XML 99 R82.htm IDEA: XBRL DOCUMENT v3.25.0.1
FAIR VALUE OF FINANCIAL INSTRUMENTS - Significant Unobservable Inputs (Details)
$ in Millions
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair Value $ 26,719.9 [1] $ 22,873.7 [2]
Level 3    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair Value 26,091.0 22,084.0
Level 3 | Yield analysis | First lien senior secured loans    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair Value 14,722.0 9,584.0
Level 3 | Yield analysis | Second lien senior secured loans    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair Value 1,724.0 3,536.0
Level 3 | Yield analysis | Senior subordinated loans    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair Value 1,343.0 1,073.0
Level 3 | Yield analysis | Preferred equity    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair Value 2,649.0 2,456.0
Level 3 | Discounted cash flow analysis | Subordinated certificates of the SDLP    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair Value 1,192.0 1,288.0
Level 3 | Discounted cash flow analysis | Ivy Hill Asset Management, L.P.    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair Value 1,915.0 1,987.0
Level 3 | EV market multiple analysis | Other equity    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair Value $ 2,546.0 $ 2,160.0
Level 3 | Market yield | Yield analysis | Minimum | First lien senior secured loans    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 0.038 0.064
Level 3 | Market yield | Yield analysis | Minimum | Second lien senior secured loans    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 0.096 0.100
Level 3 | Market yield | Yield analysis | Minimum | Senior subordinated loans    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 0.084 0.080
Level 3 | Market yield | Yield analysis | Minimum | Preferred equity    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 0.070 0.070
Level 3 | Market yield | Yield analysis | Maximum | First lien senior secured loans    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 0.229 0.350
Level 3 | Market yield | Yield analysis | Maximum | Second lien senior secured loans    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 0.232 0.373
Level 3 | Market yield | Yield analysis | Maximum | Senior subordinated loans    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 0.219 0.192
Level 3 | Market yield | Yield analysis | Maximum | Preferred equity    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 0.190 0.200
Level 3 | Market yield | Yield analysis | Weighted Average | First lien senior secured loans    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 0.104 0.127
Level 3 | Market yield | Yield analysis | Weighted Average | Second lien senior secured loans    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 0.142 0.148
Level 3 | Market yield | Yield analysis | Weighted Average | Senior subordinated loans    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 0.128 0.146
Level 3 | Market yield | Yield analysis | Weighted Average | Preferred equity    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 0.133 0.145
Level 3 | Discount rate | Discounted cash flow analysis | Minimum | Subordinated certificates of the SDLP    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 0.100 0.123
Level 3 | Discount rate | Discounted cash flow analysis | Minimum | Ivy Hill Asset Management, L.P.    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 0.099 0.116
Level 3 | Discount rate | Discounted cash flow analysis | Maximum | Subordinated certificates of the SDLP    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 0.130 0.146
Level 3 | Discount rate | Discounted cash flow analysis | Maximum | Ivy Hill Asset Management, L.P.    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 0.190 0.326
Level 3 | Discount rate | Discounted cash flow analysis | Weighted Average | Subordinated certificates of the SDLP    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 0.120 0.133
Level 3 | Discount rate | Discounted cash flow analysis | Weighted Average | Ivy Hill Asset Management, L.P.    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 0.114 0.142
Level 3 | EBITDA multiple | EV market multiple analysis | Minimum | Preferred equity    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 2.6 4.3
Level 3 | EBITDA multiple | EV market multiple analysis | Minimum | Other equity    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 5.6 5.3
Level 3 | EBITDA multiple | EV market multiple analysis | Maximum | Preferred equity    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 25.1 32.5
Level 3 | EBITDA multiple | EV market multiple analysis | Maximum | Other equity    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 49.7 33.8
Level 3 | EBITDA multiple | EV market multiple analysis | Weighted Average | Preferred equity    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 15.4 15.2
Level 3 | EBITDA multiple | EV market multiple analysis | Weighted Average | Other equity    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Unobservable Input 18.1 14.8
[1] As of December 31, 2024, the estimated net unrealized gain for federal tax purposes was $0.2 billion based on a tax cost basis of $26.5 billion. As of December 31, 2024, the estimated aggregate gross unrealized gain for federal income tax purposes was $1.7 billion and the estimated aggregate gross unrealized loss for federal income tax purposes was $1.5 billion.     
[2] As of December 31, 2023, the estimated net unrealized loss for federal tax purposes was $0.4 billion based on a tax cost basis of $22.5 billion. As of December 31, 2023, the estimated aggregate gross unrealized loss for federal income tax purposes was $1.7 billion and the estimated aggregate gross unrealized gain for federal income tax purposes was $1.3 billion.