | 3.875% | | July 15, 2020 | | January 15, 2026 | July 2026 Notes | $ | 1,000 | | | 2.150% | | January 13, 2021 | | July 15, 2026 | January 2027 Notes(1) | $ | 600 | | | 7.898% | | August 3, 2023 | | January 15, 2027 | June 2027 Notes | $ | 500 | | | 2.875% | | January 13, 2022 | | June 15, 2027 | 2028 Notes | $ | 1,250 | | | 2.875% | | June 10, 2021 | | June 15, 2028 | 2031 Notes | $ | 700 | | | 3.200% | | November 4, 2021 | | November 15, 2031 |
________________________________________
(1)The effective stated interest rate for the January 2027 Notes includes the impact of the interest rate swap. For the three and nine months ended September 30, 2023 and 2022, the components of interest expense and cash paid for interest expense for the Unsecured Notes, as well as any other unsecured notes outstanding during the periods presented are listed below. | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Three Months Ended September 30, | | For the Nine Months Ended September 30, | | 2023 | | 2022 | | 2023 | | 2022 | | | Stated interest expense(1) | $ | 69 | | | $ | 67 | | | $ | 193 | | | $ | 202 | | | | Amortization of debt issuance costs | 4 | | | 4 | | | 11 | | | 11 | | | | Net amortization of original issue premium/discount | (2) | | | (2) | | | (5) | | | (5) | | | | | | | | | | | | | | Total interest expense | $ | 71 | | | $ | 69 | | | $ | 199 | | | $ | 208 | | | | Cash paid for interest expense | $ | 75 | | | $ | 79 | | | $ | 209 | | | $ | 213 | | | |
________________________________________
(1)Includes the net interest expense related to the interest rate swap for the three and nine months ended September 30, 2023.
|