XML 43 R24.htm IDEA: XBRL DOCUMENT v3.22.2.2
Fair value of Financial Instruments (Tables)
12 Months Ended
Sep. 30, 2022
Fair Value Disclosures [Abstract]  
Summary of Unobservable Inputs and Ranges

Our Level 3 valuation techniques, unobservable inputs and ranges were categorized as follows for ASC 820 purposes ($ in thousands):

 

Asset Category

 

Fair value at September 30, 2022

 

 

Valuation Technique

 

Unobservable Input

 

Range of Input
(Weighted Average)
(1)

First lien

 

$

70,363

 

 

Market Comparable

 

Broker/Dealer bids
or quotes

 

N/A

First lien

 

 

930,806

 

 

Market Comparable

 

Market Yield

 

8.2% - 21% (10.9%)

First lien

 

 

8,473

 

 

Enterprise Market Value

 

EBITDA multiple

 

14.0

Second lien

 

 

147

 

 

Market Comparable

 

Market Yield

 

0.147

Second lien

 

 

 

 

Enterprise Market Value

 

EBITDA multiple

 

6.0x

Equity

 

 

89,906

 

 

Enterprise Market Value

 

EBITDA multiple

 

3.3x - 21.4x (12.5x)

Equity

 

 

5,232

 

 

Enterprise Market Value

 

DLOM

 

11.8%

Total Level 3 investments

 

$

1,104,927

 

 

 

 

 

 

 

Long-Term Credit Facility

 

$

167,563

 

 

Market Comparable

 

Market Yield

 

2.5%

 

Asset Category

 

Fair value at September 30, 2021

 

 

Valuation Technique

 

Unobservable Input

 

Range of Input
(Weighted Average)
(1)

First lien

 

$

177,480

 

 

Market Comparable

 

Broker/Dealer bids
or quotes

 

N/A

First lien

 

 

754,004

 

 

Market Comparable

 

Market Yield

 

5.6% – 13.0% (7.5%)

Second lien

 

 

8,085

 

 

Market Comparable

 

Market Yield

 

11.0% – 14.0% (11.8%)

First lien

 

 

2,934

 

 

Enterprise Market Value

 

EBITDA multiple

 

1.8x

Second lien

 

 

864

 

 

Enterprise Market Value

 

EBITDA multiple

 

5.4x

Equity

 

 

70,253

 

 

Enterprise Market Value

 

EBITDA multiple

 

4.7x – 18.5x (11.5x)

Equity

 

 

7,569

 

 

Enterprise Market Value

 

DLOM

 

9.3%

Total Level 3 investments

 

$

1,021,189

 

 

 

 

 

 

 

Long-Term Credit Facility

 

$

218,851

 

 

Market Comparable

 

Market Yield

 

2.1%

 

The weighted averages disclosed in the table above were weighted by their relative fair value
Summary of Investments, Cash and Cash Equivalents, Credit Facility, or Prior Credit Facility, Notes and Asset Backed Debt

Our investments, cash and cash equivalents, Credit Facility or Prior Credit Facility, as applicable, 2023 Notes, 2026 Notes and 2031 Asset-Backed Debt were categorized as follows in the fair value hierarchy for ASC 820 purposes ($ in thousands):

 

 

 

Fair Value at September 30, 2022

 

Description

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Measured at Net
Asset Value
(1)

 

First lien

 

$

1,009,642

 

 

$

 

 

$

 

 

$

1,009,642

 

 

$

 

Second lien

 

 

147

 

 

 

 

 

 

 

 

 

147

 

 

 

 

Equity

 

 

154,465

 

 

 

 

 

 

 

 

 

95,138

 

 

 

59,327

 

Total investments

 

 

1,164,254

 

 

 

 

 

 

 

 

 

1,104,927

 

 

 

59,327

 

Cash and cash equivalents

 

 

47,880

 

 

 

47,880

 

 

 

 

 

 

 

 

 

 

Total investments and cash and cash equivalents

 

$

1,212,134

 

 

$

47,880

 

 

$

 

 

$

1,104,927

 

 

$

59,327

 

Credit Facility payable

 

$

167,563

 

 

$

 

 

$

 

 

$

167,563

 

 

$

 

2023 Notes payable

 

 

96,812

 

 

 

96,812

 

 

 

 

 

 

 

 

 

 

2026 Notes payable (2)

 

 

182,276

 

 

 

 

 

 

182,276

 

 

 

 

 

 

 

2031 Asset-Backed Debt(2)

 

 

226,128

 

 

 

 

 

 

 

 

 

226,128

 

 

 

 

Total debt

 

$

672,779

 

 

$

96,812

 

 

$

182,276

 

 

$

393,691

 

 

$

 

 

(1)
In accordance with ASC Subtopic 820-10, Fair Value Measurements and Disclosures, or ASC 820-10, our equity investment in PSSL and PTSF are measured using the net asset value per share (or its equivalent) as a practical expedient for fair value, and thus have not been classified in the fair value hierarchy.
(2)
We elected not to apply the fair value option allowed by ASC 825-10 to the 2026 Notes and the 2031 Asset-Backed Debt and thus the balance reported in the Consolidated Statement of Assets and Liabilities represents the carrying value, which approximates the fair value.

 

 

 

 

Fair Value at September 30, 2021

 

Description

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Measured at Net
Asset Value
(1)

 

First lien

 

$

934,418

 

 

$

 

 

$

 

 

$

934,418

 

 

$

 

Second lien

 

 

8,949

 

 

 

 

 

 

 

 

 

8,949

 

 

 

 

Equity

 

 

138,252

 

 

 

 

 

 

 

 

 

77,822

 

 

 

60,430

 

Total investments

 

 

1,081,619

 

 

 

 

 

 

 

 

 

1,021,189

 

 

 

60,430

 

Cash and cash equivalents

 

 

49,826

 

 

 

49,826

 

 

 

 

 

 

 

 

 

 

Total investments and cash and cash equivalents

 

$

1,131,445

 

 

$

49,826

 

 

$

 

 

$

1,021,189

 

 

$

60,430

 

Credit Facility payable

 

$

218,851

 

 

$

 

 

$

 

 

$

218,851

 

 

$

 

2023 Notes payable

 

 

111,114

 

 

 

111,114

 

 

 

 

 

 

 

 

 

 

2026 Notes payable (2)

 

 

97,171

 

 

 

 

 

 

97,171

 

 

 

 

 

 

 

2031 Asset-Backed Debt(2)

 

 

225,497

 

 

 

 

 

 

 

 

 

225,497

 

 

 

 

Total debt

 

$

652,633

 

 

$

111,114

 

 

$

97,171

 

 

$

444,348

 

 

$

 

 

(1)
In accordance with ASC Subtopic 820-10, Fair Value Measurements and Disclosures, or ASC 820-10, our equity investment in PSSL and PTSF is measured using the net asset value per share (or its equivalent) as a practical expedient for fair value, and thus has not been classified in the fair value hierarchy.
We elected not to apply the fair value option allowed by ASC 825-10 to the 2026 Notes and the 2031 Asset-Backed Debt and thus the balance reported in the Consolidated Statement of Assets and Liabilities represents the carrying value, which approximates the fair value.
Reconciliation of Investments Measured at Fair Value Using Significant Unobservable Inputs Level 3

The tables below show a reconciliation of the beginning and ending balances for fair valued investments measured using significant unobservable inputs (Level 3) ($ in thousands):

 

 

 

Year Ended September 30, 2022

 

Description

 

First Lien

 

 

Second lien,
subordinated
debt and equity
investments

 

 

Totals

 

Beginning Balance

 

$

934,419

 

 

$

86,770

 

 

$

1,021,189

 

Net realized losses

 

 

894

 

 

 

(12,358

)

 

 

(11,464

)

Net change in unrealized depreciation

 

 

(17,661

)

 

 

11,655

 

 

 

(6,006

)

Purchases, PIK interest, net discount accretion and non-cash exchanges

 

 

593,144

 

 

 

27,048

 

 

 

620,192

 

Sales, repayments and non-cash exchanges

 

 

(501,154

)

 

 

(17,830

)

 

 

(518,984

)

Transfers in and/or out of Level 3

 

 

 

 

 

 

 

 

 

Ending Balance

 

$

1,009,642

 

 

$

95,285

 

 

$

1,104,927

 

Net change in unrealized depreciation reported within the net change in unrealized
depreciation on investments in our Consolidated Statements of Operations
attributable to our Level 3 assets still held at the reporting date
.

 

$

(15,247

)

 

$

11,584

 

 

$

(3,663

)

 

 

 

Year Ended September 30, 2021

 

Description

 

First Lien

 

 

Second lien,
subordinated debt
and equity
investments

 

 

Totals

 

Beginning Balance

 

$

968,616

 

 

$

78,402

 

 

$

1,047,018

 

Net realized losses

 

 

(3,731

)

 

 

(8,220

)

 

 

(11,951

)

Net change in unrealized appreciation

 

 

16,326

 

 

 

26,124

 

 

 

42,450

 

Purchases, PIK interest, net discount accretion and non-cash exchanges

 

 

630,324

 

 

 

15,477

 

 

 

645,801

 

Sales, repayments and non-cash exchanges

 

 

(677,116

)

 

 

(25,013

)

 

 

(702,129

)

Transfers in and/or out of Level 3

 

 

 

 

 

 

 

 

 

Ending Balance

 

$

934,419

 

 

$

86,770

 

 

$

1,021,189

 

Net change in unrealized appreciation reported within the net change in unrealized
  appreciation on investments in our Consolidated Statements of Operations
   attributable to our Level 3 assets still held at the reporting date.

 

$

10,313

 

 

$

30,025

 

 

$

40,338

 

Reconciliation of Liabilities Measured at Fair Value Using Significant Unobservable Inputs Level 3

The table below shows a reconciliation of the beginning and ending balances for liabilities recognized at fair value and measured using significant unobservable inputs (Level 3) ($ in thousands):

 

 

 

Years Ended September 30,

 

Long-Term Credit Facility

 

2022

 

 

2021

 

Beginning Balance (cost – $219,400 and $308,599, respectively)

 

$

218,851

 

 

$

299,047

 

Net change in unrealized (depreciation) appreciation included in earnings

 

 

(1,542

)

 

 

9,003

 

Borrowings

 

 

147,254

 

 

 

346,500

 

Repayments

 

 

(197,000

)

 

 

(435,699

)

Transfers in and/or out of Level 3

 

 

 

 

 

 

Ending Balance (cost – $168,830 and $219,400, respectively)

 

$

167,563

 

 

$

218,851

 

Net Change in Fair Value on Foreign Currency Translation on Outstanding Borrowings

As of September 30, 2022, we had outstanding non-U.S. dollar borrowings on our Prior Credit Facility. Net change in fair value from foreign currency translation on outstanding borrowings is listed below ($ in thousands):

 

Foreign Currency

 

Amount
Borrowed

 

 

Borrowing Cost

 

 

Current Value

 

 

Reset Date

 

Change in Fair
Value

 

Australian Dollar

 

$

10,000

 

 

$

7,254

 

 

$

6,430

 

 

10/1/22

 

 

(824

)