XML 33 R24.htm IDEA: XBRL DOCUMENT v3.23.1
Summary of Significant Accounting Policies (Tables)
3 Months Ended
Mar. 31, 2023
Accounting Policies [Abstract]  
Schedule of Company's Investment

At March 31, 2023, the Company's investments were categorized as follows:

 

Level

 

Basis for Determining Fair Value

 

Bank Debt (1)

 

 

Other
Corporate
Debt
(2)

 

 

Equity
Securities

 

 

Total

 

1

 

Quoted prices in active markets for identical
   assets

 

$

 

 

$

 

 

$

769,671

 

 

$

769,671

 

2

 

Other direct and indirect observable market
   inputs
(3)

 

 

91,302,599

 

 

 

 

 

 

 

 

 

91,302,599

 

3

 

Independent third-party valuation sources
   that employ significant unobservable inputs

 

 

1,309,686,377

 

 

 

69,351,439

 

 

 

193,386,333

 

 

 

1,572,424,149

 

3

 

Valuation Designee valuations with significant unobservable inputs

 

 

 

 

 

390,944

 

 

 

842,739

 

 

 

1,233,683

 

Total

 

 

 

$

1,400,988,976

 

 

$

69,742,383

 

 

$

194,998,743

 

 

$

1,665,730,102

 

 

(1)
Includes senior secured loans
(2)
Includes senior secured notes, unsecured debt and subordinated debt
(3)
For example, quoted prices in inactive markets or quotes for comparable investments

At December 31, 2022, the Company’s investments were categorized as follows:

 

Level

 

Basis for Determining Fair Value

 

Bank Debt (1)

 

 

Other
Corporate Debt
(2)

 

 

Equity
Securities

 

 

Total

 

 1

 

Quoted prices in active markets for identical
  assets

 

$

 

 

$

 

 

$

781,051

 

 

$

781,051

 

 2

 

Other direct and indirect observable market
  inputs
(3)

 

 

91,977,164

 

 

 

 

 

 

 

 

 

91,977,164

 

 3

 

Independent third-party valuation sources that
  employ significant unobservable inputs

 

 

1,258,052,376

 

 

 

68,451,437

 

 

 

187,504,790

 

 

 

1,514,008,603

 

 3

 

Advisor valuations with significant unobservable inputs

 

 

531,024

 

 

 

1,415,738

 

 

 

874,061

 

 

 

2,820,823

 

Total

 

 

 

$

1,350,560,564

 

 

$

69,867,175

 

 

$

189,159,902

 

 

$

1,609,587,641

 

 

(1)
Includes senior secured loans
(2)
Includes senior secured notes, unsecured debt and subordinated debt
(3)
For example, quoted prices in inactive markets or quotes for comparable investments
Schedule of Unobservable Inputs

Unobservable inputs used in the fair value measurement of Level 3 investments as of March 31, 2023 included the following:

 

Asset Type

 

Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Range (Weighted Avg.) (1)

Bank Debt

 

$

1,199,685,742

 

 

Income approach

 

Discount rate

 

10.2% - 22.4% (13.7%)

 

 

66,639,441

 

 

Market quotations

 

Indicative bid/ask quotes

 

1 (1)

 

 

36,972,946

 

 

Market comparable companies

 

Revenue multiples

 

1.1x - 1.6x (1.2x)

 

 

1,324,140

 

 

Market comparable companies

 

EBITDA multiples

 

3.5x (3.5x)

 

 

 

5,064,108

 

 

Option Pricing Model

 

EBITDA/Revenue multiples

 

2.0x (2.0x)

 

 

 

 

 

 

Implied volatility

 

65.0% (65.0%)

 

 

 

 

 

 

Term

 

2.0 years (2.0 years)

Other Corporate Debt

 

 

50,131,438

 

 

Market comparable companies

 

Book value multiples

 

1.5x (1.5x)

 

 

19,220,001

 

 

Income approach

 

Discount rate

 

12.8% (12.8%)

 

 

 

390,944

 

 

Market quotations

 

Indicative bid/ask quotes

 

1 (1)

Equity

 

 

6,876,066

 

 

Income approach

 

Discount rate

 

13.7% (13.7%)

 

 

23,344,584

 

 

Option Pricing Model

 

EBITDA/Revenue multiples

 

0.8x - 10.5x (2.7x)

 

 

 

 

 

 

Implied volatility

 

45.0% - 70.0% (50.0%)

 

 

 

 

 

 

Term

 

1.0 years - 8.0 years (1.2 years)

 

 

10,690,121

 

 

Market comparable companies

 

Revenue multiples

 

0.8x - 8.7x (1.4x)

 

 

78,040,587

 

 

Market comparable companies

 

EBITDA multiples

 

3.0x - 13.5x (12.3x)

 

 

70,400,544

 

 

Market comparable companies

 

Book value multiples

 

0.9x - 1.5x (1.4x)

 

 

4,877,170

 

 

Other (2)

 

N/A

 

N/A

 

$

1,573,657,832

 

 

 

 

 

 

 

 

(1)
Weighted by fair value
(2)
Fair value was determined based on the most recently available net asset value of the issuer adjusted for identified changes in the valuations of the underlying portfolio of the issuer through the measurement date.

 

2. Summary of Significant Accounting Policies — (continued)

Certain fair value measurements may employ more than one valuation technique, with each valuation technique receiving a relative weight between 0% and 100%. Generally, a change in an unobservable input may result in a change to the value of an investment as follows:

 

Input

 

Impact to Value if
Input Increases

 

Impact to Value if
Input Decreases

Discount rate

 

Decrease

 

Increase

Revenue multiples

 

Increase

 

Decrease

EBITDA multiples

 

Increase

 

Decrease

Book value multiples

 

Increase

 

Decrease

Implied volatility

 

Increase

 

Decrease

Term

 

Increase

 

Decrease

Yield

 

Increase

 

Decrease

Unobservable inputs used in the fair value measurement of Level 3 investments as of December 31, 2022 included the following:

 

Asset Type

 

Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Range (Weighted Avg.) (1)

Bank Debt

 

$

1,143,846,175

 

 

Income approach

 

Discount rate

 

9.4% - 19.5% (13.8%)

 

 

82,058,774

 

 

Market quotations

 

Indicative bid/ask quotes

 

1 (1)

 

 

26,289,104

 

 

Market comparable companies

 

Revenue multiples

 

1.0x - 1.4x (1.2x)

 

 

1,324,140

 

 

Market comparable companies

 

EBITDA multiples

 

3.8x (3.8x)

 

 

 

5,065,205

 

 

Option Pricing Model

 

EBITDA/Revenue multiples

 

2.8x (2.8x)

 

 

 

 

 

 

Implied volatility

 

20.0% - 65.0% (64.5%)

 

 

 

 

 

 

Term

 

1.8 years - 2.3 years (2.2 years)

Other Corporate Debt

 

 

25,065,719

 

 

Market comparable companies

 

Book value multiples

 

1.5x (1.5x)

 

 

18,320,000

 

 

Income approach

 

Discount rate

 

15.3% (15.3%)

 

 

26,481,456

 

 

Market quotations

 

Indicative bid/ask quotes

 

1 (1)

Equity

 

 

6,752,959

 

 

Income approach

 

Discount rate

 

13.9% (13.9%)

 

 

30,823,071

 

 

Market quotations

 

Indicative bid/ask quotes

 

1 (1)

 

 

19,060,180

 

 

Option Pricing Model

 

EBITDA/Revenue multiples

 

2.5x - 12.5x (5.7x)

 

 

 

 

 

 

Implied volatility

 

40.0% - 70.0% (59.7%)

 

 

 

 

 

 

Term

 

0.3 years - 4.3 years (1.4 years)

 

 

1,878,874

 

 

Market comparable companies

 

Revenue multiples

 

0.8x - 2.8x (1.3x)

 

 

80,651,665

 

 

Market comparable companies

 

EBITDA multiples

 

3.0x - 13.5x (12.0x)

 

 

44,282,544

 

 

Market comparable companies

 

Book value multiples

 

0.9x - 1.5x (1.3x)

 

 

4,929,560

 

 

Other (2)

 

N/A

 

N/A

 

$

1,516,829,426

 

 

 

 

 

 

 

 

(1)
Weighted by fair value
(2)
Fair value was determined based on the most recently available net asset value of the issuer adjusted for identified changes in the valuations of the underlying portfolio of the issuer through the measurement date.
Schedule of Changes in Investments

Changes in investments categorized as Level 3 during the three months ended March 31, 2023 were as follows:

 

 

 

Independent Third-Party Valuation

 

 

 

Bank Debt

 

 

Other
Corporate
Debt

 

 

Equity
Securities

 

 

Total

 

Beginning balance

 

$

1,258,052,376

 

 

$

68,451,437

 

 

$

187,504,790

 

 

$

1,514,008,603

 

Net realized and unrealized gains (losses)

 

 

3,018,083

 

 

 

862,966

 

 

 

(4,018,114

)

 

 

(137,065

)

Acquisitions (1)

 

 

74,099,564

 

 

 

37,036

 

 

 

9,928,017

 

 

 

84,064,617

 

Dispositions

 

 

(25,483,646

)

 

 

 

 

 

(28,360

)

 

 

(25,512,006

)

Ending balance

 

$

1,309,686,377

 

 

$

69,351,439

 

 

$

193,386,333

 

 

$

1,572,424,149

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in unrealized
appreciation/depreciation during the
period on investments still held at
period end (included in net realized and
unrealized gains/losses, above)

 

$

(3,125,051

)

 

$

862,965

 

 

$

(4,016,421

)

 

$

(6,278,507

)

 

(1)
Includes payments received in kind and accretion of original issue and market discounts

 

 

2. Summary of Significant Accounting Policies — (continued)

 

 

 

Valuation Designee Valuation

 

 

 

Bank Debt

 

 

Other
Corporate
Debt

 

 

Equity
Securities

 

 

Total

 

Beginning balance

 

$

531,024

 

 

$

1,415,738

 

 

$

874,061

 

 

$

2,820,823

 

Net realized and unrealized gains (losses)

 

 

(1,400

)

 

 

157,305

 

 

 

(31,323

)

 

 

124,582

 

Acquisitions (1)

 

 

1,400

 

 

 

 

 

 

605,266

 

 

 

606,666

 

Dispositions

 

 

(531,024

)

 

 

(1,182,099

)

 

 

(605,265

)

 

 

(2,318,388

)

Ending balance

 

$

 

 

$

390,944

 

 

$

842,739

 

 

$

1,233,683

 

 

 

 

 

 

 

 

 

 

 

 

Net change in unrealized
appreciation/depreciation during the
period on investments still held at
period end (included in net realized and
unrealized gains/losses, above)

 

$

 

 

$

157,304

 

 

$

(375,150

)

 

$

(217,846

)

 

(1)
Includes payments received in kind and accretion of original issue and market discounts

 

2. Summary of Significant Accounting Policies — (continued)

Changes in investments categorized as Level 3 during the three months ended March 31, 2022 were as follows:

 

 

 

Independent Third-Party Valuation

 

 

 

Bank Debt

 

 

Other
Corporate Debt

 

 

Equity
Securities

 

 

Total

 

Beginning balance

 

$

1,453,211,129

 

 

$

61,266,010

 

 

$

201,713,142

 

 

$

1,716,190,281

 

Net realized and unrealized gains (losses)

 

 

(5,268,842

)

 

 

(1,474,524

)

 

 

499,533

 

 

 

(6,243,833

)

Acquisitions (1)

 

 

114,307,153

 

 

 

29,951

 

 

 

949,633

 

 

 

115,286,737

 

Dispositions

 

 

(152,384,418

)

 

 

 

 

 

751,802

 

 

 

(151,632,616

)

Ending balance

 

$

1,409,865,022

 

 

$

59,821,437

 

 

$

203,914,110

 

 

$

1,673,600,569

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in unrealized appreciation/depreciation
during the period on investments still held at
period end (included in net realized and
unrealized gains/losses, above)

 

$

(9,356,124

)

 

$

(1,689,951

)

 

$

624,336

 

 

$

(10,421,738

)

 

(1)
Includes payments received in kind and accretion of original issue and market discounts

 

 

 

 

Advisor Valuation

 

 

 

Bank Debt

 

 

Other
Corporate Debt

 

 

Equity
Securities

 

 

Total

 

Beginning balance

 

$

 

 

$

2,888,000

 

 

$

2,197,030

 

 

$

5,085,030

 

Net realized and unrealized gains (losses)

 

 

 

 

 

(15,341

)

 

 

(599,819

)

 

 

(615,160

)

Dispositions

 

 

 

 

 

(1,456,920

)

 

 

(188,406

)

 

 

(1,645,326

)

Ending balance

 

$

 

 

$

1,415,739

 

 

$

1,408,805

 

 

$

2,824,544

 

 

 

 

 

 

 

 

 

 

 

 

Net change in unrealized appreciation/depreciation
during the period on investments still held at
period end (included in net realized and
unrealized gains/losses, above)

 

$

 

 

$

(5,304

)

 

$

2,124

 

 

$

(3,180

)

 

 

Schedule of Cost for U.S. Federal Income Tax

As of December 31, 2022, gross unrealized appreciation and depreciation for investments and derivatives based on cost for U.S. federal income tax purposes were as follows:

 

 

 

December 31, 2022

 

Tax basis of investments

 

$

1,656,032,096

 

 

 

 

Unrealized appreciation

 

$

100,832,690

 

Unrealized depreciation

 

 

(147,277,145

)

Net unrealized appreciation (depreciation)

 

$

(46,444,455

)