v3.26.1
FAIR VALUE MEASUREMENTS
6 Months Ended
Jun. 30, 2026
Fair Value Disclosures [Abstract]  
FAIR VALUE MEASUREMENTS
(5)
FAIR VALUE MEASUREMENTS

ASC 820 establishes a hierarchical disclosure framework which ranks the observability of inputs used in measuring financial instruments at fair value. The observability of inputs is impacted by a number of factors, including the type of financial instruments and their specific characteristics. Financial instruments with readily available quoted prices, or for which fair value can be measured from quoted prices in active markets, generally will have a higher degree of market price observability and a lesser degree of judgment applied in determining fair value.

The three-level hierarchy for fair value measurements is defined as follows:

Level 1—inputs to the valuation methodology are quoted prices available in active markets for identical financial instruments as of the measurement date. The types of financial instruments in this category include unrestricted securities, including equities and derivatives, listed in active markets. The Company will not adjust the quoted price for these instruments, even in situations where the Company holds a large position and a sale could reasonably impact the quoted price.

Level 2—inputs to the valuation methodology are quoted prices in markets that are not active or for which all significant inputs are either directly or indirectly observable as of the measurement date. The types of financial instruments in this category include less liquid and restricted securities listed in active markets, securities traded in markets that are not active, and certain over-the-counter derivatives where the fair value is based on observable inputs.

Level 3—inputs to the valuation methodology are unobservable and significant to the overall fair value measurement, and include situations where there is little, if any, market activity for the investment. The inputs into the determination of fair value require significant management judgment or estimation. The types of financial instruments in this category include investments in privately held entities, first and second lien debt, non-investment grade residual interests in securitizations and certain over-the-counter derivatives where the fair value is based on unobservable inputs.

In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the determination of which category within the fair value hierarchy is appropriate for any given financial instrument is based on the lowest level of input that is significant to the fair value measurement. Assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the financial instrument.

Pursuant to the framework set forth above, the Company values securities traded in active markets on the measurement date by multiplying the exchange closing price of such traded securities/instruments by the quantity of shares or amount of the instrument held. The Company may also obtain quotes with respect to certain investments from pricing services, brokers or dealers’ quotes, or counterparty marks in order to value liquid assets that are not traded in active markets. Pricing services aggregate, evaluate and report pricing from a variety of sources including observed trades of identical or similar securities, broker or dealer quotes, model-based valuations and internal fundamental analysis and research. When doing so, the Company determines whether the quote obtained is sufficient according to U.S. GAAP to determine the fair value of the security. If determined adequate, the Company uses the quote obtained.

The valuation of investments which are illiquid or for which the pricing source, agent, service, and/or broker (as applicable) does not provide a valuation or methodology or provides a valuation or methodology that, in the judgment of the Valuation Designee or the Board, does not represent fair value, will each be valued as determined in good faith by the Valuation Designee, based on, among other things, the input of the Valuation Firms (as defined below). As part of the valuation process, the Valuation Designee takes into account relevant factors and appropriate techniques in determining the fair value of the Company’s investments, with the assistance of the independent valuation firms (“Valuation Firms”). The valuation techniques may vary by investment but include comparable public market valuations, comparable precedent transaction valuations and the discounted cash flow analyses. Non-controlled debt investments are generally fair valued using the discounted cash flow technique. Expected cash flows are projected based on contractual terms and discounted back to the measurement date based on a discount rate. Discount rate is determined based upon an assessment of current and expected yields for similar investments and risk profiles. Non-controlled equity investments are generally fair valued using a market approach and/or an income approach. The market approach typically utilizes market value multiples of comparable publicly traded companies. The income approach typically utilizes a discounted cash flow analysis of the portfolio company. The Valuation Designee, under the supervision of the Board of Directors undertakes a multi-step valuation process each quarter, as described below:

With respect to each portfolio company or investment for which market quotations are readily available, those investments will typically be valued at the average bid price of those market quotations;
With respect to each portfolio company or investment for which market quotations are not readily available, the Valuation Designee will engage one or more Valuation Firms to provide a preliminary independent valuations of the investments to the Valuation Designee. The Valuation Firms independently value such investments using quantitative and qualitative information according to the valuation methodologies in the Investment Adviser’s valuation policy;
The Valuation Designee reviews the recommended valuations and determines the fair value of each investment;
The Valuation Designee provides to the valuation committee, which is comprised of members of the Investment Adviser’s senior management, its valuation recommendation along with valuation-related information for each portfolio company or investment;
Each quarter, the Company’s audit committee (the “Audit Committee”) reviews the valuation assessments provided by the Valuation Designee and provides the Board with a report of the results of such review; and
The Board and Audit Committee each oversee the Valuation Designee and the valuation process.

Investment performance data utilized will be the most recently available as of the measurement date which in many cases may reflect up to a one quarter lag in information.

The Board of Directors is ultimately responsible for the determination, in good faith, of the fair value of the Company’s portfolio investments.

The following tables present the fair value hierarchy of the investments as of:

 

 

 

June 30, 2026

 

December 31, 2025

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

First Lien Debt

$

 

 

$

370,392

 

 

$

5,390,820

 

 

$

5,761,212

 

$

 

 

$

530,125

 

 

$

5,894,570

 

 

$

6,424,695

 

Second Lien Debt

 

 

 

 

13,006

 

 

 

6,648

 

 

 

19,654

 

 

 

 

 

15,887

 

 

 

16,136

 

 

 

32,023

 

Other Debt Investments

 

 

 

 

 

 

 

6,587

 

 

 

6,587

 

 

 

 

 

 

 

 

11,564

 

 

 

11,564

 

Equity

 

 

 

 

2,039

 

 

 

82,768

 

 

 

84,807

 

 

 

 

 

2,037

 

 

 

55,015

 

 

 

57,052

 

Total Investments

$

 

 

$

385,437

 

 

$

5,486,823

 

 

$

5,872,260

 

$

 

 

$

548,049

 

 

$

5,977,285

 

 

$

6,525,334

 

Investment measured at net asset value(1)

 

 

 

 

 

 

 

 

 

$

108,372

 

 

 

 

 

 

 

 

 

 

$

85,276

 

Total Investments

 

 

 

 

 

 

 

 

 

$

5,980,632

 

 

 

 

 

 

 

 

 

 

$

6,610,610

 

Cash and cash equivalents

$

135,854

 

 

$

 

 

$

 

 

$

135,854

 

$

199,865

 

 

$

 

 

$

 

 

$

199,865

 

Unaffiliated money market

$

28,898

 

 

$

 

 

$

 

 

$

28,898

 

$

38,403

 

 

$

 

 

$

 

 

$

38,403

 

(1) The Company, as a practical expedient, estimates the fair value of its investment in NH Keystone, LLC using the net asset value of the Company’s members’ interest in the entity. As such, the fair value has not been classified within the fair value hierarchy.

The following table presents changes in the fair value of the investments for which Level 3 inputs were used to determine the fair value for the three months ended June 30, 2026:

 

 

First Lien Debt

 

 

Second Lien Debt

 

 

Other Debt

 

 

Equity

 

Total Investments

 

Fair value, beginning of period

$

5,681,184

 

 

$

6,911

 

 

$

7,380

 

 

$

61,930

 

$

5,757,405

 

Purchases of investments (1)

 

240,646

 

 

 

 

 

 

 

 

 

19,047

 

 

259,693

 

Proceeds from principal repayments and sales of investments (2)

 

(560,821

)

 

 

(1

)

 

 

 

 

 

(1,173

)

 

(561,995

)

Accretion of discount/amortization of premium

 

6,010

 

 

 

 

 

 

2

 

 

 

 

 

6,012

 

Payment-in-kind

 

5,193

 

 

 

84

 

 

 

271

 

 

 

5,048

 

 

10,596

 

Net change in unrealized appreciation (depreciation)

 

(14,013

)

 

 

(346

)

 

 

(1,066

)

 

 

(2,103

)

 

(17,528

)

Net realized gains (losses)

 

(25,483

)

 

 

 

 

 

 

 

 

19

 

 

(25,464

)

Transfers into/(out) of Level 3 (3)

 

58,104

 

 

 

 

 

 

 

 

 

 

 

58,104

 

Fair value, end of period

$

5,390,820

 

 

$

6,648

 

 

$

6,587

 

 

$

82,768

 

$

5,486,823

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in unrealized appreciation (depreciation) from investments still held as of June 30, 2026

$

(13,230

)

 

$

(347

)

 

$

(1,066

)

 

$

(2,104

)

$

(16,747

)

 

(1)
Purchases may include investments received in corporate actions and restructurings.
(2)
Sales may include investments received in corporate actions and restructurings.
(3)
Transfer of portfolio investments within the three-level hierarchy is recorded during the period of such reclassification occurrence at the fair value as of the beginning of the respective period. Generally, reclassifications are primarily due to increase/decrease of price transparency.

 

 

The following table presents changes in the fair value of the investments for which Level 3 inputs were used to determine the fair value for the six months ended June 30, 2026:

 

 

First Lien Debt

 

 

Second Lien Debt

 

 

Other Debt

 

 

Equity

 

Total Investments

 

Fair value, beginning of period

$

5,894,570

 

 

$

16,136

 

 

$

11,564

 

 

$

55,015

 

$

5,977,285

 

Purchases of investments (1)

 

388,686

 

 

 

 

 

 

 

 

 

30,489

 

 

419,175

 

Proceeds from principal repayments and sales of investments (2)

 

(883,765

)

 

 

(9,261

)

 

 

(3,253

)

 

 

(1,173

)

 

(897,452

)

Accretion of discount/amortization of premium

 

11,669

 

 

 

1

 

 

 

55

 

 

 

 

 

11,725

 

Payment-in-kind

 

9,155

 

 

 

239

 

 

 

566

 

 

 

6,228

 

 

16,188

 

Net change in unrealized appreciation (depreciation)

 

(32,355

)

 

 

(467

)

 

 

(1,980

)

 

 

(7,811

)

 

(42,613

)

Net realized gains (losses)

 

(55,244

)

 

 

 

 

 

(365

)

 

 

20

 

 

(55,589

)

Transfers into/(out) of Level 3 (3)

 

58,104

 

 

 

 

 

 

 

 

 

 

 

58,104

 

Fair value, end of period

$

5,390,820

 

 

$

6,648

 

 

$

6,587

 

 

$

82,768

 

$

5,486,823

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in unrealized appreciation (depreciation) from investments still held as of June 30, 2026

$

(30,318

)

 

$

(467

)

 

$

(1,980

)

 

$

(7,811

)

$

(40,576

)

 

(1)
Purchases may include investments received in corporate actions and restructurings.
(2)
Sales may include investments received in corporate actions and restructurings.
(3)
Transfer of portfolio investments within the three-level hierarchy is recorded during the period of such reclassification occurrence at the fair value as of the beginning of the respective period. Generally, reclassifications are primarily due to increase/decrease of price transparency.

 

The following table presents changes in the fair value of the investments for which Level 3 inputs were used to determine the fair value for the three months ended June 30, 2025:

 

 

First Lien Debt

 

 

Second Lien Debt

 

 

Other Securities

 

 

Equity

 

Total Investments

 

Fair value, beginning of period

$

5,546,968

 

 

$

15,367

 

 

$

10,828

 

 

$

53,815

 

$

5,626,978

 

Purchases of investments (1)

 

498,261

 

 

 

2

 

 

 

 

 

 

 

 

498,263

 

Proceeds from principal repayments and sales of investments (2)

 

(219,684

)

 

 

 

 

 

 

 

 

 

 

(219,684

)

Accretion of discount/amortization of premium

 

5,258

 

 

 

 

 

 

26

 

 

 

 

 

5,284

 

Payment-in-kind

 

4,386

 

 

 

193

 

 

 

274

 

 

 

746

 

 

5,599

 

Net change in unrealized appreciation (depreciation)

 

(7,236

)

 

 

139

 

 

 

(70

)

 

 

(1,779

)

 

(8,946

)

Net realized gains (losses)

 

48

 

 

 

 

 

 

 

 

 

 

 

48

 

Transfers into/(out) of Level 3 (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value, end of period

$

5,828,001

 

 

$

15,701

 

 

$

11,058

 

 

$

52,782

 

$

5,907,542

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in unrealized appreciation (depreciation) from investments still held as of June 30, 2025

 

(7,094

)

 

$

139

 

 

 

(70

)

 

 

(1,779

)

 

(8,804

)

 

(1)
Purchases may include investments received in corporate actions and restructurings.
(2)
Sales may include investments received in corporate actions and restructurings.
(3)
Transfer of portfolio investments within the three-level hierarchy is recorded during the period of such reclassification occurrence at the fair value as of the beginning of the respective period. Generally, reclassifications are primarily due to increase/decrease of price transparency.

The following table presents changes in the fair value of the investments for which Level 3 inputs were used to determine the fair value for the six months ended June 30, 2025:

 

 

First Lien Debt

 

 

Second Lien Debt

 

 

Other Securities

 

 

Equity

 

Total Investments

 

Fair value, beginning of period

$

5,442,166

 

 

$

2,112

 

 

$

6,520

 

 

$

55,995

 

$

5,506,793

 

Purchases of investments (1)

 

900,215

 

 

 

13,407

 

 

 

4,468

 

 

 

4,286

 

 

922,376

 

Proceeds from principal repayments and sales of investments (2)

 

(515,857

)

 

 

 

 

 

 

 

 

(8,473

)

 

(524,330

)

Accretion of discount/amortization of premium

 

11,358

 

 

 

1

 

 

 

63

 

 

 

 

 

11,422

 

Payment-in-kind

 

10,865

 

 

 

211

 

 

 

406

 

 

 

966

 

 

12,448

 

Net change in unrealized appreciation (depreciation)

 

(15,885

)

 

 

(30

)

 

 

(399

)

 

 

(3,111

)

 

(19,425

)

Net realized gains (losses)

 

(6,930

)

 

 

 

 

 

 

 

 

3,119

 

 

(3,811

)

Transfers into/(out) of Level 3 (3)

 

2,069

 

 

 

 

 

 

 

 

 

 

 

2,069

 

Fair value, end of period

$

5,828,001

 

 

$

15,701

 

 

$

11,058

 

 

$

52,782

 

$

5,907,542

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in unrealized appreciation (depreciation) from investments still held as of June 30, 2025

 

(14,079

)

 

 

(30

)

 

 

(66

)

 

 

(3,005

)

 

(17,180

)

 

The following tables present quantitative information about the significant unobservable inputs of the Company’s Level 3 financial instruments as of June 30, 2026 and December 31, 2025, respectively. The tables are not intended to be all-inclusive but instead capture the significant unobservable inputs relevant to the Company’s determination of fair value.

 

 

June 30, 2026

 

 

Fair

 

 

Valuation

 

Significant Unobservable

 

Range (1)

 

 

Weighted

 

 

Value

 

 

Technique (2)

 

Input

 

Low

 

High

 

 

Average (3)

 

Investments in first lien debt

$

5,310,402

 

 

Yield Analysis

 

Discount Rate

 

 

7.40

 %

 

22.00

 %

 

 

9.96

 %

 

80,418

 

 

Market Approach

 

EBITDA Multiple

 

6.25x

 

12.00x

 

 

9.30x

 

Investments in second lien debt

 

1,383

 

 

Yield Analysis

 

Discount Rate

 

 

13.45

 %

 

20.42

 %

 

 

14.52

 %

 

5,265

 

 

Market Approach

 

EBITDA Multiple

 

6.25x

 

9.50x

 

 

6.49x

 

Other debt

 

3,186

 

 

Yield Analysis

 

Discount Rate

 

 

 

 

 

 

 

18.45

 %

 

3,401

 

 

Market Approach

 

EBITDA Multiple

 

 

 

 

 

 

6.25x

 

Preferred equity

 

23,780

 

 

Yield Analysis

 

Discount Rate

 

 

9.98

 %

 

15.86

 %

 

 

11.25

 %

 

28,602

 

 

Market Approach

 

EBITDA Multiple

 

6.25x

 

18.00x

 

 

14.50x

 

Common equity

 

5,838

 

 

Market Approach

 

Revenue Multiple

 

4.30x

 

20.25x

 

 

16.50x

 

 

24,548

 

 

Market Approach

 

EBITDA Multiple

 

1.00x

 

17.75x

 

 

10.77x

 

Total Investments

$

5,486,823

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)
For an asset category that contains a single investment, the range is not included.
(2)
During the six months ended June 30, 2026, five debt investments with a combined fair value of $97.7 million transitioned from a yield analysis approach to a market approach using an EBITDA multiple. Three equity investment with a fair value of $7.7 million transitioned from yield analysis to a market approach. One debt investment with a fair value of $1.9 million transitioned from market approach using an EBITDA multiple to a market approach using a revenue multiple. One common equity investment with a fair value of $0.3 million transitioned from a market approach using an EBITDA multiple to market approach using a revenue multiple.
(3)
Weighted average for an asset category consisting of multiple investments is calculated by weighting the significant unobservable input by the relative fair value of the investment. Weighted average for an asset category consisting of a single investment represents the significant unobservable input used in the fair value of the investment.

 

 

 

 

 

 

 

December 31, 2025

 

 

Fair

 

 

Valuation

 

Significant
Unobservable

 

Range (1)

 

 

Weighted

 

 

Value

 

 

Technique (2)

 

Input

 

Low

 

High

 

 

Average (3)

 

Investments in first lien debt

$

5,844,425

 

 

Yield Analysis

 

Discount Rate

 

 

7.48

 %

 

39.21

 %

 

 

10.10

 %

 

50,145

 

 

Market Approach

 

EBITDA Multiple

 

6.25x

 

10.00x

 

 

8.31x

 

Investments in second lien debt

 

1,461

 

 

Yield Analysis

 

Discount Rate

 

 

12.27

 %

 

12.75

 %

 

 

12.38

 %

 

14,675

 

 

Market Approach

 

EBITDA Multiple

 

7.75x

 

10.00x

 

 

7.86x

 

Other debt

 

6,667

 

 

Yield Analysis

 

Discount Rate

 

 

13.70

 %

 

14.95

 %

 

 

14.36

 %

 

4,897

 

 

Market Approach

 

EBITDA Multiple

 

6.25x

 

7.75x

 

 

7.75x

 

Preferred equity

 

30,136

 

 

Income Approach

 

Discount Rate

 

 

12.09

 %

 

15.66

 %

 

 

13.55

 %

 

12,439

 

 

Market Approach

 

EBITDA Multiple

 

7.75x

 

15.43x

 

 

12.99x

 

Common equity

 

6,693

 

 

Market Approach

 

Revenue Multiple

 

5.00x

 

22.25x

 

 

17.25x

 

 

5,747

 

 

Market Approach

 

EBITDA Multiple

 

1.20x

 

24.60x

 

 

11.61x

 

Total Investments

$

5,977,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)
For an asset category that contains a single investment, the range is not included.
(2)
During the year ended December 31, 2025, one unsecured debt position with a fair value of $3.07 million transitioned from an income approach to a yield analysis valuation technique.
(3)
Weighted average for an asset category consisting of multiple investments is calculated by weighting the significant unobservable input by the relative fair value of the investment. Weighted average for an asset category consisting of a single investment represents the significant unobservable input used in the fair value of the investment.

The significant unobservable input used in yield analysis is discount rate based on comparable market yields. Significant increases in discount rates in isolation would result in a significantly lower fair value measurement. The significant unobservable input used in the market approach is the comparable company multiple. The 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 significant unobservable inputs used in the income approach are the comparative yield or 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.

Financial instruments disclosed but not carried at fair value

The Company’s debt, including its credit facilities, is presented at carrying value on the Consolidated Statements of Financial Condition. The fair value of the Company’s credit facilities and unsecured notes are estimated in accordance with the Company’s valuation policy. The carrying value and fair value of the Company’s debt were as follows:

 

 

June 30, 2026

 

 

December 31, 2025

 

 

Level

Carrying Value

 

 

Fair Value

 

 

Carrying Value

 

 

Fair Value

 

ING Facility

3

$

14,552

 

 

$

14,552

 

 

$

254,537

 

 

$

254,537

 

Wells Funding Facility

3

 

431,250

 

 

 

431,250

 

 

 

497,250

 

 

 

497,250

 

CBNA Funding Facility

3

 

225,000

 

 

 

225,000

 

 

 

225,000

 

 

 

225,000

 

JPM Funding Facility

3

 

838,072

 

 

 

838,072

 

 

 

744,073

 

 

 

744,073

 

Series A 2028 Notes(1)(6)

3

 

143,875

 

 

 

144,416

 

 

 

145,151

 

 

 

146,080

 

Series B 2026 Notes(2)(6)

3

 

 

 

 

 

 

 

106,745

 

 

 

106,683

 

Series B 2028 Notes(2)(6)

3

 

125,770

 

 

 

126,397

 

 

 

127,227

 

 

 

128,152

 

Series C 2027 Notes(3)(6)

3

 

136,416

 

 

 

136,722

 

 

 

135,966

 

 

 

137,638

 

Series C 2029 Notes(3)(6)

3

 

163,285

 

 

 

164,204

 

 

 

162,425

 

 

 

167,204

 

Series D 2027 Notes(4)(6)

3

 

99,090

 

 

 

99,520

 

 

 

99,390

 

 

 

100,272

 

Series D 2029 Notes(4)(6)

3

 

195,831

 

 

 

197,255

 

 

 

198,349

 

 

 

200,709

 

2030 Notes(5)

3

 

295,389

 

 

 

298,103

 

 

 

294,837

 

 

 

294,837

 

2028 Notes(7)

3

 

290,953

 

 

 

293,803

 

 

 

294,582

 

 

 

294,080

 

Total

 

$

2,959,483

 

 

$

2,969,294

 

 

$

3,285,532

 

 

$

3,296,515

 

 

(1)
The carrying value of the Company’s Series A 2028 Notes (as defined below) was presented net of unamortized debt issuance costs of $541, as of June 30, 2026, and $849, as of December 31, 2025.
(2)
The carrying value of the Company’s Series B 2026 Notes and Series B 2028 Notes (each as defined below) was presented net of unamortized debt issuance costs of $- and $626, respectively, as of June 30, 2026, and $255 and $773, respectively, as of December 31, 2025.
(3)
The carrying value of the Company’s Series C 2027 Notes and Series C 2029 Notes (each as defined below) was presented net of unamortized debt issuance costs of $307 and $919, respectively, as of June 30, 2026, and $534 and $1,075, respectively, as of December 31, 2025.
(4)
The carrying value of the Company’s Series D 2027 Notes and Series D 2029 Notes (each as defined below) was presented net of unamortized debt issuance costs of $430 and $1,424, respectively, as of June 30, 2026, and $610 and $1,651, respectively, as of December 31, 2025.
(5)
The carrying value of the Company’s 2030 Notes (as defined below) was presented on the Consolidated Statements of Financial Condition net of unamortized debt issuance cost on the Consolidated Statements of Financial Condition of $2,714, as of June 30, 2026, and $3,080 as of December 31, 2025. The carrying value of the Company’s 2030 Notes was presented net of unamortized original issue discount of $1,830, as of June 30, 2026, and $2,083 as of December 31, 2025.
(6)
Inclusive of change in fair market value of effective hedge.
(7)
The carrying value of the Company’s 2028 Notes (as defined below) was presented net of unamortized debt issuance costs and unamortized original issue discount of $2,850, and $1,579, respectively, as of June 30, 2026 and $3,488 and $1,930, respectively, as of December 31, 2025.

The carrying amounts of the Company’s assets and liabilities, other than investments at fair value and debt, approximate fair value. These financial instruments are categorized as Level 3 within the hierarchy.