Schedule of Changes in Net Assets and Transactions in Common Shares |
The following table presents the changes in net assets for the three and nine months ended June 30, 2025: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Common Shares | | | | | | | (Share amounts in thousands) | | Shares | | Par Value | | Additional Paid-in-Capital | | Accumulated Distributable Earnings (Loss) | | Total Net Assets | Balance at September 30, 2024 | | 134,288 | | | $ | 1,343 | | | $ | 3,170,746 | | | $ | (7,749) | | | $ | 3,164,340 | | Issuance of Common Shares in private and public offering | | 10,676 | | | 107 | | | 251,386 | | | — | | | 251,493 | | Issuance of Common Shares under distribution reinvestment plan | | 999 | | | 10 | | | 23,514 | | | — | | | 23,524 | | Shares repurchased, net of early repurchase deduction | | (890) | | | (9) | | | (20,900) | | | — | | | (20,909) | | Net investment income | | — | | | — | | | — | | | 72,205 | | | 72,205 | | Net unrealized appreciation (depreciation) | | — | | | — | | | — | | | 963 | | | 963 | | Net realized gains (losses) | | — | | | — | | | — | | | 3,677 | | | 3,677 | | Provision for income tax (expense) benefit | | — | | | — | | | — | | | (65) | | | (65) | | Distributions to shareholders | | — | | | — | | | — | | | (82,912) | | | (82,912) | | Balance at December 31, 2024 | | 145,073 | | | $ | 1,451 | | | $ | 3,424,746 | | | $ | (13,881) | | | $ | 3,412,316 | | Issuance of Common Shares in private and public offering | | 17,030 | | | 171 | | | 399,458 | | | — | | | 399,629 | | Issuance of Common Shares under distribution reinvestment plan | | 1,065 | | | 10 | | | 25,194 | | | — | | | 25,204 | | Shares repurchased, net of early repurchase deduction | | (942) | | | (10) | | | (21,913) | | | — | | | (21,923) | | Net investment income | | — | | | — | | | — | | | 77,254 | | | 77,254 | | Net unrealized appreciation (depreciation) | | — | | | — | | | — | | | (30,913) | | | (30,913) | | Net realized gains (losses) | | — | | | — | | | — | | | 6,540 | | | 6,540 | | Provision for income tax (expense) benefit | | — | | | — | | | — | | | 19 | | | 19 | | Distributions to shareholders | | — | | | — | | | — | | | (91,112) | | | (91,112) | | Balance at March 31, 2025 | | 162,226 | | | $ | 1,622 | | | $ | 3,827,485 | | | $ | (52,093) | | | $ | 3,777,014 | | Issuance of Common Shares in private and public offering | | 26,377 | | | 264 | | | 611,763 | | | — | | | 612,027 | | Issuance of Common Shares under distribution reinvestment plan | | 1,164 | | | 12 | | | 26,783 | | | — | | | 26,795 | | Shares repurchased, net of early repurchase deduction | | (7,563) | | | (76) | | | (174,934) | | | — | | | (175,010) | | Net investment income | | — | | | — | | | — | | | 82,956 | | | 82,956 | | Net unrealized appreciation (depreciation) | | — | | | — | | | — | | | 16,793 | | | 16,793 | | Net realized gains (losses) | | — | | | — | | | — | | | (15,991) | | | (15,991) | | Provision for income tax (expense) benefit | | — | | | — | | | — | | | (3) | | | (3) | | Distributions to shareholders | | — | | | — | | | — | | | (107,821) | | | (107,821) | | Balance at June 30, 2025 | | 182,204 | | | $ | 1,822 | | | $ | 4,291,097 | | | $ | (76,159) | | | $ | 4,216,760 | |
The following table presents the changes in net assets for the three and nine months ended June 30, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Common Shares | | | | | | | (Share amounts in thousands) | | Shares | | Par Value | | Additional Paid-in-Capital | | Accumulated Distributable Earnings (Loss) | | Total Net Assets | Balance at September 30, 2023 | | 64,896 | | | $ | 649 | | | $ | 1,536,305 | | | $ | (7,749) | | | $ | 1,529,205 | | Issuance of Common Shares in public offering | | 19,952 | | | 199 | | | 468,588 | | | — | | | 468,787 | | Issuance of Common Shares under distribution reinvestment plan | | 496 | | | 5 | | | 11,642 | | | — | | | 11,647 | | Shares repurchased, net of early repurchase deduction | | (446) | | | (4) | | | (10,522) | | | — | | | (10,526) | | Net investment income | | — | | | — | | | — | | | 35,803 | | | 35,803 | | Net unrealized appreciation (depreciation) | | — | | | — | | | — | | | 16,919 | | | 16,919 | | Net realized gains (losses) | | — | | | — | | | — | | | 453 | | | 453 | | Provision for income tax (expense) benefit | | — | | | — | | | — | | | (241) | | | (241) | | Distributions to shareholders | | — | | | — | | | — | | | (46,876) | | | (46,876) | | Balance at December 31, 2023 | | 84,898 | | | $ | 849 | | | $ | 2,006,013 | | | $ | (1,691) | | | $ | 2,005,171 | | Issuance of Common Shares in public offering | | 19,399 | | | 194 | | | 457,636 | | | — | | | 457,830 | | Issuance of Common Shares under distribution reinvestment plan | | 679 | | | 7 | | | 16,050 | | | — | | | 16,057 | | Shares repurchased, net of early repurchase deduction | | (349) | | | (4) | | | (8,213) | | | — | | | (8,217) | | Net investment income | | — | | | — | | | — | | | 53,929 | | | 53,929 | | Net unrealized appreciation (depreciation) | | — | | | — | | | — | | | (655) | | | (655) | | Net realized gains (losses) | | — | | | — | | | — | | | 3,347 | | | 3,347 | | Provision for income tax (expense) benefit | | — | | | — | | | — | | | (144) | | | (144) | | Distributions to shareholders | | — | | | — | | | — | | | (56,572) | | | (56,572) | | Balance at March 31, 2024 | | 104,627 | | | $ | 1,046 | | | $ | 2,471,486 | | | $ | (1,786) | | | $ | 2,470,746 | | Issuance of Common Shares in public offering | | 17,673 | | | 177 | | | 416,869 | | | — | | | 417,046 | | Issuance of Common Shares under distribution reinvestment plan | | 767 | | | 8 | | | 18,157 | | | — | | | 18,165 | | Shares repurchased, net of early repurchase deduction | | (703) | | | (7) | | | (16,537) | | | — | | | (16,544) | | Net investment income | | — | | | — | | | — | | | 61,642 | | | 61,642 | | Net unrealized appreciation (depreciation) | | — | | | — | | | — | | | (3,198) | | | (3,198) | | Net realized gains (losses) | | — | | | — | | | — | | | (59) | | | (59) | | Provision for income tax (expense) benefit | | — | | | — | | | — | | | (158) | | | (158) | | Distributions to shareholders | | — | | | — | | | — | | | (68,254) | | | (68,254) | | Balance at June 30, 2024 | | 122,364 | | | $ | 1,224 | | | $ | 2,889,975 | | | $ | (11,813) | | | $ | 2,879,386 | |
The following table summarizes transactions in Common Shares for the nine months ended June 30, 2025: | | | | | | | | | | | | | Shares | | Amount | Class I | | | | Issuance of Common Shares in private and public offering | 43,490,558 | | | $ | 1,015,107 | | Share transfers between classes | 72,671 | | | 1,700 | | Issuance of Common Shares under distribution reinvestment plan | 1,419,706 | | | 33,561 | | Share repurchases, net of early repurchase deduction | (7,742,619) | | | (179,433) | | Net increase (decrease) | 37,240,316 | | | $ | 870,935 | | Class S | | | | Issuance of Common Shares in public offering | 10,515,826 | | | $ | 246,239 | | Share transfers between classes | (72,671) | | | (1,700) | | Issuance of Common Shares under distribution reinvestment plan | 1,803,828 | | | 41,881 | | Share repurchases, net of early repurchase deduction | (1,648,328) | | | (38,332) | | Net increase (decrease) | 10,598,655 | | | $ | 248,088 | | Class D | | | | Issuance of Common Shares in public offering | 76,766 | | | $ | 1,803 | | Issuance of Common Shares under distribution reinvestment plan | 3,510 | | | 81 | | Share repurchases, net of early repurchase deduction | (3,287) | | | (77) | | Net increase (decrease) | 76,989 | | | $ | 1,807 | | Total net increase (decrease) | 47,915,960 | | | $ | 1,120,830 | |
The following table summarizes transactions in Common Shares for the nine months ended June 30, 2024: | | | | | | | | | | | | | Shares | | Amount | Class I | | | | Issuance of Common Shares in private and public offering | 37,416,704 | | | $ | 881,665 | | Share transfers between classes | 15,393 | | | 364 | | Issuance of Common Shares under distribution reinvestment plan | 878,249 | | | 20,839 | | Share repurchases, net of early repurchase deduction | (926,792) | | | (21,838) | | Net increase (decrease) | 37,383,554 | | | $ | 881,030 | | Class S | | | | Issuance of Common Shares in public offering | 19,541,548 | | | $ | 460,437 | | Share transfers between classes | (15,393) | | | (364) | | Issuance of Common Shares under distribution reinvestment plan | 1,060,406 | | | 24,999 | | Share repurchases, net of early repurchase deduction | (570,987) | | | (13,449) | | Net increase (decrease) | 20,015,574 | | | $ | 471,623 | | Class D | | | | Issuance of Common Shares in public offering | 66,226 | | | $ | 1,561 | | Issuance of Common Shares under distribution reinvestment plan | 1,310 | | | 31 | | Share repurchases, net of early repurchase deduction | — | | | — | | Net increase (decrease) | 67,536 | | | $ | 1,592 | | Total net increase (decrease) | 57,466,664 | | | $ | 1,354,245 | |
The following tables summarize each month-end NAV per share for Class I, Class S and Class D shares for the nine months ended June 30, 2025 and 2024. As of June 30, 2025, the Company has not issued any Class T shares. | | | | | | | | | | | | | | | | | | | Class I Shares | | Class S Shares | | Class D Shares | October 31, 2024 | $ | 23.55 | | | $ | 23.55 | | | $ | 23.55 | | November 30, 2024 | $ | 23.56 | | | $ | 23.56 | | | $ | 23.56 | | December 31, 2024 | $ | 23.52 | | | $ | 23.52 | | | $ | 23.52 | | January 31, 2025 | $ | 23.49 | | | $ | 23.49 | | | $ | 23.49 | | February 28, 2025 | $ | 23.41 | | | $ | 23.41 | | | $ | 23.41 | | March 31, 2025 | $ | 23.28 | | | $ | 23.28 | | | $ | 23.28 | | April 30, 2025 | $ | 23.12 | | | $ | 23.12 | | | $ | 23.12 | | May 31, 2025 | $ | 23.16 | | | $ | 23.16 | | | $ | 23.16 | | June 30, 2025 | $ | 23.14 | | | $ | 23.14 | | | $ | 23.14 | |
| | | | | | | | | | | | | | | | | | | Class I Shares | | Class S Shares | | Class D Shares | October 31, 2023 | $ | 23.39 | | | $ | 23.39 | | | $ | 23.39 | | November 30, 2023 | $ | 23.51 | | | $ | 23.51 | | | $ | 23.51 | | December 31, 2023 | $ | 23.62 | | | $ | 23.62 | | | $ | 23.62 | | January 31, 2024 | $ | 23.60 | | | $ | 23.60 | | | $ | 23.60 | | February 29, 2024 | $ | 23.58 | | | $ | 23.58 | | | $ | 23.58 | | March 31, 2024 | $ | 23.61 | | | $ | 23.61 | | | $ | 23.61 | | April 30, 2024 | $ | 23.59 | | | $ | 23.59 | | | $ | 23.59 | | May 31, 2024 | $ | 23.59 | | | $ | 23.59 | | | $ | 23.59 | | June 30, 2024 | $ | 23.53 | | | $ | 23.53 | | | $ | 23.53 | |
|
Schedule of Distributions |
The following table presents distributions that were declared during the nine months ended June 30, 2025: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Class I | Distribution | | Date Declared | | Record Date | | Payment Date | | Distribution Per Share | | Distribution Amount | Monthly | | October 24, 2024 | | October 30, 2024 | | November 26, 2024 | | $ | 0.2000 | | | $ | 18,473 | | Monthly | | November 26, 2024 | | November 27, 2024 | | December 27, 2024 | | 0.2000 | | | 18,965 | | Monthly | | December 26, 2024 | | December 27, 2024 | | February 3, 2025 | | 0.2000 | | | 19,552 | | Monthly | | January 28, 2025 | | January 29, 2025 | | February 26, 2025 | | 0.2000 | | | 20,068 | | Monthly | | February 24, 2025 | | February 26, 2025 | | March 27, 2025 | | 0.2000 | | | 21,111 | | Monthly | | March 24, 2025 | | March 27, 2025 | | April 28, 2025 | | 0.2000 | | | 22,009 | | Monthly | | April 23, 2025 | | April 28, 2025 | | May 28, 2025 | | 0.2000 | | | 24,397 | | Monthly | | May 27, 2025 | | May 28, 2025 | | June 26, 2025 | | 0.2000 | | | 26,500 | | Monthly | | June 25, 2025 | | June 26, 2025 | | July 29, 2025 | | 0.2000 | | | 26,775 | | | | | | | | | | $ | 1.8000 | | | $ | 197,850 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Class S | Distribution | | Date Declared | | Record Date | | Payment Date | | Distribution Per Share | | Distribution Amount | Monthly | | October 24, 2024 | | October 30, 2024 | | November 26, 2024 | | $ | 0.1833 | | | $ | 8,415 | | Monthly | | November 26, 2024 | | November 27, 2024 | | December 27, 2024 | | 0.1833 | | | 8,632 | | Monthly | | December 26, 2024 | | December 27, 2024 | | February 3, 2025 | | 0.1833 | | | 8,816 | | Monthly | | January 28, 2025 | | January 29, 2025 | | February 26, 2025 | | 0.1833 | | | 9,026 | | Monthly | | February 24, 2025 | | February 26, 2025 | | March 27, 2025 | | 0.1834 | | | 9,278 | | Monthly | | March 24, 2025 | | March 27, 2025 | | April 28, 2025 | | 0.1834 | | | 9,543 | | Monthly | | April 23, 2025 | | April 28, 2025 | | May 28, 2025 | | 0.1835 | | | 9,817 | | Monthly | | May 27, 2025 | | May 28, 2025 | | June 26, 2025 | | 0.1836 | | | 10,006 | | Monthly | | June 25, 2025 | | June 26, 2025 | | July 29, 2025 | | 0.1836 | | | 10,233 | | | | | | | | | | $ | 1.6507 | | | $ | 83,766 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Class D | Distribution | | Date Declared | | Record Date | | Payment Date | | Distribution Per Share | | Distribution Amount | Monthly | | October 24, 2024 | | October 30, 2024 | | November 26, 2024 | | $ | 0.1951 | | | $ | 16 | | Monthly | | November 26, 2024 | | November 27, 2024 | | December 27, 2024 | | 0.1951 | | | 21 | | Monthly | | December 26, 2024 | | December 27, 2024 | | February 3, 2025 | | 0.1951 | | | 22 | | Monthly | | January 28, 2025 | | January 29, 2025 | | February 26, 2025 | | 0.1951 | | | 22 | | Monthly | | February 24, 2025 | | February 26, 2025 | | March 27, 2025 | | 0.1951 | | | 24 | | Monthly | | March 24, 2025 | | March 27, 2025 | | April 28, 2025 | | 0.1951 | | | 31 | | Monthly | | April 23, 2025 | | April 28, 2025 | | May 28, 2025 | | 0.1952 | | | 31 | | Monthly | | May 27, 2025 | | May 28, 2025 | | June 26, 2025 | | 0.1952 | | | 31 | | Monthly | | June 25, 2025 | | June 26, 2025 | | July 29, 2025 | | 0.1952 | | | 31 | | | | | | | | | | $ | 1.7562 | | | $ | 229 | |
The following table presents distributions that were declared during the nine months ended June 30, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Class I | Distribution | | Date Declared | | Record Date | | Payment Date | | Distribution Per Share | | Distribution Amount | Monthly | | October 25, 2023 | | October 31, 2023 | | November 28, 2023 | | $ | 0.1900 | | | $ | 9,259 | | Monthly | | November 27, 2023 | | November 30, 2023 | | December 27, 2023 | | 0.1900 | | | 9,916 | | Special | | December 14, 2023 | | December 15, 2023 | | December 27, 2023 | | 0.0400 | | | 2,296 | | Monthly | | December 20, 2023 | | December 31, 2023 | | February 1, 2024 | | 0.1900 | | | 10,921 | | Monthly | | January 24, 2024 | | January 31, 2024 | | February 27, 2024 | | 0.1900 | | | 11,872 | | Monthly | | February 27, 2024 | | February 29, 2024 | | March 27, 2024 | | 0.2000 | | | 13,229 | | Monthly | | March 26, 2024 | | March 27, 2024 | | April 29, 2024 | | 0.2000 | | | 14,041 | | Monthly | | April 18, 2024 | | April 29, 2024 | | May 30, 2024 | | 0.2000 | | | 14,936 | | Monthly | | May 24, 2024 | | May 30, 2024 | | June 27, 2024 | | 0.2000 | | | 15,451 | | Monthly | | June 27, 2024 | | June 27, 2024 | | July 29, 2024 | | 0.2000 | | | 16,361 | | | | | | | | | | $ | 1.8000 | | | $ | 118,282 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Class S | Distribution | | Date Declared | | Record Date | | Payment Date | | Distribution Per Share | | Distribution Amount | Monthly | | October 25, 2023 | | October 31, 2023 | | November 28, 2023 | | $ | 0.1733 | | | $ | 4,105 | | Monthly | | November 27, 2023 | | November 30, 2023 | | December 27, 2023 | | 0.1734 | | | 4,436 | | Special | | December 14, 2023 | | December 15, 2023 | | December 27, 2023 | | 0.0400 | | | 1,109 | | Monthly | | December 20, 2023 | | December 31, 2023 | | February 1, 2024 | | 0.1733 | | | 4,825 | | Monthly | | January 24, 2024 | | January 31, 2024 | | February 27, 2024 | | 0.1733 | | | 5,191 | | Monthly | | February 27, 2024 | | February 29, 2024 | | March 27, 2024 | | 0.1833 | | | 5,853 | | Monthly | | March 26, 2024 | | March 27, 2024 | | April 29, 2024 | | 0.1833 | | | 6,361 | | Monthly | | April 18, 2024 | | April 29, 2024 | | May 30, 2024 | | 0.1833 | | | 6,730 | | Monthly | | May 24, 2024 | | May 30, 2024 | | June 27, 2024 | | 0.1833 | | | 7,188 | | Monthly | | June 27, 2024 | | June 27, 2024 | | July 29, 2024 | | 0.1833 | | | 7,551 | | | | | | | | | | $ | 1.6498 | | | $ | 53,349 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Class D | Distribution | | Date Declared | | Record Date | | Payment Date | | Distribution Per Share | | Distribution Amount | Monthly | | October 25, 2023 | | October 31, 2023 | | November 28, 2023 | | $ | 0.1851 | | | $ | 1 | | Monthly | | November 27, 2023 | | November 30, 2023 | | December 27, 2023 | | 0.1851 | | | 3 | | Special | | December 14, 2023 | | December 15, 2023 | | December 27, 2023 | | 0.0400 | | | 1 | | Monthly | | December 20, 2023 | | December 31, 2023 | | February 1, 2024 | | 0.1851 | | | 4 | | Monthly | | January 24, 2024 | | January 31, 2024 | | February 27, 2024 | | 0.1851 | | | 5 | | Monthly | | February 27, 2024 | | February 29, 2024 | | March 27, 2024 | | 0.1951 | | | 10 | | Monthly | | March 26, 2024 | | March 27, 2024 | | April 29, 2024 | | 0.1951 | | | 10 | | Monthly | | April 18, 2024 | | April 29, 2024 | | May 30, 2024 | | 0.1951 | | | 11 | | Monthly | | May 24, 2024 | | May 30, 2024 | | June 27, 2024 | | 0.1951 | | | 12 | | Monthly | | June 27, 2024 | | June 27, 2024 | | July 29, 2024 | | 0.1951 | | | 14 | | | | | | | | | | $ | 1.7559 | | | $ | 71 | |
The following tables reflect the sources of cash distributions on a U.S. GAAP basis that the Company has declared on its Common Shares for the nine months ended June 30, 2025: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Class I | | Class S | | Class D | Source of Distribution | | Per Share | | Amount | | Per Share | | Amount | | Per Share | | Amount | Net investment income | | $ | 1.4962 | | | $ | 163,586 | | | $ | 1.3484 | | | $ | 68,644 | | | $ | 1.4566 | | | $ | 190 | | Distributions in excess of net investment income | | 0.3038 | | | 34,264 | | | 0.3023 | | | 15,122 | | | 0.2996 | | | 39 | | Total | | $ | 1.8000 | | | $ | 197,850 | | | $ | 1.6507 | | | $ | 83,766 | | | $ | 1.7562 | | | $ | 229 | |
The following tables reflect the sources of cash distributions on a U.S. GAAP basis that the Company has declared on its Common Shares for the nine months ended June 30, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Class I | | Class S | | Class D | Source of Distribution | | Per Share | | Amount | | Per Share | | Amount | | Per Share | | Amount | Net investment income | | $ | 1.5811 | | | $ | 104,599 | | | $ | 1.4315 | | | $ | 46,712 | | | $ | 1.5394 | | | $ | 63 | | Distributions in excess of net investment income | | 0.2189 | | | 13,683 | | | 0.2183 | | | 6,637 | | | 0.2165 | | | 8 | | Total | | $ | 1.8000 | | | $ | 118,282 | | | $ | 1.6498 | | | $ | 53,349 | | | $ | 1.7559 | | | $ | 71 | |
On July 24, 2025, the Board of Trustees of the Company declared a regular distribution on its outstanding Common Shares in the amount per share set forth below: | | | | | | | | | | | | | | | | | | | | | | | Gross Distribution | | Shareholder Servicing and/or Distribution Fee | | Net Distribution | Class I shares | | $ | 0.2000 | | | $ | — | | | $ | 0.2000 | | Class S shares | | $ | 0.2000 | | | $ | 0.0164 | | | $ | 0.1836 | | Class D shares | | $ | 0.2000 | | | $ | 0.0048 | | | $ | 0.1952 | |
The distribution is payable to shareholders of record as of July 29, 2025 and will be paid on or about August 27, 2025. The distribution will be paid in cash or reinvested in Common Shares for shareholders participating in the Company’s distribution reinvestment plan.
|