XML 55 R44.htm IDEA: XBRL DOCUMENT v3.25.1
INVESTMENTS - Fair Value Level 3 (Details)
Mar. 31, 2025
USD ($)
Dec. 31, 2024
USD ($)
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 3,430,001,000 $ 3,094,065,000
Senior debt and 1st lien notes    
Schedule of Equity Method Investments [Line Items]    
Fair Value 2,821,555,000 2,503,156,000
Subordinated debt and 2nd lien notes    
Schedule of Equity Method Investments [Line Items]    
Fair Value 125,707,000 122,748,000
Structured products    
Schedule of Equity Method Investments [Line Items]    
Fair Value 84,460,000 80,401,000
Equity shares    
Schedule of Equity Method Investments [Line Items]    
Fair Value 355,740,000 337,684,000
Equity warrants    
Schedule of Equity Method Investments [Line Items]    
Fair Value 2,880,000 2,813,000
Royalty rights    
Schedule of Equity Method Investments [Line Items]    
Fair Value 15,946,000 14,583,000
Level 3    
Schedule of Equity Method Investments [Line Items]    
Fair Value 3,228,587,000 2,888,065,000
Level 3 | Senior debt and 1st lien notes    
Schedule of Equity Method Investments [Line Items]    
Fair Value 2,721,811,000 2,402,177,000
Level 3 | Senior debt and 1st lien notes | Yield Analysis | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 2,317,807,000 $ 1,975,176,000
Level 3 | Senior debt and 1st lien notes | Yield Analysis | Minimum | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Input 0.054 0.065
Level 3 | Senior debt and 1st lien notes | Yield Analysis | Maximum | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Input 0.221 0.758
Level 3 | Senior debt and 1st lien notes | Yield Analysis | Weighted Average | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Input 0.103 0.104
Level 3 | Senior debt and 1st lien notes | Market Approach | Adjusted EBITDA Multiple    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 39,757,000 $ 35,525,000
Level 3 | Senior debt and 1st lien notes | Market Approach | Minimum | Adjusted EBITDA Multiple    
Schedule of Equity Method Investments [Line Items]    
Input 0.5 0.5
Level 3 | Senior debt and 1st lien notes | Market Approach | Maximum | Adjusted EBITDA Multiple    
Schedule of Equity Method Investments [Line Items]    
Input 9.8 9.0
Level 3 | Senior debt and 1st lien notes | Market Approach | Weighted Average | Adjusted EBITDA Multiple    
Schedule of Equity Method Investments [Line Items]    
Input 7.9 8.2
Level 3 | Senior debt and 1st lien notes | Recent Transaction | Transaction Price    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 364,247,000 $ 391,476,000
Level 3 | Senior debt and 1st lien notes | Recent Transaction | Minimum | Transaction Price    
Schedule of Equity Method Investments [Line Items]    
Input 0.975 0.950
Level 3 | Senior debt and 1st lien notes | Recent Transaction | Maximum | Transaction Price    
Schedule of Equity Method Investments [Line Items]    
Input 1.000 1.000
Level 3 | Senior debt and 1st lien notes | Recent Transaction | Weighted Average | Transaction Price    
Schedule of Equity Method Investments [Line Items]    
Input 0.990 0.986
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]    
Fair Value   $ 15,937,000
Level 3 | Subordinated debt and 2nd lien notes    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 107,615,000 110,909,000
Level 3 | Subordinated debt and 2nd lien notes | Yield Analysis | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 79,559,000 $ 78,884,000
Level 3 | Subordinated debt and 2nd lien notes | Yield Analysis | Minimum | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Input 0.086 0.080
Level 3 | Subordinated debt and 2nd lien notes | Yield Analysis | Maximum | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Input 0.200 0.186
Level 3 | Subordinated debt and 2nd lien notes | Yield Analysis | Weighted Average | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Input 0.133 0.131
Level 3 | Subordinated debt and 2nd lien notes | Market Approach | Adjusted EBITDA Multiple    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 27,065,000 $ 25,667,000
Level 3 | Subordinated debt and 2nd lien notes | Market Approach | Minimum | Adjusted EBITDA Multiple    
Schedule of Equity Method Investments [Line Items]    
Input 0.9 0.9
Level 3 | Subordinated debt and 2nd lien notes | Market Approach | Maximum | Adjusted EBITDA Multiple    
Schedule of Equity Method Investments [Line Items]    
Input 27.7 22.4
Level 3 | Subordinated debt and 2nd lien notes | Market Approach | Weighted Average | Adjusted EBITDA Multiple    
Schedule of Equity Method Investments [Line Items]    
Input 17.0 14.8
Level 3 | Subordinated debt and 2nd lien notes | Recent Transaction | Transaction Price    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 991,000 $ 702,000
Input 0.980 0.980
Level 3 | Subordinated debt and 2nd lien notes | Recent Transaction | Weighted Average | Transaction Price    
Schedule of Equity Method Investments [Line Items]    
Input 0.980 0.980
Level 3 | Subordinated debt and 2nd lien notes | Expected Recovery | Expected Recovery    
Schedule of Equity Method Investments [Line Items]    
Fair Value   $ 5,656,000
Input   5,656,100
Level 3 | Subordinated debt and 2nd lien notes | Expected Recovery | Weighted Average | Expected Recovery    
Schedule of Equity Method Investments [Line Items]    
Input   5,656,100
Level 3 | Structured products    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 24,595,000 $ 19,899,000
Level 3 | Structured products | Yield Analysis | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 3,988,000 $ 3,962,000
Input 0.096 0.097
Level 3 | Structured products | Yield Analysis | Weighted Average | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Input 0.096 0.097
Level 3 | Structured products | Valuation, Unadjusted Prices From Independent Pricing Services And Independent Indicative Broker Quotes    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 20,607,000  
Level 3 | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Fair Value 355,740,000 $ 337,684,000
Level 3 | Equity shares | Yield Analysis | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 31,294,000 $ 30,517,000
Level 3 | Equity shares | Yield Analysis | Minimum | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Input 0.115 0.108
Level 3 | Equity shares | Yield Analysis | Maximum | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Input 0.305 0.305
Level 3 | Equity shares | Yield Analysis | Weighted Average | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Input 0.145 0.141
Level 3 | Equity shares | Market Approach | Adjusted EBITDA Multiple    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 294,070,000 $ 282,073,000
Level 3 | Equity shares | Market Approach | Revenue Multiple    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 801,000 $ 1,367,000
Level 3 | Equity shares | Market Approach | Minimum | Adjusted EBITDA Multiple    
Schedule of Equity Method Investments [Line Items]    
Input 0.5 0.5
Level 3 | Equity shares | Market Approach | Minimum | Revenue Multiple    
Schedule of Equity Method Investments [Line Items]    
Input 5.5 5.5
Level 3 | Equity shares | Market Approach | Maximum | Adjusted EBITDA Multiple    
Schedule of Equity Method Investments [Line Items]    
Input 28.5 28.5
Level 3 | Equity shares | Market Approach | Maximum | Revenue Multiple    
Schedule of Equity Method Investments [Line Items]    
Input 8.5 8.8
Level 3 | Equity shares | Market Approach | Weighted Average | Adjusted EBITDA Multiple    
Schedule of Equity Method Investments [Line Items]    
Input 12.8 11.1
Level 3 | Equity shares | Market Approach | Weighted Average | Revenue Multiple    
Schedule of Equity Method Investments [Line Items]    
Input 5.7 5.8
Level 3 | Equity shares | Recent Transaction | Transaction Price    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 12,089,000 $ 8,843,000
Level 3 | Equity shares | Recent Transaction | Minimum | Transaction Price    
Schedule of Equity Method Investments [Line Items]    
Input 1.00 1.00
Level 3 | Equity shares | Recent Transaction | Maximum | Transaction Price    
Schedule of Equity Method Investments [Line Items]    
Input 1,000 1,847.58
Level 3 | Equity shares | Recent Transaction | Weighted Average | Transaction Price    
Schedule of Equity Method Investments [Line Items]    
Input 115.24 1,326.31
Level 3 | Equity shares | Discounted Cash Flow Analysis | Discount Rate    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 9,991,000 $ 8,426,000
Input 0.129 0.129
Level 3 | Equity shares | Discounted Cash Flow Analysis | Weighted Average | Discount Rate    
Schedule of Equity Method Investments [Line Items]    
Input 0.129 0.129
Level 3 | Equity shares | Net Asset Approach | Liabilities    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 7,495,000 $ 6,458,000
Input 100,714,100 96,678,300
Level 3 | Equity shares | Net Asset Approach | Weighted Average | Liabilities    
Schedule of Equity Method Investments [Line Items]    
Input 100,714,100 96,678,300
Level 3 | Equity warrants    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 2,880,000 $ 2,813,000
Level 3 | Equity warrants | Market Approach | Adjusted EBITDA Multiple    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 2,880,000 $ 2,813,000
Level 3 | Equity warrants | Market Approach | Minimum | Adjusted EBITDA Multiple    
Schedule of Equity Method Investments [Line Items]    
Input 0.5 0.5
Level 3 | Equity warrants | Market Approach | Maximum | Adjusted EBITDA Multiple    
Schedule of Equity Method Investments [Line Items]    
Input 11.5 11.8
Level 3 | Equity warrants | Market Approach | Weighted Average | Adjusted EBITDA Multiple    
Schedule of Equity Method Investments [Line Items]    
Input 8.7 8.0
Level 3 | Royalty rights    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 15,946,000 $ 14,583,000
Level 3 | Royalty rights | Yield Analysis | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 15,946,000 $ 14,583,000
Level 3 | Royalty rights | Yield Analysis | Minimum | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Input 0.156 0.186
Level 3 | Royalty rights | Yield Analysis | Maximum | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Input 0.300 0.264
Level 3 | Royalty rights | Yield Analysis | Weighted Average | Market Yield    
Schedule of Equity Method Investments [Line Items]    
Input 0.196 0.210