XML 36 R23.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2023
Fair Value Disclosures [Abstract]  
Fair Value, Assets Measured on Recurring Basis
The following tables present the fair value hierarchy of financial instruments:
March 31, 2023
Level 1Level 2Level 3Total
First lien debt$— $199,713 $9,225,290 $9,425,003 
Second lien debt— — 46,678 46,678 
Equity investments— — 154,521 154,521 
Total$— $199,713 $9,426,489 $9,626,202 
December 31, 2022
Level 1Level 2Level 3Total
First lien debt$— $144,452 $9,275,511 $9,419,963 
Second lien debt— — 46,336 46,336 
Equity investments— — 150,949 150,949 
Total$— $144,452 $9,472,796 $9,617,248 
Summary of Changes in Fair Value of Investments Measured Using Level 3 Inputs
The following tables present changes in the fair value of financial instruments for which Level 3 inputs were used to determine the fair value:
Three Months Ended March 31, 2023
First Lien 
Debt
Second Lien 
Debt
Equity InvestmentsTotal Investments
Fair value, beginning of period$9,275,511 $46,336 $150,949 $9,472,796 
Purchases of investments114,229 411 — 114,640 
Proceeds from principal repayments and sales of investments(71,040)— — (71,040)
Accretion of discount/amortization of premium8,407 36 — 8,443 
Net realized gain (loss)46 — — 46 
Net change in unrealized appreciation (depreciation)(14,862)(105)3,572 (11,395)
Transfers into Level 3 (1)
4,938 — — 4,938 
Transfers out of Level 3 (1)
(91,939)— — (91,939)
Fair value, end of period$9,225,290 $46,678 $154,521 $9,426,489 
   Net change in unrealized appreciation (depreciation) included in earnings related to financial instruments still held as of March 31, 2023 included in net unrealized appreciation (depreciation) on the Consolidated Statements of Operations
$(14,862)$(105)$3,572 $(11,395)
Three Months Ended March 31, 2022
First Lien 
Debt
Second Lien 
Debt
Equity InvestmentsTotal Investments
Fair value, beginning of period$9,288,184 $42,880 $170,265 $9,501,329 
Purchases of investments253,310 265 7,264 260,839 
Proceeds from principal repayments and sales of investments(35,031)— (10,687)(45,718)
Accretion of discount/amortization of premium9,212 19 — 9,231 
Net realized gain (loss)(62)— 5,920 5,858 
Net change in unrealized appreciation (depreciation)428 79 2,384 2,891 
Transfers into Level 3 (1)
25,772 — — 25,772 
Transfers out of Level 3 (1)
— — — — 
Fair value, end of period$9,541,813 $43,243 $175,146 $9,760,202 
   Net change in unrealized appreciation (depreciation) included in earnings related to financial instruments still held as of March 31, 2022 included in net unrealized appreciation (depreciation) on the Consolidated Statements of Operations
$18 $81 $7,152 $7,251 
(1)For the three months ended March 31, 2023 and 2022, transfers into or out of Level 3 were primarily due to decreased or increased price transparency.
Fair Value Measurement Inputs and Valuation Techniques
The following tables present quantitative information about the significant unobservable inputs of the Company’s Level 3 financial instruments. These tables are not intended to be all-inclusive but instead capture the significant unobservable inputs relevant to the Company’s determination of fair value.
March 31, 2023
Range
Fair ValueValuation TechniqueUnobservable InputLowHigh
Weighted Average (1)
Investments in first lien debt$9,219,940 Yield analysisDiscount rate6.39 %20.62 %10.03 %
5,350 Market quotationsBroker quoted price96.50 %96.50 %96.50 %
9,225,290 
Investments in second lien debt46,678 Yield analysisDiscount rate10.15 %13.98 %12.53 %
Investments in equity105,862 Market approachPerformance multiple5.70x39.66x12.66x
25,566 Option pricing modelExpected volatility30.00 %50.00 %41.80 %
23,093 Yield analysisDiscount rate11.67 %13.55 %12.88 %
154,521 
Total$9,426,489 
December 31, 2022
Range
Fair ValueValuation TechniqueUnobservable InputLowHigh
Weighted Average (1)
Investments in first lien debt$9,037,133 Yield analysisDiscount rate6.83 %19.84 %10.13 %
238,378 Market quotationsBroker quoted price82.00 %96.75 %94.19 %
9,275,511 
Investments in second lien debt46,336 Yield analysisDiscount rate10.43 %14.25 %12.60 %
Investments in equity105,782 Market approachPerformance multiple5.50x29.00x13.41x
22,481 Option pricing modelExpected volatility30.00 %50.00 %43.46 %
22,686 Yield analysisDiscount rate11.31 %13.75 %12.74 %
150,949 
Total$9,472,796 

(1)Weighted averages are calculated based on fair value of investments.
Schedule of Fair Value Measurements of Unsecured Notes
The following table presents the fair value measurements of the Company's Unsecured Notes (as defined in Note 6) had they been accounted for at fair value. These financial instruments would be categorized as Level 3 as of March 31, 2023 and as Level 2 as of December 31, 2022 within the hierarchy.
March 31, 2023December 31, 2022
Fair ValueFair Value
2023 Notes$390,080 $397,481 
2026 Notes728,587 740,171 
New 2026 Notes611,865 619,144 
2027 Notes524,029 546,117 
2028 Notes528,846 522,809 
Total$2,783,407 $2,825,722