XML 40 R27.htm IDEA: XBRL DOCUMENT
v3.23.1

Fair Value (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2023
Fair Value Disclosures [Abstract] |
Schedule of Portfolio Investments by Level in the Fair Value Hierarchy | The following table summarizes the levels in the fair value hierarchy that the Company’s portfolio investments fall into as of March 31, 2023:
| Total |  | Level I |  | Level II |  | Level III
First lien | $ | 1,798,746 |  |  | $ | — |  |  | $ | — |  |  | $ | 1,798,746 |
Second lien | 562,413 |  |  | — |  |  | 82,015 |  |  | 480,398 |
Subordinated | 78,282 |  |  | — |  |  | 3,934 |  |  | 74,348 |
Equity and other | 830,885 |  |  | — |  |  | — |  |  | 830,885 |
Total investments | $ | 3,270,326 |  |  | $ | — |  |  | $ | 85,949 |  |  | $ | 3,184,377 |
The following table summarizes the levels in the fair value hierarchy that the Company’s portfolio investments fall into as of December 31, 2022:
| Total |  | Level I |  | Level II |  | Level III
First lien | $ | 1,753,967 |  |  | $ | — |  |  | $ | — |  |  | $ | 1,753,967 |
Second lien | 561,207 |  |  | — |  |  | 81,139 |  |  | 480,068 |
Subordinated | 76,659 |  |  | — |  |  | 3,817 |  |  | 72,842 |
Equity and other | 829,414 |  |  | — |  |  | — |  |  | 829,414 |
Total investments | $ | 3,221,247 |  |  | $ | — |  |  | $ | 84,956 |  |  | $ | 3,136,291 |
Changes in Level III Portfolio Investments | The following table summarizes the changes in fair value of Level III portfolio investments for the three months ended March 31, 2023, as well as the portion of appreciation (depreciation) included in income attributable to unrealized appreciation (depreciation) related to those assets and liabilities still held by the Company at March 31, 2023:
| Total |  | First Lien |  | Second Lien |  | Subordinated |  | Equity and other
Fair Value, December 31, 2022 | $ | 3,136,291 |  |  | $ | 1,753,967 |  |  | $ | 480,068 |  |  | $ | 72,842 |  |  | $ | 829,414 |
Total gains or losses included in earnings: |  |  |  |  |  |  |  |  |
Net realized gains (losses) on investments | 708 |  |  | (13,956) |  |  | (4,711) |  |  | — |  |  | 19,375 |
Net change in unrealized appreciation (depreciation) | 7,083 |  |  | 12,093 |  |  | 4,096 |  |  | (263) |  |  | (8,843) |
Purchases, including capitalized PIK and revolver fundings(1) | 130,933 |  |  | 117,905 |  |  | 945 |  |  | 1,769 |  |  | 10,314 |
Proceeds from sales and paydowns of investments(1) | (90,638) |  |  | (71,263) |  |  | — |  |  | — |  |  | (19,375) |
Fair Value, March 31, 2023 | $ | 3,184,377 |  |  | $ | 1,798,746 |  |  | $ | 480,398 |  |  | $ | 74,348 |  |  | $ | 830,885 |
Unrealized (depreciation) appreciation for the period relating to those Level III assets that were still held by the Company at the end of the period: | $ | (6,956) |  |  | $ | (2,055) |  |  | $ | 4,096 |  |  | $ | (156) |  |  | $ | (8,841) |
(1)Includes non-cash reorganizations and restructurings. The following table summarizes the changes in fair value of Level III portfolio investments for the three months ended March 31, 2022, as well as the portion of appreciation (depreciation) included in income attributable to unrealized appreciation (depreciation) related to those assets and liabilities still held by the Company at March 31, 2022:
| Total |  | First Lien |  | Second Lien |  | Subordinated |  | Equity and other
Fair Value, December 31, 2021 | $ | 2,843,456 |  |  | $ | 1,635,143 |  |  | $ | 319,120 |  |  | $ | 50,742 |  |  | $ | 838,451 |
Total gains or losses included in earnings: |  |  |  |  |  |  |  |  |
Net realized gains (losses) on investments | 19,164 |  |  | (77) |  |  | — |  |  | — |  |  | 19,241 |
Net change in unrealized (depreciation) appreciation | (10,152) |  |  | 1,553 |  |  | (16,232) |  |  | (1,408) |  |  | 5,935 |
Purchases, including capitalized PIK and revolver fundings | 172,371 |  |  | 155,395 |  |  | 7,351 |  |  | 5,533 |  |  | 4,092 |
Proceeds from sales and paydowns of investments | (101,580) |  |  | (53,073) |  |  | (14,500) |  |  | — |  |  | (34,007) |
Transfers into Level III(1) | 151,175 |  |  | — |  |  | 151,175 |  |  | — |  |  | — |
Transfers out of Level III(1) | (27,441) |  |  | (27,441) |  |  | — |  |  | — |  |  | — |
Fair Value, March 31, 2022 | $ | 3,046,993 |  |  | $ | 1,711,500 |  |  | $ | 446,914 |  |  | $ | 54,867 |  |  | $ | 833,712 |
Unrealized appreciation (depreciation) for the period relating to those Level III assets that were still held by the Company at the end of the period: | $ | (10,267) |  |  | $ | 1,438 |  |  | $ | (16,232) |  |  | $ | (1,408) |  |  | $ | 5,935 |
(1)As of March 31, 2022, portfolio investments were transferred into Level III from Level II and out of Level III into Level II at fair value as of the beginning of the period in which the reclassification occurred.
Schedule of Fair Value Measurement Inputs and Valuation Techniques | The unobservable inputs used in the fair value measurement of the Company's Level III investments as of March 31, 2023 were as follows:
|  |  |  |  |  |  | Range
Type | Fair Value as of March 31, 2023 |  | Approach |  | Unobservable Input |  | Low |  | High |  | Weighted Average(1)
First lien | $ | 1,739,314 |  |  | Market & income approach |  | EBITDA multiple |  | 4.0x |  | 37.8x |  | 15.3x
|  |  |  |  | Revenue multiple |  | 4.5x |  | 18.0x |  | 9.0x
|  |  |  |  | Discount rate |  | 8.0 | % |  | 32.8 | % |  | 10.9 | %
| 59,432 |  |  | Other |  | N/A(2) |  | N/A |  | N/A |  | N/A
Second lien | 472,731 |  |  | Market & income approach |  | EBITDA multiple |  | 7.5x |  | 22.0x |  | 14.7x
|  |  |  |  | Discount rate |  | 10.7 | % |  | 21.7 | % |  | 13.0 | %
| 7,667 |  |  | Other |  | N/A(2) |  | N/A |  | N/A |  | N/A
Subordinated | 74,348 |  |  | Market & income approach |  | EBITDA multiple |  | 9.0x |  | 24.5x |  | 16.0x
|  |  |  |  | Discount rate |  | 13.1 | % |  | 31.7 | % |  | 18.1 | %
Equity and other | 810,242 |  |  | Market & income approach |  | EBITDA multiple |  | 6.0x |  | 26.5x |  | 12.4x
|  |  |  |  | Revenue multiple |  | 4.5x |  | 18.0x |  | 7.1x
|  |  |  |  | Discount rate |  | 6.4 | % |  | 46.9 | % |  | 12.6 | %
| 20,643 |  |  | Other |  | N/A(2) |  | N/A |  | N/A |  | N/A
| $ | 3,184,377 |  |  |  |  |  |  |  |  |  |  |
(1)Unobservable inputs were weighted by the relative fair value of the investments. (2)Fair value was determined based on transaction pricing or recent acquisition or sale as the best measure of fair value with no material changes in operations of the related portfolio company since the transaction date. The unobservable inputs used in the fair value measurement of the Company's Level III investments as of December 31, 2022 were as follows:
|  |  |  |  |  |  | Range
Type | Fair Value as of December 31, 2022 |  | Approach |  | Unobservable Input |  | Low |  | High |  | Weighted Average(1)
First lien | $ | 1,663,116 |  |  | Market & income approach |  | EBITDA multiple |  | 4.8x |  | 38.0x |  | 15.3x
|  |  |  |  | Revenue multiple |  | 5.0x |  | 19.5x |  | 9.5x
|  |  |  |  | Discount rate |  | 8.3 | % |  | 29.4 | % |  | 11.1 | %
| 90,851 |  |  | Other |  | N/A(2) |  | N/A |  | N/A |  | N/A
Second lien | 471,350 |  |  | Market & income approach |  | EBITDA multiple |  | 8.2x |  | 32.0x |  | 15.2x
|  |  |  |  | Discount rate |  | 11.2 | % |  | 47.1 | % |  | 13.7 | %
| 8,718 |  |  | Other |  | N/A(2) |  | N/A |  | N/A |  | N/A
Subordinated | 72,842 |  |  | Market & income approach |  | EBITDA multiple |  | 8.0x |  | 23.5x |  | 16.3x
|  |  |  |  | Discount rate |  | 13.5 | % |  | 29.7 | % |  | 17.0 | %
Equity and other | 793,468 |  |  | Market & income approach |  | EBITDA multiple |  | 4.8x |  | 26.5x |  | 13.0x
|  |  |  |  | Revenue multiple |  | 10.5x |  | 19.5x |  | 14.6x
|  |  |  |  | Discount rate |  | 6.4 | % |  | 44.0 | % |  | 13.0 | %
| 35,946 |  |  | Other |  | N/A(2) |  | N/A |  | N/A |  | N/A
| $ | 3,136,291 |  |  |  |  |  |  |  |  |  |  |
(1)Unobservable inputs were weighted by the relative fair value of the investments. (2)Fair value was determined based on transaction pricing or recent acquisition or sale as the best measure of fair value with no material changes in operations of the related portfolio company since the transaction date.
Schedule of Principal Amounts and Fair Values of Borrowings | The following are the principal amounts and fair values of the Company’s borrowings as of March 31, 2023 and December 31, 2022. Fair value is estimated by discounting remaining payments using applicable current market rates, which take into account changes in the Company’s marketplace credit ratings or market quotes, if available.
|  | As of
|  | March 31, 2023 |  | December 31, 2022
|  | Principal Amount |  | Fair Value |  | Principal Amount |  | Fair Value
Holdings Credit Facility |  | $ | 614,663 |  |  | $ | 601,760 |  |  | $ | 618,963 |  |  | $ | 604,971 |
Unsecured Notes |  | 441,500 |  |  | 415,130 |  |  | 531,500 |  |  | 499,551 |
SBA-guaranteed debentures |  | 300,000 |  |  | 264,070 |  |  | 300,000 |  |  | 250,442 |
Convertible Notes |  | 376,816 |  |  | 379,911 |  |  | 316,816 |  |  | 317,071 |
DB Credit Facility |  | 186,400 |  |  | 183,970 |  |  | 186,400 |  |  | 183,734 |
NMFC Credit Facility (1) |  | 87,949 |  |  | 86,618 |  |  | 40,359 |  |  | 39,699 |
NMNLC Credit Facility II |  | 3,120 |  |  | 3,128 |  |  | 3,785 |  |  | 3,775 |
Total Borrowings |  | $ | 2,010,448 |  |  | $ | 1,934,587 |  |  | $ | 1,997,823 |  |  | $ | 1,899,243 |
(1) As of March 31, 2023, the principal amount of the NMFC Credit Facility was $87,949, which includes £22,850 denominated in GBP and €700 denominated in EUR that has been converted to U.S. dollars. As of March 31, 2023, the fair value of the NMFC Credit Facility was $86,618, which included £22,504 denominated in GBP and €689 denominated in EUR that has been converted to U.S. dollars. As of December 31, 2022, the principal amount of the NMFC Credit Facility was $40,359, which included £22,850 denominated in GBP and €700 denominated in EUR that has been converted to U.S. dollars. As of December 31, 2022, the fair value of the NMFC Credit Facility was $39,699, which included £22,476 denominated in GBP and €689 denominated in EUR that has been converted to U.S. dollars.

X
- Definition Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (bbb) -URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of assets, including [financial] instruments measured at fair value that are classified in stockholders' equity, if any, by class that are measured at fair value on a recurring basis. The disclosures contemplated herein include the fair value measurements at the reporting date by the level within the fair value hierarchy in which the fair value measurements in their entirety fall, segregating fair value measurements using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3). + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (b) -URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (a) -URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueAssetsMeasuredOnRecurringBasisTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the fair value measurement of assets using significant unobservable inputs (Level 3), a reconciliation of the beginning and ending balances, separately presenting changes during the period attributable to the following: (1) total gains or losses for the period (realized and unrealized), segregating those gains or losses included in earnings (or changes in net assets) and gains or losses recognized in other comprehensive income (loss), and a description of where those gains or losses included in earnings (or changes in net assets) are reported in the statement of income (or activities); (2) purchases, sales, issues, and settlements (each type disclosed separately); and (3) transfers in and transfers out of Level 3 (for example, transfers due to changes in the observability of significant inputs), by class of asset. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 3 -URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19279-110258 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (c) -URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueAssetsMeasuredOnRecurringBasisUnobservableInputReconciliationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information about fair value of asset and liability not measured at fair value. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2E -URI https://asc.fasb.org/extlink&oid=126976982&loc=SL7498357-110258 + Details
Name: | us-gaap_FairValueDisclosureOfAssetAndLiabilityNotMeasuredAtFairValueTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

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