Schedule of Investments |
The following table summarizes the composition of the Company’s investment portfolio at cost and fair value as of March 31, 2025 and December 31, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | March 31, 2025 | | | | | (Unaudited) | | December 31, 2024 | | | Amortized Cost(1) | | Fair Value | | Percentage of Portfolio | | Amortized Cost(1) | | Fair Value | | Percentage of Portfolio | Senior Secured Loans—First Lien | | $ | 8,408 | | | $ | 8,206 | | | 58.1 | % | | $ | 7,995 | | | $ | 7,795 | | | 57.8 | % | Senior Secured Loans—Second Lien | | 692 | | | 683 | | | 4.8 | % | | 690 | | | 693 | | | 5.1 | % | Other Senior Secured Debt | | 68 | | | 62 | | | 0.4 | % | | 130 | | | 123 | | | 0.9 | % | Subordinated Debt | | 207 | | | 242 | | | 1.7 | % | | 214 | | | 233 | | | 1.7 | % | Asset Based Finance | | 2,299 | | | 2,170 | | | 15.4 | % | | 2,232 | | | 2,102 | | | 15.6 | % | Credit Opportunities Partners JV, LLC | | 1,869 | | | 1,661 | | | 11.8 | % | | 1,572 | | | 1,363 | | | 10.1 | % | Equity/Other | | 1,147 | | | 1,098 | | | 7.8 | % | | 1,211 | | | 1,181 | | | 8.8 | % | Total | | $ | 14,690 | | | $ | 14,122 | | | 100.0 | % | | $ | 14,044 | | | $ | 13,490 | | | 100.0 | % |
________________ (1)Amortized cost represents the original cost adjusted for the amortization of premiums and/or accretion of discounts and PIK interest or dividends, as applicable, on investments. The table below describes investments by industry classification and enumerates the percentage, by fair value, of the total portfolio assets in such industries as of March 31, 2025 and December 31, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | March 31, 2025 | | | | | (Unaudited) | | December 31, 2024 | Industry Classification(1) | | Fair Value | | Percentage of Portfolio | | Fair Value | | Percentage of Portfolio | Automobiles & Components | | $ | 4 | | | 0.0 | % | | $ | 4 | | | 0.0 | % | Banks | | — | | | — | | | 5 | | | 0.0 | % | Capital Goods | | 1,781 | | | 12.6 | % | | 1,712 | | | 12.7 | % | Commercial & Professional Services | | 1,766 | | | 12.5 | % | | 1,733 | | | 12.8 | % | Consumer Discretionary Distribution & Retail | | 136 | | | 1.0 | % | | 174 | | | 1.3 | % | Consumer Durables & Apparel | | 284 | | | 2.0 | % | | 229 | | | 1.7 | % | Consumer Services | | 255 | | | 1.8 | % | | 244 | | | 1.8 | % | Consumer Staples Distribution & Retail | | 101 | | | 0.7 | % | | 102 | | | 0.8 | % | Credit Opportunities Partners JV, LLC | | 1,661 | | | 11.8 | % | | 1,363 | | | 10.1 | % | Energy | | 81 | | | 0.6 | % | | 89 | | | 0.7 | % | Equity Real Estate Investment Trusts (REITs) | | 238 | | | 1.7 | % | | 278 | | | 2.1 | % | Financial Services | | 1,093 | | | 7.7 | % | | 998 | | | 7.4 | % | Food, Beverage & Tobacco | | 135 | | | 0.9 | % | | 113 | | | 0.8 | % | Health Care Equipment & Services | | 1,652 | | | 11.7 | % | | 1,667 | | | 12.4 | % | Household & Personal Products | | 131 | | | 0.9 | % | | 134 | | | 1.0 | % | Insurance | | 716 | | | 5.1 | % | | 735 | | | 5.4 | % | Materials | | 284 | | | 2.0 | % | | 334 | | | 2.5 | % | Media & Entertainment | | 673 | | | 4.8 | % | | 699 | | | 5.2 | % | Pharmaceuticals, Biotechnology & Life Sciences | | 322 | | | 2.3 | % | | 298 | | | 2.2 | % | Real Estate Management & Development | | 53 | | | 0.4 | % | | 27 | | | 0.2 | % | | | | | | | | | | Software & Services | | 2,296 | | | 16.2 | % | | 2,187 | | | 16.2 | % | Technology Hardware & Equipment | | 2 | | | 0.0 | % | | 2 | | | 0.0 | % | Telecommunication Services | | 67 | | | 0.5 | % | | 69 | | | 0.5 | % | Transportation | | 391 | | | 2.8 | % | | 294 | | | 2.2 | % | | | | | | | | | | Total | | $ | 14,122 | | | 100.0 | % | | $ | 13,490 | | | 100.0 | % |
|
Schedule of Nonconsolidated Subsidiary Portfolio |
Below is selected balance sheet information for COPJV as of March 31, 2025 and December 31, 2024: | | | | | | | | | | | | | | | | | As of | | | March 31, 2025 (Unaudited) | | December 31, 2024 | Selected Balance Sheet Information | | | | | Total investments, at fair value | | $ | 3,791.8 | | | $ | 3,295.5 | | Cash and other assets | | 443.5 | | | 363.8 | | Total assets | | 4,235.3 | | | 3,659.3 | | Debt | | 2,187.8 | | | 1,828.6 | | Other liabilities | | 149.2 | | | 272.6 | | Total liabilities | | 2,337.0 | | | 2,101.2 | | Member’s equity | | $ | 1,898.3 | | | $ | 1,558.1 | |
Below is selected statement of operations information for COPJV for the three months ended March 31, 2025 and 2024: | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, | | | | | | | 2025 | | 2024 | Selected Statement of Operations Information | | | | | | | | | Total investment income | | | | | | $ | 82.2 | | | $ | 90.6 | | Expenses | | | | | | | | | Interest expense | | | | | | 28.3 | | | 32.4 | | Custodian and accounting fees | | | | | | 0.4 | | | 0.4 | | Administrative services | | | | | | 2.3 | | | 2.4 | | Professional services | | | | | | 0.1 | | | 0.1 | | Other | | | | | | 0.2 | | | 0.2 | | Total expenses | | | | | | 31.3 | | | 35.5 | | Net investment income | | | | | | 50.9 | | | 55.1 | | Net realized and unrealized gain (loss) | | | | | | 1.1 | | | (2.6) | | Net increase in net assets resulting from operations | | | | | | $ | 52.0 | | | $ | 52.5 | |
|