XML 46 R35.htm IDEA: XBRL DOCUMENT v3.25.1
FAIR VALUE MEASUREMENTS - Unobservable Inputs (Details)
$ in Thousands
Mar. 31, 2025
USD ($)
Dec. 31, 2024
USD ($)
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 3,788,178 $ 3,791,494
Level 3    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 3,728,366 3,686,956
Level 3 | First Lien Debt    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 3,631,679 3,603,209
Level 3 | First Lien Debt | Yield Analysis | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 3,628,634 $ 3,597,236
Level 3 | First Lien Debt | Yield Analysis | Low | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.0585 0.0805
Level 3 | First Lien Debt | Yield Analysis | Low | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.065  
Level 3 | First Lien Debt | Yield Analysis | High | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.4846 0.3406
Level 3 | First Lien Debt | Yield Analysis | High | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.0825  
Level 3 | First Lien Debt | Yield Analysis | Weighted Average | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.1020 0.1031
Level 3 | First Lien Debt | Market Approach | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 3,045 $ 5,973
Level 3 | First Lien Debt | Market Approach | Weighted Average | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.0652 0.065
Level 3 | Second Lien Debt    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 49,212 $ 33,351
Level 3 | Second Lien Debt | Yield Analysis | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 46,149 $ 33,351
Level 3 | Second Lien Debt | Yield Analysis | Low | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.1054 0.1018
Level 3 | Second Lien Debt | Yield Analysis | High | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.2218 0.1641
Level 3 | Second Lien Debt | Yield Analysis | Weighted Average | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.1814 0.1509
Level 3 | Second Lien Debt | Market Approach | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 3,063  
Level 3 | Second Lien Debt | Market Approach | Weighted Average | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.0825  
Level 3 | Other Debt Investments    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 9,603 $ 9,198
Level 3 | Other Debt Investments | Yield Analysis | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 8,475 $ 8,313
Level 3 | Other Debt Investments | Yield Analysis | Low | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.1420 0.0942
Level 3 | Other Debt Investments | Yield Analysis | High | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.1650 0.1490
Level 3 | Other Debt Investments | Yield Analysis | Weighted Average | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.1477 0.1074
Level 3 | Other Debt Investments | Market Approach | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 1,128 $ 885
Level 3 | Other Debt Investments | Market Approach | Low | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 8.25  
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 | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 8.32 9
Level 3 | Preferred equity | Income Approach | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 18,930 $ 22,694
Level 3 | Preferred equity | Income Approach | Low | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.1184 0.1215
Level 3 | Preferred equity | Income Approach | High | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.1583 0.1750
Level 3 | Preferred equity | Income Approach | Weighted Average | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.1284 0.1371
Level 3 | Preferred equity | Market Approach | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 4,266 $ 923
Level 3 | Preferred equity | Market Approach | Low | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 8.25  
Level 3 | Preferred equity | Market Approach | High | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 15.75  
Level 3 | Preferred equity | Market Approach | Weighted Average | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 13.81 8.5
Level 3 | Common equity | Market Approach | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 11,705 $ 14,442
Level 3 | Common equity | Market Approach | Revenue Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 2,971 $ 3,139
Level 3 | Common equity | Market Approach | Low | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 3.9 3.9
Level 3 | Common equity | Market Approach | Low | Revenue Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 9 7.6
Level 3 | Common equity | Market Approach | High | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 18.6 18.7
Level 3 | Common equity | Market Approach | High | Revenue Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 22.5 12.7
Level 3 | Common equity | Market Approach | Weighted Average | EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 12.17 13.47
Level 3 | Common equity | Market Approach | Weighted Average | Revenue Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 12.71 8.8
Level 3 | Other Security Investments, Unsecured Debt | Yield Analysis    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 3,000 $ 2,010