XML 76 R57.htm IDEA: XBRL DOCUMENT v3.25.0.1
Fair Value Measurements - Significant Unobservable Inputs of the Company’s Level 3 Financial Instruments (Details)
$ in Thousands
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 68,419,777 $ 50,743,911
Level 3    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 61,482,810 43,504,923
Level 3 | First lien debt    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 57,154,971 41,336,737
Level 3 | First lien debt | Yield Analysis    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 56,304,438 40,753,427
Level 3 | First lien debt | Asset Recoverability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value   89,674
Level 3 | First lien debt | Asset Recoverability | Discount rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 6,178  
Level 3 | First lien debt | Asset Recoverability | Market multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 405,666  
Level 3 | First lien debt | Market Quotations    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 438,689 $ 493,636
Level 3 | First lien debt | Low | Yield Analysis | Discount rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 0.0320 0.0577
Level 3 | First lien debt | Low | Asset Recoverability | Discount rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 0.1033  
Level 3 | First lien debt | Low | Asset Recoverability | Market multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 4.75 4.75
Level 3 | First lien debt | Low | Market Quotations | Quoted price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 66.93 86.83
Level 3 | First lien debt | High | Yield Analysis | Discount rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 0.2267 0.3089
Level 3 | First lien debt | High | Asset Recoverability | Discount rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 0.1092  
Level 3 | First lien debt | High | Asset Recoverability | Market multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 10.75 10.5
Level 3 | First lien debt | High | Market Quotations | Quoted price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 101.25 100.38
Level 3 | First lien debt | Weighted Average | Yield Analysis | Discount rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 0.0985 0.1005
Level 3 | First lien debt | Weighted Average | Asset Recoverability | Discount rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 0.1036  
Level 3 | First lien debt | Weighted Average | Asset Recoverability | Market multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 9.9 9.26
Level 3 | First lien debt | Weighted Average | Market Quotations | Quoted price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 99.51 98.02
Level 3 | Second lien debt    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 2,088,319 $ 926,865
Level 3 | Second lien debt | Yield Analysis    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 2,088,319 910,170
Level 3 | Second lien debt | Market Quotations    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value   $ 16,695
Level 3 | Second lien debt | Low | Yield Analysis | Discount rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 0.0876 0.1007
Level 3 | Second lien debt | Low | Market Quotations | Quoted price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input   92.75
Level 3 | Second lien debt | High | Yield Analysis | Discount rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 0.2668 0.1531
Level 3 | Second lien debt | High | Market Quotations | Quoted price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input   92.75
Level 3 | Second lien debt | Weighted Average | Yield Analysis | Discount rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 0.1079 0.1156
Level 3 | Second lien debt | Weighted Average | Market Quotations | Quoted price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input   92.75
Level 3 | Unsecured debt    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 157,115 $ 18,171
Level 3 | Unsecured debt | Yield Analysis    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 157,115 $ 18,171
Level 3 | Unsecured debt | Low | Yield Analysis | Discount rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 7.71 14.9
Level 3 | Unsecured debt | High | Yield Analysis | Discount rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 13.94 14.9
Level 3 | Unsecured debt | Weighted Average | Yield Analysis | Discount rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 8.83 14.9
Level 3 | Structured finance obligations    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value   $ 365,899
Level 3 | Structured finance obligations | Market Quotations    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value   $ 365,899
Level 3 | Structured finance obligations | Low | Market Quotations | Quoted price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input   86.18
Level 3 | Structured finance obligations | High | Market Quotations | Quoted price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input   100.97
Level 3 | Structured finance obligations | Weighted Average | Market Quotations | Quoted price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input   97.97
Level 3 | Structured finance obligations - debt instruments    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 590,509  
Level 3 | Structured finance obligations - debt instruments | Market Quotations    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 590,509  
Level 3 | Structured finance obligations - debt instruments | Low | Market Quotations | Quoted price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 92.45  
Level 3 | Structured finance obligations - debt instruments | High | Market Quotations | Quoted price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 104.21  
Level 3 | Structured finance obligations - debt instruments | Weighted Average | Market Quotations | Quoted price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 100.78  
Level 3 | Structured finance obligations - equity instruments    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 141,139  
Level 3 | Structured finance obligations - equity instruments | Market Quotations    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 141,139  
Level 3 | Structured finance obligations - equity instruments | Low | Market Quotations | Quoted price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 21.89  
Level 3 | Structured finance obligations - equity instruments | High | Market Quotations | Quoted price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 100  
Level 3 | Structured finance obligations - equity instruments | Weighted Average | Market Quotations | Quoted price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 87.1  
Level 3 | Equity investments    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 1,350,757 $ 857,251
Level 3 | Equity investments | Yield Analysis    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 668,930 302,733
Level 3 | Equity investments | Asset Recoverability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 314,967 265,631
Level 3 | Equity investments | Asset Recoverability | Market multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 46,923  
Level 3 | Equity investments | Market Quotations    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 282,542  
Level 3 | Equity investments | Market Quotations | Quoted price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value   1,212
Level 3 | Equity investments | Market Quotations | Performance multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value   227,117
Level 3 | Equity investments | Option Pricing Model    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 29,559 $ 60,558
Level 3 | Equity investments | Transaction Price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 7,836  
Level 3 | Equity investments | Low | Yield Analysis | Discount rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 0.0954 0.0993
Level 3 | Equity investments | Low | Asset Recoverability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 1.0000 1.0000
Level 3 | Equity investments | Low | Asset Recoverability | Market multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 0.105  
Level 3 | Equity investments | Low | Market Quotations | Quoted price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input   25.00
Level 3 | Equity investments | Low | Market Quotations | Performance multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 2.3 6.4
Level 3 | Equity investments | Low | Option Pricing Model | Volatility    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 0.2350 0.3200
Level 3 | Equity investments | High | Yield Analysis | Discount rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 0.2884 0.1792
Level 3 | Equity investments | High | Asset Recoverability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 1.0000 1.0000
Level 3 | Equity investments | High | Asset Recoverability | Market multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 0.105  
Level 3 | Equity investments | High | Market Quotations | Quoted price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input   25.00
Level 3 | Equity investments | High | Market Quotations | Performance multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 30 30
Level 3 | Equity investments | High | Option Pricing Model | Volatility    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 0.7050 0.5500
Level 3 | Equity investments | Weighted Average | Yield Analysis | Discount rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 0.1358 0.1318
Level 3 | Equity investments | Weighted Average | Asset Recoverability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 1.0000 1.0000
Level 3 | Equity investments | Weighted Average | Asset Recoverability | Market multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 0.105  
Level 3 | Equity investments | Weighted Average | Market Quotations | Quoted price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input   25.00
Level 3 | Equity investments | Weighted Average | Market Quotations | Performance multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 18.87 21.27
Level 3 | Equity investments | Weighted Average | Option Pricing Model | Volatility    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investment measurement input 0.3600 0.4375