Schedule of Debt |
The table below summarizes our borrowing arrangements as of June 30, 2025 and December 31, 2024. Our borrowing arrangements include secured lending and term lending agreements (collectively, our “secured financing facilities”) and a revolving credit facility. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2025 | | December 31, 2024 | $ in thousands | | Current Maturity | | Extension Options(1) | | Weighted Average Interest Rate(2) | | Maximum Facility Size | | | | Available Capacity | | Amount Outstanding | | Fair Value | | Amount Outstanding | | Fair Value | | | | | | | | | | | | | | | | | | | | | | Term Lending Agreement | | | | | | | | | | | | | | | | | | | | | INCREF Lending II | | Match-term | | Match-term | | 6.59% | | $ | 300,000 | | | | | $ | 152,327 | | | $ | 147,673 | | | $ | 147,732 | | | $ | 134,518 | | | $ | 134,518 | | | | | | | | | | | | | | | | | | | | | | | Secured Lending Agreements | | | | | | | | | | | | | | | | | | | Term Financing | | | | | | | | | | | | | | | | | | | | | INCREF Lending I | | Oct 2026 | | Oct 2029 | | 6.32% | | 837,517 | | | | | 107,475 | | | 730,042 | | | 730,203 | | | 722,672 | | | 722,796 | | | | | | | | | | | | | | | | | | | | | | | Repurchase Agreements | | | | | | | | | | | | | | | | | | | | | Morgan Stanley Bank(3) | | May 2026 | | May 2027 | | 5.85% | | 500,000 | | | | | 169,124 | | | 330,876 | | | 330,880 | | | 342,009 | | | 342,079 | | Citibank | | Sep 2026 | | Sep 2028 | | 5.54% | | 500,000 | | | | | 72,836 | | | 427,164 | | | 427,486 | | | 276,323 | | | 276,653 | | Barclays(3) | | Apr 2027 | | Apr 2029 | | | | 500,000 | | | | | 500,000 | | | — | | | — | | | 199,305 | | | 199,326 | | Wells Fargo | | May 2026 | | May 2029 | | 6.02% | | 300,000 | | | | | 195,548 | | | 104,452 | | | 104,477 | | | 179,462 | | | 179,496 | | Bank of Montreal(3) | | Jul 2025 | | Jul 2028 | | | | 25,000 | | | | | 25,000 | | | — | | | — | | | — | | | — | | Capital One(3) | | Feb 2027 | | Feb 2030 | | 5.81% | | 250,000 | | | | | 163,359 | | | 86,641 | | | 86,732 | | | N/A | | N/A | Total secured financing facilities | | | | | | $ | 3,212,517 | | | | | $ | 1,385,669 | | | $ | 1,826,848 | | | $ | 1,827,510 | | | $ | 1,854,289 | | | $ | 1,854,868 | | | | | | | | | | | | | | | | | | | | | | | Revolving Credit Facility(4) | | | | | | 7.20% | | $ | 162,000 | | | | | $ | 162,000 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
(1) Assumes all available extension options are exercised. (2) Represents the weighted average interest rate in effect as of June 30, 2025. (3) Certain extension options for these facilities are subject to lender approval and compliance with certain financial and administrative covenants. (4) Maturity date is aligned with the Company’s ability to call remaining outstanding capital committed under the Invesco Subscription Agreement, as further explained below.
|
Schedule of Net Exposure With Counterparties Where Amount At Risk Exceeded 10.0% of Stockholders’ Equity |
The following table summarizes our net exposure with those counterparties where the amount at risk exceeded 10.0% of stockholders’ equity as of June 30, 2025 and December 31, 2024. | | | | | | | | | | | | | | | | | | | | | $ in thousands | | Outstanding Principal | | Net Counterparty Exposure | | Weighted Average Life (Years)(1) | June 30, 2025 | | | | | | | Morgan Stanley Bank | | $ | 330,876 | | | $ | 90,630 | | | 1.90 | Citibank | | 1,157,206 | | | 296,130 | | | 3.91 | | | | | | | | | | | | | | | Total | | $ | 1,488,082 | | | $ | 386,760 | | | 3.46 | December 31, 2024 | | | | | | | Morgan Stanley Bank | | $ | 342,009 | | | $ | 101,931 | | | 2.40 | Citibank | | 998,995 | | | 260,459 | | | 4.51 | Barclays | | 199,305 | | | 51,591 | | | 4.32 | Wells Fargo | | 179,462 | | | 48,058 | | | 4.39 | Total | | $ | 1,719,771 | | | $ | 462,039 | | | 4.05 |
(1) Assumes all extension options are exercised for borrowing facilities that may be extended at our option, subject to compliance with certain financial and administrative covenants.
|
Schedule of Maturities of Long-Term Debt |
The following table shows the aggregate amount of maturities of our outstanding borrowings over the next five years and thereafter as of June 30, 2025: | | | | | | | | | | | | | | | | | | | | | | | $ in thousands | | Secured Lending Agreements(1) | | Term Lending Agreement(1) | | | | Total | Year | | | | | | | | | 2025 (remaining) | | $ | — | | | $ | — | | | | | $ | — | | 2026 | | — | | | — | | | | | — | | 2027 | | 330,876 | | | — | | | | | 330,876 | | 2028 | | 427,164 | | | — | | | | | 427,164 | | 2029 | | 834,494 | | | 126,836 | | | | | 961,330 | | 2030 | | 86,641 | | | 20,837 | | | | | 107,478 | | Thereafter | | — | | | — | | | | | — | | Total | | $ | 1,679,175 | | | $ | 147,673 | | | | | $ | 1,826,848 | |
(1) Assumes all extension options are exercised for borrowing facilities that may be extended at our option, subject to compliance with certain financial and administrative covenants.
|