XML 60 R50.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value of Financial Instruments - Summary of Fair Value of Level 3 Investments and Ranges of Significant Unobservable Inputs Used to Value Level 3 Investments (Details)
$ in Thousands
Mar. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value $ 56,363 $ 13,760
Level 3    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value 1,450,794 1,167,987
Level 3 | Senior Secured First Lien    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value 426,019 277,786
Level 3 | Senior Secured First Lien | Discounted Cash Flows    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value $ 355,842 $ 201,043
Level 3 | Senior Secured First Lien | Discounted Cash Flows | Discount Rate | Minimum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 8.9 9.4
Level 3 | Senior Secured First Lien | Discounted Cash Flows | Discount Rate | Maximum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 18.2 19.4
Level 3 | Senior Secured First Lien | Discounted Cash Flows | Discount Rate | Weighted Average    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 11.6 10.9
Level 3 | Senior Secured First Lien | Enterprise Value    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value $ 21,782 $ 13,593
Level 3 | Senior Secured First Lien | Enterprise Value | Comparable EBITDA Multiple | Minimum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 0.3 8.3
Level 3 | Senior Secured First Lien | Enterprise Value | Comparable EBITDA Multiple | Maximum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 14.8 14.8
Level 3 | Senior Secured First Lien | Enterprise Value | Comparable EBITDA Multiple | Weighted Average    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 5.0 9.1
Level 3 | Senior Secured First Lien | Broker Quoted    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value $ 38,755 $ 63,150
Level 3 | Senior Secured First Lien | Collateral Analysis    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value $ 326  
Level 3 | Senior Secured First Lien | Collateral Analysis | Recovery Rate    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 2.4  
Level 3 | Senior Secured First Lien | Discounted Cash Flows    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value $ 9,314  
Level 3 | Senior Secured First Lien | Discounted Cash Flows | Royalty Payment Discount Rate | Minimum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 6.0  
Level 3 | Senior Secured First Lien | Discounted Cash Flows | Royalty Payment Discount Rate | Maximum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 16.5  
Level 3 | Senior Secured First Lien | Discounted Cash Flows | Royalty Payment Discount Rate | Weighted Average    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 15.5  
Level 3 | Senior Secured First Lien | Discounted Cash Flows | Revenue Growth Rate | Minimum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range (2.0)  
Level 3 | Senior Secured First Lien | Discounted Cash Flows | Revenue Growth Rate | Maximum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 5.0  
Level 3 | Senior Secured First Lien | Discounted Cash Flows | Revenue Growth Rate | Weighted Average    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 3.0  
Level 3 | Unitranche First Lien    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value $ 906,111 771,348
Level 3 | Unitranche First Lien | Discounted Cash Flows    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value $ 827,532 $ 620,221
Level 3 | Unitranche First Lien | Discounted Cash Flows | Discount Rate | Minimum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 7.6 6.8
Level 3 | Unitranche First Lien | Discounted Cash Flows | Discount Rate | Maximum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 19.7 15.7
Level 3 | Unitranche First Lien | Discounted Cash Flows | Discount Rate | Weighted Average    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 11.6 10.8
Level 3 | Unitranche First Lien | Enterprise Value    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value $ 14,481 $ 15,576
Level 3 | Unitranche First Lien | Enterprise Value | Comparable EBITDA Multiple | Minimum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 4.5 13.1
Level 3 | Unitranche First Lien | Enterprise Value | Comparable EBITDA Multiple | Maximum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 13.7 6.8
Level 3 | Unitranche First Lien | Enterprise Value | Comparable EBITDA Multiple | Weighted Average    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 12 11.5
Level 3 | Unitranche First Lien | Broker Quoted    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value $ 64,098 $ 135,551
Level 3 | Unitranche First Lien Last Out    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value 13,946 13,827
Level 3 | Unitranche First Lien Last Out | Discounted Cash Flows    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value $ 11,737 $ 11,642
Level 3 | Unitranche First Lien Last Out | Discounted Cash Flows | Discount Rate | Minimum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 9.2 8.4
Level 3 | Unitranche First Lien Last Out | Discounted Cash Flows | Discount Rate | Maximum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 16.9 16.5
Level 3 | Unitranche First Lien Last Out | Discounted Cash Flows | Discount Rate | Weighted Average    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 11.8 10.9
Level 3 | Unitranche First Lien Last Out | Collateral Analysis    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value $ 2,209 $ 2,185
Level 3 | Unitranche First Lien Last Out | Collateral Analysis | Recovery Rate    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 43.4 42.9
Level 3 | Senior Secured Second Lien    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value $ 51,913 $ 56,586
Level 3 | Senior Secured Second Lien | Discounted Cash Flows    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value $ 30,259 $ 29,749
Level 3 | Senior Secured Second Lien | Discounted Cash Flows | Discount Rate | Minimum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 13.0 11.5
Level 3 | Senior Secured Second Lien | Discounted Cash Flows | Discount Rate | Maximum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 20.6 26.0
Level 3 | Senior Secured Second Lien | Discounted Cash Flows | Discount Rate | Weighted Average    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 15.5 15.6
Level 3 | Senior Secured Second Lien | Enterprise Value    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value $ 8,277 $ 7,397
Level 3 | Senior Secured Second Lien | Enterprise Value | Comparable EBITDA Multiple | Minimum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 4.6 8.3
Level 3 | Senior Secured Second Lien | Enterprise Value | Comparable EBITDA Multiple | Maximum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 14.8 14.8
Level 3 | Senior Secured Second Lien | Enterprise Value | Comparable EBITDA Multiple | Weighted Average    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 8.6 10.8
Level 3 | Senior Secured Second Lien | Broker Quoted    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value $ 13,377 $ 19,440
Level 3 | Unsecured Debt | Discounted Cash Flows    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value $ 4,926 $ 4,533
Level 3 | Unsecured Debt | Discounted Cash Flows | Discount Rate | Minimum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 15.4 15.2
Level 3 | Unsecured Debt | Discounted Cash Flows | Discount Rate | Maximum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 17.7 17.3
Level 3 | Unsecured Debt | Discounted Cash Flows | Discount Rate | Weighted Average    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 16.2 16.1
Level 3 | Equity & Other    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value $ 47,879 $ 43,907
Level 3 | Equity & Other | Discounted Cash Flows    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value 314 $ 200
Level 3 | Equity & Other | Discounted Cash Flows | Discount Rate | Minimum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range   22.1
Level 3 | Equity & Other | Discounted Cash Flows | Discount Rate | Maximum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range   22.1
Level 3 | Equity & Other | Discounted Cash Flows | Discount Rate | Weighted Average    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range   22.1
Level 3 | Equity & Other | Enterprise Value    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value $ 47,151 $ 43,311
Level 3 | Equity & Other | Enterprise Value | Discount Rate | Minimum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 20.6  
Level 3 | Equity & Other | Enterprise Value | Discount Rate | Maximum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 20.6  
Level 3 | Equity & Other | Enterprise Value | Discount Rate | Weighted Average    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 20.6  
Level 3 | Equity & Other | Enterprise Value | Comparable EBITDA Multiple | Minimum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 1.1 10.9
Level 3 | Equity & Other | Enterprise Value | Comparable EBITDA Multiple | Maximum    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 28.4 27.8
Level 3 | Equity & Other | Enterprise Value | Comparable EBITDA Multiple | Weighted Average    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Range 15.5 15.7
Level 3 | Equity & Other | Broker Quoted    
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items]    
Fair Value $ 414 $ 396