Fair Value - Unobservable Inputs (Details) $ in Thousands |
Sep. 30, 2023
USD ($)
|
Dec. 31, 2022
USD ($)
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
$ 3,111,903
|
[1] |
$ 3,221,247
|
[2] |
| First lien |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
1,691,480
|
|
1,753,967
|
|
| Second lien |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
529,613
|
|
561,207
|
|
| Subordinated |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
86,238
|
|
76,659
|
|
| Equity and other |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
804,572
|
|
829,414
|
|
| Level III |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
3,027,649
|
|
3,136,291
|
|
| Level III | First lien |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
1,680,667
|
|
1,753,967
|
|
| Level III | First lien | Market & income approach |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
$ 1,652,759
|
|
$ 1,663,116
|
|
| Level III | First lien | Market & income approach | EBITDA multiple | Low |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
1.3
|
|
4.8
|
|
| Level III | First lien | Market & income approach | EBITDA multiple | High |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
32.5
|
|
38.0
|
|
| Level III | First lien | Market & income approach | EBITDA multiple | Weighted Average |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
15.2
|
|
15.3
|
|
| Level III | First lien | Market & income approach | Revenue multiple | Low |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
4.0
|
|
5.0
|
|
| Level III | First lien | Market & income approach | Revenue multiple | High |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
19.5
|
|
19.5
|
|
| Level III | First lien | Market & income approach | Revenue multiple | Weighted Average |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
7.0
|
|
9.5
|
|
| Level III | First lien | Market & income approach | Discount rate | Low |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.094
|
|
0.083
|
|
| Level III | First lien | Market & income approach | Discount rate | High |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.254
|
|
0.294
|
|
| Level III | First lien | Market & income approach | Discount rate | Weighted Average |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.116
|
|
0.111
|
|
| Level III | First lien | Other |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
$ 27,908
|
|
$ 90,851
|
|
| Level III | Second lien |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
461,833
|
|
480,068
|
|
| Level III | Second lien | Market & income approach |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
$ 458,833
|
|
$ 471,350
|
|
| Level III | Second lien | Market & income approach | EBITDA multiple | Low |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
7.8
|
|
8.2
|
|
| Level III | Second lien | Market & income approach | EBITDA multiple | High |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
21.0
|
|
32.0
|
|
| Level III | Second lien | Market & income approach | EBITDA multiple | Weighted Average |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
15.0
|
|
15.2
|
|
| Level III | Second lien | Market & income approach | Discount rate | Low |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.103
|
|
0.112
|
|
| Level III | Second lien | Market & income approach | Discount rate | High |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.340
|
|
0.471
|
|
| Level III | Second lien | Market & income approach | Discount rate | Weighted Average |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.125
|
|
0.137
|
|
| Level III | Second lien | Other |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
$ 3,000
|
|
$ 8,718
|
|
| Level III | Subordinated |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
80,577
|
|
72,842
|
|
| Level III | Subordinated | Market & income approach |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
$ 80,577
|
|
$ 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 |
32.5
|
|
23.5
|
|
| Level III | Subordinated | Market & income approach | EBITDA multiple | Weighted Average |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
16.2
|
|
16.3
|
|
| Level III | Subordinated | Market & income approach | Discount rate | Low |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.130
|
|
0.135
|
|
| Level III | Subordinated | Market & income approach | Discount rate | High |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.229
|
|
0.297
|
|
| Level III | Subordinated | Market & income approach | Discount rate | Weighted Average |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
0.165
|
|
0.170
|
|
| Level III | Equity and other |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
$ 804,572
|
|
$ 829,414
|
|
| Level III | Equity and other | Market & income approach |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
$ 798,186
|
|
$ 793,468
|
|
| Level III | Equity and other | Market & income approach | EBITDA multiple | Low |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
5.5
|
|
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 |
12.5
|
|
13.0
|
|
| Level III | Equity and other | Market & income approach | Revenue multiple | Low |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
4.0
|
|
10.5
|
|
| Level III | Equity and other | Market & income approach | Revenue multiple | High |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Measurement Input |
20.1
|
|
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 |
7.5
|
|
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 |
0.440
|
|
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 |
0.116
|
|
0.130
|
|
| Level III | Equity and other | Other |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Fair Value |
$ 6,386
|
|
$ 35,946
|
|
|
|