Fair Value - Unobservable Inputs (Details) $ in Thousands |
Mar. 31, 2023
USD ($)
|
Dec. 31, 2022
USD ($)
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
$ 3,270,326
|
[1] |
$ 3,221,247
|
[2] |
| Level III |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
3,184,377
|
|
3,136,291
|
|
| Level III | First lien | Market & income approach |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
$ 1,739,314
|
|
$ 1,663,116
|
|
| Level III | First lien | Market & income approach | EBITDA multiple | Low |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
4.0
|
|
4.8
|
|
| Level III | First lien | Market & income approach | EBITDA multiple | High |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
37.8
|
|
38.0
|
|
| Level III | First lien | Market & income approach | EBITDA multiple | Weighted Average |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
15.3
|
|
15.3
|
|
| Level III | First lien | Market & income approach | Revenue multiple | Low |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
4.5
|
|
5.0
|
|
| Level III | First lien | Market & income approach | Revenue multiple | High |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
18.0
|
|
19.5
|
|
| Level III | First lien | Market & income approach | Revenue multiple | Weighted Average |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
9.0
|
|
9.5
|
|
| Level III | First lien | Market & income approach | Discount rate | Low |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.080
|
|
0.083
|
|
| Level III | First lien | Market & income approach | Discount rate | High |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.328
|
|
0.294
|
|
| Level III | First lien | Market & income approach | Discount rate | Weighted Average |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.109
|
|
0.111
|
|
| Level III | First lien | Other |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
$ 59,432
|
|
$ 90,851
|
|
| Level III | Second lien | Market & income approach |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
$ 472,731
|
|
$ 471,350
|
|
| Level III | Second lien | Market & income approach | EBITDA multiple | Low |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
7.5
|
|
8.2
|
|
| Level III | Second lien | Market & income approach | EBITDA multiple | High |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
22.0
|
|
32.0
|
|
| Level III | Second lien | Market & income approach | EBITDA multiple | Weighted Average |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
14.7
|
|
15.2
|
|
| Level III | Second lien | Market & income approach | Discount rate | Low |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.107
|
|
0.112
|
|
| Level III | Second lien | Market & income approach | Discount rate | High |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.217
|
|
0.471
|
|
| Level III | Second lien | Market & income approach | Discount rate | Weighted Average |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.130
|
|
0.137
|
|
| Level III | Second lien | Other |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
$ 7,667
|
|
$ 8,718
|
|
| Level III | Subordinated | Market & income approach |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
$ 74,348
|
|
$ 72,842
|
|
| Level III | Subordinated | Market & income approach | EBITDA multiple | Low |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
9.0
|
|
8.0
|
|
| Level III | Subordinated | Market & income approach | EBITDA multiple | High |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
24.5
|
|
23.5
|
|
| Level III | Subordinated | Market & income approach | EBITDA multiple | Weighted Average |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
16.0
|
|
16.3
|
|
| Level III | Subordinated | Market & income approach | Discount rate | Low |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.131
|
|
0.135
|
|
| Level III | Subordinated | Market & income approach | Discount rate | High |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.317
|
|
0.297
|
|
| Level III | Subordinated | Market & income approach | Discount rate | Weighted Average |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.181
|
|
0.170
|
|
| Level III | Equity and other | Market & income approach |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
$ 810,242
|
|
$ 793,468
|
|
| Level III | Equity and other | Market & income approach | EBITDA multiple | Low |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
6.0
|
|
4.8
|
|
| Level III | Equity and other | Market & income approach | EBITDA multiple | High |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
26.5
|
|
26.5
|
|
| Level III | Equity and other | Market & income approach | EBITDA multiple | Weighted Average |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
12.4
|
|
13.0
|
|
| Level III | Equity and other | Market & income approach | Revenue multiple | Low |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
4.5
|
|
10.5
|
|
| Level III | Equity and other | Market & income approach | Revenue multiple | High |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
18.0
|
|
19.5
|
|
| Level III | Equity and other | Market & income approach | Revenue multiple | Weighted Average |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
7.1
|
|
14.6
|
|
| Level III | Equity and other | Market & income approach | Discount rate | Low |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.064
|
|
0.064
|
|
| Level III | Equity and other | Market & income approach | Discount rate | High |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.469
|
|
0.440
|
|
| Level III | Equity and other | Market & income approach | Discount rate | Weighted Average |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.126
|
|
0.130
|
|
| Level III | Equity and other | Other |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
$ 20,643
|
|
$ 35,946
|
|
|
|