XML 54 R42.htm IDEA: XBRL DOCUMENT v3.25.1
INVESTMENTS - Schedule of Fair Value Measurement Inputs and Valuation Techniques (Details)
Mar. 31, 2025
USD ($)
Dec. 31, 2024
USD ($)
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 2,571,228,000 $ 2,449,272,000
Senior debt and 1st lien notes    
Schedule of Equity Method Investments [Line Items]    
Fair Value 1,819,640,000 1,686,411,000
Subordinated debt and 2nd lien notes    
Schedule of Equity Method Investments [Line Items]    
Fair Value 159,085,000 165,455,000
Structured products    
Schedule of Equity Method Investments [Line Items]    
Fair Value 53,766,000 79,548,000
Equity shares    
Schedule of Equity Method Investments [Line Items]    
Fair Value 434,144,000 409,129,000
Equity warrants    
Schedule of Equity Method Investments [Line Items]    
Fair Value 2,802,000 2,732,000
Royalty rights    
Schedule of Equity Method Investments [Line Items]    
Fair Value 6,379,000 5,833,000
Fair Value, Inputs, Level 3 | Senior debt and 1st lien notes    
Schedule of Equity Method Investments [Line Items]    
Fair Value 1,767,792,000 1,625,501,000
Fair Value, Inputs, Level 3 | Subordinated debt and 2nd lien notes    
Schedule of Equity Method Investments [Line Items]    
Fair Value 140,472,000 153,703,000
Fair Value, Inputs, Level 3 | Structured products    
Schedule of Equity Method Investments [Line Items]    
Fair Value 23,504,000 48,664,000
Fair Value, Inputs, Level 3 | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Fair Value 429,043,000 408,475,000
Fair Value, Inputs, Level 3 | Equity warrants    
Schedule of Equity Method Investments [Line Items]    
Fair Value 2,802,000 2,732,000
Fair Value, Inputs, Level 3 | Royalty rights    
Schedule of Equity Method Investments [Line Items]    
Fair Value 6,379,000 5,833,000
Fair Value, Inputs, Level 3 | Yield Analysis | Market Yield | Senior debt and 1st lien notes    
Schedule of Equity Method Investments [Line Items]    
Fair Value 1,474,172,000 1,323,618,000
Fair Value, Inputs, Level 3 | Yield Analysis | Market Yield | Subordinated debt and 2nd lien notes    
Schedule of Equity Method Investments [Line Items]    
Fair Value 89,687,000 94,912,000
Fair Value, Inputs, Level 3 | Yield Analysis | Market Yield | Structured products    
Schedule of Equity Method Investments [Line Items]    
Fair Value 2,739,000 28,904,000
Fair Value, Inputs, Level 3 | Yield Analysis | Market Yield | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Fair Value 31,197,000 30,302,000
Fair Value, Inputs, Level 3 | Yield Analysis | Market Yield | Royalty rights    
Schedule of Equity Method Investments [Line Items]    
Fair Value 6,379,000 5,833,000
Fair Value, Inputs, Level 3 | Market Approach | Adjusted EBITDA Multiple | Senior debt and 1st lien notes    
Schedule of Equity Method Investments [Line Items]    
Fair Value 39,634,000 50,535,000
Fair Value, Inputs, Level 3 | Market Approach | Adjusted EBITDA Multiple | Subordinated debt and 2nd lien notes    
Schedule of Equity Method Investments [Line Items]    
Fair Value 49,993,000 47,775,000
Fair Value, Inputs, Level 3 | Market Approach | Adjusted EBITDA Multiple | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Fair Value 355,198,000 339,142,000
Fair Value, Inputs, Level 3 | Market Approach | Adjusted EBITDA Multiple | Equity warrants    
Schedule of Equity Method Investments [Line Items]    
Fair Value 2,799,000 2,729,000
Fair Value, Inputs, Level 3 | Market Approach | Revenue Multiple | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Fair Value 712,000 1,353,000
Fair Value, Inputs, Level 3 | Recent Transaction | Transaction Price | Senior debt and 1st lien notes    
Schedule of Equity Method Investments [Line Items]    
Fair Value 250,306,000 247,508,000
Fair Value, Inputs, Level 3 | Recent Transaction | Transaction Price | Subordinated debt and 2nd lien notes    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 792,000 $ 702,000
Input 0.980 0.980
Fair Value, Inputs, Level 3 | Recent Transaction | Transaction Price | Structured products    
Schedule of Equity Method Investments [Line Items]    
Fair Value   $ 5,250,000
Input   1.000
Fair Value, Inputs, Level 3 | Recent Transaction | Transaction Price | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 14,602,000 $ 10,008,000
Fair Value, Inputs, Level 3 | Discounted Cash Flow Analysis | Discount Rate | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 19,983,000 $ 16,852,000
Input 0.129 0.129
Fair Value, Inputs, Level 3 | Net Asset Approach | Liabilities | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 4,497,000 $ 3,875,000
Input 100,714,100 96,678,300
Fair Value, Inputs, Level 3 | Expected Recovery | Expected Recovery | Subordinated debt and 2nd lien notes    
Schedule of Equity Method Investments [Line Items]    
Fair Value   $ 3,791,000
Input   3,790,600
Fair Value, Inputs, Level 3 | Expected Recovery | Expected Recovery | Structured products    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 469,000 $ 1,733,000
Input 469,400 1,733,300
Fair Value, Inputs, Level 3 | Expected Recovery | Expected Recovery | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 55,000 $ 59,000
Fair Value, Inputs, Level 3 | Expected Recovery | Expected Recovery | Equity warrants    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 3,000 $ 3,000
Input 3,000.0 3,000.0
Fair Value, Inputs, Level 3 | Valuation, Unadjusted Prices From Independent Pricing Services And Independent Indicative Broker Quotes | Senior debt and 1st lien notes    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 3,680,000 $ 3,840,000
Fair Value, Inputs, Level 3 | Valuation, Unadjusted Prices From Independent Pricing Services And Independent Indicative Broker Quotes | Subordinated debt and 2nd lien notes    
Schedule of Equity Method Investments [Line Items]    
Fair Value   6,523,000
Fair Value, Inputs, Level 3 | Valuation, Unadjusted Prices From Independent Pricing Services And Independent Indicative Broker Quotes | Structured products    
Schedule of Equity Method Investments [Line Items]    
Fair Value 20,296,000 12,777,000
Fair Value, Inputs, Level 3 | Valuation, Unadjusted Prices From Independent Pricing Services And Independent Indicative Broker Quotes | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Fair Value $ 2,799,000 $ 6,884,000
Minimum | Fair Value, Inputs, Level 3 | Yield Analysis | Market Yield | Senior debt and 1st lien notes    
Schedule of Equity Method Investments [Line Items]    
Input 0.054 0.065
Minimum | Fair Value, Inputs, Level 3 | Yield Analysis | Market Yield | Subordinated debt and 2nd lien notes    
Schedule of Equity Method Investments [Line Items]    
Input 0.086 0.080
Minimum | Fair Value, Inputs, Level 3 | Yield Analysis | Market Yield | Structured products    
Schedule of Equity Method Investments [Line Items]    
Input 0.093 0.076
Minimum | Fair Value, Inputs, Level 3 | Yield Analysis | Market Yield | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Input 0.115 0.108
Minimum | Fair Value, Inputs, Level 3 | Yield Analysis | Market Yield | Royalty rights    
Schedule of Equity Method Investments [Line Items]    
Input 0.156 0.186
Minimum | Fair Value, Inputs, Level 3 | Market Approach | Adjusted EBITDA Multiple | Senior debt and 1st lien notes    
Schedule of Equity Method Investments [Line Items]    
Input 0.5 0.5
Minimum | Fair Value, Inputs, Level 3 | Market Approach | Adjusted EBITDA Multiple | Subordinated debt and 2nd lien notes    
Schedule of Equity Method Investments [Line Items]    
Input 0.9 0.9
Minimum | Fair Value, Inputs, Level 3 | Market Approach | Adjusted EBITDA Multiple | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Input 0.5 0.5
Minimum | Fair Value, Inputs, Level 3 | Market Approach | Adjusted EBITDA Multiple | Equity warrants    
Schedule of Equity Method Investments [Line Items]    
Input 0.5 0.5
Minimum | Fair Value, Inputs, Level 3 | Market Approach | Revenue Multiple | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Input 5.5 5.5
Minimum | Fair Value, Inputs, Level 3 | Recent Transaction | Transaction Price | Senior debt and 1st lien notes    
Schedule of Equity Method Investments [Line Items]    
Input 0.975 0.950
Minimum | Fair Value, Inputs, Level 3 | Recent Transaction | Transaction Price | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Input 0.00 1.00
Minimum | Fair Value, Inputs, Level 3 | Expected Recovery | Expected Recovery | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Input 2,500 2,500
Maximum | Fair Value, Inputs, Level 3 | Yield Analysis | Market Yield | Senior debt and 1st lien notes    
Schedule of Equity Method Investments [Line Items]    
Input 0.221 0.758
Maximum | Fair Value, Inputs, Level 3 | Yield Analysis | Market Yield | Subordinated debt and 2nd lien notes    
Schedule of Equity Method Investments [Line Items]    
Input 0.200 0.186
Maximum | Fair Value, Inputs, Level 3 | Yield Analysis | Market Yield | Structured products    
Schedule of Equity Method Investments [Line Items]    
Input 0.103 0.103
Maximum | Fair Value, Inputs, Level 3 | Yield Analysis | Market Yield | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Input 0.305 0.305
Maximum | Fair Value, Inputs, Level 3 | Yield Analysis | Market Yield | Royalty rights    
Schedule of Equity Method Investments [Line Items]    
Input 0.300 0.264
Maximum | Fair Value, Inputs, Level 3 | Market Approach | Adjusted EBITDA Multiple | Senior debt and 1st lien notes    
Schedule of Equity Method Investments [Line Items]    
Input 10.5 11.0
Maximum | Fair Value, Inputs, Level 3 | Market Approach | Adjusted EBITDA Multiple | Subordinated debt and 2nd lien notes    
Schedule of Equity Method Investments [Line Items]    
Input 27.7 22.4
Maximum | Fair Value, Inputs, Level 3 | Market Approach | Adjusted EBITDA Multiple | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Input 28.5 28.5
Maximum | Fair Value, Inputs, Level 3 | Market Approach | Adjusted EBITDA Multiple | Equity warrants    
Schedule of Equity Method Investments [Line Items]    
Input 11.5 11.8
Maximum | Fair Value, Inputs, Level 3 | Market Approach | Revenue Multiple | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Input 8.5 8.8
Maximum | Fair Value, Inputs, Level 3 | Recent Transaction | Transaction Price | Senior debt and 1st lien notes    
Schedule of Equity Method Investments [Line Items]    
Input 1.000 1.000
Maximum | Fair Value, Inputs, Level 3 | Recent Transaction | Transaction Price | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Input 1,000 1,847.58
Maximum | Fair Value, Inputs, Level 3 | Expected Recovery | Expected Recovery | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Input 52,100 56,900
Weighted Average | Fair Value, Inputs, Level 3 | Yield Analysis | Market Yield | Senior debt and 1st lien notes    
Schedule of Equity Method Investments [Line Items]    
Input 0.106 0.105
Weighted Average | Fair Value, Inputs, Level 3 | Yield Analysis | Market Yield | Subordinated debt and 2nd lien notes    
Schedule of Equity Method Investments [Line Items]    
Input 0.128 0.127
Weighted Average | Fair Value, Inputs, Level 3 | Yield Analysis | Market Yield | Structured products    
Schedule of Equity Method Investments [Line Items]    
Input 0.097 0.082
Weighted Average | Fair Value, Inputs, Level 3 | Yield Analysis | Market Yield | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Input 0.161 0.157
Weighted Average | Fair Value, Inputs, Level 3 | Yield Analysis | Market Yield | Royalty rights    
Schedule of Equity Method Investments [Line Items]    
Input 0.196 0.210
Weighted Average | Fair Value, Inputs, Level 3 | Market Approach | Adjusted EBITDA Multiple | Senior debt and 1st lien notes    
Schedule of Equity Method Investments [Line Items]    
Input 5.7 6.3
Weighted Average | Fair Value, Inputs, Level 3 | Market Approach | Adjusted EBITDA Multiple | Subordinated debt and 2nd lien notes    
Schedule of Equity Method Investments [Line Items]    
Input 13.4 11.7
Weighted Average | Fair Value, Inputs, Level 3 | Market Approach | Adjusted EBITDA Multiple | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Input 14.7 12.9
Weighted Average | Fair Value, Inputs, Level 3 | Market Approach | Adjusted EBITDA Multiple | Equity warrants    
Schedule of Equity Method Investments [Line Items]    
Input 8.7 8.1
Weighted Average | Fair Value, Inputs, Level 3 | Market Approach | Revenue Multiple | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Input 5.9 6.0
Weighted Average | Fair Value, Inputs, Level 3 | Recent Transaction | Transaction Price | Senior debt and 1st lien notes    
Schedule of Equity Method Investments [Line Items]    
Input 0.990 0.987
Weighted Average | Fair Value, Inputs, Level 3 | Recent Transaction | Transaction Price | Subordinated debt and 2nd lien notes    
Schedule of Equity Method Investments [Line Items]    
Input 0.980 0.980
Weighted Average | Fair Value, Inputs, Level 3 | Recent Transaction | Transaction Price | Structured products    
Schedule of Equity Method Investments [Line Items]    
Input   1.000
Weighted Average | Fair Value, Inputs, Level 3 | Recent Transaction | Transaction Price | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Input 144.06 1,525.9
Weighted Average | Fair Value, Inputs, Level 3 | Discounted Cash Flow Analysis | Discount Rate | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Input 0.129 0.129
Weighted Average | Fair Value, Inputs, Level 3 | Net Asset Approach | Liabilities | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Input 100,714,100 96,678,300
Weighted Average | Fair Value, Inputs, Level 3 | Expected Recovery | Expected Recovery | Subordinated debt and 2nd lien notes    
Schedule of Equity Method Investments [Line Items]    
Input   3,790,600
Weighted Average | Fair Value, Inputs, Level 3 | Expected Recovery | Expected Recovery | Structured products    
Schedule of Equity Method Investments [Line Items]    
Input 469,400 1,733,300
Weighted Average | Fair Value, Inputs, Level 3 | Expected Recovery | Expected Recovery | Equity shares    
Schedule of Equity Method Investments [Line Items]    
Input 49,800 54,600
Weighted Average | Fair Value, Inputs, Level 3 | Expected Recovery | Expected Recovery | Equity warrants    
Schedule of Equity Method Investments [Line Items]    
Input 3,000.0 3,000.0