XML 51 R40.htm IDEA: XBRL DOCUMENT v3.24.1.u1
INVESTMENTS - Fair Value Level 3 (Details)
$ in Thousands
Mar. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value $ 1,363,048 $ 1,349,121
Senior debt and 1st lien notes    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value 982,334 985,158
Subordinated debt and 2nd lien notes    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value 107,913 106,894
Equity shares    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value 207,185 192,641
Equity warrants    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value 1,147 1,043
Structured products    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value 27,744 26,173
Level 3    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value 1,261,653 1,254,451
Level 3 | Senior debt and 1st lien notes    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value 946,150 949,079
Level 3 | Senior debt and 1st lien notes | Yield Analysis | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value $ 844,660 $ 844,635
Level 3 | Senior debt and 1st lien notes | Yield Analysis | Market Yield | Minimum    
Schedule of Equity Method Investments [Line Items]    
Measurement input 0.061 0.078
Level 3 | Senior debt and 1st lien notes | Yield Analysis | Market Yield | Maximum    
Schedule of Equity Method Investments [Line Items]    
Measurement input 0.270 0.196
Level 3 | Senior debt and 1st lien notes | Yield Analysis | Market Yield | Weighted Average    
Schedule of Equity Method Investments [Line Items]    
Measurement input 0.109 0.112
Level 3 | Senior debt and 1st lien notes | Market Approach | Adjusted EBITDA Multiple    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value $ 10,163 $ 7,247
Level 3 | Senior debt and 1st lien notes | Market Approach | Adjusted EBITDA Multiple | Minimum    
Schedule of Equity Method Investments [Line Items]    
Measurement input 1.2 1.1
Level 3 | Senior debt and 1st lien notes | Market Approach | Adjusted EBITDA Multiple | Maximum    
Schedule of Equity Method Investments [Line Items]    
Measurement input 12.5 12.5
Level 3 | Senior debt and 1st lien notes | Market Approach | Adjusted EBITDA Multiple | Weighted Average    
Schedule of Equity Method Investments [Line Items]    
Measurement input 9.3 3.5
Level 3 | Senior debt and 1st lien notes | Recent Transaction | Transaction Price    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value $ 79,471 $ 84,483
Level 3 | Senior debt and 1st lien notes | Recent Transaction | Transaction Price | Minimum    
Schedule of Equity Method Investments [Line Items]    
Measurement input 0.956 0.970
Level 3 | Senior debt and 1st lien notes | Recent Transaction | Transaction Price | Maximum    
Schedule of Equity Method Investments [Line Items]    
Measurement input 1.000 1.000
Level 3 | Senior debt and 1st lien notes | Recent Transaction | Transaction Price | Weighted Average    
Schedule of Equity Method Investments [Line Items]    
Measurement input 0.980 0.979
Level 3 | Senior debt and 1st lien notes | Valuation, Unadjusted Prices From Independent Pricing Services And Independent Indicative Broker Quotes    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value $ 11,856 $ 12,714
Level 3 | Subordinated debt and 2nd lien notes    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value 105,067 96,851
Level 3 | Subordinated debt and 2nd lien notes | Yield Analysis | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value $ 87,205 $ 85,803
Level 3 | Subordinated debt and 2nd lien notes | Yield Analysis | Market Yield | Minimum    
Schedule of Equity Method Investments [Line Items]    
Measurement input 0.090 0.085
Level 3 | Subordinated debt and 2nd lien notes | Yield Analysis | Market Yield | Maximum    
Schedule of Equity Method Investments [Line Items]    
Measurement input 0.177 0.189
Level 3 | Subordinated debt and 2nd lien notes | Yield Analysis | Market Yield | Weighted Average    
Schedule of Equity Method Investments [Line Items]    
Measurement input 0.127 0.131
Level 3 | Subordinated debt and 2nd lien notes | Market Approach | Adjusted EBITDA Multiple    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value $ 10,166 $ 4,986
Measurement input   11.0
Level 3 | Subordinated debt and 2nd lien notes | Market Approach | Adjusted EBITDA Multiple | Minimum    
Schedule of Equity Method Investments [Line Items]    
Measurement input 6.0  
Level 3 | Subordinated debt and 2nd lien notes | Market Approach | Adjusted EBITDA Multiple | Maximum    
Schedule of Equity Method Investments [Line Items]    
Measurement input 11.0  
Level 3 | Subordinated debt and 2nd lien notes | Market Approach | Adjusted EBITDA Multiple | Weighted Average    
Schedule of Equity Method Investments [Line Items]    
Measurement input 8.5 11.0
Level 3 | Subordinated debt and 2nd lien notes | Recent Transaction | Transaction Price    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value $ 1,875 $ 670
Measurement input 1.000 0.980
Level 3 | Subordinated debt and 2nd lien notes | Recent Transaction | Transaction Price | Weighted Average    
Schedule of Equity Method Investments [Line Items]    
Measurement input 1.000 0.980
Level 3 | Subordinated debt and 2nd lien notes | Valuation, Unadjusted Prices From Independent Pricing Services And Independent Indicative Broker Quotes    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value $ 5,821 $ 5,392
Level 3 | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value 193,533 192,563
Level 3 | Equity shares | Yield Analysis | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value $ 16,103 $ 8,788
Level 3 | Equity shares | Yield Analysis | Market Yield | Minimum    
Schedule of Equity Method Investments [Line Items]    
Measurement input 0.105 0.146
Level 3 | Equity shares | Yield Analysis | Market Yield | Maximum    
Schedule of Equity Method Investments [Line Items]    
Measurement input 0.142  
Level 3 | Equity shares | Yield Analysis | Market Yield | Weighted Average    
Schedule of Equity Method Investments [Line Items]    
Measurement input 0.130 0.146
Level 3 | Equity shares | Market Approach | Adjusted EBITDA Multiple    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value $ 162,274 $ 162,996
Level 3 | Equity shares | Market Approach | Adjusted EBITDA Multiple | Minimum    
Schedule of Equity Method Investments [Line Items]    
Measurement input 5.5 4.8
Level 3 | Equity shares | Market Approach | Adjusted EBITDA Multiple | Maximum    
Schedule of Equity Method Investments [Line Items]    
Measurement input 27.5 30.0
Level 3 | Equity shares | Market Approach | Adjusted EBITDA Multiple | Weighted Average    
Schedule of Equity Method Investments [Line Items]    
Measurement input 11.1 11.2
Level 3 | Equity shares | Market Approach | Revenue Multiple    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value $ 1,353 $ 1,390
Level 3 | Equity shares | Market Approach | Revenue Multiple | Minimum    
Schedule of Equity Method Investments [Line Items]    
Measurement input 6.0 6.5
Level 3 | Equity shares | Market Approach | Revenue Multiple | Maximum    
Schedule of Equity Method Investments [Line Items]    
Measurement input 9.3 9.5
Level 3 | Equity shares | Market Approach | Revenue Multiple | Weighted Average    
Schedule of Equity Method Investments [Line Items]    
Measurement input 6.5 6.8
Level 3 | Equity shares | Discounted Cash Flow Analysis | Discount Rate    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value $ 8,027 $ 6,080
Measurement input 0.145 0.142
Level 3 | Equity shares | Discounted Cash Flow Analysis | Discount Rate | Weighted Average    
Schedule of Equity Method Investments [Line Items]    
Measurement input 0.145 0.142
Level 3 | Equity shares | Net Asset Approach | Liabilities    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value $ 2,357 $ 2,131
Measurement input 64,894,600 55,281,800
Level 3 | Equity shares | Net Asset Approach | Liabilities | Weighted Average    
Schedule of Equity Method Investments [Line Items]    
Measurement input 64,894,600 55,281,800
Level 3 | Equity shares | Recent Transaction | Transaction Price    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value $ 749 $ 5,203
Level 3 | Equity shares | Recent Transaction | Transaction Price | Minimum    
Schedule of Equity Method Investments [Line Items]    
Measurement input 0.00 1.00
Level 3 | Equity shares | Recent Transaction | Transaction Price | Maximum    
Schedule of Equity Method Investments [Line Items]    
Measurement input 1,037.5 10.00
Level 3 | Equity shares | Recent Transaction | Transaction Price | Weighted Average    
Schedule of Equity Method Investments [Line Items]    
Measurement input 438.67 9.64
Level 3 | Equity shares | Valuation, Unadjusted Prices From Independent Pricing Services And Independent Indicative Broker Quotes    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value $ 2,670 $ 5,975
Level 3 | Equity warrants    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value 1,102 1,043
Level 3 | Equity warrants | Market Approach    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value $ 1,102 $ 1,043
Level 3 | Equity warrants | Market Approach | Adjusted EBITDA Multiple | Minimum    
Schedule of Equity Method Investments [Line Items]    
Measurement input 6.3 6.3
Level 3 | Equity warrants | Market Approach | Adjusted EBITDA Multiple | Maximum    
Schedule of Equity Method Investments [Line Items]    
Measurement input 12.5 12.5
Level 3 | Equity warrants | Market Approach | Adjusted EBITDA Multiple | Weighted Average    
Schedule of Equity Method Investments [Line Items]    
Measurement input 7.7 7.5
Level 3 | Structured products    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value $ 15,801 $ 14,915
Level 3 | Structured products | Valuation, Unadjusted Prices From Independent Pricing Services And Independent Indicative Broker Quotes    
Schedule of Equity Method Investments [Line Items]    
Total investments at fair value $ 15,801 $ 14,915