XML 52 R41.htm IDEA: XBRL DOCUMENT v3.25.3
Fair Value of Investments - Schedule of Significant Unobservable Inputs (Details)
$ in Thousands
Sep. 30, 2025
USD ($)
Dec. 31, 2024
USD ($)
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value $ 3,900,686 [1],[2] $ 3,161,223 [3],[4]
Discounted cash flow and market comparable | Level 3    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value 3,518,792 2,386,617
First lien senior secured debt | Discounted cash flow and market comparable | Level 3 | Yield and LTM Revenue multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value 5,670  
First lien senior secured debt | Discounted cash flow and market comparable | Level 3 | Yield and Forward Revenue multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value $ 136  
First lien senior secured debt | Discounted cash flow and market comparable | Level 3 | LTM Revenue multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 1.3  
First lien senior secured debt | Discounted cash flow and market comparable | Level 3 | Forward Revenue multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 0.3  
First lien senior secured debt | Discounted cash flow | Level 3    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value   2,379,881
First lien senior secured debt | Discounted cash flow | Level 3 | Yield    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value $ 3,466,446  
First lien senior secured debt | Market comparable | Level 3 | LTM Revenue multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value 3,693 $ 2,048
Investments at fair value, measurement input   0.6
First lien senior secured debt | Market comparable | Level 3 | LTM EBITDA multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value $ 34,370 $ 1,845
Investments at fair value, measurement input   14.3
First lien senior secured debt | Market comparable | Level 3 | LTM EBITDA multiple 2    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 10.3  
First lien senior secured debt | Market comparable | Level 3 | Forward EBITDA multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value $ 1,141 $ 1,345
Investments at fair value, measurement input   8.4
First lien senior secured debt | Market comparable | Level 3 | Forward EBITDA multiple 1    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 10.5  
First lien senior secured debt | Market comparable | Level 3 | Forward EBITDA multiple 2    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 7.3  
First lien senior secured debt | Market comparable | Level 3 | Forward EBITDA multiple 3    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 8.0  
First lien senior secured debt | Market comparable | Level 3 | Forward Revenue multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value $ 1,964 $ 1,483
First lien senior secured debt | Market comparable | Level 3 | Forward Revenue multiple 2    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 0.5  
First lien senior secured debt | Market comparable | Level 3 | Forward Revenue multiple and Forward EBITDA multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value $ 2,106  
First lien senior secured debt | Market comparable | Level 3 | LTM EBITDA multiple and Forward EBITDA multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value 1,645  
First lien senior secured debt | Market comparable | Level 3 | LTM Revenue multiple and Forward Revenue multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value $ 1,603  
First lien senior secured debt | Minimum | Discounted cash flow and market comparable | Level 3 | Yield 1    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 0.124  
First lien senior secured debt | Minimum | Discounted cash flow and market comparable | Level 3 | Yield 2    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 0.247  
First lien senior secured debt | Minimum | Discounted cash flow | Level 3 | Yield    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 0.086 0.093
First lien senior secured debt | Minimum | Market comparable | Level 3 | LTM Revenue multiple 1    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 1.0  
First lien senior secured debt | Minimum | Market comparable | Level 3 | LTM Revenue multiple 2    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 0.6  
First lien senior secured debt | Minimum | Market comparable | Level 3 | LTM EBITDA multiple 1    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 7.6  
First lien senior secured debt | Minimum | Market comparable | Level 3 | Forward Revenue multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input   0.9
First lien senior secured debt | Minimum | Market comparable | Level 3 | Forward Revenue multiple 1    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 0.9  
First lien senior secured debt | Minimum | Market comparable | Level 3 | Forward Revenue multiple 3    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 0.6  
First lien senior secured debt | Maximum | Discounted cash flow and market comparable | Level 3 | Yield 1    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 0.125  
First lien senior secured debt | Maximum | Discounted cash flow and market comparable | Level 3 | Yield 2    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 0.249  
First lien senior secured debt | Maximum | Discounted cash flow | Level 3 | Yield    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 1.032 0.563
First lien senior secured debt | Maximum | Market comparable | Level 3 | LTM Revenue multiple 1    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 2.3  
First lien senior secured debt | Maximum | Market comparable | Level 3 | LTM Revenue multiple 2    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 0.9  
First lien senior secured debt | Maximum | Market comparable | Level 3 | LTM EBITDA multiple 1    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 14.0  
First lien senior secured debt | Maximum | Market comparable | Level 3 | Forward Revenue multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input   2.0
First lien senior secured debt | Maximum | Market comparable | Level 3 | Forward Revenue multiple 1    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 3.3  
First lien senior secured debt | Maximum | Market comparable | Level 3 | Forward Revenue multiple 3    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 0.9  
First lien senior secured debt | Weighted Average | Discounted cash flow and market comparable | Level 3 | Yield 1    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 0.124  
First lien senior secured debt | Weighted Average | Discounted cash flow and market comparable | Level 3 | Yield 2    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 0.248  
First lien senior secured debt | Weighted Average | Discounted cash flow and market comparable | Level 3 | LTM Revenue multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 1.3  
First lien senior secured debt | Weighted Average | Discounted cash flow and market comparable | Level 3 | Forward Revenue multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 0.3  
First lien senior secured debt | Weighted Average | Discounted cash flow | Level 3 | Yield    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 0.099 0.109
First lien senior secured debt | Weighted Average | Market comparable | Level 3 | LTM Revenue multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input   0.6
First lien senior secured debt | Weighted Average | Market comparable | Level 3 | LTM Revenue multiple 1    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 1.5  
First lien senior secured debt | Weighted Average | Market comparable | Level 3 | LTM Revenue multiple 2    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 0.6  
First lien senior secured debt | Weighted Average | Market comparable | Level 3 | LTM EBITDA multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input   14.3
First lien senior secured debt | Weighted Average | Market comparable | Level 3 | LTM EBITDA multiple 1    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 13.8  
First lien senior secured debt | Weighted Average | Market comparable | Level 3 | LTM EBITDA multiple 2    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 10.3  
First lien senior secured debt | Weighted Average | Market comparable | Level 3 | Forward EBITDA multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input   8.4
First lien senior secured debt | Weighted Average | Market comparable | Level 3 | Forward EBITDA multiple 1    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 10.5  
First lien senior secured debt | Weighted Average | Market comparable | Level 3 | Forward EBITDA multiple 2    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 7.3  
First lien senior secured debt | Weighted Average | Market comparable | Level 3 | Forward EBITDA multiple 3    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 8.0  
First lien senior secured debt | Weighted Average | Market comparable | Level 3 | Forward Revenue multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input   1.3
First lien senior secured debt | Weighted Average | Market comparable | Level 3 | Forward Revenue multiple 1    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 1.2  
First lien senior secured debt | Weighted Average | Market comparable | Level 3 | Forward Revenue multiple 2    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 0.5  
First lien senior secured debt | Weighted Average | Market comparable | Level 3 | Forward Revenue multiple 3    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 0.6  
Sponsor subordinated note    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value $ 18 $ 15
Sponsor subordinated note | Level 3    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value 18 15
Sponsor subordinated note | Market comparable | Level 3    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value   $ 15
Sponsor subordinated note | Market comparable | Level 3 | LTM EBITDA multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value $ 18  
Investments at fair value, measurement input 7.6 7.6
Sponsor subordinated note | Weighted Average | Market comparable | Level 3 | LTM EBITDA multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Investments at fair value, measurement input 7.6 7.6
[1] Unless otherwise indicated, all investments represent co-investments made with the Company’s affiliates in accordance with the terms of the exemptive relief that the Company received from the U.S. Securities and Exchange Commission. Refer to Note 6 for further information.
[2] Unless otherwise indicated, all investments are considered Level 3 investments.
[3] Unless otherwise indicated, all investments represent co-investments made with the Company’s affiliates in accordance with the terms of the exemptive relief that the Company received from the U.S. Securities and Exchange Commission. Refer to Note 6 for further information.
[4] Unless otherwise indicated, all investments are considered Level 3 investments.