XML 36 R26.htm IDEA: XBRL DOCUMENT v3.23.2
Fair value of Financial Instruments (Tables)
9 Months Ended
Jun. 30, 2023
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 June 30, 2023

 

 

Valuation Technique

 

Unobservable Input

 

Range of Input
(Weighted Average)
(1)

First lien

 

$

52,268

 

 

Market Comparable

 

Broker/Dealer bids or quotes

 

N/A

First lien

 

 

897,976

 

 

Market Comparable

 

Market yield

 

8.8% - 18.5% (11.6%)

Second lien

 

 

149

 

 

Market Comparable

 

Market yield

 

14.2%

Equity

 

 

97,211

 

 

Enterprise Market Value

 

EBITDA multiple

 

.3x - 18.8x (11.9x)

Equity

 

 

818

 

 

Enterprise Market Value

 

DLOM(2)

 

21.7%

Total Level 3 investments

 

$

1,048,422

 

 

 

 

 

 

 

Debt Category

 

 

 

 

 

 

 

 

 

Long-Term Credit Facility

 

$

63,917

 

 

Market Comparable

 

Market Yield

 

2.5%

____________________________________________

(1)
The weighted averages disclosed in the table above were weighted by their relative fair value.
(2)
DLOM is defined as discount for lack of marketability.

 

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

 

14.0x

Second lien

 

 

147

 

 

Market Comparable

 

Market Yield

 

14.7%

Equity

 

 

89,906

 

 

Enterprise Market Value

 

EBITDA multiple

 

3.3x - 21.4x (12.5x)

Equity

 

 

5,232

 

 

Enterprise Market Value

 

DLOM(2)

 

11.8%

Total Level 3 investments

 

$

1,104,927

 

 

 

 

 

 

 

Debt Category

 

 

 

 

 

 

 

 

 

Long-Term Credit Facility

 

$

167,563

 

 

Market Comparable

 

Market Yield

 

2.5%

 

(1)
The weighted averages disclosed in the table above were weighted by their relative fair value.
(2)
DLOM is defined as discount for lack of marketability.
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 June 30, 2023

 

Description

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Measured at Net
Asset Value
(1)

 

First lien

 

$

950,244

 

 

$

 

 

$

 

 

$

950,244

 

 

$

 

Second lien

 

 

149

 

 

 

 

 

 

 

 

 

149

 

 

 

 

Equity

 

 

154,872

 

 

 

 

 

 

 

 

 

98,029

 

 

 

56,843

 

Total investments

 

 

1,105,265

 

 

 

 

 

 

 

 

 

1,048,422

 

 

 

56,843

 

Cash and cash equivalents

 

 

43,994

 

 

 

43,994

 

 

 

 

 

 

 

 

 

 

Total investments and cash and cash equivalents

 

$

1,149,259

 

 

$

43,994

 

 

$

 

 

$

1,048,422

 

 

$

56,843

 

Credit Facility payable

 

$

63,917

 

 

$

 

 

$

 

 

$

63,917

 

 

$

 

2023 Notes payable

 

 

79,260

 

 

 

79,260

 

 

 

 

 

 

 

 

 

 

2026 Notes payable (2)

 

 

182,860

 

 

 

 

 

 

182,860

 

 

 

 

 

 

 

2031 Asset-Backed Debt(2)

 

 

226,601

 

 

 

 

 

 

 

 

 

226,601

 

 

 

 

Total debt

 

$

552,638

 

 

$

79,260

 

 

$

182,860

 

 

$

290,518

 

 

$

 

 

(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, 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 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.
(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.
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):

 

 

 

Nine Months Ended June 30,2023

 

Description

 

First Lien

 

 

Second lien,
subordinated
debt and equity
investments

 

 

Totals

 

Beginning Balance

 

$

1,009,642

 

 

$

95,285

 

 

$

1,104,927

 

Net realized gain (loss)

 

 

(16,268

)

 

 

2,203

 

 

 

(14,065

)

Net change in unrealized depreciation

 

 

1,245

 

 

 

(12,296

)

 

 

(11,051

)

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

 

 

208,709

 

 

 

17,977

 

 

 

226,686

 

Sales, repayments and non-cash exchanges

 

 

(253,084

)

 

 

(4,991

)

 

 

(258,075

)

Transfers in and/or out of Level 3

 

 

 

 

 

 

 

 

 

Ending Balance

 

$

950,244

 

 

$

98,178

 

 

$

1,048,422

 

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.

 

$

(13,491

)

 

$

(9,234

)

 

$

(22,725

)

 

 

 

Nine Months Ended June 30,2022

 

Description

 

First Lien

 

 

Second lien,
subordinated
debt and equity
investments

 

 

Totals

 

Beginning Balance

 

$

934,418

 

 

$

86,771

 

 

$

1,021,189

 

Net realized losses

 

 

1,124

 

 

 

(13,106

)

 

 

(11,982

)

Net change in unrealized depreciation

 

 

(7,553

)

 

 

12,411

 

 

 

4,858

 

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

 

 

539,028

 

 

 

25,045

 

 

 

564,073

 

Sales, repayments and non-cash exchanges

 

 

(404,635

)

 

 

(16,368

)

 

 

(421,003

)

Transfers in and/or out of Level 3

 

 

 

 

 

 

 

 

 

Ending Balance

 

$

1,062,382

 

 

$

94,753

 

 

$

1,157,135

 

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.

 

$

(5,627

)

 

$

12,170

 

 

$

6,543

 

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):

 

 

 

Nine months ended June 30,

 

Long-Term Credit Facility

 

2023

 

 

2022

 

Beginning Balance (cost – $169,654 and $219,400, respectively)

 

$

167,563

 

 

$

218,852

 

Net change in unrealized (depreciation) appreciation included in earnings

 

 

1,607

 

 

 

(5,663

)

Borrowings

 

 

65,000

 

 

 

147,254

 

Repayments

 

 

(169,709

)

 

 

(107,000

)

Net realized (gain) loss

 

 

(544

)

 

 

 

Transfers in and/or out of Level 3

 

 

 

 

 

 

Ending Balance (cost – $64,400 and $259,277, respectively)

 

$

63,917

 

 

$

253,443

 

Net Change in Fair Value From Currency Translation on Outstanding Borrowings

As of September 30, 2022 we had outstanding non-U.S. dollar borrowings on our Credit Facility. Net change in fair value from 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

)