XML 57 R46.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Fair Value Measurements - Valuation Techniques and Significant Unobservable Inputs used in Recurring Level 3 Fair Value Measurements of Assets and Liabilities (Details)
$ in Thousands
Jun. 30, 2024
USD ($)
Dec. 31, 2023
USD ($)
Fair Value Measurements    
Fair Value [1] $ 3,387,141 [2] $ 2,528,167 [3]
Loans at fair value where valuation (unadjusted) is obtained from third-party pricing service 277,263 245,093
Senior secured loans    
Fair Value Measurements    
Fair Value 2,906,171 2,171,243
Unitranche secured loans    
Fair Value Measurements    
Fair Value 168,253 184,853
Junior secured loans    
Fair Value Measurements    
Fair Value 154,998 87,986
Equity securities    
Fair Value Measurements    
Fair Value 157,719 84,085
Level 3 | Total Level 3 Assets    
Fair Value Measurements    
Fair Value 3,109,712 2,283,051
Level 3 | Senior secured loans | EBITDA multiples | Discounted cash flow    
Fair Value Measurements    
Fair Value $ 1,933,882 $ 1,351,324
Level 3 | Senior secured loans | EBITDA multiples | Discounted cash flow | Weighted Average Mean    
Fair Value Measurements    
Investments, measurement input 11.3 11.1
Level 3 | Senior secured loans | EBITDA multiples | Discounted cash flow | Minimum    
Fair Value Measurements    
Investments, measurement input 3.8 5.0
Level 3 | Senior secured loans | EBITDA multiples | Discounted cash flow | Maximum    
Fair Value Measurements    
Investments, measurement input 24.4 22.2
Level 3 | Senior secured loans | EBITDA multiples | Enterprise value    
Fair Value Measurements    
Fair Value $ 11,214 $ 10,310
Level 3 | Senior secured loans | EBITDA multiples | Enterprise value | Weighted Average Mean    
Fair Value Measurements    
Investments, measurement input   7.4
Level 3 | Senior secured loans | EBITDA multiples | Enterprise value | Minimum    
Fair Value Measurements    
Investments, measurement input   5.3
Level 3 | Senior secured loans | EBITDA multiples | Enterprise value | Maximum    
Fair Value Measurements    
Investments, measurement input   8.3
Level 3 | Senior secured loans | EBITDA Market Yields | Discounted cash flow | Weighted Average Mean    
Fair Value Measurements    
Investments, measurement input 0.113 0.114
Level 3 | Senior secured loans | EBITDA Market Yields | Discounted cash flow | Minimum    
Fair Value Measurements    
Investments, measurement input 0.087 0.087
Level 3 | Senior secured loans | EBITDA Market Yields | Discounted cash flow | Maximum    
Fair Value Measurements    
Investments, measurement input 0.210 0.240
Level 3 | Senior secured loans | Revenue Market Yields | Discounted cash flow | Weighted Average Mean    
Fair Value Measurements    
Investments, measurement input 0.115 0.116
Level 3 | Senior secured loans | Revenue Market Yields | Discounted cash flow | Minimum    
Fair Value Measurements    
Investments, measurement input 0.093 0.090
Level 3 | Senior secured loans | Revenue Market Yields | Discounted cash flow | Maximum    
Fair Value Measurements    
Investments, measurement input 0.245 0.166
Level 3 | Senior secured loans | Probability weighting of alternative outcomes | Liquidation    
Fair Value Measurements    
Fair Value $ 9,221 $ 9,618
Level 3 | Senior secured loans | Probability weighting of alternative outcomes | Liquidation | Weighted Average Mean    
Fair Value Measurements    
Investments, measurement input 0.911 0.950
Level 3 | Senior secured loans | Probability weighting of alternative outcomes | Liquidation | Minimum    
Fair Value Measurements    
Investments, measurement input 0.911 0.950
Level 3 | Senior secured loans | Probability weighting of alternative outcomes | Liquidation | Maximum    
Fair Value Measurements    
Investments, measurement input 0.911 0.950
Level 3 | Senior secured loans | Revenue multiples | Discounted cash flow    
Fair Value Measurements    
Fair Value $ 711,503 $ 559,534
Level 3 | Senior secured loans | Revenue multiples | Discounted cash flow | Weighted Average Mean    
Fair Value Measurements    
Investments, measurement input 7.3 7.2
Level 3 | Senior secured loans | Revenue multiples | Discounted cash flow | Minimum    
Fair Value Measurements    
Investments, measurement input 0.8 0.7
Level 3 | Senior secured loans | Revenue multiples | Discounted cash flow | Maximum    
Fair Value Measurements    
Investments, measurement input 18.3 19.5
Level 3 | Senior secured loans | Revenue multiples | Enterprise value    
Fair Value Measurements    
Fair Value   $ 6,473
Level 3 | Senior secured loans | Revenue multiples | Enterprise value | Weighted Average Mean    
Fair Value Measurements    
Investments, measurement input 0.5 0.6
Level 3 | Senior secured loans | Revenue multiples | Enterprise value | Minimum    
Fair Value Measurements    
Investments, measurement input 0.4 0.5
Level 3 | Senior secured loans | Revenue multiples | Enterprise value | Maximum    
Fair Value Measurements    
Investments, measurement input 1.6 1.6
Level 3 | Unitranche secured loans | EBITDA multiples | Discounted cash flow    
Fair Value Measurements    
Fair Value $ 134,246 $ 151,703
Level 3 | Unitranche secured loans | EBITDA multiples | Discounted cash flow | Weighted Average Mean    
Fair Value Measurements    
Investments, measurement input 10.4 10.5
Level 3 | Unitranche secured loans | EBITDA multiples | Discounted cash flow | Minimum    
Fair Value Measurements    
Investments, measurement input 7.3 7.3
Level 3 | Unitranche secured loans | EBITDA multiples | Discounted cash flow | Maximum    
Fair Value Measurements    
Investments, measurement input 14.5 14.8
Level 3 | Unitranche secured loans | EBITDA Market Yields | Discounted cash flow | Weighted Average Mean    
Fair Value Measurements    
Investments, measurement input 0.135 0.150
Level 3 | Unitranche secured loans | EBITDA Market Yields | Discounted cash flow | Minimum    
Fair Value Measurements    
Investments, measurement input 0.086 0.086
Level 3 | Unitranche secured loans | EBITDA Market Yields | Discounted cash flow | Maximum    
Fair Value Measurements    
Investments, measurement input 0.222 0.246
Level 3 | Unitranche secured loans | Revenue Market Yields | Discounted cash flow | Weighted Average Mean    
Fair Value Measurements    
Investments, measurement input 0.132 0.123
Level 3 | Unitranche secured loans | Revenue Market Yields | Discounted cash flow | Minimum    
Fair Value Measurements    
Investments, measurement input 0.123 0.119
Level 3 | Unitranche secured loans | Revenue Market Yields | Discounted cash flow | Maximum    
Fair Value Measurements    
Investments, measurement input 0.141 0.127
Level 3 | Unitranche secured loans | Revenue multiples | Discounted cash flow    
Fair Value Measurements    
Fair Value $ 34,007 $ 33,150
Level 3 | Unitranche secured loans | Revenue multiples | Discounted cash flow | Weighted Average Mean    
Fair Value Measurements    
Investments, measurement input 9.2 9.4
Level 3 | Unitranche secured loans | Revenue multiples | Discounted cash flow | Minimum    
Fair Value Measurements    
Investments, measurement input 6.0 6.0
Level 3 | Unitranche secured loans | Revenue multiples | Discounted cash flow | Maximum    
Fair Value Measurements    
Investments, measurement input 12.5 12.8
Level 3 | Junior secured loans | EBITDA multiples | Discounted cash flow    
Fair Value Measurements    
Fair Value   $ 70,881
Level 3 | Junior secured loans | EBITDA multiples | Discounted cash flow | Weighted Average Mean    
Fair Value Measurements    
Investments, measurement input   13.5
Level 3 | Junior secured loans | EBITDA multiples | Discounted cash flow | Minimum    
Fair Value Measurements    
Investments, measurement input   13.5
Level 3 | Junior secured loans | EBITDA multiples | Discounted cash flow | Maximum    
Fair Value Measurements    
Investments, measurement input   13.5
Level 3 | Junior secured loans | Market yields | Discounted cash flow    
Fair Value Measurements    
Fair Value $ 116,680  
Level 3 | Junior secured loans | Market yields | Discounted cash flow | Weighted Average Mean    
Fair Value Measurements    
Investments, measurement input 0.141  
Level 3 | Junior secured loans | Market yields | Discounted cash flow | Minimum    
Fair Value Measurements    
Investments, measurement input 0.118  
Level 3 | Junior secured loans | Market yields | Discounted cash flow | Maximum    
Fair Value Measurements    
Investments, measurement input 0.173  
Level 3 | Junior secured loans | EBITDA Market Yields | Discounted cash flow | Weighted Average Mean    
Fair Value Measurements    
Investments, measurement input   0.126
Level 3 | Junior secured loans | EBITDA Market Yields | Discounted cash flow | Minimum    
Fair Value Measurements    
Investments, measurement input   0.116
Level 3 | Junior secured loans | EBITDA Market Yields | Discounted cash flow | Maximum    
Fair Value Measurements    
Investments, measurement input   0.184
Level 3 | Junior secured loans | Revenue Market Yields | Discounted cash flow | Weighted Average Mean    
Fair Value Measurements    
Investments, measurement input 0.220 0.162
Level 3 | Junior secured loans | Revenue Market Yields | Discounted cash flow | Minimum    
Fair Value Measurements    
Investments, measurement input 0.220 0.162
Level 3 | Junior secured loans | Revenue Market Yields | Discounted cash flow | Maximum    
Fair Value Measurements    
Investments, measurement input 0.220 0.162
Level 3 | Junior secured loans | Revenue multiples | Discounted cash flow    
Fair Value Measurements    
Fair Value $ 751 $ 348
Level 3 | Junior secured loans | Revenue multiples | Discounted cash flow | Weighted Average Mean    
Fair Value Measurements    
Investments, measurement input 1.0 0.9
Level 3 | Junior secured loans | Revenue multiples | Discounted cash flow | Minimum    
Fair Value Measurements    
Investments, measurement input 1.0 0.9
Level 3 | Junior secured loans | Revenue multiples | Discounted cash flow | Maximum    
Fair Value Measurements    
Investments, measurement input 1.0 0.9
Level 3 | Junior secured loans | Revenue multiples | Enterprise value    
Fair Value Measurements    
Fair Value $ 3,153 $ 6,241
Level 3 | Junior secured loans | Revenue multiples | Enterprise value | Weighted Average Mean    
Fair Value Measurements    
Investments, measurement input 0.7 1.6
Level 3 | Junior secured loans | Revenue multiples | Enterprise value | Minimum    
Fair Value Measurements    
Investments, measurement input 0.3 1.6
Level 3 | Junior secured loans | Revenue multiples | Enterprise value | Maximum    
Fair Value Measurements    
Investments, measurement input 1.6 1.6
Level 3 | Equity securities | EBITDA multiples | Enterprise value    
Fair Value Measurements    
Fair Value $ 99,521 $ 52,062
Level 3 | Equity securities | EBITDA multiples | Enterprise value | Weighted Average Mean    
Fair Value Measurements    
Investments, measurement input 11.3 10.7
Level 3 | Equity securities | EBITDA multiples | Enterprise value | Minimum    
Fair Value Measurements    
Investments, measurement input 3.8 6.3
Level 3 | Equity securities | EBITDA multiples | Enterprise value | Maximum    
Fair Value Measurements    
Investments, measurement input 21.5 20.5
Level 3 | Equity securities | Revenue multiples | Enterprise value    
Fair Value Measurements    
Fair Value $ 52,082 $ 29,920
Level 3 | Equity securities | Revenue multiples | Enterprise value | Weighted Average Mean    
Fair Value Measurements    
Investments, measurement input 3.6 3.6
Level 3 | Equity securities | Revenue multiples | Enterprise value | Minimum    
Fair Value Measurements    
Investments, measurement input 0.4 0.5
Level 3 | Equity securities | Revenue multiples | Enterprise value | Maximum    
Fair Value Measurements    
Investments, measurement input 11.8 11.8
Level 3 | Equity securities | Volatility | Option pricing model    
Fair Value Measurements    
Fair Value $ 3,452 $ 1,487
Level 3 | Equity securities | Volatility | Option pricing model | Weighted Average Mean    
Fair Value Measurements    
Investments, measurement input 0.470 0.596
Level 3 | Equity securities | Volatility | Option pricing model | Minimum    
Fair Value Measurements    
Investments, measurement input 0.250 0.350
Level 3 | Equity securities | Volatility | Option pricing model | Maximum    
Fair Value Measurements    
Investments, measurement input 0.725 0.740
[1] All of the Company’s investments are issued by eligible portfolio companies, as defined in the Investment Company Act of 1940, as amended, (the “1940 Act”), unless otherwise noted. All of the Company’s investments are issued by U.S. portfolio companies unless otherwise noted.
[2] Except as otherwise noted, because there is no readily available market value for these investments, the fair value of each of these investments is determined in good faith using significant unobservable inputs by the Valuation Designee. (See Note 4 in the accompanying notes to the consolidated financial statements).
[3] Except as otherwise noted, because there is no readily available market value for these investments, the fair value of each of these investments is determined in good faith using significant unobservable inputs by the Valuation Designee. (See Note 4 in the accompanying notes to the consolidated financial statements.)