v3.26.1
Fair Value Measurements
3 Months Ended
Mar. 31, 2026
Fair Value Disclosures [Abstract]  
Fair Value Measurements

Note 4. Fair Value Measurements

Fair Value Disclosures

The following table presents fair value measurements of investments by major class, cash equivalents and derivatives as of March 31, 2026, according to the fair value hierarchy:

 

 

 

Fair Value Measurements

 

 

 

 

Level 1

 

 

 

Level 2

 

 

 

Level 3

 

 

 

Measured at Net Asset Value (2)

 

 

 

Total

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Lien Senior Secured Loans

 

$

 

 

$

 

2,590

 

 

$

 

1,623,951

 

 

$

 

4,583

 

 

$

 

1,631,124

 

Second Lien Senior Secured Loans

 

 

 

 

 

 

 

 

 

30,069

 

 

 

 

 

 

 

30,069

 

Subordinated Debt

 

 

 

 

 

 

 

 

 

81,721

 

 

 

 

 

 

 

81,721

 

Preferred Equity

 

 

 

 

 

 

 

 

 

165,100

 

 

 

 

 

 

 

165,100

 

Equity Interests

 

 

 

 

 

 

 

 

 

159,786

 

 

 

 

7,539

 

 

 

 

167,325

 

Warrants

 

 

 

 

 

 

 

 

 

768

 

 

 

 

 

 

 

768

 

Subordinated Notes Investment Vehicles (1)

 

 

 

 

 

 

 

 

 

357,639

 

 

 

 

 

 

 

357,639

 

Preferred Equity Interests Investment Vehicles (1)

 

 

 

 

 

 

 

 

 

 

 

 

1,836

 

 

 

 

1,836

 

Equity Interests Investment Vehicles (1)

 

 

 

 

 

 

 

 

 

 

 

 

35,216

 

 

 

 

35,216

 

Total Investments

 

$

 

 

$

 

2,590

 

 

$

 

2,419,034

 

 

$

 

49,174

 

 

$

 

2,470,798

 

Cash equivalents

 

$

 

13,591

 

 

$

 

 

$

 

 

$

 

 

$

 

13,591

 

Forward currency exchange contracts (asset)

 

$

 

 

$

 

224

 

 

$

 

 

$

 

 

$

 

224

 

Forward currency exchange contracts (liability)

 

$

 

 

$

 

(2,739

)

 

$

 

 

$

 

 

$

 

(2,739

)

Interest rate swap

 

$

 

 

$

 

4,979

 

 

$

 

 

$

 

 

$

 

4,979

 

 

(1)
Includes debt and equity investment in ISLP and SLP.
(2)
In accordance with ASC Subtopic 820-10, Fair Value Measurements and Disclosures, or ASC 820-10, certain investments are measured using the net asset value per share (or its equivalent) as a practical expedient for fair value, and have not been classified in the fair value hierarchy.

The following table presents fair value measurements of investments by major class, cash equivalents and derivatives as of December 31, 2025, according to the fair value hierarchy:

 

 

 

Fair Value Measurements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Measured at

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Asset

 

 

 

 

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Value (2)

 

 

Total

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Lien Senior Secured Loans

 

$

 

 

$

 

2,610

 

 

$

 

1,591,538

 

 

$

 

4,583

 

 

$

 

1,598,731

 

Second Lien Senior Secured Loans

 

 

 

 

 

 

 

 

 

30,020

 

 

 

 

 

 

 

30,020

 

Subordinated Debt

 

 

 

 

 

 

 

 

 

95,687

 

 

 

 

 

 

 

95,687

 

Preferred Equity

 

 

 

 

 

 

 

 

 

157,244

 

 

 

 

 

 

 

157,244

 

Equity Interests

 

 

 

 

 

 

 

 

 

219,124

 

 

 

 

7,539

 

 

 

 

226,663

 

Warrants

 

 

 

 

 

 

 

 

 

1,045

 

 

 

 

 

 

 

1,045

 

Subordinated Notes Investment Vehicles (1)

 

 

 

 

 

 

 

 

 

348,654

 

 

 

 

 

 

 

348,654

 

Preferred Equity Interests Investment Vehicles (1)

 

 

 

 

 

 

 

 

 

 

 

 

1,836

 

 

 

 

1,836

 

Equity Interests Investment Vehicles (1)

 

 

 

 

 

 

 

 

 

 

 

 

48,561

 

 

 

 

48,561

 

Total Investments

 

$

 

 

 

$

 

2,610

 

 

$

 

2,443,312

 

 

$

 

62,519

 

 

$

 

2,508,441

 

Cash equivalents

 

$

 

38,814

 

 

$

 

 

$

 

 

$

 

 

$

 

38,814

 

Forward currency exchange contracts (liability)

 

$

 

 

$

 

(9,061

)

 

$

 

 

$

 

 

$

 

(9,061

)

Interest rate swap

 

$

 

 

$

 

7,976

 

 

$

 

 

$

 

 

$

 

7,976

 

 

(1)
Includes debt and equity investments in ISLP and SLP.
(2)
In accordance with ASC Subtopic 820‑10, Fair Value Measurements and Disclosures, or ASC 820‑10, certain investments are measured using the net asset value per share (or its equivalent) as a practical expedient for fair value, and have not been classified in the fair value hierarchy.

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the three months ended March 31, 2026:

 

 

 

First Lien

 

 

Second Lien

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subordinated

 

 

 

 

 

 

 

Senior

 

 

Senior

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes in

 

 

 

 

 

 

 

Secured

 

 

Secured

 

 

Subordinated

 

 

Preferred

 

 

Equity

 

 

 

 

 

 

Investment

 

 

Total

 

 

 

Loans

 

 

Loans

 

 

Debt

 

 

Equity

 

 

Interests

 

 

Warrants

 

 

Vehicles (1)

 

 

Investments

 

Balance as of January 1, 2026

 

$

 

1,591,538

 

 

$

 

30,020

 

 

$

 

95,687

 

 

$

 

157,244

 

 

$

 

219,124

 

 

$

 

1,045

 

 

$

 

348,654

 

 

$

 

2,443,312

 

Purchases of investments and other adjustments to cost

 

 

 

222,532

 

 

 

 

 

 

 

 

 

 

 

 

4,003

 

 

 

 

280

 

 

 

 

 

 

 

 

8,985

 

 

 

 

235,800

 

Paid-in-kind interest income

 

 

 

4,290

 

 

 

 

 

 

 

 

2,745

 

 

 

 

350

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,385

 

Net accretion of discounts (amortization of premiums)

 

 

 

1,539

 

 

 

 

28

 

 

 

 

175

 

 

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,745

 

Principal repayments and sales of investments

 

 

 

(182,991

)

 

 

 

 

 

 

 

(13,725

)

 

 

 

 

 

 

 

(58,387

)

 

 

 

 

 

 

 

 

 

 

 

(255,103

)

Net change in unrealized appreciation on investments

 

 

 

(13,273

)

 

 

 

21

 

 

 

 

(3,686

)

 

 

 

3,500

 

 

 

 

9,239

 

 

 

 

(277

)

 

 

 

 

 

 

 

(4,476

)

Net realized gain (loss) on investments

 

 

 

316

 

 

 

 

 

 

 

 

525

 

 

 

 

 

 

 

 

(10,470

)

 

 

 

 

 

 

 

 

 

 

 

(9,629

)

Balance as of March 31, 2026

 

$

 

1,623,951

 

 

$

 

30,069

 

 

$

 

81,721

 

 

$

 

165,100

 

 

$

 

159,786

 

 

$

 

768

 

 

$

 

357,639

 

 

$

 

2,419,034

 

Change in unrealized appreciation attributable to investments still held at March 31, 2026

 

$

 

(13,224

)

 

$

 

21

 

 

$

 

(3,065

)

 

$

 

3,500

 

 

$

 

(1,757

)

 

$

 

(277

)

 

$

 

 

 

$

 

(14,802

)

 

(1)
Represents debt investment in ISLP and SLP.

Transfers between levels, if any, are recognized at the beginning of the year in which transfers occur. For the three months ended March 31, 2026, transfers from Level 2 to Level 3, if any, were primarily due to decreased price transparency. For the three months ended March 31, 2026, transfers from Level 3 to Level 2, if any, were primarily due to increased price transparency.

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the year ended December 31, 2025:

 

 

 

First Lien

 

 

Second Lien

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subordinated

 

 

 

 

 

 

 

Senior

 

 

Senior

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes in

 

 

 

 

 

 

 

Secured

 

 

Secured

 

 

Subordinated

 

 

Preferred

 

 

Equity

 

 

 

 

 

 

Investment

 

 

Total

 

 

 

Loans

 

 

Loans

 

 

Debt

 

 

Equity

 

 

Interests

 

 

Warrants

 

 

Vehicles (1)

 

 

Investments

 

Balance as of January 1, 2025

 

$

 

1,543,286

 

 

$

 

30,104

 

 

$

 

53,350

 

 

$

 

170,876

 

 

$

 

219,210

 

 

$

 

628

 

 

$

 

337,224

 

 

$

 

2,354,678

 

Purchases of investments and other adjustments to cost

 

 

 

1,170,550

 

 

 

 

9,670

 

 

 

 

29,393

 

 

 

 

33,316

 

 

 

 

14,528

 

 

 

 

 

 

 

 

23,500

 

 

 

 

1,280,957

 

Paid-in-kind interest

 

 

 

19,831

 

 

 

 

 

 

 

 

10,159

 

 

 

 

3,891

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33,881

 

Net accretion of discounts (amortization of premiums)

 

 

 

4,875

 

 

 

 

64

 

 

 

 

203

 

 

 

 

3

 

 

 

 

(6

)

 

 

 

 

 

 

 

 

 

 

 

5,139

 

Principal repayments and sales of investments

 

 

 

(1,132,193

)

 

 

 

(9,597

)

 

 

 

 

 

 

 

(63,294

)

 

 

 

(26,091

)

 

 

 

 

 

 

 

 

 

 

 

(1,231,175

)

Net change in unrealized appreciation on investments

 

 

 

(2,937

)

 

 

 

18,817

 

 

 

 

(2,486

)

 

 

 

6,442

 

 

 

 

19,865

 

 

 

 

417

 

 

 

 

(12,070

)

 

 

 

28,048

 

Net realized gain (loss) on investments

 

 

 

(11,874

)

 

 

 

(19,038

)

 

 

 

 

 

 

 

11,078

 

 

 

 

(8,382

)

 

 

 

 

 

 

 

 

 

 

 

(28,216

)

Reclassifications

 

 

 

 

 

 

 

 

 

 

 

5,068

 

 

 

 

(5,068

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2025

 

$

 

1,591,538

 

 

 

 

30,020

 

 

 

 

95,687

 

 

 

 

157,244

 

 

 

 

219,124

 

 

 

 

1,045

 

 

 

 

348,654

 

 

$

 

2,443,312

 

Change in unrealized appreciation attributable to investments still held at December 31, 2025

 

$

 

(14,211

)

 

$

 

(62

)

 

$

 

(2,581

)

 

$

 

13,107

 

 

$

 

15,856

 

 

$

 

417

 

 

$

 

(12,070

)

 

$

 

456

 

 

(1)
Represents debt investment in ISLP and SLP.

Transfers between levels, if any, are recognized at the beginning of the year in which transfers occur. For the year ended December 31, 2025, transfers from Level 2 to Level 3, if any, were primarily due to decreased price transparency. For the year ended December 31, 2025, transfers from Level 3 to Level 2, if any, were primarily due to increased price transparency.

Significant Unobservable Inputs

ASC 820 requires disclosure of quantitative information about the significant unobservable inputs used in the valuation of assets and liabilities classified as Level 3 within the fair value hierarchy. Disclosure of this information is not required in circumstances where a valuation (unadjusted) is obtained from a third-party pricing service and the information regarding the unobservable inputs is not reasonably available to the Company and as such, the disclosures provided below exclude those investments valued in that manner.

The valuation techniques and significant unobservable inputs used in Level 3 fair value measurements of assets as of March 31, 2026 were as follows:

 

 

 

As of March 31, 2026

 

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

Fair Value of

 

 

 

 

Unobservable

 

Range of Significant

 

 

 

 

Level 3 Assets (1)

 

 

Valuation Technique

 

Inputs

 

Unobservable Inputs (3)

 

Weighted Average (2)

First Lien Senior Secured Loans

 

$

 

1,433,213

 

 

Discounted cash flows

 

Comparative Yields

 

6.1

 

%

 

28.4

 

%

 

11.0%

First Lien Senior Secured Loans

 

 

 

96,956

 

 

Comparable company multiple

 

EBITDA Multiple

 

 

6.8

 

x

 

11.5

 

x

 

8.8x

First Lien Senior Secured Loans

 

 

 

5,891

 

 

Comparable company multiple

 

Revenue Multiple

 

0.3

 

x

 

1.1

 

x

 

1.1x

First Lien Senior Secured Loans

 

 

 

12,052

 

 

Collateral coverage

 

Recovery Rate

 

 

 

 

 

 

 

 

100.0%

Second Lien Senior Secured Loans

 

 

 

30,069

 

 

Discounted cash flows

 

Comparative Yields

 

 

13.0

 

%

 

13.6

 

%

 

13.3%

Subordinated Notes in Investment Vehicles

 

 

 

357,639

 

 

Collateral coverage

 

Recovery Rate

 

 

93.3

 

%

 

100.0

 

%

 

96.9%

Subordinated Debt

 

 

 

81,721

 

 

Discounted cash flows

 

Comparative Yields

 

 

13.2

 

%

 

21.4

 

%

 

19.4%

Equity Interests

 

 

 

49,130

 

 

Discounted cash flows

 

Discount Rate

 

 

 

 

 

 

 

 

13.4%

Equity Interests

 

 

 

95,840

 

 

Comparable company multiple

 

EBITDA Multiple

 

 

3.8

 

x

 

24.0

 

x

 

12.5x

Equity Interests

 

 

 

7,647

 

 

Comparable company multiple

 

Revenue Multiple

 

 

3.8

 

x

 

34.5

 

x

 

12.7x

Equity Interests

 

 

 

5,860

 

 

Comparable company multiple

 

Book Value Multiple

 

 

 

 

 

 

 

 

1.0x

Preferred Equity

 

 

 

26,834

 

 

Comparable company multiple

 

EBITDA Multiple

 

 

6.3

 

x

 

23.0

 

x

 

10.7x

Preferred Equity

 

 

 

50,092

 

 

Comparable company multiple

 

Revenue Multiple

 

 

3.8

 

x

 

10.1

 

x

 

7.5x

Preferred Equity

 

 

 

73,309

 

 

Comparable company multiple

 

Book Value Multiple

 

 

 

 

 

 

 

 

1.0x

Preferred Equity

 

 

 

11,100

 

 

Discounted cash flows

 

Comparative Yields

 

 

13.6

 

%

 

18.8

 

%

 

16.9%

Preferred Equity

 

 

 

3,765

 

 

Discounted cash flows

 

Discount Rate

 

 

 

 

 

 

 

 

13.0%

Warrants

 

 

 

35

 

 

Comparable company multiple

 

Revenue Multiple

 

 

 

 

 

 

 

 

3.5x

Warrants

 

 

 

733

 

 

Discounted cash flows

 

Discount Rate

 

 

 

 

 

 

 

 

25.0%

Total investments

 

$

 

2,341,886

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)
Included within the Level 3 assets of $2,419,034 is an amount of $77,148 for which the Advisor did not develop the unobservable inputs for the determination of fair value (examples include single source quotation and prior or pending transactions such as investments originated in the quarter or imminent payoffs).
(2)
Weighted average is calculated by weighing the significant unobservable input by the relative fair value of each investment in the category.
(3)
The range for an asset category consisting of a single investment, if any, is not meaningful and therefore has been excluded.

The Company used the income approach and market approach to determine the fair value of certain Level 3 assets as of March 31, 2026. The significant unobservable inputs used in the income approach are the comparative yield and discount rate. The comparative yield and discount rate are used to discount the estimated future cash flows expected to be received from the underlying investment. An increase/decrease in the comparative yield or discount rate would result in a decrease/increase, respectively, in the fair value. The significant unobservable inputs used in the market approach are the comparable company multiple and the recovery rate. The comparable company multiple is used to estimate the enterprise value of the underlying investment. An increase/decrease in the multiple would result in an increase/decrease, respectively, in the fair value. The recovery rate represents the extent to which proceeds can be recovered. An increase/decrease in the recovery rate would result in an increase/decrease, respectively, in the fair value.

The valuation techniques and significant unobservable inputs used in Level 3 fair value measurements of assets as of December 31, 2025 were as follows:

 

 

 

As of December 31, 2025

 

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value of

 

 

 

 

Unobservable

 

Range of Significant

 

 

 

 

Level 3 Assets (1)

 

 

Valuation Technique

 

Inputs

 

Unobservable Inputs (3)

 

Weighted Average (2)

First Lien Senior Secured Loans

 

$

 

1,425,578

 

 

Discounted cash flows

 

Comparative Yields

 

5.3

 

%

 

19.5

 

%

 

10.7%

First Lien Senior Secured Loans

 

 

 

74,416

 

 

Comparable company multiple

 

EBITDA Multiple

 

 

7.5

 

x

 

13.7

 

x

 

9.6x

First Lien Senior Secured Loans

 

 

 

4,454

 

 

Comparable company multiple

 

Revenue Multiple

 

 

 

 

 

 

 

 

0.7x

First Lien Senior Secured Loans

 

 

 

12,052

 

 

Collateral coverage

 

Recovery Rate

 

 

 

 

 

 

 

 

100.0%

Second Lien Senior Secured Loans

 

 

 

30,020

 

 

Discounted cash flows

 

Comparative Yields

 

 

12.9

 

%

 

13.1

 

%

 

13.0%

Subordinated Notes in Investment Vehicles

 

 

 

348,654

 

 

Collateral coverage

 

Recovery Rate

 

 

92.9

 

%

 

100.0

 

%

 

96.8%

Subordinated Debt

 

 

 

95,086

 

 

Discounted cash flows

 

Comparative Yields

 

 

11.5

 

%

 

21.5

 

%

 

18.3%

Equity Interests

 

 

 

47,423

 

 

Discounted cash flows

 

Discount Rate

 

 

 

 

 

 

 

 

13.4%

Equity Interests

 

 

 

97,564

 

 

Comparable company multiple

 

EBITDA Multiple

 

 

4.0

 

x

 

26.0

 

x

 

12.8x

Equity Interests

 

 

 

12,675

 

 

Comparable company multiple

 

Revenue Multiple

 

 

5.0

 

x

 

33.0

 

x

 

11.0x

Equity Interests

 

 

 

1,287

 

 

Comparable company multiple

 

Book Value Multiple

 

 

 

 

 

 

 

 

1.0x

Preferred Equity

 

 

 

27,328

 

 

Comparable company multiple

 

EBITDA Multiple

 

 

6.3

 

x

 

16.5

 

x

 

10.8x

Preferred Equity

 

 

 

50,135

 

 

Comparable company multiple

 

Revenue Multiple

 

 

3.5

 

x

 

10.9

 

x

 

7.9x

Preferred Equity

 

 

 

68,748

 

 

Comparable company multiple

 

Book Value Multiple

 

 

 

 

 

 

 

 

1.0x

Preferred Equity

 

 

 

7,037

 

 

Discounted cash flows

 

Comparative Yields

 

 

 

 

 

 

 

 

13.0%

Warrants

 

 

 

344

 

 

Comparable company multiple

 

Revenue Multiple

 

 

 

 

 

 

 

 

3.8x

Warrants

 

 

 

701

 

 

Discounted cash flows

 

Discount Rate

 

 

 

 

 

 

 

 

25.0%

Total investments

 

$

 

2,303,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)
Included within the Level 3 assets of $2,443,312 is an amount of $139,810 for which the Advisor did not develop the unobservable inputs for the determination of fair value (examples include single source quotation and prior or pending transactions such as investments originated in the quarter or imminent payoffs).
(2)
Weighted average is calculated by weighing the significant unobservable input by the relative fair value of each investment in the category.
(3)
The range for an asset category consisting of a single investment, if any, is not meaningful and therefore has been excluded.

The Company used the income approach and market approach to determine the fair value of certain Level 3 assets as of December 31, 2025. The significant unobservable inputs used in the income approach are the comparative yield and discount rate. The comparative yield and discount rate are used to discount the estimated future cash flows expected to be received from the underlying investment. An increase/decrease in the comparative yield or discount rate would result in a decrease/increase, respectively, in the fair value. The significant unobservable inputs used in the market approach are the comparable company multiple and the recovery rate. The comparable company multiple is used to estimate the enterprise value of the underlying investment. An increase/decrease in the multiple would result in an increase/decrease, respectively, in the fair value. The recovery rate represents the extent to which proceeds can be recovered. An increase/decrease in the recovery rate would result in an increase/decrease, respectively, in the fair value.

Debt Not Carried at Fair Value

Fair value is estimated by using market quotations or discounting remaining payments using applicable current market rates, which take into account changes in the Company’s marketplace credit ratings, or market quotes, if available. If the Company’s debt obligations were carried at fair value, the fair value and level would have been as follows:

 

 

 

 

 

As of

 

 

 

Level

 

March 31, 2026

 

 

December 31, 2025

 

2019-1 Debt

 

2

 

$

 

270,957

 

 

$

 

272,182

 

March 2026 Notes

 

2

 

 

 

 

 

 

 

298,926

 

October 2026 Notes

 

2

 

 

 

295,288

 

 

 

 

295,222

 

March 2030 Notes

 

2

 

 

 

339,944

 

 

 

 

350,538

 

March 2031 Notes

 

2

 

 

 

335,284

 

 

 

 

 

Sumitomo Credit Facility

 

3

 

 

 

195,000

 

 

 

 

251,000

 

Total Debt

 

 

 

$

 

1,436,473

 

 

$

 

1,467,868