Portfolio Investments - Unobservable Inputs Used in Fair Value Measurement of Level 3 Investments (Details) $ in Thousands |
Sep. 30, 2026
USD ($)
|
Jun. 30, 2026
USD ($)
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 5,944,478
|
[1] |
$ 6,342,558
|
[2] |
| Subordinated Structured Notes |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
0
|
|
2,794
|
|
| Unsecured Debt |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
5,213
|
|
5,195
|
|
| Level 3 |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
5,943,354
|
|
6,341,325
|
|
| Level 3 | Debt Securities, First Lien 1 | Discounted cash flow (Yield analysis) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 1,295,503
|
|
$ 1,387,300
|
|
| Level 3 | Debt Securities, First Lien 1 | Discounted cash flow (Yield analysis) | Minimum | Market yield |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.086
|
|
0.080
|
|
| Level 3 | Debt Securities, First Lien 1 | Discounted cash flow (Yield analysis) | Maximum | Market yield |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.247
|
|
0.240
|
|
| Level 3 | Debt Securities, First Lien 1 | Discounted cash flow (Yield analysis) | Weighted Average | Market yield |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.127
|
|
0.120
|
|
| Level 3 | Debt Securities, First Lien 2 | Discounted cash flow (Yield analysis) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 891,876
|
|
$ 876,859
|
|
| Level 3 | Debt Securities, First Lien 2 | Discounted cash flow (Yield analysis) | Minimum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.065
|
|
0.065
|
|
| Level 3 | Debt Securities, First Lien 2 | Discounted cash flow (Yield analysis) | Minimum | Terminal Cap Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.055
|
|
0.055
|
|
| Level 3 | Debt Securities, First Lien 2 | Discounted cash flow (Yield analysis) | Maximum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.105
|
|
0.105
|
|
| Level 3 | Debt Securities, First Lien 2 | Discounted cash flow (Yield analysis) | Maximum | Terminal Cap Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.083
|
|
0.083
|
|
| Level 3 | Debt Securities, First Lien 2 | Discounted cash flow (Yield analysis) | Weighted Average | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.072
|
|
0.073
|
|
| Level 3 | Debt Securities, First Lien 2 | Discounted cash flow (Yield analysis) | Weighted Average | Terminal Cap Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.060
|
|
0.061
|
|
| Level 3 | Debt Securities, First Lien 3 | Discounted cash flow (Yield analysis) | Minimum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.130
|
|
0.113
|
|
| Level 3 | Debt Securities, First Lien 3 | Discounted cash flow (Yield analysis) | Maximum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.165
|
|
0.160
|
|
| Level 3 | Debt Securities, First Lien 3 | Discounted cash flow (Yield analysis) | Weighted Average | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.140
|
|
0.133
|
|
| Level 3 | Debt Securities, First Lien 3 | Enterprise value waterfall (Market approach) and Enterprise value waterfall (Discounted cash flow) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 570,356
|
|
$ 655,124
|
|
| Level 3 | Debt Securities, First Lien 3 | Enterprise value waterfall (Market approach) | Minimum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
6.3
|
|
5.3
|
|
| Level 3 | Debt Securities, First Lien 3 | Enterprise value waterfall (Market approach) | Maximum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
12.5
|
|
12.5
|
|
| Level 3 | Debt Securities, First Lien 3 | Enterprise value waterfall (Market approach) | Weighted Average | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
10.3
|
|
9.7
|
|
| Level 3 | Debt Securities, First Lien 4 | Enterprise value waterfall (Market approach) and Enterprise value waterfall (Discounted cash flow) | Minimum | Tangible book value multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
3.5
|
|
|
|
| Level 3 | Debt Securities, First Lien 4 | Enterprise value waterfall (Market approach) and Enterprise value waterfall (Discounted cash flow) | Minimum | Earnings multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
8.8
|
|
|
|
| Level 3 | Debt Securities, First Lien 4 | Enterprise value waterfall (Market approach) and Enterprise value waterfall (Discounted cash flow) | Maximum | Tangible book value multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
4.0
|
|
|
|
| Level 3 | Debt Securities, First Lien 4 | Enterprise value waterfall (Market approach) and Enterprise value waterfall (Discounted cash flow) | Maximum | Earnings multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
13.3
|
|
|
|
| Level 3 | Debt Securities, First Lien 4 | Enterprise value waterfall (Market approach) and Enterprise value waterfall (Discounted cash flow) | Weighted Average | Tangible book value multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
4.0
|
|
|
|
| Level 3 | Debt Securities, First Lien 4 | Enterprise value waterfall (Market approach) and Enterprise value waterfall (Discounted cash flow) | Weighted Average | Earnings multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
13.3
|
|
|
|
| Level 3 | Debt Securities, First Lien 4 | Enterprise value waterfall (Market approach) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 469,630
|
|
$ 506,062
|
|
| Level 3 | Debt Securities, First Lien 4 | Enterprise value waterfall (Market approach) | Minimum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
4.8
|
|
| Level 3 | Debt Securities, First Lien 4 | Enterprise value waterfall (Market approach) | Maximum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
10.0
|
|
| Level 3 | Debt Securities, First Lien 4 | Enterprise value waterfall (Market approach) | Weighted Average | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
8.4
|
|
| Level 3 | Debt Securities, First Lien 5 | Enterprise value waterfall (Market approach) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 434,653
|
|
$ 460,264
|
|
| Level 3 | Debt Securities, First Lien 5 | Enterprise value waterfall (Market approach) | Minimum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
4.8
|
|
|
|
| Level 3 | Debt Securities, First Lien 5 | Enterprise value waterfall (Market approach) | Minimum | Tangible book value multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
3.5
|
|
| Level 3 | Debt Securities, First Lien 5 | Enterprise value waterfall (Market approach) | Minimum | Earnings multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
8.8
|
|
| Level 3 | Debt Securities, First Lien 5 | Enterprise value waterfall (Market approach) | Maximum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
10.0
|
|
|
|
| Level 3 | Debt Securities, First Lien 5 | Enterprise value waterfall (Market approach) | Maximum | Tangible book value multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
4.0
|
|
| Level 3 | Debt Securities, First Lien 5 | Enterprise value waterfall (Market approach) | Maximum | Earnings multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
13.3
|
|
| Level 3 | Debt Securities, First Lien 5 | Enterprise value waterfall (Market approach) | Weighted Average | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
8.3
|
|
|
|
| Level 3 | Debt Securities, First Lien 5 | Enterprise value waterfall (Market approach) | Weighted Average | Tangible book value multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
4.0
|
|
| Level 3 | Debt Securities, First Lien 5 | Enterprise value waterfall (Market approach) | Weighted Average | Earnings multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
13.3
|
|
| Level 3 | Debt Securities, First Lien 6 | Enterprise value waterfall (Market approach) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 278,120
|
|
$ 307,175
|
|
| Level 3 | Debt Securities, First Lien 6 | Enterprise value waterfall (Market approach) | Minimum | Revenue multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.3
|
|
0.3
|
|
| Level 3 | Debt Securities, First Lien 6 | Enterprise value waterfall (Market approach) | Maximum | Revenue multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
3.5
|
|
3.0
|
|
| Level 3 | Debt Securities, First Lien 6 | Enterprise value waterfall (Market approach) | Weighted Average | Revenue multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
1.9
|
|
1.5
|
|
| Level 3 | Debt Securities, First Lien 7 | Enterprise value waterfall (Market approach) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 54,113
|
|
$ 56,537
|
|
| Level 3 | Debt Securities, First Lien 7 | Enterprise value waterfall (Market approach) | Minimum | Tangible book value multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.9
|
|
0.9
|
|
| Level 3 | Debt Securities, First Lien 7 | Enterprise value waterfall (Market approach) | Maximum | Tangible book value multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
1.6
|
|
1.6
|
|
| Level 3 | Debt Securities, First Lien 7 | Enterprise value waterfall (Market approach) | Weighted Average | Tangible book value multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
1.6
|
|
1.3
|
|
| Level 3 | Debt Securities, First Lien 8 | Discounted cash flow (Yield analysis) | Minimum | Market yield |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.129
|
|
0.131
|
|
| Level 3 | Debt Securities, First Lien 8 | Discounted cash flow (Yield analysis) | Maximum | Market yield |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.129
|
|
0.131
|
|
| Level 3 | Debt Securities, First Lien 8 | Discounted cash flow (Yield analysis) | Weighted Average | Market yield |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.129
|
|
0.131
|
|
| Level 3 | Debt Securities, First Lien 8 | Option Pricing Model | Minimum | Expected volatility |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.500
|
|
0.500
|
|
| Level 3 | Debt Securities, First Lien 8 | Option Pricing Model | Maximum | Expected volatility |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.600
|
|
0.600
|
|
| Level 3 | Debt Securities, First Lien 8 | Option Pricing Model | Weighted Average | Expected volatility |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.600
|
|
0.600
|
|
| Level 3 | Debt Securities, First Lien 8 | Enterprise market & discounted cash flow approach and option pricing model |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 18,104
|
|
$ 18,034
|
|
| Level 3 | Debt Securities, First Lien 9 | Discounted cash flow (Yield analysis) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 11,294
|
|
$ 11,012
|
|
| Level 3 | Debt Securities, First Lien 9 | Discounted cash flow (Yield analysis) | Minimum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.100
|
|
0.100
|
|
| Level 3 | Debt Securities, First Lien 9 | Discounted cash flow (Yield analysis) | Maximum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.200
|
|
0.200
|
|
| Level 3 | Debt Securities, First Lien 9 | Discounted cash flow (Yield analysis) | Weighted Average | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.150
|
|
0.150
|
|
| Level 3 | Debt Securities, First Lien 10 | Discounted cash flow (Yield analysis) | Minimum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.188
|
|
0.183
|
|
| Level 3 | Debt Securities, First Lien 10 | Discounted cash flow (Yield analysis) | Maximum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.208
|
|
0.203
|
|
| Level 3 | Debt Securities, First Lien 10 | Discounted cash flow (Yield analysis) | Weighted Average | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.188
|
|
0.183
|
|
| Level 3 | Debt Securities, First Lien 10 | Enterprise value waterfall (Market approach) and Enterprise value waterfall (Discounted cash flow) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 8,575
|
|
$ 9,375
|
|
| Level 3 | Debt Securities, First Lien 10 | Enterprise value waterfall (Market approach) | Minimum | Revenue multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
1.1
|
|
1.1
|
|
| Level 3 | Debt Securities, First Lien 10 | Enterprise value waterfall (Market approach) | Maximum | Revenue multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
1.5
|
|
1.5
|
|
| Level 3 | Debt Securities, First Lien 10 | Enterprise value waterfall (Market approach) | Weighted Average | Revenue multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
1.5
|
|
1.5
|
|
| Level 3 | Debt Securities, First Lien 11 | Enterprise value waterfall (Market approach) | Minimum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
6.5
|
|
|
|
| Level 3 | Debt Securities, First Lien 11 | Enterprise value waterfall (Market approach) | Maximum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
7.5
|
|
|
|
| Level 3 | Debt Securities, First Lien 11 | Enterprise value waterfall (Market approach) | Weighted Average | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
7.0
|
|
|
|
| Level 3 | Debt Securities, First Lien 11 | Enterprise market cash flow approach and option pricing model |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 987
|
|
|
|
| Level 3 | Debt Securities, First Lien 11 | Option Pricing Model | Minimum | Expected volatility |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.600
|
|
|
|
| Level 3 | Debt Securities, First Lien 11 | Option Pricing Model | Maximum | Expected volatility |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.700
|
|
|
|
| Level 3 | Debt Securities, First Lien 11 | Option Pricing Model | Weighted Average | Expected volatility |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.650
|
|
|
|
| Level 3 | Debt Securities, Second Lien 1 | Discounted cash flow (Yield analysis) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 417,369
|
|
$ 480,118
|
|
| Level 3 | Debt Securities, Second Lien 1 | Discounted cash flow (Yield analysis) | Minimum | Market yield |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.125
|
|
0.114
|
|
| Level 3 | Debt Securities, Second Lien 1 | Discounted cash flow (Yield analysis) | Maximum | Market yield |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.586
|
|
0.577
|
|
| Level 3 | Debt Securities, Second Lien 1 | Discounted cash flow (Yield analysis) | Weighted Average | Market yield |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.188
|
|
0.170
|
|
| Level 3 | Debt Securities, Second Lien 2 | Enterprise value waterfall (Market approach) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
|
|
$ 61,802
|
|
| Level 3 | Debt Securities, Second Lien 2 | Enterprise value waterfall (Market approach) | Minimum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
6.3
|
|
| Level 3 | Debt Securities, Second Lien 2 | Enterprise value waterfall (Market approach) | Maximum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
7.3
|
|
| Level 3 | Debt Securities, Second Lien 2 | Enterprise value waterfall (Market approach) | Weighted Average | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
7.3
|
|
| Level 3 | Debt Securities, Second Lien 2 | Takeout Scenario |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 69,388
|
|
|
|
| Level 3 | Debt Securities, Second Lien 2 | Takeout Scenario | Minimum | Takeout Fair Value |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
1
|
|
|
|
| Level 3 | Debt Securities, Second Lien 2 | Takeout Scenario | Maximum | Takeout Fair Value |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
1
|
|
|
|
| Level 3 | Debt Securities, Second Lien 2 | Takeout Scenario | Weighted Average | Takeout Fair Value |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
1
|
|
|
|
| Level 3 | Debt Securities, Second Lien 3 | Discounted cash flow (Yield analysis) | Minimum | Equity rates of return |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
0.250
|
|
| Level 3 | Debt Securities, Second Lien 3 | Discounted cash flow (Yield analysis) | Maximum | Equity rates of return |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
0.300
|
|
| Level 3 | Debt Securities, Second Lien 3 | Discounted cash flow (Yield analysis) | Weighted Average | Equity rates of return |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
0.250
|
|
| Level 3 | Debt Securities, Second Lien 3 | Enterprise value waterfall (Market approach) and Enterprise value waterfall (Discounted cash flow) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
|
|
$ 21,402
|
|
| Level 3 | Debt Securities, Second Lien 3 | Enterprise value waterfall (Market approach) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 65,232
|
|
|
|
| Level 3 | Debt Securities, Second Lien 3 | Enterprise value waterfall (Market approach) | Minimum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
5.3
|
|
9.3
|
|
| Level 3 | Debt Securities, Second Lien 3 | Enterprise value waterfall (Market approach) | Maximum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
6.3
|
|
9.8
|
|
| Level 3 | Debt Securities, Second Lien 3 | Enterprise value waterfall (Market approach) | Weighted Average | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
6.3
|
|
9.5
|
|
| Level 3 | Debt Securities, Second Lien 4 | Discounted cash flow (Yield analysis) | Minimum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
0.113
|
|
| Level 3 | Debt Securities, Second Lien 4 | Discounted cash flow (Yield analysis) | Minimum | Equity rates of return |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.250
|
|
|
|
| Level 3 | Debt Securities, Second Lien 4 | Discounted cash flow (Yield analysis) | Maximum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
0.133
|
|
| Level 3 | Debt Securities, Second Lien 4 | Discounted cash flow (Yield analysis) | Maximum | Equity rates of return |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.300
|
|
|
|
| Level 3 | Debt Securities, Second Lien 4 | Discounted cash flow (Yield analysis) | Weighted Average | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
0.123
|
|
| Level 3 | Debt Securities, Second Lien 4 | Discounted cash flow (Yield analysis) | Weighted Average | Equity rates of return |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.275
|
|
|
|
| Level 3 | Debt Securities, Second Lien 4 | Enterprise value waterfall (Market approach) and Enterprise value waterfall (Discounted cash flow) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 21,404
|
|
$ 8,429
|
|
| Level 3 | Debt Securities, Second Lien 4 | Enterprise value waterfall (Market approach) | Minimum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
9.5
|
|
5.3
|
|
| Level 3 | Debt Securities, Second Lien 4 | Enterprise value waterfall (Market approach) | Maximum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
10.0
|
|
8.0
|
|
| Level 3 | Debt Securities, Second Lien 4 | Enterprise value waterfall (Market approach) | Weighted Average | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
9.5
|
|
6.6
|
|
| Level 3 | Debt Securities, Second Lien 5 | Asset recovery analysis |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 670
|
|
$ 7,416
|
|
| Level 3 | Subordinated Structured Notes |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
0
|
|
2,794
|
|
| Level 3 | Subordinated Structured Notes | Discounted cash flow (Yield analysis) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
|
|
$ 2,794
|
|
| Level 3 | Subordinated Structured Notes | Discounted cash flow (Yield analysis) | Minimum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
0.138
|
|
| Level 3 | Subordinated Structured Notes | Discounted cash flow (Yield analysis) | Maximum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
0.139
|
|
| Level 3 | Subordinated Structured Notes | Discounted cash flow (Yield analysis) | Weighted Average | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
0.139
|
|
| Level 3 | Unsecured Debt |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
5,213
|
|
$ 5,195
|
|
| Level 3 | Unsecured Debt | Enterprise value waterfall (Market approach) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 5,213
|
|
$ 5,195
|
|
| Level 3 | Unsecured Debt | Enterprise value waterfall (Market approach) | Minimum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
5.3
|
|
5.3
|
|
| Level 3 | Unsecured Debt | Enterprise value waterfall (Market approach) | Maximum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
6.8
|
|
6.8
|
|
| Level 3 | Unsecured Debt | Enterprise value waterfall (Market approach) | Weighted Average | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
6.8
|
|
6.8
|
|
| Level 3 | Preferred Equity 1 | Enterprise value waterfall (Market approach) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 160,562
|
|
$ 158,791
|
|
| Level 3 | Preferred Equity 1 | Enterprise value waterfall (Market approach) | Minimum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
3.3
|
|
3.5
|
|
| Level 3 | Preferred Equity 1 | Enterprise value waterfall (Market approach) | Maximum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
10.5
|
|
10.0
|
|
| Level 3 | Preferred Equity 1 | Enterprise value waterfall (Market approach) | Weighted Average | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
8.7
|
|
8.7
|
|
| Level 3 | Preferred Equity 2 | Enterprise value waterfall (Market approach) | Minimum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
6.5
|
|
6.0
|
|
| Level 3 | Preferred Equity 2 | Enterprise value waterfall (Market approach) | Maximum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
7.8
|
|
7.5
|
|
| Level 3 | Preferred Equity 2 | Enterprise value waterfall (Market approach) | Weighted Average | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
7.7
|
|
7.2
|
|
| Level 3 | Preferred Equity 2 | Enterprise market cash flow approach and option pricing model |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 31,537
|
|
$ 35,496
|
|
| Level 3 | Preferred Equity 2 | Option Pricing Model | Minimum | Expected volatility |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.550
|
|
0.550
|
|
| Level 3 | Preferred Equity 2 | Option Pricing Model | Maximum | Expected volatility |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.700
|
|
0.700
|
|
| Level 3 | Preferred Equity 2 | Option Pricing Model | Weighted Average | Expected volatility |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.670
|
|
0.669
|
|
| Level 3 | Liquidation Trust | Enterprise value waterfall (Market approach) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 7,586
|
|
$ 12,264
|
|
| Level 3 | Common Equity/Interests/Warrants 1 | Enterprise value waterfall (Market approach) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 514,270
|
|
$ 503,988
|
|
| Level 3 | Common Equity/Interests/Warrants 1 | Enterprise value waterfall (Market approach) | Minimum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
4.5
|
|
| Level 3 | Common Equity/Interests/Warrants 1 | Enterprise value waterfall (Market approach) | Minimum | Tangible book value multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
3.5
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 1 | Enterprise value waterfall (Market approach) | Minimum | Earnings multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
8.8
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 1 | Enterprise value waterfall (Market approach) | Maximum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
11.3
|
|
| Level 3 | Common Equity/Interests/Warrants 1 | Enterprise value waterfall (Market approach) | Maximum | Tangible book value multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
4.0
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 1 | Enterprise value waterfall (Market approach) | Maximum | Earnings multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
13.3
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 1 | Enterprise value waterfall (Market approach) | Weighted Average | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
8.1
|
|
| Level 3 | Common Equity/Interests/Warrants 1 | Enterprise value waterfall (Market approach) | Weighted Average | Tangible book value multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
4.0
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 1 | Enterprise value waterfall (Market approach) | Weighted Average | Earnings multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
13.3
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 2 | Enterprise value waterfall (Market approach) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 291,348
|
|
$ 500,514
|
|
| Level 3 | Common Equity/Interests/Warrants 2 | Enterprise value waterfall (Market approach) | Minimum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
4.5
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 2 | Enterprise value waterfall (Market approach) | Minimum | Tangible book value multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
3.5
|
|
| Level 3 | Common Equity/Interests/Warrants 2 | Enterprise value waterfall (Market approach) | Minimum | Earnings multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
8.8
|
|
| Level 3 | Common Equity/Interests/Warrants 2 | Enterprise value waterfall (Market approach) | Maximum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
11.0
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 2 | Enterprise value waterfall (Market approach) | Maximum | Tangible book value multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
4.0
|
|
| Level 3 | Common Equity/Interests/Warrants 2 | Enterprise value waterfall (Market approach) | Maximum | Earnings multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
13.3
|
|
| Level 3 | Common Equity/Interests/Warrants 2 | Enterprise value waterfall (Market approach) | Weighted Average | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
7.4
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 2 | Enterprise value waterfall (Market approach) | Weighted Average | Tangible book value multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
4.0
|
|
| Level 3 | Common Equity/Interests/Warrants 2 | Enterprise value waterfall (Market approach) | Weighted Average | Earnings multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
13.3
|
|
| Level 3 | Common Equity/Interests/Warrants 3 | Discounted cash flow (Yield analysis) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 179,231
|
|
$ 187,771
|
|
| Level 3 | Common Equity/Interests/Warrants 3 | Discounted cash flow (Yield analysis) | Minimum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.065
|
|
0.065
|
|
| Level 3 | Common Equity/Interests/Warrants 3 | Discounted cash flow (Yield analysis) | Minimum | Terminal Cap Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.055
|
|
0.055
|
|
| Level 3 | Common Equity/Interests/Warrants 3 | Discounted cash flow (Yield analysis) | Maximum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.105
|
|
0.105
|
|
| Level 3 | Common Equity/Interests/Warrants 3 | Discounted cash flow (Yield analysis) | Maximum | Terminal Cap Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.083
|
|
0.083
|
|
| Level 3 | Common Equity/Interests/Warrants 3 | Discounted cash flow (Yield analysis) | Weighted Average | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.072
|
|
0.073
|
|
| Level 3 | Common Equity/Interests/Warrants 3 | Discounted cash flow (Yield analysis) | Weighted Average | Terminal Cap Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.060
|
|
0.061
|
|
| Level 3 | Common Equity/Interests/Warrants 4 | Discounted cash flow (Yield analysis) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 52,455
|
|
$ 20,720
|
|
| Level 3 | Common Equity/Interests/Warrants 4 | Discounted cash flow (Yield analysis) | Minimum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.078
|
|
0.100
|
|
| Level 3 | Common Equity/Interests/Warrants 4 | Discounted cash flow (Yield analysis) | Minimum | Recovery rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.250
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 4 | Discounted cash flow (Yield analysis) | Maximum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.088
|
|
0.200
|
|
| Level 3 | Common Equity/Interests/Warrants 4 | Discounted cash flow (Yield analysis) | Maximum | Recovery rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
1.250
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 4 | Discounted cash flow (Yield analysis) | Weighted Average | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.088
|
|
0.150
|
|
| Level 3 | Common Equity/Interests/Warrants 4 | Discounted cash flow (Yield analysis) | Weighted Average | Recovery rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
1.094
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 5 | Discounted cash flow (Yield analysis) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
|
|
$ 16,966
|
|
| Level 3 | Common Equity/Interests/Warrants 5 | Discounted cash flow (Yield analysis) | Minimum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
0.065
|
|
| Level 3 | Common Equity/Interests/Warrants 5 | Discounted cash flow (Yield analysis) | Minimum | Terminal Cap Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
0.055
|
|
| Level 3 | Common Equity/Interests/Warrants 5 | Discounted cash flow (Yield analysis) | Maximum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
0.105
|
|
| Level 3 | Common Equity/Interests/Warrants 5 | Discounted cash flow (Yield analysis) | Maximum | Terminal Cap Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
0.083
|
|
| Level 3 | Common Equity/Interests/Warrants 5 | Discounted cash flow (Yield analysis) | Weighted Average | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
0.073
|
|
| Level 3 | Common Equity/Interests/Warrants 5 | Discounted cash flow (Yield analysis) | Weighted Average | Terminal Cap Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
0.061
|
|
| Level 3 | Common Equity/Interests/Warrants 5 | Enterprise value waterfall (Market approach) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 32,106
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 5 | Enterprise value waterfall (Market approach) | Minimum | Revenue multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.3
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 5 | Enterprise value waterfall (Market approach) | Maximum | Revenue multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
3.5
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 5 | Enterprise value waterfall (Market approach) | Weighted Average | Revenue multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.7
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 6 | Discounted cash flow (Yield analysis) | Minimum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.130
|
|
0.123
|
|
| Level 3 | Common Equity/Interests/Warrants 6 | Discounted cash flow (Yield analysis) | Maximum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.165
|
|
0.160
|
|
| Level 3 | Common Equity/Interests/Warrants 6 | Discounted cash flow (Yield analysis) | Weighted Average | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.143
|
|
0.150
|
|
| Level 3 | Common Equity/Interests/Warrants 6 | Enterprise value waterfall (Market approach) and Enterprise value waterfall (Discounted cash flow) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 26,010
|
|
$ 14,710
|
|
| Level 3 | Common Equity/Interests/Warrants 6 | Enterprise value waterfall (Market approach) | Minimum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
6.3
|
|
5.8
|
|
| Level 3 | Common Equity/Interests/Warrants 6 | Enterprise value waterfall (Market approach) | Maximum | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
12.5
|
|
12.5
|
|
| Level 3 | Common Equity/Interests/Warrants 6 | Enterprise value waterfall (Market approach) | Weighted Average | EBITDA multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
7.1
|
|
6.8
|
|
| Level 3 | Common Equity/Interests/Warrants 7 | Discounted cash flow (Yield analysis) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 18,724
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 7 | Discounted cash flow (Yield analysis) | Minimum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.100
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 7 | Discounted cash flow (Yield analysis) | Maximum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.200
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 7 | Discounted cash flow (Yield analysis) | Weighted Average | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.150
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 7 | Asset recovery analysis |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
|
|
$ 12,077
|
|
| Level 3 | Common Equity/Interests/Warrants 8 | Enterprise value waterfall (Market approach) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
|
|
$ 3,128
|
|
| Level 3 | Common Equity/Interests/Warrants 8 | Enterprise value waterfall (Market approach) | Minimum | Revenue multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
0.4
|
|
| Level 3 | Common Equity/Interests/Warrants 8 | Enterprise value waterfall (Market approach) | Maximum | Revenue multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
3.0
|
|
| Level 3 | Common Equity/Interests/Warrants 8 | Enterprise value waterfall (Market approach) | Weighted Average | Revenue multiple |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
3.0
|
|
| Level 3 | Common Equity/Interests/Warrants 8 | Asset recovery analysis |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 12,008
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 9 | Discounted cash flow (Yield analysis) |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
|
|
$ 2
|
|
| Level 3 | Common Equity/Interests/Warrants 9 | Discounted cash flow (Yield analysis) | Minimum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
0.215
|
|
| Level 3 | Common Equity/Interests/Warrants 9 | Discounted cash flow (Yield analysis) | Maximum | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
0.225
|
|
| Level 3 | Common Equity/Interests/Warrants 9 | Discounted cash flow (Yield analysis) | Weighted Average | Discount Rate |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
|
|
0.215
|
|
| Level 3 | Common Equity/Interests/Warrants 9 | Option Pricing Model |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Investments at fair value |
$ 5,030
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 9 | Option Pricing Model | Minimum | Expected volatility |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.400
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 9 | Option Pricing Model | Maximum | Expected volatility |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.400
|
|
|
|
| Level 3 | Common Equity/Interests/Warrants 9 | Option Pricing Model | Weighted Average | Expected volatility |
|
|
|
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] |
|
|
|
|
| Input |
0.400
|
|
|
|
|
|