XML 59 R41.htm IDEA: XBRL DOCUMENT v3.25.0.1
FAIR VALUE MEASUREMENTS - Unobservable Inputs (Details)
$ in Thousands
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 3,791,494 $ 3,193,561
Level 3    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 3,686,956 3,117,354
Level 3 | First Lien Debt    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 3,603,209 2,979,870
Level 3 | First Lien Debt | Yield Analysis | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 3,597,236 $ 2,979,870
Level 3 | First Lien Debt | Yield Analysis | Low | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.0805 0.0861
Level 3 | First Lien Debt | Yield Analysis | High | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.3406 0.2509
Level 3 | First Lien Debt | Yield Analysis | Weighted Average(3) | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.1031 0.1100
Level 3 | First Lien Debt | Market Approach | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 5,973  
Level 3 | First Lien Debt | Market Approach | Weighted Average(3) | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.065  
Level 3 | Second Lien Debt    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 33,351 $ 96,848
Level 3 | Second Lien Debt | Yield Analysis | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 33,351 $ 96,848
Level 3 | Second Lien Debt | Yield Analysis | Low | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.1018 0.1080
Level 3 | Second Lien Debt | Yield Analysis | High | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.1641 0.3113
Level 3 | Second Lien Debt | Yield Analysis | Weighted Average(3) | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.1509 0.1437
Level 3 | Other Debt Investments    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 9,198 $ 2,064
Level 3 | Other Debt Investments | Yield Analysis | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 8,313  
Level 3 | Other Debt Investments | Yield Analysis | Low | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.0942  
Level 3 | Other Debt Investments | Yield Analysis | High | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.1490  
Level 3 | Other Debt Investments | Yield Analysis | Weighted Average(3) | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.1074  
Level 3 | Other Debt Investments | Income Approach | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value   $ 1,894
Level 3 | Other Debt Investments | Income Approach | Low | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input   0.1460
Level 3 | Other Debt Investments | Income Approach | High | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input   0.1460
Level 3 | Other Debt Investments | Income Approach | Weighted Average(3) | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input   0.1460
Level 3 | Other Debt Investments | Market Approach | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 885 $ 170
Level 3 | Other Debt Investments | Market Approach | Low | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input   9
Level 3 | Other Debt Investments | Market Approach | High | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input   9
Level 3 | Other Debt Investments | Market Approach | Weighted Average(3) | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 9 9
Level 3 | Preferred equity | Income Approach | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 22,694 $ 18,758
Level 3 | Preferred equity | Income Approach | Low | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.1215 0.1219
Level 3 | Preferred equity | Income Approach | High | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.1750 0.1568
Level 3 | Preferred equity | Income Approach | Weighted Average(3) | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.1371 0.1347
Level 3 | Preferred equity | Market Approach | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 923 $ 1,275
Level 3 | Preferred equity | Market Approach | Low | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input   7.5
Level 3 | Preferred equity | Market Approach | High | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input   7.5
Level 3 | Preferred equity | Market Approach | Weighted Average(3) | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 8.5 7.5
Level 3 | Common equity | Market Approach | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 14,442 $ 16,600
Level 3 | Common equity | Market Approach | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 3,139 $ 1,939
Level 3 | Common equity | Market Approach | Low | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 3.9 8.1
Level 3 | Common equity | Market Approach | Low | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 7.6 7.6
Level 3 | Common equity | Market Approach | High | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 18.7 18.7
Level 3 | Common equity | Market Approach | High | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 12.7 9.8
Level 3 | Common equity | Market Approach | Weighted Average(3) | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 13.47 13.26
Level 3 | Common equity | Market Approach | Weighted Average(3) | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 8.8 8.47
Level 3 | Other Security Investments, Unsecured Debt | Yield Analysis    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 2,010