XML 23 R12.htm IDEA: XBRL DOCUMENT v3.25.2
FAIR VALUE MEASUREMENTS
6 Months Ended
Jun. 30, 2025
Fair Value Disclosures [Abstract]  
FAIR VALUE MEASUREMENTS 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 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 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 investments:
June 30, 2025December 31, 2024
Level 1Level 2Level 3TotalLevel 1Level 2Level 3Total
First Lien Debt$— $20,600 $3,630,247 $3,650,847 $— $51,329 $3,603,209 $3,654,538 
Second Lien Debt— 21,978 49,743 71,721 — 36,016 33,351 69,367 
Other Debt Investments— — 9,773 9,773 — — 9,198 9,198 
Equity— — 37,172 37,172 — — 41,198 41,198 
Subtotal$— $42,578 $3,726,935 $3,769,513 $— $87,345 $3,686,956 $3,774,301 
Investment measured at net asset value(1)
15,983 17,193 
Total Investments$3,785,496 $3,791,494 
Cash and cash equivalents $52,216 $— $— $52,216 $63,396 $— $— $63,396 
Unaffiliated money market fund$27,410 $— $— $27,410 $8,976 $— $— $8,976 
(1) The Company, as a practical expedient, estimates the fair value of its investment in Help HP SCF Investor, LP 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, 2025:
First Lien DebtSecond Lien DebtOther Debt InvestmentsEquityTotal Investments
Fair value, beginning of period$3,631,679 $49,212 $9,603 $37,872 $3,728,366 
Purchases of investments(1)
204,003 — — — 204,003 
Proceeds from principal repayments and sales of investments(2)
(207,470)— — — (207,470)
Accretion of discount/amortization of premium3,796 21 — 3,823 
Payment-in-kind3,091 278 267 482 4,118 
Net change in unrealized appreciation (depreciation)(4,879)232 (103)(1,182)(5,932)
Net realized gains (losses)27 — — — 27 
Transfers into/(out) of Level 3(3)
— — — — — 
Fair value, end of period$3,630,247 $49,743 $9,773 $37,172 $3,726,935 
Net change in unrealized appreciation (depreciation) from investments still held as of June 30, 2025$(4,482)$232 $(103)$(1,182)$(5,535)
(1)     Purchases may include investments received in corporate action and restructurings.
(2)     Sales may include investments received in corporate action 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 DebtSecond Lien DebtOther Debt InvestmentsEquityTotal Investments
Fair value, beginning of period$3,603,209 $33,351 $9,198 $41,198 $3,686,956 
Purchases of investments(1)
409,348 3,064 1,021 1,154 414,587 
Proceeds from principal repayments and sales of investments(2)
(410,112)— — (4,149)(414,261)
Accretion of discount/amortization of premium8,028 50 10 — 8,088 
Payment-in-kind7,018 516 493 1,027 9,054 
Net change in unrealized appreciation (depreciation)(16,067)(815)(949)(3,990)(21,821)
Net realized gains (losses)(1,345)— — 1,932 587 
Transfers into/(out) of Level 3(3)
30,168 13,577 — — 43,745 
Fair value, end of period$3,630,247 $49,743 $9,773 $37,172 $3,726,935 
Net change in unrealized appreciation (depreciation) from investments still held as of June 30, 2025$(13,796)$(814)$(949)$(2,621)$(18,180)
(1)     Purchases may include investments received in corporate action and restructurings.
(2)     Sales may include investments received in corporate action 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, 2024:
First Lien DebtSecond Lien DebtOther Debt InvestmentsEquityTotal Investments
Fair value, beginning of period$3,093,759 $82,186 $2,163 $41,565 $3,219,673 
Purchases of investments(1)
493,351 — 5,770 497 499,618 
Proceeds from principal repayments and sales of investments(2)
(274,169)(14,780)— — (288,949)
Accretion of discount/amortization of premium4,238 255 — 4,497 
Payment-in-kind2,207 230 95 701 3,233 
Net change in unrealized appreciation (depreciation)4,840 (605)435 (1,258)3,412 
Net realized gains (losses)— — — — — 
Transfers into/(out) of Level 3(3)
(5,174)— — — (5,174)
Fair value, end of period$3,319,052 $67,286 $8,467 $41,505 $3,436,310 
Net change in unrealized appreciation (depreciation) from investments still held as of June 30, 2024$3,387 $(414)$435 $(1,295)$2,113 
(1)     Purchases may include investments received in corporate action and restructurings.
(2)     Sales may include investments received in corporate action 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, 2024:
First Lien DebtSecond Lien DebtOther Debt InvestmentsEquityTotal Investments
Fair value, beginning of period$2,979,870 $96,848 $2,064 $38,572 $3,117,354 
Purchases of investments(1)
660,813 836 5,770 2,516 669,935 
Proceeds from principal repayments and sales of investments(2)
(337,511)(25,230)— — (362,741)
Accretion of discount/amortization of premium6,744 426 — 7,176 
Payment-in-kind4,700 365 114 1,281 6,460 
Net change in unrealized appreciation (depreciation)10,775 (5,959)513 (864)4,465 
Net realized gains (losses)(4,750)— — — (4,750)
Transfers into/(out) of Level 3(3)
(1,589)— — — (1,589)
Fair value, end of period$3,319,052 $67,286 $8,467 $41,505 $3,436,310 
Net change in unrealized appreciation (depreciation) from investments still held as of June 30, 2024$9,438 $(5,932)$513 $(864)$3,155 
(1)     Purchases may include investments received in corporate action and restructurings.
(2)     Sales may include investments received in corporate action 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 tables present quantitative information about the significant unobservable inputs of the Company’s Level 3 financial instruments. The tables are not intended to be all-inclusive but instead captures the significant unobservable inputs relevant to the Company’s determination of fair value.

June 30, 2025
Range(1)
Asset CategoryFair
Value
Valuation Technique (2)
Significant Unobservable
Input
LowHigh
Weighted
Average(3)
Investments in first lien debt$3,602,320 Yield AnalysisDiscount Rate7.09 %91.46 %10.07 %
27,927 Market ApproachEBITDA Multiple7.50x10.00x8.53x
Investments in second lien debt46,640 Yield AnalysisDiscount Rate10.34 %20.30 %18.71 %
3,103 Market ApproachEBITDA Multiple8.25x
Investments in other securities:
Other debt8,637 Yield AnalysisDiscount Rate14.45 %15.20 %14.62 %
1,136 Market ApproachEBITDA Multiple8.25x9.00x8.30x
Preferred equity18,879 Income ApproachDiscount Rate11.84 %16.26 %14.43 %
3,893 Market ApproachEBITDA Multiple8.25x14.75x13.13x
Common equity11,541 Market ApproachEBITDA Multiple1.50x19.00x11.62x
2,859 Market ApproachRevenue Multiple9.00x22.25x12.44x
Total Investments$3,726,935 
(1) For an asset category that contains a single investment, the range is not included.
(2) During the six months ended June 30, 2025, two preferred equity positions with a combined fair value of $3.2 million transitioned from an income approach to a market approach valuation technique, three debt investments with a combined fair value of $27.9 million transitioned from a yield analysis to market approach valuation technique, and one debt investment with a fair value of $1.2 million transitioned from market approach to 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.
December 31, 2024
Range(1)
Asset CategoryFair
Value
Valuation Technique (2)
Significant Unobservable
Input
LowHigh
Weighted
Average(3)
Investments in first lien debt$3,597,236 Yield AnalysisDiscount Rate8.05 %34.06 %10.31 %
5,973 Market ApproachEBITDA Multiple6.50x
Investments in second lien debt33,351 Yield AnalysisDiscount Rate10.18 %16.41 %15.09 %
Investments in other securities
Other debt8,313 Yield AnalysisDiscount Rate9.42 %14.90 %10.74 %
885 Market ApproachEBITDA Multiple9.00x
Preferred equity22,694 Income ApproachDiscount Rate12.15 %17.50 %13.71 %
923 Market ApproachEBITDA Multiple8.50x
Common equity14,442 Market ApproachEBITDA Multiple3.90x18.70x13.47x
3,139 Market ApproachRevenue Multiple7.60x12.70x8.80x
Total Investments$3,686,956 
(1) For an asset category that contains a single investment, the range is not included.
(2) During the year ended December 31, 2024, one unsecured debt position with a fair value of $2.01 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 is presented at carrying value on the Consolidated Statements of Assets and Liabilities. The fair value of the Company’s 2027 Notes is based on third party pricing received by the Company. The fair value of the Company’s credit facilities, 2025 Notes, 2029 Notes and 2030 Notes is estimated in accordance with the Company's valuation policy. The carrying value, fair value and level of the Company’s debt were as follows:
June 30, 2025December 31, 2024
Level Carrying ValueFair ValueCarrying ValueFair Value
BNP Funding Facility3$316,000 $316,000 $316,000 $316,000 
Truist Credit Facility3613,188 613,188 617,401 617,401 
2027 Notes(1)
2422,832 421,940 422,174 418,370 
2025 Notes(1)
3— — 274,144 275,000 
2029 Notes(1)(2)
3351,535 357,322 343,760 350,455 
2030 Notes(1)(2)
3346,699 354,539 — — 
Total$2,050,254 $2,062,989 $1,973,479 $1,977,226 
(1)As of June 30, 2025, the carrying value of the Company’s 2027 Notes, 2025 Notes, 2029 Notes and 2030 Notes were presented net of unamortized debt issuance costs of $1,822, $0, $2,775 and $4,176 and unamortized original issuance discount of $346, $0, $3,013 and $3,664, respectively. As of December 31, 2024, the carrying value of the Company’s 2027 Notes, 2025 Notes, 2029 Notes and 2030 Notes were presented net of unamortized debt issuance costs of $2,374, $856 $3,297 and $0 and unamortized original issuance discount of $452, $0, $3,398 and $0, respectively.
(2)Inclusive of change in fair market value of effective hedge.
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.