XML 33 R26.htm IDEA: XBRL DOCUMENT v3.24.0.1
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2023
Fair Value Disclosures [Abstract]  
Fair Value Measurements of Investments

The following tables present fair value measurements of investments as of December 31, 2023 and December 31, 2022

 

 

Fair Value Hierarchy at December 31, 2023

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

First-lien debt investments

 

$

 

 

$

2,080

 

 

$

2,848,805

 

 

$

2,850,885

 

Second-lien debt investments

 

 

 

 

 

 

 

 

79,091

 

 

 

79,091

 

Mezzanine debt investments

 

 

 

 

 

606

 

 

 

105,918

 

 

 

106,524

 

Equity and other investments

 

 

 

 

 

 

 

 

62,651

 

 

 

62,651

 

Total

 

$

 

 

$

2,686

 

 

$

3,096,465

 

 

$

3,099,151

 

 

 

 

 

Fair Value Hierarchy at December 31, 2022

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

First-lien debt investments

 

$

 

 

$

 

 

$

800,995

 

 

$

800,995

 

Equity and other investments

 

 

 

 

 

 

 

 

7,806

 

 

 

7,806

 

Total

 

$

 

 

$

 

 

$

808,801

 

 

$

808,801

 

 

Changes in Fair Value of Investments Using Level 3 Inputs

The following tables present the changes in the fair value of investments for which Level 3 inputs were used to determine the fair value as of and for the year ended December 31, 2023 and for the period from April 5, 2022 (Inception) through December 31, 2022:

 

 

 

 

As of and for the Year Ended

 

 

 

December 31, 2023

 

 

 

First-lien
debt
investments

 

 

Second-lien
debt
investments

 

 

Mezzanine
 debt
investments

 

 

Equity
and other
investments

 

 

Total

 

Balance, beginning of period

 

$

800,995

 

 

$

 

 

$

 

 

$

7,806

 

 

$

808,801

 

Purchases or originations

 

 

2,053,661

 

 

 

77,776

 

 

 

97,000

 

 

 

54,845

 

 

 

2,283,282

 

Repayments / redemptions

 

 

(80,115

)

 

 

 

 

 

 

 

 

 

 

 

(80,115

)

Paid-in-kind interest

 

 

4,694

 

 

 

 

 

 

6,450

 

 

 

 

 

 

11,144

 

Net change in unrealized gains (losses)

 

 

58,158

 

 

 

1,196

 

 

 

2,198

 

 

 

 

 

 

61,552

 

Net amortization of discount on securities

 

 

11,412

 

 

 

119

 

 

 

270

 

 

 

 

 

 

11,801

 

Transfers within Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transfers into (out of) Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, End of Period

 

$

2,848,805

 

 

$

79,091

 

 

$

105,918

 

 

$

62,651

 

 

$

3,096,465

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the Period Ended

 

 

 

December 31, 2022

 

 

 

First-lien debt investments

 

 

Equity
and other
investments

 

 

Total

 

Balance, beginning of period

 

$

 

 

$

 

 

$

 

Purchases or originations

 

 

800,453

 

 

 

7,806

 

 

 

808,259

 

Repayments / redemptions

 

 

 

 

 

 

 

 

 

Paid-in-kind interest

 

 

 

 

 

 

 

 

 

Net change in unrealized gains (losses)

 

 

(228

)

 

 

 

 

 

(228

)

Net realized gains (losses)

 

 

 

 

 

 

 

 

 

Net amortization of discount on securities

 

 

770

 

 

 

 

 

 

770

 

Transfers within Level 3

 

 

 

 

 

 

 

 

 

Transfers into (out of) Level 3

 

 

 

 

 

 

 

 

 

Balance, End of Period

 

$

800,995

 

 

$

7,806

 

 

$

808,801

 

Net Change in Unrealized Gains or Losses on Investments for Which Level 3 Inputs were Used in Determining Fair Value

The following table presents information with respect to the net change in unrealized gains or losses on investments for which Level 3 inputs were used in determining fair value that are still held by the Company at December 31, 2023 and 2022:

 

 

 

 

 

Net Change in Unrealized

 

 

 

Net Change in Unrealized

 

 

Gains or (Losses)

 

 

 

Gains or (Losses)

 

 

from April 5, 2022

 

 

 

for the Year Ended

 

 

(Inception) through

 

 

 

December 31, 2023 on

 

 

December 31, 2022 on

 

 

 

Investments Held at

 

 

Investments Held at

 

 

 

December 31, 2023

 

 

December 31, 2022

 

First-lien debt investments

 

$

58,158

 

 

$

(228

)

Second-lien debt investments

 

 

1,196

 

 

 

 

Mezzanine debt investments

 

 

2,198

 

 

 

 

Total

 

$

61,552

 

 

$

(228

)

Fair Value of Level 3 Investments at Fair Value Significant Unobservable Inputs Used in Valuations

The following tables present the fair value of Level 3 Investments at fair value and the significant unobservable inputs used in the valuations as of December 31, 2023 and 2022. The tables are not intended to be all-inclusive, but instead capture the significant unobservable inputs relevant to the Company’s determination of fair values.

 

 

 

December 31, 2023

 

 

 

 

 

Valuation

 

Unobservable

 

Range (Weighted

 

Impact to Valuation
from an

 

 

Fair Value

 

 

Technique

 

Input

 

Average)

 

Increase to Input

First-lien debt investments

 

$

2,848,805

 

 

Income approach (1)

 

Discount rate

 

8.7% — 16.4% (12.8%)

 

Decrease

Second-lien debt investments

 

 

79,091

 

 

Income approach

 

Discount rate

 

21.7% — 21.7% (21.7%)

 

Decrease

Mezzanine debt investments

 

 

105,918

 

 

Income approach

 

Discount rate

 

15.0% — 15.0% (15.0%)

 

Decrease

Equity and other investments

 

 

62,651

 

 

Market Multiple (2)

 

Comparable multiple

 

2.6x — 16.1x (10.2x)

 

Increase

Total

 

$

3,096,465

 

 

 

 

 

 

 

 

 

(1)
Includes $77.9 million of first-lien debt investments valued using an asset waterfall.
(2)
Includes $4.6 million of equity investments valued using a Black-Scholes model and $19.2 million of equity investments which, due to the proximity of the transactions relative to the measurement dates, we valued using the cost of the investments.

 

 

 

December 31, 2022

 

 

 

 

 

Valuation

 

Unobservable

 

Range (Weighted

 

Impact to Valuation
from an

 

 

Fair Value

 

 

Technique

 

Input

 

Average)

 

Increase to Input

First-lien debt investments

 

$

800,995

 

 

Income approach

 

Discount rate

 

9.3% — 15.1% (13.1%)

 

Decrease

Equity and other investments

 

 

7,806

 

 

Market Multiple

 

Comparable multiple

 

5.8x — 13.5x (13.3x)

 

Increase

Total

 

$

808,801