XML 58 R43.htm IDEA: XBRL DOCUMENT
v3.25.3

Senior Secured Notes, Net (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2025
Debt Disclosure [Abstract] |
Schedule of Long-Term Debt | The following table details our secured debt ($ in thousands):
| Secured Debt Borrowings Outstanding
| September 30, 2025 |  | December 31, 2024
Secured credit facilities | $9,548,332 |  | $9,705,529
Deferred financing costs(1) | (8,108) |  | (9,195)
Net book value of secured debt | $9,540,224 |  | $9,696,334
(1)Costs incurred in connection with our secured debt are recorded on our consolidated balance sheets when incurred and recognized as a component of interest expense over the life of each related facility.The following table details our secured credit facilities as of September 30, 2025 ($ in thousands):
September 30, 2025
|  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Recourse Limitation
Currency |  | Lenders(1) |  | Borrowings |  | Wtd. Avg. Maturity(2) |  |  | Loan Count |  | Collateral(3) |  | Wtd. Avg. Maturity(4) |  |  | Wtd. Avg. |  | Range
USD |  | 12 |  | $3,954,253 |  | July 2027 |  |  | 81 |  | $6,522,111 |  | July 2027 |  |  | 32% |  | 25% - 100%
GBP |  | 6 |  | 2,265,827 |  | August 2028 |  |  | 14 |  | 3,098,509 |  | September 2028 |  |  | 25% |  | 25%
EUR |  | 7 |  | 1,835,792 |  | September 2027 |  |  | 10 |  | 2,588,781 |  | October 2027 |  |  | 42% |  | 25% - 100%
Others(5) |  | 4 |  | 1,492,460 |  | January 2029 |  |  | 7 |  | 1,873,776 |  | January 2029 |  |  | 25% |  | 25%
Total |  | 13 |  | $9,548,332 |  | January 2028 |  |  | 112 |  | $14,083,177 |  | January 2028 |  |  | 31% |  | 25% - 100%
(1)Represents the number of lenders with fundings advanced in each respective currency, as well as the total number of facility lenders. (2)Our secured debt agreements are generally term-matched to their underlying collateral. Therefore, the weighted- average maturity is generally allocated based on the maximum maturity date of the collateral loans, assuming all extension options are exercised by the borrower. In limited instances, the maturity date of the respective secured credit facility is used. (3)Represents the principal balance of the collateral loan assets and the book value of the collateral REO assets. (4)Maximum maturity assumes all extension options are exercised by the borrower, however our loans may be repaid prior to such date. (5)Includes Australian Dollar, Canadian Dollar, and Swedish Krona currencies. The following tables detail the spread of our secured credit facilities as of September 30, 2025 and December 31, 2024 ($ in thousands):
|  | Nine Months Ended September 30, 2025 |  | September 30, 2025
Spread(1) |  | New Financings(2) |  | Total Borrowings |  | Wtd. Avg. All-in Cost(1)(3)(4) |  |  | Collateral(5) |  | Wtd. Avg. All-in Yield(1)(3) |  |  | Net Interest Margin(6)
+ 1.50% or less |  | $1,385,800 |  | $4,547,118 |  | +1.54% |  |  | $6,600,493 |  | +2.99% |  |  | +1.45%
+ 1.51% to + 1.75% |  | 555,478 |  | 2,564,711 |  | +1.75% |  |  | 3,375,095 |  | +3.48% |  |  | +1.73%
+ 1.76% to + 2.00% |  | 104,841 |  | 935,067 |  | +2.10% |  |  | 1,766,876 |  | +3.28% |  |  | +1.18%
+ 2.01% or more |  | 137,147 |  | 1,501,436 |  | +2.63% |  |  | 2,340,713 |  | +4.24% |  |  | +1.61%
Total |  | $2,183,266 |  | $9,548,332 |  | +1.82% |  |  | $14,083,177 |  | +3.35% |  |  | +1.53%
|  | Year Ended December 31, 2024 |  | December 31, 2024
Spread(1) |  | New Financings(2) |  | Total Borrowings |  | Wtd. Avg. All-in Cost(1)(3)(4) |  |  | Collateral(5) |  | Wtd. Avg. All-in Yield(1)(3) |  |  | Net Interest Margin(6)
+ 1.50% or less |  | $165,616 |  | $3,976,192 |  | +1.53% |  |  | $6,185,925 |  | +3.18% |  |  | +1.65%
+ 1.51% to + 1.75% |  | 74,118 |  | 2,238,376 |  | +1.78% |  |  | 3,140,937 |  | +3.52% |  |  | +1.74%
+ 1.76% to + 2.00% |  | — |  | 969,541 |  | +2.09% |  |  | 1,802,431 |  | +3.67% |  |  | +1.58%
+ 2.01% or more |  | 374,407 |  | 2,521,420 |  | +2.61% |  |  | 3,678,528 |  | +4.31% |  |  | +1.70%
Total |  | $614,141 |  | $9,705,529 |  | +1.92% |  |  | $14,807,821 |  | +3.58% |  |  | +1.66%
(1)The spread, all-in cost, and all-in yield are expressed over the relevant floating benchmark rates, which include SOFR, SONIA, EURIBOR, CORRA, and other indices as applicable. (2)Represents the amount of new borrowings we closed during the nine months ended September 30, 2025 and year ended December 31, 2024, respectively. (3)In addition to spread, the cost includes the associated deferred fees and expenses related to the respective borrowings. In addition to cash coupon, all-in yield includes the amortization of deferred origination and extension fees, loan origination costs, and purchase discounts, as well as the accrual of exit fees. All-in yield excludes loans accounted for under the cost-recovery and nonaccrual methods, if any, and REO assets. (4)Represents the weighted-average all-in cost as of September 30, 2025 and December 31, 2024, respectively, and is not necessarily indicative of the spread applicable to recent or future borrowings. (5)Represents the principal balance of the collateral loan assets and the book value of the collateral REO assets. (6)Represents the difference between the weighted-average all-in yield and weighted-average all-in cost. T he following tables detail our securitized debt obligations and the underlying collateral assets that are financed by our CLOs ($ in thousands):
| September 30, 2025
Securitized Debt Obligations |  | Count |  | Principal Balance |  | Book Value(1) |  | Wtd. Avg. Yield/Cost(2)(3) |  | Term(4)
2025 FL5 Collateralized Loan Obligation |  |  |  |  |  |  |  |  |  |
Senior CLO Securities Outstanding |  | 1 |  | $831,250 |  | $821,900 |  | + 2.15% |  | October 2042
Underlying Collateral Assets |  | 17 |  | 898,950 |  | 898,950 |  | + 3.50% |  | September 2028
2021 FL4 Collateralized Loan Obligation |  |  |  |  |  |  |  |  |  |
Senior CLO Securities Outstanding |  | 1 |  | 609,741 |  | 609,741 |  | + 1.45% |  | May 2038
Underlying Collateral Assets |  | 18 |  | 759,956 |  | 759,956 |  | + 2.66% |  | March 2027
2020 FL3 Collateralized Loan Obligation |  |  |  |  |  |  |  |  |  |
Senior CLO Securities Outstanding |  | 1 |  | 457,129 |  | 457,129 |  | + 2.51% |  | November 2037
Underlying Collateral Assets |  | 12 |  | 625,580 |  | 625,580 |  | + 2.78% |  | February 2027
2020 FL2 Collateralized Loan Obligation |  |  |  |  |  |  |  |  |  |
Senior CLO Securities Outstanding |  | 1 |  | 581,297 |  | 581,297 |  | + 1.76% |  | February 2038
Underlying Collateral Assets |  | 12 |  | 813,742 |  | 813,742 |  | + 2.71% |  | March 2027
Total |  |  |  |  |  |  |  |  |  |
Senior CLO Securities Outstanding(5) |  | 4 |  | $2,479,417 |  | $2,470,067 |  | + 1.95% |  |
Underlying Collateral Assets |  | 59 |  | $3,098,228 |  | $3,098,228 |  | + 3.15% |  |
(1)The book value of underlying collateral assets excludes any applicable CECL reserves. (2)In addition to cash coupon, all-in yield includes the amortization of deferred origination and extension fees, loan origination costs, purchase discounts, and accrual of exit fees. (3)The weighted-average all-in yield and cost are expressed as a spread over SOFR. All-in yield excludes loans accounted for under the cost-recovery and nonaccrual methods, if any, and REO assets. (4)Underlying Collateral Assets term represents the weighted-average final maturity of such loans, assuming all extension options are exercised by the borrower, and excludes REO assets. Repayments of securitized debt obligations are tied to timing of the related collateral loan asset repayments. The term of these obligations represents the rated final distribution date of the securitizations. (5)During the three and nine months ended September 30, 2025, we recorded $40.0 million and $107.8 million, respectively, of interest expense related to our securitized debt obligations.
| December 31, 2024
Securitized Debt Obligations |  | Count |  | Principal Balance |  | Book Value(1) |  | Wtd. Avg. Yield/Cost(2)(3) |  | Term(4)
2021 FL4 Collateralized Loan Obligation |  |  |  |  |  |  |  |  |  |
Senior CLO Securities Outstanding |  | 1 |  | $785,453 |  | $785,442 |  | + 1.39% |  | May 2038
Underlying Collateral Assets |  | 22 |  | 952,764 |  | 952,764 |  | + 2.95% |  | August 2026
2020 FL3 Collateralized Loan Obligation |  |  |  |  |  |  |  |  |  |
Senior CLO Securities Outstanding |  | 1 |  | 552,664 |  | 552,663 |  | + 1.92% |  | November 2037
Underlying Collateral Assets |  | 12 |  | 743,914 |  | 743,914 |  | + 2.92% |  | June 2026
2020 FL2 Collateralized Loan Obligation |  |  |  |  |  |  |  |  |  |
Senior CLO Securities Outstanding |  | 1 |  | 598,850 |  | 598,851 |  | + 1.50% |  | February 2038
Underlying Collateral Assets |  | 12 |  | 855,725 |  | 855,725 |  | + 2.79% |  | August 2026
Total |  |  |  |  |  |  |  |  |  |
Senior CLO Securities Outstanding(5) |  | 3 |  | $1,936,967 |  | $1,936,956 |  | + 1.57% |  |
Underlying Collateral Assets |  | 46 |  | $2,552,403 |  | $2,552,403 |  | + 2.98% |  |
(1)The book value of underlying collateral assets excludes any applicable CECL reserves. (2)In addition to cash coupon, all-in yield includes the amortization of deferred origination and extension fees, loan origination costs, purchase discounts, and accrual of exit fees. (3)The weighted-average all-in yield and cost are expressed as a spread over SOFR. All-in yield excludes loans accounted for under the cost-recovery and nonaccrual methods, if any. (4)Underlying Collateral Assets term represents the weighted-average final maturity of such loans, assuming all extension options are exercised by the borrower. Repayments of securitized debt obligations are tied to timing of the related collateral loan asset repayments. The term of these obligations represents the rated final distribution date of the securitizations. (5)During the three and nine months ended September 30, 2024, we recorded $40.6 million and $123.9 million, respectively, of interest expense related to our securitized debt obligations. The following table details our asset-specific debt ($ in thousands):
| September 30, 2025
Asset-Specific Debt |  | Count |  | Principal Balance |  | Book Value(1) |  | Wtd. Avg. Yield/Cost(2) |  | Wtd. Avg. Term(3)
Financing provided |  | 3 |  | $629,890 |  | $627,916 |  | + 3.18% |  | October 2029
Collateral assets |  | 3 |  | $781,189 |  | $775,248 |  | + 4.52% |  | October 2029
| December 31, 2024
Asset-Specific Debt |  | Count |  | Principal Balance |  | Book Value(1) |  | Wtd. Avg. Yield/Cost(2) |  | Wtd. Avg. Term(3)
Financing provided |  | 2 |  | $1,228,110 |  | $1,224,841 |  | + 3.20% |  | June 2026
Collateral assets |  | 2 |  | $1,467,185 |  | $1,459,864 |  | + 4.03% |  | June 2026
(1)The book value of underlying collateral assets excludes any applicable CECL reserves. (2)The weighted-average all-in yield and cost are expressed as a spread over the relevant floating benchmark rates, which include SOFR and CORRA, as applicable. These floating rate loans and related liabilities are currency and index-matched to the applicable benchmark rate relevant in each arrangement. In addition to cash coupon, yield/cost includes the amortization of deferred origination fees and financing costs. (3)The weighted-average term is determined based on the maximum maturity of the corresponding loans, assuming all extension options are exercised by the borrower. Our non-recourse, asset-specific debt is term-matched in each case to the corresponding collateral loans. The following table details the net book value of each of our senior term loan facilities, or Term Loans, on our consolidated balance sheets ($ in thousands):
|  | Face Value |  |  |  |  |  |
Term Loans |  | September 30, 2025 |  | December 31, 2024 |  | Interest Rate(1) |  | All-in Cost(1)(2) |  | Maturity
B-1 Term Loan |  | $309,268 |  | $309,268 |  | + 2.36% |  | + 2.53% |  | April 23, 2026
B-4 Term Loan |  | — |  | 805,169 |  | + 3.50% |  | + 3.99% |  | May 9, 2029
B-5 Term Loan |  | — |  | 650,000 |  | + 3.75% |  | + 4.27% |  | December 10, 2028
B-6 Term Loan |  | 1,045,754 |  | — |  | + 3.00% |  | + 3.55% |  | December 10, 2030
B-7 Term Loan |  | 453,105 |  | — |  | + 2.50% |  | + 3.05% |  | May 9, 2029
Total face value |  | $1,808,127 |  | $1,764,437 |  |  |  |  |  |
Deferred financing costs and unamortized discounts |  | (33,214) |  | (32,364) |  |  |  |  |  |
Net book value |  | $1,774,913 |  | $1,732,073 |  |  |  |  |  |
(1)The B-6 Term Loan and the B-7 Term Loan borrowings are subject to a benchmark interest rate floor of 0.50%. The Term Loans are indexed to one-month SOFR. (2)Includes issue discount and transaction expenses that are amortized through interest expense over the life of the applicable Term Loans. The following table details our interest expense related to the Term Loans ($ in thousands):
| Three Months Ended September 30, |  | Nine Months Ended September 30,
| 2025 |  | 2024 |  | 2025 |  | 2024
Cash coupon | $32,898 |  | $44,242 |  | $101,041 |  | $132,906
Discount and issuance cost amortization | 2,266 |  | 2,283 |  | 8,381 |  | 6,848
Total interest expense | $35,164 |  | $46,525 |  | $109,422 |  | $139,754
The following table details the net book value of our senior secured notes, or Senior Secured Notes, on our consolidated balance sheets ($ in thousands):
|  | Face Value |  |  |  |  |  |
Senior Secured Notes Issuance |  | September 30, 2025 |  | December 31, 2024 |  | Interest Rate |  | All-in Cost(1) |  | Maturity
October 2021 |  | $335,316 |  | $335,316 |  | 3.75% |  | 4.06% |  | January 15, 2027
December 2024 |  | 450,000 |  | 450,000 |  | 7.75% | (2) | 8.14% |  | December 1, 2029
Total face value |  | $785,316 |  | $785,316 |  |  |  |  |  |
Deferred financing costs and unamortized discounts |  | (7,935) |  | (9,857) |  |  |  |  |  |
Hedging adjustments(3) |  | 7,834 |  | (4,424) |  |  |  |  |  |
Net book value |  | $785,215 |  | $771,035 |  |  |  |  |  |
(1)Includes transaction expenses that are amortized through interest expense over the life of the Senior Secured Notes. (2)Represents the stated coupon rate of the notes. We have entered into an interest rate swap that effectively converts our fixed rate exposure to a SOFR + 3.95% floating rate exposure. (3)Represents the fair value of an interest rate swap that we entered into to convert the fixed rate exposure of the December 2024 Senior Secured Notes into floating rate. Refer to Note 14 for further discussion. The following table details our interest expense related to the Senior Secured Notes ($ in thousands):
| Three Months Ended September 30, |  | Nine Months Ended September 30,
| 2025 |  | 2024 |  | 2025 |  | 2024
Cash coupon | $11,862 |  | $3,160 |  | $35,587 |  | $9,701
Discount and issuance cost amortization | 654 |  | 254 |  | 2,003 |  | 775
Total interest expense | $12,516 |  | $3,414 |  | $37,590 |  | $10,476

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of long-debt instruments or arrangements, including identification, terms, features, collateral requirements and other information necessary to a fair presentation. These are debt arrangements that originally required repayment more than twelve months after issuance or greater than the normal operating cycle of the entity, if longer. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)) -SubTopic 10 -Topic 210 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 942 -SubTopic 235 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147477314/942-235-S99-2 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480738/235-10-S50-4 Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-3 Reference 5: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69B -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69B Reference 6: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69E -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69E Reference 7: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-2 Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-3 Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 942 -SubTopic 470 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147477734/942-470-50-3 Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-8 Reference 11: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-6 Reference 12: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-7 + Details
Name: | us-gaap_ScheduleOfDebtInstrumentsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration