XML 51 R32.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
Schedule of Debt Obligations
The below tables present the debt obligations for the following periods:
December 31, 2024
($ in thousands)Aggregate Principal CommittedOutstanding Principal
Amount Available(1)
Unamortized Debt Issuance Costs
Net Carrying Value
Revolving Credit Facility(2)(4)
$2,985,000 $292,345 $2,649,422 $(22,426)$269,919 
SPV Asset Facility II300,000 300,000 — (3,773)296,227 
CLO I390,000 390,000 — (3,817)386,183 
CLO II260,000 260,000 — (2,230)257,770 
CLO III260,000 260,000 — (1,862)258,138 
CLO IV292,500 292,500 — (3,806)288,694 
CLO V509,625 509,625 — (2,310)507,315 
CLO VII239,150 239,150 — (1,612)237,538 
CLO X260,000 260,000 — (1,678)258,322 
2025 Notes425,000 425,000 — (421)424,579 
July 2025 Notes500,000 500,000 — (1,048)498,952 
2026 Notes500,000 500,000 — (2,428)497,572 
July 2026 Notes1,000,000 1,000,000 — (7,640)992,360 
2027 Notes(3)
500,000 500,000 — (4,101)465,449 
2028 Notes850,000 850,000 — (9,112)840,888 
2029 Notes(3)
1,000,000 1,000,000 — (16,099)977,796 
Total Debt$10,271,275 $7,578,620 $2,649,422 $(84,363)$7,457,702 
______________
(1)The amount available reflects any collateral related limitations at the Company level related to each credit facility’s borrowing base.
(2)Includes the unrealized translation gain (loss) on borrowings denominated in foreign currencies.
(3)Net carrying value is inclusive of change in fair market value of effective hedge.
(4)The amount available is reduced by $43.2 million of outstanding letters of credit.
December 31, 2023
($ in thousands)Aggregate Principal CommittedOutstanding Principal
Amount Available(1)
Unamortized Debt Issuance CostsNet Carrying Value
Revolving Credit Facility(2)(4)
$1,895,000 $419,045 $1,416,815 $(17,970)$401,075 
SPV Asset Facility II250,000 250,000 — (4,272)245,728 
CLO I276,607 276,607 — (2,394)274,213 
CLO II260,000 260,000 — (2,533)257,467 
CLO III260,000 260,000 — (1,676)258,324 
CLO IV292,500 292,500 — (4,316)288,184 
CLO V509,625 509,625 — (2,625)507,000 
CLO VI260,000 260,000 — (1,575)258,425 
CLO VII239,150 239,150 — (1,862)237,288 
CLO X260,000 260,000 — (1,874)258,126 
2024 Notes(3)
400,000 400,000 — (657)395,942 
2025 Notes425,000 425,000 — (2,120)422,880 
July 2025 Notes500,000 500,000 — (2,882)497,118 
2026 Notes500,000 500,000 — (4,680)495,320 
July 2026 Notes1,000,000 1,000,000 — (12,403)987,597 
2027 Notes(3)
500,000 500,000 — (6,037)454,017 
2028 Notes850,000 850,000 — (11,616)838,384 
Total Debt$8,677,882 $7,201,927 $1,416,815 $(81,492)$7,077,088 
______________
(1)The amount available reflects any limitations related to each credit facility’s borrowing base.
(2)Includes the unrealized translation gain (loss) on borrowings denominated in foreign currencies.
(3)Net carrying value is inclusive of change in fair market value of effective hedge.
(4)The amount available is reduced by $59.1 million of outstanding letters of credit.
Schedule of Components of Interest Expense
The table below presents the components of interest expense for the following periods:
For the Years Ended December 31,
($ in thousands)
2024
2023
2022
Interest expense$434,877 $410,592 $273,134 
Amortization of debt issuance costs30,661 26,849 30,076 
Net change in unrealized gain (loss) on effective interest rate swaps and hedged items(1)
(623)(1,135)4,329 
Total Interest Expense$464,915 $436,306 $307,539 
Average interest rate5.6 %5.5 %3.7 %
Average daily borrowings$7,575,562 $7,381,908 $7,254,857 
______________
(1)Refer to the 2024 Notes, 2027 Notes and 2029 Notes for details on each facility’s interest rate swap.