XML 37 R27.htm IDEA: XBRL DOCUMENT v3.23.2
DERIVATIVE INSTRUMENTS (Tables)
6 Months Ended
Jun. 30, 2023
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Fair Value and Aggregate Unrealized Appreciation (Depreciation)
The following tables present the fair value and aggregate unrealized appreciation (depreciation) of the MVC Credit Support Agreement as of June 30, 2023 and December 31, 2022:
As of June 30, 2023
Description
($ in thousands)
CounterpartySettlement DateNotional AmountValueUnrealized Appreciation (Depreciation)
MVC Credit Support AgreementBarings LLC01/01/31$23,000 $15,650 $2,050 
Total MVC Credit Support Agreement$2,050 
As of December 31, 2022
Description
($ in thousands)
CounterpartySettlement DateNotional AmountValueUnrealized Appreciation (Depreciation)
MVC Credit Support AgreementBarings LLC01/01/31$23,000 $12,386 $(1,214)
Total MVC Credit Support Agreement$(1,214)
The following tables present the fair value and aggregate unrealized appreciation (depreciation) of the Sierra Credit Support Agreement as of June 30, 2023 and December 31, 2022:
As of June 30, 2023
Description
($ in thousands)
CounterpartySettlement DateNotional AmountValueUnrealized Appreciation (Depreciation)
Sierra Credit Support AgreementBarings LLC04/01/32$100,000 $45,000 $600 
Total Sierra Credit Support Agreement$600 
As of December 31, 2022
Description
($ in thousands)
CounterpartySettlement DateNotional AmountValueUnrealized Appreciation (Depreciation)
Sierra Credit Support AgreementBarings LLC04/01/32$100,000 $40,700 $(3,700)
Total Sierra Credit Support Agreement$(3,700)
Schedule of Significant Unobservable Inputs used in Valuation
The following tables summarize the significant unobservable inputs the Adviser used in the valuation of the Company’s Level 3 debt and equity securities as of June 30, 2023 and December 31, 2022. The weighted average range of unobservable inputs is based on fair value of investments.
June 30, 2023:
($ in thousands)
Fair ValueValuation
Model
Level 3
Input
Range of
Inputs
Weighted
Average
Impact to Valuation from an Increase in Input
Senior debt and 1st lien notes(1)
$1,499,714 Yield AnalysisMarket Yield
7.5% – 30.6%
11.9%Decrease
15,133 Market ApproachAdjusted EBITDA Multiple5.8x5.8xIncrease
1,141 Market ApproachRevenue Multiple0.2x0.2xIncrease
47,748 Recent TransactionTransaction Price
93.3% – 97.5%
96.0%Increase
Subordinated debt and 2nd lien notes(2)
165,875 Yield AnalysisMarket Yield
8.6% – 18.1%
13.5%Decrease
36,829 Market ApproachAdjusted EBITDA Multiple
7.0x – 11.0x
8.2xIncrease
1,504 Recent TransactionTransaction Price
97.0% – 98.0%
97.6%Increase
Structured products(3)
18,797 Yield AnalysisMarket Yield
8.2% – 11.6%
9.2%Decrease
Equity shares(4)
8,220 Yield AnalysisMarket Yield
13.6% – 14.8%
14.2%Decrease
337,091 Market ApproachAdjusted EBITDA Multiple
1.8x – 40.0x
10.7xIncrease
1,425 Market ApproachRevenue Multiple
0.2x – 9.5x
6.6xIncrease
2,938 Net Asset ApproachLiabilities$(33,951.4)$(33,951.4)Decrease
112 Expected RecoveryExpected Recovery
$2.5 – $110.0
$107.6Increase
2,111 Recent TransactionTransaction Price
$0.98 – $14.94
$11.8Increase
Equity warrants1,141 Market ApproachAdjusted EBITDA Multiple
5.3x – 14.5x
8.4xIncrease
Expected RecoveryExpected Recovery$3.0$3.0Increase
(1)Excludes investments with an aggregate fair value amounting to $32,393, which the Adviser valued using unadjusted prices from independent pricing services and independent indicative broker quotes where pricing inputs are not readily available.
(2)Excludes investments with an aggregate fair value amounting to $4,882, which the Adviser valued using unadjusted prices from independent pricing services and independent indicative broker quotes where pricing inputs are not readily available.
(3)Excludes investments with an aggregate fair value amounting to $12,098, which the Adviser valued using unadjusted prices from independent pricing services and independent indicative broker quotes where pricing inputs are not readily available.
(4)Excludes investments with an aggregate fair value amounting to $3,278, which the Adviser valued using unadjusted prices from independent pricing services and independent indicative broker quotes where pricing inputs are not readily available.

December 31, 2022:
($ in thousands)
Fair ValueValuation
Model
Level 3
Input
Range of
Inputs
Weighted
Average
Impact to Valuation from an Increase in Input
Senior debt and 1st lien notes(1)
$1,305,819 Yield AnalysisMarket Yield
7.7% – 37.3%
11.7%Decrease
14,794 Market ApproachAdjusted EBITDA Multiple6.0x6.0xIncrease
1,263 Market ApproachRevenue Multiple0.2x0.2xIncrease
13,153 Discounted Cash Flow AnalysisDiscount Rate13.0%13.0%Decrease
233,824 Recent TransactionTransaction Price
96.7% – 100.0%
97.5%Increase
Subordinated debt and 2nd lien notes(2)
182,856 Yield AnalysisMarket Yield
8.4% – 16.6%
13.1%Decrease
35,536 Market ApproachAdjusted EBITDA Multiple
6.5x – 9.0x
7.4xIncrease
2,186 Market ApproachRevenue Multiple0.5x0.5xIncrease
513 Recent TransactionTransaction Price97.3%97.3%Increase
Structured products(3)
3,792 Discounted Cash Flow AnalysisDiscount Rate10.4%10.4%Decrease
5,239 Recent TransactionTransaction Price100.0%100.0%Increase
Equity shares(4)
12,600 Yield AnalysisMarket Yield
15.7% – 17.8%
16.7%Decrease
259,219 Market ApproachAdjusted EBITDA Multiple
4.0x – 43.0x
9.4xIncrease
1,321 Market ApproachRevenue Multiple
0.2x – 7.0x
6.8xIncrease
221 Market ApproachAdjusted EBITDA/Revenue Multiple Blend5.8x5.8xIncrease
1,932 Net Asset ApproachLiabilities$(8,941.8)$(8,941.8)Decrease
112 Expected RecoveryExpected Recovery
$2.5 – $110
$107.6Increase
4,921 Recent TransactionTransaction Price
$0.00 – $1,015.13
$521.22Increase
Equity warrants1,054 Market ApproachAdjusted EBITDA Multiple
4.0x – 17.5x
7.3xIncrease
3Expected RecoveryExpected Recovery$3.0$3.0Increase
(1)Excludes investments with an aggregate fair value amounting to $22,503, which the Adviser valued using unadjusted prices from independent pricing services and independent indicative broker quotes where pricing inputs are not readily available.
(2)Excludes investments with an aggregate fair value amounting to $13,123, which the Adviser valued using unadjusted prices from independent pricing services and independent indicative broker quotes where pricing inputs are not readily available.
(3)Excludes investments with an aggregate fair value amounting to $8,796, which the Adviser valued using unadjusted prices from independent pricing services and independent indicative broker quotes where pricing inputs are not readily available.
(4)Excludes investments with an aggregate fair value amounting to $2,741, which the Adviser valued using unadjusted prices from independent pricing services and independent indicative broker quotes where pricing inputs are not readily available.
The following tables summarize the significant unobservable inputs the Adviser used in the valuation of the Company’s Level 3 MVC Credit Support Agreement as of June 30, 2023 and December 31, 2022. The average range of unobservable inputs is based on fair value of the MVC Credit Support Agreement.
June 30, 2023:
($ in thousands)
Fair ValueValuation
Model
Level 3
Input
Range of
Inputs
 
Average
Impact to Valuation from an Increase in Input
MVC Credit Support Agreement$15,650 Income ApproachDiscount Rate
6.8% - 7.8%
7.3%Decrease
Time Until Exit (years)
2.5 - 5.5
4.0Decrease
December 31, 2022:
($ in thousands)
Fair ValueValuation
Model
Level 3
Input
Range of
Inputs
 
Average
Impact to Valuation from an Increase in Input
MVC Credit Support Agreement$12,386 Income ApproachDiscount Rate
7.1% - 8.1%
7.6%Decrease
The following tables summarize the significant unobservable inputs the Adviser used in the valuation of the Company’s Level 3 Sierra Credit Support Agreement as of June 30, 2023 and December 31, 2022. The average range of unobservable inputs is based on fair value of the Sierra Credit Support Agreement.
June 30, 2023:
($ in thousands)
Fair ValueValuation
Model
Level 3
Input
Range of
Inputs
 
Average
Impact to Valuation from an Increase in Input
Sierra Credit Support Agreement$45,000 Simulation AnalysisEnterprise Value
$12 - $138,800
$69,406Decrease
Asset Volatility
40.0% - 70.0%
55.0%Increase
Time Until Exit (years)
0.0 - 8.6
4.3Decrease
Recovery Rate
0.0% - 70.0%
35.0%Decrease
December 31, 2022:
($ in thousands)
Fair ValueValuation
Model
Level 3
Input
Range of
Inputs
 
Average
Impact to Valuation from an Increase in Input
Sierra Credit Support Agreement$40,700 Simulation AnalysisEnterprise Value
$100 - $403,500
$201,800Decrease
Asset Volatility
37.5% - 70.0%
53.8%Increase
Time Until Exit (years)
0.0 - 9.1
4.6Decrease
Recovery Rate
0.0% - 70.0%
35.0%Decrease
Schedule of Foreign Currency Forward Contracts
The following tables present the Company’s foreign currency forward contracts as of June 30, 2023 and December 31, 2022:
As of June 30, 2023
Description
($ in thousands)
Notional Amount to be PurchasedNotional Amount to be SoldMaturity DateGross Amount of Recognized Assets (Liabilities)Balance Sheet Location of Net Amounts
Foreign currency forward contract (AUD)A$70,055$46,80407/07/23$(169)Derivative liabilities
Foreign currency forward contract (AUD)$917A$1,33307/07/2330 Derivative assets
Foreign currency forward contract (AUD)$46,799A$68,72207/07/231,052 Derivative assets
Foreign currency forward contract (AUD)$47,086A$70,29810/10/23167 Derivative assets
Foreign currency forward contract (CAD)C$9,154$6,94307/07/23(26)Derivative liabilities
Foreign currency forward contract (CAD)C$392$29207/07/23Derivative assets
Foreign currency forward contract (CAD)$127C$16907/07/23(1)Derivative liabilities
Foreign currency forward contract (CAD)$6,992C$9,37607/07/23(94)Derivative liabilities
Foreign currency forward contract (CAD)$7,011C$9,22910/10/2326 Derivative assets
Foreign currency forward contract (DKK)2,283kr.$33607/07/23(2)Derivative liabilities
Foreign currency forward contract (DKK)$3292,241kr.07/07/23Derivative assets
Foreign currency forward contract (DKK)$643kr.07/07/23— Derivative assets
Foreign currency forward contract (DKK)$3362,267kr.10/10/23Derivative assets
Foreign currency forward contract (EUR)€7,000$7,67207/07/23(34)Derivative liabilities
Foreign currency forward contract (EUR)€75,712$83,04607/07/23(437)Derivative liabilities
Foreign currency forward contract (EUR)€2,000$2,20310/10/23(10)Derivative liabilities
Foreign currency forward contract (EUR)$4,560€4,21707/07/23(41)Derivative liabilities
Foreign currency forward contract (EUR)$81,540€74,49507/07/23258 Derivative assets
Foreign currency forward contract (EUR)$4,405€4,00007/07/2340 Derivative assets
Foreign currency forward contract (EUR)$86,143€78,16210/10/23451 Derivative assets
Foreign currency forward contract (NZD)NZ$13,550$8,35807/07/23(57)Derivative liabilities
Foreign currency forward contract (NZD)$8,512NZ$13,55007/07/23211 Derivative assets
Foreign currency forward contract (NZD)$8,331NZ$13,51210/10/2356 Derivative assets
Foreign currency forward contract (NOK)kr40,715$3,78407/07/2317 Derivative assets
Foreign currency forward contract (NOK)$3,897kr39,99607/07/23164 Derivative assets
Foreign currency forward contract (NOK)$68kr72007/07/23Derivative assets
Foreign currency forward contract (NOK)$3,851kr41,30810/10/23(17)Derivative liabilities
Foreign currency forward contract (GBP)£33,110$42,22107/07/23(126)Derivative liabilities
Foreign currency forward contract (GBP)$41,121£33,11007/07/23(974)Derivative liabilities
Foreign currency forward contract (GBP)$44,368£34,79010/10/23132 Derivative assets
Foreign currency forward contract (GBP)$3,189£2,50010/10/2310 Derivative assets
Foreign currency forward contract (SEK)2,344kr$21907/07/23(2)Derivative liabilities
Foreign currency forward contract (SEK)$2272,344kr07/07/2310 Derivative assets
Foreign currency forward contract (SEK)$2262,407kr10/10/23Derivative assets
Foreign currency forward contract (CHF)5,150Fr.$5,76607/07/23(8)Derivative liabilities
Foreign currency forward contract (CHF)$839750Fr.07/07/23Derivative assets
Foreign currency forward contract (CHF)$4,8684,400Fr.07/07/23(51)Derivative liabilities
Foreign currency forward contract (CHF)$5,6905,031Fr.10/10/23Derivative assets
Total$595 
As of December 31, 2022
Description
($ in thousands)
Notional Amount to be PurchasedNotional Amount to be SoldMaturity DateGross Amount of Recognized Assets (Liabilities)Balance Sheet Location of Net Amounts
Foreign currency forward contract (AUD)A$72,553$48,70101/09/23$511 Derivative assets
Foreign currency forward contract (AUD)$47,177A$72,55301/09/23(2,035)Derivative liabilities
Foreign currency forward contract (AUD)$47,055A$69,91904/11/23(548)Derivative liabilities
Foreign currency forward contract (CAD)C$225$16501/09/23Derivative assets
Foreign currency forward contract (CAD)C$9,285$6,81901/09/2334 Derivative assets
Foreign currency forward contract (CAD)$4,578C$6,20701/09/23(3)Derivative liabilities
Foreign currency forward contract (CAD)$2,415C$3,30301/09/23(22)Derivative liabilities
Foreign currency forward contract (CAD)$6,865C$9,33904/11/23(34)Derivative liabilities
Foreign currency forward contract (DKK)2,260kr.$32301/09/23Derivative assets
Foreign currency forward contract (DKK)$3002,260kr.01/09/23(24)Derivative liabilities
Foreign currency forward contract (DKK)$3292,290kr.04/11/23(2)Derivative liabilities
Foreign currency forward contract (EUR)€106,443$113,10101/09/23541 Derivative assets
Foreign currency forward contract (EUR)€1,511$1,50001/09/23113 Derivative assets
Foreign currency forward contract (EUR)$106,563€107,95401/09/23(8,692)Derivative liabilities
Foreign currency forward contract (EUR)$109,735€102,64904/11/23(547)Derivative liabilities
Foreign currency forward contract (NZD)NZ$4,000$2,58101/09/23(51)Derivative liabilities
Foreign currency forward contract (NZD)NZ$15,175$9,53801/09/2360 Derivative assets
Foreign currency forward contract (NZD)$208NZ$35101/09/23(14)Derivative liabilities
Foreign currency forward contract (NZD)$10,767NZ$18,82401/09/23(1,139)Derivative liabilities
Foreign currency forward contract (NZD)$9,644NZ$15,33304/11/23(62)Derivative liabilities
Foreign currency forward contract (NOK)kr37,773$3,83501/09/23— Derivative liabilities
Foreign currency forward contract (NOK)$3,538kr37,77301/09/23(297)Derivative liabilities
Foreign currency forward contract (NOK)$4,050kr39,73204/11/23(1)Derivative liabilities
Foreign currency forward contract (GBP)£37,951$45,89801/09/23(240)Derivative liabilities
Foreign currency forward contract (GBP)$39,500£34,95101/09/23(2,549)Derivative liabilities
Foreign currency forward contract (GBP)$3,396£3,00001/09/23(213)Derivative liabilities
Foreign currency forward contract (GBP)$47,147£38,89904/11/23243 Derivative assets
Foreign currency forward contract (SEK)2,182kr.$21001/09/23— Derivative liabilities
Foreign currency forward contract (SEK)$1972,182kr.01/09/23(13)Derivative liabilities
Foreign currency forward contract (SEK)$2172,247kr.04/11/23— Derivative assets
Foreign currency forward contract (CHF)3,803Fr.$4,11001/09/23Derivative assets
Foreign currency forward contract (CHF)$618600Fr.01/09/23(31)Derivative liabilities
Foreign currency forward contract (CHF)$3,3053,203Fr.01/09/23(158)Derivative liabilities
Foreign currency forward contract (CHF)$4,1943,841Fr.04/11/23(2)Derivative liabilities
Total$(15,169)
Schedule of Net Realized Gains or Losses on Forward Currency Contracts
Net realized gains or losses on forward currency contracts are included in “Net realized gains (losses) - foreign currency transactions” in the Company’s Unaudited Consolidated Statements of Operations. Net realized gains or losses on forward contracts recognized by the Company for the three and six months ended June 30, 2023 and 2022 are shown in the following table:
Three Months Ended
Three Months Ended
Six Months Ended
Six Months Ended
($ in thousands)June 30, 2023June 30, 2022June 30, 2023June 30, 2022
Forward currency contracts$(2,692)$(435)$(16,911)$
Net unrealized appreciation or depreciation on forward currency contracts are included in “Net unrealized appreciation (depreciation) - foreign currency transactions” in the Company’s Unaudited Consolidated Statements of Operations. Net unrealized appreciation or depreciation on forward contracts recognized by the Company for the three and six months ended June 30, 2023 and 2022 are shown in the following table:
Three Months Ended
Three Months Ended
Six Months Ended
Six Months Ended
($ in thousands)June 30, 2023June 30, 2022June 30, 2023June 30, 2022
Forward currency contracts$2,262 $12,685 $15,764 $11,782