| Fair Value Measurements |
Note 4. Fair Value MeasurementsFair Value DisclosuresThe 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 InputsASC 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 ValueFair 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 |
|
|