Fair Value of Financial Instruments (Tables)

6 Months Ended

Jun. 30, 2023

Schedule of Fair Value Hierarchy Investments

As of June 30, 2023 and December 31, 2022, the Company’s investments were categorized as follows in the fair value hierarchy:



	June 30, 2023
Valuation Inputs	(Unaudited)		December 31, 2022

Level 1—Price quotations in active markets	$	1	$	—
Level 2—Significant other observable inputs	543		564
Level 3—Significant unobservable inputs	12,839		13,385
Investments measured at net asset value(1)	1,381		1,428
	$	14,764	$	15,377

____________

(1)Certain investments that are measured at fair value using the net asset value per share (or its equivalent) practical expedient have not been categorized in the fair value hierarchy. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to the amounts presented in the consolidated balance sheet.

Reconciliation Fair Value, Assets

The following is a reconciliation for the six months ended June 30, 2023 and 2022 of investments for which significant unobservable inputs (Level 3) were used in determining fair value:


	For the Six Months Ended June 30, 2023
	Senior Secured Loans—First Lien		Senior Secured Loans—Second Lien		Other Senior Secured Debt		Subordinated Debt		Asset Based Finance		Equity/Other		Total
Fair value at beginning of period	$	9,124	$	874	$	22	$	264	$	1,902	$	1,199	$	13,385
Accretion of discount (amortization of premium)	23		2		—		1		1		—		27
Net realized gain (loss)	1		(48)		—		(126)		7		(96)		(262)
Net change in unrealized appreciation (depreciation)	(34)		27		(2)		130		(39)		120		202
Purchases	562		3		—		8		67		12		652
Paid-in-kind interest	28		—		1		10		4		15		58
Sales and repayments	(1,072)		(5)		—		—		(163)		(16)		(1,256)
Transfers into Level 3	33		—		—		—		—		—		33
Transfers out of Level 3	—		—		—		—		—		—		—
Fair value at end of period	$	8,665	$	853	$	21	$	287	$	1,779	$	1,234	$	12,839
The amount of total gains or losses for the period included in changes in net assets attributable to the change in unrealized gains or losses relating to investments still held at the reporting date	$	(41)	$	(22)	$	(2)	$	4	$	(39)	$	22	$	(78)


	For the Six Months Ended June 30, 2022
	Senior Secured Loans—First Lien		Senior Secured Loans—Second Lien		Other Senior Secured Debt		Subordinated Debt		Asset Based Finance		Equity/Other		Total
Fair value at beginning of period	$	9,542	$	1,205	$	29	$	74	$	2,245	$	877	$	13,972
Accretion of discount (amortization of premium)	37		5		—		—		4		1		47
Net realized gain (loss)	(62)		(42)		—		—		51		207		154
Net change in unrealized appreciation (depreciation)	(111)		(20)		(8)		(39)		(118)		(59)		(355)
Purchases	1,920		8		—		42		711		340		3,021
Paid-in-kind interest	20		1		1		1		18		17		58
Sales and repayments	(1,549)		(186)		—		—		(798)		(360)		(2,893)
Transfers into Level 3	—		—		—		—		—		—		—
Transfers out of Level 3	—		—		—		—		—		—		—
Fair value at end of period	$	9,797	$	971	$	22	$	78	$	2,113	$	1,023	$	14,004
The amount of total gains or losses for the period included in changes in net assets attributable to the change in unrealized gains or losses relating to investments still held at the reporting date	$	(175)	$	(66)	$	(8)	$	(39)	$	(107)	$	5	$	(390)

Schedule of Valuation Techniques and Significant Unobservable Inputs Used in Recurring Level 3 Fair Value

The valuation techniques and significant unobservable inputs used in recurring Level 3 fair value measurements as of June 30, 2023 and December 31, 2022 were as follows:

Type of Investment

Fair Value at

June 30, 2023

(Unaudited)

Valuation

Technique(1)

Unobservable
Input

Range (Weighted Average)

Impact to Valuation from an Increase in Input(2)

Senior Debt

8,596

Discounted Cash Flow

Discount Rate

6.3% - 20.0% (11.7%)

Decrease

753

Waterfall

EBITDA Multiple

0.2x - 14.5x (7x)

Increase

154

Other(3)

Cost

Subordinated Debt

256

Discounted Cash Flow

Discount Rate

10.9% - 14.9% (13.0%)

Decrease

Waterfall

EBITDA Multiple

6.9x - 6.9x (6.9x)

Increase

Asset Based Finance

926

Discounted Cash Flow

Discount Rate

5.4% - 45.0% (11.4%)

Decrease

552

Waterfall

EBITDA Multiple

1.0x - 13.7x (1.2x)

Increase

155

Cost

142

Other(3)

Indicative Dealer Quotes

44.0% - 44.0% (44.0%)

Increase

Equity/Other

728

Waterfall

EBITDA Multiple

0.6x - 16.0x (7.2x)

Increase

499

Discounted Cash Flow

Discount Rate

10.0% - 25.0% (15.7%)

Decrease

Other(3)

Option Pricing Model

Equity Illiquidity Discount

65.0% - 65.0% (65.0%)

Decrease

Total

12,839

Type of Investment

Fair Value at
December 31, 2022

Valuation

Technique(1)

Unobservable
Input

Range

Impact to Valuation from an Increase in Input(2)

Senior Debt

9,274

Discounted Cash Flow

Discount Rate

6.0% - 24.2% (12.0%)

Decrease

575

Waterfall

EBITDA Multiple

0.3x - 19.8x (7.2x)

Increase

167

Cost

Other(3)

Subordinated Debt

242

Discounted Cash Flow

Discount Rate

10.9% - 14.9% (13.3%)

Decrease

Waterfall

EBITDA Multiple

7.5x - 7.5x (7.5x)

Increase

Asset Based Finance

980

Discounted Cash Flow

Discount Rate

5.1% - 44.0% (11.3%)

Decrease

636

Waterfall

EBITDA Multiple

1.0x - 13.7x (1.6x)

Increase

144

Cost

138

Other(3)

Indicative Dealer Quotes

42.0% - 42.0% (42.0%)

Increase

Equity/Other

683

Waterfall

EBITDA Multiple

0.0x - 15.0x (7.4x)

Increase

488

Discounted Cash Flow

Discount Rate

10.0% - 25.0% (15.6%)

Decrease

Cost

Other(3)

Option Pricing Model

Equity Illiquidity Discount

65.0% - 65.0% (65.0%)

Decrease

Total

13,385

_______________

(1)Investments using a market quotes valuation technique were primarily valued by using the midpoint of the prevailing bid and ask prices from dealers on the date of the relevant period end, which were provided by independent third-party pricing services and screened for validity by such services. Investments valued using an EBITDA multiple or a revenue multiple pursuant to the market comparables valuation technique may be conducted using an enterprise valuation waterfall analysis.

(2)Represents the directional change in the fair value of the Level 3 investments that would result from an increase to the corresponding unobservable input. A decrease to the input would have the opposite effect. Significant changes in these inputs in isolation could result in significantly higher or lower fair value measurements.

(3)Fair value based on expected outcome of proposed corporate transactions and/or other factors.