These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
(Mark One)
|
| | | |
| |
☒
|
| |
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
| |
For the fiscal year ended December 31, 2021
|
| |||
| |
OR
|
| |||
| |
☐
|
| |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
| |
Commission file number: 814-01175
|
| |||
| |
Delaware
(State or Other Jurisdiction of Incorporation or Organization) |
| |
81-2878769
(I.R.S. Employer Identification No.) |
|
| |
200 Clarendon Street, 37
th
Floor
Boston, MA (Address of Principal Executive Office) |
| |
02116
(Zip Code) |
|
| |
Title of each class
|
| |
Trading Symbol(s)
|
| |
Name of each exchange on which registered
|
|
| |
Common Stock, par value $0.001 per share
|
| |
BCSF
|
| |
New York Stock Exchange
|
|
| | Large accelerated filer ☒ | | |
Accelerated filer ☐
|
|
| | Non-accelerated filer ☐ | | |
Smaller reporting company ☐
|
|
| | | | |
Emerging growth company ☐
|
|
| | | |
Page
|
|
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| Signatures | | | |
| | | |
As of December 31, 2021
|
| |||||||||||||||||||||
| | | |
Amortized Cost
|
| |
Percentage of
Total Portfolio |
| |
Fair Value
|
| |
Percentage of
Total Portfolio |
| ||||||||||||
| First Lien Senior Secured Loans | | | | $ | 1,807,805 | | | | | | 78.2 % | | | | | $ | 1,774,675 | | | | | | 77.5 % | | |
| Equity Interest | | | | | 156,399 | | | | | | 6.8 | | | | | | 151,844 | | | | | | 6.6 | | |
| Subordinated Note Investment Vehicles (1) | | | | | 125,437 | | | | | | 5.5 | | | | | | 125,437 | | | | | | 5.5 | | |
| Second Lien Senior Secured Loans | | | | | 120,058 | | | | | | 5.2 | | | | | | 118,561 | | | | | | 5.2 | | |
| Preferred Equity | | | | | 42,452 | | | | | | 1.8 | | | | | | 53,991 | | | | | | 2.4 | | |
| Equity Interest Investment Vehicles (1) | | | | | 39,596 | | | | | | 1.7 | | | | | | 44,444 | | | | | | 1.9 | | |
| Subordinated Debt | | | | | 19,635 | | | | | | 0.8 | | | | | | 20,027 | | | | | | 0.9 | | |
| Warrants | | | | | 2 | | | | | | 0.0 | | | | | | 126 | | | | | | 0.0 | | |
| Total | | | | $ | 2,311,384 | | | | | | 100.0 % | | | | | $ | 2,289,105 | | | | | | 100.0 % | | |
| | | |
As of December 31, 2020
|
| |||||||||||||||||||||
| | | |
Amortized Cost
|
| |
Percentage of
Total Portfolio |
| |
Fair Value
|
| |
Percentage of
Total Portfolio |
| ||||||||||||
| First Lien Senior Secured Loans | | | | $ | 2,193,827 | | | | | | 87.0 % | | | | | $ | 2,164,910 | | | | | | 87.1 % | | |
| Second Lien Senior Secured Loans | | | | | 167,698 | | | | | | 6.6 | | | | | | 161,960 | | | | | | 6.6 | | |
| Equity Interests | | | | | 131,491 | | | | | | 5.2 | | | | | | 119,905 | | | | | | 4.8 | | |
| Preferred Equity | | | | | 29,723 | | | | | | 1.2 | | | | | | 37,713 | | | | | | 1.5 | | |
| Warrants | | | | | — | | | | | | 0.0 | | | | | | — | | | | | | 0.0 | | |
| Total | | | | $ | 2,522,739 | | | | | | 100.0 % | | | | | $ | 2,484,488 | | | | | | 100.0 % | | |
| | | |
As of December 31, 2021
|
| |||||||||||||||||||||
|
Investment Performance Rating
|
| |
Fair
Value |
| |
Percentage of
Total |
| |
Number of
Companies (1) |
| |
Percentage of
Total |
| ||||||||||||
|
1
|
| | | $ | 42,233 | | | | | | 1.9 % | | | | | | 4 | | | | | | 3.8 % | | |
|
2
|
| | | | 2,017,059 | | | | | | 88.1 | | | | | | 95 | | | | | | 89.6 | | |
|
3
|
| | | | 229,813 | | | | | | 10.0 | | | | | | 7 | | | | | | 6.6 | | |
|
4
|
| | | | — | | | | | | 0.0 | | | | | | — | | | | | | 0.0 | | |
| Total | | | | $ | 2,289,105 | | | | | | 100.0 % | | | | | | 106 | | | | | | 100.0 % | | |
| | | |
As of December 31, 2020
|
| |||||||||||||||||||||
|
Investment Performance Rating
|
| |
Fair
Value |
| |
Percentage of
Total |
| |
Number of
Companies |
| |
Percentage of
Total |
| ||||||||||||
|
1
|
| | | $ | 42,942 | | | | | | 1.7 % | | | | | | 3 | | | | | | 2.9 % | | |
|
2
|
| | | | 2,121,057 | | | | | | 85.4 | | | | | | 87 | | | | | | 82.8 | | |
|
3
|
| | | | 315,383 | | | | | | 12.7 | | | | | | 14 | | | | | | 13.3 | | |
|
4
|
| | | | 5,106 | | | | | | 0.2 | | | | | | 1 | | | | | | 1.0 | | |
| Total | | | | $ | 2,484,488 | | | | | | 100.0 % | | | | | | 105 | | | | | | 100.0 % | | |
|
Assumed Return on our Portfolio (Net of Expenses)
|
| |
(10.00%)
|
| |
(5.00%)
|
| |
0.00%
|
| |
5.00%
|
| |
10.00%
|
| |||||||||||||||
|
Corresponding return to common stockholder
assuming actual asset coverage as of December 31, 2021 (177%) (1) |
| | | | (27.34 %) | | | | | | (15.66 %) | | | | | | (3.97 %) | | | | | | 7.72 % | | | | | | 19.40 % | | |
|
Corresponding return to common stockholder
assuming 150% asset coverage (2) |
| | | | (36.47 %) | | | | | | (21.29 %) | | | | | | (6.10 %) | | | | | | 9.08 % | | | | | | 24.26 % | | |
|
Class and Year/Period
|
| |
Total Amount
Outstanding Exclusive of Treasury Securities (1) ($ in millions) |
| |
Asset Coverage
Per Unit (2) |
| |
Involuntary
Liquidating Preference Per Unit (3) |
| |
Average
Market Value Per Unit (4) |
| ||||||||||||
| Facilities | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 | | | |
$
|
—
|
| | | |
$
|
—
|
| | | | | — | | | | | | N/A | | |
| December 31, 2020 | | | | $ | 551.0 | | | | | $ | 4,598.0 | | | | | | — | | | | | | N/A | | |
| December 31, 2019 | | | | $ | 814.8 | | | | | $ | 3,188.0 | | | | | | — | | | | | | N/A | | |
| December 31, 2018 | | | | $ | 271.3 | | | | | $ | 6,039.8 | | | | | | — | | | | | | N/A | | |
| December 31, 2017 | | | | $ | 451.0 | | | | | $ | 2,124.1 | | | | | | — | | | | | | N/A | | |
| December 31, 2016 | | | | $ | 59.1 | | | | | $ | 2,867.1 | | | | | | — | | | | | | N/A | | |
| 2018-1 Notes | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 | | | | $ | 365.7 | | | | | $ | 6,920.2 | | | | | | — | | | | | | N/A | | |
| December 31, 2020 | | | | $ | 365.7 | | | | | $ | 6,927.8 | | | | | | — | | | | | | N/A | | |
| December 31, 2019 | | | | $ | 365.7 | | | | | $ | 7,103.1 | | | | | | — | | | | | | N/A | | |
| December 31, 2018 | | | | $ | 365.7 | | | | | $ | 4,480.7 | | | | | | — | | | | | | N/A | | |
| 2019-1 Debt | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 | | | | $ | 352.5 | | | | | $ | 7,179.3 | | | | | | — | | | | | | N/A | | |
| December 31, 2020 | | | | $ | 398.8 | | | | | $ | 6,352.8 | | | | | | — | | | | | | N/A | | |
| December 31, 2019 | | | | $ | 398.8 | | | | | $ | 6,513.6 | | | | | | — | | | | | | N/A | | |
| 2023 Notes | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 | | | | $ | 112.5 | | | | | $ | 22,495.2 | | | | | | — | | | | | | N/A | | |
| December 31, 2020 | | | | $ | 150.0 | | | | | $ | 16,890.1 | | | | | | — | | | | | | N/A | | |
| March 2026 Notes | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 | | | | $ | 300.0 | | | | | $ | 8,435.7 | | | | | | — | | | | | | N/A | | |
| October 2026 Notes | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 | | | | $ | 300.0 | | | | | $ | 8,435.7 | | | | | | — | | | | | | N/A | | |
| Total Senior Securities | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 | | | | $ | 1,430.7 | | | | | $ | 1,768.9 | | | | | | — | | | | | | N/A | | |
| December 31, 2020 | | | | $ | 1,465.5 | | | | | $ | 1,728.8 | | | | | | — | | | | | | N/A | | |
| December 31, 2019 | | | | $ | 1,579.3 | | | | | $ | 1,644.8 | | | | | | — | | | | | | N/A | | |
| December 31, 2018 | | | | $ | 637.0 | | | | | $ | 2,572.4 | | | | | | — | | | | | | N/A | | |
| December 31, 2017 | | | | $ | 451.0 | | | | | $ | 2,124.1 | | | | | | — | | | | | | N/A | | |
| December 31, 2016 | | | | $ | 59.1 | | | | | $ | 2,867.1 | | | | | | — | | | | | | N/A | | |
| | | |
As of and for the
Year Ended December 31, 2021 |
| |
As of and for the
Year Ended December 31, 2020 |
| |
As of and for the
Year Ended December 31, 2019 |
| |
As of and for the
Year Ended December 31, 2018 |
| |
As of and for the
Year Ended December 31, 2017 |
| |||||||||||||||
|
Consolidated Statements of operations data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total investment income | | | | $ | 197,394 | | | | | $ | 194,460 | | | | | $ | 197,945 | | | | | $ | 99,294 | | | | | $ | 24,605 | | |
| Total expenses, net of waivers | | | | | 109,522 | | | | | | 108,397 | | | | | | 113,078 | | | | | | 43,364 | | | | | | 10,396 | | |
|
Net investment income (loss) before taxes
|
| | | | 87,872 | | | | | | 86,063 | | | | | | 84,867 | | | | | | 55,930 | | | | | | 14,209 | | |
| Excise tax expense | | | | | 134 | | | | | | 232 | | | | | | — | | | | | | — | | | | | | 5 | | |
|
Net investment income (loss) after
taxes |
| | | | 87,738 | | | | | | 85,831 | | | | | | 84,867 | | | | | | 55,930 | | | | | | 14,204 | | |
|
Net realized and unrealized gain (loss)
|
| | | | 32,069 | | | | | | (77,553 ) | | | | | | 13,218 | | | | | | (29,285 ) | | | | | | 5,096 | | |
|
Net increase in net assets resulting
from operations |
| | | $ | 119,807 | | | | | $ | 8,278 | | | | | $ | 98,085 | | | | | $ | 26,645 | | | | | $ | 19,300 | | |
| Per share data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net investment income (loss) | | | | $ | 1.36 | | | | | $ | 1.46 | | | | | $ | 1.64 | | | | | $ | 1.45 | | | | | $ | 0.73 | | |
|
Net increase in net assets resulting
from operations |
| | | $ | 1.86 | | | | | $ | 0.14 | | | | | $ | 1.90 | | | | | $ | 0.69 | | | | | $ | 0.99 | | |
| Distributions declared (1) | | | | $ | 1.36 | | | | | $ | 1.43 | | | | | $ | 1.64 | | | | | $ | 1.52 | | | | | $ | 0.70 | | |
|
Consolidated Statements of assets
and liabilities data (at period end): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total assets | | | | $ | 2,571,193 | | | | | $ | 2,603,492 | | | | | $ | 2,645,554 | | | | | $ | 1,791,014 | | | | | $ | 988,251 | | |
| Total investments, at fair value | | | | | 2,289,105 | | | | | | 2,484,488 | | | | | | 2,527,055 | | | | | | 1,727,806 | | | | | | 831,578 | | |
| Total liabilities | | | | | 1,471,187 | | | | | | 1,535,488 | | | | | | 1,627,154 | | | | | | 789,385 | | | | | | 481,288 | | |
|
Total debt, net of unamortized debt issuance costs
|
| | | | 1,414,982 | | | | | | 1,458,360 | | | | | | 1,574,635 | | | | | | 634,925 | | | | | | 451,000 | | |
| Total net assets | | | | | 1,100,006 | | | | | | 1,068,004 | | | | | | 1,018,400 | | | | | | 1,001,629 | | | | | | 506,963 | | |
| | | |
As of December 31, 2021
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | |
Percentage of
Total Portfolio |
| | | | | | | |
Percentage of
Total Portfolio |
| |
Weighted Average Yield
(1)
at
|
| |||||||||||||||
| | | |
Amortized
Cost |
| |
Fair Value
|
| |
Amortized
Cost |
| |
Market
Value |
| ||||||||||||||||||||||||
|
First Lien Senior Secured Loans
|
| | | $ | 1,807,805 | | | | | | 78.2 % | | | | | $ | 1,774,675 | | | | | | 77.5 % | | | | | | 7.3 % | | | | | | 7.4 % | | |
| Equity Interest | | | | | 156,399 | | | | | | 6.8 | | | | | | 151,844 | | | | | | 6.6 | | | | | | 7.9 | | | | | | 9.7 | | |
|
Subordinated Note
Investment Vehicles (2) |
| | | | 125,437 | | | | | | 5.5 | | | | | | 125,437 | | | | | | 5.5 | | | | | | 9.0 | | | | | | 9.0 | | |
|
Second Lien Senior Secured Loans
|
| | | | 120,058 | | | | | | 5.2 | | | | | | 118,561 | | | | | | 5.2 | | | | | | 9.8 | | | | | | 9.9 | | |
| Preferred Equity | | | | | 42,452 | | | | | | 1.8 | | | | | | 53,991 | | | | | | 2.4 | | | | | | 10.0 | | | | | | 9.5 | | |
|
Equity Interest in
Investment Vehicles (2) |
| | | | 39,596 | | | | | | 1.7 | | | | | | 44,444 | | | | | | 1.9 | | | | | | 8.4 | | | | | | 7.5 | | |
| Subordinated Debt | | | | | 19,635 | | | | | | 0.8 | | | | | | 20,027 | | | | | | 0.9 | | | | | | 11.4 | | | | | | 11.2 | | |
| Warrants | | | | | 2 | | | | | | 0.0 | | | | | | 126 | | | | | | 0.0 | | | | | | N/A | | | | | | N/A | | |
|
Total
|
| | | $ | 2,311,384 | | | | | | 100.0 % | | | | | $ | 2,289,105 | | | | | | 100.0 % | | | | | | 7.6 % | | | | | | 7.8 % | | |
| | | |
As of December 31, 2020
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | |
Percentage of
Total Portfolio |
| | | | | | | |
Percentage of
Total Portfolio |
| |
Weighted Average Yield
(1)
at |
| |||||||||||||||
| | | |
Amortized
Cost |
| |
Fair Value
|
| |
Amortized
Cost |
| |
Market
Value |
| ||||||||||||||||||||||||
|
First Lien Senior Secured Loans
|
| | | $ | 2,193,827 | | | | | | 87.0 % | | | | | $ | 2,164,910 | | | | | | 87.1 % | | | | | | 7.1 % | | | | | | 7.2 % | | |
|
Second Lien Senior Secured Loans
|
| | | | 167,698 | | | | | | 6.6 | | | | | | 161,960 | | | | | | 6.6 | | | | | | 9.0 | | | | | | 9.3 | | |
| Equity Interests | | | | | 131,491 | | | | | | 5.2 | | | | | | 119,905 | | | | | | 4.8 | | | | | | 8.8 | | | | | | 10.7 | | |
| Preferred Equity | | | | | 29,723 | | | | | | 1.2 | | | | | | 37,713 | | | | | | 1.5 | | | | | | 15.0 | | | | | | 15.0 | | |
| Warrants | | | | | — | | | | | | 0.0 | | | | | | — | | | | | | 0.0 | | | | | | N/A | | | | | | N/A | | |
| Total | | | | $ | 2,522,739 | | | | | | 100.0 % | | | | | $ | 2,484,488 | | | | | | 100.0 % | | | | | | 7.3 % | | | | | | 7.5 % | | |
| | | |
As of
December 31, 2021 |
|
| Number of portfolio companies | | |
106
|
|
| Percentage of debt bearing a floating rate (1) | | |
97.8%
|
|
| Percentage of debt bearing a fixed rate (1) | | |
2.2%
|
|
| | | |
As of
December 31, 2020 |
|
| Number of portfolio companies | | |
105
|
|
| Percentage of debt bearing a floating rate (1) | | |
99.2%
|
|
| Percentage of debt bearing a fixed rate (1) | | |
0.8%
|
|
| | | |
As of December 31, 2021
|
| |||||||||||||||||||||
| | | |
Amortized Cost
|
| |
Percentage at
Amortized Cost |
| |
Fair Value
|
| |
Percentage at
Fair Value |
| ||||||||||||
| Performing | | | | $ | 2,311,384 | | | | | | 100.0 % | | | | | $ | 2,289,105 | | | | | | 100.0 % | | |
| Total | | | | $ | 2,311,384 | | | | | | 100.0 % | | | | | $ | 2,289,105 | | | | | | 100.0 % | | |
| | | |
As of December 31, 2020
|
| |||||||||||||||||||||
| | | |
Amortized Cost
|
| |
Percentage at
Amortized Cost |
| |
Fair Value
|
| |
Percentage at
Fair Value |
| ||||||||||||
| Performing | | | | $ | 2,517,782 | | | | | | 99.8 % | | | | | $ | 2,479,794 | | | | | | 99.8 % | | |
| Non-accrual | | | | | 4,957 | | | | | | 0.2 | | | | | | 4,694 | | | | | | 0.2 | | |
| Total | | | | $ | 2,522,739 | | | | | | 100.0 % | | | | | $ | 2,484,488 | | | | | | 100.0 % | | |
| | | |
As of December 31, 2021
|
| |||||||||||||||||||||
| | | |
Amortized Cost
|
| |
Percentage of
Total |
| |
Fair Value
|
| |
Percentage of
Total |
| ||||||||||||
| Cash and cash equivalents | | | | $ | 87,443 | | | | | | 3.5 % | | | | | $ | 87,443 | | | | | | 3.5 % | | |
| Foreign cash | | | | | 30,877 | | | | | | 1.2 | | | | | | 29,979 | | | | | | 1.2 | | |
| Restricted cash and cash equivalents | | | | | 86,159 | | | | | | 3.4 | | | | | | 86,159 | | | | | | 3.5 | | |
| First Lien Senior Secured Loans | | | | | 1,807,805 | | | | | | 71.9 | | | | | | 1,774,675 | | | | | | 71.2 | | |
| Equity Interest | | | | | 156,399 | | | | | | 6.1 | | | | | | 151,844 | | | | | | 6.1 | | |
|
Subordinated Note Investment
Vehicles (1) |
| | | | 125,437 | | | | | | 5.0 | | | | | | 125,437 | | | | | | 5.0 | | |
| Second Lien Senior Secured Loans | | | | | 120,058 | | | | | | 4.8 | | | | | | 118,561 | | | | | | 4.7 | | |
| Preferred Equity | | | | | 42,452 | | | | | | 1.7 | | | | | | 53,991 | | | | | | 2.2 | | |
| Equity Interest Investment Vehicles (1) | | | | | 39,596 | | | | | | 1.6 | | | | | | 44,444 | | | | | | 1.8 | | |
| Subordinated Debt | | | | | 19,635 | | | | | | 0.8 | | | | | | 20,027 | | | | | | 0.8 | | |
| Warrants | | | | | 2 | | | | | | 0.0 | | | | | | 126 | | | | | | 0.0 | | |
| Total | | | | $ | 2,515,863 | | | | | | 100.0 % | | | | | $ | 2,492,686 | | | | | | 100.0 % | | |
| | | |
As of December 31, 2020
|
| |||||||||||||||||||||
| | | |
Amortized Cost
|
| |
Percentage of
Total |
| |
Fair Value
|
| |
Percentage of
Total |
| ||||||||||||
| Cash and cash equivalents | | | | $ | 53,704 | | | | | | 2.2 % | | | | | $ | 53,704 | | | | | | 2.1 % | | |
| Foreign cash | | | | | 976 | | | | | | 0.0 | | | | | | 972 | | | | | | 0.0 | | |
| Restricted cash and cash equivalents | | | | | 27,026 | | | | | | 1.0 | | | | | | 27,026 | | | | | | 1.1 | | |
| First Lien Senior Secured Loans | | | | | 2,193,827 | | | | | | 84.3 | | | | | | 2,164,910 | | | | | | 84.3 | | |
| Second Lien Senior Secured Loans | | | | | 167,698 | | | | | | 6.4 | | | | | | 161,960 | | | | | | 6.3 | | |
| Equity Interests | | | | | 131,491 | | | | | | 5.0 | | | | | | 119,905 | | | | | | 4.7 | | |
| Preferred Equity | | | | | 29,723 | | | | | | 1.1 | | | | | | 37,713 | | | | | | 1.5 | | |
| Warrants | | | | | — | | | | | | 0.0 | | | | | | — | | | | | | 0.0 | | |
| Total | | | | $ | 2,604,445 | | | | | | 100.0 % | | | | | $ | 2,566,190 | | | | | | 100.0 % | | |
| | | |
As of December 31, 2021
|
| |||||||||||||||||||||
| | | |
Amortized Cost
|
| |
Percentage of
Total Portfolio |
| |
Fair Value
|
| |
Percentage of
Total Portfolio |
| ||||||||||||
| Aerospace & Defense | | | | $ | 309,458 | | | | | | 13.4 % | | | | | $ | 282,598 | | | | | | 12.3 % | | |
| Services: Business | | | | | 226,035 | | | | | | 9.8 | | | | | | 225,437 | | | | | | 9.8 | | |
| High Tech Industries | | | | | 182,811 | | | | | | 7.9 | | | | | | 183,069 | | | | | | 8.0 | | |
| Consumer Goods: Non-Durable | | | | | 179,733 | | | | | | 7.8 | | | | | | 182,063 | | | | | | 8.0 | | |
| Investment Vehicles (2) | | | | | 165,033 | | | | | | 7.1 | | | | | | 169,881 | | | | | | 7.4 | | |
| Transportation: Cargo | | | | | 103,012 | | | | | | 4.5 | | | | | | 106,458 | | | | | | 4.7 | | |
| Healthcare & Pharmaceuticals | | | | | 102,116 | | | | | | 4.4 | | | | | | 100,771 | | | | | | 4.4 | | |
| Automotive | | | | | 87,597 | | | | | | 3.8 | | | | | | 88,555 | | | | | | 3.9 | | |
| Retail | | | | | 83,036 | | | | | | 3.6 | | | | | | 83,064 | | | | | | 3.6 | | |
| Wholesale | | | | | 77,737 | | | | | | 3.4 | | | | | | 80,070 | | | | | | 3.5 | | |
| Energy: Oil & Gas | | | | | 69,588 | | | | | | 3.0 | | | | | | 79,548 | | | | | | 3.5 | | |
| Consumer Goods: Durable | | | | | 83,903 | | | | | | 3.6 | | | | | | 76,575 | | | | | | 3.3 | | |
| Transportation: Consumer | | | | | 80,027 | | | | | | 3.5 | | | | | | 69,040 | | | | | | 3.0 | | |
| Construction & Building | | | | | 70,256 | | | | | | 3.0 | | | | | | 68,570 | | | | | | 3.0 | | |
| Capital Equipment | | | | | 65,129 | | | | | | 2.8 | | | | | | 64,841 | | | | | | 2.8 | | |
| FIRE: Insurance | | | | | 62,165 | | | | | | 2.7 | | | | | | 63,123 | | | | | | 2.8 | | |
| Hotel, Gaming & Leisure | | | | | 53,232 | | | | | | 2.3 | | | | | | 51,956 | | | | | | 2.3 | | |
| Media: Diversified & Production | | | | | 46,420 | | | | | | 2.0 | | | | | | 44,835 | | | | | | 2.0 | | |
| Telecommunications | | | | | 40,938 | | | | | | 1.8 | | | | | | 41,570 | | | | | | 1.8 | | |
| Services: Consumer | | | | | 40,467 | | | | | | 1.8 | | | | | | 41,236 | | | | | | 1.8 | | |
|
Media: Advertising, Printing & Publishing
|
| | | | 50,389 | | | | | | 2.2 | | | | | | 39,459 | | | | | | 1.7 | | |
| Containers, Packaging, & Glass | | | | | 27,379 | | | | | | 1.2 | | | | | | 27,378 | | | | | | 1.2 | | |
| Chemicals, Plastics & Rubber | | | | | 26,135 | | | | | | 1.1 | | | | | | 26,863 | | | | | | 1.2 | | |
| | | |
As of December 31, 2021
|
| |||||||||||||||||||||
| | | |
Amortized Cost
|
| |
Percentage of
Total Portfolio |
| |
Fair Value
|
| |
Percentage of
Total Portfolio |
| ||||||||||||
| FIRE: Finance (1) | | | | | 24,245 | | | | | | 1.0 | | | | | | 24,452 | | | | | | 1.1 | | |
| Beverage, Food & Tobacco | | | | | 7,563 | | | | | | 0.3 | | | | | | 19,755 | | | | | | 0.9 | | |
| Banking | | | | | 18,370 | | | | | | 0.8 | | | | | | 18,690 | | | | | | 0.8 | | |
| Consumer: Wholesale | | | | | 14,870 | | | | | | 0.6 | | | | | | 14,827 | | | | | | 0.6 | | |
|
Media: Broadcasting and Subscription
|
| | | | 8,740 | | | | | | 0.4 | | | | | | 8,979 | | | | | | 0.4 | | |
| Hospitality Holdings | | | | | 5,000 | | | | | | 0.2 | | | | | | 5,442 | | | | | | 0.2 | | |
| Total | | | | $ | 2,311,384 | | | | | | 100.0 % | | | | | $ | 2,289,105 | | | | | | 100.0 % | | |
| | |||||||||||||||||||||||||
| | | |
As of December 31, 2020
|
| |||||||||||||||||||||
| | | |
Amortized Cost
|
| |
Percentage of
Total Portfolio |
| |
Fair Value
|
| |
Percentage of
Total Portfolio |
| ||||||||||||
| Aerospace & Defense | | | | $ | 331,174 | | | | | | 13.1 % | | | | | $ | 296,553 | | | | | | 11.9 % | | |
| High Tech Industries | | | | | 294,046 | | | | | | 11.7 | | | | | | 295,486 | | | | | | 11.9 | | |
| Healthcare & Pharmaceuticals | | | | | 219,147 | | | | | | 8.7 | | | | | | 221,605 | | | | | | 8.9 | | |
| Capital Equipment | | | | | 188,123 | | | | | | 7.5 | | | | | | 193,287 | | | | | | 7.8 | | |
| Consumer Goods: Non-Durable | | | | | 190,216 | | | | | | 7.5 | | | | | | 189,229 | | | | | | 7.5 | | |
| Services: Business | | | | | 181,037 | | | | | | 7.1 | | | | | | 175,560 | | | | | | 7.1 | | |
| Transportation: Cargo | | | | | 118,320 | | | | | | 4.7 | | | | | | 118,352 | | | | | | 4.8 | | |
| Construction & Building | | | | | 105,567 | | | | | | 4.2 | | | | | | 104,999 | | | | | | 4.2 | | |
| Services: Consumer | | | | | 76,341 | | | | | | 3.0 | | | | | | 78,697 | | | | | | 3.2 | | |
| Wholesale | | | | | 78,248 | | | | | | 3.1 | | | | | | 78,042 | | | | | | 3.1 | | |
| Chemicals, Plastics & Rubber | | | | | 75,808 | | | | | | 3.0 | | | | | | 76,463 | | | | | | 3.1 | | |
| Energy: Oil & Gas | | | | | 68,198 | | | | | | 2.7 | | | | | | 68,807 | | | | | | 2.7 | | |
| FIRE: Insurance (1) | | | | | 65,017 | | | | | | 2.6 | | | | | | 67,125 | | | | | | 2.7 | | |
| Automotive | | | | | 66,470 | | | | | | 2.6 | | | | | | 66,100 | | | | | | 2.7 | | |
| Transportation: Consumer | | | | | 71,750 | | | | | | 2.8 | | | | | | 61,243 | | | | | | 2.5 | | |
| Consumer Goods: Durable | | | | | 59,399 | | | | | | 2.3 | | | | | | 58,065 | | | | | | 2.3 | | |
| Hotel, Gaming & Leisure | | | | | 52,389 | | | | | | 2.1 | | | | | | 49,893 | | | | | | 2.0 | | |
| Media: Diversified & Production | | | | | 47,810 | | | | | | 1.9 | | | | | | 48,470 | | | | | | 2.0 | | |
| Media: Broadcasting & Subscription | | | | | 43,299 | | | | | | 1.7 | | | | | | 45,036 | | | | | | 1.8 | | |
|
Media: Advertising, Printing & Publishing
|
| | | | 47,143 | | | | | | 1.9 | | | | | | 41,140 | | | | | | 1.7 | | |
| Retail | | | | | 39,050 | | | | | | 1.5 | | | | | | 39,050 | | | | | | 1.6 | | |
| Telecommunications | | | | | 21,680 | | | | | | 0.9 | | | | | | 21,543 | | | | | | 0.9 | | |
| Energy: Electricity | | | | | 21,979 | | | | | | 0.9 | | | | | | 21,249 | | | | | | 0.9 | | |
| Beverage, Food & Tobacco | | | | | 12,087 | | | | | | 0.5 | | | | | | 21,024 | | | | | | 0.8 | | |
| Banking | | | | | 14,058 | | | | | | 0.6 | | | | | | 13,622 | | | | | | 0.5 | | |
| Containers, Packaging, & Glass | | | | | 11,659 | | | | | | 0.5 | | | | | | 11,781 | | | | | | 0.5 | | |
| FIRE: Finance (1) | | | | | 11,830 | | | | | | 0.5 | | | | | | 11,778 | | | | | | 0.5 | | |
| FIRE: Real Estate (1) | | | | | 10,894 | | | | | | 0.4 | | | | | | 10,289 | | | | | | 0.4 | | |
| Total | | | | $ | 2,522,739 | | | | | | 100.0 % | | | | | $ | 2,484,488 | | | | | | 100.0 % | | |
| | | |
As of December 31, 2021
|
| |||||||||||||||||||||
|
Investment Performance Rating
|
| |
Fair
Value |
| |
Percentage of
Total |
| |
Number of
Companies (1) |
| |
Percentage of
Total |
| ||||||||||||
|
1
|
| | | $ | 42,233 | | | | | | 1.9 % | | | | | | 4 | | | | | | 3.8 % | | |
|
2
|
| | | | 2,017,059 | | | | | | 88.1 | | | | | | 95 | | | | | | 89.6 | | |
|
3
|
| | | | 229,813 | | | | | | 10.0 | | | | | | 7 | | | | | | 6.6 | | |
|
4
|
| | | | — | | | | | | 0.0 | | | | | | — | | | | | | 0.0 | | |
| | | |
As of December 31, 2021
|
| |||||||||||||||||||||
|
Investment Performance Rating
|
| |
Fair
Value |
| |
Percentage of
Total |
| |
Number of
Companies (1) |
| |
Percentage of
Total |
| ||||||||||||
| Total | | | | $ | 2,289,105 | | | | | | 100.0 % | | | | | | 106 | | | | | | 100.0 % | | |
| | |||||||||||||||||||||||||
| | | |
As of December 31, 2020
|
| |||||||||||||||||||||
|
Investment Performance Rating
|
| |
Fair
Value |
| |
Percentage of
Total |
| |
Number of
Companies (1) |
| |
Percentage of
Total |
| ||||||||||||
|
1
|
| | | $ | 42,942 | | | | | | 1.7 % | | | | | | 3 | | | | | | 2.9 % | | |
|
2
|
| | | | 2,121,057 | | | | | | 85.4 | | | | | | 87 | | | | | | 82.8 | | |
|
3
|
| | | | 315,383 | | | | | | 12.7 | | | | | | 14 | | | | | | 13.3 | | |
|
4
|
| | | | 5,106 | | | | | | 0.2 | | | | | | 1 | | | | | | 1.0 | | |
| Total | | | | $ | 2,484,488 | | | | | | 100.0 % | | | | | | 105 | | | | | | 100.0 % | | |
| | | |
For the Year
Ended 2019 (1) |
| |||
| | | |
December 31,
|
| |||
| Interest income | | | | $ | 53,494 | | |
| Fee income | | | | | 217 | | |
| Total revenues | | | | | 53,711 | | |
| Credit facility expenses | | | | | 22,008 | | |
| Other fees and expenses | | | | | 6,661 | | |
| Total expenses | | | | | 28,669 | | |
| Net investment income | | | | | 25,042 | | |
| Net realized gains | | | | | — | | |
| Net change in unrealized appreciation (depreciation) on investments | | | | | — | | |
| Net increase in members’ capital from operations | | | | $ | 25,042 | | |
| | | |
As of
|
| |||
| | | |
December 31,
2021 |
| |||
| Total investments | | | | $ | 501,545 | | |
| Weighted average yield on investments | | |
6.5%
|
| |||
| Number of borrowers in ISLP | | | | | 27 | | |
| Largest portfolio company investment | | | | $ | 40,071 | | |
| Total of five largest portfolio company investments | | | | $ | 171,291 | | |
| Unfunded commitments | | | | $ | 105 | | |
|
Currency
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above
Index (1) |
| |
Interest
Rate |
| |
Maturity
Date |
| |
Currency
|
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of Members’
Equity |
| ||||||||||||||||||
| Australian Dollar | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Healthcare & Pharmaceuticals | | | Datix Bidco Limited | | | First Lien Senior Secured Loan | | |
BBSW+ 4.00%
|
| | | | 4.25 % | | | | | | 4/28/2025 | | | |
AUD
|
| | | | 4,169 | | | | | | 3,289 | | | | | | 3,028 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Healthcare & Pharmaceuticals
Total |
| | | | 3,289 | | | | | | 3,028 | | | | | | 4.9 % | | | |||
| | | |
Information Technology Services
|
| |
LEAP Legal Software PTY Ltd
|
| | First Lien Senior Secured Loan | | |
BBSY+ 5.75%
|
| | | | 6.75 % | | | | | | 3/12/2025 | | | |
AUD
|
| | | | 30,093 | | | | | | 22,867 | | | | | | 21,856 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Information Technology Services
Total |
| | | | 22,867 | | | | | | 21,856 | | | | | | 35.1 % | | | |||
| | | |
Media: Advertising, Printing &
Publishing |
| | TGI Sport Bidco Pty Ltd | | | First Lien Senior Secured Loan | | |
BBSY+ 7.00%
|
| | | | 7.50 % | | | | | | 4/30/2026 | | | |
AUD
|
| | | | 9,610 | | | | | | 6,886 | | | | | | 6,631 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Media: Advertising, Printing &
Publishing Total |
| | | | 6,886 | | | | | | 6,631 | | | | | | 10.6 % | | | |||
| | | | Services: Consumer | | | Zeppelin BidCo Pty Limited | | | First Lien Senior Secured Loan | | |
BBSY+ 6.00%
|
| | | | 5.12 % | | | | | | 6/28/2024 | | | |
AUD
|
| | | | 20,415 | | | | | | 16,045 | | | | | | 14,827 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Services: Consumer Total | | | | | 16,045 | | | | | | 14,827 | | | | | | 23.8 % | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Australian Dollar Total | | | | | 49,087 | | | | | | 46,342 | | | | | | 74.4 % | | | |||
| British Pounds | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Healthcare & Pharmaceuticals | | | Datix Bidco Limited | | |
Second Lien Senior Secured Loan
|
| |
L+ 7.75%
|
| | | | 8.21 % | | | | | | 4/27/2026 | | | |
£
|
| | | | 963 | | | | | | 1,323 | | | | | | 1,303 | | | | | | | | |
| | | | | | | Datix Bidco Limited | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 4.50%
|
| | | | 4.96 % | | | | | | 10/28/2024 | | | |
£
|
| | | | 12,013 | | | | | | 16,916 | | | | | | 16,255 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Healthcare & Pharmaceuticals
Total |
| | | | 18,239 | | | | | | 17,558 | | | | | | 28.2 % | | | |||
| | | | High Tech Industries | | | Armstrong Bidco Limited | | | First Lien Senior Secured Loan | | |
SONIA+ 4.75%
|
| | | | 5.00 % | | | | | | 4/30/2025 | | | |
£
|
| | | | 5,602 | | | | | | 7,711 | | | | | | 7,581 | | | | |||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | High Tech Industries Total | | | | | 7,711 | | | | | | 7,581 | | | | | | 12.2 % | | | |||
| | | |
Media: Diversified & Production
|
| |
International Entertainment
Investments Limited |
| | First Lien Senior Secured Loan | | |
GBP LIBOR+ 4.75%
|
| | | | 5.06 % | | | | | | 5/31/2023 | | | |
£
|
| | | | 8,734 | | | | | | 12,255 | | | | | | 11,782 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Media: Diversified & Production
Total |
| | | | 12,255 | | | | | | 11,782 | | | | | | 18.9 % | | | |||
| | | | Services: Business | | | Comet Bidco Limited | | | First Lien Senior Secured Loan | | |
GBP LIBOR+ 5.25%
|
| | | | 5.42 % | | | | | | 9/27/2024 | | | |
£
|
| | | | 7,362 | | | | | | 9,460 | | | | | | 9,249 | | | | | | | | |
| | | | | | | Learning Pool Facility B | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 6.09 % | | | | | | 7/7/2028 | | | |
£
|
| | | | 21,000 | | | | | | 28,584 | | | | | | 28,417 | | | | | | | | |
| | | | | | | Opus2 | | | First Lien Senior Secured Loan | | |
SONIA+ 5.50%
|
| | | | 5.55 % | | | | | | 5/5/2028 | | | |
£
|
| | | | 12,151 | | | | | | 16,326 | | | | | | 16,443 | | | | | | | | |
| | | | | | | Parcel2Go Facility B | | | First Lien Senior Secured Loan | | |
SONIA+ 5.75%
|
| | | | 5.80 % | | | | | | 7/15/2028 | | | |
£
|
| | | | 12,395 | | | | | | 16,619 | | | | | | 16,689 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Services: Business Total | | | | | 70,989 | | | | | | 70,798 | | | | | | 113.7 % | | | |||
| | | | Services: Consumer | | | Surrey Bidco Limited | | | First Lien Senior Secured Loan | | |
GBP LIBOR+ 7.00%
|
| | | | 7.50 % | | | | | | 5/11/2026 | | | |
£
|
| | | | 4,979 | | | | | | 6,732 | | | | | | 5,929 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Services: Consumer Total | | | | | 6,732 | | | | | | 5,929 | | | | | | 9.5 % | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | British Pounds Total | | | | | 115,926 | | | | | | 113,648 | | | | | | 182.5 % | | | |||
| Canadian Dollar | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
Media: Diversified & Production
|
| | 9 Story Media Group Inc. | | |
First Lien Senior Secured Loan—
Revolver |
| |
CDOR+ 5.50%
|
| | | | 6.25 % | | | | | | 4/30/2026 | | | |
CAD
|
| | | | 16 | | | | | | 13 | | | | | | 13 | | | | | | | | |
| | | | | | | 9 Story Media Group Inc. | | | First Lien Senior Secured Loan | | |
CDOR+ 5.50%
|
| | | | 6.25 % | | | | | | 4/30/2026 | | | |
CAD
|
| | | | 7,164 | | | | | | 5,688 | | | | | | 5,669 | | | | | | | | |
|
Currency
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above
Index (1) |
| |
Interest
Rate |
| |
Maturity
Date |
| |
Currency
|
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of Members’
Equity |
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Media: Diversified & Production
Total |
| | | | 5,701 | | | | | | 5,682 | | | | | | 9.1 % | | | |||
| | | | Retail | | | New Look Vision Group | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
CDOR+ 5.25%
|
| | | | 6.25 % | | | | | | 5/26/2028 | | | |
CAD
|
| | | | 18,056 | | | | | | 14,752 | | | | | | 14,288 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Retail Total | | | | | 14,752 | | | | | | 14,288 | | | | | | 22.9 % | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Canadian Dollar Total | | | | | 20,453 | | | | | | 19,970 | | | | | | 32.0 % | | | |||
| Danish Krone | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | High Tech Industries | | | VPARK BIDCO AB | | | First Lien Senior Secured Loan | | |
CIBOR+ 4.00%
|
| | | | 4.75 % | | | | | | 3/10/2025 | | | |
DKK
|
| | | | 56,429 | | | | | | 9,231 | | | | | | 8,628 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | High Tech Industries Total | | | | | 9,231 | | | | | | 8,628 | | | | | | 13.9 % | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Danish Krone Total | | | | | 9,231 | | | | | | 8,628 | | | | | | 13.9 % | | | |||
| European Currency | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | FIRE: Insurance | | | MRHT Facility A | | | First Lien Senior Secured Loan | | |
EURIBOR+ 5.50%
|
| | | | 5.50 % | | | | | | 7/26/2028 | | | |
€
|
| | | | 21,335 | | | | | | 24,521 | | | | | | 24,257 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | FIRE: Insurance Total | | | | | 24,521 | | | | | | 24,257 | | | | | | 39.0 % | | | |||
| | | | Healthcare & Pharmaceuticals | | | Mertus 522. GmbH | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
EURIBOR+ 6.25%
|
| | | | 6.25 % | | | | | | 5/28/2026 | | | |
€
|
| | | | 12,999 | | | | | | 15,680 | | | | | | 14,780 | | | | | | | | |
| | | | | | | Mertus 522. GmbH | | | First Lien Senior Secured Loan | | |
EURIBOR+ 6.25%
|
| | | | 6.25 % | | | | | | 5/28/2026 | | | |
€
|
| | | | 22,244 | | | | | | 26,830 | | | | | | 25,291 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Healthcare & Pharmaceuticals
Total |
| | | | 42,510 | | | | | | 40,071 | | | | | | 64.4 % | | | |||
| | | |
Media: Diversified & Production
|
| | 9 Story Media Group Inc. | | | First Lien Senior Secured Loan | | |
EURIBOR+ 5.25%
|
| | | | 5.25 % | | | | | | 4/30/2026 | | | |
€
|
| | | | 3,859 | | | | | | 4,694 | | | | | | 4,388 | | | | | | | | |
| | | | | | | Aptus 1724 Gmbh | | | First Lien Senior Secured Loan | | |
EURIBOR+ 6.00%
|
| | | | 6.25 % | | | | | | 2/23/2028 | | | |
€
|
| | | | 35,000 | | | | | | 40,944 | | | | | | 39,795 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Media: Diversified & Production
Total |
| | | | 45,638 | | | | | | 44,183 | | | | | | 71.0 % | | | |||
| | | | Services:Business | | | iBanFirst Facility B | | | First Lien Senior Secured Loan | | |
EURIBOR+ 8.50%
|
| | | | 10.00 % | | | | | | 7/13/2028 | | | |
€
|
| | | | 10,058 | | | | | | 11,387 | | | | | | 11,437 | | | | | | | | |
| | | | | | |
SumUp Holdings Luxembourg S.à.r.l.
|
| | First Lien Senior Secured Loan | | |
EURIBOR+ 8.50%
|
| | | | 10.00 % | | | | | | 2/17/2026 | | | |
€
|
| | | | 21,000 | | | | | | 25,038 | | | | | | 23,877 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Services: Business Total
|
| | |
|
36,425
|
| | | |
|
35,314
|
| | | |
|
56.7
%
|
| | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | European Currency Total | | | | | 149,094 | | | | | | 143,825 | | | | | | 231.1 % | | | |||
| Norwegian Krone | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | High Tech Industries | | | VPARK BIDCO AB | | | First Lien Senior Secured Loan | | |
NIBOR+ 4.00%
|
| | | | 4.75 % | | | | | | 3/10/2025 | | | |
NOK
|
| | | | 73,280 | | | | | | 8,651 | | | | | | 8,310 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | High Tech Industries Total | | | | | 8,651 | | | | | | 8,310 | | | | | | 13.3 % | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Norwegian Krone Total | | | | | 8,651 | | | | | | 8,310 | | | | | | 13.3 % | | | |||
| U.S. Dollars | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Automotive | | | CST Buyer Company | | | First Lien Senior Secured Loan | | |
L+ 5.55%
|
| | | | 6.50 % | | | | | | 10/3/2025 | | | |
$
|
| | | | 14,927 | | | | | | 14,927 | | | | | | 14,927 | | | | | | | | |
| | | | | | | Cardo | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 6.50 % | | | | | | 5/12/2028 | | | |
$
|
| | | | 9,653 | | | | | | 9,560 | | | | | | 9,653 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Automotive Total | | | | | 24,487 | | | | | | 24,580 | | | | | | 39.5 % | | | |||
| | | | Chemicals, Plastics & Rubber | | | V Global Holdings LLC | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 12/22/2027 | | | |
$
|
| | | | 23,634 | | | | | | 23,634 | | | | | | 23,634 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Chemicals, Plastics & Rubber
Total |
| | | | 23,634 | | | | | | 23,634 | | | | | | 38.0 % | | | |||
| | | | Healthcare & Pharmaceuticals | | | Golden State Buyer, Inc. | | | First Lien Senior Secured Loan | | |
L+ 4.75%
|
| | | | 5.50 % | | | | | | 6/22/2026 | | | |
$
|
| | | | 14,779 | | | | | | 14,709 | | | | | | 14,733 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Healthcare & Pharmaceuticals
Total |
| | | | 14,709 | | | | | | 14,733 | | | | | | 23.7 % | | | |||
| | | | High Tech Industries | | | CB Nike IntermediateCo Ltd | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 4.75%
|
| | | | 5.75 % | | | | | | 10/31/2025 | | | |
$
|
| | | | 4,384 | | | | | | 4,384 | | | | | | 4,384 | | | | | | | | |
| | | | | | | CB Nike IntermediateCo Ltd | | | First Lien Senior Secured Loan | | |
L+ 4.75%
|
| | | | 5.75 % | | | | | | 10/31/2025 | | | |
$
|
| | | | 34,367 | | | | | | 34,367 | | | | | | 34,367 | | | | | | | | |
|
Currency
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above
Index (1) |
| |
Interest
Rate |
| |
Maturity
Date |
| |
Currency
|
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of Members’
Equity |
| ||||||||||||||||||
| | | | | | | Utimaco, Inc. | | | First Lien Senior Secured Loan | | |
L+ 4.00%
|
| | | | 4.10 % | | | | | | 8/9/2027 | | | |
$
|
| | | | 14,701 | | | | | | 14,701 | | | | | | 14,701 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | High Tech Industries Total | | | | | 53,452 | | | | | | 53,452 | | | | | | 85.8 % | | | |||
| | | |
Media: Broadcasting and Subscription Industry
|
| | Lightning Finco Limited | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 6.50 % | | | | | | 7/14/2028 | | | |
$
|
| | | | 21,000 | | | | | | 20,790 | | | | | | 21,000 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Media: Broadcasting and
Subscription Total |
| | | | 20,790 | | | | | | 21,000 | | | | | | 33.7 % | | | |||
| | | | Services: Business | | | Chamber Bidco Limited | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 6.50 % | | | | | | 6/7/2028 | | | |
$
|
| | | | 23,423 | | | | | | 23,198 | | | | | | 23,423 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Services: Business Total | | | | | 23,198 | | | | | | 23,423 | | | | | | 37.6 % | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | U.S. Dollars Total | | | | | 160,270 | | | | | | 160,822 | | | | | | 258.3 % | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total | | | | | 512,712 | | | | | | 501,545 | | | | | | 805.5 % | | | |||
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| |
Currency Purchased
|
| |
Currency Sold
|
| |
Counterparty
|
| |
Settlement Date
|
| |
Unrealized
Appreciation (Depreciation) (8) |
| ||||||
| | AUSTRALIAN DOLLARS 189 | | | EURO 121 | | | Morgan Stanley | | | | | 1/21/2022 | | | | | | — | | |
| | AUSTRALIAN DOLLARS 731 | | | US DOLLARS 532 | | | Morgan Stanley | | | | | 1/21/2022 | | | | | | — | | |
| | EURO 2,038 | | | AUSTRALIAN DOLLARS 3,166 | | | Morgan Stanley | | | | | 1/21/2022 | | | | | | 16 | | |
| | EURO 683 | | | CANADIAN DOLLARS 982 | | | Standard Chartered Bank | | | | | 1/21/2022 | | | | | | (2 ) | | |
| | EURO 892 | | | DANISH KRONE 6,643 | | | Standard Chartered Bank | | | | | 1/21/2022 | | | | | | (1 ) | | |
| | EURO 8,236 | | | BRITISH POUNDS 6959 | | | Morgan Stanley | | | | | 1/21/2022 | | | | | | (57 ) | | |
| | EURO 884 | | | NORWEGIAN KRONE 8,626 | | | Standard Chartered Bank | | | | | 1/21/2022 | | | | | | 27 | | |
| | EURO 15,594 | | | US DOLLARS 18,205 | | | Standard Chartered Bank | | | | | 1/21/2022 | | | | | | (477 ) | | |
| | EURO 5,379 | | | US DOLLARS 6,110 | | | Standard Chartered Bank | | | | | 1/21/2022 | | | | | | 5 | | |
| | US DOLLARS 9,207 | | | AUSTRALIAN DOLLARS 12,254 | | | Morgan Stanley | | | | | 1/21/2022 | | | | | | 299 | | |
| | US DOLLARS 3,087 | | | CANADIAN DOLLARS 3,803 | | | Standard Chartered Bank | | | | | 1/21/2022 | | | | | | 75 | | |
| | US DOLLARS 4,033 | | | DANISH KRONE 25,714 | | | Standard Chartered Bank | | | | | 1/21/2022 | | | | | | 102 | | |
| | US DOLLARS 33,462 | | | EURO 28,674 | | | Morgan Stanley | | | | | 1/21/2022 | | | | | | 863 | | |
| | US DOLLARS 5,022 | | | EURO 4,420 | | | Goldman Sachs | | | | | 1/21/2022 | | | | | | (3 ) | | |
| | US DOLLARS 948 | | | EURO 840 | | | Morgan Stanley | | | | | 1/21/2022 | | | | | | (7 ) | | |
| | US DOLLARS 609 | | | EURO 540 | | | Morgan Stanley | | | | | 1/21/2022 | | | | | | (5 ) | | |
| | US DOLLARS 37,224 | | | BRITISH POUNDS 26,939 | | | Goldman Sachs | | | | | 1/21/2022 | | | | | | 756 | | |
| | US DOLLARS 3,993 | | | NORWEGIAN KRONE 33,392 | | | Standard Chartered Bank | | | | | 1/21/2022 | | | | | | 209 | | |
| | | | | | | | | | | | | | | | | | | 1,800 | | |
| | | |
As of
|
| |||
| | | |
December 31,
2021 |
| |||
| Investments at fair value (cost - $512,712) | | | | $ | 501,545 | | |
| Cash | | | | | 6,830 | | |
| Foreign cash | | | | | 3,937 | | |
| Deferred financing costs | | | | | 1,981 | | |
| Other assets | | | | | 7,347 | | |
|
Total assets
|
| | | $ | 521,640 | | |
| Debt | | | | $ | 272,133 | | |
| Subordinated notes payable to members | | | | | 176,336 | | |
| Dividend payable | | | | | 1,150 | | |
| Unrealized depreciation on forward currency exchange contracts | | | | | 61 | | |
| Other payables | | | | | 9,693 | | |
|
Total liabilities
|
| | | $ | 459,373 | | |
|
Members’ equity
|
| | | | 62,267 | | |
|
Total liabilities and members’ equity
|
| | | $ | 521,640 | | |
| | | |
For the Year
Ended December 31, |
| |||
| | | |
2021
|
| |||
| Investment Income | | | | | | | |
| Interest Income | | | | $ | 21,970 | | |
| Other | | | | | — | | |
|
Total investment income
|
| | | | 21,970 | | |
| Expenses | | | | | | | |
| Interest and debt financing expenses | | | | | 4,926 | | |
| Interest expense on members subordinated notes | | | | | 11,467 | | |
| General and administrative expenses | | | | | 1,724 | | |
|
Total expenses
|
| | | | 18,117 | | |
|
Net investment income
|
| | | | 3,853 | | |
| Net realized and unrealized gain (losses) | | | | | | | |
| Net realized gain (loss) on investments | | | | | (1,655 ) | | |
| Net realized gain (loss) on foreign currency transactions | | | | | 3,898 | | |
| Net realized gain (loss) on foreign currency of debt | | | | | 2,466 | | |
| Net realized gain (loss) on forward contracts | | | | | 1,344 | | |
| Net change in unrealized appreciation on foreign currency | | | | | (240 ) | | |
| Net change in unrealized appreciation from foreign currency translation of debt | | | | | 6,481 | | |
|
Net change in unrealized appreciation from foreign currency translation of Subordinated Notes
|
| | | | 2,050 | | |
| | | |
For the Year
Ended December 31, |
| |||
| | | |
2021
|
| |||
| Net change in unrealized appreciation (depreciation) on forward contracts | | | | | 1,800 | | |
| Net change in unrealized appreciation (depreciation) on investments | | | | | (11,167 ) | | |
|
Net gain (loss) on investments
|
| | | | 4,977 | | |
|
Net increase (decrease) in members’ equity resulting from operations
|
| | | $ | 8,830 | | |
| | |||||||
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Total investment income | | | | $ | 197,394 | | | | | $ | 194,460 | | | | | $ | 197,945 | | |
| Total expenses, net of fee waivers | | | | | 109,522 | | | | | | 108,397 | | | | | | 113,078 | | |
| Net investment income before taxes | | | | | 87,872 | | | | | | 86,063 | | | | | | 84,867 | | |
| Less Income taxes, including excise tax | | | | | 134 | | | | | | 232 | | | | | | — | | |
| Net investment income | | | | | 87,738 | | | | | | 85,831 | | | | | | 84,867 | | |
| Net realized gain (loss) | | | | | (10,902 ) | | | | | | (27,222 ) | | | | | | 7,785 | | |
| Net unrealized appreciation (depreciation) | | | | | 42,971 | | | | | | (50,331 ) | | | | | | 5,433 | | |
|
Net increase in net assets resulting from operations
|
| | | $ | 119,807 | | | | | $ | 8,278 | | | | | $ | 98,085 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Interest income | | | | $ | 167,343 | | | | | $ | 174,197 | | | | | $ | 179,917 | | |
| Dividend income | | | | | 13,115 | | | | | | 9,324 | | | | | | 16,741 | | |
| PIK income | | | | | 10,763 | | | | | | 8,778 | | | | | | 478 | | |
| Other income | | | | | 6,173 | | | | | | 2,161 | | | | | | 809 | | |
|
Total investment income
|
| | | $ | 197,394 | | | | | $ | 194,460 | | | | | $ | 197,945 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Interest and debt financing expenses | | | | $ | 51,345 | | | | | $ | 63,309 | | | | | $ | 66,330 | | |
| Base management fee | | | | | 34,888 | | | | | | 35,215 | | | | | | 32,702 | | |
| Incentive fee | | | | | 24,028 | | | | | | 4,473 | | | | | | 17,418 | | |
| Professional fees | | | | | 2,854 | | | | | | 2,626 | | | | | | 2,297 | | |
| Directors fees | | | | | 725 | | | | | | 726 | | | | | | 546 | | |
| Other general and administrative expenses | | | | | 5,038 | | | | | | 5,398 | | | | | | 4,772 | | |
|
Total expenses, before fee waivers
|
| | | $ | 118,878 | | | | | $ | 111,747 | | | | | $ | 124,065 | | |
| Base management fee waiver | | | | | (4,837 ) | | | | | | (2,676 ) | | | | | | (8,242 ) | | |
| Incentive fee waiver | | | | | (4,519 ) | | | | | | (674 ) | | | | | | (2,745 ) | | |
|
Total expenses, net of fee waivers
|
| | | $ | 109,522 | | | | | $ | 108,397 | | | | | $ | 113,078 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Net realized gains on investments | | | | $ | 31,274 | | | | | $ | 1,518 | | | | | $ | 2,682 | | |
| Net realized losses on investments | | | | | (10,048 ) | | | | | | (35,342 ) | | | | | | (5,904 ) | | |
| Net realized gains on foreign currency transactions | | | | | 632 | | | | | | 647 | | | | | | 119 | | |
| Net realized losses on foreign currency transactions | | | | | (4,128 ) | | | | | | (517 ) | | | | | | (155 ) | | |
| Net realized gains on forward currency exchange contracts | | | | | 40 | | | | | | 6,545 | | | | | | 11,043 | | |
| Net realized losses on forward currency exchange contracts | | | | | (23,813 ) | | | | | | (73 ) | | | | | | — | | |
| Net realized loss on extinguishment of debt | | | | | (4,859 ) | | | | | | — | | | | | | — | | |
| Net realized gains (losses) | | | | $ | (10,902 ) | | | | | $ | (27,222 ) | | | | | $ | 7,785 | | |
| Net change in unrealized gains on investments | | | | $ | 65,152 | | | | | $ | 54,050 | | | | | $ | 47,990 | | |
| Net change in unrealized losses on investments | | | | | (49,180 ) | | | | | | (82,093 ) | | | | | | (32,887 ) | | |
| Net change in unrealized gains (losses) on investments | | | | | 15,972 | | | | | | (28,043 ) | | | | | | 15,103 | | |
|
Unrealized appreciation (depreciation) on foreign currency translation
|
| | | | (936 ) | | | | | | 108 | | | | | | (130 ) | | |
|
Unrealized appreciation (depreciation) on forward currency exchange contracts
|
| | | | 27,935 | | | | | | (22,396 ) | | | | | | (9,540 ) | | |
|
Net change in unrealized gains (losses) on foreign currency and forward currency exchange contracts
|
| | | | 26,999 | | | | | | (22,288 ) | | | | | | (9,670 ) | | |
| Net change in unrealized gains (losses) | | | | $ | 42,971 | | | | | $ | (50,331 ) | | | | | $ | 5,433 | | |
| | | |
For the Year ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
|
Net change in unrealized appreciation (depreciation) on investments due to foreign currency
|
| | | $ | (16,764 ) | | | | | $ | 16,926 | | | | | $ | 2,760 | | |
| Net realized gain on investments due to foreign currency | | | | | 13,945 | | | | | | 1,053 | | | | | | 91 | | |
|
Net change in unrealized appreciation (depreciation) on foreign currency translation
|
| | | | (936 ) | | | | | | 108 | | | | | | (130 ) | | |
| Net realized gain (loss) on foreign currency transactions | | | | | (3,496 ) | | | | | | 130 | | | | | | (36 ) | | |
|
Net change in unrealized appreciation (depreciation) on forward
currency exchange contracts |
| | | | 27,935 | | | | | | (22,396 ) | | | | | | (9,540 ) | | |
| Net realized gain (loss) on forward currency exchange contracts | | | | | (23,773 ) | | | | | | 6,472 | | | | | | 11,043 | | |
|
Foreign currency impact to net increase in net assets resulting from operations
|
| | | $ | (3,089 ) | | | | | $ | 2,293 | | | | | $ | 4,188 | | |
| | | |
As of December 31, 2021
|
| |
As of December 31, 2020
|
| ||||||||||||||||||||||||||||||
| | | |
Total
Aggregate Principal Amount Committed |
| |
Principal
Amount Outstanding |
| |
Carrying
Value (1) |
| |
Total
Aggregate Principal Amount Committed |
| |
Principal
Amount Outstanding |
| |
Carrying
Value (1) |
| ||||||||||||||||||
|
BCSF Revolving Credit
Facility |
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 425,000 | | | | | $ | 257,774 | | | | | $ | 257,774 | | |
| 2018-1 Notes | | | | | 365,700 | | | | | | 365,700 | | | | | | 364,178 | | | | | | 365,700 | | | | | | 365,700 | | | | | | 364,006 | | |
| JPM Credit Facility | | | | | — | | | | | | — | | | | | | — | | | | | | 450,000 | | | | | | 293,283 | | | | | | 293,283 | | |
| 2019-1 Debt | | | | | 352,500 | | | | | | 352,500 | | | | | | 350,969 | | | | | | 398,750 | | | | | | 398,750 | | | | | | 396,265 | | |
|
Revolving Advisor Loan
|
| | | | 50,000 | | | | | | — | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | |
| 2023 Notes | | | | | 150,000 | | | | | | 112,500 | | | | | | 111,133 | | | | | | 150,000 | | | | | | 150,000 | | | | | | 147,032 | | |
| March 2026 Notes | | | | | 300,000 | | | | | | 300,000 | | | | | | 295,260 | | | | | | — | | | | | | — | | | | | | — | | |
| October 2026 Notes | | | | | 300,000 | | | | | | 300,000 | | | | | | 293,442 | | | | | | — | | | | | | — | | | | | | — | | |
|
Sumitomo Credit Facility
|
| | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Total Debt | | | | $ | 1,818,200 | | | | | $ | 1,430,700 | | | | | $ | 1,414,982 | | | | | $ | 1,839,450 | | | | | $ | 1,465,507 | | | | | $ | 1,458,360 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Borrowing interest expense | | | | $ | 510 | | | | | $ | 14,929 | | | | | $ | 17,566 | | |
| Unused facility fee | | | | | 118 | | | | | | 365 | | | | | | 456 | | |
|
Amortization of deferred financing costs and upfront commitment fees
|
| | | | — | | | | | | 1,127 | | | | | | 1,067 | | |
|
Total interest and debt financing expenses
|
| | | $ | 628 | | | | | $ | 16,421 | | | | | $ | 19,089 | | |
|
2018-1 Notes
|
| |
Principal Amount
|
| |
Spread above Index
|
| |
Interest rate at
December 31, 2021 |
| |||
| Class A-1 A | | | | $ | 205,900 | | | | 1.55% + 3 Month LIBOR | | |
1.68%
|
|
| Class A-1 B | | | | | 45,000 | | | | 1.50% + 3 Month LIBOR (first 24 months) | | |
1.93%
|
|
| | | | | | | | | | 1.80% + 3 Month LIBOR (thereafter) | | | | |
| Class A-2 | | | | | 55,100 | | | | 2.15% + 3 Month LIBOR | | |
2.28%
|
|
| Class B | | | | | 29,300 | | | | 3.00% + 3 Month LIBOR | | |
3.13%
|
|
| Class C | | | | | 30,400 | | | | 4.00% + 3 Month LIBOR | | |
4.13%
|
|
| Total 2018-1 Notes | | | | | 365,700 | | | | | | | | |
| Membership Interests | | | | | 85,450 | | | | Non-interest bearing | | |
Not applicable
|
|
| Total | | | | $ | 451,150 | | | | | | | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Borrowing interest expense | | | | $ | 8,026 | | | | | $ | 10,820 | | | | | $ | 16,226 | | |
|
Amortization of debt issuance costs and upfront commitment fees
|
| | | | 174 | | | | | | 174 | | | | | | 174 | | |
| Total interest and debt financing expenses | | | | $ | 8,200 | | | | | $ | 10,994 | | | | | $ | 16,400 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Borrowing interest expense | | | | $ | — | | | | | $ | — | | | | | $ | 4,104 | | |
| Unused facility fee | | | | | — | | | | | | — | | | | | | 357 | | |
|
Amortization of deferred financing costs and upfront commitment fees
|
| | | | — | | | | | | — | | | | | | 124 | | |
|
Total interest and debt financing expenses
|
| | | $ | — | | | | | $ | — | | | | | $ | 4,585 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Borrowing interest expense | | | | $ | 4,290 | | | | | $ | 13,961 | | | | | $ | 19,679 | | |
| Unused facility fee | | | | | 5,097 | | | | | | 310 | | | | | | 464 | | |
|
Amortization of deferred financing costs and upfront commitment fees
|
| | | | 1,058 | | | | | | 467 | | | | | | 53 | | |
|
Total interest and debt financing expenses
|
| | | $ | 10,445 | | | | | $ | 14,738 | | | | | $ | 20,196 | | |
|
2019-1 Debt
|
| |
Principal Amount
|
| |
Spread above Index
|
| |
Interest rate at December 31, 2021
|
| |||
| Class A-1-R | | | | $ | 282,500 | | | | 1.50% + 3 Month LIBOR | | |
1.62%
|
|
| Class A-2-R | | | | | 55,000 | | | | 2.00% + 3 Month LIBOR | | |
2.12%
|
|
| Class B-R | | | | | 15,000 | | | | 2.60% + 3 Month LIBOR | | |
2.72%
|
|
|
2019-1 Debt
|
| |
Principal Amount
|
| |
Spread above Index
|
| |
Interest rate at December 31, 2021
|
| |||
| Total 2019-1 Debt | | | | | 352,500 | | | | | | | | |
| Membership Interests | | | | | 102,250 | | | | Non-interest bearing | | |
Not applicable
|
|
| Total | | | | $ | 454,750 | | | | | | | | |
| | |||||||||||||
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Borrowing interest expense | | | | $ | 9,663 | | | | | $ | 13,071 | | | | | $ | 5,981 | | |
|
Amortization of debt issuance costs and upfront commitment fees
|
| | | | 183 | | | | | | 230 | | | | | | 79 | | |
|
Total interest and debt financing expenses
|
| | | $ | 9,846 | | | | | $ | 13,301 | | | | | $ | 6,060 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Borrowing interest expense | | | | $ | — | | | | | $ | 58 | | | | | $ | — | | |
|
Total interest and debt financing expenses
|
| | | $ | — | | | | | $ | 58 | | | | | $ | — | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Principal amount of debt | | | | $ | 112,500 | | | | | $ | 150,000 | | | | | $ | — | | |
| Unamortized debt issuance cost | | | | | (822 ) | | | | | | (1,785 ) | | | | | | — | | |
| Original issue discount, net of accretion | | | | | (545 ) | | | | | | (1,183 ) | | | | | | — | | |
|
Carrying value of 2023 Notes
|
| | | $ | 111,133 | | | | | $ | 147,032 | | | | | $ | — | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Borrowing interest expense | | | | $ | 11,146 | | | | | $ | 7,120 | | | | | $ | — | | |
| Amortization of debt issuance cost | | | | | 615 | | | | | | 406 | | | | | | — | | |
| Accretion of original issue discount | | | | | 408 | | | | | | 271 | | | | | | — | | |
|
Total interest and debt financing expenses
|
| | | $ | 12,169 | | | | | $ | 7,797 | | | | | $ | — | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Principal amount of debt | | | | $ | 300,000 | | | | | $ | — | | | | | $ | — | | |
| Unamortized debt issuance cost | | | | | (2,719 ) | | | | | | — | | | | | | — | | |
| Original issue discount, net of accretion | | | | | (2,021 ) | | | | | | — | | | | | | — | | |
|
Carrying value of March 2026 Notes
|
| | | $ | 295,260 | | | | | $ | — | | | | | $ | — | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Borrowing interest expense | | | | $ | 7,154 | | | | | $ | — | | | | | $ | — | | |
| Amortization of debt issuance cost | | | | | 525 | | | | | | — | | | | | | — | | |
| Accretion of original issue discount | | | | | 391 | | | | | | — | | | | | | — | | |
|
Total interest and debt financing expenses
|
| | | $ | 8,070 | | | | | $ | — | | | | | $ | — | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Principal amount of debt | | | | $ | 300,000 | | | | | $ | — | | | | | $ | — | | |
| Unamortized debt issuance cost | | | | | (3,495 ) | | | | | | — | | | | | | — | | |
| Original issue discount, net of accretion | | | | | (3,063 ) | | | | | | — | | | | | | — | | |
|
Carrying value of October 2026 Notes
|
| | | $ | 293,442 | | | | | $ | — | | | | | $ | — | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Borrowing interest expense | | | | $ | 1,658 | | | | | $ | — | | | | | $ | — | | |
| Amortization of debt issuance cost | | | | | 158 | | | | | | — | | | | | | — | | |
| Accretion of original issue discount | | | | | 138 | | | | | | — | | | | | | — | | |
|
Total interest and debt financing expenses
|
| | | $ | 1,954 | | | | | $ | — | | | | | $ | — | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Borrowing interest expense | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| Unused facility fee | | | | | 25 | | | | | | — | | | | | | — | | |
|
Amortization of deferred financing costs and upfront commitment fees
|
| | | | 8 | | | | | | — | | | | | | — | | |
|
Total interest and debt financing expenses
|
| | | $ | 33 | | | | | $ | — | | | | | $ | — | | |
|
Date Declared
|
| |
Record Date
|
| |
Payment Date
|
| |
Amount Per
Share |
| |
Total
Distributions |
| ||||||
| February 21, 2019 | | |
March 29, 2019
|
| |
April 12, 2019
|
| | | $ | 0.41 | | | | | $ | 21,108 | | |
| May 7, 2019 | | |
June 28, 2019
|
| |
July 29, 2019
|
| | | $ | 0.41 | | | | | $ | 21,176 | | |
| August 1, 2019 | | |
September 30, 2019
|
| |
October 30, 2019
|
| | | $ | 0.41 | | | | | $ | 21,176 | | |
| October 31, 2019 | | |
December 31, 2019
|
| |
January 30, 2020
|
| | | $ | 0.41 | | | | | $ | 21,176 | | |
| February 20, 2020 | | |
March 31, 2020
|
| |
April 30, 2020
|
| | | $ | 0.41 | | | | | $ | 21,176 | | |
| May 4, 2020 | | |
June 30, 2020
|
| |
July 30, 2020
|
| | | $ | 0.34 | | | | | $ | 21,951 | | |
| July 30, 2020 | | |
September 30, 2020
|
| |
October 30, 2020
|
| | | $ | 0.34 | | | | | $ | 21,951 | | |
| October 28, 2020 | | |
December 31, 2020
|
| |
January 29, 2021
|
| | | $ | 0.34 | | | | | $ | 21,951 | | |
| February 18, 2021 | | |
March 31, 2021
|
| |
April 30, 2021
|
| | | $ | 0.34 | | | | | $ | 21,951 | | |
| April 27, 2021 | | |
June 30, 2021
|
| |
July 30, 2021
|
| | | $ | 0.34 | | | | | $ | 21,951 | | |
| July 29, 2021 | | |
September 30, 2021
|
| |
October 29, 2021
|
| | | $ | 0.34 | | | | | $ | 21,951 | | |
| October 28, 2021 | | |
December 31, 2021
|
| |
January 28, 2022
|
| | | $ | 0.34 | | | | | $ | 21,951 | | |
| Total distributions declared | | | | | | | | | | $ | 4.43 | | | | | $ | 259,469 | | |
| | | |
Expiration Date
(1)
|
| |
Unfunded Commitments
(2)
|
| |||
| Portfolio Company & Investment | | | | | | | | | | |
| 9 Story Media Group Inc. - Revolver | | |
4/30/2026
|
| | | $ | 1 | | |
| A&R Logistics, Inc. - Revolver | | |
5/5/2025
|
| | | | 3,281 | | |
| Abracon Group Holding, LLC. - Revolver | | |
7/18/2024
|
| | | | 2,833 | | |
| Allworth Financial Group, L.P. - Delayed Draw | | |
12/23/2026
|
| | | | 507 | | |
| Allworth Financial Group, L.P. - Revolver | | |
12/23/2026
|
| | | | 2,440 | | |
| AMI US Holdings Inc. - Revolver | | |
4/1/2024
|
| | | | 1,047 | | |
| Amspec Services, Inc. - Revolver | | |
7/2/2024
|
| | | | 4,179 | | |
| Ansira Holdings, Inc. - Revolver | | |
12/20/2022
|
| | | | 1,700 | | |
| Appriss Holdings, Inc. - Revolver | | |
5/6/2027
|
| | | | 753 | | |
| Aramsco, Inc. - Revolver | | |
8/28/2024
|
| | | | 3,387 | | |
| Armstrong Bidco T/L - First Lien Senior Secured Loan | | |
4/30/2025
|
| | | | 6,542 | | |
| ASP-r-pac Acquisition Co LLC - Revolver | | |
12/29/2027
|
| | | | 2,603 | | |
| Batteries Plus Holding Corporation - Revolver | | |
6/30/2023
|
| | | | 3,433 | | |
| Captain D’s LLC - Revolver | | |
12/15/2023
|
| | | | 1,862 | | |
| CPS Group Holdings, Inc. - Revolver | | |
3/3/2025
|
| | | | 4,933 | | |
| CST Buyer Company - Revolver | | |
10/3/2025
|
| | | | 2,190 | | |
| | | |
Expiration Date
(1)
|
| |
Unfunded Commitments
(2)
|
| |||
| DC Blox Inc. - First Lien Senior Secured Loan | | |
3/22/2026
|
| | | | 12,781 | | |
| Direct Travel, Inc. - Delayed Draw | | |
10/2/2023
|
| | | | 2,625 | | |
|
Efficient Collaborative Retail Marketing Company, LLC - Revolver
|
| |
6/15/2022
|
| | | | 2,267 | | |
| Element Buyer, Inc. - Revolver | | |
7/19/2024
|
| | | | 2,550 | | |
| Grammer Purchaser, Inc. - Revolver | | |
9/30/2024
|
| | | | 1,050 | | |
| Great Expressions Dental Center PC - Revolver | | |
9/28/2022
|
| | | | 215 | | |
| Green Street Parent, LLC - Revolver | | |
8/27/2025
|
| | | | 2,419 | | |
| GSP Holdings, LLC - Revolver | | |
11/6/2025
|
| | | | 2,947 | | |
| JHCC Holdings, LLC - Revolver | | |
9/9/2025
|
| | | | 1,939 | | |
| Kellstrom Commercial Aerospace, Inc. - Revolver | | |
7/1/2025
|
| | | | 3,092 | | |
| Mach Acquisition R/C - Revolver | | |
10/18/2026
|
| | | | 10,043 | | |
| Margaux Acquisition Inc. - Revolver | | |
12/19/2024
|
| | | | 2,872 | | |
| Margaux UK Finance Limited - Revolver | | |
12/19/2024
|
| | | | 675 | | |
| masLabor Revolver - Revolver | | |
7/1/2027
|
| | | | 1,034 | | |
| MRHT Acquisition Facility - First Lien Senior Secured Loan | | |
7/26/2028
|
| | | | 569 | | |
| MRI Software LLC - Revolver | | |
2/10/2026
|
| | | | 1,782 | | |
| MZR Buyer, LLC - Revolver | | |
12/22/2026
|
| | | | 5,210 | | |
| New Look (Delaware) Corporation - Delayed Draw | | |
5/26/2028
|
| | | | 2,005 | | |
| New Look Vision Group - Delayed Draw | | |
5/26/2028
|
| | | | 3,803 | | |
| New Look Vision Group - Revolver | | |
5/26/2026
|
| | | | 1,700 | | |
| Omni Intermediate R/C - Revolver | | |
11/30/2026
|
| | | | 549 | | |
| Omni Intermediate DD T/L 2 - First Lien Senior Secured Loan | | |
11/30/2027
|
| | | | 870 | | |
| Opus2 - Delayed Draw | | |
5/5/2028
|
| | | | 7,382 | | |
| Paisley Bidco Limited - Delayed Draw | | |
11/24/2028
|
| | | | 8,624 | | |
| Parcel2Go Acquisition Facility - Subordinated Debt | | |
7/17/2028
|
| | | | 3,731 | | |
| Refine Intermediate, Inc. - Revolver | | |
9/3/2026
|
| | | | 5,340 | | |
| Revalize, Inc. - Delayed Draw | | |
4/15/2027
|
| | | | 13,395 | | |
| Revalize, Inc. - Revolver | | |
4/15/2027
|
| | | | 1,340 | | |
| RoC Opco LLC - Revolver | | |
2/25/2025
|
| | | | 10,241 | | |
| Service Master Revolving Loan - Revolver | | |
8/16/2027
|
| | | | 3,240 | | |
| Smartronix RC - Revolver | | |
11/23/2028
|
| | | | 6,321 | | |
| Solaray, LLC - Revolver | | |
9/9/2022
|
| | | | 11,844 | | |
| SunMed Group Holdings, LLC - Revolver | | |
6/16/2027
|
| | | | 1,032 | | |
| Swoogo LLC - Revolver | | |
12/9/2026
|
| | | | 1,243 | | |
| TEI Holdings Inc. - Revolver | | |
12/23/2025
|
| | | | 4,070 | | |
| TGI Sport Bidco Pty Ltd - Revolver | | |
4/30/2027
|
| | | | 3,026 | | |
| Tidel Engineering, L.P. - Revolver | | |
3/1/2023
|
| | | | 4,250 | | |
| TLC Purchaser, Inc. - Delayed Draw | | |
10/10/2025
|
| | | | 7,119 | | |
| TLC Purchaser, Inc. - Revolver | | |
10/13/2025
|
| | | | 2,492 | | |
| V Global Holdings LLC - Revolver | | |
12/22/2025
|
| | | | 5,835 | | |
| Ventiv Holdco, Inc. - Revolver | | |
9/3/2025
|
| | | | 3,407 | | |
| WCI Gigawatt Purchaser DD T/L - Delayed Draw | | |
11/19/2027
|
| | | | 1,646 | | |
| | | |
Expiration Date
(1)
|
| |
Unfunded Commitments
(2)
|
| |||
| WCI Gigawatt Purchaser R/C - Revolver | | |
11/19/2027
|
| | | | 3,218 | | |
| WCI-HSG Purchaser, Inc. - Revolver | | |
2/24/2025
|
| | | | 1,478 | | |
| Whitcraft LLC - Revolver | | |
4/3/2023
|
| | | | 1,812 | | |
| World Insurance - Revolver | | |
4/1/2026
|
| | | | 861 | | |
| WSP Initial Term Loan - First Lien Senior Secured Loan | | |
4/27/2023
|
| | | | 1,797 | | |
| WSP Revolving Loan - Revolver | | |
4/27/2027
|
| | | | 402 | | |
| WU Holdco, Inc. - First Lien Senior Secured Loan | | |
3/26/2026
|
| | | | 1,708 | | |
| WU Holdco, Inc. - Revolver | | |
3/26/2025
|
| | | | 3,944 | | |
| YLG Holdings, Inc. - Revolver | | |
10/31/2025
|
| | | | 8,545 | | |
|
Total First Lien Senior Secured Loans
|
| | | | | | $ | 234,031 | | |
| | ||||||||||
| | | |
Expiration Date
(1)
|
| |
Unfunded Commitments
(2)
|
| ||||||
| First Lien Senior Secured Loans | | | | | | | | | | | | | |
| 9 Story Media Group Inc. - Revolver | | | | | 4/30/2026 | | | | | $ | 74 | | |
| A&R Logistics, Inc. - Revolver | | | | | 5/5/2025 | | | | | | 6,096 | | |
| Abracon Group Holding, LLC. - Revolver | | | | | 7/18/2024 | | | | | | 2,833 | | |
| Allworth Financial Group, L.P. - Delayed Draw | | | | | 12/23/2026 | | | | | | 3,042 | | |
| Allworth Financial Group, L.P. - Revolver | | | | | 12/23/2026 | | | | | | 2,440 | | |
| AMI US Holdings Inc. - Revolver | | | | | 4/1/2024 | | | | | | 488 | | |
| Amspec Services, Inc. - Revolver | | | | | 7/2/2024 | | | | | | 5,667 | | |
| Ansira Holdings, Inc. - Revolver | | | | | 12/20/2024 | | | | | | 1,700 | | |
| AP Plastics Group, LLC - Revolver | | | | | 8/2/2021 | | | | | | 5,667 | | |
| Appriss Holdings, Inc. - Revolver | | | | | 5/30/2025 | | | | | | 4,711 | | |
| Aramsco, Inc. - Revolver | | | | | 8/28/2024 | | | | | | 3,387 | | |
| Batteries Plus Holding Corporation - Revolver | | | | | 7/6/2022 | | | | | | 4,250 | | |
| Captain D’s LLC - Revolver | | | | | 12/15/2023 | | | | | | 490 | | |
| CB Nike IntermediateCo Ltd - Revolver | | | | | 10/31/2025 | | | | | | 4,428 | | |
| CMI Marketing Inc - Revolver | | | | | 5/24/2023 | | | | | | 2,112 | | |
| CPS Group Holdings, Inc. - Revolver | | | | | 3/3/2025 | | | | | | 4,933 | | |
| CST Buyer Company - Revolver | | | | | 10/3/2025 | | | | | | 2,190 | | |
| Datix Bidco Limited - Revolver | | | | | 10/28/2024 | | | | | | 1,328 | | |
| Direct Travel, Inc. - Delayed Draw | | | | | 10/2/2023 | | | | | | 4,800 | | |
| Dorner Manufacturing Corp - Revolver | | | | | 3/15/2022 | | | | | | 1,099 | | |
|
Efficient Collaborative Retail Marketing Company, LLC - Revolver
|
| | | | 6/15/2022 | | | | | | 1,275 | | |
| Element Buyer, Inc. - Revolver | | | | | 7/19/2024 | | | | | | 3,967 | | |
| | | |
Expiration Date
(1)
|
| |
Unfunded Commitments
(2)
|
| ||||||
| FFI Holdings I Corp - Delayed Draw | | | | | 1/24/2025 | | | | | | 3,156 | | |
| FFI Holdings I Corp - Revolver | | | | | 1/24/2025 | | | | | | 3,938 | | |
| Fineline Technologies, Inc. - Revolver | | | | | 11/4/2022 | | | | | | 2,633 | | |
| Grammer Purchaser, Inc. - Revolver | | | | | 9/30/2024 | | | | | | 1,050 | | |
| Great Expressions Dental Center PC - Revolver | | | | | 9/28/2022 | | | | | | 513 | | |
| Green Street Parent, LLC - Revolver | | | | | 8/27/2025 | | | | | | 2,419 | | |
| GSP Holdings, LLC - Revolver | | | | | 11/6/2025 | | | | | | 3,400 | | |
| JHCC Holdings, LLC - Delayed Draw | | | | | 9/9/2025 | | | | | | 6,262 | | |
| JHCC Holdings, LLC - Revolver | | | | | 9/9/2025 | | | | | | 1,272 | | |
| Kellstrom Commercial Aerospace, Inc. - Revolver | | | | | 7/1/2025 | | | | | | 1,066 | | |
| Margaux Acquisition Inc. - Revolver | | | | | 12/19/2024 | | | | | | 2,872 | | |
| Margaux UK Finance Limited - Revolver | | | | | 12/19/2024 | | | | | | 681 | | |
| MRI Software LLC - Delayed Draw | | | | | 2/10/2026 | | | | | | 731 | | |
| MRI Software LLC - Revolver | | | | | 2/10/2026 | | | | | | 1,782 | | |
| Profile Products LLC - Revolver | | | | | 12/20/2024 | | | | | | 3,003 | | |
| Refine Intermediate, Inc. - Revolver | | | | | 9/3/2026 | | | | | | 5,340 | | |
| RoC Opco LLC - Revolver | | | | | 2/25/2025 | | | | | | 10,241 | | |
| Solaray, LLC - Revolver | | | | | 9/9/2022 | | | | | | 5,327 | | |
| TA/WEG Holdings - Delayed Draw | | | | | 10/2/2025 | | | | | | 7,538 | | |
| TEI Holdings Inc. - Revolver | | | | | 12/23/2025 | | | | | | 1,055 | | |
| Thrasio - Delayed Draw | | | | | 12/18/2026 | | | | | | 12,522 | | |
| Tidel Engineering, L.P. - Revolver | | | | | 3/1/2023 | | | | | | 4,250 | | |
| TLC Purchaser, Inc. - Delayed Draw | | | | | 10/13/2025 | | | | | | 7,119 | | |
| TLC Purchaser, Inc. - Revolver | | | | | 10/13/2025 | | | | | | 8,900 | | |
| V Global - Revolver | | | | | 12/22/2025 | | | | | | 7,885 | | |
| Ventiv Holdco, Inc. - Revolver | | | | | 9/3/2025 | | | | | | 2,981 | | |
| WCI-HSG Purchaser, Inc. - Revolver | | | | | 2/24/2025 | | | | | | 1,612 | | |
| Whitcraft LLC - Revolver | | | | | 4/3/2023 | | | | | | 1,812 | | |
| WU Holdco, Inc. - Revolver | | | | | 3/26/2025 | | | | | | 3,043 | | |
| YLG Holdings, Inc. - Revolver | | | | | 10/31/2025 | | | | | | 8,545 | | |
|
Total First Lien Senior Secured Loans
|
| | | | | | | | | $ | 189,925 | | |
| | |||||||||||||
| | | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | | |
Total
|
| |
Less than
1 year |
| |
1—3 years
|
| |
3—5 years
|
| |
More than
5 years |
| |||||||||||||||
| 2018-1 Notes | | | | $ | 365,700 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 365,700 | | |
| 2019-1 Debt | | | | | 352,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | 352,500 | | |
| 2023 Notes | | | | | 112,500 | | | | | | — | | | | | | 112,500 | | | | | | — | | | | | | — | | |
| March 2026 Notes | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | 300,000 | | | | | | — | | |
| October 2026 Notes | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | 300,000 | | | | | | — | | |
| Sumitomo Credit Facility | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Total Debt Obligations | | | | $ | 1,430,700 | | | | | $ | — | | | | | $ | 112,500 | | | | | $ | 600,000 | | | | | $ | 718,200 | | |
|
Change in Interest Rates
|
| |
Increase (Decrease)
in Interest Income |
| |
Increase (Decrease)
in Interest Expense |
| |
Net Increase
(Decrease) in Net Investment Income |
| |||||||||
| Down 25 basis points | | | | $ | (729 ) | | | | | $ | (1,502 ) | | | | | $ | 773 | | |
| Up 100 basis points | | | | | 7,556 | | | | | | 7,182 | | | | | | 374 | | |
| Up 200 basis points | | | | | 28,935 | | | | | | 14,364 | | | | | | 14,571 | | |
| Up 300 basis points | | | | | 50,477 | | | | | | 21,546 | | | | | | 28,931 | | |
| | | |
Page
|
|
| | | | ||
| Consolidated Financial Statements: | | | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| Assets | | | | | | | | | | | | | |
|
Investments at fair value:
|
| | | | | | | | | | | | |
|
Non-controlled/non-affiliate investments (amortized cost of $1,921,970 and $2,281,809, respectively)
|
| | | $ | 1,901,054 | | | | | $ | 2,261,461 | | |
|
Non-controlled/affiliate investment (amortized cost of $100,888 and
$93,089, respectively) |
| | | | 113,290 | | | | | | 92,915 | | |
|
Controlled affiliate investment (amortized cost of $288,526 and $147,841, respectively)
|
| | | | 274,761 | | | | | | 130,112 | | |
|
Cash and cash equivalents
|
| | | | 87,443 | | | | | | 53,704 | | |
|
Foreign cash (cost of $30,877 and $976, respectively)
|
| | | | 29,979 | | | | | | 972 | | |
|
Restricted cash and cash equivalents
|
| | | | 86,159 | | | | | | 27,026 | | |
|
Collateral on forward currency exchange contracts
|
| | | | 2,815 | | | | | | 4,934 | | |
|
Deferred financing costs
|
| | | | 2,178 | | | | | | 3,131 | | |
|
Interest receivable on investments
|
| | | | 19,269 | | | | | | 15,720 | | |
|
Receivable for sales and paydowns of investments and other investment
transactions |
| | | | 30,334 | | | | | | 5,928 | | |
|
Prepaid Insurance
|
| | | | 193 | | | | | | — | | |
|
Unrealized appreciation on forward currency exchange contracts
|
| | | | 5,321 | | | | | | — | | |
|
Dividend receivable
|
| | | | 18,397 | | | | | | 7,589 | | |
|
Total Assets
|
| | | $ | 2,571,193 | | | | | $ | 2,603,492 | | |
| Liabilities | | | | | | | | | | | | | |
|
Debt (net of unamortized debt issuance costs of $15,718 and $7,147, respectively)
|
| | | $ | 1,414,982 | | | | | $ | 1,458,360 | | |
|
Interest payable
|
| | | | 7,058 | | | | | | 8,223 | | |
|
Payable for investments purchased
|
| | | | 7,594 | | | | | | 10,991 | | |
|
Unrealized depreciation on forward currency exchange contracts
|
| | | | — | | | | | | 22,614 | | |
|
Base management fee payable
|
| | | | 8,792 | | | | | | 6,289 | | |
|
Incentive fee payable
|
| | | | 4,727 | | | | | | 3,799 | | |
|
Accounts payable and accrued expenses
|
| | | | 6,083 | | | | | | 3,261 | | |
|
Distributions payable
|
| | | | 21,951 | | | | | | 21,951 | | |
|
Total Liabilities
|
| | | | 1,471,187 | | | | | | 1,535,488 | | |
| Commitments and Contingencies (See Note 10) | | | | | | | | | | | | | |
| Net Assets | | | | | | | | | | | | | |
|
Common stock, par value $0.001 per share, 100,000,000,000 and 100,000,000,000 shares authorized, 64,562,265 and 64,562,265 shares issued and outstanding as of December 31, 2021 and December 31, 2020, respectively
|
| | | | 65 | | | | | | 65 | | |
|
Paid in capital in excess of par value
|
| | | | 1,168,384 | | | | | | 1,166,453 | | |
|
Total distributable earnings (loss)
|
| | | | (68,443 ) | | | | | | (98,514 ) | | |
|
Total Net Assets
|
| | | | 1,100,006 | | | | | | 1,068,004 | | |
|
Total Liabilities and Total Net assets
|
| | | $ | 2,571,193 | | | | | $ | 2,603,492 | | |
| Net asset value per share | | | | $ | 17.04 | | | | | $ | 16.54 | | |
| | | |
For the Year Ended December 31
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Income | | | | | | | | | | | | | | | | | | | |
|
Investment income from non-controlled/non-affiliate investments:
|
| | | | | | | | | | | | | | | | | | |
|
Interest from investments
|
| | | $ | 153,703 | | | | | $ | 170,914 | | | | | $ | 178,122 | | |
|
Dividend income
|
| | | | 514 | | | | | | 787 | | | | | | 62 | | |
|
PIK income
|
| | | | 4,475 | | | | | | 7,272 | | | | | | 464 | | |
|
Other income
|
| | | | 6,173 | | | | | | 1,955 | | | | | | 805 | | |
|
Total investment income from non-controlled/non-affiliate investments
|
| | | | 164,865 | | | | | | 180,928 | | | | | | 179,453 | | |
|
Investment income from non-controlled/affiliate investments:
|
| | | | | | | | | | | | | | | | | | |
|
Interest from investments
|
| | | | 1,818 | | | | | | 639 | | | | | | — | | |
|
PIK income
|
| | | | 5,622 | | | | | | 1,227 | | | | | | — | | |
|
Other income
|
| | | | — | | | | | | 202 | | | | | | — | | |
|
Total investment income from non-controlled/affiliate investments
|
| | | | 7,440 | | | | | | 2,068 | | | | | | — | | |
|
Investment income from controlled affiliate investments:
|
| | | | | | | | | | | | | | | | | | |
|
Interest from investments
|
| | | | 11,822 | | | | | | 2,644 | | | | | | 1,795 | | |
|
Dividend income
|
| | | | 12,601 | | | | | | 8,537 | | | | | | 16,679 | | |
|
PIK income
|
| | | | 666 | | | | | | 279 | | | | | | 14 | | |
|
Other income
|
| | | | — | | | | | | 4 | | | | | | 4 | | |
|
Total investment income from controlled affiliate investments
|
| | | | 25,089 | | | | | | 11,464 | | | | | | 18,492 | | |
|
Total investment income
|
| | | | 197,394 | | | | | | 194,460 | | | | | | 197,945 | | |
| Expenses | | | | | | | | | | | | | | | | | | | |
|
Interest and debt financing expenses
|
| | | | 51,345 | | | | | | 63,309 | | | | | | 66,330 | | |
|
Base management fee
|
| | | | 34,888 | | | | | | 35,215 | | | | | | 32,702 | | |
|
Incentive fee
|
| | | | 24,028 | | | | | | 4,473 | | | | | | 17,418 | | |
|
Professional fees
|
| | | | 2,854 | | | | | | 2,626 | | | | | | 2,297 | | |
|
Directors fees
|
| | | | 725 | | | | | | 726 | | | | | | 546 | | |
|
Other general and administrative expenses
|
| | | | 5,038 | | | | | | 5,398 | | | | | | 4,772 | | |
|
Total expenses before fee waivers
|
| | | | 118,878 | | | | | | 111,747 | | | | | | 124,065 | | |
|
Base management fee waiver
|
| | | | (4,837 ) | | | | | | (2,676 ) | | | | | | (8,242 ) | | |
|
Incentive fee waiver
|
| | | | (4,519 ) | | | | | | (674 ) | | | | | | (2,745 ) | | |
|
Total expenses, net of fee waivers
|
| | | | 109,522 | | | | | | 108,397 | | | | | | 113,078 | | |
|
Net investment income before taxes
|
| | | | 87,872 | | | | | | 86,063 | | | | | | 84,867 | | |
|
Excise tax expense
|
| | | | 134 | | | | | | 232 | | | | | | — | | |
|
Net investment income
|
| | | | 87,738 | | | | | | 85,831 | | | | | | 84,867 | | |
| Net realized and unrealized gains (losses) | | | | | | | | | | | | | | | | | | | |
|
Net realized gain (loss) on non-controlled/non-affiliate investments
|
| | | | 25,084 | | | | | | (33,824 ) | | | | | | (3,487 ) | | |
|
Net realized gain (loss) on controlled affiliate investments
|
| | | | (3,858 ) | | | | | | — | | | | | | 265 | | |
|
Net realized gain (loss) on foreign currency transactions
|
| | | | (3,496 ) | | | | | | 130 | | | | | | (36 ) | | |
|
Net realized gain (loss) on forward currency exchange contracts
|
| | | | (23,773 ) | | | | | | 6,472 | | | | | | 11,043 | | |
|
Net realized loss on extinguishment of debt
|
| | | | (4,859 ) | | | | | | — | | | | | | — | | |
|
Net change in unrealized appreciation (depreciation) on foreign currency translation
|
| | | | (936 ) | | | | | | 108 | | | | | | (130 ) | | |
|
Net change in unrealized appreciation (depreciation) on forward currency exchange contracts
|
| | | | 27,935 | | | | | | (22,396 ) | | | | | | (9,540 ) | | |
|
Net change in unrealized appreciation (depreciation) on non-controlled/non-affiliate investments
|
| | | | (568 ) | | | | | | (6,744 ) | | | | | | 13,308 | | |
|
Net change in unrealized appreciation (depreciation) on non-controlled/affiliate investments
|
| | | | 12,576 | | | | | | (174 ) | | | | | | — | | |
|
Net change in unrealized appreciation (depreciation) on controlled affiliate investments
|
| | | | 3,964 | | | | | | (21,125 ) | | | | | | 1,795 | | |
|
Total net gains (losses)
|
| | | | 32,069 | | | | | | (77,553 ) | | | | | | 13,218 | | |
|
Net increase in net assets resulting from operations
|
| | | $ | 119,807 | | | | | $ | 8,278 | | | | | $ | 98,085 | | |
| Basic and diluted net investment income per common share | | | | $ | 1.36 | | | | | $ | 1.46 | | | | | $ | 1.64 | | |
| Basic and diluted increase in net assets resulting from operations per common share | | | | $ | 1.86 | | | | | $ | 0.14 | | | | | $ | 1.90 | | |
| Basic and diluted weighted average common shares outstanding | | | | | 64,562,265 | | | | | | 58,670,518 | | | | | | 51,603,415 | | |
| | | |
For the Year Ended December 31
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Operations: | | | | | | | | | | | | | | | | | | | |
|
Net investment income
|
| | | $ | 87,738 | | | | | $ | 85,831 | | | | | $ | 84,867 | | |
|
Net realized gain (loss)
|
| | | | (10,902 ) | | | | | | (27,222 ) | | | | | | 7,785 | | |
|
Net change in unrealized appreciation (depreciation)
|
| | | | 42,971 | | | | | | (50,331 ) | | | | | | 5,433 | | |
|
Net increase (decrease) in net assets resulting from operations
|
| | | | 119,807 | | | | | | 8,278 | | | | | | 98,085 | | |
| Stockholder distributions: | | | | | | | | | | | | | | | | | | | |
|
Distributions from distributable earnings
|
| | | | (87,805 ) | | | | | | (87,029 ) | | | | | | (84,636 ) | | |
|
Net decrease in net assets resulting from stockholder distributions
|
| | | | (87,805 ) | | | | | | (87,029 ) | | | | | | (84,636 ) | | |
| Capital share transactions: | | | | | | | | | | | | | | | | | | | |
|
Issuance of common stock, net
|
| | | | — | | | | | | 128,355 | | | | | | — | | |
|
Reinvestment of stockholder distributions
|
| | | | — | | | | | | — | | | | | | 3,322 | | |
|
Net increase in net assets resulting from capital share transactions
|
| | | | — | | | | | | 128,355 | | | | | | 3,322 | | |
|
Total increase in net assets
|
| | | | 32,002 | | | | | | 49,604 | | | | | | 16,771 | | |
|
Net assets at beginning of year
|
| | | | 1,068,004 | | | | | | 1,018,400 | | | | | | 1,001,629 | | |
|
Net assets at end of year
|
| | | $ | 1,100,006 | | | | | $ | 1,068,004 | | | | | $ | 1,018,400 | | |
| Net asset value per common share | | | | $ | 17.04 | | | | | $ | 16.54 | | | | | $ | 19.72 | | |
| Common stock outstanding at end of period | | | | | 64,562,265 | | | | | | 64,562,265 | | | | | | 51,649,812 | | |
| | | |
For the Year Ended December 31
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
| Net increase in net assets resulting from operations | | | | $ | 119,807 | | | | | | 8,278 | | | | | | 98,085 | | |
|
Adjustments to reconcile net increase in net assets from operations to net cash used in operating activities:
|
| | | | | | | | | | | | | | | | | | |
|
Purchases of investments
|
| | | | (1,177,339 ) | | | | | | (516,234 ) | | | | | | (1,413,662 ) | | |
|
Proceeds from principal payments and sales of investments
|
| | | | 1,399,163 | | | | | | 538,494 | | | | | | 1,069,492 | | |
|
Net realized (gain) loss from investments
|
| | | | (21,226 ) | | | | | | 33,824 | | | | | | 3,222 | | |
|
Net realized loss on foreign currency transactions
|
| | | | 3,496 | | | | | | (130 ) | | | | | | 36 | | |
|
Net realized loss on extinguishment of debt
|
| | | | 4,859 | | | | | | — | | | | | | — | | |
|
Net change in unrealized (appreciation) depreciation on forward currency exchange contracts
|
| | | | (27,935 ) | | | | | | 22,396 | | | | | | 9,540 | | |
|
Net change in unrealized (appreciation) depreciation on investments
|
| | | | (15,972 ) | | | | | | 28,043 | | | | | | (15,103 ) | | |
|
Net change in unrealized (appreciation) depreciation on foreign currency translation
|
| | | | 936 | | | | | | (108 ) | | | | | | 130 | | |
|
Increase in investments due to PIK
|
| | | | (10,763 ) | | | | | | (8,779 ) | | | | | | (479 ) | | |
|
Accretion of discounts and amortization of premiums
|
| | | | (5,674 ) | | | | | | (5,905 ) | | | | | | (4,476 ) | | |
|
Amortization of deferred financing costs and debt issuance costs
|
| | | | 5,731 | | | | | | 2,675 | | | | | | 1,497 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | | |
|
Collateral on forward currency exchange contracts
|
| | | | 2,119 | | | | | | (4,934 ) | | | | | | 4 | | |
|
Interest receivable on investments
|
| | | | (3,549 ) | | | | | | 6,762 | | | | | | (16,233 ) | | |
|
Prepaid Insurance
|
| | | | (193 ) | | | | | | — | | | | | | 1 | | |
|
Dividend receivable
|
| | | | (10,808 ) | | | | | | (6,628 ) | | | | | | 7,748 | | |
|
Interest payable
|
| | | | (1,165 ) | | | | | | (7,311 ) | | | | | | 10,699 | | |
|
Collateral payable on forward currency exchange contracts
|
| | | | — | | | | | | (331 ) | | | | | | 331 | | |
|
Base management fee payable
|
| | | | 2,503 | | | | | | (976 ) | | | | | | 4,315 | | |
|
Incentive fee payable
|
| | | | 928 | | | | | | (714 ) | | | | | | 1,213 | | |
|
Accounts payable and accrued expenses
|
| | | | 636 | | | | | | 996 | | | | | | 874 | | |
|
Net cash provided by (used in) operating activities
|
| | | | 265,554 | | | | | | 89,418 | | | | | | (242,766 ) | | |
| Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
|
Borrowings on debt
|
| | | | 1,425,050 | | | | | | 597,262 | | | | | | 1,249,048 | | |
|
Repayments on debt
|
| | | | (1,461,826 ) | | | | | | (710,802 ) | | | | | | (884,529 ) | | |
|
Payments of financing costs
|
| | | | — | | | | | | (1,447 ) | | | | | | (409 ) | | |
|
Payments of offering costs
|
| | | | — | | | | | | (3,545 ) | | | | | | (1,820 ) | | |
|
Payments of debt issuance costs
|
| | | | (14,053 ) | | | | | | (3,648 ) | | | | | | (2,795 ) | | |
|
Proceeds from issuance of common stock
|
| | | | — | | | | | | 131,917 | | | | | | — | | |
|
Stockholder distributions paid
|
| | | | (87,805 ) | | | | | | (86,254 ) | | | | | | (81,246 ) | | |
|
Net cash (used in) provided by financing activities
|
| | | | (138,634 ) | | | | | | (76,517 ) | | | | | | 278,249 | | |
|
Net increase in cash, foreign cash, restricted cash and cash equivalents
|
| | | | 126,920 | | | | | | 12,901 | | | | | | 35,483 | | |
|
Effect of foreign currency exchange rates
|
| | | | (5,041 ) | | | | | | (45 ) | | | | | | 92 | | |
|
Cash, foreign cash, restricted cash and cash equivalents, beginning of year
|
| | | | 81,702 | | | | | | 68,846 | | | | | | 33,271 | | |
|
Cash, foreign cash, restricted cash and cash equivalents, end of year
|
| | | $ | 203,581 | | | | | $ | 81,702 | | | | | $ | 68,846 | | |
| Supplemental disclosure of cash flow information: | | | | | | | | | | | | | | | | | | | |
| Cash interest paid during the year | | | | $ | 46,780 | | | | | $ | 67,945 | | | | | $ | 54,134 | | |
| Cash paid for excise taxes during the year | | | | $ | 237 | | | | | $ | — | | | | | $ | — | | |
| Supplemental disclosure of non-cash information: | | | | | | | | | | | | | | | | | | | |
| Debt investment sold by the Company to ISLP | | | | $ | 317,077 | | | | | $ | — | | | | | $ | — | | |
| Company investment into ISLP in exchange for investments sold | | | | $ | 128,970 | | | | | $ | — | | | | | $ | — | | |
| Reinvestment of stockholder distributions | | | | $ | — | | | | | $ | — | | | | | $ | 3,322 | | |
| Distribution to owner from ABCS JV | | | | $ | — | | | | | $ | — | | | | | $ | 346,329 | | |
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Cash | | | | $ | 87,443 | | | | | $ | 53,704 | | | | | $ | 36,531 | | |
| Restricted cash | | | | | 86,159 | | | | | | 27,026 | | | | | | 31,505 | | |
| Foreign cash | | | | | 29,979 | | | | | | 972 | | | | | | 810 | | |
|
Total cash, foreign cash, restricted cash, and cash equivalents shown in the consolidated statements of cash flows
|
| | | $ | 203,581 | | | | | $ | 81,702 | | | | | $ | 68,846 | | |
|
Control Type
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above Index
(1)
|
| |
Interest
Rate |
| |
Maturity
Date |
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of
NAV (4) |
| ||||||||||||||||||
| Non-Controlled/Non-Affiliate Investments | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | Aerospace & Defense | | | Forming & Machining Industries Inc. (18)(19) | | |
Second Lien Senior Secured Loan
|
| |
L+ 8.25%
|
| | | | 8.47 % | | | | | | 10/9/2026 | | | | | $ | 6,540 | | | | | | 6,494 | | | | | | 5,821 | | | | | | | | |
| | | | | | | Forming & Machining Industries Inc. (12)(18) | | | First Lien Senior Secured Loan | | |
L+ 4.25%
|
| | | | 4.47 % | | | | | | 10/9/2025 | | | | | $ | 16,439 | | | | | | 16,352 | | | | | | 15,288 | | | | | | | | |
| | | | | | | GSP Holdings, LLC (12)(15)(19)(26)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.75% (0.25% PIK)
|
| | | | 6.75 % | | | | | | 11/6/2024 | | | | | $ | 35,622 | | | | | | 35,516 | | | | | | 32,951 | | | | | | | | |
| | | | | | | GSP Holdings, LLC (15)(19)(26) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 5.75% (0.25% PIK)
|
| | | | 6.75 % | | | | | | 11/6/2025 | | | | | $ | 1,602 | | | | | | 1,573 | | | | | | 1,261 | | | | | | | | |
| | | | | | | Kellstrom Aerospace Group, Inc (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | 1,963 | | | | | | 913 | | | | | | | | |
| | | | | | | Kellstrom Commercial Aerospace, Inc. (18)(19)(24) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 7/1/2025 | | | | | $ | 2,239 | | | | | | 2,176 | | | | | | 1,919 | | | | | | | | |
| | | | | | | Kellstrom Commercial Aerospace, Inc. (12)(15)(19) | | | First Lien Senior Secured Loan | | |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 7/1/2025 | | | | | $ | 32,855 | | | | | | 32,430 | | | | | | 30,884 | | | | | | | | |
| | | | | | | Mach Acquisition R/C (2)(5)(18)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 10/18/2026 | | | | | $ | — | | | | | | (193 ) | | | | | | (201 ) | | | | | | | | |
| | | | | | | Mach Acquisition T/L (15)(19) | | | First Lien Senior Secured Loan | | |
L+ 7.50%
|
| | | | 8.50 % | | | | | | 10/18/2026 | | | | | $ | 32,640 | | | | | | 32,006 | | | | | | 31,987 | | | | | | | | |
| | | | | | | Precision Ultimate Holdings, LLC (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1,417 | | | | | | 1,417 | | | | | | 1,204 | | | | | | | | |
| | | | | | | WCI-HSG HOLDCO, LLC (14)(19)(25) | | | Preferred Equity | | |
—
|
| | | | — | | | | | | — | | | | | | 675 | | | | | | 675 | | | | | | 1,993 | | | | | | | | |
| | | | | | | WCI-HSG Purchaser, Inc. (12)(15)(19)(29) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 4.75%
|
| | | | 5.75 % | | | | | | 2/24/2025 | | | | | $ | 1,209 | | | | | | 1,190 | | | | | | 1,209 | | | | | | | | |
| | | | | | | WCI-HSG Purchaser, Inc. (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.75%
|
| | | | 5.75 % | | | | | | 2/24/2025 | | | | | $ | 17,422 | | | | | | 17,285 | | | | | | 17,422 | | | | | | | | |
| | | | | | | Whitcraft LLC (2)(3)(5)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 4/3/2023 | | | | | $ | — | | | | | | (7 ) | | | | | | (59 ) | | | | | | | | |
| | | | | | | Whitcraft LLC (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 4/3/2023 | | | | | $ | 39,775 | | | | | | 39,594 | | | | | | 38,482 | | | | | | | | |
| | | | | | | WP CPP Holdings, LLC. (12)(15) | | |
Second Lien Senior Secured Loan
|
| |
L+ 7.75%
|
| | | | 8.75 % | | | | | | 4/30/2026 | | | | | $ | 11,724 | | | | | | 11,646 | | | | | | 11,495 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Aerospace & Defense Total | | | | $ | 200,117 | | | | | $ | 192,569 | | | | | | 17.5 % | | | |||
| | | | Automotive | | | American Trailer Rental Group (19)(26) | | | Subordinated Debt | | |
9.00% (2.00% PIK)
|
| | | | 11.00 % | | | | | | 12/1/2027 | | | | | $ | 4,913 | | | | | | 4,842 | | | | | | 4,913 | | | | | | | | |
| | | | | | | American Trailer Rental Group (19)(26) | | | Subordinated Debt | | |
9.00% (2.00% PIK)
|
| | | | 11.00 % | | | | | | 12/1/2027 | | | | | $ | 15,114 | | | | | | 14,793 | | | | | | 15,114 | | | | | | | | |
| | | | | | | Cardo (6)(12)(17)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 6.50 % | | | | | | 5/12/2028 | | | | | $ | 10,898 | | | | | | 10,795 | | | | | | 10,898 | | | | | | | | |
| | | | | | | CST Buyer Company (3)(5)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 10/3/2025 | | | | | $ | — | | | | | | (11 ) | | | | | | — | | | | | | | | |
| | | | | | | CST Buyer Company (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.55%
|
| | | | 6.50 % | | | | | | 10/3/2025 | | | | | $ | 19,238 | | | | | | 19,122 | | | | | | 19,238 | | | | | | | | |
| | | | | | | JHCC Holdings, LLC (15)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
P+ 4.50%
|
| | | | 7.75 % | | | | | | 9/9/2025 | | | | | $ | 2,635 | | | | | | 2,618 | | | | | | 2,635 | | | | | | | | |
| | | | | | | JHCC Holdings, LLC (19)(31) | | |
First Lien Senior Secured Loan—
Revolver |
| |
P+ 5.75%
|
| | | | 6.75 % | | | | | | 9/9/2025 | | | | | $ | 894 | | | | | | 863 | | | | | | 894 | | | | | | | | |
| | | | | | | JHCC Holdings, LLC (15)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 9/9/2025 | | | | | $ | 5,782 | | | | | | 5,776 | | | | | | 5,782 | | | | | | | | |
| | | | | | | JHCC Holdings, LLC (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 9/9/2025 | | | | | $ | 29,081 | | | | | | 28,799 | | | | | | 29,081 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Automotive Total | | | | $ | 87,597 | | | | | $ | 88,555 | | | | | | 8.1 % | | | |||
| | | | Banking | | | Green Street Parent, LLC (3)(5)(17)(19)(29) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 8/27/2025 | | | | | $ | — | | | | | | (29 ) | | | | | | — | | | | | | | | |
| | | | | | | Green Street Parent, LLC (12)(17)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 5.50 % | | | | | | 8/27/2026 | | | | | $ | 14,190 | | | | | | 13,988 | | | | | | 14,190 | | | | | | | | |
| | | | | | | Green Street Parent, LLC (17)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.00%
|
| | | | 5.50 % | | | | | | 8/27/2026 | | | | | $ | 4,500 | | | | | | 4,411 | | | | | | 4,500 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Banking Total | | | | $ | 18,370 | | | | | $ | 18,690 | | | | | | 1.7 % | | | |||
|
Control Type
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above Index
(1)
|
| |
Interest
Rate |
| |
Maturity
Date |
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of
NAV (4) |
| ||||||||||||||||||
| | | | Beverage, Food & Tobacco | | | NPC International, Inc. (19)(25)(27) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 564 | | | | | | 843 | | | | | | 228 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beverage, Food & Tobacco Total
|
| | | $ | 843 | | | | | $ | 228 | | | | | | 0.0 % | | | |||
| | | | Capital Equipment | | | East BCC Coinvest II, LLC (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1,419 | | | | | | 1,419 | | | | | | 1,065 | | | | | | | | |
| | | | | | | Electronics For Imaging, Inc. (12)(18)(19) | | |
Second Lien Senior Secured Loan
|
| |
L+ 9.00%
|
| | | | 9.10 % | | | | | | 7/23/2027 | | | | | $ | 12,070 | | | | | | 11,460 | | | | | | 11,285 | | | | | | | | |
| | | | | | | FCG Acquisitions, Inc. (14)(19)(25) | | | Preferred Equity | | |
—
|
| | | | — | | | | | | — | | | | | | 4 | | | | | | — | | | | | | — | | | | | | | | |
| | | | | | | Jonathan Acquisition Company (19)(15) | | |
Second Lien Senior Secured Loan
|
| |
L+ 9.00%
|
| | | | 10.00 % | | | | | | 12/22/2027 | | | | | $ | 8,000 | | | | | | 7,821 | | | | | | 8,000 | | | | | | | | |
| | | | | | | Tidel Engineering, L.P. (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 3/1/2024 | | | | | $ | 38,155 | | | | | | 38,155 | | | | | | 38,155 | | | | | | | | |
| | | | | | | Tidel Engineering, L.P. (15)(19) | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 3/1/2024 | | | | | $ | 6,337 | | | | | | 6,274 | | | | | | 6,336 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Capital Equipment Total | | | | $ | 65,129 | | | | | $ | 64,841 | | | | | | 5.9 % | | | |||
| | | | Chemicals, Plastics & Rubber | | | V Global Holdings LLC (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 12/22/2027 | | | | | $ | 24,813 | | | | | | 24,242 | | | | | | 24,813 | | | | | | | | |
| | | | | | | V Global Holdings LLC (15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
P+ 5.00%
|
| | | | 8.25 % | | | | | | 12/22/2025 | | | | | $ | 2,050 | | | | | | 1,893 | | | | | | 2,050 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Chemicals, Plastics & Rubber Total
|
| | | $ | 26,135 | | | | | $ | 26,863 | | | | | | 2.4 % | | | |||
| | | | Construction & Building | | | Chase Industries, Inc. (15)(19)(26) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 5.50% (1.5% PIK)
|
| | | | 6.50 % | | | | | | 5/12/2025 | | | | | $ | 1,197 | | | | | | 1,195 | | | | | | 946 | | | | | | | | |
| | | | | | | Chase Industries, Inc. (15)(19)(26) | | | First Lien Senior Secured Loan | | |
L+ 5.50% (1.5% PIK)
|
| | | | 6.50 % | | | | | | 5/12/2025 | | | | | $ | 12,622 | | | | | | 12,586 | | | | | | 9,971 | | | | | | | | |
| | | | | | | Elk Parent Holdings, LP (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | 12 | | | | | | 407 | | | | | | | | |
| | | | | | | Elk Parent Holdings, LP (14)(19)(25) | | | Preferred Equity | | |
—
|
| | | | — | | | | | | — | | | | | | 120 | | | | | | 1,202 | | | | | | 1,427 | | | | | | | | |
| | | | | | | Regan Development Holdings Limited (6)(17)(19) | | | First Lien Senior Secured Loan | | |
EURIBOR+ 6.50%
|
| | | | 7.00 % | | | | | | 4/18/2022 | | | | | € | 2,087 | | | | | | 2,274 | | | | | | 2,326 | | | | | | | | |
| | | | | | | Regan Development Holdings Limited (6)(17)(19) | | | First Lien Senior Secured Loan | | |
EURIBOR+ 6.50%
|
| | | | 7.00 % | | | | | | 4/18/2022 | | | | | € | 677 | | | | | | 768 | | | | | | 754 | | | | | | | | |
| | | | | | | Regan Development Holdings Limited (6)(17)(19) | | | First Lien Senior Secured Loan | | |
EURIBOR+ 6.50%
|
| | | | 7.00 % | | | | | | 4/18/2022 | | | | | € | 6,335 | | | | | | 6,895 | | | | | | 7,041 | | | | | | | | |
| | | | | | |
ServiceMaster LP Interest Class B Preferred Units
(14) (19)(25)
|
| | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | 327 | | | | | | 353 | | | | | | | | |
| | | | | | | Service Master Revolving Loan (15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 7.50%
|
| | | | 8.50 % | | | | | | 8/16/2027 | | | | | $ | 1,260 | | | | | | 1,176 | | | | | | 1,260 | | | | | | | | |
| | | | | | | Service Master Term Note (17)(19) | | | First Lien Senior Secured Loan | | |
L+ 7.50%
|
| | | | 8.50 % | | | | | | 8/16/2027 | | | | | $ | 939 | | | | | | 921 | | | | | | 939 | | | | | | | | |
| | | | | | | YLG Holdings, Inc. (15)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 10/31/2025 | | | | | $ | 5,060 | | | | | | 5,055 | | | | | | 5,060 | | | | | | | | |
| | | | | | | YLG Holdings, Inc. (3)(5)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 10/31/2025 | | | | | $ | — | | | | | | (55 ) | | | | | | — | | | | | | | | |
| | | | | | | YLG Holdings, Inc. (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.25%
|
| | | | 6.25 % | | | | | | 10/31/2025 | | | | | $ | 38,086 | | | | | | 37,900 | | | | | | 38,086 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Construction & Building Total | | | | $ | 70,256 | | | | | $ | 68,570 | | | | | | 6.2 % | | | |||
| | | | Consumer Goods: Durable | | | New Milani Group LLC (12)(15)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.50%
|
| | | | 7.50 % | | | | | | 6/6/2024 | | | | | $ | 16,752 | | | | | | 16,678 | | | | | | 16,250 | | | | | | | | |
| | | | | | | Stanton Carpet T/L 2nd Lien (15)(19) | | |
Second Lien Senior Secured Loan
|
| |
L+ 9.00%
|
| | | | 10.00 % | | | | | | 4/1/2028 | | | | | $ | 19,664 | | | | | | 19,277 | | | | | | 19,271 | | | | | | | | |
| | | | | | | TLC Holdco LP (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1,188 | | | | | | 1,186 | | | | | | 431 | | | | | | | | |
| | | | | | | TLC Purchaser, Inc. (2)(3)(5)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
—
|
| | | | — | | | | | | 10/13/2025 | | | | | $ | — | | | | | | (45 ) | | | | | | (854 ) | | | | | | | | |
| | | | | | | TLC Purchaser, Inc. (15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 5.25%
|
| | | | 8.50 % | | | | | | 10/13/2025 | | | | | $ | 6,408 | | | | | | 6,296 | | | | | | 5,340 | | | | | | | | |
| | | | | | | TLC Purchaser, Inc. (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 6.25%
|
| | | | 7.25 % | | | | | | 10/13/2025 | | | | | $ | 41,066 | | | | | | 40,511 | | | | | | 36,137 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer Goods: Durable Total
|
| | | $ | 83,903 | | | | | $ | 76,575 | | | | | | 7.0 % | | | |||
| | | |
Consumer Goods: Non-Durable
|
| | Fineline Parent Holdings (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 939 | | | | | | 939 | | | | | | 1,241 | | | | | | | | |
| | | | | | | FL Hawk Intermediate Holdings, Inc. (15)(19) | | |
Second Lien Senior Secured Loan
|
| |
L+ 9.00%
|
| | | | 10.00 % | | | | | | 8/22/2028 | | | | | $ | 21,125 | | | | | | 20,543 | | | | | | 21,125 | | | | | | | | |
| | | | | | | New Era Cap Co., Inc. (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 6.50%
|
| | | | 7.50 % | | | | | | 9/10/2023 | | | | | $ | 9,970 | | | | | | 9,970 | | | | | | 9,970 | | | | | | | | |
| | | | | | |
RoC Opco LLC
(3)
(5)
(15)(19)
|
| |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 2/25/2025 | | | | | $ | — | | | | | | (111 ) | | | | | | — | | | | | | | | |
| | | | | | | RoC Opco LLC (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 8.50%
|
| | | | 9.50 % | | | | | | 2/25/2025 | | | | | $ | 40,079 | | | | | | 39,486 | | | | | | 40,079 | | | | | | | | |
|
Control Type
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above Index
(1)
|
| |
Interest
Rate |
| |
Maturity
Date |
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of
NAV (4) |
| ||||||||||||||||||
| | | | | | | Solaray, LLC (15)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 9/9/2023 | | | | | $ | 14,276 | | | | | | 14,276 | | | | | | 14,276 | | | | | | | | |
| | | | | | | Solaray, LLC (15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 4.50%
|
| | | | 5.50 % | | | | | | 9/9/2022 | | | | | $ | 907 | | | | | | 895 | | | | | | 907 | | | | | | | | |
| | | | | | | Solaray, LLC (12) (15)(19) | | | First Lien Senior Secured Loan | | |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 9/11/2023 | | | | | $ | 41,729 | | | | | | 41,729 | | | | | | 41,729 | | | | | | | | |
| | | | | | | WU Holdco, Inc. (18)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 5.50%
|
| | | | 5.72 % | | | | | | 3/26/2025 | | | | | $ | 1,690 | | | | | | 1,656 | | | | | | 1,690 | | | | | | | | |
| | | | | | | WU Holdco, Inc. (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 3/26/2026 | | | | | $ | 44,452 | | | | | | 43,847 | | | | | | 44,452 | | | | | | | | |
| | | | | | | WU Holdco, Inc. (12)(15)(19) | | | First Lien Senior Secured Loan | | |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 3/26/2026 | | | | | $ | 6,594 | | | | | | 6,534 | | | | | | 6,594 | | | | | | | | |
| | | | | | | WU Holdco, Inc. (3)(5)(15)(19) | | | First Lien Senior Secured Loan | | |
—
|
| | | | — | | | | | | 3/26/2026 | | | | | $ | — | | | | | | (31 ) | | | | | | — | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer Goods: Non-Durable
Total |
| | | $ | 179,733 | | | | | $ | 182,063 | | | | | | 16.6 % | | | |||
| | | | Consumer Goods: Wholesale | | | WSP LP Interest (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 2,898 | | | | | | 2,898 | | | | | | 2,829 | | | | | | | | |
| | | | | | | WSP Initial Term Loan (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 6.25%
|
| | | | 7.25 % | | | | | | 4/27/2027 | | | | | $ | 12,251 | | | | | | 12,017 | | | | | | 12,037 | | | | | | | | |
| | | | | | | WSP Initial Term Loan (2)(3)(5)(15)(19) | | | First Lien Senior Secured Loan | | |
—
|
| | | | — | | | | | | 4/27/2023 | | | | | $ | — | | | | | | (36 ) | | | | | | (31 ) | | | | | | | | |
| | | | | | | WSP Revolving Loan (2)(3)(5)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 4/27/2027 | | | | | $ | — | | | | | | (9 ) | | | | | | (8 ) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer Goods: Wholesale Total
|
| | | $ | 14,870 | | | | | $ | 14,827 | | | | | | 1.3 % | | | |||
| | | |
Containers, Packaging, & Glass
|
| | ASP-r-pac Acquisition Co LLC (16)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 6.00%
|
| | | | 6.75 % | | | | | | 12/29/2027 | | | | | $ | 651 | | | | | | 586 | | | | | | 586 | | | | | | | | |
| | | | | | | ASP-r-pac Acquisition Co LLC (12)(16)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 6.75 % | | | | | | 12/29/2027 | | | | | $ | 27,339 | | | | | | 26,793 | | | | | | 26,792 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Containers, Packaging, & Glass
Total |
| | | $ | 27,379 | | | | | $ | 27,378 | | | | | | 2.5 % | | | |||
| | | | Energy: Oil & Gas | | | Amspec Services, Inc. (15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 7/2/2024 | | | | | $ | 1,488 | | | | | | 1,457 | | | | | | 1,487 | | | | | | | | |
| | | | | | | Amspec Services, Inc. (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 7/2/2024 | | | | | $ | 43,207 | | | | | | 42,923 | | | | | | 43,207 | | | | | | | | |
| | | | | | | Amspec Services, Inc. (15)(19) | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 7/2/2024 | | | | | $ | 2,798 | | | | | | 2,768 | | | | | | 2,798 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Energy: Oil & Gas Total | | | | $ | 47,148 | | | | | $ | 47,492 | | | | | | 4.3 % | | | |||
| | | | FIRE: Finance | | | Allworth Financial Group, L.P. (15)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 5.00%
|
| | | | 6.00 % | | | | | | 12/23/2026 | | | | | $ | 2,528 | | | | | | 2,476 | | | | | | 2,528 | | | | | | | | |
| | | | | | | Allworth Financial Group, L.P. (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.00%
|
| | | | 6.00 % | | | | | | 12/23/2026 | | | | | $ | 10,037 | | | | | | 9,908 | | | | | | 10,037 | | | | | | | | |
| | | | | | | Allworth Financial Group, L.P. (3)(5)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 12/23/2026 | | | | | $ | — | | | | | | (15 ) | | | | | | — | | | | | | | | |
| | | | | | | TA/Weg Holdings (15)(19)(29) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 10/2/2027 | | | | | $ | 9,495 | | | | | | 9,495 | | | | | | 9,495 | | | | | | | | |
| | | | | | | TA/Weg Holdings (15)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 10/2/2027 | | | | | $ | 2,392 | | | | | | 2,381 | | | | | | 2,392 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | FIRE: Finance Total | | | | $ | 24,245 | | | | | $ | 24,452 | | | | | | 2.2 % | | | |||
| | | | FIRE: Insurance | | | Margaux Acquisition Inc. (15)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 12/19/2024 | | | | | $ | 9,198 | | | | | | 9,173 | | | | | | 9,198 | | | | | | | | |
| | | | | | | Margaux Acquisition, Inc. (3)(5)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 12/19/2024 | | | | | $ | — | | | | | | (28 ) | | | | | | — | | | | | | | | |
| | | | | | | Margaux Acquisition Inc. (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 12/19/2024 | | | | | $ | 28,334 | | | | | | 28,000 | | | | | | 28,334 | | | | | | | | |
| | | | | | | Margaux UK Finance Limited (3)(6)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
GBP LIBOR+ 5.50%
|
| | | | 6.50 % | | | | | | 12/19/2024 | | | | | £ | 89 | | | | | | 112 | | | | | | 120 | | | | | | | | |
| | | | | | | Margaux UK Finance Limited (6)(15)(19) | | | First Lien Senior Secured Loan | | |
GBP LIBOR+ 5.50%
|
| | | | 6.50 % | | | | | | 12/19/2024 | | | | | £ | 7,551 | | | | | | 9,740 | | | | | | 10,218 | | | | | | | | |
| | | | | | | MRHT Facility A (6)(18)(19) | | | First Lien Senior Secured Loan | | |
EURIBOR+ 5.50%
|
| | | | 5.50 % | | | | | | 7/26/2028 | | | | | € | 216 | | | | | | 248 | | | | | | 245 | | | | | | | | |
| | | | | | | MRHT Acquisition Facility (3)(5)(6)(19) | | | First Lien Senior Secured Loan | | |
—
|
| | | | — | | | | | | 7/26/2028 | | | | | € | — | | | | | | (6 ) | | | | | | — | | | | | | | | |
| | | | | | | Paisley Bidco Limited (6)(18)(19) | | | First Lien Senior Secured Loan | | |
EURIBOR+ 5.50%
|
| | | | 5.50 % | | | | | | 11/24/2028 | | | | | £ | 3,210 | | | | | | 3,583 | | | | | | 3,614 | | | | | | | | |
|
Control Type
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above Index
(1)
|
| |
Interest
Rate |
| |
Maturity
Date |
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of
NAV (4) |
| ||||||||||||||||||
| | | | | | |
Paisley Bidco Limited
(2)
(3)(5)
(6)(18)(19)
|
| |
First Lien Senior Secured Loan—
Delayed Draw |
| |
—
|
| | | | — | | | | | | 11/24/2028 | | | | | £ | — | | | | | | (84 ) | | | | | | (86 ) | | | | | | | | |
| | | | | | | World Insurance (15)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 4/1/2026 | | | | | $ | 8,358 | | | | | | 8,285 | | | | | | 8,296 | | | | | | | | |
| | | | | | | World Insurance (3)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 4/1/2026 | | | | | $ | 70 | | | | | | 54 | | | | | | 63 | | | | | | | | |
| | | | | | | World Insurance (15)(19) | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 4/1/2026 | | | | | $ | 3,144 | | | | | | 3,088 | | | | | | 3,121 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | FIRE: Insurance Total | | | | $ | 62,165 | | | | | $ | 63,123 | | | | | | 5.7 % | | | |||
| | | | Healthcare & Pharmaceuticals | | | CB Titan Holdings, Inc. (14)(19)(25) | | | Preferred Equity | | |
—
|
| | | | — | | | | | | | | | | | | 1,953 | | | | | | 1,953 | | | | | | 1,153 | | | | | | | | |
| | | | | | | CPS Group Holdings, Inc. (3)(5)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 3/3/2025 | | | | | $ | — | | | | | | (52 ) | | | | | | — | | | | | | | | |
| | | | | | | CPS Group Holdings, Inc. (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.25%
|
| | | | 6.25 % | | | | | | 3/3/2025 | | | | | $ | 54,843 | | | | | | 54,517 | | | | | | 54,843 | | | | | | | | |
| | | | | | | Datix Bidco Limited (6)(18)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 4.50%
|
| | | | 4.96 % | | | | | | 10/28/2024 | | | | | £ | 10 | | | | | | 13 | | | | | | 13 | | | | | | | | |
| | | | | | | Datix Bidco Limited (6)(18)(19) | | |
Second Lien Senior Secured Loan
|
| |
L+ 7.75%
|
| | | | 8.21 % | | | | | | 4/27/2026 | | | | | £ | 121 | | | | | | 164 | | | | | | 164 | | | | | | | | |
| | | | | | | Datix Bidco Limited (6)(18)(19) | | | First Lien Senior Secured Loan | | |
BBSW+ 4.00%
|
| | | | 4.25 % | | | | | | 4/28/2025 | | | | | | AUD 42 | | | | | | 32 | | | | | | 31 | | | | | | | | |
| | | | | | | Great Expressions Dental Centers PC (13)(15)(19)(26) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 4.75% (0.5% PIK)
|
| | | | 5.75 % | | | | | | 9/28/2022 | | | | | $ | 1,027 | | | | | | 1,025 | | | | | | 929 | | | | | | | | |
| | | | | | | Great Expressions Dental Centers PC (15)(19)(26) | | | First Lien Senior Secured Loan | | |
L+ 4.75% (0.5% PIK)
|
| | | | 5.75 % | | | | | | 9/28/2023 | | | | | $ | 7,831 | | | | | | 7,844 | | | | | | 7,205 | | | | | | | | |
| | | | | | | Island Medical Management Holdings, LLC (15)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.50%
|
| | | | 7.50 % | | | | | | 9/1/2023 | | | | | $ | 8,520 | | | | | | 8,496 | | | | | | 8,371 | | | | | | | | |
| | | | | | | Mertus 522. GmbH (6)(18)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
EURIBOR+ 6.25%
|
| | | | 6.25 % | | | | | | 5/28/2026 | | | | | € | 131 | | | | | | 142 | | | | | | 149 | | | | | | | | |
| | | | | | | Mertus 522. GmbH (6)(18)(19) | | | First Lien Senior Secured Loan | | |
EURIBOR+ 6.25%
|
| | | | 6.25 % | | | | | | 5/28/2026 | | | | | € | 225 | | | | | | 247 | | | | | | 255 | | | | | | | | |
| | | | | | | SunMed Group Holdings, LLC (16)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 5.75%
|
| | | | 6.50 % | | | | | | 6/16/2027 | | | | | $ | 197 | | | | | | 177 | | | | | | 197 | | | | | | | | |
| | | | | | | SunMed Group Holdings, LLC (12)(16)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 6.50 % | | | | | | 6/16/2028 | | | | | $ | 18,510 | | | | | | 18,204 | | | | | | 18,510 | | | | | | | | |
| | | | | | | TecoStar Holdings, Inc. (12)(15)(19) | | |
Second Lien Senior Secured Loan
|
| |
L+ 8.50%
|
| | | | 9.50 % | | | | | | 11/1/2024 | | | | | $ | 9,472 | | | | | | 9,354 | | | | | | 8,951 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Healthcare & Pharmaceuticals Total
|
| | | $ | 102,116 | | | | | $ | 100,771 | | | | | | 9.2 % | | | |||
| | | | High Tech Industries | | | AMI US Holdings Inc. (3)(6)(12)(18)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 5.25%
|
| | | | 5.35 % | | | | | | 4/1/2024 | | | | | $ | 698 | | | | | | 682 | | | | | | 698 | | | | | | | | |
| | | | | | | AMI US Holdings Inc. (6)(12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 4/1/2025 | | | | | $ | 12,892 | | | | | | 12,735 | | | | | | 12,892 | | | | | | | | |
| | | | | | | Appriss Holdings, Inc. (15)(19) | | | First Lien Senior Secured Loan | | |
L+ 7.25%
|
| | | | 8.25 % | | | | | | 5/6/2027 | | | | | $ | 11,292 | | | | | | 11,081 | | | | | | 11,179 | | | | | | | | |
| | | | | | | Appriss Holdings, Inc. (2)(3)(5)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 5/6/2027 | | | | | $ | — | | | | | | (13 ) | | | | | | (8 ) | | | | | | | | |
| | | | | | | Appriss Holdings, Inc. (19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 2,136 | | | | | | 1,606 | | | | | | 1,552 | | | | | | | | |
| | | | | | | AQ Software Corporation (19) | | | Preferred Equity | | |
—
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | 1,029 | | | | | | 1,029 | | | | | | | | |
| | | | | | | AQ Software Corporation (19) | | | Preferred Equity | | |
—
|
| | | | — | | | | | | — | | | | | | 2 | | | | | | 1,715 | | | | | | 1,715 | | | | | | | | |
| | | | | | | Armstrong Bidco Limited (3)(6)(19)(21) | | | First Lien Senior Secured Loan | | |
SONIA+ 4.75%
|
| | | | 5.00 % | | | | | | 4/30/2025 | | | | | £ | 56 | | | | | | 78 | | | | | | 76 | | | | | | | | |
| | | | | | | Armstrong Bidco T/L (6) (19) | | | First Lien Senior Secured Loan | | |
SONIA+ 4.75%
|
| | | | 5.06 % | | | | | | 4/30/2025 | | | | | £ | 705 | | | | | | 763 | | | | | | 954 | | | | | | | | |
| | | | | | | CB Nike IntermediateCo Ltd (6)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 4.75%
|
| | | | 5.75 % | | | | | | 10/31/2025 | | | | | $ | 44 | | | | | | 44 | | | | | | 44 | | | | | | | | |
| | | | | | | CB Nike IntermediateCo Ltd (6)(15)(19) | | | First Lien Senior Secured Loan | | |
L+ 4.75%
|
| | | | 5.75 % | | | | | | 10/31/2025 | | | | | $ | 347 | | | | | | 342 | | | | | | 347 | | | | | | | | |
| | | | | | | Drilling Info Holdings, Inc (12)(18) | | | First Lien Senior Secured Loan | | |
L+ 4.25%
|
| | | | 4.35 % | | | | | | 7/30/2025 | | | | | $ | 22,152 | | | | | | 22,101 | | | | | | 21,930 | | | | | | | | |
| | | | | | | Eagle Rock Capital Corporation (19) | | | Preferred Equity | | |
—
|
| | | | — | | | | | | — | | | | | | 2,354 | | | | | | 2,354 | | | | | | 2,354 | | | | | | | | |
| | | | | | | Element Buyer, Inc. (15)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 7/18/2025 | | | | | $ | 11,078 | | | | | | 11,097 | | | | | | 11,078 | | | | | | | | |
| | | | | | | Element Buyer, Inc. (15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 7/19/2024 | | | | | $ | 1,700 | | | | | | 1,672 | | | | | | 1,700 | | | | | | | | |
| | | | | | | Element Buyer, Inc. (15)(19) | | | First Lien Senior Secured Loan | | |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 7/18/2025 | | | | | $ | 37,007 | | | | | | 37,199 | | | | | | 37,007 | | | | | | | | |
|
Control Type
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above Index
(1)
|
| |
Interest
Rate |
| |
Maturity
Date |
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of
NAV (4) |
| ||||||||||||||||||
| | | | | | | Gluware T/L (6)(19) | | | First Lien Senior Secured Loan | | |
Fixed+ 12.50%
|
| | | | 9.00 % | | | | | | 10/15/2025 | | | | | $ | 18,898 | | | | | | 18,534 | | | | | | 18,520 | | | | | | | | |
| | | | | | | Gluware Warrant (6)(19) | | | Warrants | | |
—
|
| | | | — | | | | | | — | | | | | | 3,328 | | | | | | — | | | | | | — | | | | | | | | |
| | | | | | | MRI Software LLC (15)(19) | | | First Lien Senior Secured Loan | | |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 2/10/2026 | | | | | $ | 25,926 | | | | | | 25,850 | | | | | | 25,926 | | | | | | | | |
| | | | | | | MRI Software LLC (3)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 2/10/2026 | | | | | $ | — | | | | | | 48 | | | | | | — | | | | | | | | |
| | | | | | |
Revalize, Inc.
(2)
(3)
(5)(19)
|
| |
First Lien Senior Secured Loan—
Delayed Draw |
| |
—
|
| | | | — | | | | | | 4/15/2027 | | | | | $ | — | | | | | | (133 ) | | | | | | (134 ) | | | | | | | | |
| | | | | | |
Revalize, Inc.
(2)
(3)
(5)(18)(19)
|
| |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 4/15/2027 | | | | | $ | — | | | | | | (13 ) | | | | | | (13 ) | | | | | | | | |
| | | | | | | Revalize, Inc. (15)(19)(29) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 5.25%
|
| | | | 6.25 % | | | | | | 4/15/2027 | | | | | $ | 5,130 | | | | | | 5,079 | | | | | | 5,079 | | | | | | | | |
| | | | | | |
Swoogo LLC
(2)
(3)
(5)(18)(19)
|
| |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 12/9/2026 | | | | | $ | — | | | | | | (25 ) | | | | | | (25 ) | | | | | | | | |
| | | | | | | Swoogo LLC (15)(19) | | | First Lien Senior Secured Loan | | |
L+ 8.00%
|
| | | | 9.00 % | | | | | | 12/9/2026 | | | | | $ | 2,330 | | | | | | 2,284 | | | | | | 2,283 | | | | | | | | |
| | | | | | | Utimaco, Inc. (6)(18)(19) | | | First Lien Senior Secured Loan | | |
L+ 4.00%
|
| | | | 4.10 % | | | | | | 8/9/2027 | | | | | $ | 148 | | | | | | 146 | | | | | | 148 | | | | | | | | |
| | | | | | | Ventiv Topco, Inc. (3)(5)(18)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 9/3/2025 | | | | | $ | — | | | | | | (38 ) | | | | | | — | | | | | | | | |
| | | | | | | Ventiv Topco, Inc. (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 28 | | | | | | 2,833 | | | | | | 2,755 | | | | | | | | |
| | | | | | | Ventiv Holdco, Inc. (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 9/3/2025 | | | | | $ | 23,812 | | | | | | 23,576 | | | | | | 23,812 | | | | | | | | |
| | | | | | | VPARK BIDCO AB (6)(16)(19) | | | First Lien Senior Secured Loan | | |
CIBOR+ 4.00%
|
| | | | 4.75 % | | | | | | 3/10/2025 | | | | | | DKK 570 | | | | | | 92 | | | | | | 87 | | | | | | | | |
| | | | | | | VPARK BIDCO AB (6)(16)(19) | | | First Lien Senior Secured Loan | | |
NIBOR+ 4.00%
|
| | | | 4.75 % | | | | | | 3/10/2025 | | | | | | NOK 740 | | | | | | 93 | | | | | | 84 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | High Tech Industries Total | | | | $ | 182,811 | | | | | $ | 183,069 | | | | | | 16.6 % | | | |||
| | | | Hospitality Holdings | | | PPX Class A Units (14)(19)(25) | | | Preferred Equity | | |
—
|
| | | | — | | | | | | — | | | | | | 33 | | | | | | — | | | | | | 163 | | | | | | | | |
| | | | | | | PPX Class B Units (14)(19)(25) | | | Preferred Equity | | |
—
|
| | | | — | | | | | | — | | | | | | 33 | | | | | | 5,000 | | | | | | 5,279 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Hospitality Holdings Total | | | | $ | 5,000 | | | | | $ | 5,442 | | | | | | 0.5 % | | | |||
| | | | Hotel, Gaming & Leisure | | | Aimbridge Acquisition Co., Inc. (12)(18)(19) | | |
Second Lien Senior Secured Loan
|
| |
L+ 7.50%
|
| | | | 7.59 % | | | | | | 2/1/2027 | | | | | $ | 20,193 | | | | | | 19,772 | | | | | | 18,679 | | | | | | | | |
| | | | | | | Captain D’s LLC (3)(5)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 12/15/2023 | | | | | $ | — | | | | | | (6 ) | | | | | | — | | | | | | | | |
| | | | | | | Captain D’s LLC (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.50%
|
| | | | 5.50 % | | | | | | 12/15/2023 | | | | | $ | 12,559 | | | | | | 12,539 | | | | | | 12,559 | | | | | | | | |
| | | | | | | Captain D’s LLC (15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.50%
|
| | | | 5.50 % | | | | | | 12/15/2023 | | | | | $ | 2,326 | | | | | | 2,301 | | | | | | 2,326 | | | | | | | | |
| | | | | | | Quidditch Acquisition, Inc. (12)(15)(29) | | | First Lien Senior Secured Loan | | |
L+ 7.00%
|
| | | | 8.00 % | | | | | | 3/21/2025 | | | | | $ | 18,636 | | | | | | 18,626 | | | | | | 18,392 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Hotel, Gaming & Leisure Total | | | | $ | 53,232 | | | | | $ | 51,956 | | | | | | 4.7 % | | | |||
| | | |
Media: Advertising, Printing &
Publishing |
| | Ansira Holdings, Inc. (15)(19)(26)(33) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 6.50%
|
| | | | 7.50 % | | | | | | 12/20/2024 | | | | | $ | 4,873 | | | | | | 4,874 | | | | | | 3,862 | | | | | | | | |
| | | | | | | Ansira Holdings, Inc. (19)(23)(31) | | |
First Lien Senior Secured Loan—
Revolver |
| |
P+ 5.75%
|
| | | | 7.41 % | | | | | | 12/20/2024 | | | | | $ | 5,383 | | | | | | 5,383 | | | | | | 3,913 | | | | | | | | |
| | | | | | | Ansira Holdings, Inc. (15)(19)(26) | | | First Lien Senior Secured Loan | | |
L+ 6.50% PIK
|
| | | | 7.50 % | | | | | | 12/20/2024 | | | | | $ | 40,086 | | | | | | 40,057 | | | | | | 31,768 | | | | | | | | |
| | | | | | | TGI Sport Bidco Pty Ltd (6)(17)(19) | | | First Lien Senior Secured Loan | | |
BBSW+ 7.00%
|
| | | | 7.50 % | | | | | | 4/30/2026 | | | | | | AUD 97 | | | | | | 75 | | | | | | 67 | | | | | | | | |
| | | | | | | TGI Sport Bidco Pty Ltd (2)(3)(6)(17)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 4/30/2027 | | | | | | AUD — | | | | | | — | | | | | | (151 ) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Media: Advertising, Printing & Publishing Total
|
| | | $ | 50,389 | | | | | $ | 39,459 | | | | | | 3.6 % | | | |||
| | | |
Media: Broadcasting &
Subscription |
| | Lightning Finco Limited (6)(16)(19) | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 6.50 % | | | | | | 7/14/2028 | | | | | $ | 4,350 | | | | | | 4,234 | | | | | | 4,350 | | | | | | | | |
| | | | | | | Lightning Finco Limited (6)(16)(19) | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 6.50 % | | | | | | 7/14/2028 | | | | | $ | 4,629 | | | | | | 4,506 | | | | | | 4,629 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Media: Broadcasting & Subscription Total
|
| | | $ | 8,740 | | | | | $ | 8,979 | | | | | | 0.8 % | | | |||
| | | |
Media: Diversified & Production
|
| | 9 Story Media Group Inc. (3)(6)(16)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 4/30/2026 | | | | | | CAD — | | | | | | — | | | | | | — | | | | | | | | |
| | | | | | | 9 Story Media Group Inc. (6)(16)(19) | | | First Lien Senior Secured Loan | | |
CDOR+ 5.50%
|
| | | | 6.25 % | | | | | | 4/30/2026 | | | | | | CAD 72 | | | | | | 54 | | | | | | 57 | | | | | | | | |
|
Control Type
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above Index
(1)
|
| |
Interest
Rate |
| |
Maturity
Date |
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of
NAV (4) |
| ||||||||||||||||||
| | | | | | | 9 Story Media Group Inc. (6)(18)(19) | | | First Lien Senior Secured Loan | | |
EURIBOR+ 5.25%
|
| | | | 5.25 % | | | | | | 4/30/2026 | | | | | € | 39 | | | | | | 45 | | | | | | 44 | | | | | | | | |
| | | | | | | Aptus 1724 Gmbh (6)(19)(21) | | | First Lien Senior Secured Loan | | |
EURIBOR+ 6.00%
|
| | | | 6.25 % | | | | | | 2/23/2028 | | | | | € | 4,162 | | | | | | 5,055 | | | | | | 4,732 | | | | | | | | |
| | | | | | | Aptus 1724 Gmbh (6)(19)(21) | | | First Lien Senior Secured Loan | | |
L+ 6.25%
|
| | | | 6.50 % | | | | | | 2/23/2028 | | | | | $ | 14,971 | | | | | | 14,971 | | | | | | 14,971 | | | | | | | | |
| | | | | | | Efficient Collaborative Retail Marketing Company, LLC (15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 5.25%
|
| | | | 6.25 % | | | | | | 6/15/2022 | | | | | $ | 1,275 | | | | | | 1,275 | | | | | | 1,275 | | | | | | | | |
| | | | | | | Efficient Collaborative Retail Marketing Company, LLC (15)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.75%
|
| | | | 7.75 % | | | | | | 6/15/2022 | | | | | $ | 15,095 | | | | | | 15,114 | | | | | | 14,340 | | | | | | | | |
| | | | | | | Efficient Collaborative Retail Marketing Company, LLC (15)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.75%
|
| | | | 7.75 % | | | | | | 6/15/2022 | | | | | $ | 9,788 | | | | | | 9,800 | | | | | | 9,298 | | | | | | | | |
| | | | | | |
International Entertainment Investments Limited
(6) (18)(19)
|
| | First Lien Senior Secured Loan | | |
GBP LIBOR+ 4.75%
|
| | | | 5.06 % | | | | | | 5/31/2023 | | | | | £ | 87 | | | | | | 106 | | | | | | 118 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Media: Diversified & Production
Total |
| | | $ | 46,420 | | | | | $ | 44,835 | | | | | | 4.1 % | | | |||
| | | | Retail | | | Batteries Plus Holding Corporation (19)(31) | | |
First Lien Senior Secured Loan—
Revolver |
| |
P+ 5.75%
|
| | | | 8.44 % | | | | | | 6/30/2023 | | | | | $ | 817 | | | | | | 817 | | | | | | 817 | | | | | | | | |
| | | | | | | Batteries Plus Holding Corporation (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 6.75%
|
| | | | 7.75 % | | | | | | 6/30/2023 | | | | | $ | 28,672 | | | | | | 28,671 | | | | | | 28,671 | | | | | | | | |
| | | | | | | New Look Vision Group (6)(15)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
CDOR+ 5.25%
|
| | | | 6.25 % | | | | | | 5/26/2028 | | | | | | CAD 2,380 | | | | | | 1,868 | | | | | | 1,883 | | | | | | | | |
| | | | | | | New Look Vision Group (6)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
CDOR+ 5.25%
|
| | | | 6.25 % | | | | | | 5/26/2026 | | | | | | CAD 313 | | | | | | 228 | | | | | | 248 | | | | | | | | |
| | | | | | | New Look Vision Group (16)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
CDOR+ 5.50%
|
| | | | 6.25 % | | | | | | 5/26/2028 | | | | | | CAD 322 | | | | | | 310 | | | | | | 322 | | | | | | | | |
| | | | | | | New Look Vision Group (16)(19)(29) | | | First Lien Senior Secured Loan | | |
CDOR+ 5.50%
|
| | | | 6.25 % | | | | | | 5/26/2028 | | | | | | CAD 9,750 | | | | | | 9,653 | | | | | | 9,750 | | | | | | | | |
| | | | | | | Thrasio, LLC (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 7.00%
|
| | | | 8.00 % | | | | | | 12/18/2026 | | | | | $ | 21,746 | | | | | | 21,241 | | | | | | 21,746 | | | | | | | | |
| | | | | | | Walker Edison Initial Term Loan (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 9.75 % | | | | | | 8/5/2027 | | | | | $ | 20,447 | | | | | | 20,248 | | | | | | 19,627 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Retail Total | | | | $ | 83,036 | | | | | $ | 83,064 | | | | | | 7.6 % | | | |||
| | | | Services: Business | | | AMCP Clean Acquisition Company, LLC (12)(18) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 4.25%
|
| | | | 4.35 % | | | | | | 7/10/2025 | | | | | $ | 3,816 | | | | | | 3,810 | | | | | | 3,189 | | | | | | | | |
| | | | | | | AMCP Clean Acquisition Company, LLC (12)(18) | | | First Lien Senior Secured Loan | | |
L+ 4.25%
|
| | | | 4.35 % | | | | | | 7/10/2025 | | | | | $ | 15,767 | | | | | | 15,747 | | | | | | 13,176 | | | | | | | | |
| | | | | | | Brook Bidco I Limited (6)(16)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
GBP LIBOR+ 6.00%
|
| | | | 6.75 % | | | | | | 7/7/2028 | | | | | £ | 5,385 | | | | | | 7,047 | | | | | | 7,287 | | | | | | | | |
| | | | | | | Brook Bidco I Limited (6)(16)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
GBP LIBOR+ 6.00%
|
| | | | 6.75 % | | | | | | 7/7/2028 | | | | | £ | 7,180 | | | | | | 9,396 | | | | | | 9,716 | | | | | | | | |
| | | | | | | Brook Bidco Series A Preferred Units (6)(14)(19)(25) | | | Preferred Equity | | |
—
|
| | | | — | | | | | | — | | | | | | 5,675 | | | | | | 7,783 | | | | | | 7,908 | | | | | | | | |
| | | | | | | Brook Bidco Facility B (6)(18)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 6.09 % | | | | | | 7/7/2028 | | | | | £ | 684 | | | | | | 935 | | | | | | 926 | | | | | | | | |
| | | | | | | Chamber Bidco Limited (6)(17)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 6.50 % | | | | | | 6/7/2028 | | | | | $ | 237 | | | | | | 234 | | | | | | 237 | | | | | | | | |
| | | | | | | Elevator Holdco Inc. (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 2 | | | | | | 2,448 | | | | | | 2,550 | | | | | | | | |
| | | | | | |
iBanFirst Facility Series A Preferred Units
(6)(14)(19) (25)
|
| | Preferred Equity | | |
—
|
| | | | — | | | | | | — | | | | | | 5,080 | | | | | | 5,996 | | | | | | 6,290 | | | | | | | | |
| | | | | | | iBanFirst Facility B (6)(18)(19) | | | First Lien Senior Secured Loan | | |
EURIBOR+ 8.50%
|
| | | | 10.00 % | | | | | | 7/13/2028 | | | | | € | 102 | | | | | | 128 | | | | | | 116 | | | | | | | | |
| | | | | | | iBanFirst Revolving Facility (6)(18)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
EURIBOR+ 8.50%
|
| | | | 8.50 % | | | | | | 7/13/2028 | | | | | € | 2,030 | | | | | | 2,244 | | | | | | 2,308 | | | | | | | | |
| | | | | | | masLabor Equity (19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 345 | | | | | | 345 | | | | | | 372 | | | | | | | | |
| | | | | | | masLabor Revolver (3)(5)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 7/1/2027 | | | | | $ | — | | | | | | (21 ) | | | | | | — | | | | | | | | |
| | | | | | | masLabor Term Loan Note (15)(19) | | | First Lien Senior Secured Loan | | |
L+ 7.50%
|
| | | | 8.50 % | | | | | | 7/1/2027 | | | | | $ | 8,578 | | | | | | 8,324 | | | | | | 8,578 | | | | | | | | |
| | | | | | | Opus2 (6)(18)(19) | | | First Lien Senior Secured Loan | | |
SONIA+ 5.50%
|
| | | | 5.55 % | | | | | | 5/5/2028 | | | | | £ | 123 | | | | | | 167 | | | | | | 166 | | | | | | | | |
| | | | | | | Opus2 (3)(5)(6)(18)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
—
|
| | | | — | | | | | | 5/5/2028 | | | | | £ | — | | | | | | (173 ) | | | | | | — | | | | | | | | |
| | | | | | | Opus2 (6)(25)(19) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1,460 | | | | | | 1,769 | | | | | | 2,373 | | | | | | | | |
| | | | | | | Parcel2Go Acquisition Facility (3)(6)(19) | | | First Lien Senior Secured Loan | | |
SONIA+ 5.75%
|
| | | | 5.92 % | | | | | | 7/15/2028 | | | | | £ | 3,863 | | | | | | 4,982 | | | | | | 5,183 | | | | | | | | |
|
Control Type
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above Index
(1)
|
| |
Interest
Rate |
| |
Maturity
Date |
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of
NAV (4) |
| ||||||||||||||||||
| | | | | | | Parcel2Go Facility B (6)(18)(19) | | | First Lien Senior Secured Loan | | |
SONIA+ 5.75%
|
| | | | 5.80 % | | | | | | 7/15/2028 | | | | | £ | 125 | | | | | | 169 | | | | | | 169 | | | | | | | | |
| | | | | | | Parcel2Go Shares (6)(14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 2,881 | | | | | | 3,983 | | | | | | 3,899 | | | | | | | | |
| | | | | | | Refine Intermediate, Inc. (3)(5)(18)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 9/3/2026 | | | | | $ | — | | | | | | (96 ) | | | | | | — | | | | | | | | |
| | | | | | | Refine Intermediate, Inc. (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.50%
|
| | | | 5.50 % | | | | | | 3/3/2027 | | | | | $ | 21,894 | | | | | | 21,467 | | | | | | 21,894 | | | | | | | | |
| | | | | | |
Smartronix RC
(2)
(3)
(5)
(18)(19)
|
| |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 11/23/2028 | | | | | $ | — | | | | | | (124 ) | | | | | | (126 ) | | | | | | | | |
| | | | | | | Smartronix T/L (12) (15)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 11/23/2028 | | | | | $ | 36,991 | | | | | | 36,260 | | | | | | 36,251 | | | | | | | | |
| | | | | | | SumUp Holdings Luxembourg S.à.r.l. (6)(19)(32) | | | First Lien Senior Secured Loan | | |
EURIBOR+ 8.50%
|
| | | | 10.00 % | | | | | | 2/17/2026 | | | | | € | 6,650 | | | | | | 7,939 | | | | | | 7,561 | | | | | | | | |
| | | | | | | SumUp Holdings Luxembourg S.à.r.l. (6)(19)(32) | | | First Lien Senior Secured Loan | | |
L+ 8.50%
|
| | | | 10.00 % | | | | | | 2/17/2026 | | | | | £ | 10,055 | | | | | | 11,700 | | | | | | 11,432 | | | | | | | | |
| | | | | | | TEI Holdings Inc. (15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+6.00%
|
| | | | 7.00 % | | | | | | 12/23/2025 | | | | | $ | 458 | | | | | | 412 | | | | | | 458 | | | | | | | | |
| | | | | | | TEI Holdings Inc. (12)(15)(19)(26)(29) | | | First Lien Senior Secured Loan | | |
L+ 7.00% (1.25% PIK)
|
| | | | 8.25 % | | | | | | 12/23/2026 | | | | | $ | 48,720 | | | | | | 48,350 | | | | | | 48,720 | | | | | | | | |
| | | | | | | WCI Gigawatt Purchaser DD T/L (15)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 11/19/2027 | | | | | $ | 3,182 | | | | | | 3,076 | | | | | | 3,074 | | | | | | | | |
| | | | | | | WCI Gigawatt Purchaser R/C (2)(3)(5)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 11/19/2027 | | | | | $ | — | | | | | | (71 ) | | | | | | (72 ) | | | | | | | | |
| | | | | | | WCI Gigawatt Purchaser T/L (12) (15)(19) | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 11/19/2027 | | | | | $ | 22,304 | | | | | | 21,809 | | | | | | 21,802 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Services: Business Total | | | | $ | 226,035 | | | | | $ | 225,437 | | | | | | 20.5 % | | | |||
| | | | Services: Consumer | | | MZR Aggregator (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | 798 | | | | | | 798 | | | | | | | | |
| | | | | | | MZR Buyer, LLC (3)(5)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 12/21/2026 | | | | | $ | — | | | | | | (86 ) | | | | | | — | | | | | | | | |
| | | | | | | MZR Buyer, LLC (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 6.75%
|
| | | | 7.75 % | | | | | | 12/21/2026 | | | | | $ | 40,228 | | | | | | 39,551 | | | | | | 40,228 | | | | | | | | |
| | | | | | | Surrey Bidco Limited (6)(17)(19) | | | First Lien Senior Secured Loan | | |
GBP LIBOR+ 7.00%
|
| | | | 7.50 % | | | | | | 5/11/2026 | | | | | £ | 50 | | | | | | 62 | | | | | | 60 | | | | | | | | |
| | | | | | | Zeppelin BidCo Pty Limited (6)(18)(19) | | | First Lien Senior Secured Loan | | |
BBSY+ 6.00%
|
| | | | 5.12 % | | | | | | 6/28/2024 | | | | | | AUD 206 | | | | | | 142 | | | | | | 150 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Services: Consumer Total | | | | $ | 40,467 | | | | | $ | 41,236 | | | | | | 3.7 % | | | |||
| | | | Telecommunications | | | ACM dcBLOX LLC (14)(19)(25) | | | Preferred Equity | | |
—
|
| | | | — | | | | | | — | | | | | | 3,822 | | | | | | 3,851 | | | | | | 4,130 | | | | | | | | |
| | | | | | | Conterra Ultra Broadband Holdings, Inc. (15)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.75%
|
| | | | 5.75 % | | | | | | 4/30/2026 | | | | | $ | 6,321 | | | | | | 6,300 | | | | | | 6,332 | | | | | | | | |
| | | | | | | DC Blox Inc. (15)(19)(26) | | | First Lien Senior Secured Loan | | |
L+ 8.00% (6.00% PIK)
|
| | | | 9.00 % | | | | | | 3/22/2026 | | | | | $ | 16,998 | | | | | | 16,738 | | | | | | 16,998 | | | | | | | | |
| | | | | | | DC Blox Inc. (14)(19)(25) | | | Warrants | | |
—
|
| | | | — | | | | | | — | | | | | | 177 | | | | | | 2 | | | | | | — | | | | | | | | |
| | | | | | | Horizon Telcom, Inc. (15)(19)(29) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 5.00%
|
| | | | 6.00 % | | | | | | 6/15/2023 | | | | | $ | 116 | | | | | | 114 | | | | | | 116 | | | | | | | | |
| | | | | | | Horizon Telcom, Inc. (12)(15)(19)(29) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 5.00%
|
| | | | 6.00 % | | | | | | 6/15/2023 | | | | | $ | 890 | | | | | | 888 | | | | | | 890 | | | | | | | | |
| | | | | | | Horizon Telcom, Inc. (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.00%
|
| | | | 6.00 % | | | | | | 6/15/2023 | | | | | $ | 13,104 | | | | | | 13,045 | | | | | | 13,104 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Telecommunications Total | | | | $ | 40,938 | | | | | $ | 41,570 | | | | | | 3.8 % | | | |||
| | | | Transportation: Cargo | | | A&R Logistics, Inc. (15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 5/5/2025 | | | | | $ | 2,815 | | | | | | 2,748 | | | | | | 2,815 | | | | | | | | |
| | | | | | | A&R Logistics, Inc. (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 5/5/2025 | | | | | $ | 43,092 | | | | | | 42,527 | | | | | | 43,092 | | | | | | | | |
| | | | | | | A&R Logistics, Inc. (15)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 5/5/2025 | | | | | $ | 2,423 | | | | | | 2,391 | | | | | | 2,423 | | | | | | | | |
| | | | | | | A&R Logistics, Inc. (15)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 5/5/2025 | | | | | $ | 5,974 | | | | | | 5,916 | | | | | | 5,974 | | | | | | | | |
| | | | | | | A&R Logistics, Inc. (15)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.50%
|
| | | | 7.50 % | | | | | | 5/5/2025 | | | | | $ | 2,716 | | | | | | 2,695 | | | | | | 2,716 | | | | | | | | |
| | | | | | | ARL Holdings, LLC (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 445 | | | | | | 445 | | | | | | 575 | | | | | | | | |
| | | | | | | ARL Holdings, LLC (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 9 | | | | | | 9 | | | | | | 81 | | | | | | | | |
| | | | | | | Grammer Investment Holdings LLC (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1,011 | | | | | | 1,011 | | | | | | 1,056 | | | | | | | | |
| | | | | | | Grammer Investment Holdings LLC (19)(25)(26) | | | Preferred Equity | | |
10% PIK
|
| | | | 10.00 % | | | | | | — | | | | | | 8 | | | | | | 790 | | | | | | 830 | | | | | | | | |
| | | | | | | Grammer Investment Holdings LLC (14)(19)(25) | | | Warrants | | |
—
|
| | | | — | | | | | | — | | | | | | 122 | | | | | | — | | | | | | 126 | | | | | | | | |
| | | | | | | Grammer Purchaser, Inc. (12)(15)(19)(29) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 4.50%
|
| | | | 5.50 % | | | | | | 9/30/2024 | | | | | $ | 7,319 | | | | | | 7,202 | | | | | | 7,319 | | | | | | | | |
|
Control Type
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above Index
(1)
|
| |
Interest
Rate |
| |
Maturity
Date |
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of
NAV (4) |
| ||||||||||||||||||
| | | | | | | Omni Logistics, LLC (15)(19) | | |
Second Lien Senior Secured Loan
|
| |
L+ 9.00%
|
| | | | 10.00 % | | | | | | 12/30/2027 | | | | | $ | 13,770 | | | | | | 13,527 | | | | | | 13,770 | | | | | | | | |
| | | | | | | Omni Intermediate DD T/L 1 (15)(19) | | | First Lien Senior Secured Loan | | |
L+ 5.00%
|
| | | | 6.00 % | | | | | | 11/23/2026 | | | | | $ | 776 | | | | | | 769 | | | | | | 768 | | | | | | | | |
| | | | | | | Omni Intermediate DD T/L 2 (15)(19) | | | First Lien Senior Secured Loan | | |
L+ 5.00%
|
| | | | 6.00 % | | | | | | 11/23/2026 | | | | | $ | 46 | | | | | | 37 | | | | | | 37 | | | | | | | | |
| | | | | | |
Omni Intermediate Holdings Closing Date Term Loan
(15)(19)
|
| | First Lien Senior Secured Loan | | |
L+ 5.00%
|
| | | | 6.00 % | | | | | | 11/23/2026 | | | | | $ | 7,306 | | | | | | 7,233 | | | | | | 7,233 | | | | | | | | |
| | | | | | | Omni Intermediate R/C (15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 5.00%
|
| | | | 6.00 % | | | | | | 11/23/2025 | | | | | $ | 183 | | | | | | 183 | | | | | | 176 | | | | | | | | |
| | | | | | | REP Coinvest III- A Omni, L.P. (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1,377 | | | | | | 1,377 | | | | | | 2,616 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Transportation: Cargo Total | | | | $ | 88,860 | | | | | $ | 91,607 | | | | | | 8.3 % | | | |||
| | | | Transportation: Consumer | | | Toro Private Investments II, L.P. (6)(14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 3,090 | | | | | | 3,090 | | | | | | 1,353 | | | | | | | | |
| | | | | | | Toro Private Investments II, L.P. (6)(12)(18)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.75%
|
| | | | 6.90 % | | | | | | 5/29/2026 | | | | | $ | 6,706 | | | | | | 4,846 | | | | | | 5,603 | | | | | | | | |
| | | | | | | Toro Private Investments II, L.P. (6)(15)(26) | | | First Lien Senior Secured Loan | | |
L+ 1.50% (7.25% PIK)
|
| | | | 9.75 % | | | | | | 2/28/2025 | | | | | $ | 366 | | | | | | 363 | | | | | | 377 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transportation: Consumer Total
|
| | | $ | 8,299 | | | | | $ | 7,333 | | | | | | 0.7 % | | | |||
| | | | Wholesale | | | Abracon Group Holding, LLC (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 2 | | | | | | 1,833 | | | | | | 3,282 | | | | | | | | |
| | | | | | | Abracon Group Holding, LLC (3)(5)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 7/18/2024 | | | | | $ | — | | | | | | (18 ) | | | | | | — | | | | | | | | |
| | | | | | | Abracon Group Holding, LLC (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.25%
|
| | | | 6.25 % | | | | | | 7/18/2024 | | | | | $ | 35,363 | | | | | | 35,270 | | | | | | 35,363 | | | | | | | | |
| | | | | | |
Aramsco, Inc.
(3)
(5)
(18)(19)
|
| |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 8/28/2024 | | | | | $ | — | | | | | | (30 ) | | | | | | — | | | | | | | | |
| | | | | | | Aramsco, Inc. (12)(18)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.25%
|
| | | | 5.35 % | | | | | | 8/28/2024 | | | | | $ | 23,796 | | | | | | 23,537 | | | | | | 23,796 | | | | | | | | |
| | | | | | | Armor Group, LP (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 10 | | | | | | 1,012 | | | | | | 2,131 | | | | | | | | |
| | | | | | | PetroChoice Holdings, Inc. (12)(15) | | | First Lien Senior Secured Loan | | |
L+ 5.00%
|
| | | | 6.00 % | | | | | | 8/19/2022 | | | | | $ | 9,740 | | | | | | 9,721 | | | | | | 9,327 | | | | | | | | |
| | | | | | | PetroChoice Holdings, Inc. (12)(15) | | | First Lien Senior Secured Loan | | |
L+ 5.00%
|
| | | | 6.00 % | | | | | | 8/19/2022 | | | | | $ | 6,445 | | | | | | 6,412 | | | | | | 6,171 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Wholesale Total | | | | $ | 77,737 | | | | | $ | 80,070 | | | | | | 7.3 % | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-Controlled/Non-Affiliate Investments Total
|
| | | $ | 1,921,970 | | | | | $ | 1,901,054 | | | | | | 172.8 % | | | |||
| Non-Controlled/Affiliate Investments | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | Beverage, Food & Tobacco | | | ADT Pizza, LLC (10)(14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 6,720 | | | | | | 6,720 | | | | | | 19,527 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beverage, Food & Tobacco Total
|
| | | $ | 6,720 | | | | | $ | 19,527 | | | | | | 1.8 % | | | |||
| | | | Energy: Oil & Gas | | | Blackbrush Oil & Gas, L.P. (10)(14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1,123 | | | | | | — | | | | | | — | | | | | | | | |
| | | | | | | Blackbrush Oil & Gas, L.P. (10)(14)(19)(25) | | | Preferred Equity | | |
—
|
| | | | — | | | | | | — | | | | | | 36,084 | | | | | | 10,104 | | | | | | 19,720 | | | | | | | | |
| | | | | | | Blackbrush Oil & Gas, L.P. (10)(12)(15)(19)(26)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.00% (2% PIK)
|
| | | | 8.00 % | | | | | | 9/3/2025 | | | | | $ | 12,336 | | | | | | 12,336 | | | | | | 12,336 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Energy: Oil & Gas Total | | | | $ | 22,440 | | | | | $ | 32,056 | | | | | | 2.9 % | | | |||
| | | | Transportation: Consumer | | | Direct Travel, Inc. (10)(18)(19)(26) | | | First Lien Senior Secured Loan | | |
L+ 1.00% (6.30% PIK)
|
| | | | 7.50 % | | | | | | 10/2/2023 | | | | | $ | 4,766 | | | | | | 4,766 | | | | | | 4,766 | | | | | | | | |
| | | | | | | Direct Travel, Inc. (10)(14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 68 | | | | | | — | | | | | | — | | | | | | | | |
| | | | | | | Direct Travel, Inc. (10)(15)(19)(26) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 1.00% (8.28% PIK)
|
| | | | 9.50 % | | | | | | 10/2/2023 | | | | | $ | 3,370 | | | | | | 3,370 | | | | | | 2,831 | | | | | | | | |
| | | | | | | Direct Travel, Inc. (10)(15)(19)(26) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 1.00% (8.28% PIK)
|
| | | | 9.50 % | | | | | | 10/2/2023 | | | | | $ | 1,710 | | | | | | 1,710 | | | | | | 1,436 | | | | | | | | |
| | | | | | | Direct Travel, Inc. (10)(15)(19)(26) | | | First Lien Senior Secured Loan | | |
L+ 1.00% (8.28% PIK)
|
| | | | 9.50 % | | | | | | 10/2/2023 | | | | | $ | 57,555 | | | | | | 57,555 | | | | | | 48,347 | | | | | | | | |
| | | | | | | Direct Travel, Inc. (10)(15)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 10/2/2023 | | | | | $ | 4,125 | | | | | | 4,125 | | | | | | 4,125 | | | | | | | | |
| | | | | | | Direct Travel, Inc. (10)(18)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 10/2/2023 | | | | | $ | 202 | | | | | | 202 | | | | | | 202 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transportation: Consumer Total
|
| | | $ | 71,728 | | | | | $ | 61,707 | | | | | | 5.6 % | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-Controlled/Affiliate Investments Total
|
| | | $ | 100,888 | | | | | $ | 113,290 | | | | | | 10.3 % | | | |||
| | |||||||||||||||||||||||||||||||||||||||||||||||||
|
Control Type
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above Index
(1)
|
| |
Interest
Rate |
| |
Maturity
Date |
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of
NAV (4) |
| | ||||||||||||||||||||
| Controlled Affiliate Investments | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | Aerospace & Defense | | |
BCC Jetstream Holdings Aviation (Off I),
LLC (6)(10) (11)(19)(20)(25) |
| | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 11,863 | | | | | | 11,863 | | | | | | 10,563 | | | | | | | | | | ||
| | | | | | |
BCC Jetstream Holdings Aviation (On II),
LLC (10)(11) (19)(20)(25) |
| | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1,116 | | | | | | 1,116 | | | | | | — | | | | | | | | | | ||
| | | | | | |
BCC Jetstream Holdings Aviation (On II),
LLC (10)(11) (18)(19)(20)(26) |
| | First Lien Senior Secured Loan | | |
L+ 10.00%
|
| | | | 10.00 % | | | | | | 6/2/2022 | | | | | $ | 7,377 | | | | | | 7,377 | | | | | | 6,627 | | | | | | | | | | ||
| | | | | | | Gale Aviation (Offshore) Co (6)(10)(11)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 88,985 | | | | | | 88,985 | | | | | | 72,839 | | | | | | | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Aerospace & Defense Total | | | | $ | 109,341 | | | | | $ | 90,029 | | | | | | 8.2 % | | | | |||||
| | | | Investment Vehicles | | |
International Senior Loan Program,
LLC (6)(10)(11) (25) |
| |
Equity Interest Investment
Vehicles |
| |
—
|
| | | | — | | | | | | — | | | | | | 41,823 | | | | | | 39,596 | | | | | | 44,444 | | | | | | | | | | ||
| | | | | | |
International Senior Loan Program,
LLC (6)(10)(11)(15) (19) |
| |
Subordinated Note Investment Vehicles
|
| |
L+ 8.00%
|
| | | | 9.00 % | | | | | | 2/22/2028 | | | | | $ | 125,437 | | | | | | 125,437 | | | | | | 125,437 | | | | | | | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Investment Vehicles Total | | | | $ | 165,033 | | | | | $ | 169,881 | | | | | | 15.4 % | | | | |||||
| | | | Transportation: Cargo | | | Lightning Holdings B, LLC (6)(10)(11)(14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 13,843 | | | | | | 14,152 | | | | | | 14,851 | | | | | | | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Transportation: Cargo Total | | | | $ | 14,152 | | | | | $ | 14,851 | | | | | | 1.4 % | | | | |||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Controlled Affiliate Investments
Total |
| | | $ | 288,526 | | | | | $ | 274,761 | | | | | | 25.0 % | | | | |||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Investments Total | | | | $ | 2,311,384 | | | | | $ | 2,289,105 | | | | | | 208.1 % | | | | |||||
| Cash Equivalents | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | Cash Equivalents | | |
Goldman Sachs Financial Square Government
Fund Institutional Share Class (30) |
| | Cash Equivalents | | |
—
|
| | | | 0.03 % | | | | | | — | | | | | $ | 177,554 | | | | | $ | 177,554 | | | | | $ | 177,554 | | | | | | | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Cash Equivalents Total | | | | $ | 177,554 | | | | | $ | 177,554 | | | | | | 16.1 % | | | | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments and Cash
Equivalents Total |
| | | $ | 2,488,938 | | | | | $ | 2,466,659 | | | | | | 224.2 % | | | | |||||
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| |
Currency Purchased
|
| |
Currency Sold
|
| |
Counterparty
|
| |
Settlement Date
|
| |
Unrealized
Appreciation (Depreciation) (8) |
| ||||||
| | US DOLLARS 1,458 | | | POUND STERLING 1,100 | | | Bank of New York Mellon | | | | | 2/18/2022 | | | | | $ | (31 ) | | |
| | US DOLLARS 481 | | | AUSTRALIAN DOLLARS 410 | | | Bank of New York Mellon | | | | | 3/2/2022 | | | | | | 183 | | |
| | US DOLLARS 29,087 | | | POUND STERLING 20,990 | | | Bank of New York Mellon | | | | | 9/2/2022 | | | | | | 721 | | |
| | US DOLLARS 75,862 | | | EURO 63,360 | | | Bank of New York Mellon | | | | | 9/2/2022 | | | | | | 3,390 | | |
| | US DOLLARS 27,411 | | | POUND STERLING 20,700 | | | Bank of New York Mellon | | | | | 9/6/2022 | | | | | | 563 | | |
| | US DOLLARS 14,330 | | | EURO 12,550 | | | Bank of New York Mellon | | | | | 9/6/2022 | | | | | | 25 | | |
| | US DOLLARS 35,821 | | | POUND STERLING 25,700 | | | Citibank | | | | | 2/18/2022 | | | | | | 1,035 | | |
| | US DOLLARS 6,954 | | | POUND STERLING 5,260 | | | Citibank | | | | | 2/23/2022 | | | | | | 166 | | |
| | US DOLLARS 12,327 | | | EURO 10,510 | | | Citibank | | | | | 9/2/2022 | | | | | | 305 | | |
| | US DOLLARS 4,754 | | | EURO 3,251 | | | Citibank | | | | | 9/6/2022 | | | | | | (1,036 ) | | |
| | | | | | | | | | | | | | | | | | $ | 5,321 | | |
|
Investment
|
| |
Acquisition Date
|
| |||
| Abracon Group Holding, LLC | | | | | 7/18/2018 | | |
| ACM dcBLOX LLC | | | | | 3/22/2021 | | |
| ADT Pizza, LLC | | | | | 10/29/2018 | | |
| Appriss Holdings, Inc. | | | | | 5/3/2021 | | |
| AQ Software Corporation | | | | | 12/10/2021 | | |
| AQ Software Corporation | | | | | 12/10/2021 | | |
| ARL Holdings, LLC | | | | | 5/3/2019 | | |
| ARL Holdings, LLC | | | | | 5/3/2019 | | |
| Armor Group, LP | | | | | 8/28/2018 | | |
| BCC Jetstream Holdings Aviation (Off I), LLC | | | | | 6/1/2017 | | |
| BCC Jetstream Holdings Aviation (On II), LLC | | | | | 6/1/2017 | | |
| Blackbrush Oil & Gas, L.P. | | | | | 9/3/2020 | | |
| Blackbrush Oil & Gas, L.P. | | | | | 9/3/2020 | | |
| CB Titan Holdings, Inc. | | | | | 5/1/2017 | | |
| DC Blox Inc. | | | | | 3/23/2021 | | |
| Direct Travel, Inc. | | | | | 10/2/2020 | | |
| Eagle Rock Capital Corporation | | | | | 12/9/2021 | | |
| East BCC Coinvest II, LLC | | | | | 7/23/2019 | | |
| Elevator Holdco Inc. | | | | | 12/23/2019 | | |
| Elk Parent Holdings, LP | | | | | 11/1/2019 | | |
| Elk Parent Holdings, LP | | | | | 11/1/2019 | | |
| FCG Acquisitions, Inc. | | | | | 1/24/2019 | | |
| Fineline Technologies, Inc. | | | | | 2/22/2021 | | |
| Gale Aviation (Offshore) Co | | | | | 1/2/2019 | | |
| Gluware Warrant | | | | | 10/15/2021 | | |
| Grammer Investment Holdings LLC | | | | | 10/1/2018 | | |
| Grammer Investment Holdings LLC | | | | | 10/1/2018 | | |
| Grammer Investment Holdings LLC | | | | | 10/1/2018 | | |
| iBanFirst Facility Series A Preferred Units | | | | | 7/13/2021 | | |
| Brook Bidco Series A Preferred Units | | | | | 7/8/2021 | | |
| International Senior Loan Program, LLC | | | | | 2/22/2021 | | |
| Kellstrom Aerospace Group, Inc | | | | | 7/1/2019 | | |
| Lightning Holdings B, LLC | | | | | 1/2/2020 | | |
| masLabor Equity | | | | | 7/1/2021 | | |
| MZR Aggregator | | | | | 12/22/2020 | | |
| NPC International, Inc. | | | | | 4/1/2021 | | |
| Opus2 | | | | | 6/16/2021 | | |
| Parcel2Go Shares | | | | | 7/15/2021 | | |
| PPX Class A Units | | | | | 7/29/2021 | | |
| PPX Class B Units | | | | | 7/29/2021 | | |
| Precision Ultimate Holdings, LLC | | | | | 11/6/2019 | | |
| REP Coinvest III- A Omni, L.P. | | | | | 2/5/2021 | | |
| ServiceMaster LP Interest Class B Preferred Units | | | | | 8/16/2021 | | |
| TLC Holdco LP | | | | | 10/11/2019 | | |
| Toro Private Investments II, L.P. | | | | | 4/2/2019 | | |
| Ventiv Topco, Inc. | | | | | 9/3/2019 | | |
| WCI-HSG HOLDCO, LLC | | | | | 2/22/2019 | | |
| WSP LP Interest | | | | | 8/31/2021 | | |
|
Control Type
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above Index
(1)
|
| |
Interest
Rate |
| |
Maturity
Date |
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of
NAV (4) |
| ||||||||||||||||||
| Non-Controlled/Non-Affiliate Investments | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | Aerospace & Defense | | | Forming & Machining Industries Inc. (18)(19)(21) | | |
Second Lien Senior Secured Loan
|
| |
L+ 8.25%
|
| | | | 8.50 % | | | | | | 10/9/2026 | | | | | $ | 6,540 | | | | | | 6,486 | | | | | | 5,036 | | | | | | | | |
| | | | | | | Forming & Machining Industries Inc. (12)(18)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.25%
|
| | | | 4.50 % | | | | | | 10/9/2025 | | | | | $ | 16,608 | | | | | | 16,498 | | | | | | 13,301 | | | | | | | | |
| | | | | | | GSP Holdings, LLC (7)(12)(15)(19)(21)(26)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.75% (0.25% PIK)
|
| | | | 7.00 % | | | | | | 11/6/2025 | | | | | $ | 35,917 | | | | | | 35,686 | | | | | | 31,607 | | | | | | | | |
| | | | | | | GSP Holdings, LLC (3)(7)(15)(19)(26) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 5.50% (0.25% PIK)
|
| | | | 6.75 % | | | | | | 11/6/2025 | | | | | $ | 1,134 | | | | | | 1,097 | | | | | | 590 | | | | | | | | |
| | | | | | | Kellstrom Aerospace Group, Inc (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | 1,963 | | | | | | 753 | | | | | | | | |
| | | | | | |
Kellstrom Commercial Aerospace, Inc.
(3)(18)(19)(21)(24)
|
| |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 5.50%
|
| | | | 6.88 % | | | | | | 7/1/2025 | | | | | $ | 5,331 | | | | | | 5,234 | | | | | | 4,755 | | | | | | | | |
| | | | | | |
Kellstrom Commercial Aerospace, Inc.
(12)(15)(19)(21)(29)
|
| | First Lien Senior Secured Loan | | |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 7/1/2025 | | | | | $ | 33,608 | | | | | | 33,067 | | | | | | 30,583 | | | | | | | | |
| | | | | | | Novetta, LLC (12)(15)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.00%
|
| | | | 6.00 % | | | | | | 10/17/2022 | | | | | $ | 6,513 | | | | | | 6,457 | | | | | | 6,499 | | | | | | | | |
| | | | | | | Precision Ultimate Holdings, LLC (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1,417 | | | | | | 1,417 | | | | | | 952 | | | | | | | | |
| | | | | | | Salient CRGT, Inc. (12)(15)(29) | | | First Lien Senior Secured Loan | | |
L+ 6.50%
|
| | | | 7.50 % | | | | | | 2/28/2022 | | | | | $ | 12,087 | | | | | | 12,109 | | | | | | 11,634 | | | | | | | | |
| | | | | | | WCI-HSG HOLDCO, LLC (14)(19)(25) | | | Preferred Equity | | |
—
|
| | | | — | | | | | | — | | | | | | 675 | | | | | | 675 | | | | | | 1,550 | | | | | | | | |
| | | | | | | WCI-HSG Purchaser, Inc. (3)(12)(15)(19)(29) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 4.50%
|
| | | | 5.50 % | | | | | | 2/24/2025 | | | | | $ | 1,075 | | | | | | 1,047 | | | | | | 1,048 | | | | | | | | |
| | | | | | | WCI-HSG Purchaser, Inc. (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.50%
|
| | | | 5.50 % | | | | | | 2/24/2025 | | | | | $ | 17,600 | | | | | | 17,416 | | | | | | 17,424 | | | | | | | | |
| | | | | | | Whitcraft LLC (2)(3)(5)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 4/3/2023 | | | | | $ | — | | | | | | (13 ) | | | | | | (91 ) | | | | | | | | |
| | | | | | | Whitcraft LLC (12)(15)(19)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 4/3/2023 | | | | | $ | 40,182 | | | | | | 39,870 | | | | | | 38,172 | | | | | | | | |
| | | | | | | WP CPP Holdings, LLC. (12)(15)(21)(29) | | |
Second Lien Senior Secured Loan
|
| |
L+ 7.75%
|
| | | | 8.75 % | | | | | | 4/30/2026 | | | | | $ | 11,724 | | | | | | 11,632 | | | | | | 9,936 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Aerospace & Defense Total | | | | $ | 190,641 | | | | | $ | 173,749 | | | | | | 16.3 % | | | |||
| | | | Automotive | | | CST Buyer Company (3)(5)(15)(19)(21) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 10/3/2025 | | | | | $ | — | | | | | | (21 ) | | | | | | — | | | | | | | | |
| | | | | | | CST Buyer Company (12)(15)(19)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 10/3/2025 | | | | | $ | 34,166 | | | | | | 33,764 | | | | | | 34,166 | | | | | | | | |
| | | | | | | JHCC Holdings, LLC (2)(3)(5)(15)(19)(28) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
—
|
| | | | — | | | | | | 9/9/2025 | | | | | $ | — | | | | | | (33 ) | | | | | | (188 ) | | | | | | | | |
| | | | | | | JHCC Holdings, LLC (3)(7)(15)(19)(22)(31) | | |
First Lien Senior Secured Loan—
Revolver |
| |
P+ 4.50%
|
| | | | 7.10 % | | | | | | 9/9/2025 | | | | | $ | 1,561 | | | | | | 1,519 | | | | | | 1,470 | | | | | | | | |
| | | | | | | JHCC Holdings, LLC (7)(15)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 9/9/2025 | | | | | $ | 2,222 | | | | | | 2,214 | | | | | | 2,155 | | | | | | | | |
| | | | | | | JHCC Holdings, LLC (7)(12)(15)(19)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 9/9/2025 | | | | | $ | 29,379 | | | | | | 29,027 | | | | | | 28,497 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Automotive Total | | | | $ | 66,470 | | | | | $ | 66,100 | | | | | | 6.2 % | | | |||
| | | | Banking | | | Green Street Parent, LLC (2)(3)(5)(18)(19)(29) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 8/27/2025 | | | | | $ | — | | | | | | (38 ) | | | | | | (103 ) | | | | | | | | |
| | | | | | | Green Street Parent, LLC (12)(18)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.25%
|
| | | | 5.52 % | | | | | | 8/27/2026 | | | | | $ | 14,335 | | | | | | 14,096 | | | | | | 13,725 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Banking Total | | | | $ | 14,058 | | | | | $ | 13,622 | | | | | | 1.3 % | | | |||
| | | | Beverage, Food & Tobacco | | | NPC International, Inc. (15)(27)(31) | | | First Lien Senior Secured Loan | | |
P+ 4.50%
|
| | | | 7.75 % | | | | | | 4/19/2024 | | | | | $ | 4,937 | | | | | | 4,957 | | | | | | 4,694 | | | | | | | | |
| | | | | | | NPC International, Inc. (32) | | | First Lien Senior Secured Loan | | |
L+ 15.50%
|
| | | | 17.00 % | | | | | | 1/21/2021 | | | | | $ | 412 | | | | | | 410 | | | | | | 412 | | | | | | | | |
|
Control Type
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above Index
(1)
|
| |
Interest
Rate |
| |
Maturity
Date |
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of
NAV (4) |
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beverage, Food & Tobacco
Total |
| | | $ | 5,367 | | | | | $ | 5,106 | | | | | | 0.5 % | | | |||
| | | | Capital Equipment | | | Dorner Manufacturing Corp. (3)(5)(15)(19)(29) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 3/15/2022 | | | | | $ | — | | | | | | (7 ) | | | | | | — | | | | | | | | |
| | | | | | | Dorner Manufacturing Corp. (12)(15)(19) | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 3/15/2023 | | | | | $ | 6,799 | | | | | | 6,721 | | | | | | 6,799 | | | | | | | | |
| | | | | | | East BCC Coinvest II, LLC (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1,419 | | | | | | 1,419 | | | | | | 754 | | | | | | | | |
| | | | | | | Electronics For Imaging, Inc. (12)(18)(19)(29) | | |
Second Lien Senior Secured Loan
|
| |
L+ 9.00%
|
| | | | 9.15 % | | | | | | 7/23/2027 | | | | | $ | 13,070 | | | | | | 12,327 | | | | | | 10,717 | | | | | | | | |
| | | | | | |
Engineered Controls International,
LLC (12)(19)(21)(29)(32) |
| | First Lien Senior Secured Loan | | |
L+ 7.00%
|
| | | | 8.50 % | | | | | | 11/5/2024 | | | | | $ | 32,759 | | | | | | 32,174 | | | | | | 32,759 | | | | | | | | |
| | | | | | | EXC Holdings III Corp. (12)(15)(21)(29) | | |
Second Lien Senior Secured Loan
|
| |
L+ 7.50%
|
| | | | 8.50 % | | | | | | 12/1/2025 | | | | | $ | 8,240 | | | | | | 8,251 | | | | | | 8,274 | | | | | | | | |
| | | | | | | FCG Acquisitions, Inc. (14)(19)(25) | | | Preferred Equity | | |
—
|
| | | | — | | | | | | — | | | | | | 4 | | | | | | 4,251 | | | | | | 10,398 | | | | | | | | |
| | | | | | | FFI Holdings I Corp (3)(19)(30)(31) | | |
First Lien Senior Secured Loan—
Revolver |
| |
P+ 4.75%
|
| | | | 8.00 % | | | | | | 1/24/2025 | | | | | $ | 1,494 | | | | | | 1,437 | | | | | | 1,494 | | | | | | | | |
| | | | | | | FFI Holdings I Corp (7)(12)(13)(15)(19)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 1/24/2025 | | | | | $ | 68,317 | | | | | | 67,850 | | | | | | 68,317 | | | | | | | | |
| | | | | | | FFI Holdings I Corp (3)(5)(15)(19)(28) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
—
|
| | | | — | | | | | | 1/24/2025 | | | | | $ | — | | | | | | (63 ) | | | | | | — | | | | | | | | |
| | | | | | | FFI Holdings I Corp (7)(15)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.25%
|
| | | | 7.25 % | | | | | | 1/24/2025 | | | | | $ | 789 | | | | | | 781 | | | | | | 789 | | | | | | | | |
| | | | | | | Jonathan Acquisition Company (15)(19)(21) | | |
Second Lien Senior Secured Loan
|
| |
L+ 9.00%
|
| | | | 10.00 % | | | | | | 12/22/2027 | | | | | $ | 8,000 | | | | | | 7,801 | | | | | | 7,800 | | | | | | | | |
| | | | | | | Tidel Engineering, L.P. (3)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 3/1/2023 | | | | | $ | — | | | | | | — | | | | | | — | | | | | | | | |
| | | | | | | Tidel Engineering, L.P. (7)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 6.25%
|
| | | | 7.25 % | | | | | | 3/1/2024 | | | | | $ | 37,835 | | | | | | 37,835 | | | | | | 37,835 | | | | | | | | |
| | | | | | | Velvet Acquisition B.V. (6)(18)(19)(21) | | |
Second Lien Senior Secured Loan
|
| |
EURIBOR+ 8.00%
|
| | | | 8.00 % | | | | | | 4/17/2026 | | | | | € | 6,013 | | | | | | 7,346 | | | | | | 7,351 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Capital Equipment Total | | | | $ | 188,123 | | | | | $ | 193,287 | | | | | | 18.1 % | | | |||
| | | | Chemicals, Plastics & Rubber | | | AP Plastics Group, LLC (3)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 4.00%
|
| | | | 5.00 % | | | | | | 8/2/2021 | | | | | $ | 2,833 | | | | | | 2,833 | | | | | | 2,833 | | | | | | | | |
| | | | | | | AP Plastics Group, LLC (7)(15)(19)(21) | | | First Lien Senior Secured Loan | | |
L+ 5.25%
|
| | | | 6.25 % | | | | | | 8/1/2022 | | | | | $ | 19,856 | | | | | | 19,671 | | | | | | 19,856 | | | | | | | | |
| | | | | | | Niacet b.v. (15)(19)(21) | | | First Lien Senior Secured Loan | | |
EURIBOR+ 4.50%
|
| | | | 5.50 % | | | | | | 2/1/2024 | | | | | € | 3,437 | | | | | | 3,690 | | | | | | 4,128 | | | | | | | | |
| | | | | | | Plaskolite, Inc. (15)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.25%
|
| | | | 5.25 % | | | | | | 12/15/2025 | | | | | $ | 2,253 | | | | | | 2,218 | | | | | | 2,250 | | | | | | | | |
| | | | | | | V Global Holdings LLC (7)(12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 12/22/2027 | | | | | $ | 48,813 | | | | | | 47,593 | | | | | | 47,593 | | | | | | | | |
| | | | | | | V Global Holdings LLC (2)(3)(5)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 12/22/2025 | | | | | $ | — | | | | | | (197 ) | | | | | | (197 ) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Chemicals, Plastics &
Rubber Total |
| | | $ | 75,808 | | | | | $ | 76,463 | | | | | | 7.2 % | | | |||
| | | | Construction & Building | | | Chase Industries, Inc. (15)(19)(26) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 5.50% (1.5% PIK)
|
| | | | 8.00 % | | | | | | 5/12/2025 | | | | | $ | 1,166 | | | | | | 1,162 | | | | | | 947 | | | | |||||
| | | | | | | Chase Industries, Inc. (15)(19)(26) | | | First Lien Senior Secured Loan | | |
L+ 5.50% (1.5% PIK)
|
| | | | 8.00 % | | | | | | 5/12/2025 | | | | | $ | 12,333 | | | | | | 12,290 | | | | | | 10,021 | | | | | | | | |
| | | | | | | Elk Parent Holdings, LP (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | 12 | | | | | | 145 | | | | | | | | |
| | | | | | | Elk Parent Holdings, LP (14)(19)(25) | | | Preferred Equity | | |
—
|
| | | | — | | | | | | — | | | | | | 120 | | | | | | 1,202 | | | | | | 1,319 | | | | | | | | |
| | | | | | | PP Ultimate Holdings B, LLC (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | 1,352 | | | | | | 1,675 | | | | | | | | |
| | | | | | | Profile Products LLC (3)(7)(19)(31) | | |
First Lien Senior Secured Loan—
Revolver |
| |
P+ 5.00%
|
| | | | 8.25 % | | | | | | 12/20/2024 | | | | | $ | 831 | | | | | | 779 | | | | | | 783 | | | | | | | | |
| | | | | | | Profile Products LLC (7)(12)(15)(19)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 12/20/2024 | | | | | $ | 36,168 | | | | | | 35,635 | | | | | | 35,716 | | | | | | | | |
| | | | | | | Regan Development Holdings Limited (6)(17)(19) | | | First Lien Senior Secured Loan | | |
EURIBOR+ 6.50%
|
| | | | 7.00 % | | | | | | 4/18/2022 | | | | | € | 2,087 | | | | | | 2,274 | | | | | | 2,488 | | | | | | | | |
| | | | | | | Regan Development Holdings Limited (6)(17)(19) | | | First Lien Senior Secured Loan | | |
EURIBOR+ 6.50%
|
| | | | 7.00 % | | | | | | 4/18/2022 | | | | | € | 677 | | | | | | 768 | | | | | | 807 | | | | | | | | |
| | | | | | |
Regan Development Holdings
Limited (6)(17)(19) |
| | First Lien Senior Secured Loan | | |
EURIBOR+ 6.50%
|
| | | | 7.00 % | | | | | | 4/18/2022 | | | | | € | 6,335 | | | | | | 6,869 | | | | | | 7,513 | | | | | | | | |
|
Control Type
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above Index
(1)
|
| |
Interest
Rate |
| |
Maturity
Date |
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of
NAV (4) |
| ||||||||||||||||||
| | | | | | | YLG Holdings, Inc. (7)(15)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 6.25%
|
| | | | 7.25 % | | | | | | 10/31/2025 | | | | | $ | 5,111 | | | | | | 5,104 | | | | | | 5,111 | | | | | | | | |
| | | | | | | YLG Holdings, Inc. (3)(5)(7)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 10/31/2025 | | | | | $ | — | | | | | | (69 ) | | | | | | — | | | | | | | | |
| | | | | | | YLG Holdings, Inc. (7)(12)(15)(19)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 6.25%
|
| | | | 7.25 % | | | | | | 10/31/2025 | | | | | $ | 38,474 | | | | | | 38,189 | | | | | | 38,474 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction & Building
Total |
| | | $ | 105,567 | | | | | $ | 104,999 | | | | | | 9.8 % | | | |||
| | | | Consumer Goods: Durable | | | New Milani Group LLC (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.00%
|
| | | | 6.00 % | | | | | | 6/6/2024 | | | | | $ | 16,926 | | | | | | 16,822 | | | | | | 15,403 | | | | | | | | |
| | | | | | | TLC Holdco LP (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1,188 | | | | | | 1,186 | | | | | | 1,096 | | | | | | | | |
| | | | | | | TLC Purchaser, Inc. (2)(3)(5)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
—
|
| | | | — | | | | | | 10/13/2025 | | | | | $ | — | | | | | | (57 ) | | | | | | (89 ) | | | | | | | | |
| | | | | | | TLC Purchaser, Inc. (2)(3)(5)(19)(21) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 10/13/2025 | | | | | $ | — | | | | | | (142 ) | | | | | | (111 ) | | | | | | | | |
| | | | | | | TLC Purchaser, Inc. (12)(19)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 10/13/2025 | | | | | $ | 42,294 | | | | | | 41,590 | | | | | | 41,766 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer Goods: Durable
Total |
| | | $ | 59,399 | | | | | $ | 58,065 | | | | | | 5.4 % | | | |||
| | | |
Consumer Goods: Non-Durable
|
| | FineLine Technologies, Inc. (2)(3)(5)(15)(19)(21) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 11/4/2022 | | | | | $ | — | | | | | | (9 ) | | | | | | (72 ) | | | | | | | | |
| | | | | | | FineLine Technologies, Inc. (12)(15)(19)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.25%
|
| | | | 5.25 % | | | | | | 11/4/2022 | | | | | $ | 31,066 | | | | | | 30,974 | | | | | | 30,212 | | | | | | | | |
| | | | | | | MND Holdings III Corp (12)(15)(29) | | | First Lien Senior Secured Loan | | |
L+ 3.50%
|
| | | | 4.50 % | | | | | | 6/19/2024 | | | | | $ | 10,614 | | | | | | 10,627 | | | | | | 9,907 | | | | | | | | |
| | | | | | | RoC Opco LLC (3)(5)(15)(19)(21) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 2/25/2025 | | | | | $ | — | | | | | | (145 ) | | | | | | — | | | | | | | | |
| | | | | | | RoC Opco LLC (12)(15)(19)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 7.75%
|
| | | | 8.75 % | | | | | | 2/25/2025 | | | | | $ | 40,487 | | | | | | 39,737 | | | | | | 40,487 | | | | | | | | |
| | | | | | | Solaray, LLC (7)(15)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 9/11/2023 | | | | | $ | 14,425 | | | | | | 14,425 | | | | | | 14,136 | | | | | | | | |
| | | | | | | Solaray, LLC (3)(7)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 4.50%
|
| | | | 5.50 % | | | | | | 9/9/2022 | | | | | $ | 7,424 | | | | | | 7,395 | | | | | | 7,424 | | | | | | | | |
| | | | | | | Solaray, LLC (7)(15)(19)(21) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 9/11/2023 | | | | | $ | 42,170 | | | | | | 42,170 | | | | | | 41,326 | | | | | | | | |
| | | | | | | WU Holdco, Inc. (7)(15)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 5.25%
|
| | | | 6.25 % | | | | | | 3/26/2026 | | | | | $ | 5,588 | | | | | | 5,536 | | | | | | 5,588 | | | | | | | | |
| | | | | | | WU Holdco, Inc. (3)(18)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 5.25%
|
| | | | 5.50 % | | | | | | 3/26/2025 | | | | | $ | 902 | | | | | | 857 | | | | | | 902 | | | | | | | | |
| | | | | | | WU Holdco, Inc. (7)(15)(19)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.25%
|
| | | | 6.25 % | | | | | | 3/26/2026 | | | | | $ | 39,319 | | | | | | 38,649 | | | | | | 39,319 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer Goods:
Non-Durable Total |
| | | $ | 190,216 | | | | | $ | 189,229 | | | | | | 17.7 % | | | |||
| | | |
Containers, Packaging, & Glass
|
| |
Automate Intermediate Holdings II S.à r.l.
(6)(18)(19)(21)
|
| |
Second Lien Senior Secured Loan
|
| |
L+ 7.75%
|
| | | | 7.90 % | | | | | | 7/22/2027 | | | | | $ | 11,870 | | | | | | 11,659 | | | | | | 11,781 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Containers, Packaging, &
Glass Total |
| | | $ | 11,659 | | | | | $ | 11,781 | | | | | | 1.1 % | | | |||
| | | | Energy: Electricity | | | Infinite Electronics International Inc. (12)(18)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.00%
|
| | | | 4.15 % | | | | | | 7/2/2025 | | | | | $ | 19,552 | | | | | | 19,541 | | | | | | 18,868 | | | | | | | | |
| | | | | | | Infinite Electronics International Inc. (18)(19)(21) | | |
Second Lien Senior Secured Loan
|
| |
L+ 8.00%
|
| | | | 8.15 % | | | | | | 7/2/2026 | | | | | $ | 2,480 | | | | | | 2,438 | | | | | | 2,381 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Energy: Electricity Total | | | | $ | 21,979 | | | | | $ | 21,249 | | | | | | 2.0 % | | | |||
| | | | Energy: Oil & Gas | | | Amspec Services, Inc. (3)(5)(7)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 7/2/2024 | | | | | $ | — | | | | | | (42 ) | | | | | | — | | | | | | | | |
| | | | | | | Amspec Services, Inc. (7)(12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 7/2/2024 | | | | | $ | 43,653 | | | | | | 43,261 | | | | | | 43,653 | | | | | | | | |
| | | | | | | Amspec Services, Inc. (7)(15)(19) | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 7/2/2024 | | | | | $ | 2,826 | | | | | | 2,786 | | | | | | 2,826 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Energy: Oil & Gas Total | | | | $ | 46,005 | | | | | $ | 46,479 | | | | | | 4.4 % | | | |||
| | |||||||||||||||||||||||||||||||||||||||||||||||||
|
Control Type
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above Index
(1)
|
| |
Interest
Rate |
| |
Maturity
Date |
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of
NAV (4) |
| ||||||||||||||||||
| | | | FIRE: Finance | | | Allworth Financial Group, L.P. (2)(3)(5)(15)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
—
|
| | | | — | | | | | | 12/23/2026 | | | | | $ | — | | | | | | (61 ) | | | | | | (61 ) | | | | | | | | |
| | | | | | | Allworth Financial Group, L.P. (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 12/23/2026 | | | | | $ | 10,138 | | | | | | 9,987 | | | | | | 9,936 | | | | | | | | |
| | | | | | | Allworth Financial Group, L.P. (2)(3)(5)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 12/23/2026 | | | | | $ | — | | | | | | (18 ) | | | | | | (18 ) | | | | | | | | |
| | | | | | | TA/Weg Holdings (3)(18)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 10/2/2025 | | | | | $ | 1,992 | | | | | | 1,922 | | | | | | 1,921 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | FIRE: Finance Total | | | | $ | 11,830 | | | | | $ | 11,778 | | | | | | 1.1 % | | | |||
| | | | FIRE: Insurance | | | Ivy Finco Limited (6)(18)(19)(21) | | | First Lien Senior Secured Loan | | |
GBP LIBOR+ 5.75%
|
| | | | 5.83 % | | | | | | 5/19/2025 | | | | | £ | 7,217 | | | | | | 8,992 | | | | | | 9,704 | | | | | | | | |
| | | | | | | Ivy Finco Limited (6)(18)(19) | | | First Lien Senior Secured Loan | | |
GBP LIBOR+ 5.75%
|
| | | | 5.83 % | | | | | | 5/19/2025 | | | | | £ | 7,077 | | | | | | 8,827 | | | | | | 9,502 | | | | | | | | |
| | | | | | | Margaux Acquisition Inc. (7)(15)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 12/19/2024 | | | | | $ | 9,288 | | | | | | 9,256 | | | | | | 9,195 | | | | | | | | |
| | | | | | | Margaux Acquisition, Inc. (2)(3)(5)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 12/19/2024 | | | | | $ | — | | | | | | (50 ) | | | | | | (29 ) | | | | | | | | |
| | | | | | | Margaux Acquisition Inc. (7)(12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 12/19/2024 | | | | | $ | 28,625 | | | | | | 28,196 | | | | | | 28,339 | | | | | | | | |
| | | | | | | Margaux UK Finance Limited (3)(5)(6)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 12/19/2024 | | | | | £ | — | | | | | | (8 ) | | | | | | — | | | | | | | | |
| | | | | | | Margaux UK Finance Limited (6)(15)(19)(21) | | | First Lien Senior Secured Loan | | |
GBP LIBOR+ 5.75%
|
| | | | 6.75 % | | | | | | 12/19/2024 | | | | | £ | 7,629 | | | | | | 9,804 | | | | | | 10,414 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | FIRE: Insurance Total | | | | $ | 65,017 | | | | | $ | 67,125 | | | | | | 6.3 % | | | |||
| | | | FIRE: Real Estate | | | Spectre (Carrisbrook House) Limited (6)(15)(19) | | | First Lien Senior Secured Loan | | |
EURIBOR+ 9.50%
|
| | | | 10.50 % | | | | | | 8/9/2021 | | | | | € | 9,300 | | | | | | 10,894 | | | | | | 10,289 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | FIRE: Real Estate Total | | | | $ | 10,894 | | | | | $ | 10,289 | | | | | | 1.0 % | | | |||
| | | | Healthcare & Pharmaceuticals | | | CB Titan Holdings, Inc. (14)(19)(25) | | | Preferred Equity | | |
—
|
| | | | — | | | | | | — | | | | | | 1,953 | | | | | | 1,953 | | | | | | 2,625 | | | | | | | | |
| | | | | | | CPS Group Holdings, Inc. (3)(5)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 3/3/2025 | | | | | $ | — | | | | | | (64 ) | | | | | | — | | | | | | | | |
| | | | | | | CPS Group Holdings, Inc. (7)(12)(15)(19)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 3/3/2025 | | | | | $ | 55,347 | | | | | | 54,925 | | | | | | 55,347 | | | | | | | | |
| | | | | | | Datix Bidco Limited (2)(3)(5)(6)(18)(19)(21) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 10/28/2024 | | | | | £ | — | | | | | | (17 ) | | | | | | (7 ) | | | | | | | | |
| | | | | | | Datix Bidco Limited (6)(18)(19)(21) | | |
Second Lien Senior Secured Loan
|
| |
GBP LIBOR+ 7.75%
|
| | | | 7.81 % | | | | | | 4/27/2026 | | | | | £ | 12,134 | | | | | | 16,369 | | | | | | 16,564 | | | | | | | | |
| | | | | | | Datix Bidco Limited (6)(18)(19)(21) | | | First Lien Senior Secured Loan | | |
BBSW+ 4.50%
|
| | | | 4.62 % | | | | | | 4/28/2025 | | | | | | AUD 4,212 | | | | | | 3,215 | | | | | | 3,224 | | | | | | | | |
| | | | | | | Golden State Buyer, Inc. (12)(16)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.75%
|
| | | | 5.50 % | | | | | | 6/22/2026 | | | | | $ | 15,077 | | | | | | 14,952 | | | | | | 14,992 | | | | | | | | |
| | | | | | | Great Expressions Dental Centers PC (3)(15)(19)(26) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 4.75% (0.5% PIK)
|
| | | | 6.25 % | | | | | | 9/28/2022 | | | | | $ | 661 | | | | | | 655 | | | | | | 454 | | | | | | | | |
| | | | | | | Great Expressions Dental Centers PC (15)(19)(26) | | | First Lien Senior Secured Loan | | |
L+ 4.75% (0.5% PIK)
|
| | | | 6.25 % | | | | | | 9/28/2023 | | | | | $ | 7,802 | | | | | | 7,789 | | | | | | 6,437 | | | | | | | | |
| | | | | | |
Island Medical Management Holdings, LLC
(15)(19)(29)
|
| | First Lien Senior Secured Loan | | |
L+ 6.50%
|
| | | | 7.50 % | | | | | | 9/1/2023 | | | | | $ | 8,627 | | | | | | 8,570 | | | | | | 7,764 | | | | | | | | |
| | | | | | | Medical Depot Holdings, Inc. (12)(15)(26) | | | First Lien Senior Secured Loan | | |
L+ 5.50% (2% PIK)
|
| | | | 8.50 % | | | | | | 1/3/2023 | | | | | $ | 16,520 | | | | | | 15,638 | | | | | | 14,084 | | | | | | | | |
| | | | | | | Mendel Bidco, Inc. (18)(19)(21) | | | First Lien Senior Secured Loan | | |
EURIBOR+ 4.50%
|
| | | | 4.50 % | | | | | | 6/17/2027 | | | | | € | 10,033 | | | | | | 11,169 | | | | | | 12,204 | | | | | | | | |
| | | | | | | Mendel Bidco, Inc. (18)(19)(21) | | | First Lien Senior Secured Loan | | |
L+ 4.50%
|
| | | | 4.73 % | | | | | | 6/17/2027 | | | | | $ | 19,966 | | | | | | 19,541 | | | | | | 19,667 | | | | | | | | |
| | | | | | | Mertus 522. GmbH (6)(18)(19)(21) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
EURIBOR+ 6.00%
|
| | | | 6.00 % | | | | | | 5/28/2026 | | | | | € | 13,131 | | | | | | 14,138 | | | | | | 15,892 | | | | | | | | |
| | | | | | | Mertus 522. GmbH (6)(18)(19)(21) | | | First Lien Senior Secured Loan | | |
EURIBOR+ 6.00%
|
| | | | 6.00 % | | | | | | 5/28/2026 | | | | | € | 22,468 | | | | | | 24,635 | | | | | | 27,193 | | | | | | | | |
| | | | | | | TecoStar Holdings, Inc. (12)(15)(19)(21)(29) | | |
Second Lien Senior Secured Loan
|
| |
L+ 8.50%
|
| | | | 9.50 % | | | | | | 11/1/2024 | | | | | $ | 9,472 | | | | | | 9,315 | | | | | | 9,306 | | | | | | | | |
| | | | | | | U.S. Anesthesia Partners, Inc. (12)(15)(19)(21) | | |
Second Lien Senior Secured Loan
|
| |
L+ 7.25%
|
| | | | 7.49 % | | | | | | 6/23/2025 | | | | | $ | 16,520 | | | | | | 16,364 | | | | | | 15,859 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Healthcare &
Pharmaceuticals Total |
| | | $ | 219,147 | | | | | $ | 221,605 | | | | | | 20.7 % | | | |||
| | |||||||||||||||||||||||||||||||||||||||||||||||||
|
Control Type
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above Index
(1)
|
| |
Interest
Rate |
| |
Maturity
Date |
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of
NAV (4) |
| ||||||||||||||||||
| | | | High Tech Industries | | | AMI US Holdings Inc. (3)(12)(18)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 5.50%
|
| | | | 5.65 % | | | | | | 4/1/2024 | | | | | $ | 1,256 | | | | | | 1,232 | | | | | | 1,256 | | | | | | | | |
| | | | | | | AMI US Holdings Inc. (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 4/1/2025 | | | | | $ | 13,025 | | | | | | 12,825 | | | | | | 13,025 | | | | | | | | |
| | | | | | | Appriss Holdings, Inc. (2)(3)(5)(7)(18)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 5/30/2025 | | | | | $ | — | | | | | | (46 ) | | | | | | (47 ) | | | | | | | | |
| | | | | | | Appriss Holdings, Inc. (7)(12)(18)(19)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.25%
|
| | | | 5.50 % | | | | | | 5/29/2026 | | | | | $ | 48,386 | | | | | | 47,879 | | | | | | 47,902 | | | | | | | | |
| | | | | | | Appriss Holdings, Inc. (7)(18)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 6.25 % | | | | | | 5/29/2026 | | | | | $ | 4,988 | | | | | | 4,843 | | | | | | 4,988 | | | | | | | | |
| | | | | | | CB Nike IntermediateCo Ltd (3)(5)(6)(15)(19)(21) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 10/31/2025 | | | | | $ | — | | | | | | (71 ) | | | | | | — | | | | | | | | |
| | | | | | | CB Nike IntermediateCo Ltd (6)(12)(15)(19)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.75%
|
| | | | 5.75 % | | | | | | 10/31/2025 | | | | | $ | 35,068 | | | | | | 34,485 | | | | | | 35,068 | | | | | | | | |
| | | | | | | CMI Marketing Inc (3)(5)(15)(19)(29) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 5/24/2023 | | | | | $ | — | | | | | | (10 ) | | | | | | — | | | | | | | | |
| | | | | | | CMI Marketing Inc (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.50%
|
| | | | 5.50 % | | | | | | 5/24/2024 | | | | | $ | 15,101 | | | | | | 15,008 | | | | | | 15,101 | | | | | | | | |
| | | | | | | Drilling Info Holdings, Inc (12)(18)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.25%
|
| | | | 4.40 % | | | | | | 7/30/2025 | | | | | $ | 22,380 | | | | | | 22,317 | | | | | | 21,728 | | | | | | | | |
| | | | | | | Element Buyer, Inc. (7)(15)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 5.25%
|
| | | | 6.25 % | | | | | | 7/18/2025 | | | | | $ | 11,192 | | | | | | 11,216 | | | | | | 11,192 | | | | | | | | |
| | | | | | | Element Buyer, Inc. (3)(7)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 5.25%
|
| | | | 6.25 % | | | | | | 7/19/2024 | | | | | $ | 283 | | | | | | 244 | | | | | | 283 | | | | | | | | |
| | | | | | | Element Buyer, Inc. (7)(15)(19)(21) | | | First Lien Senior Secured Loan | | |
L+ 5.25%
|
| | | | 6.25 % | | | | | | 7/18/2025 | | | | | $ | 37,390 | | | | | | 37,660 | | | | | | 37,390 | | | | | | | | |
| | | | | | | Everest Bidco (6)(15)(19)(21) | | |
Second Lien Senior Secured Loan
|
| |
GBP LIBOR+ 7.50%
|
| | | | 8.50 % | | | | | | 7/3/2026 | | | | | £ | 10,216 | | | | | | 13,142 | | | | | | 13,946 | | | | | | | | |
| | | | | | | MRI Software LLC (7)(15)(28) | | | First Lien Senior Secured Loan | | |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 2/10/2026 | | | | | $ | 25,454 | | | | | | 25,359 | | | | | | 25,390 | | | | | | | | |
| | | | | | | MRI Software LLC (2)(3)(5)(15)(28) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
—
|
| | | | — | | | | | | 2/10/2026 | | | | | $ | — | | | | | | (7 ) | | | | | | (2 ) | | | | | | | | |
| | | | | | | MRI Software LLC (2)(3)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 2/10/2026 | | | | | $ | — | | | | | | 44 | | | | | | (45 ) | | | | | | | | |
| | | | | | | nThrive, Inc. (15)(19)(21) | | |
Second Lien Senior Secured Loan
|
| |
L+ 9.75%
|
| | | | 10.75 % | | | | | | 4/20/2023 | | | | | $ | 8,000 | | | | | | 7,988 | | | | | | 8,000 | | | | | | | | |
| | | | | | | Utimaco, Inc. (6)(18)(19)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.25%
|
| | | | 4.91 % | | | | | | 8/9/2027 | | | | | $ | 14,849 | | | | | | 14,535 | | | | | | 14,849 | | | | | | | | |
| | | | | | | Ventiv Topco, Inc. (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 28 | | | | | | 2,833 | | | | | | 3,065 | | | | | | | | |
| | | | | | | Ventiv Holdco, Inc. (3)(7)(18)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 5.50%
|
| | | | 5.68 % | | | | | | 9/3/2025 | | | | | $ | 426 | | | | | | 382 | | | | | | 417 | | | | | | | | |
| | | | | | | Ventiv Holdco, Inc. (7)(15)(19)(21) | | | First Lien Senior Secured Loan | | |
L+ 5.50%
|
| | | | 6.50 % | | | | | | 9/3/2025 | | | | | $ | 24,056 | | | | | | 23,760 | | | | | | 23,996 | | | | | | | | |
| | | | | | | VPARK BIDCO AB (6)(16)(19)(21) | | | First Lien Senior Secured Loan | | |
CIBOR+ 4.00%
|
| | | | 4.75 % | | | | | | 3/10/2025 | | | | | | DKK 56,999 | | | | | | 9,198 | | | | | | 9,364 | | | | | | | | |
| | | | | | | VPARK BIDCO AB (6)(16)(19)(21) | | | First Lien Senior Secured Loan | | |
NIBOR+ 4.00%
|
| | | | 4.75 % | | | | | | 3/10/2025 | | | | | | NOK 74,020 | | | | | | 9,230 | | | | | | 8,620 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
High Tech Industries
Total |
| | | $ | 294,046 | | | | | $ | 295,486 | | | | | | 27.7 % | | | |||
| | | | Hotel, Gaming & Leisure | | | Aimbridge Acquisition Co., Inc. (12)(18)(19)(21)(29) | | |
Second Lien Senior Secured Loan
|
| |
L+ 7.50%
|
| | | | 7.65 % | | | | | | 2/1/2027 | | | | | $ | 20,193 | | | | | | 19,707 | | | | | | 18,174 | | | | | | | | |
| | | | | | | Captain D’s LLC (3)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 4.50%
|
| | | | 5.50 % | | | | | | 12/15/2023 | | | | | $ | 1,382 | | | | | | 1,373 | | | | | | 1,382 | | | | | | | | |
| | | | | | | Captain D’s LLC (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.50%
|
| | | | 5.50 % | | | | | | 12/15/2023 | | | | | $ | 12,559 | | | | | | 12,489 | | | | | | 12,559 | | | | | | | | |
| | | | | | | Quidditch Acquisition, Inc. (12)(15)(29) | | | First Lien Senior Secured Loan | | |
L+ 9.00%
|
| | | | 10.00 % | | | | | | 3/21/2025 | | | | | $ | 18,829 | | | | | | 18,820 | | | | | | 17,778 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hotel, Gaming & Leisure
Total |
| | | $ | 52,389 | | | | | $ | 49,893 | | | | | | 4.7 % | | | |||
| | | |
Media: Advertising, Printing &
Publishing |
| | Ansira Holdings, Inc. (15)(19)(26)(33) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 6.50% PIK
|
| | | | 7.50 % | | | | | | 12/20/2024 | | | | | $ | 4,613 | | | | | | 4,610 | | | | | | 3,944 | | | | | | | | |
| | | | | | | Ansira Holdings, Inc. (3)(19)(23)(31) | | |
First Lien Senior Secured Loan—
Revolver |
| |
P+ 4.75%
|
| | | | 7.77 % | | | | | | 12/20/2024 | | | | | $ | 5,383 | | | | | | 5,383 | | | | | | 5,383 | | | | | | | | |
|
Control Type
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above Index
(1)
|
| |
Interest
Rate |
| |
Maturity
Date |
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of
NAV (4) |
| ||||||||||||||||||
| | | | | | | Ansira Holdings, Inc. (15)(19)(26) | | | First Lien Senior Secured Loan | | |
L+ 6.50% PIK
|
| | | | 7.50 % | | | | | | 12/20/2024 | | | | | $ | 37,208 | | | | | | 37,150 | | | | | | 31,813 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Media: Advertising,
Printing & Publishing Total |
| | | $ | 47,143 | | | | | $ | 41,140 | | | | | | 3.9 % | | | |||
| | | |
Media: Broadcasting &
Subscription |
| | Vital Holdco Limited (6)(12)(15)(19)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.75%
|
| | | | 5.75 % | | | | | | 5/29/2026 | | | | | $ | 35,357 | | | | | | 34,654 | | | | | | 35,357 | | | | | | | | |
| | | | | | | Vital Holdco Limited (6)(18)(19)(21) | | | First Lien Senior Secured Loan | | |
EURIBOR+ 4.75%
|
| | | | 4.75 % | | | | | | 5/29/2026 | | | | | € | 7,917 | | | | | | 8,645 | | | | | | 9,679 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Media: Broadcasting &
Subscription Total |
| | | $ | 43,299 | | | | | $ | 45,036 | | | | | | 4.2 % | | | |||
| | | |
Media: Diversified & Production
|
| | 9 Story Media Group Inc. (3)(6)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
CDOR+ 5.50%
|
| | | | 6.50 % | | | | | | 4/30/2026 | | | | | | CAD 56 | | | | | | 40 | | | | | | 44 | | | | | | | | |
| | | | | | | 9 Story Media Group Inc. (6)(15)(19)(21) | | | First Lien Senior Secured Loan | | |
CDOR+ 5.50%
|
| | | | 6.50 % | | | | | | 4/30/2026 | | | | | | CAD 7,310 | | | | | | 5,363 | | | | | | 5,725 | | | | | | | | |
| | | | | | | 9 Story Media Group Inc. (6)(18)(19)(21) | | | First Lien Senior Secured Loan | | |
EURIBOR+ 5.50%
|
| | | | 5.50 % | | | | | | 4/30/2026 | | | | | € | 3,938 | | | | | | 4,507 | | | | | | 4,814 | | | | | | | | |
| | | | | | |
Efficient Collaborative Retail Marketing Company, LLC
(3)(15)(19)
|
| |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 5.25%
|
| | | | 6.25 % | | | | | | 6/15/2022 | | | | | $ | 2,267 | | | | | | 2,267 | | | | | | 2,267 | | | | | | | | |
| | | | | | |
Efficient Collaborative Retail Marketing Company,
LLC (7)(15)(19)(21) |
| | First Lien Senior Secured Loan | | |
L+ 6.75%
|
| | | | 7.75 % | | | | | | 6/15/2022 | | | | | $ | 15,095 | | | | | | 15,151 | | | | | | 14,416 | | | | | | | | |
| | | | | | |
Efficient Collaborative Retail Marketing Company,
LLC (7)(15)(19) |
| | First Lien Senior Secured Loan | | |
L+ 6.75%
|
| | | | 7.75 % | | | | | | 6/15/2022 | | | | | $ | 9,788 | | | | | | 9,825 | | | | | | 9,347 | | | | | | | | |
| | | | | | |
International Entertainment Investments
Limited (6)(18)(19)(21) |
| | First Lien Senior Secured Loan | | |
GBP LIBOR+ 4.75%
|
| | | | 4.82 % | | | | | | 5/31/2023 | | | | | £ | 8,686 | | | | | | 10,657 | | | | | | 11,857 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Media: Diversified &
Production Total |
| | | $ | 47,810 | | | | | $ | 48,470 | | | | | | 4.5 % | | | |||
| | | | Retail | | | Batteries Plus Holding Corporation (3)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 7/6/2022 | | | | | $ | — | | | | | | — | | | | | | — | | | | | | | | |
| | | | | | | Batteries Plus Holding Corporation (7)(15)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.75%
|
| | | | 7.75 % | | | | | | 7/6/2022 | | | | | $ | 28,672 | | | | | | 28,672 | | | | | | 28,672 | | | | | | | | |
| | | | | | | Thrasio, LLC (2)(3)(5)(15)(19) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
—
|
| | | | — | | | | | | 12/18/2026 | | | | | $ | — | | | | | | (313 ) | | | | | | (313 ) | | | | | | | | |
| | | | | | | Thrasio, LLC (15)(19)(21) | | | First Lien Senior Secured Loan | | |
L+ 7.00%
|
| | | | 8.00 % | | | | | | 12/18/2026 | | | | | $ | 10,965 | | | | | | 10,691 | | | | | | 10,691 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Retail Total | | | | $ | 39,050 | | | | | $ | 39,050 | | | | | | 3.7 % | | | |||
| | | | Services: Business | | | AMCP Clean Acquisition Company, LLC (12)(18)(29) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 4.25%
|
| | | | 4.40 % | | | | | | 7/10/2025 | | | | | $ | 3,855 | | | | | | 3,848 | | | | | | 2,660 | | | | | | | | |
| | | | | | | AMCP Clean Acquisition Company, LLC (12)(18)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.25%
|
| | | | 4.40 % | | | | | | 7/10/2025 | | | | | $ | 15,930 | | | | | | 15,904 | | | | | | 10,992 | | | | | | | | |
| | | | | | | Comet Bidco Limited (6)(18)(21) | | | First Lien Senior Secured Loan | | |
GBP LIBOR+ 5.25%
|
| | | | 5.34 % | | | | | | 9/30/2024 | | | | | £ | 7,362 | | | | | | 9,523 | | | | | | 8,911 | | | | | | | | |
| | | | | | | Elevator Holdco Inc. (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 2 | | | | | | 2,448 | | | | | | 1,605 | | | | | | | | |
| | | | | | | Hightower Holding, LLC (12)(15)(19)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.00%
|
| | | | 6.00 % | | | | | | 1/31/2025 | | | | | $ | 40,850 | | | | | | 40,708 | | | | | | 40,850 | | | | | | | | |
| | | | | | | Refine Intermediate, Inc. (3)(5)(18)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 9/3/2026 | | | | | $ | — | | | | | | (117 ) | | | | | | — | | | | | | | | |
| | | | | | | Refine Intermediate, Inc. (15)(19)(21) | | | First Lien Senior Secured Loan | | |
L+ 4.75%
|
| | | | 5.75 % | | | | | | 3/3/2027 | | | | | $ | 21,894 | | | | | | 21,396 | | | | | | 21,894 | | | | | | | | |
| | | | | | | SumUp Holdings Luxembourg S.à.r.l. (6)(15)(19)(21) | | | First Lien Senior Secured Loan | | |
EURIBOR+ 8.00%
|
| | | | 9.00 % | | | | | | 8/1/2024 | | | | | € | 15,715 | | | | | | 17,453 | | | | | | 19,212 | | | | | | | | |
| | | | | | | SumUp Holdings Luxembourg S.à.r.l. (6)(15)(19)(21) | | | First Lien Senior Secured Loan | | |
EURIBOR+ 8.00%
|
| | | | 9.00 % | | | | | | 8/1/2024 | | | | | € | 16,697 | | | | | | 18,244 | | | | | | 20,412 | | | | | | | | |
| | | | | | | TEI Holdings Inc. (3)(7)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 7.25%
|
| | | | 8.25 % | | | | | | 12/23/2025 | | | | | $ | 3,471 | | | | | | 3,426 | | | | | | 3,200 | | | | | | | | |
| | | | | | | TEI Holdings Inc. (7)(12)(15)(19)(21)(26)(29) | | | First Lien Senior Secured Loan | | |
L+ 6.00% (1.25% PIK)
|
| | | | 8.25 % | | | | | | 12/23/2026 | | | | | $ | 48,749 | | | | | | 48,204 | | | | | | 45,824 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Services: Business Total | | | | $ | 181,037 | | | | | $ | 175,560 | | | | | | 16.3 % | | | |||
| | | | Services: Consumer | | | MZR Aggregator (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | 798 | | | | | | 798 | | | | | | | | |
|
Control Type
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above Index
(1)
|
| |
Interest
Rate |
| |
Maturity
Date |
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of
NAV (4) |
| ||||||||||||||||||
| | | | | | | MZR Buyer, LLC (15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 6.75%
|
| | | | 7.75 % | | | | | | 12/21/2026 | | | | | $ | 5,210 | | | | | | 5,106 | | | | | | 5,105 | | | | | | | | |
| | | | | | | MZR Buyer, LLC (7)(15)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.75%
|
| | | | 7.75 % | | | | | | 12/21/2026 | | | | | $ | 40,634 | | | | | | 39,828 | | | | | | 39,822 | | | | | | | | |
| | | | | | | Pearl Intermediate Parent LLC (18)(29) | | |
Second Lien Senior Secured Loan
|
| |
L+ 6.25%
|
| | | | 6.40 % | | | | | | 2/13/2026 | | | | | $ | 2,571 | | | | | | 2,584 | | | | | | 2,558 | | | | | | | | |
| | | | | | | Surrey Bidco Limited (6)(17)(19)(21) | | | First Lien Senior Secured Loan | | |
GBP LIBOR+ 6.00%
|
| | | | 6.50 % | | | | | | 5/11/2026 | | | | | £ | 5,000 | | | | | | 6,163 | | | | | | 6,501 | | | | | | | | |
| | | | | | | Trafalgar Bidco Limited (6)(18)(19)(21) | | | First Lien Senior Secured Loan | | |
GBP LIBOR+ 5.00%
|
| | | | 5.02 % | | | | | | 9/11/2024 | | | | | £ | 6,011 | | | | | | 7,763 | | | | | | 8,206 | | | | | | | | |
| | | | | | | Zeppelin BidCo Pty Limited (6)(18)(19)(21) | | | First Lien Senior Secured Loan | | |
BBSY+ 6.00%
|
| | | | 6.23 % | | | | | | 6/28/2024 | | | | | | AUD 20,621 | | | | | | 14,099 | | | | | | 15,707 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Services: Consumer
Total |
| | | $ | 76,341 | | | | | $ | 78,697 | | | | | | 7.4 % | | | |||
| | | | Telecommunications | | | Conterra Ultra Broadband Holdings, Inc. (18)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.50%
|
| | | | 4.65 % | | | | | | 4/30/2026 | | | | | $ | 6,386 | | | | | | 6,360 | | | | | | 6,373 | | | | | | | | |
| | | | | | | Horizon Telcom, Inc. (15)(19)(29) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 5.00%
|
| | | | 6.00 % | | | | | | 6/15/2023 | | | | | $ | 116 | | | | | | 113 | | | | | | 114 | | | | | | | | |
| | | | | | | Horizon Telcom, Inc. (12)(15)(19)(29) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 5.00%
|
| | | | 6.00 % | | | | | | 6/15/2023 | | | | | $ | 919 | | | | | | 914 | | | | | | 903 | | | | | | | | |
| | | | | | | Horizon Telcom, Inc. (12)(15)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.00%
|
| | | | 6.00 % | | | | | | 6/15/2023 | | | | | $ | 13,538 | | | | | | 13,431 | | | | | | 13,302 | | | | | | | | |
| | | | | | | Masergy Holdings, Inc. (15)(29) | | |
Second Lien Senior Secured Loan
|
| |
L+ 7.50%
|
| | | | 8.50 % | | | | | | 12/16/2024 | | | | | $ | 857 | | | | | | 862 | | | | | | 851 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Telecommunications
Total |
| | | $ | 21,680 | | | | | $ | 21,543 | | | | | | 2.0 % | | | |||
| | | | Transportation: Cargo | | | A&R Logistics, Inc. (2)(3)(5)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 5/5/2025 | | | | | $ | — | | | | | | (90 ) | | | | | | (46 ) | | | | | | | | |
| | | | | | | A&R Logistics, Inc. (7)(12)(15)(19)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 5/5/2025 | | | | | $ | 43,534 | | | | | | 42,827 | | | | | | 43,207 | | | | | | | | |
| | | | | | | A&R Logistics, Inc. (7)(15)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 5/5/2025 | | | | | $ | 2,448 | | | | | | 2,408 | | | | | | 2,430 | | | | | | | | |
| | | | | | | A&R Logistics, Inc. (7)(15)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 5/5/2025 | | | | | $ | 6,035 | | | | | | 5,961 | | | | | | 5,989 | | | | | | | | |
| | | | | | | A&R Logistics, Inc. (7)(15)(19) | | | First Lien Senior Secured Loan | | |
L+ 6.50%
|
| | | | 7.50 % | | | | | | 5/5/2025 | | | | | $ | 2,743 | | | | | | 2,717 | | | | | | 2,743 | | | | | | | | |
| | | | | | | ARL Holdings, LLC (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | 445 | | | | | | 522 | | | | | | | | |
| | | | | | | ARL Holdings, LLC (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 9 | | | | | | 9 | | | | | | 16 | | | | | | | | |
| | | | | | | ENC Holding Corporation (12)(18)(19)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.00%
|
| | | | 4.25 % | | | | | | 5/30/2025 | | | | | $ | 10,173 | | | | | | 10,163 | | | | | | 10,072 | | | | | | | | |
| | | | | | | Grammer Investment Holdings LLC (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1,011 | | | | | | 1,011 | | | | | | 805 | | | | | | | | |
| | | | | | | Grammer Investment Holdings LLC (19)(25)(26) | | | Preferred Equity | | |
10% PIK
|
| | | | 10.00 % | | | | | | — | | | | | | 7 | | | | | | 714 | | | | | | 754 | | | | | | | | |
| | | | | | | Grammer Investment Holdings LLC (14)(19)(25) | | | Warrants | | |
—
|
| | | | — | | | | | | — | | | | | | 122 | | | | | | — | | | | | | — | | | | | | | | |
| | | | | | | Grammer Purchaser, Inc. (3)(12)(15)(19)(29) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 9/30/2024 | | | | | $ | — | | | | | | 6 | | | | | | — | | | | | | | | |
| | | | | | | Grammer Purchaser, Inc. (12)(15)(19)(29) | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 4.75%
|
| | | | 5.75 % | | | | | | 9/30/2024 | | | | | $ | 9,277 | | | | | | 9,128 | | | | | | 9,277 | | | | | | | | |
| | | | | | | Omni Logistics, LLC (15)(19)(21) | | |
Second Lien Senior Secured Loan
|
| |
L+ 9.00%
|
| | | | 10.00 % | | | | | | 12/30/2027 | | | | | $ | 13,770 | | | | | | 13,427 | | | | | | 13,426 | | | | | | | | |
| | | | | | | PS HoldCo, LLC (12)(15)(29) | | | First Lien Senior Secured Loan | | |
L+ 4.75%
|
| | | | 5.75 % | | | | | | 3/13/2025 | | | | | $ | 22,295 | | | | | | 22,286 | | | | | | 21,849 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transportation: Cargo
Total |
| | | $ | 111,012 | | | | | $ | 111,044 | | | | | | 10.3 % | | | |||
| | | | Transportation: Consumer | | | Toro Private Investments II, L.P. (6)(14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 3,090 | | | | | | 3,090 | | | | | | 1,969 | | | | | | | | |
| | | | | | | Toro Private Investments II, L.P. (6)(12)(18)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.00%
|
| | | | 5.25 % | | | | | | 5/29/2026 | | | | | $ | 6,715 | | | | | | 4,484 | | | | | | 4,605 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transportation: Consumer
Total |
| | | $ | 7,574 | | | | | $ | 6,574 | | | | | | 0.6 % | | | |||
| | | | Wholesale | | | Abracon Group Holding, LLC (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 2 | | | | | | 1,833 | | | | | | 1,618 | | | | | | | | |
| | | | | | | Abracon Group Holding, LLC (2)(3)(5)(15)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 7/18/2024 | | | | | $ | — | | | | | | (25 ) | | | | | | (50 ) | | | | | | | | |
|
Control Type
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above Index
(1)
|
| |
Interest
Rate |
| |
Maturity
Date |
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of
NAV (4) |
| ||||||||||||||||||
| | | | | | | Abracon Group Holding, LLC (7)(15)(19)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 6.75 % | | | | | | 7/18/2024 | | | | | $ | 35,639 | | | | | | 35,511 | | | | | | 35,015 | | | | | | | | |
| | | | | | | Aramsco, Inc. (2)(3)(5)(7)(18)(19) | | |
First Lien Senior Secured Loan—
Revolver |
| |
—
|
| | | | — | | | | | | 8/28/2024 | | | | | $ | — | | | | | | (36 ) | | | | | | (51 ) | | | | | | | | |
| | | | | | | Aramsco, Inc. (7)(12)(18)(19)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.25%
|
| | | | 5.40 % | | | | | | 8/28/2024 | | | | | $ | 24,042 | | | | | | 23,729 | | | | | | 23,681 | | | | | | | | |
| | | | | | | Armor Group, LP (14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 10 | | | | | | 1,012 | | | | | | 2,126 | | | | | | | | |
| | | | | | | PetroChoice Holdings, Inc. (12)(15)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.00%
|
| | | | 6.00 % | | | | | | 8/19/2022 | | | | | $ | 9,844 | | | | | | 9,794 | | | | | | 9,450 | | | | | | | | |
| | | | | | | PetroChoice Holdings, Inc. (12)(15)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.00%
|
| | | | 6.00 % | | | | | | 8/19/2022 | | | | | $ | 6,514 | | | | | | 6,430 | | | | | | 6,253 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Wholesale Total | | | | $ | 78,248 | | | | | $ | 78,042 | | | | | | 7.3 % | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-Controlled/
Non-Affiliate Investments Total |
| | | $ | 2,281,809 | | | | | $ | 2,261,461 | | | | | | 211.7 % | | | |||
| Non-Controlled/Affiliate Investments | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | Beverage, Food & Tobacco | | | ADT Pizza, LLC (10)(14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 6,720 | | | | | | 6,720 | | | | | | 15,918 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beverage, Food &
Tobacco Total |
| | | $ | 6,720 | | | | | $ | 15,918 | | | | | | 1.5 % | | | |||
| | | | Energy: Oil & Gas | | | Blackbrush Oil & Gas, L.P. (10)(14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1,123 | | | | | | — | | | | | | — | | | | | | | | |
| | | | | | | Blackbrush Oil & Gas, L.P. (10)(14)(19)(25) | | | Preferred Equity | | |
—
|
| | | | — | | | | | | — | | | | | | 36 | | | | | | 10,104 | | | | | | 10,239 | | | | | | | | |
| | | | | | | Blackbrush Oil & Gas, L.P. (10)(12)(15)(19)(26)(29) | | | First Lien Senior Secured Loan | | |
L+ 5.00% (2% PIK)
|
| | | | 8.00 % | | | | | | 9/3/2025 | | | | | $ | 12,089 | | | | | | 12,089 | | | | | | 12,089 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Energy: Oil & Gas | | | | $ | 22,193 | | | | | $ | 22,328 | | | | | | 2.1 % | | | |||
| | | | Transportation: Consumer | | | Direct Travel, Inc. (10)(18)(19)(21) | | | First Lien Senior Secured Loan | | |
L+ 1.00%
|
| | | | 1.25 % | | | | | | 10/2/2023 | | | | | $ | 4,404 | | | | | | 4,404 | | | | | | 4,404 | | | | | | | | |
| | | | | | | Direct Travel, Inc. (10)(14)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 68 | | | | | | — | | | | | | — | | | | | | | | |
| | | | | | | Direct Travel, Inc. (7)(10)(15)(19)(26) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 1.00% (8.25% PIK)
|
| | | | 9.50 % | | | | | | 10/2/2023 | | | | | $ | 3,100 | | | | | | 3,100 | | | | | | 2,588 | | | | | | | | |
| | | | | | | Direct Travel, Inc. (7)(10)(15)(19)(26) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 1.00% (8.25% PIK)
|
| | | | 9.50 % | | | | | | 10/2/2023 | | | | | $ | 1,572 | | | | | | 1,572 | | | | | | 1,313 | | | | | | | | |
| | | | | | | Direct Travel, Inc. (7)(10)(15)(19)(21)(26) | | | First Lien Senior Secured Loan | | |
L+ 1.00% (8.27% PIK)
|
| | | | 9.50 % | | | | | | 10/2/2023 | | | | | $ | 52,948 | | | | | | 52,948 | | | | | | 44,212 | | | | | | | | |
| | | | | | | Direct Travel, Inc. (3)(10)(15)(19)(28) | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 10/2/2023 | | | | | $ | 1,950 | | | | | | 1,950 | | | | | | 1,950 | | | | | | | | |
| | | | | | | Direct Travel, Inc. (10)(18)(19)(28) | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 10/2/2023 | | | | | $ | 202 | | | | | | 202 | | | | | | 202 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Transportation: Consumer | | | | $ | 64,176 | | | | | $ | 54,669 | | | | | | 5.1 % | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-Controlled/Affiliate
Investments Total |
| | | $ | 93,089 | | | | | $ | 92,915 | | | | | | 8.7 % | | | |||
| Controlled Affiliate Investments | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | Aerospace & Defense | | | ACC Holdco, LLC (10)(11)(19)(25) | | | Preferred Equity | | |
—
|
| | | | 16.00 % | | | | | | — | | | | | | 10,828 | | | | | | 10,824 | | | | | | 10,828 | | | | | | | | |
| | | | | | | Air Comm Corporation LLC (10)(11)(12)(15)(19)(21)(29) | | | First Lien Senior Secured Loan | | |
L+ 6.50%
|
| | | | 7.50 % | | | | | | 6/30/2025 | | | | | $ | 27,023 | | | | | | 26,362 | | | | | | 26,484 | | | | | | | | |
| | | | | | |
BCC Jetstream Holdings Aviation (Off I),
LLC (3)(6)(10)(11)(19)(20)(25) |
| | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 11,863 | | | | | | 11,863 | | | | | | 11,703 | | | | | | | | |
| | | | | | |
BCC Jetstream Holdings Aviation (On II),
LLC (10)(11)(19)(20)(25) |
| | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 1,116 | | | | | | 1,116 | | | | | | 629 | | | | | | | | |
| | | | | | |
BCC Jetstream Holdings Aviation (On II),
LLC (3)(10)(11)(19)(20)(26) |
| | First Lien Senior Secured Loan | | |
—
|
| | |
|
10.00
%
PIK |
| | | | | 6/2/2022 | | | | | $ | 6,712 | | | | | | 6,712 | | | | | | 6,712 | | | | | | | | |
| | | | | | | Gale Aviation (Offshore) Co (6)(10)(11)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 84 | | | | | | 83,656 | | | | | | 66,448 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Aerospace & Defense Total | | | | $ | 140,533 | | | | | $ | 122,804 | | | | | | 11.5 % | | | |||
| | | | Transportation: Cargo | | | Lightning Holdings B, LLC (6)(10)(11)(19)(25) | | | Equity Interest | | |
—
|
| | | | — | | | | | | — | | | | | | 7,308 | | | | | | 7,308 | | | | | | 7,308 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 7,308 | | | | | $ | 7,308 | | | | | | 0.7 % | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
|
Control Type
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above Index
(1)
|
| |
Interest
Rate |
| |
Maturity
Date |
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of
NAV (4) |
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Controlled Affiliate
Investments Total |
| | | $ | 147,841 | | | | | $ | 130,112 | | | | | | 12.2 % | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Investments Total | | | | $ | 2,522,739 | | | | | $ | 2,484,488 | | | | | | 232.6 % | | | |||
| Cash Equivalents | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | Cash Equivalents | | |
Goldman Sachs Financial Square Government
Fund Institutional Share Class |
| | Cash Equivalents | | |
—
|
| | | | 0.03 % | | | | | | — | | | | | $ | 1,846 | | | | | | 1,846 | | | | | | 1,846 | | | | | | | | |
| | | | Cash Equivalents | | |
Goldman Sachs US Treasury Liquid Reserves
Fund (30) |
| | Cash Equivalents | | |
—
|
| | | | 0.01 % | | | | | | — | | | | | $ | 53,106 | | | | | | 53,106 | | | | | | 53,106 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Cash Equivalents Total | | | | $ | 54,952 | | | | | $ | 54,952 | | | | | | 5.2 % | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments and Cash
Equivalents Total |
| | | $ | 2,577,691 | | | | | $ | 2,539,440 | | | | | | 237.8 % | | | |||
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| |
Currency Purchased
|
| |
Currency Sold
|
| |
Counterparty
|
| |
Settlement Date
|
| |
Unrealized
Appreciation (Depreciation) (8) |
| ||||||
| | US DOLLARS 183 | | | CANADIAN DOLLAR 256 | | | Bank of New York Mellon | | | | | 4/14/2021 | | | | | $ | (18 ) | | |
| | US DOLLARS 088 | | | CANADIAN DOLLAR 122 | | | Bank of New York Mellon | | | | | 4/15/2021 | | | | | | (7 ) | | |
| | US DOLLARS 141 | | | EURO 129 | | | Bank of New York Mellon | | | | | 4/15/2021 | | | | | | (17 ) | | |
| | POUND STERLING 6,460 | | | US DOLLARS 8,406 | | | Bank of New York Mellon | | | | | 9/10/2021 | | | | | | (440 ) | | |
| | US DOLLARS 7,609 | | | EURO 6,840 | | | Citibank | | | | | 3/26/2021 | | | | | | (776 ) | | |
| | US DOLLARS 5,616 | | | CANADIAN DOLLAR 7,662 | | | Citibank | | | | | 4/15/2021 | | | | | | (400 ) | | |
| | US DOLLARS 4,217 | | | EURO 3,731 | | | Citibank | | | | | 4/15/2021 | | | | | | (359 ) | | |
| | US DOLLARS 12,756 | | | EURO 11,200 | | | Citibank | | | | | 5/21/2021 | | | | | | (990 ) | | |
| | US DOLLARS 31,103 | | | EURO 27,540 | | | Goldman Sachs | | | | | 3/9/2021 | | | | | | (2,644 ) | | |
| | US DOLLARS 82,431 | | | EURO 72,370 | | | Goldman Sachs | | | | | 5/21/2021 | | | | | | (6,395 ) | | |
| | US DOLLARS 16,734 | | | AUSTRALIAN DOLLARS 23,870 | | | Goldman Sachs | | | | | 6/7/2021 | | | | | | (1,630 ) | | |
| | US DOLLARS 19,442 | | | POUND STERLING 14,522 | | | Goldman Sachs | | | | | 6/7/2021 | | | | | | 434 | | |
| | US DOLLARS 97,874 | | | POUND STERLING 77,470 | | | Goldman Sachs | | | | | 6/7/2021 | | | | | | (8,159 ) | | |
| | US DOLLARS 8,606 | | | DANISH KRONE 56,290 | | | Goldman Sachs | | | | | 6/7/2021 | | | | | | (642 ) | | |
| | US DOLLARS 2,794 | | | CANADIAN DOLLAR 3,713 | | | Goldman Sachs | | | | | 9/10/2021 | | | | | | (121 ) | | |
| | US DOLLARS 8,187 | | | NORWEGIAN KRONE 74,020 | | | Goldman Sachs | | | | | 9/10/2021 | | | | | | (450 ) | | |
| | | | | | | | | | | | | | | | | | $ | (22,614 ) | | |
|
Investment
|
| |
Acquisition Date
|
| |||
| BCC Jetstream Holdings Aviation (On II), LLC—Equity Interest | | | | | 6/1/2017 | | |
| BCC Jetstream Holdings Aviation (Off I), LLC—Equity Interest | | | | | 6/1/2017 | | |
| CB Titan Holdings, Inc.—Preferred Equity | | | | | 11/14/2017 | | |
| Abracon Group Holding, LLC.—Equity Interest | | | | | 7/18/2018 | | |
| Armor Group, LP—Equity Interest | | | | | 8/28/2018 | | |
| Grammer Investment Holdings LLC—Warrants | | | | | 10/1/2018 | | |
| Grammer Investment Holdings LLC—Equity Interest | | | | | 10/1/2018 | | |
| Grammer Investment Holdings LLC—Preferred Equity | | | | | 10/1/2018 | | |
| ADT Pizza, LLC—Equity Interest | | | | | 10/29/2018 | | |
| PP Ultimate Holdings B, LLC—Equity Interest | | | | | 12/20/2018 | | |
| FCG Acquisitions, Inc.—Preferred Equity | | | | | 1/24/2019 | | |
| WCI-HSG HOLDCO, LLC—Preferred Equity | | | | | 2/22/2019 | | |
| Toro Private Investments II, L.P.—Equity Interest | | | | | 3/19/2019 | | |
| ARL Holdings, LLC.—Equity Interest | | | | | 5/3/2019 | | |
| ARL Holdings, LLC.—Equity Interest | | | | | 5/3/2019 | | |
| ACC Holdco, LLC.—Equity Interest | | | | | 6/28/2019 | | |
| Kellstrom Aerospace Group, Inc—Equity Interest | | | | | 7/1/2019 | | |
| East BCC Coinvest II,LLC—Equity Interest | | | | | 7/23/2019 | | |
| Gale Aviation (Offshore) Co—Equity Interest | | | | | 8/2/2019 | | |
| Ventiv Topco, Inc.—Equity Interest | | | | | 9/3/2019 | | |
| TLC Holdco LP—Equity Interest | | | | | 10/11/2019 | | |
| Elk Parent Holdings, LP—Equity Interest | | | | | 11/1/2019 | | |
| Elk Parent Holdings, LP—Preferred Equity | | | | | 11/1/2019 | | |
| Precision Ultimate Holdings, LLC—Equity Interest | | | | | 11/6/2019 | | |
| Elevator Holdco Inc.—Equity Interest | | | | | 12/23/2019 | | |
| Blackbrush Oil & Gas, L.P.—Equity Interest | | | | | 9/3/2020 | | |
| Blackbrush Oil & Gas, L.P.—Preferred Equity | | | | | 9/3/2020 | | |
| Direct Travel, Inc.—Equity Interest | | | | | 10/2/2020 | | |
| Lightning Holdings—Equity Interest | | | | | 11/5/2020 | | |
| MZR Aggregator—Equity Interest | | | | | 12/22/2020 | | |
| | | |
As of December 31, 2021
|
| |||||||||||||||||||||
| | | |
Amortized Cost
|
| |
Percentage of
Total Portfolio |
| |
Fair Value
|
| |
Percentage of
Total Portfolio |
| ||||||||||||
| First Lien Senior Secured Loans | | | | $ | 1,807,805 | | | | | | 78.2 % | | | | | $ | 1,774,675 | | | | | | 77.5 % | | |
| Equity Interest | | | | | 156,399 | | | | | | 6.8 | | | | | | 151,844 | | | | | | 6.6 | | |
|
Subordinated Note Investment Vehicles
(1)
|
| | | | 125,437 | | | | | | 5.5 | | | | | | 125,437 | | | | | | 5.5 | | |
| Second Lien Senior Secured Loans | | | | | 120,058 | | | | | | 5.2 | | | | | | 118,561 | | | | | | 5.2 | | |
| Preferred Equity | | | | | 42,452 | | | | | | 1.8 | | | | | | 53,991 | | | | | | 2.4 | | |
| Equity Interest Investment Vehicles (1) | | | | | 39,596 | | | | | | 1.7 | | | | | | 44,444 | | | | | | 1.9 | | |
| Subordinated Debt | | | | | 19,635 | | | | | | 0.8 | | | | | | 20,027 | | | | | | 0.9 | | |
| Warrants | | | | | 2 | | | | | | 0.0 | | | | | | 126 | | | | | | 0.0 | | |
| Total | | | | $ | 2,311,384 | | | | | | 100.0 % | | | | | $ | 2,289,105 | | | | | | 100.0 % | | |
| | | |
As of December 31, 2020
|
| |||||||||||||||||||||
| | | |
Amortized Cost
|
| |
Percentage of
Total Portfolio |
| |
Fair Value
|
| |
Percentage of
Total Portfolio |
| ||||||||||||
| First Lien Senior Secured Loans | | | | $ | 2,193,827 | | | | | | 87.0 % | | | | | $ | 2,164,910 | | | | | | 87.1 % | | |
| Second Lien Senior Secured Loans | | | | | 167,698 | | | | | | 6.6 | | | | | | 161,960 | | | | | | 6.6 | | |
| Equity Interests | | | | | 131,491 | | | | | | 5.2 | | | | | | 119,905 | | | | | | 4.8 | | |
| Preferred Equity | | | | | 29,723 | | | | | | 1.2 | | | | | | 37,713 | | | | | | 1.5 | | |
| Warrants | | | | | — | | | | | | 0.0 | | | | | | — | | | | | | 0.0 | | |
| Total | | | | $ | 2,522,739 | | | | | | 100.0 % | | | | | $ | 2,484,488 | | | | | | 100.0 % | | |
| | | |
As of December 31, 2021
|
| |||||||||||||||||||||
| | | |
Amortized Cost
|
| |
Percentage of
Total Portfolio |
| |
Fair Value
|
| |
Percentage of
Total Portfolio |
| ||||||||||||
| United States | | | | $ | 2,071,058 | | | | | | 89.5 % | | | | | $ | 2,061,372 | | | | | | 90.0 % | | |
| Cayman Islands | | | | | 116,916 | | | | | | 5.1 | | | | | | 101,888 | | | | | | 4.5 | | |
| United Kingdom | | | | | 41,736 | | | | | | 1.8 | | | | | | 43,658 | | | | | | 1.9 | | |
| Ireland | | | | | 27,315 | | | | | | 1.2 | | | | | | 28,050 | | | | | | 1.2 | | |
| Luxembourg | | | | | 24,848 | | | | | | 1.1 | | | | | | 24,973 | | | | | | 1.1 | | |
| Germany | | | | | 20,657 | | | | | | 0.9 | | | | | | 20,352 | | | | | | 0.9 | | |
| Guernsey | | | | | 3,499 | | | | | | 0.2 | | | | | | 3,528 | | | | | | 0.2 | | |
| Belgium | | | | | 2,372 | | | | | | 0.1 | | | | | | 2,424 | | | | | | 0.1 | | |
| Canada | | | | | 2,195 | | | | | | 0.1 | | | | | | 2,232 | | | | | | 0.1 | | |
| Israel | | | | | 386 | | | | | | 0.0 | | | | | | 391 | | | | | | 0.0 | | |
| Sweden | | | | | 185 | | | | | | 0.0 | | | | | | 171 | | | | | | 0.0 | | |
| Australia | | | | | 217 | | | | | | 0.0 | | | | | | 66 | | | | | | 0.0 | | |
| Total | | | | $ | 2,311,384 | | | | | | 100.0 % | | | | | $ | 2,289,105 | | | | | | 100.0 % | | |
| | | |
As of December 31, 2020
|
| |||||||||||||||||||||
| | | |
Amortized Cost
|
| |
Percentage of
Total Portfolio |
| |
Fair Value
|
| |
Percentage of
Total Portfolio |
| ||||||||||||
| United States | | | | $ | 2,094,741 | | | | | | 83.0 % | | | | | $ | 2,055,861 | | | | | | 82.7 % | | |
| United Kingdom | | | | | 106,768 | | | | | | 4.2 | | | | | | 110,706 | | | | | | 4.5 | | |
| Cayman Islands | | | | | 90,964 | | | | | | 3.7 | | | | | | 73,756 | | | | | | 3.0 | | |
| Luxembourg | | | | | 51,840 | | | | | | 2.1 | | | | | | 56,010 | | | | | | 2.3 | | |
| Germany | | | | | 38,773 | | | | | | 1.5 | | | | | | 43,085 | | | | | | 1.7 | | |
| Israel | | | | | 34,414 | | | | | | 1.4 | | | | | | 35,068 | | | | | | 1.4 | | |
| Ireland | | | | | 20,805 | | | | | | 0.8 | | | | | | 21,097 | | | | | | 0.8 | | |
| Jersey | | | | | 17,819 | | | | | | 0.7 | | | | | | 19,206 | | | | | | 0.8 | | |
| Sweden | | | | | 18,428 | | | | | | 0.7 | | | | | | 17,984 | | | | | | 0.7 | | |
| Australia | | | | | 14,099 | | | | | | 0.6 | | | | | | 15,707 | | | | | | 0.6 | | |
| France | | | | | 13,142 | | | | | | 0.5 | | | | | | 13,946 | | | | | | 0.6 | | |
| Netherlands | | | | | 11,036 | | | | | | 0.4 | | | | | | 11,479 | | | | | | 0.5 | | |
| Canada | | | | | 9,910 | | | | | | 0.4 | | | | | | 10,583 | | | | | | 0.4 | | |
| Total | | | | $ | 2,522,739 | | | | | | 100.0 % | | | | | $ | 2,484,488 | | | | | | 100.0 % | | |
| | | |
As of December 31, 2021
|
| |||||||||||||||||||||
| | | |
Amortized Cost
|
| |
Percentage of
Total Portfolio |
| |
Fair Value
|
| |
Percentage of
Total Portfolio |
| ||||||||||||
| Aerospace & Defense | | | | $ | 309,458 | | | | | | 13.4 % | | | | | $ | 282,598 | | | | | | 12.3 % | | |
| Services: Business | | | | | 226,035 | | | | | | 9.8 | | | | | | 225,437 | | | | | | 9.8 | | |
| High Tech Industries | | | | | 182,811 | | | | | | 7.9 | | | | | | 183,069 | | | | | | 8.0 | | |
| Consumer Goods: Non-Durable | | | | | 179,733 | | | | | | 7.8 | | | | | | 182,063 | | | | | | 8.0 | | |
| Investment Vehicles (2) | | | | | 165,033 | | | | | | 7.1 | | | | | | 169,881 | | | | | | 7.4 | | |
| Transportation: Cargo | | | | | 103,012 | | | | | | 4.5 | | | | | | 106,458 | | | | | | 4.7 | | |
| Healthcare & Pharmaceuticals | | | | | 102,116 | | | | | | 4.4 | | | | | | 100,771 | | | | | | 4.4 | | |
| Automotive | | | | | 87,597 | | | | | | 3.8 | | | | | | 88,555 | | | | | | 3.9 | | |
| Retail | | | | | 83,036 | | | | | | 3.6 | | | | | | 83,064 | | | | | | 3.6 | | |
| Wholesale | | | | | 77,737 | | | | | | 3.4 | | | | | | 80,070 | | | | | | 3.5 | | |
| Energy: Oil & Gas | | | | | 69,588 | | | | | | 3.0 | | | | | | 79,548 | | | | | | 3.5 | | |
| Consumer Goods: Durable | | | | | 83,903 | | | | | | 3.6 | | | | | | 76,575 | | | | | | 3.3 | | |
| Transportation: Consumer | | | | | 80,027 | | | | | | 3.5 | | | | | | 69,040 | | | | | | 3.0 | | |
| Construction & Building | | | | | 70,256 | | | | | | 3.0 | | | | | | 68,570 | | | | | | 3.0 | | |
| Capital Equipment | | | | | 65,129 | | | | | | 2.8 | | | | | | 64,841 | | | | | | 2.8 | | |
| FIRE: Insurance | | | | | 62,165 | | | | | | 2.7 | | | | | | 63,123 | | | | | | 2.8 | | |
| Hotel, Gaming & Leisure | | | | | 53,232 | | | | | | 2.3 | | | | | | 51,956 | | | | | | 2.3 | | |
| Media: Diversified & Production | | | | | 46,420 | | | | | | 2.0 | | | | | | 44,835 | | | | | | 2.0 | | |
| Telecommunications | | | | | 40,938 | | | | | | 1.8 | | | | | | 41,570 | | | | | | 1.8 | | |
| Services: Consumer | | | | | 40,467 | | | | | | 1.8 | | | | | | 41,236 | | | | | | 1.8 | | |
|
Media: Advertising, Printing & Publishing
|
| | | | 50,389 | | | | | | 2.2 | | | | | | 39,459 | | | | | | 1.7 | | |
| Containers, Packaging, & Glass | | | | | 27,379 | | | | | | 1.2 | | | | | | 27,378 | | | | | | 1.2 | | |
| Chemicals, Plastics & Rubber | | | | | 26,135 | | | | | | 1.1 | | | | | | 26,863 | | | | | | 1.2 | | |
| FIRE: Finance (1) | | | | | 24,245 | | | | | | 1.0 | | | | | | 24,452 | | | | | | 1.1 | | |
| Beverage, Food & Tobacco | | | | | 7,563 | | | | | | 0.3 | | | | | | 19,755 | | | | | | 0.9 | | |
| Banking | | | | | 18,370 | | | | | | 0.8 | | | | | | 18,690 | | | | | | 0.8 | | |
| Consumer Goods: Wholesale | | | | | 14,870 | | | | | | 0.6 | | | | | | 14,827 | | | | | | 0.6 | | |
|
Media: Broadcasting and Subscription
|
| | | | 8,740 | | | | | | 0.4 | | | | | | 8,979 | | | | | | 0.4 | | |
| Hospitality Holdings | | | | | 5,000 | | | | | | 0.2 | | | | | | 5,442 | | | | | | 0.2 | | |
| Total | | | | $ | 2,311,384 | | | | | | 100.0 % | | | | | $ | 2,289,105 | | | | | | 100.0 % | | |
| | | |
As of December 31, 2020
|
| |||||||||||||||||||||
| | | |
Amortized Cost
|
| |
Percentage of
Total Portfolio |
| |
Fair Value
|
| |
Percentage of
Total Portfolio |
| ||||||||||||
| Aerospace & Defense | | | | $ | 331,174 | | | | | | 13.1 % | | | | | $ | 296,553 | | | | | | 11.9 % | | |
| High Tech Industries | | | | | 294,046 | | | | | | 11.7 | | | | | | 295,486 | | | | | | 11.9 | | |
| Healthcare & Pharmaceuticals | | | | | 219,147 | | | | | | 8.7 | | | | | | 221,605 | | | | | | 8.9 | | |
| Capital Equipment | | | | | 188,123 | | | | | | 7.5 | | | | | | 193,287 | | | | | | 7.8 | | |
| Consumer Goods: Non-Durable | | | | | 190,216 | | | | | | 7.5 | | | | | | 189,229 | | | | | | 7.5 | | |
| Services: Business | | | | | 181,037 | | | | | | 7.1 | | | | | | 175,560 | | | | | | 7.1 | | |
| Transportation: Cargo | | | | | 118,320 | | | | | | 4.7 | | | | | | 118,352 | | | | | | 4.8 | | |
| Construction & Building | | | | | 105,567 | | | | | | 4.2 | | | | | | 104,999 | | | | | | 4.2 | | |
| Services: Consumer | | | | | 76,341 | | | | | | 3.0 | | | | | | 78,697 | | | | | | 3.2 | | |
| Wholesale | | | | | 78,248 | | | | | | 3.1 | | | | | | 78,042 | | | | | | 3.1 | | |
| Chemicals, Plastics & Rubber | | | | | 75,808 | | | | | | 3.0 | | | | | | 76,463 | | | | | | 3.1 | | |
| Energy: Oil & Gas | | | | | 68,198 | | | | | | 2.7 | | | | | | 68,807 | | | | | | 2.7 | | |
| FIRE: Insurance (1) | | | | | 65,017 | | | | | | 2.6 | | | | | | 67,125 | | | | | | 2.7 | | |
| Automotive | | | | | 66,470 | | | | | | 2.6 | | | | | | 66,100 | | | | | | 2.7 | | |
| Transportation: Consumer | | | | | 71,750 | | | | | | 2.8 | | | | | | 61,243 | | | | | | 2.5 | | |
| Consumer Goods: Durable | | | | | 59,399 | | | | | | 2.3 | | | | | | 58,065 | | | | | | 2.3 | | |
| Hotel, Gaming & Leisure | | | | | 52,389 | | | | | | 2.1 | | | | | | 49,893 | | | | | | 2.0 | | |
| Media: Diversified & Production | | | | | 47,810 | | | | | | 1.9 | | | | | | 48,470 | | | | | | 2.0 | | |
| Media: Broadcasting & Subscription | | | | | 43,299 | | | | | | 1.7 | | | | | | 45,036 | | | | | | 1.8 | | |
|
Media: Advertising, Printing & Publishing
|
| | | | 47,143 | | | | | | 1.9 | | | | | | 41,140 | | | | | | 1.7 | | |
| Retail | | | | | 39,050 | | | | | | 1.5 | | | | | | 39,050 | | | | | | 1.6 | | |
| Telecommunications | | | | | 21,680 | | | | | | 0.9 | | | | | | 21,543 | | | | | | 0.9 | | |
| Energy: Electricity | | | | | 21,979 | | | | | | 0.9 | | | | | | 21,249 | | | | | | 0.9 | | |
| Beverage, Food & Tobacco | | | | | 12,087 | | | | | | 0.5 | | | | | | 21,024 | | | | | | 0.8 | | |
| Banking | | | | | 14,058 | | | | | | 0.6 | | | | | | 13,622 | | | | | | 0.5 | | |
| Containers, Packaging, & Glass | | | | | 11,659 | | | | | | 0.5 | | | | | | 11,781 | | | | | | 0.5 | | |
| FIRE: Finance (1) | | | | | 11,830 | | | | | | 0.5 | | | | | | 11,778 | | | | | | 0.5 | | |
| FIRE: Real Estate (1) | | | | | 10,894 | | | | | | 0.4 | | | | | | 10,289 | | | | | | 0.4 | | |
| | | | | $ | 2,522,739 | | | | | | 100.0 % | | | | | $ | 2,484,488 | | | | | | 100.0 % | | |
| | | |
For the Year Ended
|
|
| | | |
December 31, 2019
(1)
|
|
| Interest income | | |
$53,494
|
|
| Fee income | | |
217
|
|
| Total revenues | | |
53,711
|
|
| Credit facility expenses | | |
22,008
|
|
| Other fees and expenses | | |
6,661
|
|
| Total expenses | | |
28,669
|
|
| Net investment income | | |
25,042
|
|
| Net realized gains | | |
—
|
|
| Net change in unrealized appreciation (depreciation) on investments | | |
—
|
|
| Net increase in members’ capital from operations | | |
$25,042
|
|
| | | |
As of
|
|
| | | |
December 31, 2021
|
|
| Total investments | | |
$
501,545
|
|
| Weighted average yield on investments | | |
6.5%
|
|
| Number of borrowers in ISLP | | |
27
|
|
| Largest portfolio company investment | | |
$
40,071
|
|
| Total of five largest portfolio company investments | | |
$
171,291
|
|
| Unfunded commitments | | |
$
105
|
|
|
Currency
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above
Index (1) |
| |
Interest
Rate |
| |
Maturity
Date |
| |
Currency
|
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of Members’
Equity |
| ||||||||||||||||||
| Australian Dollar | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Healthcare & Pharmaceuticals | | | Datix Bidco Limited | | | First Lien Senior Secured Loan | | |
BBSW+ 4.00%
|
| | | | 4.25 % | | | | | | 4/28/2025 | | | |
AUD
|
| | | | 4,169 | | | | | | 3,289 | | | | | | 3,028 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Healthcare & Pharmaceuticals
Total |
| | | | 3,289 | | | | | | 3,028 | | | | | | 4.9 % | | | |||
| | | |
Information Technology Services
|
| |
LEAP Legal Software PTY Ltd
|
| | First Lien Senior Secured Loan | | |
BBSY+ 5.75%
|
| | | | 6.75 % | | | | | | 3/12/2025 | | | |
AUD
|
| | | | 30,093 | | | | | | 22,867 | | | | | | 21,856 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Information Technology Services
Total |
| | | | 22,867 | | | | | | 21,856 | | | | | | 35.1 % | | | |||
| | | |
Media: Advertising, Printing &
Publishing |
| | TGI Sport Bidco Pty Ltd | | | First Lien Senior Secured Loan | | |
BBSY+ 7.00%
|
| | | | 7.50 % | | | | | | 4/30/2026 | | | |
AUD
|
| | | | 9,610 | | | | | | 6,886 | | | | | | 6,631 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Media: Advertising, Printing &
Publishing Total |
| | | | 6,886 | | | | | | 6,631 | | | | | | 10.6 % | | | |||
| | | | Services: Consumer | | | Zeppelin BidCo Pty Limited | | | First Lien Senior Secured Loan | | |
BBSY+ 6.00%
|
| | | | 5.12 % | | | | | | 6/28/2024 | | | |
AUD
|
| | | | 20,415 | | | | | | 16,045 | | | | | | 14,827 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Services: Consumer Total | | | | | 16,045 | | | | | | 14,827 | | | | | | 23.8 % | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Australian Dollar Total | | | | | 49,087 | | | | | | 46,342 | | | | | | 74.4 % | | | |||
| British Pounds | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Healthcare & Pharmaceuticals | | | Datix Bidco Limited | | |
Second Lien Senior Secured Loan
|
| |
L+ 7.75%
|
| | | | 8.21 % | | | | | | 4/27/2026 | | | |
£
|
| | | | 963 | | | | | | 1,323 | | | | | | 1,303 | | | | | | | | |
| | | | | | | Datix Bidco Limited | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 4.50%
|
| | | | 4.96 % | | | | | | 10/28/2024 | | | |
£
|
| | | | 12,013 | | | | | | 16,916 | | | | | | 16,255 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Healthcare & Pharmaceuticals
Total |
| | | | 18,239 | | | | | | 17,558 | | | | | | 28.2 % | | | |||
| | | | High Tech Industries | | | Armstrong Bidco Limited | | | First Lien Senior Secured Loan | | |
SONIA+ 4.75%
|
| | | | 5.00 % | | | | | | 4/30/2025 | | | |
£
|
| | | | 5,602 | | | | | | 7,711 | | | | | | 7,581 | | | | |||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | High Tech Industries Total | | | | | 7,711 | | | | | | 7,581 | | | | | | 12.2 % | | | |||
| | | |
Media: Diversified & Production
|
| |
International Entertainment
Investments Limited |
| | First Lien Senior Secured Loan | | |
GBP LIBOR+ 4.75%
|
| | | | 5.06 % | | | | | | 5/31/2023 | | | |
£
|
| | | | 8,734 | | | | | | 12,255 | | | | | | 11,782 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Media: Diversified & Production
Total |
| | | | 12,255 | | | | | | 11,782 | | | | | | 18.9 % | | | |||
| | | | Services: Business | | | Comet Bidco Limited | | | First Lien Senior Secured Loan | | |
GBP LIBOR+ 5.25%
|
| | | | 5.42 % | | | | | | 9/27/2024 | | | |
£
|
| | | | 7,362 | | | | | | 9,460 | | | | | | 9,249 | | | | | | | | |
| | | | | | | Learning Pool Facility B | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 6.09 % | | | | | | 7/7/2028 | | | |
£
|
| | | | 21,000 | | | | | | 28,584 | | | | | | 28,417 | | | | | | | | |
| | | | | | | Opus2 | | | First Lien Senior Secured Loan | | |
SONIA+ 5.50%
|
| | | | 5.55 % | | | | | | 5/5/2028 | | | |
£
|
| | | | 12,151 | | | | | | 16,326 | | | | | | 16,443 | | | | | | | | |
| | | | | | | Parcel2Go Facility B | | | First Lien Senior Secured Loan | | |
SONIA+ 5.75%
|
| | | | 5.80 % | | | | | | 7/15/2028 | | | |
£
|
| | | | 12,395 | | | | | | 16,619 | | | | | | 16,689 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Services: Business Total | | | | | 70,989 | | | | | | 70,798 | | | | | | 113.7 % | | | |||
| | | | Services: Consumer | | | Surrey Bidco Limited | | | First Lien Senior Secured Loan | | |
GBP LIBOR+ 7.00%
|
| | | | 7.50 % | | | | | | 5/11/2026 | | | |
£
|
| | | | 4,979 | | | | | | 6,732 | | | | | | 5,929 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Services: Consumer Total | | | | | 6,732 | | | | | | 5,929 | | | | | | 9.5 % | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | British Pounds Total | | | | | 115,926 | | | | | | 113,648 | | | | | | 182.5 % | | | |||
| Canadian Dollar | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
Media: Diversified & Production
|
| | 9 Story Media Group Inc. | | |
First Lien Senior Secured Loan—
Revolver |
| |
CDOR+ 5.50%
|
| | | | 6.25 % | | | | | | 4/30/2026 | | | |
CAD
|
| | | | 16 | | | | | | 13 | | | | | | 13 | | | | | | | | |
| | | | | | | 9 Story Media Group Inc. | | | First Lien Senior Secured Loan | | |
CDOR+ 5.50%
|
| | | | 6.25 % | | | | | | 4/30/2026 | | | |
CAD
|
| | | | 7,164 | | | | | | 5,688 | | | | | | 5,669 | | | | | | | | |
|
Currency
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above
Index (1) |
| |
Interest
Rate |
| |
Maturity
Date |
| |
Currency
|
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of Members’
Equity |
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Media: Diversified & Production
Total |
| | | | 5,701 | | | | | | 5,682 | | | | | | 9.1 % | | | |||
| | | | Retail | | | New Look Vision Group | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
CDOR+ 5.25%
|
| | | | 6.25 % | | | | | | 5/26/2028 | | | |
CAD
|
| | | | 18,056 | | | | | | 14,752 | | | | | | 14,288 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Retail Total | | | | | 14,752 | | | | | | 14,288 | | | | | | 22.9 % | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Canadian Dollar Total | | | | | 20,453 | | | | | | 19,970 | | | | | | 32.0 % | | | |||
| Danish Krone | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | High Tech Industries | | | VPARK BIDCO AB | | | First Lien Senior Secured Loan | | |
CIBOR+ 4.00%
|
| | | | 4.75 % | | | | | | 3/10/2025 | | | |
DKK
|
| | | | 56,429 | | | | | | 9,231 | | | | | | 8,628 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | High Tech Industries Total | | | | | 9,231 | | | | | | 8,628 | | | | | | 13.9 % | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Danish Krone Total | | | | | 9,231 | | | | | | 8,628 | | | | | | 13.9 % | | | |||
| European Currency | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | FIRE: Insurance | | | MRHT Facility A | | | First Lien Senior Secured Loan | | |
EURIBOR+ 5.50%
|
| | | | 5.50 % | | | | | | 7/26/2028 | | | |
€
|
| | | | 21,335 | | | | | | 24,521 | | | | | | 24,257 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | FIRE: Insurance Total | | | | | 24,521 | | | | | | 24,257 | | | | | | 39.0 % | | | |||
| | | | Healthcare & Pharmaceuticals | | | Mertus 522. GmbH | | |
First Lien Senior Secured Loan—
Delayed Draw |
| |
EURIBOR+ 6.25%
|
| | | | 6.25 % | | | | | | 5/28/2026 | | | |
€
|
| | | | 12,999 | | | | | | 15,680 | | | | | | 14,780 | | | | | | | | |
| | | | | | | Mertus 522. GmbH | | | First Lien Senior Secured Loan | | |
EURIBOR+ 6.25%
|
| | | | 6.25 % | | | | | | 5/28/2026 | | | |
€
|
| | | | 22,244 | | | | | | 26,830 | | | | | | 25,291 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Healthcare & Pharmaceuticals
Total |
| | | | 42,510 | | | | | | 40,071 | | | | | | 64.4 % | | | |||
| | | |
Media: Diversified & Production
|
| | 9 Story Media Group Inc. | | | First Lien Senior Secured Loan | | |
EURIBOR+ 5.25%
|
| | | | 5.25 % | | | | | | 4/30/2026 | | | |
€
|
| | | | 3,859 | | | | | | 4,694 | | | | | | 4,388 | | | | | | | | |
| | | | | | | Aptus 1724 Gmbh | | | First Lien Senior Secured Loan | | |
EURIBOR+ 6.00%
|
| | | | 6.25 % | | | | | | 2/23/2028 | | | |
€
|
| | | | 35,000 | | | | | | 40,944 | | | | | | 39,795 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Media: Diversified & Production
Total |
| | | | 45,638 | | | | | | 44,183 | | | | | | 71.0 % | | | |||
| | | | Services: Business | | | iBanFirst Facility B | | | First Lien Senior Secured Loan | | |
EURIBOR+ 8.50%
|
| | | | 10.00 % | | | | | | 7/13/2028 | | | |
€
|
| | | | 10,058 | | | | | | 11,387 | | | | | | 11,437 | | | | | | | | |
| | | | | | |
SumUp Holdings Luxembourg S.à.r.l.
|
| | First Lien Senior Secured Loan | | |
EURIBOR+ 8.50%
|
| | | | 10.00 % | | | | | | 2/17/2026 | | | |
€
|
| | | | 21,000 | | | | | | 25,038 | | | | | | 23,877 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Services: Business Total
|
| | |
|
36,425
|
| | | |
|
35,314
|
| | | |
|
56.7
%
|
| | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | European Currency Total | | | | | 149,094 | | | | | | 143,825 | | | | | | 231.1 % | | | |||
| Norwegian Krone | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | High Tech Industries | | | VPARK BIDCO AB | | | First Lien Senior Secured Loan | | |
NIBOR+ 4.00%
|
| | | | 4.75 % | | | | | | 3/10/2025 | | | |
NOK
|
| | | | 73,280 | | | | | | 8,651 | | | | | | 8,310 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | High Tech Industries Total | | | | | 8,651 | | | | | | 8,310 | | | | | | 13.3 % | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Norwegian Krone Total | | | | | 8,651 | | | | | | 8,310 | | | | | | 13.3 % | | | |||
| U.S. Dollars | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Automotive | | | CST Buyer Company | | | First Lien Senior Secured Loan | | |
L+ 5.55%
|
| | | | 6.50 % | | | | | | 10/3/2025 | | | |
$
|
| | | | 14,927 | | | | | | 14,927 | | | | | | 14,927 | | | | | | | | |
| | | | | | | Cardo | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 6.50 % | | | | | | 5/12/2028 | | | |
$
|
| | | | 9,653 | | | | | | 9,560 | | | | | | 9,653 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Automotive Total | | | | | 24,487 | | | | | | 24,580 | | | | | | 39.5 % | | | |||
| | | | Chemicals, Plastics & Rubber | | | V Global Holdings LLC | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 7.00 % | | | | | | 12/22/2027 | | | |
$
|
| | | | 23,634 | | | | | | 23,634 | | | | | | 23,634 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Chemicals, Plastics & Rubber
Total |
| | | | 23,634 | | | | | | 23,634 | | | | | | 38.0 % | | | |||
| | | | Healthcare & Pharmaceuticals | | | Golden State Buyer, Inc. | | | First Lien Senior Secured Loan | | |
L+ 4.75%
|
| | | | 5.50 % | | | | | | 6/22/2026 | | | |
$
|
| | | | 14,779 | | | | | | 14,709 | | | | | | 14,733 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Healthcare & Pharmaceuticals
Total |
| | | | 14,709 | | | | | | 14,733 | | | | | | 23.7 % | | | |||
| | | | High Tech Industries | | | CB Nike IntermediateCo Ltd | | |
First Lien Senior Secured Loan—
Revolver |
| |
L+ 4.75%
|
| | | | 5.75 % | | | | | | 10/31/2025 | | | |
$
|
| | | | 4,384 | | | | | | 4,384 | | | | | | 4,384 | | | | | | | | |
| | | | | | | CB Nike IntermediateCo Ltd | | | First Lien Senior Secured Loan | | |
L+ 4.75%
|
| | | | 5.75 % | | | | | | 10/31/2025 | | | |
$
|
| | | | 34,367 | | | | | | 34,367 | | | | | | 34,367 | | | | | | | | |
|
Currency
|
| |
Industry
|
| |
Portfolio Company
|
| |
Investment Type
|
| |
Spread Above
Index (1) |
| |
Interest
Rate |
| |
Maturity
Date |
| |
Currency
|
| |
Principal/Shares
(9)
|
| |
Cost
|
| |
Market
Value |
| |
% of Members’
Equity |
| ||||||||||||||||||
| | | | | | | Utimaco, Inc. | | | First Lien Senior Secured Loan | | |
L+ 4.00%
|
| | | | 4.10 % | | | | | | 8/9/2027 | | | |
$
|
| | | | 14,701 | | | | | | 14,701 | | | | | | 14,701 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | High Tech Industries Total | | | | | 53,452 | | | | | | 53,452 | | | | | | 85.8 % | | | |||
| | | |
Media: Broadcasting and Subscription Industry
|
| | Lightning Finco Limited | | | First Lien Senior Secured Loan | | |
L+ 5.75%
|
| | | | 6.50 % | | | | | | 7/14/2028 | | | |
$
|
| | | | 21,000 | | | | | | 20,790 | | | | | | 21,000 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Media: Broadcasting and
Subscription Total |
| | | | 20,790 | | | | | | 21,000 | | | | | | 33.7 % | | | |||
| | | | Services: Business | | | Chamber Bidco Limited | | | First Lien Senior Secured Loan | | |
L+ 6.00%
|
| | | | 6.50 % | | | | | | 6/7/2028 | | | |
$
|
| | | | 23,423 | | | | | | 23,198 | | | | | | 23,423 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Services: Business Total | | | | | 23,198 | | | | | | 23,423 | | | | | | 37.6 % | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | U.S. Dollars Total | | | | | 160,270 | | | | | | 160,822 | | | | | | 258.3 % | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total | | | | | 512,712 | | | | | | 501,545 | | | | | | 805.5 % | | | |||
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| |
Currency Purchased
|
| |
Currency Sold
|
| |
Counterparty
|
| |
Settlement Date
|
| |
Unrealized
Appreciation (Depreciation) (8) |
| ||||||
| | AUSTRALIAN DOLLARS 189 | | | EURO 121 | | | Morgan Stanley | | | | | 1/21/2022 | | | | | | — | | |
| | AUSTRALIAN DOLLARS 731 | | | US DOLLARS 532 | | | Morgan Stanley | | | | | 1/21/2022 | | | | | | — | | |
| | EURO 2,038 | | | AUSTRALIAN DOLLARS 3,166 | | | Morgan Stanley | | | | | 1/21/2022 | | | | | | 16 | | |
| | EURO 683 | | | CANADIAN DOLLARS 982 | | | Standard Chartered Bank | | | | | 1/21/2022 | | | | | | (2 ) | | |
| | EURO 892 | | | DANISH KRONE 6,643 | | | Standard Chartered Bank | | | | | 1/21/2022 | | | | | | (1 ) | | |
| | EURO 8,236 | | | BRITISH POUNDS 6959 | | | Morgan Stanley | | | | | 1/21/2022 | | | | | | (57 ) | | |
| | EURO 884 | | | NORWEGIAN KRONE 8,626 | | | Standard Chartered Bank | | | | | 1/21/2022 | | | | | | 27 | | |
| | EURO 15,594 | | | US DOLLARS 18,205 | | | Standard Chartered Bank | | | | | 1/21/2022 | | | | | | (477 ) | | |
| | EURO 5,379 | | | US DOLLARS 6,110 | | | Standard Chartered Bank | | | | | 1/21/2022 | | | | | | 5 | | |
| | US DOLLARS 9,207 | | | AUSTRALIAN DOLLARS 12,254 | | | Morgan Stanley | | | | | 1/21/2022 | | | | | | 299 | | |
| | US DOLLARS 3,087 | | | CANADIAN DOLLARS 3,803 | | | Standard Chartered Bank | | | | | 1/21/2022 | | | | | | 75 | | |
| | US DOLLARS 4,033 | | | DANISH KRONE 25,714 | | | Standard Chartered Bank | | | | | 1/21/2022 | | | | | | 102 | | |
| | US DOLLARS 33,462 | | | EURO 28,674 | | | Morgan Stanley | | | | | 1/21/2022 | | | | | | 863 | | |
| | US DOLLARS 5,022 | | | EURO 4,420 | | | Goldman Sachs | | | | | 1/21/2022 | | | | | | (3 ) | | |
| | US DOLLARS 948 | | | EURO 840 | | | Morgan Stanley | | | | | 1/21/2022 | | | | | | (7 ) | | |
| | US DOLLARS 609 | | | EURO 540 | | | Morgan Stanley | | | | | 1/21/2022 | | | | | | (5 ) | | |
| | US DOLLARS 37,224 | | | BRITISH POUNDS 26,939 | | | Goldman Sachs | | | | | 1/21/2022 | | | | | | 756 | | |
| | US DOLLARS 3,993 | | | NORWEGIAN KRONE 33,392 | | | Standard Chartered Bank | | | | | 1/21/2022 | | | | | | 209 | | |
| | | | | | | | | | | | | | | | | | | 1,800 | | |
| | | |
As of
|
| |||
| | | |
December 31, 2021
|
| |||
| Investments at fair value (cost—$512,712) | | | | $ | 501,545 | | |
| Cash | | | | | 6,830 | | |
| Foreign cash | | | | | 3,937 | | |
| Deferred financing costs | | | | | 1,981 | | |
| Other assets | | | | | 7,347 | | |
|
Total assets
|
| | | $ | 521,640 | | |
| Debt | | | | $ | 272,133 | | |
| Subordinated notes payable to members | | | | | 176,336 | | |
| Dividend payable | | | | | 1,150 | | |
| Unrealized depreciation on forward currency exchange contracts | | | | | 61 | | |
| Other payables | | | | | 9,693 | | |
|
Total liabilities
|
| | | $ | 459,373 | | |
|
Members’ equity
|
| | | | 62,267 | | |
|
Total liabilities and members’ equity
|
| | | $ | 521,640 | | |
| | | |
For the Year
Ended December 31, |
| |||
| | | |
2021
|
| |||
| Investment Income | | | | | | | |
| Interest Income | | | | $ | 21,970 | | |
| Other | | | | | — | | |
|
Total investment income
|
| | | | 21,970 | | |
| Expenses | | | | | | | |
| Interest and debt financing expenses | | | | | 4,926 | | |
| Interest expense on members subordinated notes | | | | | 11,467 | | |
| General and administrative expenses | | | | | 1,724 | | |
|
Total expenses
|
| | | | 18,117 | | |
|
Net investment income
|
| | | | 3,853 | | |
| Net realized and unrealized gain (losses) | | | | | | | |
| Net realized gain (loss) on investments | | | | | (1,655 ) | | |
| Net realized gain (loss) on foreign currency transactions | | | | | 3,898 | | |
| Net realized gain (loss) on foreign currency of debt | | | | | 2,466 | | |
| Net realized gain (loss) on forward contracts | | | | | 1,344 | | |
| Net change in unrealized appreciation on foreign currency | | | | | (240 ) | | |
| Net change in unrealized appreciation from foreign currency translation of debt | | | | | 6,481 | | |
|
Net change in unrealized appreciation from foreign currency translation of Subordinated Notes
|
| | | | 2,050 | | |
| Net change in unrealized appreciation (depreciation) on forward contracts | | | | | 1,800 | | |
| Net change in unrealized appreciation (depreciation) on investments | | | | | (11,167 ) | | |
|
Net gain (loss) on investments
|
| | | | 4,977 | | |
|
Net increase (decrease) in members’ equity resulting from operations
|
| | | $ | 8,830 | | |
| | | |
Fair Value Measurements
|
| |||||||||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Measured at
Net Asset Value (2) |
| |
Total
|
| |||||||||||||||
| Investments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| First Lien Senior Secured Loans | | | | $ | — | | | | | $ | 99,785 | | | | | $ | 1,674,890 | | | | | $ | — | | | | | $ | 1,774,675 | | |
| Second Lien Senior Secured Loans | | | | | — | | | | | | 11,495 | | | | | | 107,066 | | | | | | — | | | | | | 118,561 | | |
|
Subordinated Note in Investment Vehicles
(1)
|
| | | | — | | | | | | — | | | | | | 125,437 | | | | | | — | | | | | | 125,437 | | |
| Subordinated Debt | | | | | — | | | | | | — | | | | | | 20,027 | | | | | | — | | | | | | 20,027 | | |
|
Equity Interest in Investment Vehicles
(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 44,444 | | | | | | 44,444 | | |
| Equity Interests | | | | | — | | | | | | — | | | | | | 151,844 | | | | | | — | | | | | | 151,844 | | |
| Preferred Equity | | | | | — | | | | | | — | | | | | | 53,991 | | | | | | — | | | | | | 53,991 | | |
| Warrants | | | | | — | | | | | | — | | | | | | 126 | | | | | | — | | | | | | 126 | | |
| Total Investments | | | | $ | — | | | | | $ | 111,280 | | | | | $ | 2,133,381 | | | | | $ | 44,444 | | | | | $ | 2,289,105 | | |
| Cash equivalents | | | | $ | 177,554 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 177,554 | | |
|
Forward currency exchange contracts (asset)
|
| | | $ | — | | | | | $ | 5,321 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,321 | | |
| | | |
Fair Value Measurements
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Investments: | | | | | | | | | | | | | | | | | | | | | | | | | |
| First Lien Senior Secured Loans | | | | $ | — | | | | | $ | 213,760 | | | | | $ | 1,951,150 | | | | | $ | 2,164,910 | | |
| Second Lien Senior Secured Loans | | | | | — | | | | | | 21,619 | | | | | | 140,341 | | | | | | 161,960 | | |
| Equity Interests | | | | | — | | | | | | — | | | | | | 119,905 | | | | | | 119,905 | | |
| Preferred Equity | | | | | — | | | | | | — | | | | | | 37,713 | | | | | | 37,713 | | |
| Warrants | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total Investments
|
| | | $ | — | | | | | $ | 235,379 | | | | | $ | 2,249,109 | | | | | $ | 2,484,488 | | |
| Cash equivalents | | | | $ | 54,952 | | | | | $ | — | | | | | $ | — | | | | | $ | 54,952 | | |
| Forward currency exchange contracts (liability) | | | | $ | — | | | | | $ | 22,614 | | | | | $ | — | | | | | $ | 22,614 | | |
| | | |
First Lien
Senior Secured Loans |
| |
Equity
Interests |
| |
Second Lien
Senior Secured Loans |
| |
Subordinated
Note in Investment Vehicles (2) |
| |
Preferred
Equity |
| |
Subordinated
Debt |
| |
Warrants
|
| |
Total
Investments |
| ||||||||||||||||||||||||
| Balance as of January 1, 2021 | | | | $ | 1,951,150 | | | | | $ | 119,905 | | | | | $ | 140,341 | | | | | $ | — | | | | | $ | 37,713 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,249,109 | | |
|
Purchases of investments and other adjustments to cost
(1)
|
| | | | 868,537 | | | | | | 26,487 | | | | | | 64,012 | | | | | | 125,437 | | | | | | 27,805 | | | | | | 19,497 | | | | | | 2 | | | | | | 1,131,777 | | |
| Paid-in-kind interest | | | | | 10,588 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 115 | | | | | | — | | | | | | 10,703 | | |
|
Net accretion of discounts (amortization of premiums)
|
| | | | 4,649 | | | | | | — | | | | | | 439 | | | | | | — | | | | | | — | | | | | | 23 | | | | | | — | | | | | | 5,111 | | |
|
Proceeds from principal repayments and sales of investments
(1)
|
| | | | (1,185,875 ) | | | | | | (3,998 ) | | | | | | (102,254 ) | | | | | | — | | | | | | (22,096 ) | | | | | | — | | | | | | — | | | | | | (1,314,223 ) | | |
|
Net change in unrealized appreciation (depreciation) on investments
|
| | | | (14,981 ) | | | | | | 7,032 | | | | | | 2,682 | | | | | | — | | | | | | 3,548 | | | | | | 392 | | | | | | 124 | | | | | | (1,203 ) | | |
|
Net realized gains (losses) on investments
|
| | | | 15,434 | | | | | | 2,418 | | | | | | 1,846 | | | | | | — | | | | | | 7,021 | | | | | | — | | | | | | — | | | | | | 26,719 | | |
| Transfers to Level 3 | | | | | 25,388 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,388 | | |
|
Balance as of December 31, 2021
|
| | | $ | 1,674,890 | | | | | $ | 151,844 | | | | | $ | 107,066 | | | | | $ | 125,437 | | | | | $ | 53,991 | | | | | $ | 20,027 | | | | | $ | 126 | | | | | $ | 2,133,381 | | |
|
Change in unrealized appreciation (depreciation) attributable to investments still held at December 31, 2021
|
| | | $ | (6,094 ) | | | | | $ | 7,355 | | | | | $ | 3,062 | | | | | $ | — | | | | | $ | 9,699 | | | | | $ | 392 | | | | | $ | 124 | | | | | $ | 14,538 | | |
| | | |
First Lien
Senior Secured Loans |
| |
First Lien
Last Out Loans |
| |
Second Lien
Senior Secured Loans |
| |
Subordinated
Debt |
| |
Equity
Interests |
| |
Preferred
Equity |
| |
Warrants
|
| |
Total
Investments |
| ||||||||||||||||||||||||
| Balance as of January 1, 2020 | | | | $ | 1,989,621 | | | | | $ | 29,300 | | | | | $ | 124,027 | | | | | $ | 15,000 | | | | | $ | 99,293 | | | | | $ | 24,318 | | | | | $ | 122 | | | | | $ | 2,281,681 | | |
|
Purchases of investments and other adjustments to cost
(1)
|
| | | | 422,917 | | | | | | 2,561 | | | | | | 21,226 | | | | | | — | | | | | | 34,753 | | | | | | 10,104 | | | | | | — | | | | | | 491,561 | | |
| Paid-in-kind interest | | | | | 7,978 | | | | | | 402 | | | | | | — | | | | | | — | | | | | | — | | | | | | 68 | | | | | | — | | | | | | 8,448 | | |
|
Net accretion of discounts (amortization of premiums)
|
| | | | 4,636 | | | | | | 70 | | | | | | 382 | | | | | | 49 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,137 | | |
|
Proceeds from principal repayments and sales of investments
(1)
|
| | | | (386,350 ) | | | | | | (32,089 ) | | | | | | (4,420 ) | | | | | | (14,801 ) | | | | | | — | | | | | | — | | | | | | — | | | | | | (437,660 ) | | |
|
Net change in unrealized appreciation (depreciation) on investments
|
| | | | (20,650 ) | | | | | | (984 ) | | | | | | (1,628 ) | | | | | | (248 ) | | | | | | (14,141 ) | | | | | | 3,223 | | | | | | (122 ) | | | | | | (34,550 ) | | |
|
Net realized gains (losses) on investments
|
| | | | 62 | | | | | | 740 | | | | | | (4,115 ) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,313 ) | | |
| Transfers out of Level 3 | | | | | (77,105 ) | | | | | | — | | | | | | (2,735 ) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (79,840 ) | | |
| Transfers to Level 3 | | | | | 10,041 | | | | | | — | | | | | | 7,604 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,645 | | |
|
Balance as of December 31, 2020
|
| | | $ | 1,951,150 | | | | | $ | — | | | | | $ | 140,341 | | | | | $ | — | | | | | $ | 119,905 | | | | | $ | 37,713 | | | | | $ | — | | | | | $ | 2,249,109 | | |
|
Change in unrealized appreciation (depreciation) attributable to investments still held at December 31, 2020
|
| | | $ | (18,223 ) | | | | | $ | — | | | | | $ | (2,528 ) | | | | | $ | — | | | | | $ | (14,141 ) | | | | | $ | 3,223 | | | | | $ | (122 ) | | | | | $ | (31,791 ) | | |
| | | |
As of December 31, 2021
|
| ||||||||||||
| | | |
Fair Value of
Level 3 Assets (1) |
| |
Valuation Technique
|
| |
Significant
Unobservable Inputs |
| |
Range of Significant
Unobservable Inputs (Weighted Average (2) ) |
| |||
| First Lien Senior Secured Loans | | | | $ | 1,376,465 | | | |
Discounted Cash Flows
|
| |
Comparative Yields
|
| |
4.9%-19.4% (8.1)%
|
|
| First Lien Senior Secured Loans | | | | | 68,877 | | | |
Comparable Company Multiple
|
| |
EBITDA Multiple
|
| |
1.0x-9.8x (7.5x)
|
|
| First Lien Senior Secured Loans | | | | | 61,707 | | | |
Comparable Company Multiple
|
| |
EBITDA Multiple
|
| |
7.3x
|
|
| | | | | | | | | | | | |
Probability weighting
of alternative outcomes |
| |
33.3%-66.7%
|
|
| First Lien Senior Secured Loans | | | | | 6,627 | | | |
Discounted Cash Flows
|
| |
Discount Rate
|
| |
10.0%
|
|
| First Lien Senior Secured Loans | | | | | 3,669 | | | |
Collateral Analysis
|
| |
Recovery Rate
|
| |
100%
|
|
| Second Lien Senior Secured Loans | | | | | 87,795 | | | |
Discounted Cash Flows
|
| |
Comparative Yields
|
| |
9.6%-13.5% (11.6)%
|
|
| Subordinated Note Investment Vehicles | | | | | 125,437 | | | |
Collateral Analysis
|
| |
Recovery Rate
|
| |
100%
|
|
| Subordinated Debt | | | | | 20,027 | | | |
Discounted Cash Flows
|
| |
Comparative Yields
|
| |
11.2%
|
|
| Equity Interests | | | | | 53,363 | | | |
Comparable Company Multiple
|
| |
EBITDA Multiple
|
| |
5.5x-24.5x (12.0x)
|
|
| Equity Interests | | | | | 92,420 | | | |
Discounted Cash Flows
|
| |
Discount Rate
|
| |
10.0%-16.4% (15.2)%
|
|
| Preferred Equity | | | | | 43,451 | | | |
Comparable Company Multiple
|
| |
EBITDA Multiple
|
| |
4.6x-13.5x (6.7x)
|
|
| Preferred Equity | | | | | 5,442 | | | |
Discounted Cash Flows
|
| |
Discount Rate
|
| |
18.0%
|
|
| Warrants | | | | | 126 | | | |
Comparable Company Multiple
|
| |
EBITDA Multiple
|
| |
5.5x-8.3x (8.3x)
|
|
| Total investments | | | | $ | 1,945,406 | | | | | | | | | | | |
| | | |
As of December 31, 2020
|
| ||||||||||||
| | | |
Fair Value of
Level 3 Assets (1) |
| |
Valuation Technique
|
| |
Significant
Unobservable Inputs |
| |
Range of Significant
Unobservable Inputs (Weighted Average (2) ) |
| |||
| First Lien Senior Secured Loans | | | | $ | 1,730,334 | | | |
Discounted Cash Flows
|
| |
Comparative Yields
|
| |
4.7%-15.2% (7.7)%
|
|
| First Lien Senior Secured Loans | | | | | 54,669 | | | |
Comparable Company Multiple
|
| |
EBITDA Multiple
|
| |
7.5x-7.5x (7.5x)
|
|
| | | | | | | | | | | | |
Probability weighting of
alternative outcomes |
| |
33.3%-66.7%
|
|
| First Lien Senior Secured Loans | | | | | 18,801 | | | |
Discounted Cash Flows
|
| |
Discount Rate
|
| |
10.0%-10.0% (10.0)%
|
|
| First Lien Senior Secured Loans | | | | | 17,907 | | | |
Collateral Analysis
|
| |
Recovery Rate
|
| |
100%
|
|
| Second Lien Senior Secured Loans | | | | | 103,764 | | | |
Discounted Cash Flows
|
| |
Comparative Yields
|
| |
8.3%-15.7% (10.5)%
|
|
| Equity Interests | | | | | 33,019 | | | |
Comparable Company Multiple
|
| |
EBITDA Multiple
|
| |
7.0x-17.0x (10.0x)
|
|
| Equity Interests | | | | | 78,780 | | | |
Discounted Cash Flows
|
| |
Discount Rate
|
| |
10.0%-16.4% (15.4)%
|
|
| Preferred Equity | | | | | 27,474 | | | |
Comparable Company Multiple
|
| |
EBITDA Multiple
|
| |
7.8x-13.3x (11.5x)
|
|
| Preferred Equity | | | | | 10,239 | | | |
Discounted Cash Flows
|
| |
Discount Rate
|
| |
10.0%
|
|
| Warrants | | | | | — | | | |
Comparable Company Multiple
|
| |
EBITDA Multiple
|
| |
7.8x
|
|
| Total investments | | | | $ | 2,074,987 | | | | | | | | | | | |
|
Portfolio Company
|
| |
Fair Value
as of December 31, 2020 |
| |
Gross
Additions |
| |
Gross
Reductions |
| |
Change in
Unrealized Gains (Losses) |
| |
Realized
Gains (Losses) |
| |
Fair Value
as of December 31, 2021 |
| |
Dividend,
Interest, and PIK Income |
| |
Other
Income |
| ||||||||||||||||||||||||
| Non-Controlled/affiliate investment | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| ADT Pizza, LLC, Equity Interest (1) | | | | $ | 15,918 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,609 | | | | | $ | — | | | | | $ | 19,527 | | | | | $ | — | | | | | $ | — | | |
| Blackbrush Oil & Gas, L.P. Equity Interest (1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Blackbrush Oil & Gas, L.P. Preferred Equity (1) | | | | | 10,239 | | | | | | — | | | | | | — | | | | | | 9,481 | | | | | | — | | | | | | 19,720 | | | | | | 989 | | | | | | — | | |
|
Blackbrush Oil & Gas, L.P. First Lien Senior Secured Loan
|
| | | | 12,089 | | | | | | 247 | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,336 | | | | | | — | | | | | | — | | |
| Direct Travel, Inc. First Lien Senior Secured Loan | | | | | 4,404 | | | | | | 362 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,766 | | | | | | 418 | | | | | | — | | |
| Direct Travel, Inc. Equity Interest (1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Direct Travel, Inc. First Lien Senior Secured Loan – Delayed Draw
|
| | | | 2,588 | | | | | | 271 | | | | | | — | | | | | | (28 ) | | | | | | — | | | | | | 2,831 | | | | | | 308 | | | | | | — | | |
|
Direct Travel, Inc. First Lien Senior Secured Loan – Delayed Draw
|
| | | | 1,313 | | | | | | 137 | | | | | | — | | | | | | (14 ) | | | | | | — | | | | | | 1,436 | | | | | | 156 | | | | | | — | | |
| Direct Travel, Inc. First Lien Senior Secured Loan | | | | | 44,212 | | | | | | 4,607 | | | | | | — | | | | | | (472 ) | | | | | | — | | | | | | 48,347 | | | | | | 5,276 | | | | | | — | | |
|
Direct Travel, Inc. First Lien Senior Secured Loan – Delayed Draw
|
| | | | 1,950 | | | | | | 2,175 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,125 | | | | | | 279 | | | | | | — | | |
| Direct Travel, Inc. First Lien Senior Secured Loan | | | | | 202 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 202 | | | | | | 14 | | | | | | — | | |
| Total Non-Controlled/affiliate investment | | | | $ | 92,915 | | | | | $ | 7,799 | | | | | $ | — | | | | | $ | 12,576 | | | | | $ | — | | | | | $ | 113,290 | | | | | $ | 7,440 | | | | | $ | — | | |
| Controlled affiliate investment | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| ACC Holdco, LLC, Preferred Equity | | | | $ | 10,828 | | | | |
$
|
—
|
| | | | $ | (10,828 ) | | | | |
$
|
(3
)
|
| | | | $ | 3 | | | | | $ | — | | | | | $ | 2,306 | | | | |
$
|
—
|
| |
|
Air Comm Corporation LLC, First Lien Senior Secured Loan
|
| | | | 26,484 | | | | | | 661 | | | | | | (27,023 ) | | | | | | (122 ) | | | | | | — | | | | | | — | | | | | | 1,948 | | | | | | — | | |
|
BCC Jetstream Holdings Aviation (On II), LLC, Equity Interest
|
| | | | 629 | | | | |
|
—
|
| | | | | — | | | | | | (629 ) | | | | | | — | | | | | | — | | | | | | 100 | | | | | | — | | |
|
BCC Jetstream Holdings Aviation (On II), LLC, First Lien
Senior Secured Loan |
| | | | 6,712 | | | | | | 665 | | | | | | — | | | | | | (750 ) | | | | | | — | | | | | | 6,627 | | | | | | 873 | | | | | | — | | |
|
BCC Jetstream Holdings Aviation (Off I), LLC, Equity Interest
|
| | | | 11,703 | | | | | | — | | | | | | — | | | | | | (1,140 ) | | | | | | — | | | | | | 10,563 | | | | | | 1,068 | | | | | | — | | |
| Gale Aviation (Offshore) Co, Equity Interest | | | | | 66,448 | | | | | | 5,329 | | | | | | — | | | | | | 1,062 | | | | | | — | | | | | | 72,839 | | | | | | 8,100 | | | | |
|
—
|
| |
|
International Senior Loan Program, LLC, Equity Interest Investment Vehicle
|
| | | | — | | | | | | 43,457 | | | | | | — | | | | | | 4,848 | | | | | | (3,861 ) | | | | | | 44,444 | | | | | | 2,636 | | | | | | — | | |
|
International Senior Loan Program, LLC, Subordinated Note Investment Vehicle
|
| | | | — | | | | | | 125,437 | | | | | | — | | | | | | — | | | | | | — | | | | | | 125,437 | | | | | | 8,058 | | | | | | — | | |
| Lightning Holdings B, LLC- Equity Interest | | | | | 7,308 | | | | | | 6,845 | | | | | | — | | | | | | 698 | | | | | | — | | | | | | 14,851 | | | | | | — | | | | |
|
—
|
| |
| Total Controlled affiliate investment | | | | $ | 130,112 | | | | | $ | 182,394 | | | | | $ | (37,851 ) | | | | | $ | 3,964 | | | | | $ | (3,858 ) | | | | | $ | 274,761 | | | | | $ | 25,089 | | | | | $ | — | | |
| Total | | | | $ | 223,027 | | | | | $ | 190,193 | | | | | $ | (37,851 ) | | | | | $ | 16,540 | | | | | $ | (3,858 ) | | | | | $ | 388,051 | | | | | $ | 32,529 | | | | | $ | — | | |
|
Portfolio Company
|
| |
Fair Value
as of December 31, 2019 |
| |
Gross
Additions |
| |
Gross
Reductions |
| |
Change in
Unrealized Gains (Losses) |
| |
Realized
Gains (Losses) |
| |
Fair Value
as of December 31, 2020 |
| |
Dividend
and Interest Income |
| |
Other
Income |
| ||||||||||||||||||||||||
| Non-Controlled/affiliate investment | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| ADT Pizza, LLC, Equity Interest (1) | | | | $ | 6,720 | | | | | $ | — | | | | | $ | — | | | | | $ | 9,198 | | | | | $ | — | | | | | $ | 15,918 | | | | | $ | — | | | | | $ | — | | |
| Blackbrush Oil & Gas, L.P. Equity Interest (1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Blackbrush Oil & Gas, L.P. Preferred Equity (1) | | | | | — | | | | | | 10,104 | | | | | | — | | | | | | 135 | | | | | | — | | | | | | 10,239 | | | | | | — | | | | | | — | | |
| Blackbrush Oil & Gas, L.P. First Lien Senior Secured Loan | | | | | — | | | | | | 12,089 | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,089 | | | | | | 321 | | | | | | — | | |
| Direct Travel, Inc. First Lien Senior Secured Loan | | | | | — | | | | | | 4,404 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,404 | | | | | | 14 | | | | | | — | | |
| Direct Travel, Inc. Equity Interest (1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Direct Travel, Inc. First Lien Senior Secured Loan – Delayed
Draw |
| | | | — | | | | | | 3,100 | | | | | | — | | | | | | (512 ) | | | | | | — | | | | | | 2,588 | | | | | | 73 | | | | | | — | | |
|
Direct Travel, Inc. First Lien Senior Secured Loan – Delayed
Draw |
| | | | — | | | | | | 1,572 | | | | | | — | | | | | | (259 ) | | | | | | — | | | | | | 1,313 | | | | | | 37 | | | | | | — | | |
| Direct Travel, Inc. First Lien Senior Secured Loan | | | | | — | | | | | | 52,948 | | | | | | — | | | | | | (8,736 ) | | | | | | — | | | | | | 44,212 | | | | | | 1,236 | | | | | | — | | |
|
Direct Travel, Inc. First Lien Senior Secured Loan – Delayed
Draw |
| | | | — | | | | | | 1,950 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,950 | | | | | | 28 | | | | | | — | | |
| Direct Travel, Inc. First Lien Senior Secured Loan | | | | | — | | | | | | 202 | | | | | | — | | | | | | — | | | | | | — | | | | | | 202 | | | | | | 157 | | | | | | 202 | | |
| Total Non-Controlled/affiliate investment | | | | $ | 6,720 | | | | | $ | 86,369 | | | | | $ | — | | | | | $ | (174 ) | | | | | $ | — | | | | | $ | 92,915 | | | | | $ | 1,866 | | | | | $ | 202 | | |
| Controlled affiliate investment | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| ACC Holdco, LLC, Preferred Equity | | | | $ | 10,828 | | | | |
$
|
—
|
| | | | $ | — | | | | |
$
|
—
|
| | | | $ | — | | | | | $ | 10,828 | | | | | $ | 868 | | | | |
$
|
—
|
| |
|
Air Comm Corporation LLC, First Lien Senior Secured Loan
|
| | | | 27,161 | | | | | | 121 | | | | | | (274 ) | | | | | | (524 ) | | | | | | — | | | | | | 26,484 | | | | | | 2,290 | | | | | | 4 | | |
|
BCC Jetstream Holdings Aviation (On II), LLC, Equity Interest
|
| | | | 1,869 | | | | |
|
—
|
| | | | | — | | | | | | (1,240 ) | | | | | | — | | | | | | 629 | | | | | | 100 | | | | | | — | | |
|
BCC Jetstream Holdings Aviation (On II), LLC, First Lien Senior Secured Loan
|
| | | | 6,363 | | | | | | 349 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,712 | | | | | | 634 | | | | | | — | | |
|
BCC Jetstream Holdings Aviation (Off I), LLC, Equity Interest
|
| | | | 13,091 | | | | | | — | | | | | | — | | | | | | (1,388 ) | | | | | | — | | | | | | 11,703 | | | | | | 1,068 | | | | | | — | | |
| Gale Aviation (Offshore) Co, Equity Interest | | | | | 57,773 | | | | | | 26,648 | | | | | | — | | | | | | (17,973 ) | | | | | | — | | | | | | 66,448 | | | | | | 6,500 | | | | |
|
—
|
| |
| Lightning Holdings B, LLC- Equity Interest | | | |
|
—
|
| | | | | 7,308 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,308 | | | | | | — | | | | |
|
—
|
| |
| Total Controlled affiliate investment | | | | $ | 117,085 | | | | | $ | 34,426 | | | | | $ | (274 ) | | | | | $ | (21,125 ) | | | | |
$
|
—
|
| | | | $ | 130,112 | | | | | $ | 11,460 | | | | | $ | 4 | | |
| Total | | | | $ | 123,805 | | | | | $ | 120,795 | | | | | $ | (274 ) | | | | | $ | (21,299 ) | | | | |
$
|
—
|
| | | | $ | 223,027 | | | | | $ | 13,326 | | | | | $ | 206 | | |
| | | |
As of December 31, 2021
|
| |
As of December 31, 2020
|
| ||||||||||||||||||||||||||||||
| | | |
Total Aggregate
Principal Amount Committed |
| |
Principal
Amount Outstanding |
| |
Carrying
Value (1) |
| |
Total Aggregate
Principal Amount Committed |
| |
Principal
Amount Outstanding |
| |
Carrying
Value (1) |
| ||||||||||||||||||
|
BCSF Revolving Credit Facility
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 425,000 | | | | | $ | 257,774 | | | | | $ | 257,774 | | |
| 2018-1 Notes | | | | | 365,700 | | | | | | 365,700 | | | | | | 364,178 | | | | | | 365,700 | | | | | | 365,700 | | | | | | 364,006 | | |
| JPM Credit Facility | | | | | — | | | | | | — | | | | | | — | | | | | | 450,000 | | | | | | 293,283 | | | | | | 293,283 | | |
| 2019-1 Debt | | | | | 352,500 | | | | | | 352,500 | | | | | | 350,969 | | | | | | 398,750 | | | | | | 398,750 | | | | | | 396,265 | | |
| Revolving Advisor Loan | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | |
| 2023 Notes | | | | | 150,000 | | | | | | 112,500 | | | | | | 111,133 | | | | | | 150,000 | | | | | | 150,000 | | | | | | 147,032 | | |
| March 2026 Notes | | | | | 300,000 | | | | | | 300,000 | | | | | | 295,260 | | | | | | — | | | | | | — | | | | | | — | | |
| October 2026 Notes | | | | | 300,000 | | | | | | 300,000 | | | | | | 293,442 | | | | | | — | | | | | | — | | | | | | — | | |
| Sumitomo Credit Facility | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Total Debt | | | | $ | 1,818,200 | | | | | $ | 1,430,700 | | | | | $ | 1,414,982 | | | | | $ | 1,839,450 | | | | | $ | 1,465,507 | | | | | $ | 1,458,360 | | |
| | | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | | |
Total
|
| |
Less than
1 year |
| |
1 — 3 years
|
| |
3 — 5 years
|
| |
More than
5 years |
| |||||||||||||||
| 2018-1 Notes | | | | $ | 365,700 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 365,700 | | |
| 2019-1 Debt | | | | | 352,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | 352,500 | | |
| 2023 Notes | | | | | 112,500 | | | | | | — | | | | | | 112,500 | | | | | | — | | | | | | — | | |
| March 2026 Notes | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | 300,000 | | | | | | — | | |
| October 2026 Notes | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | 300,000 | | | | | | — | | |
| Sumitomo Credit Facility | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Total Debt Obligations | | | | $ | 1,430,700 | | | | | $ | — | | | | | $ | 112,500 | | | | | $ | 600,000 | | | | | $ | 718,200 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Borrowing interest expense | | | | $ | 510 | | | | | $ | 14,929 | | | | | $ | 17,566 | | |
| Unused facility fee | | | | | 118 | | | | | | 365 | | | | | | 456 | | |
|
Amortization of deferred financing costs and upfront commitment fees
|
| | | | — | | | | | | 1,127 | | | | | | 1,067 | | |
|
Total interest and debt financing expenses
|
| | | $ | 628 | | | | | $ | 16,421 | | | | | $ | 19,089 | | |
|
2018-1 Notes
|
| |
Principal Amount
|
| |
Spread above Index
|
| |
Interest rate at
December 31, 2021 |
|
| Class A-1 A | | |
$ 205,900
|
| | 1.55% + 3 Month LIBOR | | |
1.68%
|
|
| Class A-1 B | | |
45,000
|
| |
1.50% + 3 Month LIBOR (first 24 months)
|
| |
1.93%
|
|
| | | | | | | 1.80% + 3 Month LIBOR (thereafter) | | | | |
| Class A-2 | | |
55,100
|
| | 2.15% + 3 Month LIBOR | | |
2.28%
|
|
| Class B | | |
29,300
|
| | 3.00% + 3 Month LIBOR | | |
3.13%
|
|
| Class C | | |
30,400
|
| | 4.00% + 3 Month LIBOR | | |
4.13%
|
|
| Total 2018-1 Notes | | |
365,700
|
| | | | | | |
| Membership Interests | | |
85,450
|
| | Non-interest bearing | | |
Not applicable
|
|
| Total | | |
$ 451,150
|
| | | | | | |
| | | |
For the Year Ended December 31,
|
| ||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
|
| Borrowing interest expense | | |
$
8,026
|
| |
$
10,820
|
| |
$
16,226
|
|
|
Amortization of debt issuance costs and upfront commitment fees
|
| |
174
|
| |
174
|
| |
174
|
|
| Total interest and debt financing expenses | | |
$
8,200
|
| |
$
10,994
|
| |
$
16,400
|
|
| | | |
For the Year Ended December 31,
|
| ||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
|
| Borrowing interest expense | | |
$
—
|
| |
$
—
|
| |
$
4,104
|
|
| Unused facility fee | | |
—
|
| |
—
|
| |
357
|
|
|
Amortization of deferred financing costs and upfront commitment fees
|
| |
—
|
| |
—
|
| |
124
|
|
|
Total interest and debt financing expenses
|
| |
$
—
|
| |
$
—
|
| |
$
4,585
|
|
| | | |
For the Year Ended December 31,
|
| ||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
|
| Borrowing interest expense | | |
$
4,290
|
| |
$
13,961
|
| |
$
19,679
|
|
| Unused facility fee | | |
5,097
|
| |
310
|
| |
464
|
|
|
Amortization of deferred financing costs and upfront commitment fees
|
| |
1,058
|
| |
467
|
| |
53
|
|
|
Total interest and debt financing expenses
|
| |
$
10,445
|
| |
$
14,738
|
| |
$
20,196
|
|
|
2019-1 Debt
|
| |
Principal Amount
|
| |
Spread above Index
|
| |
Interest rate at December 31, 2021
|
|
| Class A-1-R | | |
$ 282,500
|
| |
1.50% + 3 Month LIBOR
|
| |
1.62%
|
|
| Class A-2-R | | |
55,000
|
| |
2.00% + 3 Month LIBOR
|
| |
2.12%
|
|
| Class B-R | | |
15,000
|
| |
2.60% + 3 Month LIBOR
|
| |
2.72%
|
|
| Total 2019-1 Debt | | |
352,500
|
| | | | | | |
| Membership Interests | | |
102,250
|
| | Non-interest bearing | | |
Not applicable
|
|
| Total | | |
$ 454,750
|
| | | | | | |
| | | |
For the Year Ended December 31,
|
| ||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
|
| Borrowing interest expense | | |
$
9,663
|
| |
$
13,071
|
| |
$
5,981
|
|
|
Amortization of debt issuance costs and upfront commitment fees
|
| |
183
|
| |
230
|
| |
79
|
|
|
Total interest and debt financing expenses
|
| |
$
9,846
|
| |
$
13,301
|
| |
$
6,060
|
|
| | | |
For the Year Ended December 31,
|
| ||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
|
| Borrowing interest expense | | |
$
—
|
| |
$
58
|
| |
$
—
|
|
|
Total interest and debt financing expenses
|
| |
$
—
|
| |
$
58
|
| |
$
—
|
|
| | | |
For the Year Ended December 31,
|
| ||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
|
| Principal amount of debt | | |
$
112,500
|
| |
$
150,000
|
| |
$
—
|
|
| Unamortized debt issuance cost | | |
(822)
|
| |
(1,785)
|
| |
—
|
|
| Original issue discount, net of accretion | | |
(545)
|
| |
(1,183)
|
| |
—
|
|
|
Carrying value of 2023 Notes
|
| |
$
111,133
|
| |
$
147,032
|
| |
$
—
|
|
| | | |
For the Year Ended December 31,
|
| ||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
|
| Borrowing interest expense | | |
$
11,146
|
| |
$
7,120
|
| |
$
—
|
|
| Amortization of debt issuance cost | | |
615
|
| |
406
|
| |
—
|
|
| Accretion of original issue discount | | |
408
|
| |
271
|
| |
—
|
|
|
Total interest and debt financing expenses
|
| |
$
12,169
|
| |
$
7,797
|
| |
$
—
|
|
| | | |
For the Year Ended December 31,
|
| ||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
|
| Principal amount of debt | | |
$
300,000
|
| |
$
—
|
| |
$
—
|
|
| Unamortized debt issuance cost | | |
(2,719)
|
| |
—
|
| |
—
|
|
| Original issue discount, net of accretion | | |
(2,021)
|
| |
—
|
| |
—
|
|
|
Carrying value of March 2026 Notes
|
| |
$
295,260
|
| |
$
—
|
| |
$
—
|
|
| | | |
For the Year Ended December 31,
|
| ||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
|
| Borrowing interest expense | | |
$
7,154
|
| |
$
—
|
| |
$
—
|
|
| Amortization of debt issuance cost | | |
525
|
| |
—
|
| |
—
|
|
| Accretion of original issue discount | | |
391
|
| |
—
|
| |
—
|
|
|
Total interest and debt financing expenses
|
| |
$
8,070
|
| |
$
—
|
| |
$
—
|
|
| | | |
For the Year Ended December 31,
|
| ||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
|
| Principal amount of debt | | |
$
300,000
|
| |
$
—
|
| |
$
—
|
|
| Unamortized debt issuance cost | | |
(3,495)
|
| |
—
|
| |
—
|
|
| Original issue discount, net of accretion | | |
(3,063)
|
| |
—
|
| |
—
|
|
|
Carrying value of October 2026 Notes
|
| |
$
293,442
|
| |
$
—
|
| |
$
—
|
|
| | | |
For the Year Ended December 31,
|
| ||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
|
| Borrowing interest expense | | |
$
1,658
|
| |
$
—
|
| |
$
—
|
|
| Amortization of debt issuance cost | | |
158
|
| |
—
|
| |
—
|
|
| Accretion of original issue discount | | |
138
|
| |
—
|
| |
—
|
|
|
Total interest and debt financing expenses
|
| |
$
1,954
|
| |
$
—
|
| |
$
—
|
|
| | | |
For the Year Ended December 31,
|
| ||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
|
| Borrowing interest expense | | |
$
—
|
| |
$
—
|
| |
$
—
|
|
| Unused facility fee | | |
25
|
| |
—
|
| |
—
|
|
|
Amortization of deferred financing costs and upfront commitment fees
|
| |
8
|
| |
—
|
| |
—
|
|
|
Total interest and debt financing expenses
|
| |
$
33
|
| |
$
—
|
| |
$
—
|
|
|
Counterparty
|
| |
Account in the
consolidated statements of assets and liabilities |
| |
Gross amount of
assets on the consolidated statements of assets and liabilities |
| |
Gross amount of
(liabilities) on the consolidated statements of assets and liabilities |
| |
Net amount of assets or
(liabilities) presented on the consolidated statements of assets and liabilities |
| |
Cash Collateral
paid (received) (1) |
| |
Net
Amounts (2) |
| |||||||||||||||
|
Bank of New York
|
| |
Unrealized
appreciation on forward currency contracts |
| | | $ | 4,882 | | | | | $ | (31 ) | | | | | $ | 4,851 | | | | | $ | 0 | | | | | $ | 4,851 | | |
| Citibank | | |
Unrealized
appreciation on forward currency contracts |
| | | $ | 1,767 | | | | | $ | (1,297 ) | | | | | $ | 470 | | | | | $ | 0 | | | | | $ | 470 | | |
|
Counterparty
|
| |
Account in the
consolidated statements of assets and liabilities |
| |
Gross amount of
assets on the consolidated statements of assets and liabilities |
| |
Gross amount of
(liabilities) on the consolidated statements of assets and liabilities |
| |
Net amount of assets or
(liabilities) presented on the consolidated statements of assets and liabilities |
| |
Cash Collateral
paid (received) (1) |
| |
Net
Amounts (2) |
| |||||||||||||||
|
Bank of New York
|
| |
Unrealized
depreciation on forward currency contracts |
| | | $ | — | | | | | $ | (482 ) | | | | | $ | (482 ) | | | | | $ | 482 | | | | | $ | — | | |
| Citibank | | |
Unrealized
depreciation on forward currency contracts |
| | | $ | — | | | | | $ | (2,525 ) | | | | | $ | (2,525 ) | | | | | $ | 2,525 | | | | | $ | — | | |
| Goldman Sachs | | |
Unrealized
depreciation on forward currency contracts |
| | | $ | — | | | | | $ | (19,607 ) | | | | | $ | (19,607 ) | | | | | $ | — | | | | | $ | (19,607 ) | | |
| | | |
For the Years Ended December 31,
|
| ||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
|
|
Net realized gain (loss) on forward currency exchange contracts
|
| |
$
(23,773)
|
| |
$
6,472
|
| |
$
11,043
|
|
|
Net change in unrealized appreciation (depreciation) on forward currency exchange contracts
|
| |
27,935
|
| |
(22,396)
|
| |
(9,540)
|
|
|
Total net realized and unrealized gain (losses) on forward currency exchange contracts
|
| |
$
4,162
|
| |
$
(15,924)
|
| |
$
1,503
|
|
|
Date Declared
|
| |
Record Date
|
| |
Payment Date
|
| |
Amount Per
Share |
| |
Total
Distributions |
| ||||||
| February 21, 2019 | | |
March 29, 2019
|
| |
April 12, 2019
|
| | | $ | 0.41 | | | | | $ | 21,108 | | |
| May 7, 2019 | | |
June 28, 2019
|
| |
July 29, 2019
|
| | | $ | 0.41 | | | | | $ | 21,176 | | |
| August 1, 2019 | | |
September 30, 2019
|
| |
October 30, 2019
|
| | | $ | 0.41 | | | | | $ | 21,176 | | |
| October 31, 2019 | | |
December 31, 2019
|
| |
January 30, 2020
|
| | | $ | 0.41 | | | | | $ | 21,176 | | |
| February 20, 2020 | | |
March 31, 2020
|
| |
April 30, 2020
|
| | | $ | 0.41 | | | | | $ | 21,176 | | |
| May 4, 2020 | | |
June 30, 2020
|
| |
July 30, 2020
|
| | | $ | 0.34 | | | | | $ | 21,951 | | |
| July 30, 2020 | | |
September 30, 2020
|
| |
October 30, 2020
|
| | | $ | 0.34 | | | | | $ | 21,951 | | |
| October 28, 2020 | | |
December 31, 2020
|
| |
January 29, 2021
|
| | | $ | 0.34 | | | | | $ | 21,951 | | |
| February 18, 2021 | | |
March 31, 2021
|
| |
April 30, 2021
|
| | | $ | 0.34 | | | | | $ | 21,951 | | |
| April 27, 2021 | | |
June 30, 2021
|
| |
July 30, 2021
|
| | | $ | 0.34 | | | | | $ | 21,951 | | |
| July 29, 2021 | | |
September 30, 2021
|
| |
October 29, 2021
|
| | | $ | 0.34 | | | | | $ | 21,951 | | |
| October 28, 2021 | | |
December 31, 2021
|
| |
January 28, 2022
|
| | | $ | 0.34 | | | | | $ | 21,951 | | |
| Total distributions declared | | | | | | | | | | $ | 4.43 | | | | | $ | 259,469 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||
| Total capital drawdowns | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
| Issuance of common stock, net | | | | | — | | | | | | — | | | | | | 12,912,453.00 | | | | | | 128,372 | | | | | | — | | | | | | — | | |
| Dividend reinvestment | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 167,674.81 | | | | | | 3,322 | | |
|
Total capital drawdowns and dividend reinvestment
|
| | | | — | | | | | $ | — | | | | | | 12,912,453.00 | | | | | $ | 128,372 | | | | | | 167,674.81 | | | | | $ | 3,322 | | |
| | | |
For the Year Ended December 31,
|
| ||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
|
| Distributions paid from: | | | | | | | | | | |
| Ordinary Income | | |
$
87,805
|
| |
$
87,029
|
| |
$
84,636
|
|
| Net Long-Term Capital Gains | | |
—
|
| |
—
|
| |
—
|
|
| Total Taxable Distributions | | |
$
87,805
|
| |
$
87,029
|
| |
$
84,636
|
|
| | | |
For the Year Ended December 31,
|
| ||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
|
| Net increase in net assets resulting from operations | | |
$
119,807
|
| |
$
8,278
|
| |
$
98,085
|
|
| Net change in unrealized (appreciation) depreciation | | |
(42,971)
|
| |
50,331
|
| |
(5,433)
|
|
| Expenses not currently deductible | | |
793
|
| |
232
|
| |
—
|
|
| Income for tax but not book | | |
(28,036)
|
| |
(553)
|
| |
(26,327)
|
|
| Taxable/Distributable Income (1) | | |
$
49,593
|
| |
$
58,288
|
| |
$
66,325
|
|
| | | |
As of December 31,
|
| ||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
|
| Tax cost | | |
$
2,318,919
|
| |
$
2,527,163
|
| |
$
2,536,466
|
|
| Gross unrealized appreciation | | |
74,350
|
| |
47,890
|
| |
35,500
|
|
| Gross unrealized depreciation | | |
(104,165)
|
| |
(104,331)
|
| |
(45,494)
|
|
|
Net unrealized appreciation (depreciation) on investments and forward currency exchange contracts
|
| |
$
(29,815)
|
| |
$
(56,441)
|
| |
$
(9,994)
|
|
| | | |
Expiration
Date (1) |
| |
Unfunded
Commitments (2) |
| ||||||
| Portfolio Company & Investment | | | | | | | | | | | | | |
| 9 Story Media Group Inc. – Revolver | | | | | 4/30/2026 | | | | | $ | 1 | | |
| A&R Logistics, Inc. – Revolver | | | | | 5/5/2025 | | | | | | 3,281 | | |
| Abracon Group Holding, LLC. – Revolver | | | | | 7/18/2024 | | | | | | 2,833 | | |
| Allworth Financial Group, L.P. – Delayed Draw | | | | | 12/23/2026 | | | | | | 507 | | |
| Allworth Financial Group, L.P. – Revolver | | | | | 12/23/2026 | | | | | | 2,440 | | |
| AMI US Holdings Inc. – Revolver | | | | | 4/1/2024 | | | | | | 1,047 | | |
| Amspec Services, Inc. – Revolver | | | | | 7/2/2024 | | | | | | 4,179 | | |
| Ansira Holdings, Inc. – Revolver | | | | | 12/20/2022 | | | | | | 1,700 | | |
| Appriss Holdings, Inc. – Revolver | | | | | 5/6/2027 | | | | | | 753 | | |
| Aramsco, Inc. – Revolver | | | | | 8/28/2024 | | | | | | 3,387 | | |
| Armstrong Bidco T/L – First Lien Senior Secured Loan | | | | | 4/30/2025 | | | | | | 6,542 | | |
| ASP-r-pac Acquisition Co LLC – Revolver | | | | | 12/29/2027 | | | | | | 2,603 | | |
| Batteries Plus Holding Corporation – Revolver | | | | | 6/30/2023 | | | | | | 3,433 | | |
| Captain D’s LLC – Revolver | | | | | 12/15/2023 | | | | | | 1,862 | | |
| | | |
Expiration
Date (1) |
| |
Unfunded
Commitments (2) |
| ||||||
| CPS Group Holdings, Inc. – Revolver | | | | | 3/3/2025 | | | | | | 4,933 | | |
| CST Buyer Company – Revolver | | | | | 10/3/2025 | | | | | | 2,190 | | |
| DC Blox Inc. – First Lien Senior Secured Loan | | | | | 3/22/2026 | | | | | | 12,781 | | |
| Direct Travel, Inc. – Delayed Draw | | | | | 10/2/2023 | | | | | | 2,625 | | |
| Efficient Collaborative Retail Marketing Company, LLC – Revolver | | | | | 6/15/2022 | | | | | | 2,267 | | |
| Element Buyer, Inc. – Revolver | | | | | 7/19/2024 | | | | | | 2,550 | | |
| Grammer Purchaser, Inc. – Revolver | | | | | 9/30/2024 | | | | | | 1,050 | | |
| Great Expressions Dental Center PC – Revolver | | | | | 9/28/2022 | | | | | | 215 | | |
| Green Street Parent, LLC – Revolver | | | | | 8/27/2025 | | | | | | 2,419 | | |
| GSP Holdings, LLC – Revolver | | | | | 11/6/2025 | | | | | | 2,947 | | |
| JHCC Holdings, LLC – Revolver | | | | | 9/9/2025 | | | | | | 1,939 | | |
| Kellstrom Commercial Aerospace, Inc. – Revolver | | | | | 7/1/2025 | | | | | | 3,092 | | |
| Mach Acquisition R/C – Revolver | | | | | 10/18/2026 | | | | | | 10,043 | | |
| Margaux Acquisition Inc. – Revolver | | | | | 12/19/2024 | | | | | | 2,872 | | |
| Margaux UK Finance Limited – Revolver | | | | | 12/19/2024 | | | | | | 675 | | |
| masLabor Revolver – Revolver | | | | | 7/1/2027 | | | | | | 1,034 | | |
| MRHT Acquisition Facility – First Lien Senior Secured Loan | | | | | 7/26/2028 | | | | | | 569 | | |
| MRI Software LLC – Revolver | | | | | 2/10/2026 | | | | | | 1,782 | | |
| MZR Buyer, LLC – Revolver | | | | | 12/22/2026 | | | | | | 5,210 | | |
| New Look (Delaware) Corporation – Delayed Draw | | | | | 5/26/2028 | | | | | | 2,005 | | |
| New Look Vision Group – Delayed Draw | | | | | 5/26/2028 | | | | | | 3,803 | | |
| New Look Vision Group – Revolver | | | | | 5/26/2026 | | | | | | 1,700 | | |
| Omni Intermediate DD T/L 2 – First Lien Senior Secured Loan | | | | | 11/30/2027 | | | | | | 870 | | |
| Omni Intermediate R/C – Revolver | | | | | 11/30/2026 | | | | | | 549 | | |
| Opus2 – Delayed Draw | | | | | 5/5/2028 | | | | | | 7,382 | | |
| Paisley Bidco Limited – Delayed Draw | | | | | 11/24/2028 | | | | | | 8,624 | | |
| Parcel2Go Acquisition Facility – Subordinated Debt | | | | | 7/17/2028 | | | | | | 3,731 | | |
| Refine Intermediate, Inc. – Revolver | | | | | 9/3/2026 | | | | | | 5,340 | | |
| Revalize, Inc. – Delayed Draw | | | | | 4/15/2027 | | | | | | 13,395 | | |
| Revalize, Inc. – Revolver | | | | | 4/15/2027 | | | | | | 1,340 | | |
| RoC Opco LLC – Revolver | | | | | 2/25/2025 | | | | | | 10,241 | | |
| Service Master Revolving Loan – Revolver | | | | | 8/16/2027 | | | | | | 3,240 | | |
| Smartronix RC – Revolver | | | | | 11/23/2028 | | | | | | 6,321 | | |
| Solaray, LLC – Revolver | | | | | 9/9/2022 | | | | | | 11,844 | | |
| SunMed Group Holdings, LLC – Revolver | | | | | 6/16/2027 | | | | | | 1,032 | | |
| Swoogo LLC – Revolver | | | | | 12/9/2026 | | | | | | 1,243 | | |
| TEI Holdings Inc. – Revolver | | | | | 12/23/2025 | | | | | | 4,070 | | |
| TGI Sport Bidco Pty Ltd – Revolver | | | | | 4/30/2027 | | | | | | 3,026 | | |
| Tidel Engineering, L.P. – Revolver | | | | | 3/1/2023 | | | | | | 4,250 | | |
| TLC Purchaser, Inc. – Delayed Draw | | | | | 10/10/2025 | | | | | | 7,119 | | |
| TLC Purchaser, Inc. – Revolver | | | | | 10/13/2025 | | | | | | 2,492 | | |
| V Global Holdings LLC – Revolver | | | | | 12/22/2025 | | | | | | 5,835 | | |
| | | |
Expiration
Date (1) |
| |
Unfunded
Commitments (2) |
| ||||||
| Ventiv Holdco, Inc. – Revolver | | | | | 9/3/2025 | | | | | | 3,407 | | |
| WCI Gigawatt Purchaser DD T/L – Delayed Draw | | | | | 11/19/2027 | | | | | | 1,646 | | |
| WCI Gigawatt Purchaser R/C – Revolver | | | | | 11/19/2027 | | | | | | 3,218 | | |
| WCI-HSG Purchaser, Inc. – Revolver | | | | | 2/24/2025 | | | | | | 1,478 | | |
| Whitcraft LLC – Revolver | | | | | 4/3/2023 | | | | | | 1,812 | | |
| World Insurance – Revolver | | | | | 4/1/2026 | | | | | | 861 | | |
| WSP Initial Term Loan – First Lien Senior Secured Loan | | | | | 4/27/2023 | | | | | | 1,797 | | |
| WSP Revolving Loan – Revolver | | | | | 4/27/2027 | | | | | | 402 | | |
| WU Holdco, Inc. – First Lien Senior Secured Loan | | | | | 3/26/2026 | | | | | | 1,708 | | |
| WU Holdco, Inc. – Revolver | | | | | 3/26/2025 | | | | | | 3,944 | | |
| YLG Holdings, Inc. – Revolver | | | | | 10/31/2025 | | | | | | 8,545 | | |
|
Total First Lien Senior Secured Loans
|
| | | | | | | | | $ | 234,031 | | |
| | |||||||||||||
| | | |
Expiration
Date (1) |
| |
Unfunded
Commitments (2) |
| ||||||
| First Lien Senior Secured Loans | | | | | | | | | | | | | |
| 9 Story Media Group Inc. – Revolver | | | | | 4/30/2026 | | | | | $ | 74 | | |
| A&R Logistics, Inc. – Revolver | | | | | 5/5/2025 | | | | | | 6,096 | | |
| Abracon Group Holding, LLC. – Revolver | | | | | 7/18/2024 | | | | | | 2,833 | | |
| Allworth Financial Group, L.P. – Delayed Draw | | | | | 12/23/2026 | | | | | | 3,042 | | |
| Allworth Financial Group, L.P. – Revolver | | | | | 12/23/2026 | | | | | | 2,440 | | |
| AMI US Holdings Inc. – Revolver | | | | | 4/1/2024 | | | | | | 488 | | |
| Amspec Services, Inc. – Revolver | | | | | 7/2/2024 | | | | | | 5,667 | | |
| Ansira Holdings, Inc. – Revolver | | | | | 12/20/2024 | | | | | | 1,700 | | |
| AP Plastics Group, LLC – Revolver | | | | | 8/2/2021 | | | | | | 5,667 | | |
| Appriss Holdings, Inc. – Revolver | | | | | 5/30/2025 | | | | | | 4,711 | | |
| Aramsco, Inc. – Revolver | | | | | 8/28/2024 | | | | | | 3,387 | | |
| Batteries Plus Holding Corporation – Revolver | | | | | 7/6/2022 | | | | | | 4,250 | | |
| Captain D’s LLC – Revolver | | | | | 12/15/2023 | | | | | | 490 | | |
| CB Nike IntermediateCo Ltd – Revolver | | | | | 10/31/2025 | | | | | | 4,428 | | |
| CMI Marketing Inc – Revolver | | | | | 5/24/2023 | | | | | | 2,112 | | |
| CPS Group Holdings, Inc. – Revolver | | | | | 3/3/2025 | | | | | | 4,933 | | |
| CST Buyer Company – Revolver | | | | | 10/3/2025 | | | | | | 2,190 | | |
| Datix Bidco Limited – Revolver | | | | | 10/28/2024 | | | | | | 1,328 | | |
| Direct Travel, Inc. – Delayed Draw | | | | | 10/2/2023 | | | | | | 4,800 | | |
| Dorner Manufacturing Corp – Revolver | | | | | 3/15/2022 | | | | | | 1,099 | | |
| | | |
Expiration
Date (1) |
| |
Unfunded
Commitments (2) |
| ||||||
| Efficient Collaborative Retail Marketing Company, LLC – Revolver | | | | | 6/15/2022 | | | | | | 1,275 | | |
| Element Buyer, Inc. – Revolver | | | | | 7/19/2024 | | | | | | 3,967 | | |
| FFI Holdings I Corp – Delayed Draw | | | | | 1/24/2025 | | | | | | 3,156 | | |
| FFI Holdings I Corp – Revolver | | | | | 1/24/2025 | | | | | | 3,938 | | |
| Fineline Technologies, Inc. – Revolver | | | | | 11/4/2022 | | | | | | 2,633 | | |
| Grammer Purchaser, Inc. – Revolver | | | | | 9/30/2024 | | | | | | 1,050 | | |
| Great Expressions Dental Center PC – Revolver | | | | | 9/28/2022 | | | | | | 513 | | |
| Green Street Parent, LLC – Revolver | | | | | 8/27/2025 | | | | | | 2,419 | | |
| GSP Holdings, LLC – Revolver | | | | | 11/6/2025 | | | | | | 3,400 | | |
| JHCC Holdings, LLC – Delayed Draw | | | | | 9/9/2025 | | | | | | 6,262 | | |
| JHCC Holdings, LLC – Revolver | | | | | 9/9/2025 | | | | | | 1,272 | | |
| Kellstrom Commercial Aerospace, Inc. – Revolver | | | | | 7/1/2025 | | | | | | 1,066 | | |
| Margaux Acquisition Inc. – Revolver | | | | | 12/19/2024 | | | | | | 2,872 | | |
| Margaux UK Finance Limited – Revolver | | | | | 12/19/2024 | | | | | | 681 | | |
| MRI Software LLC – Delayed Draw | | | | | 2/10/2026 | | | | | | 731 | | |
| MRI Software LLC – Revolver | | | | | 2/10/2026 | | | | | | 1,782 | | |
| Profile Products LLC – Revolver | | | | | 12/20/2024 | | | | | | 3,003 | | |
| Refine Intermediate, Inc. – Revolver | | | | | 9/3/2026 | | | | | | 5,340 | | |
| RoC Opco LLC – Revolver | | | | | 2/25/2025 | | | | | | 10,241 | | |
| Solaray, LLC – Revolver | | | | | 9/9/2022 | | | | | | 5,327 | | |
| TA/WEG Holdings – Delayed Draw | | | | | 10/2/2025 | | | | | | 7,538 | | |
| TEI Holdings Inc. – Revolver | | | | | 12/23/2025 | | | | | | 1,055 | | |
| Thrasio – Delayed Draw | | | | | 12/18/2026 | | | | | | 12,522 | | |
| Tidel Engineering, L.P. – Revolver | | | | | 3/1/2023 | | | | | | 4,250 | | |
| TLC Purchaser, Inc. – Delayed Draw | | | | | 10/13/2025 | | | | | | 7,119 | | |
| TLC Purchaser, Inc. – Revolver | | | | | 10/13/2025 | | | | | | 8,900 | | |
| V Global – Revolver | | | | | 12/22/2025 | | | | | | 7,885 | | |
| Ventiv Holdco, Inc. – Revolver | | | | | 9/3/2025 | | | | | | 2,981 | | |
| WCI-HSG Purchaser, Inc. – Revolver | | | | | 2/24/2025 | | | | | | 1,612 | | |
| Whitcraft LLC – Revolver | | | | | 4/3/2023 | | | | | | 1,812 | | |
| WU Holdco, Inc. – Revolver | | | | | 3/26/2025 | | | | | | 3,043 | | |
| YLG Holdings, Inc. – Revolver | | | | | 10/31/2025 | | | | | | 8,545 | | |
|
Total First Lien Senior Secured Loans
|
| | | | | | | | | $ | 189,925 | | |
| | |||||||||||||
| | | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| Per share data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net asset value at beginning of year | | | | $ | 16.54 | | | | | $ | 19.72 | | | | | $ | 19.46 | | | | | $ | 20.30 | | | | | $ | 20.10 | | |
| Net investment income (loss) (1) | | | | | 1.36 | | | | | | 1.46 | | | | | | 1.64 | | | | | | 1.45 | | | | | | 0.73 | | |
| Net realized gain (loss) (1)(7) | | | | | (0.17 ) | | | | | | (0.46 ) | | | | | | 0.15 | | | | | | (0.17 ) | | | | | | 0.00 | | |
|
Net change in unrealized appreciation (depreciation)
(1)(2)(8)
|
| | | | 0.67 | | | | | | (0.86 ) | | | | | | 0.11 | | | | | | (0.60 ) | | | | | | 0.17 | | |
|
Net increase in net assets resulting from operations
(1)(9)(10)
|
| | | | 1.86 | | | | | | 0.14 | | | | | | 1.90 | | | | | | 0.68 | | | | | | 0.90 | | |
| Stockholder distributions from income (3) | | | | | (1.36 ) | | | | | | (1.43 ) | | | | | | (1.64 ) | | | | | | (1.52 ) | | | | | | (0.70 ) | | |
|
Issuance / (dilution due to issuance) of common stock
|
| | | | — | | | | | | (1.89 ) | | | | | | — | | | | | | — | | | | | | — | | |
| Net asset value at end of year | | | | $ | 17.04 | | | | | $ | 16.54 | | | | | $ | 19.72 | | | | | $ | 19.46 | | | | | | 20.30 | | |
| Net assets at end of year | | | | $ | 1,100,006 | | | | | $ | 1,068,004 | | | | | $ | 1,018,400 | | | | | $ | 1,001,629 | | | | | $ | 506,963 | | |
| Shares outstanding at end of year | | | | | 64,562,265.27 | | | | | | 64,562,265.27 | | | | | | 51,649,812.27 | | | | | | 51,482,137.46 | | | | | | 24,975,812.40 | | |
| Per share market value at end of year | | | | $ | 15.21 | | | | | $ | 12.13 | | | | | $ | 19.76 | | | | | | 16.77 | | | | | | N/A | | |
| Total return based on market value (12) | | | | | 37.13 % | | | | | | (29.82 )% | | | | | | 28.18 % | | | | | | (15.16 )% | | | | | | N/A | | |
| Total return based on net asset value (4) | | | | | 11.55 % | | | | | | (8.62 )% | | | | | | 10.02 % | | | | | | 3.36 % | | | | | | 4.52 % | | |
| Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ratio of net investment income (loss) to average net assets
(5)(11)
|
| | | | 8.08 % | | | | | | 8.58 % | | | | | | 8.36 % | | | | | | 7.19 % | | | | | | 3.51 % | | |
| Ratio of total expenses to average net assets (5)(11) | | | | | 10.10 % | | | | | | 10.85 % | | | | | | 11.14 % | | | | | | 5.57 % | | | | | | 2.57 % | | |
| Supplemental data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ratio of interest and debt financing expenses to average net assets
(5)
|
| | | | 4.73 % | | | | | | 6.33 % | | | | | | 6.53 % | | | | | | 3.09 % | | | | | | 0.89 % | | |
|
Ratio of expenses (without incentive fees) to average net assets
(5)(11)
|
| | | | 8.30 % | | | | | | 10.47 % | | | | | | 9.69 % | | | | | | 4.71 % | | | | | | 2.38 % | | |
|
Ratio of incentive fees and management fees, net
of contractual and voluntary waivers, to average net assets (5)(11) |
| | | | 4.56 % | | | | | | 3.63 % | | | | | | 3.85 % | | | | | | 2.00 % | | | | | | 0.19 % | | |
| Average principal debt outstanding | | | | $ | 1,414,069 | | | | | $ | 1,572,195 | | | | | $ | 1,339,072 | | | | | $ | 490,468 | | | | | $ | 67,253 | | |
| Portfolio turnover (6) | | | | | 49.83 % | | | | | | 21.15 % | | | | | | 49.37 % | | | | | | 19.95 % | | | | | | 18.57 % | | |
| Total committed capital, end of year | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | $ | N/A | | | | | $ | 1,255,119 | | |
|
Ratio of total contributed capital to total committed capital, end of year
|
| | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | 40.04 % | | |
| | | |
As of and for
the Quarter Ended December 31, 2021 |
| |
As of and for
the Quarter Ended September 30, 2021 |
| |
As of and for
the Quarter Ended June 30, 2021 |
| |
As of and for
the Quarter Ended March 31, 2021 |
| ||||||||||||
| Total investment income | | | | $ | 51,528 | | | | | $ | 49,545 | | | | | $ | 46,490 | | | | | $ | 49,831 | | |
| Net investment income before taxes | | | | $ | 22,022 | | | | | $ | 21,761 | | | | | $ | 21,924 | | | | | $ | 22,165 | | |
| Excise tax expense | | | | $ | 134 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| Net investment income after taxes | | | | $ | 21,888 | | | | | $ | 21,761 | | | | | $ | 21,924 | | | | | $ | 22,165 | | |
| Net realized and unrealized gain (loss) | | | | $ | 391 | | | | | $ | 1,581 | | | | | $ | 20,509 | | | | | $ | 9,588 | | |
| Net increase in net assets resulting from operations | | | | $ | 22,279 | | | | | $ | 23,342 | | | | | $ | 42,433 | | | | | $ | 31,753 | | |
|
Net realized and unrealized gain (loss) per share — basic
and diluted |
| | | $ | 0.01 | | | | | $ | 0.02 | | | | | $ | 0.32 | | | | | $ | .15 | | |
|
Net increase in net assets resulting from operations per share — basic and diluted
|
| | | $ | 0.35 | | | | | $ | 0.36 | | | | | $ | 0.66 | | | | | $ | 0.49 | | |
| Net asset value per share at period end | | | | $ | 17.04 | | | | | $ | 17.03 | | | | | $ | 17.01 | | | | | $ | 16.69 | | |
| | | |
As of and for
the Quarter Ended December 31, 2020 |
| |
As of and for
the Quarter Ended September 30, 2020 |
| |
As of and for
the Quarter Ended June 30, 2020 |
| |
As of and for
the Quarter Ended March 31, 2020 |
| ||||||||||||
| Total investment income | | | | $ | 48,276 | | | | | $ | 46,817 | | | | | $ | 47,871 | | | | | $ | 51,496 | | |
| Net investment income before taxes | | | | $ | 22,085 | | | | | $ | 21,456 | | | | | $ | 20,022 | | | | | $ | 22,500 | | |
| Excise tax expense | | | | $ | 232 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| Net investment income after taxes | | | | $ | 21,853 | | | | | $ | 21,456 | | | | | $ | 20,022 | | | | | $ | 22,500 | | |
| Net realized and unrealized gain (loss) | | | | $ | 17,643 | | | | | $ | 30,001 | | | | | $ | 1,750 | | | | | $ | (126,947 ) | | |
| Net increase in net assets resulting from operations | | | | $ | 39,496 | | | | | $ | 51,457 | | | | | $ | 21,772 | | | | | $ | (104,447 ) | | |
|
Net realized and unrealized gain (loss) per share — basic
and diluted |
| | | $ | 0.27 | | | | | $ | 0.46 | | | | | $ | 0.03 | | | | | $ | (2.46 ) | | |
|
Net increase in net assets resulting from operations per share — basic and diluted
|
| | | $ | 0.61 | | | | | $ | 0.80 | | | | | $ | 0.40 | | | | | $ | (2.02 ) | | |
| Net asset value per share at period end | | | | $ | 16.54 | | | | | $ | 16.27 | | | | | $ | 15.81 | | | | | $ | 17.29 | | |
| | | |
As of and for
the Quarter Ended December 31, 2019 |
| |
As of and for
the Quarter Ended September 30, 2019 |
| |
As of and for
the Quarter Ended June 30, 2019 |
| |
As of and for
the Quarter Ended March 31, 2019 |
| ||||||||||||
| Total investment income | | | | $ | 54,767 | | | | | $ | 52,688 | | | | | $ | 50,598 | | | | | $ | 39,892 | | |
| Net investment income before taxes | | | | $ | 21,292 | | | | | $ | 21,175 | | | | | $ | 21,155 | | | | | $ | 21,245 | | |
| Excise tax expense | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| Net investment income after taxes | | | | $ | 21,292 | | | | | $ | 21,175 | | | | | $ | 21,155 | | | | | $ | 21,245 | | |
| Net realized and unrealized gain (loss) | | | | $ | 59 | | | | | $ | (2,976 ) | | | | | $ | (1,933 ) | | | | | $ | 18,068 | | |
|
Net increase (decrease) in net assets resulting from operations
|
| | | $ | 21,351 | | | | | $ | 18,199 | | | | | $ | 19,222 | | | | | $ | 39,313 | | |
|
Net realized and unrealized gain (loss) per share — basic
and diluted |
| | | $ | 0.00 | | | | | $ | (0.06 ) | | | | | $ | (0.04 ) | | | | | $ | 0.35 | | |
|
Net increase (decrease) in net assets resulting from operations per share — basic and diluted
|
| | | $ | 0.41 | | | | | $ | 0.35 | | | | | $ | 0.37 | | | | | $ | 0.76 | | |
| Net asset value per share at period end | | | | $ | 19.72 | | | | | $ | 19.71 | | | | | $ | 19.77 | | | | | $ | 19.81 | | |
| |
Exhibit
Number |
| |
Description of Document
|
|
| | 10.42* | | | Amended and Restated Limited Liability Company Agreement, dated December 27, 2021, of Bain Capital Senior Loan Program, LLC. | |
| | 14.1 | | | | |
| | 23.1* | | | | |
| | 24.1 | | | | |
| | 31.1* | | | Certification of Chief Executive Officer pursuant to Rule 13a-14 under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, as amended. | |
| | 31.2* | | | Certification of Chief Financial Officer pursuant to Rule 13a-14 under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, as amended. | |
| | 32* | | | |
| | | | | Bain Specialty Capital Finance, Inc. | |
| | Date: February 23, 2022 | | |
By:
/s/ Michael A. Ewald
|
|
| | | | |
Name:
Michael A. Ewald
|
|
| | | | |
Title:
Chief Executive Officer
|
|
| | Date: February 23, 2022 | | |
By:
/s/ Sally F. Dornaus
|
|
| | | | |
Name:
Sally F. Dornaus
|
|
| | | | |
Title:
Chief Financial Officer
|
|
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ MICHAEL A. EWALD
Michael A. Ewald
|
| | Director & Chief Executive Officer | | |
February 23, 2022
|
|
| |
/s/ SALLY F. DORNAUS
Sally F. Dornaus
|
| | Chief Financial Officer | | |
February 23, 2022
|
|
| |
/s/ JEFFREY B. HAWKINS
Jeffrey B. Hawkins
|
| | Director & Chairman | | |
February 23, 2022
|
|
| |
/s/ AMY BUTTE
Amy Butte
|
| | Director | | |
February 23, 2022
|
|
| |
/s/ DAVID G. FUBINI
David G. Fubini
|
| | Director | | |
February 23, 2022
|
|
| |
/s/ THOMAS A. HOUGH
Thomas A. Hough
|
| | Director | | |
February 23, 2022
|
|
| |
/s/ JAY MARGOLIS
Jay Margolis
|
| | Director | | |
February 23, 2022
|
|
| |
/s/ CLARE RICHER
Clare Richer
|
| | Director | | |
February 23, 2022
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|