XML 33 R25.htm IDEA: XBRL DOCUMENT v3.25.0.1
Fair value of Financial Instruments (Tables)
3 Months Ended
Dec. 31, 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 December 31, 2024

 

 

Valuation Technique

 

Unobservable Input

 

Range of Input
(Weighted Average)
(1)

First lien

 

$

107,391

 

 

Market Comparable

 

Broker/Dealer bids or quotes

 

N/A

First lien

 

 

1,833,348

 

 

Market Comparable

 

Market yield

 

6.5% - 21.0% (10.4%)

First lien

 

 

7,262

 

 

Enterprise Market Value

 

EBITDA multiple

 

8.0x - 10.5.x (10.3x)

First lien

 

 

15,775

 

 

Enterprise Market Value

 

Revenue multiple

 

0.7x - 1.0.x (0.8x)

Subordinated debt

 

 

2,826

 

 

Market Comparable

 

Market yield

 

5.3% - 23.2% (20.0%)

Subordinated debt

 

 

609

 

 

Enterprise Market Value

 

EBITDA multiple

 

15.0x

Equity

 

 

168,869

 

 

Enterprise Market Value

 

EBITDA multiple

 

1.8x - 16.8x (12.0x)

Total Level 3 investments

 

$

2,136,080

 

 

 

 

 

 

 

Long-Term Credit Facility

 

$

608,791

 

 

Market Comparable

 

Market yield

 

5.8%

____________________________________________

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

 

Asset Category

 

Fair value at September 30, 2024

 

 

Valuation Technique

 

Unobservable Input

 

Range of Input
(Weighted Average)
(1)

First lien

 

$

132,197

 

 

Market Comparable

 

Broker/Dealer bids
or quotes

 

N/A

First lien

 

 

1,589,437

 

 

Market Comparable

 

Market Yield

 

7.9% - 21.1% (9.1%)

First lien

 

 

25,063

 

 

Enterprise Market Value

 

EBITDA multiple

 

0.8x - 9.8x (3.4x)

Subordinated debt

 

 

2,688

 

 

Market Comparable

 

Market Yield

 

11.8% - 16.5% (14.0 %)

Subordinated debt

 

 

4

 

 

Enterprise Market Value

 

EBITDA multiple

 

5x

Equity

 

 

168,450

 

 

Enterprise Market Value

 

EBITDA multiple

 

0.4x - 18.8x (11.0x)

Total Level 3 investments

 

$

1,917,839

 

 

 

 

 

 

 

Long-Term Credit Facility

 

$

443,880

 

 

Market Comparable

 

Market Yield

 

5.4%

 

(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, 2026 Notes, 2031 Asset-Backed Debt, 2036-R 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 December 31, 2024

 

Description

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Measured at Net
Asset Value
(1)

 

First lien

 

$

1,963,776

 

 

$

 

 

$

 

 

$

1,963,776

 

 

$

 

Subordinate debt

 

 

3,435

 

 

 

 

 

 

 

 

 

3,435

 

 

 

 

Equity

 

 

226,699

 

 

 

 

 

 

 

 

 

168,869

 

 

 

57,830

 

Total investments

 

 

2,193,910

 

 

 

 

 

 

 

 

 

2,136,080

 

 

 

57,830

 

Cash and cash equivalents

 

 

102,262

 

 

 

102,262

 

 

 

 

 

 

 

 

 

 

Total investments and cash and cash equivalents

 

$

2,296,172

 

 

$

102,262

 

 

$

 

 

$

2,136,080

 

 

$

57,830

 

Credit Facility payable

 

$

608,791

 

 

$

 

 

$

 

 

$

608,791

 

 

$

 

2026 Notes payable(2)

 

 

184,026

 

 

 

 

 

 

184,026

 

 

 

 

 

 

 

2036 Asset-Backed Debt(2)

 

 

284,222

 

 

 

 

 

 

 

 

 

284,222

 

 

 

 

2036-R Asset-Backed Debt(2)

 

 

265,268

 

 

 

 

 

 

 

 

 

265,268

 

 

 

 

Total debt

 

$

1,342,307

 

 

$

 

 

$

184,026

 

 

$

1,158,281

 

 

$

 

 

(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, 2024

 

Description

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Measured at Net
Asset Value
(1)

 

First lien

 

$

1,746,697

 

 

$

 

 

$

 

 

$

1,746,697

 

 

$

 

Second lien

 

 

2,692

 

 

 

 

 

 

 

 

 

2,692

 

 

 

 

Equity

 

 

234,115

 

 

 

 

 

 

 

 

 

168,450

 

 

 

65,665

 

Total investments

 

 

1,983,504

 

 

 

 

 

 

 

 

 

1,917,839

 

 

 

65,665

 

Cash and cash equivalents

 

 

112,050

 

 

 

112,050

 

 

 

 

 

 

 

 

 

 

Total investments and cash and cash equivalents

 

$

2,095,554

 

 

$

112,050

 

 

$

 

 

$

1,917,839

 

 

$

65,665

 

Credit Facility payable

 

$

443,880

 

 

$

 

 

$

 

 

$

443,880

 

 

$

 

2026 Notes payable(2)

 

 

183,832

 

 

 

 

 

 

183,832

 

 

 

 

 

 

 

2036 Asset-Backed Debt(2)

 

 

284,086

 

 

 

 

 

 

 

 

 

284,086

 

 

 

 

2036-R Asset-Backed Debt(2)

 

 

265,235

 

 

 

 

 

 

 

 

 

265,235

 

 

 

 

Total debt

 

$

1,177,033

 

 

$

 

 

$

183,832

 

 

$

993,201

 

 

$

 

 

 

(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 the 2036 Asset-Backed Debt, and the 2036-R 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, 2024

 

Description

 

First Lien

 

 

Second lien,
subordinated
debt and equity
investments

 

 

Totals

 

Beginning balance

 

$

1,746,697

 

 

$

171,142

 

 

$

1,917,839

 

Net realized gain (loss)

 

 

634

 

 

 

26,040

 

 

 

26,674

 

Net change in unrealized appreciation (depreciation)

 

 

(7,513

)

 

 

(13,600

)

 

 

(21,113

)

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

 

 

597,859

 

 

 

16,121

 

 

 

613,980

 

Sales, repayments and non-cash exchanges

 

 

(373,901

)

 

 

(27,399

)

 

 

(401,300

)

Transfers in and/or out of Level 3

 

 

 

 

 

 

 

 

 

Ending balance

 

$

1,963,776

 

 

$

172,304

 

 

$

2,136,080

 

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.

 

$

(2,261

)

 

$

6,964

 

 

$

4,703

 

 

 

 

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 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.

 

$

(1,085

)

 

$

295

 

 

$

(790

)

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

 

2024

 

 

2023

 

Beginning balance (cost – $443,855 and $85,619, respectively)

 

$

443,880

 

 

$

85,619

 

Net change in unrealized (depreciation) appreciation included in earnings

 

 

(89

)

 

 

62

 

Borrowings

 

 

165,000

 

 

 

251,455

 

Repayments

 

 

 

 

 

(76,219

)

Ending balance (cost – $608,855 and $260,855 respectively)

 

$

608,791

 

 

$

260,917

 

Schedule of Non US Dollar Outstanding Borrowings on Credit Facility

As of December 31, 2024, we had outstanding non-U.S. dollar borrowings on our Credit Facility. The following information related to such borrowings ($ in thousands):

 

Foreign Currency

 

Amount
Borrowed

 

Borrowing Cost

 

 

Current Value

 

 

Reset Date

 

Unrealized appreciation (depreciation)

 

Canadian Dollar

 

CAD 2,000

 

$

1,455

 

 

 

1,391

 

 

1/1/2025

 

 

64

 

 

As of September 30, 2024 we had outstanding non-U.S. dollar borrowings on our Credit Facility. The following information related to such borrowings (CAD and $ in thousands):

 

Foreign Currency

 

Amount
Borrowed

 

 

Borrowing Cost

 

 

Current Value

 

 

Reset Date

 

Unrealized appreciation (depreciation)

 

Canadian Dollar

 

 

CAD 2,000

 

 

$

1,455

 

 

$

1,481

 

 

10/1/2024

 

 

(26

)