XML 34 R26.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Fair value of Financial Instruments (Tables)
9 Months Ended
Jun. 30, 2024
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, 2024

 

 

Valuation Technique

 

Unobservable Input

 

Range of Input
(Weighted Average)
(1)

First lien

 

$

56,443

 

 

Market Comparable

 

Broker/Dealer bids or quotes

 

N/A

First lien

 

 

1,386,217

 

 

Market Comparable

 

Market yield

 

6.4% - 20.6% (10.2%)

First lien

 

 

6,546

 

 

Enterprise Market Value

 

EBITDA multiple

 

8x

Second lien

 

 

150

 

 

Market Comparable

 

Market yield

 

14.4%

Subordinated debt

 

 

1,003

 

 

Market Comparable

 

Market yield

 

15.0%

Equity

 

 

139,743

 

 

Enterprise Market Value

 

EBITDA multiple

 

3.5x - 21.8x (11.4x)

Total Level 3 investments

 

$

1,590,101

 

 

 

 

 

 

 

Long-Term Credit Facility

 

$

218,862

 

 

Market Comparable

 

Market yield

 

2.0%

____________________________________________

(1)
The weighted averages disclosed in the table above were weighted by their relative fair value.

 

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, 2031 Asset-Backed Debt, and 2036 Asset-Backed Debt were categorized as follows in the fair value hierarchy for ASC 820 purposes ($ in thousands):

 

 

 

Fair Value at June 30, 2024

 

Description

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Measured at Net
Asset Value
(1)

 

First lien

 

$

1,449,206

 

 

$

 

 

$

 

 

$

1,449,206

 

 

$

 

Second lien

 

 

150

 

 

 

 

 

 

 

 

 

150

 

 

 

 

Subordinate debt

 

 

1,003

 

 

 

 

 

 

 

 

 

1,003

 

 

 

 

Equity

 

 

208,585

 

 

 

 

 

 

 

 

 

139,742

 

 

 

68,843

 

Total investments

 

 

1,658,944

 

 

 

 

 

 

 

 

 

1,590,101

 

 

 

68,843

 

Cash and cash equivalents

 

 

84,590

 

 

 

84,590

 

 

 

 

 

 

 

 

 

 

Total investments and cash and cash equivalents

 

$

1,743,534

 

 

$

84,590

 

 

$

 

 

$

1,590,101

 

 

$

68,843

 

Credit Facility payable

 

$

218,862

 

 

$

 

 

$

 

 

$

218,862

 

 

$

 

2026 Notes payable(2)

 

 

183,637

 

 

 

 

 

 

183,637

 

 

 

 

 

 

 

2031 Asset-Backed Debt(2)

 

 

209,931

 

 

 

 

 

 

 

 

 

209,931

 

 

 

 

2036 Asset-Backed Debt(2)

 

 

283,951

 

 

 

 

 

 

 

 

 

283,951

 

 

 

 

Total debt

 

$

896,381

 

 

$

 

 

$

183,637

 

 

$

712,744

 

 

$

 

 

(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, 2031 Asset-Backed Debt, and 2036 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):

 

 

 

Nine Months Ended June 30, 2024

 

Description

 

First Lien

 

 

Second lien,
subordinated
debt and equity
investments

 

 

Totals

 

Beginning balance

 

$

906,166

 

 

$

100,782

 

 

$

1,006,948

 

Net realized gain (loss)

 

 

(5,273

)

 

 

5,841

 

 

 

568

 

Net change in unrealized appreciation (depreciation)

 

 

4,009

 

 

 

9,150

 

 

 

13,159

 

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

 

 

888,171

 

 

 

70,237

 

 

 

958,408

 

Sales, repayments and non-cash exchanges

 

 

(343,867

)

 

 

(45,115

)

 

 

(388,982

)

Transfers in and/or out of Level 3

 

 

 

 

 

 

 

 

 

Ending balance

 

$

1,449,206

 

 

$

140,895

 

 

$

1,590,101

 

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.

 

$

(2,997

)

 

$

11,500

 

 

$

8,503

 

 

 

 

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 appreciation (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

)

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 and 2023 Notes

 

2024

 

 

2023

 

Beginning balance (cost – $85,619 and $169,654, respectively)

 

$

85,619

 

 

$

167,563

 

Net change in unrealized (depreciation) appreciation included in earnings

 

 

7

 

 

 

1,607

 

Borrowings

 

 

381,455

 

 

 

65,000

 

Repayments

 

 

(248,219

)

 

 

(169,709

)

Net realized (gain) loss

 

 

 

 

 

(544

)

Transfers in and/or out of Level 3

 

 

 

 

 

 

Ending balance (cost – $218,855 and $64,000, respectively)

 

$

218,862

 

 

$

63,917

 

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

As of June 30, 2024, 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

 

 

 

1,462

 

 

7/1/2024

 

 

7