XML 31 R25.htm IDEA: XBRL DOCUMENT v3.24.0.1
Fair value of Financial Instruments (Tables)
3 Months Ended
Dec. 31, 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 December 31, 2023

 

 

Valuation Technique

 

Unobservable Input

 

Range of Input
(Weighted Average)
(1)

First lien

 

$

30,609

 

 

Market Comparable

 

Broker/Dealer bids or quotes

 

N/A

First lien

 

 

1,054,150

 

 

Market Comparable

 

Market yield

 

8.4% - 27.1% (12.2%)

First lien

 

 

5,705

 

 

Enterprise Market Value

 

EBITDA multiple

 

7.8x

Second lien

 

 

150

 

 

Market Comparable

 

Market yield

 

14.0%

Second lien

 

 

 

 

Enterprise Market Value

 

EBITDA multiple

 

6.3x

Equity

 

 

118,522

 

 

Enterprise Market Value

 

EBITDA multiple

 

.5x - 17.5x (11.8x)

Equity

 

 

33

 

 

Enterprise Market Value

 

DLOM(2)

 

14.3%

Total Level 3 investments

 

$

1,209,169

 

 

 

 

 

 

 

Long-Term Credit Facility

 

$

260,917

 

 

Market Comparable

 

Market yield

 

2.1%

____________________________________________

(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, 2023

 

 

Valuation Technique

 

Unobservable Input

 

Range of Input
(Weighted Average)
(1)

First lien

 

$

25,521

 

 

Market Comparable

 

Broker/Dealer bids
or quotes

 

N/A

First lien

 

 

875,133

 

 

Market Comparable

 

Market Yield

 

10.0% - 25.0% (12.6%)

First lien

 

 

5,512

 

 

Enterprise Market Value

 

EBITDA multiple

 

2.8x - 7.5x (7.4x)

Second lien

 

 

149

 

 

Market Comparable

 

Market Yield

 

14.8%

Second lien

 

 

 

 

Enterprise Market Value

 

EBITDA multiple

 

6.0x

Equity

 

 

100,489

 

 

Enterprise Market Value

 

EBITDA multiple

 

3.4x - 17.7x (12.1x)

Equity

 

 

144

 

 

Enterprise Market Value

 

DLOM(2)

 

27.9%

Total Level 3 investments

 

$

1,006,948

 

 

 

 

 

 

 

Long-Term Credit Facility and 2023 Notes

 

$

85,619

 

 

Market Comparable

 

Market Yield

 

2.3%

 

(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, 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 December 31, 2023

 

Description

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Measured at Net
Asset Value
(1)

 

First lien

 

$

1,090,464

 

 

$

 

 

$

 

 

$

1,090,464

 

 

$

 

Second lien

 

 

150

 

 

 

 

 

 

 

 

 

150

 

 

 

 

Equity

 

 

180,313

 

 

 

 

 

 

 

 

 

118,555

 

 

 

61,758

 

Total investments

 

 

1,270,927

 

 

 

 

 

 

 

 

 

1,209,169

 

 

 

61,758

 

Cash and cash equivalents

 

 

75,826

 

 

 

75,826

 

 

 

 

 

 

 

 

 

 

Total investments and cash and cash equivalents

 

$

1,346,753

 

 

$

75,826

 

 

$

 

 

$

1,209,169

 

 

$

61,758

 

Credit Facility payable

 

$

260,917

 

 

$

 

 

$

 

 

$

260,917

 

 

$

 

2026 Notes payable (2)

 

 

183,248

 

 

 

 

 

 

183,248

 

 

 

 

 

 

 

2031 Asset-Backed Debt(2)

 

 

226,917

 

 

 

 

 

 

 

 

 

226,917

 

 

 

 

Total debt

 

$

671,082

 

 

$

 

 

$

183,248

 

 

$

487,834

 

 

$

 

 

(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, 2023

 

Description

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Measured at Net
Asset Value
(1)

 

First lien

 

$

906,166

 

 

$

 

 

$

 

 

$

906,166

 

 

$

 

Second lien

 

 

149

 

 

 

 

 

 

 

 

 

149

 

 

 

 

Equity

 

 

160,859

 

 

 

 

 

 

 

 

 

100,633

 

 

 

60,226

 

Total investments

 

 

1,067,174

 

 

 

 

 

 

 

 

 

1,006,948

 

 

 

60,226

 

Cash and cash equivalents

 

 

100,555

 

 

 

100,555

 

 

 

 

 

 

 

 

 

 

Total investments and cash and cash equivalents

 

$

1,167,729

 

 

$

100,555

 

 

$

 

 

$

1,006,948

 

 

$

60,226

 

Credit Facility payable

 

$

9,400

 

 

$

 

 

$

 

 

$

9,400

 

 

$

 

2023 Notes payable

 

 

76,219

 

 

 

 

 

 

 

 

 

76,219

 

 

 

 

2026 Notes payable (2)

 

 

183,054

 

 

 

 

 

 

183,054

 

 

 

 

 

 

 

2031 Asset-Backed Debt(2)

 

 

226,759

 

 

 

 

 

 

 

 

 

226,759

 

 

 

 

Total debt

 

$

495,432

 

 

$

 

 

$

183,054

 

 

$

312,378

 

 

$

 

 

(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):

 

 

 

Three Months Ended December 31, 2023

 

Description

 

First Lien

 

 

Second lien,
subordinated
debt and equity
investments

 

 

Totals

 

Beginning balance

 

$

906,166

 

 

$

100,782

 

 

$

1,006,948

 

Net realized gain (loss)

 

 

(4,304

)

 

 

1,215

 

 

 

(3,089

)

Net change in unrealized appreciation (depreciation)

 

 

5,478

 

 

 

(858

)

 

 

4,620

 

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

 

 

288,248

 

 

 

18,950

 

 

 

307,198

 

Sales, repayments and non-cash exchanges

 

 

(105,124

)

 

 

(1,384

)

 

 

(106,508

)

Transfers in and/or out of Level 3

 

 

 

 

 

 

 

 

 

Ending balance

 

$

1,090,464

 

 

$

118,705

 

 

$

1,209,169

 

Net change in unrealized appreciation (depreciation) reported within the net change in unrealized
   appreciaiton (depreciation) on investments in our consolidated statements of operations
   attributable to our Level 3 assets still held at the reporting date.

 

$

(1,085

)

 

$

295

 

 

$

(790

)

 

 

 

Three Months Ended December 31, 2022

 

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)

 

 

50

 

 

 

13

 

 

 

63

 

Net change in unrealized appreciation (depreciation)

 

 

(7,399

)

 

 

(3,446

)

 

 

(10,845

)

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

 

 

58,636

 

 

 

4,031

 

 

 

62,667

 

Sales, repayments and non-cash exchanges

 

 

(62,720

)

 

 

(278

)

 

 

(62,998

)

Transfers in and/or out of Level 3

 

 

 

 

 

 

 

 

 

Ending balance

 

$

998,209

 

 

$

95,605

 

 

$

1,093,814

 

Net change in unrealized appreciation (depreciation) reported within the net change in unrealized
appreciaiton (depreciation) on investments in our consolidated statements of operations
attributable to our Level 3 assets still held at the reporting date.

 

$

(4,830

)

 

$

(3,368

)

 

$

(8,198

)

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):

 

 

 

Three months ended December 31,

 

Long-Term Credit Facility and 2023 Notes

 

2023

 

 

2022

 

Beginning balance (cost – $85,619 and $168,830, respectively)

 

$

85,619

 

 

$

167,563

 

Net change in unrealized (depreciation) appreciation included in earnings

 

 

62

 

 

 

125

 

Borrowings

 

 

251,455

 

 

 

30,000

 

Repayments

 

 

(76,219

)

 

 

 

Net realized (gain) loss

 

 

 

 

 

 

Transfers in and/or out of Level 3

 

 

 

 

 

 

Ending balance (cost – $260,855 and $259,277, respectively)

 

$

260,917

 

 

$

197,688

 

Net Change In Fair Value On Foreign Currency Translation On Outstanding Borrowings Table [Text Block]

As of December 31, 2023, 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

 

Canadian Dollar

 

$

2,000

 

 

$

1,455

 

 

 

1,517

 

 

1/1/2024

 

 

62