XML 35 R26.htm IDEA: XBRL DOCUMENT v3.25.4
Fair value of Financial Instruments (Tables)
3 Months Ended
Dec. 31, 2025
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, 2025

 

 

Valuation Technique

 

Unobservable Input

 

Range of Input
(Weighted Average)
(1)

First lien

 

$

105,885

 

 

Market Comparable

 

Broker/Dealer bids or quotes

 

N/A

First lien

 

 

2,185,345

 

 

Market Comparable

 

Market yield

 

4.0% - 27.3% (10.1%)

First lien

 

 

18,160

 

 

Enterprise Market Value

 

EBITDA multiple

 

7.5x - 8.0x (7.7x)

First lien

 

 

852

 

 

Market Comparable

 

Revenue multiple

 

0.3x

Second Lien

 

 

995

 

 

Market Comparable

 

Broker/Dealer bids or quotes

 

N/A

Subordinated debt

 

 

18,610

 

 

Market Comparable

 

Market yield

 

1.4% - 25.3% (17.7%)

Subordinated debt

 

 

539

 

 

Enterprise Market Value

 

EBITDA multiple

 

14.5x

Equity

 

 

185,414

 

 

Enterprise Market Value

 

EBITDA multiple

 

0.3x - 16.8x (11.0x)

Total Level 3 investments

 

$

2,515,800

 

 

 

 

 

 

 

Long-Term Credit Facility

 

$

488,859

 

 

Market Comparable

 

Market yield

 

5.3%

____________________________________________

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

 

Asset Category

 

Fair value at September 30, 2025

 

 

Valuation Technique

 

Unobservable Input

 

Range of Input
(Weighted Average)
(1)

First lien

 

$

114,625

 

 

Market Comparable

 

Broker/Dealer bids
or quotes

 

N/A

First lien

 

 

2,377,201

 

 

Market Comparable

 

Market Yield

 

4.0% - 24.5% (9.9%)

First lien

 

 

17,969

 

 

Enterprise Market Value

 

EBITDA multiple

 

8.3x

First lien

 

 

3,836

 

 

Market Comparable

 

Revenue Multiple

 

0.6x

Second Lien

 

 

995

 

 

Market Comparable

 

Broker/Dealer bids
or quotes

 

N/A

Subordinated debt

 

 

17,439

 

 

Market Comparable

 

Market Yield

 

7.0% - 25.4% (17.1%)

Subordinated debt

 

 

547

 

 

Enterprise Market Value

 

EBITDA multiple

 

14.8x

Equity

 

 

196,398

 

 

Enterprise Market Value

 

EBITDA multiple

 

0.6x - 28.3x (10.8x)

Total Level 3 investments

 

$

2,729,010

 

 

 

 

 

 

 

Long-Term Credit Facility

 

$

683,837

 

 

Market Comparable

 

Market Yield

 

4.8%

 

(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, 2036 Asset-Backed Debt, and 2037 Asset-Backed Debt were categorized as follows in the fair value hierarchy for ASC 820 purposes ($ in thousands):

 

 

 

Fair Value at December 31, 2025

 

Description

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Measured at Net
Asset Value
(1)

 

First lien

 

$

2,310,242

 

 

$

 

 

$

 

 

$

2,310,242

 

 

$

 

Second Lien and Subordinate debt

 

 

20,144

 

 

 

 

 

 

 

 

 

20,144

 

 

 

 

Equity

 

 

274,961

 

 

 

 

 

 

 

 

 

185,414

 

 

 

89,547

 

Total investments

 

 

2,605,347

 

 

 

 

 

 

 

 

 

2,515,800

 

 

 

89,547

 

Cash equivalents

 

 

40,143

 

 

 

40,143

 

 

 

 

 

 

 

 

 

 

Total investments and cash equivalents

 

$

2,645,490

 

 

$

40,143

 

 

$

 

 

$

2,515,800

 

 

$

89,547

 

Long Term Credit Facility payable

 

$

488,859

 

 

$

 

 

$

 

 

$

488,859

 

 

$

 

2026 Notes payable(2)

 

 

184,803

 

 

 

 

 

 

184,803

 

 

 

 

 

 

 

2036 Asset-Backed Debt(2)

 

 

284,762

 

 

 

 

 

 

 

 

 

284,762

 

 

 

 

2036-R Asset-Backed Debt(2)

 

 

286,561

 

 

 

 

 

 

 

 

 

286,561

 

 

 

 

2037 Asset-Backed Debt (2)

 

 

387,025

 

 

 

 

 

 

 

 

 

387,025

 

 

 

 

Total debt

 

$

1,632,010

 

 

$

 

 

$

184,803

 

 

$

1,447,207

 

 

$

 

———————————————

(1)
In accordance with ASC Subtopic 820-10, Fair Value Measurements and Disclosures, or ASC 820-10, our equity investments in PSSL and PSSL II are measured using 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, 2036 Asset-Backed Debt, 2036-R Asset-Backed Debt, and 2037 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, 2025

 

Description

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Measured at Net
Asset Value
(1)

 

First lien

 

$

2,513,631

 

 

$

 

 

$

 

 

$

2,513,631

 

 

$

 

Second lien and Subordinate debt

 

 

18,981

 

 

 

 

 

 

 

 

 

18,981

 

 

 

 

Equity

 

 

240,716

 

 

 

 

 

 

 

 

 

196,398

 

 

 

44,318

 

Total investments

 

 

2,773,328

 

 

 

 

 

 

 

 

 

2,729,010

 

 

 

44,318

 

Cash equivalents

 

 

40,729

 

 

 

40,729

 

 

 

 

 

 

 

 

 

 

Total investments and cash equivalents

 

$

2,814,057

 

 

$

40,729

 

 

$

 

 

$

2,729,010

 

 

$

44,318

 

Long Term Credit Facility payable

 

$

683,837

 

 

$

 

 

$

 

 

$

683,837

 

 

$

 

2026 Notes payable(2)

 

 

184,609

 

 

 

 

 

 

184,609

 

 

 

 

 

 

 

2036 Asset-Backed Debt(2)

 

 

284,627

 

 

 

 

 

 

 

 

 

284,627

 

 

 

 

2036-R Asset-Backed Debt(2)

 

 

265,366

 

 

 

 

 

 

 

 

 

265,366

 

 

 

 

2037 Asset-Backed Debt(2)

 

 

358,331

 

 

 

 

 

 

 

 

 

358,331

 

 

 

 

Total debt

 

$

1,776,770

 

 

$

 

 

$

184,609

 

 

$

1,592,161

 

 

$

 

 

(1)
In accordance with ASC Subtopic 820-10, Fair Value Measurements and Disclosures, or ASC 820-10, our equity investments in PSSL is measured using net asset value per share (or its equivalent) as a practical expedient for fair value in accordance with the specialized accounting guidance for investment companies, 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, 2036 Asset-Backed Debt, the 2036-R Asset-Backed Debt, and the 2037 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, 2025

 

Description

 

First Lien

 

 

Second lien,
subordinated
debt and equity
investments

 

 

Totals

 

Beginning balance

 

$

2,513,631

 

 

$

215,379

 

 

$

2,729,010

 

Net realized gain (loss)

 

 

597

 

 

 

871

 

 

 

1,468

 

Net change in unrealized appreciation (depreciation)

 

 

(12,638

)

 

 

(8,632

)

 

 

(21,270

)

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

 

 

150,963

 

 

 

1,460

 

 

 

152,423

 

Sales, repayments and non-cash exchanges

 

 

(342,311

)

 

 

(3,520

)

 

 

(345,831

)

Transfers in and/or out of Level 3

 

 

 

 

 

 

 

 

 

Ending balance

 

$

2,310,242

 

 

$

205,558

 

 

$

2,515,800

 

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

 

$

(12,483

)

 

$

(7,973

)

 

$

(20,456

)

 

 

 

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 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.

 

$

(2,261

)

 

$

6,964

 

 

$

4,703

 

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):

Schedule of Non US Dollar Outstanding Borrowings on Credit Facility

As of December 31, 2025, we had outstanding non-U.S. dollar borrowings on our Credit Facility. The following table shows our non-U.S. dollar borrowings as of December 31, 2025 (CAD and $ in thousands):

 

 

Foreign Currency

 

Amount
Borrowed

 

 

Borrowing Cost

 

 

Current Value

 

 

Reset Date

 

Unrealized appreciation (depreciation)

 

Canadian Dollar

 

 

CAD 2,000

 

 

$

1,455

 

 

$

1,459

 

 

1/2/26

 

 

4

 

 

 

 

As of September 30, 2025 we had outstanding non-U.S. dollar borrowings on our Credit Facility. The following table shows our non-U.S dollar borrowings as of September 30, 2025. (CAD and $ in thousands):

 

 

Foreign Currency

 

Amount
Borrowed

 

 

Borrowing Cost

 

 

Current Value

 

 

Reset Date

 

Unrealized appreciation (depreciation)

 

Canadian Dollar

 

 

CAD 2,000

 

 

$

1,455

 

 

$

1,437

 

 

10/1/2025

 

 

(18

)