XML 52 R38.htm IDEA: XBRL DOCUMENT v3.22.4
Organization, Business, Basis of Presentation and Summary of Significant Accounting Policies - Fair Value Level 3 (Details)
$ in Thousands
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 2,448,935 $ 1,800,594
Senior debt and 1st lien notes    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 1,696,192 1,221,598
Subordinated debt and 2nd lien notes    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 263,139 240,037
Structured Products    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 73,550 40,271
Equity shares    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 284,570 154,477
Equity warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 1,057 1,107
Level 3    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 2,127,521 1,520,038
Level 3 | Senior debt and 1st lien notes    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 1,591,356 1,137,323
Level 3 | Senior debt and 1st lien notes | Yield Analysis    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 1,305,819 $ 717,374
Level 3 | Senior debt and 1st lien notes | Yield Analysis | Minimum | Market Yield    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.077 0.052
Level 3 | Senior debt and 1st lien notes | Yield Analysis | Maximum | Market Yield    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.373 0.335
Level 3 | Senior debt and 1st lien notes | Yield Analysis | Weighted Average | Market Yield    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.117 0.077
Level 3 | Senior debt and 1st lien notes | Market Approach | Adjusted EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 14,794  
Input 6.0  
Level 3 | Senior debt and 1st lien notes | Market Approach | Revenue Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 1,263  
Input 0.2  
Level 3 | Senior debt and 1st lien notes | Market Approach | Weighted Average | Adjusted EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 6.0  
Level 3 | Senior debt and 1st lien notes | Market Approach | Weighted Average | Revenue Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.2  
Level 3 | Senior debt and 1st lien notes | Discounted Cash Flow Analysis    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 13,153  
Level 3 | Senior debt and 1st lien notes | Discounted Cash Flow Analysis | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.130  
Level 3 | Senior debt and 1st lien notes | Discounted Cash Flow Analysis | Weighted Average | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.130  
Level 3 | Senior debt and 1st lien notes | Recent Transaction    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 233,824 $ 416,010
Level 3 | Senior debt and 1st lien notes | Recent Transaction | Minimum | Transaction Price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.967 0.965
Level 3 | Senior debt and 1st lien notes | Recent Transaction | Maximum | Transaction Price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 1.000 0.990
Level 3 | Senior debt and 1st lien notes | Recent Transaction | Weighted Average | Transaction Price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.975 0.977
Level 3 | Senior debt and 1st lien notes | Valuation, Unadjusted Prices From Independent Pricing Services And Independent Indicative Broker Quotes    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 22,503 $ 3,939
Level 3 | Subordinated debt and 2nd lien notes    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 234,214 230,569
Level 3 | Subordinated debt and 2nd lien notes | Yield Analysis    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 182,856 $ 107,345
Level 3 | Subordinated debt and 2nd lien notes | Yield Analysis | Minimum | Market Yield    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.084 0.053
Level 3 | Subordinated debt and 2nd lien notes | Yield Analysis | Maximum | Market Yield    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.166 0.190
Level 3 | Subordinated debt and 2nd lien notes | Yield Analysis | Weighted Average | Market Yield    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.131 0.115
Level 3 | Subordinated debt and 2nd lien notes | Market Approach    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value   $ 64,895
Level 3 | Subordinated debt and 2nd lien notes | Market Approach | Adjusted EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 35,536  
Level 3 | Subordinated debt and 2nd lien notes | Market Approach | Revenue Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 2,186  
Input 0.5  
Level 3 | Subordinated debt and 2nd lien notes | Market Approach | Minimum | Adjusted EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 6.5 0.6
Level 3 | Subordinated debt and 2nd lien notes | Market Approach | Maximum | Adjusted EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 9.0 9.0
Level 3 | Subordinated debt and 2nd lien notes | Market Approach | Weighted Average | Adjusted EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 7.4 5.67
Level 3 | Subordinated debt and 2nd lien notes | Market Approach | Weighted Average | Revenue Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.5  
Level 3 | Subordinated debt and 2nd lien notes | Recent Transaction    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 513 $ 40,354
Level 3 | Subordinated debt and 2nd lien notes | Recent Transaction | Transaction Price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.973  
Level 3 | Subordinated debt and 2nd lien notes | Recent Transaction | Minimum | Transaction Price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input   0.970
Level 3 | Subordinated debt and 2nd lien notes | Recent Transaction | Maximum | Transaction Price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input   1.000
Level 3 | Subordinated debt and 2nd lien notes | Recent Transaction | Weighted Average | Transaction Price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.973 98
Level 3 | Subordinated debt and 2nd lien notes | Valuation, Unadjusted Prices From Independent Pricing Services And Independent Indicative Broker Quotes    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 13,123 $ 17,975
Level 3 | Structured Products    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 17,827 0
Level 3 | Structured Products | Discounted Cash Flow Analysis    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 3,792  
Level 3 | Structured Products | Discounted Cash Flow Analysis | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.104  
Level 3 | Structured Products | Discounted Cash Flow Analysis | Weighted Average | Discount Rate    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.104  
Level 3 | Structured Products | Recent Transaction    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 5,239  
Level 3 | Structured Products | Recent Transaction | Transaction Price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 100  
Level 3 | Structured Products | Recent Transaction | Weighted Average | Transaction Price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 1.000  
Level 3 | Structured Products | Valuation, Unadjusted Prices From Independent Pricing Services And Independent Indicative Broker Quotes    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 8,796  
Level 3 | Equity shares    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 283,067 151,282
Level 3 | Equity shares | Yield Analysis    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 12,600  
Level 3 | Equity shares | Yield Analysis | Minimum | Market Yield    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.157  
Level 3 | Equity shares | Yield Analysis | Maximum | Market Yield    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.178  
Level 3 | Equity shares | Yield Analysis | Weighted Average | Market Yield    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.167  
Level 3 | Equity shares | Market Approach    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value   $ 137,393
Level 3 | Equity shares | Market Approach | Adjusted EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 259,219  
Level 3 | Equity shares | Market Approach | Revenue Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 1,321  
Level 3 | Equity shares | Market Approach | Adjusted EBITDA/Revenue Multiple Blend    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 221  
Input 5.8  
Level 3 | Equity shares | Market Approach | Minimum | Adjusted EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 4.0 5.5
Level 3 | Equity shares | Market Approach | Minimum | Revenue Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.2  
Level 3 | Equity shares | Market Approach | Maximum | Adjusted EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 43.0 54.0
Level 3 | Equity shares | Market Approach | Maximum | Revenue Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 7.0  
Level 3 | Equity shares | Market Approach | Weighted Average | Adjusted EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 9.4 13.1
Level 3 | Equity shares | Market Approach | Weighted Average | Revenue Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 6.8  
Level 3 | Equity shares | Market Approach | Weighted Average | Adjusted EBITDA/Revenue Multiple Blend    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 5.8  
Level 3 | Equity shares | Recent Transaction    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 4,921 $ 4,546
Level 3 | Equity shares | Recent Transaction | Minimum | Transaction Price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 0.00 1.0
Level 3 | Equity shares | Recent Transaction | Maximum | Transaction Price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 1,015.13 1,000
Level 3 | Equity shares | Recent Transaction | Weighted Average | Transaction Price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 521.22 140.03
Level 3 | Equity shares | Net Asset Approach    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 1,932  
Level 3 | Equity shares | Net Asset Approach | Liabilities    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input (8,942)  
Level 3 | Equity shares | Net Asset Approach | Weighted Average | Liabilities    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input (8,942)  
Level 3 | Equity shares | Expected Recovery    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 112  
Level 3 | Equity shares | Expected Recovery | Minimum | Expected Recovery    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 2.5  
Level 3 | Equity shares | Expected Recovery | Maximum | Expected Recovery    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 110  
Level 3 | Equity shares | Expected Recovery | Weighted Average | Expected Recovery    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 107.6  
Level 3 | Equity shares | Valuation, Unadjusted Prices From Independent Pricing Services And Independent Indicative Broker Quotes    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 2,741 $ 3,146
Level 3 | Equity shares | Expected Transaction    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value   $ 6,197
Level 3 | Equity shares | Expected Transaction | Transaction Price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input   6,197,037
Level 3 | Equity shares | Expected Transaction | Weighted Average | Transaction Price    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input   6,197,037
Level 3 | Equity warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 1,057 $ 864
Level 3 | Equity warrants | Market Approach    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 1,054 $ 864
Level 3 | Equity warrants | Market Approach | Minimum | Adjusted EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 4.0 5.0
Level 3 | Equity warrants | Market Approach | Maximum | Adjusted EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 17.5 6.0
Level 3 | Equity warrants | Market Approach | Weighted Average | Adjusted EBITDA Multiple    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 7.3 6.0
Level 3 | Equity warrants | Expected Recovery    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 3  
Level 3 | Equity warrants | Expected Recovery | Expected Recovery    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 3.0  
Level 3 | Equity warrants | Expected Recovery | Weighted Average | Expected Recovery    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Input 3.0