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