Filed pursuant to Rule 424(b)(3)

File No. 333-278477

 

 

APOLLO DEBT SOLUTIONS BDC

SUPPLEMENT NO. 5 DATED AUGUST 10, 2026

TO THE PROSPECTUS DATED APRIL 16, 2026

 

This prospectus supplement (“Supplement”) is part of and should be read in conjunction with the prospectus of Apollo Debt Solutions BDC (the “Company”), dated April 16, 2026 (as supplemented to date, the “Prospectus”). Unless otherwise defined herein, capitalized terms used in this Supplement shall have the same meanings as in the Prospectus.

 

The purposes of this Supplement are:

To update the Prospectus;
To disclose the Company closed a collateralized loan obligation transaction; and
To include our Quarterly Report on Form 10-Q for the quarter ended June 30, 2026.

 

Updates to Prospectus

 

The following replaces the paragraph under “May I reinvest my cash distributions in additional Common Shares?” in the Prospectus Summary section of the Prospectus and all similar disclosure in the Prospectus:

 

A: Yes. We have adopted a distribution reinvestment plan whereby shareholders (other than Alabama, Arkansas, California, Idaho, Kansas, Kentucky, Maine, Maryland, Massachusetts, Minnesota, Nebraska, New Jersey, North Carolina, Ohio, Oklahoma, Oregon, Tennessee, Texas, Vermont and Washington investors and clients of certain participating brokers that do not permit automatic enrollment in our distribution reinvestment plan) will have their cash distributions automatically reinvested in additional Common Shares unless they elect to receive their distributions in cash. Alabama, Arkansas, California, Idaho, Kansas, Kentucky, Maine, Maryland, Massachusetts, Minnesota, Nebraska, New Jersey, North Carolina, Ohio, Oklahoma, Oregon, Tennessee, Texas, Vermont and Washington investors and clients of certain participating brokers that do not permit automatic enrollment in our distribution reinvestment plan will automatically receive their distributions in cash unless they elect to have their cash distributions reinvested in additional Common Shares. If you participate in our distribution reinvestment plan, the cash distributions attributable to the class of Common Shares that you own will be automatically invested in additional Common Shares. The purchase price for Common Shares purchased under our distribution reinvestment plan will be equal to the most recent NAV per share for such Common Shares at the time the distribution is payable. Shareholders will not pay upfront selling commissions when purchasing Common Shares under our distribution reinvestment plan; however, all Common Shares, including those purchased under our distribution reinvestment plan, will be subject to ongoing shareholder servicing and/or distribution fees. Participants may terminate their participation in the distribution reinvestment plan by providing written notice to the Plan Administrator (defined below) five business days in advance of the first calendar day of the next month in order for a shareholder’s termination to be effective for such month. See “Description of Our Common Shares” and “Distribution Reinvestment Plan.”

 

The following replaces the second paragraph of the “Distribution Reinvestment Plan” section of the Prospectus and all similar disclosure in the Prospectus:

No action is required on the part of a registered shareholder to have his, her or its cash dividend or other distribution reinvested in our Common Shares, except shareholders in certain states. Shareholders can elect to “opt out” of the Fund’s distribution reinvestment plan in their subscription agreements (other than Alabama, Arkansas, California, Idaho, Kansas, Kentucky, Maine, Maryland, Massachusetts, Minnesota, Nebraska, New Jersey, North Carolina, Ohio, Oklahoma, Oregon, Tennessee, Texas, Vermont and Washington investors and clients of certain participating brokers that do not permit automatic enrollment in our distribution reinvestment plan and must affirmatively opt in to participate in the plan). Alabama, Arkansas, California, Idaho, Kansas, Kentucky, Maine, Maryland, Massachusetts, Minnesota, Nebraska, New Jersey, North Carolina, Ohio, Oklahoma, Oregon, Tennessee, Texas, Vermont and Washington investors and clients of certain participating brokers that do not permit automatic enrollment in our distribution reinvestment plan will automatically receive their distributions in cash unless they elect to have their cash distributions reinvested in additional Common Shares.

The following replaces the second sentence in the “Distribution Method” section in “Appendix A: Form of Subscription Agreement”:

You are automatically enrolled in our Distribution Reinvestment Plan, unless you are a resident of ALABAMA, ARKANSAS, CALIFORNIA, IDAHO, KANSAS, KENTUCKY, MAINE, MARYLAND, MASSACHUSETTS, MINNESOTA, NEBRASKA, NEW JERSEY, NORTH CAROLINA, OHIO, OKLAHOMA, OREGON, TENNESSEE, TEXAS, VERMONT OR WASHINGTON.

The following replaces the sixth bullet point in the “Distribution Method” section in “Appendix A: Form of Subscription Agreement”:

If you ARE a resident of Alabama, Arkansas, California, Idaho, Kansas, Kentucky, Maine, Maryland, Massachusetts, Minnesota, Nebraska, New Jersey, North Carolina, Ohio, Oklahoma, Oregon, Tennessee, Texas, Vermont or Washington, you are not automatically enrolled in the Distribution Reinvestment Plan. Please check here if you wish to enroll in the Distribution Reinvestment Plan. You will automatically receive cash distributions unless you elect to enroll in the Distribution Reinvestment Plan.

 

 

 

 

 

 


 

2026 Debt Securitization

 

On August 6, 2026 (the “Closing Date”), the Company completed a $514,900,000 term debt securitization (the “2026 Debt Securitization”). Term debt securitizations are also known as collateralized loan obligations and are a form of secured financing incurred by a subsidiary of the Company, which is consolidated by the Company and subject to the Company’s overall asset coverage requirements.

On the Closing Date and in connection with the 2026 Debt Securitization, ADL CLO 3 LLC (the “CLO Issuer”), an indirect, wholly-owned, consolidated subsidiary of the Company, entered into (i) a purchase agreement (the “CLO Purchase Agreement”) with Citigroup Global Markets Inc., as initial purchaser (the “Initial Purchaser”) and (ii) a placement agreement (the “CLO Placement Agreement”) with Citigroup Global Markets Inc., as a placement agent and Apollo Global Securities, LLC, as a placement agent (collectively, the “Placement Agents”), pursuant to which the Initial Purchaser and the Placement Agents agreed to purchase or place, as applicable, certain of the notes issued by the CLO Issuer as part of the 2026 Debt Securitization pursuant to an indenture by and between the CLO Issuer and Western Alliance Trust Company, N.A., as collateral trustee (the “CLO Indenture”).

The notes issued as part of the 2026 Debt Securitization consist of $248,700,000 of AAA(sf) Class A-1a Senior Secured Floating Rate Notes due 2038, which bear interest at the three-month secured overnight financing rate published by the Federal Reserve Bank of New York (“SOFR”) plus 1.50% (the “Class A-1a Notes”); $20,600,000 of AAA(sf) Class A-1b Senior Secured Floating Rate Notes due 2038, which bear interest at the three-month SOFR plus 1.70% (the “Class A-1b Notes”); $30,900,000 of AA(sf) Class A-2 Senior Secured Floating Rate Notes due 2038, which bear interest at the three-month SOFR plus 1.85% (the “Class A-2 Notes”); $41,200,000 of A(sf) Class B Secured Deferrable Floating Rate Notes due 2038, which bear interest at the three-month SOFR plus 2.25% (the “Class B Notes”); $30,900,000 of BBB-(sf) Class C Secured Deferrable Floating Rate Notes due 2038, which bear interest at the three-month SOFR plus 3.60% (the “Class C Notes” and together with the Class A-1a Notes, the Class A-1b Notes, the Class A-2 Notes and the Class B Notes, the “Secured Notes”). Additionally, on the Closing Date, the CLO Issuer issued $92,600,000 of Subordinated Notes due 2126 (the “Subordinated Notes”), which do not bear interest. The Secured Notes together with the Subordinated Notes are collectively referred to herein as the “Notes”.

 

Additionally, the CLO Issuer incurred certain loans as part of the 2026 Debt Securitization, consisting of $50,000,000 of AAA(sf) Class A-1a Loans maturing 2038, which bear interest at the three-month SOFR plus 1.50% (the “Class A-1a Loans” and the Class A-1a Loans together with the Secured Notes, the “Secured Debt” and the Secured Debt together with the Subordinated Notes, the “Debt”) incurred by the CLO Issuer on the Closing Date. The Class A-1a Loans were incurred pursuant to a Class A-1a Credit Agreement among the CLO Issuer, as borrower, Western Alliance Trust Company, N.A., as loan agent and collateral trustee and the lenders party thereto (the “Class A-1a Credit Agreement”).

The 2026 Debt Securitization is backed by a diversified portfolio consisting primarily of first-lien commercial loans. The Secured Debt is scheduled to mature on July 15, 2038 and the Subordinated Notes are scheduled to mature on July 15, 2126; however, the Debt may be redeemed by the CLO Issuer, at the direction of ADL CLO 3 Depositor LLC (the “CLO Retention Holder”), a wholly-owned, consolidated subsidiary of the Company, as owner of a majority of the Subordinated Notes, on any business day on or after July 15, 2028. The CLO Retention Holder acts as retention holder in connection with the 2026 Debt Securitization for the purposes of satisfying certain U.S. regulations requiring sponsors of securitization transactions to retain exposure to the performance of the securitized assets and as such is required to retain a portion of the Subordinated Notes. The Company, through the CLO Retention Holder, has retained a portion of the Class A-2 Notes and 100% of the Class B Notes, the Class C Notes and the Subordinated Notes issued in the 2026 Debt Securitization.

The CLO Issuer intends to use the proceeds from the 2026 Debt Securitization to, among other things, purchase certain loans (“Collateral Obligations”) from time to time on and after the Closing Date from the Company pursuant to a master loan sale agreement entered into on the Closing Date (the “CLO Loan Sale Agreement”) among the Company, the CLO Retention Holder and the CLO Issuer. Under the terms of the CLO Loan Sale Agreement that provide for the sale of Collateral Obligations to the CLO Issuer, the Company will transfer to the CLO Retention Holder, and the CLO Retention Holder will transfer to the CLO Issuer, a portion of its ownership interest in the Collateral Obligations securing the 2026 Debt Securitization for the purchase price and other consideration set forth in the CLO Loan Sale Agreement from time to time on and after the Closing Date. Following these transfers, the CLO Issuer, and not the CLO Retention Holder or the Company, will hold all of the ownership interest in such loans and participations. The Company made customary representations, warranties and covenants in the CLO Loan Sale Agreement.

The Secured Debt is the secured obligation of the CLO Issuer, the Subordinated Notes are the unsecured obligations of the CLO Issuer, and the CLO Indenture and the Class A-1a Credit Agreement governing the Debt include customary covenants and events of default. The Debt has not been, and will not be, registered under the Securities Act of 1933, as amended, or any state securities or “blue sky” laws and may not be offered or sold in the United States absent registration with the Securities and Exchange Commission or an applicable exemption from registration.

 

The Company serves as collateral manager to the CLO Issuer under a collateral management agreement entered into on the Closing Date (the “CLO Collateral Management Agreement”). Pursuant to the CLO Collateral Management Agreement, so long as the Company is the collateral manager, the collateral management fee will equal 0.0% per annum of the fee basis amount.

 

The above descriptions of the documentation related to the 2026 Debt Securitization and other arrangements entered into on the Closing Date do not purport to be complete and are qualified in their entirety by reference to the underlying agreements, including the CLO Purchase Agreement, CLO Placement Agreement, the CLO Indenture, Class A-1a Credit Agreement, the CLO Collateral Management Agreement and the CLO Loan Sale Agreement, which are attached as exhibits to the registration statement of which this Prospectus is a part.

 

 

Quarterly Report on Form 10-Q for the Quarter Ended June 30, 2026

 

On August 10, 2026, we filed our Quarterly Report on Form 10-Q for the quarter ended June 30, 2026 with the Securities and Exchange Commission. The report (without exhibits) is attached to this Supplement.

 


 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended June 30, 2026

OR

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from ________ to ___________

Commission File Number: 814-01424

 

APOLLO DEBT SOLUTIONS BDC

(Exact name of Registrant as specified in its charter)

 

 

Delaware

86-1950548

(State or other jurisdiction of
incorporation or organization)

(I.R.S. Employer
Identification No.)

9 West 57th Street

New York, New York

10019

(Address of principal executive offices)

(Zip Code)

 

Registrant’s telephone number, including area code: (212) 515-3200

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading symbol(s)

Name of each exchange on which registered

None

None

None

 

 

Indicate by check mark whether the Registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the Registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the Registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer

¨

Accelerated filer

¨

Non-accelerated filer

x

Smaller reporting company

¨

Emerging growth company

¨

 

 

(Do not check if a smaller reporting company)

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

As of August 10, 2026, there was no established public market for the Registrant’s common shares of beneficial interest ("Common Shares").

The number of shares of the Registrant’s Common Shares, $0.01 par value per share, outstanding as of August 10, 2026 was 120,749,477 Class S Common Shares, 1,718,732 Class D Common Shares and 468,544,335 Class I Common Shares. Common Shares outstanding exclude August 1, 2026 subscriptions since the issuance price is not yet finalized at this time.

 

 

 

 

 

 

 

 

 

 


 

APOLLO DEBT SOLUTIONS BDC

Table of Contents

 

 

Page

PART I - FINANCIAL INFORMATION

Item 1.

Consolidated Financial Statements

 

 

Consolidated Statements of Assets and Liabilities as of June 30, 2026 (Unaudited) and December 31, 2025

3

 

Consolidated Statements of Operations for the three and six months ended June 30, 2026 and 2025 (Unaudited)

4

 

Consolidated Statements of Changes in Net Assets for the three and six months ended June 30, 2026 and 2025 (Unaudited)

5

 

Consolidated Statements of Cash Flows for the six months ended June 30, 2026 and 2025 (Unaudited)

6

 

Consolidated Schedule of Investments as of June 30, 2026 (Unaudited)

7

 

Consolidated Schedule of Investments as of December 31, 2025

79

 

Notes to Consolidated Financial Statements (Unaudited)

148

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

197

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

213

Item 4.

Controls and Procedures

214

PART II - OTHER INFORMATION

Item 1.

Legal Proceedings

215

Item 1A.

Risk Factors

215

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

216

Item 3.

Defaults Upon Senior Securities

216

Item 4.

Mine Safety Disclosures

216

Item 5.

Other Information

216

Item 6.

Exhibits

217

 

Signatures

218

 

 


Table of Contents

 

PART I. FINANCIAL INFORMATION

 

In this report, the terms the "Company," "ADS," "we," "us" or "our" refer to Apollo Debt Solutions BDC unless the context specifically states otherwise.

 

Item 1. Consolidated Financial Statements

 

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES

(In thousands, except share and per share data)

 

 

 

 

 

 

 

 

June 30, 2026

 

December 31, 2025

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

 

Investments at fair value:

 

 

 

 

 

 

Non-controlled/non-affiliated investments (cost — $25,642,943 and $24,414,425 at June 30, 2026 and December 31, 2025, respectively)

 

$

25,367,235

 

$

24,515,628

Cash and cash equivalents

 

 

857,638

 

 

498,557

Foreign currencies (cost — $147,028 and $47,510 at June 30, 2026 and December 31, 2025, respectively)

 

 

147,112

 

 

47,510

Receivable for investments sold

 

 

1,015,662

 

 

679,768

Interest receivable

 

 

203,050

 

 

143,715

Unrealized appreciation on foreign currency forward contracts

 

 

88,591

 

 

Other assets

 

 

182,207

 

 

12,362

Total assets

 

$

27,861,495

 

$

25,897,540

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Debt (net of deferred financing costs and unamortized original issue discount of $111,467 and $85,886 at June 30, 2026 and December 31, 2025, respectively)

 

$

12,152,003

 

$

9,485,967

Payable for investments purchased

 

 

465,913

 

 

593,548

Payable for share repurchases (Note 7)

 

 

720,104

 

 

688,665

Distributions payable

 

 

109,120

 

 

111,985

Interest payable

 

 

158,330

 

 

144,938

Management fees payable

 

 

15,148

 

 

16,434

Performance-based incentive fees payable

 

 

44,329

 

 

44,714

Accrued administrative services expense payable

 

 

1,386

 

 

1,015

Unrealized depreciation on foreign currency forward contracts

 

 

 

 

27,819

Other liabilities and accrued expenses

 

 

197,181

 

 

12,247

Total liabilities

 

$

13,863,514

 

$

11,127,332

Commitments and contingencies (Note 8)

 

 

 

 

 

 

Total Net Assets

 

$

13,997,981

 

$

14,770,208

 

 

 

 

 

 

 

Net Assets

 

 

 

 

 

 

Common shares, $0.01 par value (587,378,992 and 605,221,633 shares issued and outstanding, respectively)

 

$

5,874

 

$

6,052

Capital in excess of par value

 

 

14,497,712

 

 

14,909,068

Accumulated distributed earnings (losses)

 

 

(505,605)

 

 

(144,912)

Total Net Assets

 

$

13,997,981

 

$

14,770,208

 

 

 

 

 

 

 

Net Asset Value Per Share

 

 

 

 

 

 

Class S Shares:

 

 

 

 

 

 

Net assets

 

$

2,854,127

 

$

2,893,219

Common shares outstanding ($0.01 par value, unlimited shares authorized)

 

 

119,764,016

 

 

118,552,219

Net asset value per share

 

$

23.83

 

$

24.40

Class D Shares:

 

 

 

 

 

 

Net assets

 

$

40,885

 

$

40,293

Common shares outstanding ($0.01 par value, unlimited shares authorized)

 

 

1,715,588

 

 

1,651,023

Net asset value per share

 

$

23.83

 

$

24.40

Class I Shares:

 

 

 

 

 

 

Net assets

 

$

11,102,969

 

$

11,836,696

Common shares outstanding ($0.01 par value, unlimited shares authorized)

 

 

465,899,388

 

 

485,018,391

Net asset value per share

 

$

23.83

 

$

24.40

 

See notes to consolidated financial statements

3


Table of Contents

 

 

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

(In thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2026

 

2025

 

2026

 

2025

Investment Income

 

 

 

 

 

 

 

 

 

 

 

Non-controlled/non-affiliated investments:

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

561,255

 

 $

442,416

 

 $

1,092,741

 

$

824,180

PIK interest income

 

20,484

 

 

9,233

 

 

36,593

 

 

14,511

Dividend income

 

6,617

 

 

1,754

 

 

7,475

 

 

3,429

Other income

 

3,519

 

 

3,121

 

 

16,701

 

 

7,176

Total Investment Income

$

591,875

 

 $

456,524

 

 $

1,153,510

 

$

849,296

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

Management fees

$

45,623

 

 $

39,815

 

 $

92,569

 

$

73,231

Performance-based incentive fees

 

44,329

 

 

37,660

 

 

87,397

 

 

69,309

Interest and other debt expenses

 

179,697

 

 

108,592

 

 

338,607

 

 

200,728

Offering costs

 

450

 

 

79

 

 

519

 

 

369

Trustees' fees

 

357

 

 

165

 

 

710

 

 

329

Shareholder servicing fees

 

6,141

 

 

5,393

 

 

12,368

 

 

10,104

Administrative service expenses

 

3,197

 

 

2,357

 

 

6,371

 

 

4,640

Other general and administrative expenses

 

8,100

 

 

4,381

 

 

15,924

 

 

8,473

Total Expenses

 

287,894

 

 

198,442

 

 

554,465

 

 

367,183

Net Investment Income

$

303,981

 

$

258,082

 

$

599,045

 

$

482,113

Net Realized and Change in Unrealized Gains (Losses)

 

 

 

 

 

 

 

 

 

 

 

Net realized gains (losses):

 

 

 

 

 

 

 

 

 

 

 

Non-controlled/non-affiliated investments

$

(57,989)

 

$

(31,674)

 

$

(42,351)

 

$

(28,780)

Derivative instruments

 

10,114

 

 

680

 

 

10,764

 

 

1,267

Foreign currency forward contracts

 

(4,844)

 

 

(142,729)

 

 

(12,271)

 

 

(210,065)

Foreign currency transactions

 

(4,372)

 

 

13,226

 

 

11,684

 

 

17,119

Net realized gains (losses)

 

(57,091)

 

 

(160,497)

 

 

(32,174)

 

 

(220,459)

Net change in unrealized gains (losses):

 

 

 

 

 

 

 

 

 

 

 

Non-controlled/non-affiliated investments

 

1,635

 

 

262,151

 

 

(376,890)

 

 

279,755

Derivative instruments

 

(18,299)

 

 

(14,878)

 

 

(13,235)

 

 

(15,468)

Foreign currency forward contracts

 

51,622

 

 

(75,511)

 

 

116,410

 

 

(101,460)

Foreign currency translations

 

2,710

 

 

15,220

 

 

2,875

 

 

22,704

Net unrealized gains (losses)

 

37,668

 

 

186,982

 

 

(270,840)

 

 

185,531

Net Realized and Change in Unrealized Gains (Losses)

$

(19,423)

 

$

26,485

 

$

(303,014)

 

$

(34,928)

Net Increase (Decrease) in Net Assets Resulting from Operations

$

284,558

 

$

284,567

 

$

296,031

 

$

447,185

 

See notes to consolidated financial statements

4


Table of Contents

 

 

 

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)

(In thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2026

 

2025

 

2026

 

2025

Operations

 

 

 

 

 

 

 

 

 

 

 

Net investment income

$

303,981

 

 $

258,082

 

$

599,045

 

$

482,113

Net realized gains (losses)

 

(57,091)

 

 

(160,497)

 

 

(32,174)

 

 

(220,459)

Net change in unrealized gains (losses)

 

37,668

 

 

186,982

 

 

(270,840)

 

 

185,531

Net Increase (Decrease) in Net Assets Resulting from Operations

$

284,558

 

 $

284,567

 

$

296,031

 

$

447,185

 

 

 

 

 

 

 

 

 

 

 

 

Distributions to Shareholders

 

 

 

 

 

 

 

 

 

 

 

Class S

$

(59,368)

 

 $

(56,641)

 

$

(119,229)

 

$

(106,264)

Class D

 

(899)

 

 

(671)

 

 

(1,648)

 

 

(1,285)

Class I

 

(264,352)

 

 

(248,625)

 

 

(535,847)

 

 

(455,810)

Net Decrease in Net Assets Resulting from Distributions to Shareholders

$

(324,619)

 

 $

(305,937)

 

$

(656,724)

 

$

(563,360)

 

 

 

 

 

 

 

 

 

 

 

 

Capital Share Transactions

 

 

 

 

 

 

 

 

 

 

 

Class S:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from shares sold

$

33,269

 

 $

274,331

 

 $

156,021

 

 $

615,106

Share conversion

 

(5,908)

 

 

(4,523)

 

 

(5,991)

 

 

(7,330)

Repurchase of common shares, net of early repurchase deduction

 

(59,606)

 

 

(29,688)

 

 

(183,768)

 

 

(56,569)

Distributions reinvested

 

31,857

 

 

31,195

 

 

65,288

 

 

58,066

Class D:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from shares sold

 

1,015

 

 

3,548

 

 

2,724

 

 

3,995

Share conversion

 

 

 

 

 

(1,827)

 

 

Repurchase of common shares, net of early repurchase deduction

 

(246)

 

 

(12)

 

 

(537)

 

 

(12)

Distributions reinvested

 

593

 

 

458

 

 

1,186

 

 

904

Class I:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from shares sold

 

155,868

 

 

1,599,036

 

 

623,782

 

 

3,199,727

Share conversion

 

5,908

 

 

4,523

 

 

7,818

 

 

7,330

Repurchase of common shares, net of early repurchase deduction

 

(664,761)

 

 

(177,418)

 

 

(1,270,806)

 

 

(280,683)

Distributions reinvested

 

95,366

 

 

91,351

 

 

194,576

 

 

170,058

Net Increase (Decrease) from Capital Share Transactions

$

(406,645)

 

 $

1,792,801

 

$

(411,534)

 

$

3,710,592

 

 

 

 

 

 

 

 

 

 

 

 

Net Assets

 

 

 

 

 

 

 

 

 

 

 

Total increase (decrease) in net assets during the period

 

(446,706)

 

 

1,771,431

 

 

(772,227)

 

 

3,594,417

Net Assets at beginning of period

 

14,444,687

 

 

11,369,482

 

 

14,770,208

 

 

9,546,496

Net Assets at End of Period

$

13,997,981

 

 $

13,140,913

 

$

13,997,981

 

$

13,140,913

 

See notes to consolidated financial statements

5


Table of Contents

 

 

 

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(In thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

Six Months Ended June 30,

 

 

2026

 

2025

Operating Activities

 

 

 

 

 

 

Net increase (decrease) in net assets resulting from operations

 

$

296,031

 

$

447,185

Net realized (gain) loss on investments

 

 

42,351

 

 

28,780

Net realized (gain) loss on derivatives

 

 

(10,764)

 

 

(1,267)

Net change in unrealized (gains) losses on investments

 

 

376,890

 

 

(279,755)

Net change in unrealized (gains) losses on derivatives

 

 

13,235

 

 

15,468

Net change in unrealized (appreciation) depreciation on foreign currency forward contracts

 

 

(116,410)

 

 

101,460

Net change in unrealized (appreciation) depreciation on translation of assets and liabilities in foreign currencies

 

 

(2,875)

 

 

(22,704)

PIK interest capitalized

 

 

(34,876)

 

 

(13,957)

Net accretion of discount and amortization of premium

 

 

(29,442)

 

 

(21,336)

Amortization of deferred financing costs

 

 

12,325

 

 

7,043

Amortization of offering costs

 

 

519

 

 

369

Purchase of investments

 

 

(5,790,899)

 

 

(8,975,826)

Purchase of derivatives

 

 

(7,495)

 

 

Proceeds from sale of investments and principal repayments

 

 

4,595,517

 

 

3,959,337

Changes in operating assets and liabilities:

 

 

 

 

 

 

Interest receivable

 

 

(59,335)

 

 

(64,394)

Receivable for investments sold

 

 

(335,894)

 

 

(307,717)

Other assets

 

 

(169,845)

 

 

(77,562)

Payable for investments purchased

 

 

(127,635)

 

 

616,471

Management fees payable

 

 

(1,286)

 

 

3,530

Performance-based incentive fees payable

 

 

(385)

 

 

9,137

Accrued administrative services expense payable

 

 

371

 

 

465

Interest payable

 

 

13,392

 

 

10,482

Other liabilities and accrued expenses

 

 

179,194

 

 

(15,651)

Net Cash (Used in)/Provided by Operating Activities

 

$

(1,157,316)

 

$

(4,580,442)

 

 

 

 

 

 

 

Financing Activities

 

 

 

 

 

 

Issuances of debt

 

$

4,714,695

 

$

4,918,574

Payments of debt

 

 

(2,031,953)

 

 

(2,802,110)

Financing costs paid and deferred

 

 

(25,432)

 

 

(12,343)

Proceeds from issuance of common shares

 

 

782,527

 

 

3,818,829

Repurchased shares, net of early repurchase deduction paid

 

 

(1,423,672)

 

 

(192,572)

Distributions paid

 

 

(398,539)

 

 

(303,518)

Offering costs paid and deferred

 

 

(519)

 

 

(369)

Net Cash (Used in)/Provided by Financing Activities

 

$

1,617,107

 

$

5,426,491

 

 

 

 

 

 

 

Cash, Cash Equivalents and Foreign Currencies

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents and foreign currencies during the period

 

$

459,791

 

$

846,049

Effect of foreign exchange rate changes on cash and cash equivalents

 

 

(1,108)

 

 

179

Cash, cash equivalents and foreign currencies at beginning of period

 

 

546,067

 

 

412,840

Cash, Cash Equivalents and Foreign Currencies at the End of Period

 

$

1,004,750

 

$

1,259,068

 

 

 

 

 

 

 

Supplemental Disclosure and Non-Cash Information

 

 

 

 

 

 

Cash interest paid

 

$

312,890

 

$

183,203

Distributions payable

 

$

109,120

 

$

106,656

Reinvestment of distributions during the period

 

$

261,050

 

$

229,028

PIK income

 

$

36,593

 

$

14,511

 

See notes to consolidated financial statements

6


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Aerospace & Defense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accel International

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accel International Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+425, 0.50% Floor

 

04/26/2032

 

$

187,003

 

$

186,208

 

$

187,358

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+425, 0.50% Floor

 

04/26/2032

 

 

6,435

 

 

6,300

 

 

6,435

 

(4)(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

192,508

 

 

193,793

 

 

Kaman

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kaman Corp

 

First Lien Secured Debt - Term Loan

 

S+200, 0.50% Floor

 

02/26/2032

 

 

24,845

 

 

24,810

 

 

24,834

 

(8)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+200, 0.50% Floor

 

02/26/2032

 

 

 

 

3

 

 

(1)

 

(5)(8)(34)

 

 

 

 

 

 

 

 

 

 

 

 

24,813

 

 

24,833

 

 

MRO Holdings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MRO Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.50% Floor

 

10/04/2032

 

 

323,509

 

 

322,631

 

 

322,894

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.50% Floor

 

10/04/2032

 

 

31,463

 

 

31,088

 

 

31,370

 

(4)(9)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.50% Floor

 

05/05/2032

 

 

30,000

 

 

29,284

 

 

30,000

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

383,003

 

 

384,264

 

 

Transdigm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transdigm Inc.

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

02/13/2033

 

 

14,963

 

 

14,944

 

 

14,979

 

(16)

Triumph

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TITAN BW BORROWER L.P.

 

First Lien Secured Debt - Term Loan

 

S+250 Cash plus 2.88% PIK, 0.50% Floor

 

07/24/2032

 

 

202,142

 

 

200,368

 

 

201,414

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.50% Floor

 

07/24/2032

 

 

10,030

 

 

9,913

 

 

9,970

 

(4)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.50% Floor

 

07/24/2032

 

 

 

 

(292)

 

 

(121)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

209,989

 

 

211,263

 

 

Vantor Holdings Inc

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vantor Holdings Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.00% Floor

 

03/03/2033

 

 

25,468

 

 

25,111

 

 

25,564

 

(18)

 

 

 

 

Total Aerospace & Defense

 

$

850,368

 

$

854,696

 

 

 

 

See notes to consolidated financial statements

7


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Air Freight & Logistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Primeflight

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PrimeFlight Acquisition, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

05/01/2029

 

$

34,813

 

$

34,479

 

$

34,433

 

(4)(17)

 

 

First Lien Secured Debt - Term Loan

 

S+525, 0.00% Floor

 

05/01/2029

 

 

9,900

 

 

9,814

 

 

9,900

 

(4)(17)

 

 

 

 

Total Air Freight & Logistics

 

$

44,293

 

$

44,333

 

 

Automobile Components

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Clarience Technologies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Truck-Lite Co., LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

02/13/2032

 

$

193,519

 

$

192,827

 

$

192,648

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

02/13/2032

 

 

24,441

 

 

23,970

 

 

24,185

 

(4)(12)(17)(34)

 

 

First Lien Secured Debt - Delayed Draw

 

S+575, 0.75% Floor

 

02/13/2032

 

 

 

 

(164)

 

 

(118)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

02/13/2031

 

 

 

 

(31)

 

 

(91)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

216,602

 

 

216,624

 

 

Mavis Tire Express Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mavis Tire Express Services TopCo, L.P.

 

First Lien Secured Debt - Term Loan

 

S+300, 0.75% Floor

 

05/04/2028

 

 

45,534

 

 

45,448

 

 

45,520

 

(18)

 

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

05/06/2033

 

 

12,000

 

 

11,940

 

 

12,000

 

(18)

 

 

 

 

 

 

 

 

 

 

 

 

57,388

 

 

57,520

 

 

 

 

 

 

Total Automobile Components

 

$

273,990

 

$

274,144

 

 

Banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Creative Planning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPI Holdco B, LLC

 

First Lien Secured Debt - Term Loan

 

S+200, 0.00% Floor

 

05/17/2031

 

$

21,326

 

$

21,273

 

$

21,269

 

(16)

Singular Bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pluto Holdco Limited

 

First Lien Secured Debt - Term Loan

 

6.15% PIK

 

12/05/2026

 

14,225

 

 

15,457

 

 

16,219

 

(3)(4)(8)(9)(10)(22)

 

 

 

 

Total Banks

 

$

36,730

 

$

37,488

 

 

Beverages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sazerac

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sazerac Co Inc

 

First Lien Secured Debt - Term Loan

 

S+200, 0.00% Floor

 

07/09/2032

 

$

39,800

 

$

39,616

 

$

39,794

 

(16)

 

 

 

 

Total Beverages

 

$

39,616

 

$

39,794

 

 

Building Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

American Bath

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CP Atlas Buyer, Inc.

 

First Lien Secured Debt - Term Loan

 

S+525, 0.00% Floor

 

07/08/2030

 

$

71,522

 

$

68,497

 

$

63,078

 

(16)

 

See notes to consolidated financial statements

8


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Chamberlain Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chariot Buyer LLC

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

09/08/2032

 

 

53,522

 

 

53,307

 

 

53,615

 

(16)

Emerson Climate Technologies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Emerson Climate Technologies, Inc.

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

05/31/2030

 

 

3,125

 

 

3,120

 

 

3,126

 

(17)

EMRLD Borrower LP

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

08/04/2031

 

 

16,200

 

 

16,167

 

 

16,206

 

(16)

 

 

 

 

 

 

 

 

 

 

 

 

19,287

 

 

19,332

 

 

Esdec

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Esdec Solar Group B.V.

 

First Lien Secured Debt - Term Loan

 

7.00%

 

08/30/2028

 

62,693

 

 

66,457

 

 

41,547

 

(3)(4)(8)(9)(22)(33)

 

 

First Lien Secured Debt - Term Loan

 

8.94%

 

08/30/2028

 

 

708

 

 

296

 

 

366

 

(8)(9)(17)(33)

 

 

 

 

 

 

 

 

 

 

 

 

66,753

 

 

41,913

 

 

Leaf Home

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LHS Borrower LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 0.75% Floor

 

09/04/2031

 

 

248,060

 

 

244,743

 

 

243,818

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+525, 0.75% Floor

 

09/04/2031

 

 

5,231

 

 

4,968

 

 

4,887

 

(4)(11)(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

249,711

 

 

248,705

 

 

Madison Air

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Madison IAQ LLC

 

First Lien Secured Debt - Term Loan

 

S+175, 0.00% Floor

 

05/06/2032

 

 

22,114

 

 

21,911

 

 

22,088

 

(16)

Primesource

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Park River Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

03/15/2031

 

 

44,945

 

 

44,574

 

 

44,943

 

(17)

Quikrete

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quikrete Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

02/10/2032

 

 

97,672

 

 

97,503

 

 

97,712

 

(16)

 

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

04/14/2031

 

 

4,950

 

 

4,950

 

 

4,952

 

(16)

 

 

 

 

 

 

 

 

 

 

 

 

102,453

 

 

102,664

 

 

QXO Building Products, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QXO Building Products, Inc.

 

First Lien Secured Debt - Term Loan

 

S+200, 0.00% Floor

 

07/01/2033

 

 

40,000

 

 

39,900

 

 

39,961

 

(8)(16)

RF Fager

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R.F. Fager Company, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

03/04/2030

 

 

2,379

 

 

2,343

 

 

2,338

 

(4)(9)(18)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.00% Floor

 

03/04/2030

 

 

978

 

 

963

 

 

960

 

(4)(9)(12)(16)(18)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

03/04/2030

 

 

443

 

 

435

 

 

433

 

(4)(9)(12)(16)(18)(25)(34)

 

 

 

 

 

 

 

 

 

 

 

 

3,741

 

 

3,731

 

 

 

See notes to consolidated financial statements

9


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

US LBM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LBM Acquisition, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

06/06/2031

 

 

13,895

 

 

13,411

 

 

12,478

 

(16)

 

 

First Lien Secured Debt - Term Loan

 

S+375, 0.75% Floor

 

06/06/2031

 

 

4,117

 

 

3,248

 

 

3,465

 

(16)

 

 

First Lien Secured Debt - Corporate Bond

 

9.50%

 

06/15/2031

 

 

5,543

 

 

4,535

 

 

4,958

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,194

 

 

20,901

 

 

Visual Comfort

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VC GB Holdings I Corp

 

First Lien Secured Debt - Term Loan

 

S+350, 0.50% Floor

 

07/21/2028

 

 

69,817

 

 

68,859

 

 

69,988

 

(17)

 

 

 

 

Total Building Products

 

$

760,187

 

$

730,919

 

 

Capital Markets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Edelman Financial Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Edelman Financial Center, LLC

 

First Lien Secured Debt - Term Loan

 

S+400, 0.00% Floor

 

12/01/2031

 

$

20,000

 

$

19,802

 

$

20,080

 

(16)

Rialto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rialto Management Group, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

12/05/2030

 

 

76,759

 

 

76,198

 

 

76,253

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

12/05/2030

 

 

 

 

(23)

 

 

(24)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

76,175

 

 

76,229

 

 

Russell

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Russell Investments US Institutional Holdco Inc

 

First Lien Secured Debt - Term Loan

 

S+500 Cash plus 0.75% PIK, 2.00% Floor

 

12/29/2032

 

 

121,941

 

 

120,206

 

 

120,953

 

(4)(17)

 

 

First Lien Secured Debt - Revolver

 

S+500, 2.00% Floor

 

12/29/2032

 

 

 

 

(148)

 

 

(80)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

120,058

 

 

120,873

 

 

True Potential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kane Bidco Limited

 

First Lien Secured Debt - Corporate Bond

 

SONIA+500, 0.00% Floor

 

03/21/2030

 

£

61,000

 

 

77,892

 

 

80,913

 

(3)(4)(8)(9)(20)

 

 

 

 

Total Capital Markets

 

$

293,927

 

$

298,095

 

 

Chemicals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Heubach

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Heubach Holdings USA LLC

 

First Lien Secured Debt - Term Loan

 

11.00%

 

01/03/2029

 

$

485

 

$

484

 

$

242

 

(4)(8)(17)(33)

SK Neptune Husky Group Sarl

 

First Lien Secured Debt - Term Loan

 

10.75%

 

01/03/2029

 

 

9,588

 

 

9,396

 

 

 

(4)(8)(17)(33)

 

 

 

 

 

 

 

 

 

 

 

 

9,880

 

 

242

 

 

 

See notes to consolidated financial statements

10


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

RMC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rochester Midland Corporation

 

First Lien Secured Debt - Term Loan

 

S+575, 1.00% Floor

 

08/01/2029

 

 

12,393

 

 

12,232

 

 

12,213

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+575, 1.00% Floor

 

08/01/2029

 

 

17,007

 

 

16,785

 

 

16,682

 

(4)(9)(12)(16)(34)

 

 

First Lien Secured Debt - Revolver

 

S+575, 1.00% Floor

 

08/01/2029

 

 

1,214

 

 

1,172

 

 

1,163

 

(4)(9)(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

30,189

 

 

30,058

 

 

Rochester Midland Corporation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RMC Topco LLC

 

Common Equity - Equity Unit

 

N/A

 

N/A

 

 

100 Units

 

 

100

 

 

136

 

(4)

Solenis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Olympus Water US Holding Corporation

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

11/03/2032

 

 

18,754

 

 

18,705

 

 

18,763

 

(17)

 

 

First Lien Secured Debt - Corporate Bond

 

6.75%

 

08/01/2032

 

 

5,000

 

 

4,843

 

 

4,888

 

 

Solenis Holding Limited

 

First Lien Secured Debt - Term Loan

 

S+300, 0.50% Floor

 

06/20/2031

 

 

34,347

 

 

33,938

 

 

34,341

 

(17)

 

 

 

 

 

 

 

 

 

 

 

 

57,486

 

 

57,992

 

 

Vantage Specialty Chemicals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vantage Specialty Chemicals Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+400 Cash plus 2.75% PIK, 1.00% Floor

 

08/29/2029

 

 

56,526

 

 

55,390

 

 

51,348

 

(4)(17)

 

 

First Lien Secured Debt - Revolver

 

S+625, 1.00% Floor

 

02/28/2029

 

 

1,327

 

 

1,234

 

 

885

 

(4)(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

56,624

 

 

52,233

 

 

Vita Global

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vita Global FinCo Limited

 

First Lien Secured Debt - Term Loan

 

8.00%

 

06/08/2029

 

£

19,694

 

 

26,617

 

 

13,323

 

(3)(4)(8)(10)(20)(33)

 

 

 

 

Total Chemicals

 

$

180,896

 

$

153,984

 

 

Commercial Services & Supplies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allied Universal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allied Universal Holdco LLC

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

08/20/2032

 

$

57,565

 

$

57,498

 

$

57,660

 

(16)

Azuria Water Solutions, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Azuria Water Solutions, Inc.

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

04/25/2033

 

 

5,644

 

 

5,630

 

 

5,639

 

(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+275, 0.00% Floor

 

04/25/2033

 

 

 

 

 

 

 

(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

5,630

 

 

5,639

 

 

Best Trash

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bingo Group Buyer, Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

07/10/2031

 

 

23,306

 

 

23,084

 

 

23,248

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 1.00% Floor

 

07/10/2031

 

 

6,881

 

 

6,789

 

 

6,847

 

(4)(9)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+475, 1.00% Floor

 

07/10/2031

 

 

63

 

 

44

 

 

58

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

29,917

 

 

30,153

 

 

 

 

 

 

 

See notes to consolidated financial statements

11


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Champions Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIDO Purchaser, Inc

 

First Lien Secured Debt - Term Loan

 

S+475, 0.50% Floor

 

04/04/2033

 

 

106,556

 

 

106,037

 

 

106,023

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.50% Floor

 

04/04/2033

 

 

 

 

(73)

 

 

(76)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

105,964

 

 

105,947

 

 

Convergint

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DG Investment Intermediate Holdings 2, Inc.

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

07/09/2032

 

 

26,188

 

 

26,085

 

 

26,270

 

(16)

CoreTrust

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coretrust Purchasing Group LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 0.75% Floor

 

10/01/2029

 

 

42,891

 

 

42,337

 

 

42,449

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+675, 0.75% Floor

 

10/01/2029

 

 

 

 

(67)

 

 

(49)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

42,270

 

 

42,400

 

 

Encore

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVSC Holding Corp.

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

12/05/2031

 

 

199,820

 

 

196,522

 

 

198,221

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

12/05/2029

 

 

2,598

 

 

2,297

 

 

2,425

 

(4)(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

198,819

 

 

200,646

 

 

Galaxy Service Partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GSP Midco LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

10/17/2031

 

 

24,813

 

 

24,813

 

 

24,473

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 1.00% Floor

 

10/17/2031

 

 

15,423

 

 

15,227

 

 

15,081

 

(4)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+475, 1.00% Floor

 

10/17/2031

 

 

 

 

 

 

(14)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

40,040

 

 

39,540

 

 

GardaWorld

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Garda World Security Corporation

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

02/01/2029

 

 

21,082

 

 

20,982

 

 

21,082

 

(8)(17)

HKA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mount Olympus Bidco Limited

 

First Lien Secured Debt - Term Loan

 

S+525, 0.50% Floor

 

08/09/2029

 

 

13,705

 

 

13,499

 

 

13,470

 

(4)(8)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 0.50% Floor

 

08/09/2029

 

 

4,760

 

 

4,712

 

 

4,678

 

(4)(8)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+600, 0.50% Floor

 

08/09/2029

 

 

918

 

 

895

 

 

884

 

(4)(8)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

19,106

 

 

19,032

 

 

Ironclad

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mersino, Inc.

 

First Lien Secured Debt - Term Loan

 

S+600, 1.00% Floor

 

03/31/2029

 

 

2,954

 

 

2,932

 

 

2,921

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+600, 1.00% Floor

 

03/31/2029

 

 

39

 

 

35

 

 

33

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

2,967

 

 

2,954

 

 

Profile Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profile Products LLC

 

First Lien Secured Debt - Term Loan

 

S+560, 0.75% Floor

 

11/12/2027

 

 

4,788

 

 

4,788

 

 

4,788

 

(4)(17)

 

 

 

 

See notes to consolidated financial statements

12


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Public Partnerships

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PPL Equity LP

 

Preferred Equity - Preferred Stocks

 

N/A

 

N/A

 

 

50,000 Shares

 

 

50

 

 

50

 

(4)(9)

 

 

Common Equity - Equity Unit

 

N/A

 

N/A

 

 

50,000 Units

 

 

 

 

27

 

(4)(9)

 

 

 

 

 

 

 

 

 

 

 

 

50

 

 

77

 

 

PureStar

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AMCP Clean Acqusition Company, LLC

 

First Lien Secured Debt - Term Loan

 

S+425, 0.50% Floor

 

06/15/2030

 

 

146,024

 

 

145,104

 

 

148,762

 

(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+425, 0.50% Floor

 

06/15/2030

 

 

101,414

 

 

100,762

 

 

102,377

 

(9)(17)

 

 

 

 

 

 

 

 

 

 

 

 

245,866

 

 

251,139

 

 

Pye-Barker

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pye-Barker Fire & Safety LLC

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

12/16/2032

 

 

13,050

 

 

12,989

 

 

13,084

 

(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+250, 0.00% Floor

 

12/16/2032

 

 

306

 

 

307

 

 

307

 

(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

13,296

 

 

13,391

 

 

R.R. Donnelley

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R. R. Donnelley & Sons Company

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

08/08/2029

 

 

167,969

 

 

164,612

 

 

165,802

 

(4)(9)(16)

Resource Innovations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North Haven RI Buyer, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

03/29/2030

 

 

20,313

 

 

20,021

 

 

20,142

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 1.00% Floor

 

03/29/2030

 

 

3,162

 

 

3,076

 

 

3,086

 

(4)(9)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

P+375, 1.00% Floor

 

03/29/2030

 

 

1,300

 

 

1,268

 

 

1,280

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

24,365

 

 

24,508

 

 

Reworld Holding Corporation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reworld Holding Corporation

 

First Lien Secured Debt - Term Loan

 

S+225, 0.50% Floor

 

01/15/2031

 

 

9,950

 

 

9,931

 

 

9,958

 

(16)

SafetyCo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HEF Safety Ultimate Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

11/19/2029

 

 

10,379

 

 

10,215

 

 

10,374

 

(4)(9)(18)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 1.00% Floor

 

11/19/2029

 

 

2,537

 

 

2,512

 

 

2,536

 

(4)(9)(18)

 

 

First Lien Secured Debt - Revolver

 

S+575, 1.00% Floor

 

11/19/2029

 

 

 

 

(21)

 

 

(1)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

12,706

 

 

12,909

 

 

Service Logic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Saber Parent Holdings Corp

 

First Lien Secured Debt - Term Loan

 

S+250 Cash plus 2.25% PIK, 0.00% Floor

 

12/16/2032

 

 

169,904

 

 

169,117

 

 

170,924

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+250 Cash plus 2.25% PIK, 0.00% Floor

 

12/16/2032

 

 

8,494

 

 

8,367

 

 

8,545

 

(4)(12)(16)(34)

 

 

First Lien Secured Debt - Revolver

 

P+350, 0.00% Floor

 

12/16/2032

 

 

10,766

 

 

10,657

 

 

10,840

 

(4)(12)(25)(34)

 

 

 

 

 

 

 

 

 

 

 

 

188,141

 

 

190,309

 

 

 

 

See notes to consolidated financial statements

13


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Smith System

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Smith Topco, Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

11/06/2029

 

 

16,516

 

 

16,296

 

 

16,268

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

11/06/2029

 

 

147

 

 

125

 

 

121

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

16,421

 

 

16,389

 

 

Stamps.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auctane, Inc.

 

First Lien Secured Debt - Term Loan

 

S+575, 0.75% Floor

 

06/01/2033

 

 

106,590

 

 

105,004

 

 

104,991

 

(4)(9)(17)

SumUp

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SumUp Holdings Luxembourg S.a.r.l.

 

First Lien Secured Debt - Delayed Draw

 

E+550, 1.50% Floor

 

05/23/2031

 

40,000

 

 

42,990

 

 

45,233

 

(3)(4)(8)(10)(22)

Trugreen

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trugreen Limited Partnership

 

First Lien Secured Debt - Term Loan

 

S+410, 0.75% Floor

 

11/02/2027

 

 

25,758

 

 

25,324

 

 

24,726

 

(17)

United Site Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PECF USS Intermediate Holding III Corporation

 

First Lien Secured Debt - Term Loan

 

11.18%

 

03/03/2033

 

 

6,191

 

 

6,016

 

 

5,955

 

(9)(17)(33)

 

 

Common Equity - Stock

 

N/A

 

N/A

 

 

1,447,277 Shares

 

 

10,493

 

 

10,261

 

(4)(9)(35)

 

 

 

 

 

 

 

 

 

 

 

 

16,509

 

 

16,216

 

 

USA DeBusk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

USA DeBusk LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 0.75% Floor

 

04/30/2031

 

 

15,777

 

 

15,605

 

 

15,549

 

(4)(9)(16)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 0.75% Floor

 

04/30/2031

 

 

3,112

 

 

3,083

 

 

3,067

 

(4)(9)(17)(18)

 

 

First Lien Secured Debt - Revolver

 

S+525, 0.75% Floor

 

04/30/2030

 

 

2,059

 

 

2,035

 

 

2,025

 

(4)(9)(12)(16)(17)(18)(34)

 

 

 

 

 

 

 

 

 

 

 

 

20,723

 

 

20,641

 

 

USG Buyer, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

USG Buyer, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

06/01/2032

 

 

55,172

 

 

54,627

 

 

54,621

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

05/29/2032

 

 

 

 

(118)

 

 

(118)

 

(4)(5)(34)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

05/29/2032

 

 

2,126

 

 

1,928

 

 

1,926

 

(4)(12)(16)(25)(34)

 

 

 

 

 

 

 

 

 

 

 

 

56,437

 

 

56,429

 

 

 

 

 

 

Total Commercial Services & Supplies

 

$

1,496,441

 

$

1,508,829

 

 

 

See notes to consolidated financial statements

14


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Communications Equipment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MCA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mobile Communications America, Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

10/16/2029

 

$

8,213

 

$

8,087

 

$

7,949

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 1.00% Floor

 

10/16/2029

 

 

2,804

 

 

2,765

 

 

2,613

 

(4)(9)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+475, 1.00% Floor

 

10/16/2029

 

 

 

 

(19)

 

 

(44)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

10,833

 

 

10,518

 

 

Mitel Networks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mitel Networks

 

Common Equity - Stock

 

N/A

 

N/A

 

 

733,019 Shares

 

 

3,465

 

 

202

 

(8)

MLN US Holdco LLC

 

First Lien Secured Debt - Term Loan

 

S+200 Cash plus 6.00% PIK, 1.00% Floor

 

06/20/2030

 

 

6,916

 

 

6,104

 

 

3,110

 

(8)(16)

 

 

 

 

 

 

 

 

 

 

 

 

9,569

 

 

3,312

 

 

 

 

 

 

Total Communications Equipment

 

$

20,402

 

$

13,830

 

 

Construction & Engineering

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

American Restoration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

American Restoration Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+510, 1.00% Floor

 

07/24/2030

 

$

12,322

 

$

12,122

 

$

9,918

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+510, 1.00% Floor

 

07/24/2030

 

 

9,253

 

 

9,199

 

 

5,759

 

(4)(9)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+510, 1.00% Floor

 

07/24/2030

 

 

2,268

 

 

2,242

 

 

1,825

 

(4)(9)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

23,563

 

 

17,502

 

 

ASC Engineered Solutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fire Flow Intermediate Corporation

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

07/10/2031

 

 

193,060

 

 

191,629

 

 

192,268

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

07/10/2031

 

 

19,846

 

 

19,585

 

 

19,705

 

(4)(12)(17)(34)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

07/10/2031

 

 

 

 

(378)

 

 

(330)

 

(4)(5)(12)(34)

Tailwind Fire Flow Investor, LP

 

Common Equity - Membership Interest

 

N/A

 

N/A

 

 

100 Units

 

 

101

 

 

101

 

(4)

 

 

 

 

 

 

 

 

 

 

 

 

210,937

 

 

211,744

 

 

Dynagrid

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Megavolt Borrower, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

02/13/2032

 

 

18,563

 

 

18,248

 

 

18,440

 

(4)(17)

GSI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Geotechnical Merger Sub, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

10/15/2031

 

 

67,411

 

 

66,867

 

 

66,871

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

10/15/2031

 

 

14,106

 

 

13,954

 

 

13,907

 

(4)(9)(12)(17)(18)(34)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

10/15/2031

 

 

2,185

 

 

2,112

 

 

2,110

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

82,933

 

 

82,888

 

 

 

 

 

See notes to consolidated financial statements

15


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Traffic Management Solutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Traffic Management Solutions, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

11/26/2030

 

 

12,482

 

 

12,340

 

 

12,376

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.00% Floor

 

11/26/2030

 

 

873

 

 

859

 

 

854

 

(4)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

11/26/2030

 

 

 

 

(41)

 

 

(35)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

13,158

 

 

13,195

 

 

Trench Plate Rental Co.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trench Plate Rental Co.

 

First Lien Secured Debt - Term Loan

 

S+560, 1.00% Floor

 

12/04/2028

 

 

43,636

 

 

43,425

 

 

43,152

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+560, 1.00% Floor

 

12/04/2028

 

 

4,182

 

 

4,153

 

 

4,131

 

(4)(9)(12)(17)(34)

Trench Safety Solutions Holdings, LLC

 

Common Equity - Equity Unit

 

N/A

 

N/A

 

 

331 Units

 

 

50

 

 

30

 

(4)(9)

 

 

 

 

 

 

 

 

 

 

 

 

47,628

 

 

47,313

 

 

 

 

 

 

Total Construction & Engineering

 

$

396,467

 

$

391,082

 

 

Construction Materials

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hobbs & Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hobbs & Associates LLC/VA

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

07/23/2031

 

$

19,719

 

$

19,708

 

$

19,715

 

(16)

MITER Brands Acquisition Holdco Inc

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MITER Brands Acquisition Holdco Inc

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

03/28/2031

 

 

13,113

 

 

12,877

 

 

12,970

 

(16)

Volunteer Materials

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Volunteer AcquisitionCo, LLC

 

First Lien Secured Debt - Term Loan

 

S+650, 1.00% Floor

 

09/01/2029

 

 

5,053

 

 

4,976

 

 

4,897

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+650, 1.00% Floor

 

09/01/2029

 

 

372

 

 

367

 

 

361

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+650, 1.00% Floor

 

09/01/2029

 

 

265

 

 

255

 

 

242

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

5,598

 

 

5,500

 

 

 

 

 

 

Total Construction Materials

 

$

38,183

 

$

38,185

 

 

Consumer Staples Distribution & Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actus Nutrition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nourish Buyer I Inc

 

First Lien Secured Debt - Term Loan

 

S+400, 0.00% Floor

 

07/09/2032

 

$

68,665

 

$

67,209

 

$

69,288

 

(17)

ASDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bellis Acquisition Company PLC

 

First Lien Secured Debt - Term Loan

 

SONIA+603, 0.00% Floor

 

10/22/2029

 

£

116,903

 

 

141,576

 

 

151,422

 

(3)(4)(8)(9)(20)

 

 

First Lien Secured Debt - Term Loan

 

E+400, 0.00% Floor

 

05/14/2031

 

5,000

 

 

5,304

 

 

5,426

 

(3)(8)(9)(23)

 

 

 

 

 

 

 

 

 

 

 

 

146,880

 

 

156,848

 

 

BCPE EMPIRE HOLDINGS INC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BCPE Empire Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+350, 0.50% Floor

 

12/29/2032

 

 

21,710

 

 

21,488

 

 

21,484

 

(8)(16)

 

See notes to consolidated financial statements

16


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Cenavera

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROJECT CARDINAL ACQUISITION, LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

10/01/2032

 

 

21,053

 

 

20,859

 

 

20,908

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+100, 0.75% Floor

 

10/01/2032

 

 

 

 

(19)

 

 

(29)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

10/01/2032

 

 

 

 

(43)

 

 

(33)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

20,797

 

 

20,846

 

 

Golden Hippo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Altern Marketing, LLC

 

First Lien Secured Debt - Term Loan

 

S+425, 2.00% Floor

 

02/05/2031

 

 

11,759

 

 

11,594

 

 

11,592

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+425, 2.00% Floor

 

02/05/2031

 

 

 

 

(58)

 

 

(62)

 

(4)(5)(9)(12)(34)

Golden Hippo Pet, LLC

 

First Lien Secured Debt - Term Loan

 

S+425, 2.00% Floor

 

02/05/2031

 

 

126,714

 

 

124,945

 

 

124,865

 

(4)(9)(17)

 

 

First Lien Secured Debt - Term Loan

 

S+475, 2.00% Floor

 

02/05/2031

 

 

23,172

 

 

22,833

 

 

22,833

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+425, 2.00% Floor

 

02/05/2031

 

 

 

 

(87)

 

 

(93)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

159,227

 

 

159,135

 

 

KeHE Distributors

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KeHE Distributors LLC / KeHE Finance Corp / NextWave Distribution Inc

 

First Lien Secured Debt - Corporate Bond

 

9.00%

 

02/15/2029

 

 

8,407

 

 

8,471

 

 

8,811

 

 

L.A. Specialty Produce Co., LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

L.A. Specialty Produce Co., LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

04/01/2033

 

 

43,028

 

 

42,609

 

 

42,597

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

04/01/2033

 

 

 

 

(56)

 

 

(58)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

04/01/2033

 

 

 

 

(97)

 

 

(100)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

42,456

 

 

42,439

 

 

Protein for Pets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Protein For Pets Opco, LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

09/20/2030

 

 

44,377

 

 

43,743

 

 

43,712

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+525, 1.00% Floor

 

09/20/2030

 

 

 

 

(62)

 

 

(69)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

43,681

 

 

43,643

 

 

Rise Baking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Viking Baked Goods Acquisition Corporation

 

First Lien Secured Debt - Term Loan

 

S+500, 0.00% Floor

 

11/04/2031

 

 

157,600

 

 

155,710

 

 

157,600

 

(4)(9)(17)

 

 

First Lien Secured Debt - Corporate Bond

 

8.63%

 

11/01/2031

 

 

9,500

 

 

9,522

 

 

9,618

 

(8)(9)

 

 

 

 

 

 

 

 

 

 

 

 

165,232

 

 

167,218

 

 

 

 

 

 

Total Consumer Staples Distribution & Retail

 

$

675,441

 

$

689,712

 

 

Containers & Packaging

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Berry Global

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vybond Buyer, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

02/03/2032

 

$

20,592

 

$

20,331

 

$

20,359

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

02/03/2032

 

 

 

 

(42)

 

 

(79)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

02/03/2032

 

 

 

 

(84)

 

 

(79)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

20,205

 

 

20,201

 

 

 

 

See notes to consolidated financial statements

17


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

BOX Partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bp Purchaser LLC

 

First Lien Secured Debt - Term Loan

 

S+776 Cash plus 1.00% PIK, 0.75% Floor

 

12/11/2028

 

 

7,601

 

 

7,601

 

 

5,511

 

(4)(17)

PROAMPAC PG BORROWER LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ProAmpac PG Borrower LLC

 

First Lien Secured Debt - Term Loan

 

S+400, 0.00% Floor

 

03/07/2033

 

 

20,000

 

 

19,710

 

 

19,700

 

(17)

Ring Container Technologies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ring Container Technologies Group LLC

 

First Lien Secured Debt - Term Loan

 

S+250, 0.50% Floor

 

09/15/2032

 

 

12,903

 

 

12,885

 

 

12,934

 

(16)

Tekni-Plex

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trident TPI Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+375, 0.50% Floor

 

09/15/2028

 

 

91,131

 

 

89,933

 

 

87,638

 

(17)

TricorBraun Holdings, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TricorBraun Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+325, 0.50% Floor

 

03/03/2031

 

 

17,782

 

 

17,032

 

 

16,682

 

(16)

Truvant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NPPI Buyer, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

08/20/2029

 

 

25,338

 

 

25,081

 

 

25,080

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.00% Floor

 

08/20/2029

 

 

 

 

2

 

 

(56)

 

(4)(5)(9)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

08/20/2029

 

 

 

 

1

 

 

(38)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

25,084

 

 

24,986

 

 

 

 

 

 

Total Containers & Packaging

 

$

192,450

 

$

187,652

 

 

Distributors

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SupplyHouse

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SupplyHouse LLC

 

First Lien Secured Debt - Term Loan

 

S+400, 0.50% Floor

 

07/01/2032

 

$

59,550

 

$

59,286

 

$

59,091

 

(4)(17)

 

 

First Lien Secured Debt - Revolver

 

S+400, 0.50% Floor

 

07/01/2032

 

 

 

 

(86)

 

 

(156)

 

(4)(5)(11)(12)(34)

 

 

 

 

Total Distributors

 

$

59,200

 

$

58,935

 

 

Diversified Consumer Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accelerate Learning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eagle Purchaser, Inc.

 

First Lien Secured Debt - Term Loan

 

S+150 Cash plus 5.75% PIK, 1.00% Floor

 

03/22/2030

 

$

24,595

 

$

24,199

 

$

22,588

 

(4)(9)(10)(17)

 

 

First Lien Secured Debt - Revolver

 

S+150 Cash plus 5.75% PIK, 1.00% Floor

 

03/22/2029

 

 

4,190

 

 

4,117

 

 

3,927

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

28,316

 

 

26,515

 

 

Busy Bees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eagle Bidco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+450, 0.00% Floor

 

02/29/2032

 

£

117,900

 

 

157,435

 

 

157,131

 

(3)(8)(10)(20)

 

 

 

 

 

See notes to consolidated financial statements

18


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Excelligence

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excelligence Learning Corporation

 

First Lien Secured Debt - Term Loan

 

S+575, 1.00% Floor

 

01/18/2030

 

 

83,516

 

 

82,413

 

 

71,582

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+575, 1.00% Floor

 

01/18/2030

 

 

5,967

 

 

5,801

 

 

3,998

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

88,214

 

 

75,580

 

 

Funecap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Altair Funecap Italia

 

First Lien Secured Debt - Corporate Bond

 

E+600, 0.00% Floor

 

11/13/2032

 

11,272

 

 

12,870

 

 

12,568

 

(3)(4)(8)(10)(22)

Funecap Holding

 

First Lien Secured Debt - Term Loan

 

E+600, 0.00% Floor

 

11/13/2032

 

68,684

 

 

78,403

 

 

76,579

 

(3)(4)(8)(10)(22)

 

 

First Lien Secured Debt - Delayed Draw

 

E+600, 0.00% Floor

 

11/13/2032

 

11,427

 

 

12,730

 

 

12,150

 

(3)(4)(8)(10)(12)(22)(34)

 

 

 

 

 

 

 

 

 

 

 

 

104,003

 

 

101,297

 

 

Gateway Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gateway US Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

09/22/2028

 

 

84,120

 

 

83,779

 

 

83,574

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

09/22/2028

 

 

7,882

 

 

7,855

 

 

7,810

 

(4)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+650, 0.75% Floor

 

09/22/2028

 

 

 

 

(9)

 

 

(16)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

91,625

 

 

91,368

 

 

Greencross

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vermont Aus Pty Ltd

 

First Lien Secured Debt - Term Loan

 

BBSW+450, 0.00% Floor

 

03/23/2028

 

A$

324,357

 

 

217,953

 

 

224,568

 

(3)(4)(8)(9)(26)

ISP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International Schools Partnership Limited

 

First Lien Secured Debt - Term Loan

 

E+450, 0.00% Floor

 

07/06/2031

 

56,831

 

 

60,736

 

 

64,078

 

(3)(4)(8)(10)(23)

 

 

First Lien Secured Debt - Delayed Draw

 

E+450, 0.00% Floor

 

07/06/2031

 

39,780

 

 

42,007

 

 

43,549

 

(3)(4)(8)(10)(12)(22)(34)

 

 

 

 

 

 

 

 

 

 

 

 

102,743

 

 

107,627

 

 

Legacy Service Partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legacy Service Partners, LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

11/10/2031

 

 

98,911

 

 

98,863

 

 

98,911

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

11/10/2031

 

 

424

 

 

444

 

 

424

 

(4)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

11/10/2031

 

 

 

 

26

 

 

 

(4)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

99,333

 

 

99,335

 

 

Legacy.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lotus Topco Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

06/07/2030

 

 

25,177

 

 

24,904

 

 

24,963

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 1.00% Floor

 

06/07/2030

 

 

 

 

(11)

 

 

(13)

 

(4)(5)(34)

 

 

First Lien Secured Debt - Revolver

 

S+475, 1.00% Floor

 

06/07/2030

 

 

 

 

(23)

 

 

(20)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

24,870

 

 

24,930

 

 

 

See notes to consolidated financial statements

19


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Legends

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legends Hospitality Holding Company, LLC

 

First Lien Secured Debt - Term Loan

 

S+275 Cash plus 2.75% PIK, 0.75% Floor

 

08/22/2031

 

 

101,203

 

 

99,681

 

 

100,064

 

(4)(9)(10)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

08/22/2031

 

 

5,714

 

 

5,634

 

 

5,650

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

08/22/2030

 

 

3,170

 

 

3,006

 

 

3,040

 

(4)(9)(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

108,321

 

 

108,754

 

 

Mariani

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CI

 

First Lien Secured Debt - Term Loan

 

S+550, 1.00% Floor

 

03/27/2030

 

 

23,479

 

 

23,201

 

 

23,155

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+550, 1.00% Floor

 

03/27/2030

 

 

7,107

 

 

7,030

 

 

6,968

 

(4)(9)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+550, 1.00% Floor

 

03/27/2030

 

 

1,455

 

 

1,426

 

 

1,420

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

31,657

 

 

31,543

 

 

QA Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ichnaea UK Bidco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+600, 0.00% Floor

 

10/05/2029

 

£

31,000

 

 

36,963

 

 

40,766

 

(3)(4)(8)(9)(20)

Reliable Doors

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reliable Doors, LLC

 

First Lien Secured Debt - Term Loan

 

S+550, 1.00% Floor

 

10/04/2028

 

 

6,139

 

 

6,076

 

 

6,104

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+550, 1.00% Floor

 

10/04/2028

 

 

2,476

 

 

2,448

 

 

2,458

 

(4)(9)(12)(16)(34)

 

 

First Lien Secured Debt - Revolver

 

S+625, 1.00% Floor

 

10/04/2028

 

 

 

 

(5)

 

 

(3)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

8,519

 

 

8,559

 

 

Rocket Youth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rocket Youth Brands Holdco LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

06/20/2031

 

 

9,302

 

 

9,262

 

 

9,150

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 1.00% Floor

 

06/20/2031

 

 

2,600

 

 

2,572

 

 

2,447

 

(4)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

06/20/2031

 

 

 

 

(6)

 

 

(24)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

11,828

 

 

11,573

 

 

SAVATREE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CI

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

06/06/2031

 

 

17,351

 

 

17,202

 

 

16,945

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

06/06/2031

 

 

332

 

 

288

 

 

102

 

(4)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

06/06/2031

 

 

227

 

 

197

 

 

175

 

(4)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

17,687

 

 

17,222

 

 

SCP WQS BUYER, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SCP WQS BUYER, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.50% Floor

 

06/30/2033

 

 

24,518

 

 

24,518

 

 

24,518

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.50% Floor

 

06/30/2033

 

 

 

 

 

 

 

(4)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.50% Floor

 

06/30/2033

 

 

 

 

 

 

 

(4)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

24,518

 

 

24,518

 

 

 

See notes to consolidated financial statements

20


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

SERVPRO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Silver Serve, LLC

 

First Lien Secured Debt - Term Loan

 

S+535, 1.00% Floor

 

12/18/2028

 

 

20,782

 

 

20,613

 

 

20,078

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+535, 1.00% Floor

 

12/18/2028

 

 

11,975

 

 

11,808

 

 

11,353

 

(4)(12)(16)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+535, 1.00% Floor

 

12/18/2028

 

 

3,914

 

 

3,889

 

 

3,750

 

(4)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

36,310

 

 

35,181

 

 

Village Pet Care

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Village Pet Care, LLC

 

First Lien Secured Debt - Term Loan

 

S+650, 1.00% Floor

 

09/22/2029

 

 

909

 

 

897

 

 

882

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+650, 1.00% Floor

 

09/22/2029

 

 

764

 

 

739

 

 

656

 

(4)(9)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+650, 1.00% Floor

 

09/22/2029

 

 

365

 

 

360

 

 

352

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

1,996

 

 

1,890

 

 

 

 

 

 

Total Diversified Consumer Services

 

$

1,192,291

 

$

1,188,357

 

 

Diversified REITs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Apterra Project Ram Microsoft DC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTS Project Ram

 

First Lien Secured Debt - Mortgage Loan (DD)

 

S+225, 0.00% Floor

 

05/29/2028

 

$

47,015

 

$

46,509

 

$

46,651

 

(4)(12)(15)(34)

 

 

 

 

Total Diversified REITs

 

$

46,509

 

$

46,651

 

 

Diversified Telecommunication Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Altice USA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CSC Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

P+150, 0.00% Floor

 

04/15/2027

 

$

62,635

 

$

61,662

 

$

44,095

 

(8)(25)

 

 

First Lien Secured Debt - Revolver

 

S+235, 0.00% Floor

 

07/13/2027

 

 

76,504

 

 

72,899

 

 

47,428

 

(8)(12)(16)(34)

 

 

Unsecured Debt - Corporate Bond

 

11.75%

 

01/31/2029

 

 

4,273

 

 

3,218

 

 

2,625

 

(8)

 

 

Unsecured Debt - Corporate Bond

 

11.25%

 

05/15/2028

 

 

1,551

 

 

1,278

 

 

1,007

 

(8)

 

 

 

 

 

 

 

 

 

 

 

 

139,057

 

 

95,155

 

 

LEVEL 3 FINANCING INC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 3 Financing, Inc.

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

03/29/2032

 

 

73,500

 

 

72,606

 

 

73,638

 

(8)(16)

Uniti Group Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Windstream Services, LLC

 

First Lien Secured Debt - Term Loan

 

S+400, 0.00% Floor

 

10/06/2032

 

 

84,575

 

 

83,843

 

 

85,209

 

(8)(16)

 

 

First Lien Secured Debt - Corporate Bond

 

7.50%

 

10/15/2033

 

 

7,331

 

 

7,348

 

 

7,720

 

(8)

 

 

 

 

 

 

 

 

 

 

 

 

91,191

 

 

92,929

 

 

Virgin Media Inc

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Virgin Media Secured Finance PLC

 

First Lien Secured Debt - Corporate Bond

 

5.50%

 

05/15/2029

 

 

4

 

 

4

 

 

4

 

(8)

 

 

 

 

Total Diversified Telecommunication Services

 

$

302,858

 

$

261,726

 

 

 

See notes to consolidated financial statements

21


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Electric Utilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GridTek

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BGIF IV Fearless Utility Services, Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 0.50% Floor

 

06/09/2031

 

$

133,027

 

$

132,013

 

$

131,072

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.50% Floor

 

06/09/2031

 

 

38,951

 

 

38,430

 

 

38,378

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.50% Floor

 

06/09/2031

 

 

 

 

 

 

(721)

 

(4)(5)(9)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.50% Floor

 

06/07/2030

 

 

1,962

 

 

1,806

 

 

1,616

 

(4)(9)(11)(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

172,249

 

 

170,345

 

 

Lightning Power

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lightning Power, LLC

 

First Lien Secured Debt - Term Loan

 

S+200, 0.00% Floor

 

08/18/2031

 

 

11,299

 

 

11,258

 

 

11,324

 

(16)

Pathfinder Power LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pathfinder Power LLC

 

First Lien Secured Debt - Term Loan

 

S+200, 0.00% Floor

 

06/22/2033

 

 

50,000

 

 

49,875

 

 

49,953

 

(16)

Talen Energy

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Talen Energy Supply, LLC

 

First Lien Secured Debt - Term Loan

 

S+200, 0.00% Floor

 

11/25/2032

 

 

7,557

 

 

7,521

 

 

7,516

 

(8)(16)

 

 

 

 

Total Electric Utilities

 

$

240,903

 

$

239,138

 

 

Electrical Equipment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International Wire Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IW Buyer LLC

 

First Lien Secured Debt - Term Loan

 

S+510, 1.00% Floor

 

06/28/2029

 

$

22,705

 

$

22,443

 

$

22,705

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+510, 1.00% Floor

 

06/28/2029

 

 

 

 

(48)

 

 

 

(4)(5)(9)(12)(34)

 

 

 

 

Total Electrical Equipment

 

$

22,395

 

$

22,705

 

 

Electronic Equipment, Instruments & Components

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

365 Retail Markets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

365RM Holdco, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

05/06/2033

 

$

46,093

 

$

45,639

 

$

45,632

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

05/06/2033

 

 

 

 

(29)

 

 

(30)

 

(4)(5)(34)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

05/06/2033

 

 

1,200

 

 

1,102

 

 

1,100

 

(4)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

46,712

 

 

46,702

 

 

CompoSecure Holdings LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CompoSecure Holdings LLC

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

01/14/2033

 

 

7,000

 

 

6,992

 

 

6,971

 

(8)(17)

Madison Safety

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Madison Safety & Flow LLC

 

First Lien Secured Debt - Term Loan

 

P+150, 0.00% Floor

 

09/26/2031

 

 

15,002

 

 

14,932

 

 

15,041

 

(25)

 

See notes to consolidated financial statements

22


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Summit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pinnacle Buyer LLC

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

10/01/2032

 

 

14,222

 

 

14,190

 

 

14,267

 

(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+250, 0.00% Floor

 

10/01/2032

 

 

 

 

 

 

 

(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

14,190

 

 

14,267

 

 

 

 

 

 

Total Electronic Equipment, Instruments & Components

 

$

82,826

 

$

82,981

 

 

Energy Equipment & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aggreko Holdings Inc (Albion Financing 3 S.a.r.l.)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aggreko Holdings Inc

 

First Lien Secured Debt - Term Loan

 

S+300, 0.50% Floor

 

05/21/2031

 

$

6,965

 

$

6,965

 

$

6,991

 

(8)(17)

Camin Cargo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Camin Cargo Control Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+550, 1.00% Floor

 

12/07/2029

 

 

30,750

 

 

30,306

 

 

29,028

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+550, 1.00% Floor

 

12/07/2029

 

 

3,234

 

 

3,199

 

 

3,053

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+550, 1.00% Floor

 

12/07/2029

 

 

3,911

 

 

3,843

 

 

3,642

 

(4)(9)(12)(16)(25)(34)

 

 

 

 

 

 

 

 

 

 

 

 

37,348

 

 

35,723

 

 

WhiteWater DBR

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WhiteWater DBR HoldCo LLC

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

03/03/2031

 

 

9,148

 

 

9,170

 

 

9,195

 

(17)

 

 

 

 

Total Energy Equipment & Services

 

$

53,483

 

$

51,909

 

 

Entertainment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Creative Artists Agency

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Creative Artists Agency, LLC

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

10/01/2031

 

$

8,935

 

$

8,934

 

$

8,944

 

(16)

Entertainment Partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EP Purchaser, LLC

 

First Lien Secured Debt - Term Loan

 

S+361, 0.50% Floor

 

11/06/2028

 

 

2,734

 

 

2,704

 

 

1,613

 

(17)

Jagex

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Janus Bidco Limited

 

First Lien Secured Debt - Term Loan

 

S+550, 0.00% Floor

 

04/25/2031

 

 

58,067

 

 

56,960

 

 

57,499

 

(4)(8)(9)(10)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+550, 0.00% Floor

 

04/25/2031

 

£

 

 

51

 

 

(238)

 

(3)(4)(5)(8)(9)(10)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

57,011

 

 

57,261

 

 

TKO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January Capital Holdco, LLC

 

First Lien Secured Debt - Term Loan

 

6.67% PIK

 

09/13/2029

 

 

56,801

 

 

56,029

 

 

56,801

 

(4)(8)(17)

Warner Media

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discovery Global Holdings Inc

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

06/03/2033

 

 

71,657

 

 

71,478

 

 

71,766

 

(8)(16)

 

 

 

 

Total Entertainment

 

$

196,156

 

$

196,385

 

 

 

See notes to consolidated financial statements

23


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Financial Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AffiniPay

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eclipse Buyer, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.50% Floor

 

09/08/2031

 

$

22,738

 

$

22,557

 

$

22,322

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.50% Floor

 

09/08/2031

 

 

 

 

(14)

 

 

(71)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.50% Floor

 

09/08/2031

 

 

 

 

(15)

 

 

(36)

 

(4)(5)(12)(34)

Eclipse Topco, Inc.

 

Preferred Equity - Cumulative Preferred

 

Equity plus 12.50% PIK, 0.00% Floor

 

N/A

 

 

5,218,133 Units

 

 

5,143

 

 

5,077

 

(4)

 

 

 

 

 

 

 

 

 

 

 

 

27,671

 

 

27,292

 

 

Alkeme

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alkeme Intermediary Holdings LLC

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.00% Floor

 

05/28/2027

 

 

25,256

 

 

25,095

 

 

25,009

 

(4)(12)(16)(17)(34)

Apex Group Treasury

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Apex Group Treasury LLC

 

First Lien Secured Debt - Term Loan

 

S+350, 0.00% Floor

 

02/27/2032

 

 

11,146

 

 

11,097

 

 

10,587

 

(8)(17)

Cerity Partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerity Partners Equity Holding LLC

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

07/28/2031

 

 

 

 

(131)

 

 

(526)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

07/28/2031

 

 

2,497

 

 

2,473

 

 

2,450

 

(4)(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

2,342

 

 

1,924

 

 

CFC Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CFC USA 2025 LLC

 

First Lien Secured Debt - Term Loan

 

S+350, 0.00% Floor

 

07/01/2032

 

 

15,833

 

 

15,446

 

 

14,936

 

(8)(10)(17)

FE Fundinfo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tulip Bidco Limited

 

First Lien Secured Debt - Delayed Draw

 

E+495, 0.00% Floor

 

12/13/2027

 

40,935

 

 

46,317

 

 

46,412

 

(3)(4)(8)(10)(12)(20)(22)(34)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+373, 0.00% Floor

 

12/13/2027

 

£

18,694

 

 

23,717

 

 

23,248

 

(3)(4)(8)(10)(12)(20)(22)(34)

 

 

 

 

 

 

 

 

 

 

 

 

70,034

 

 

69,660

 

 

GC Waves

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GC Waves Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

10/04/2030

 

 

62,575

 

 

62,515

 

 

61,755

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

10/04/2030

 

 

46,446

 

 

46,182

 

 

45,528

 

(4)(9)(12)(16)(34)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

10/04/2030

 

 

 

 

(2)

 

 

(36)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

108,695

 

 

107,247

 

 

Hargreaves Lansdown

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Harp Finco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+500, 0.00% Floor

 

03/27/2032

 

£

134,986

 

 

171,797

 

 

180,842

 

(3)(4)(8)(10)(20)

 

See notes to consolidated financial statements

24


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Interpath

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pathfinder Bidco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+500, 0.00% Floor

 

04/08/2033

 

£

62,182

 

 

82,967

 

 

81,244

 

(3)(4)(8)(10)(20)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+500, 0.00% Floor

 

04/08/2033

 

£

 

 

(137)

 

 

(137)

 

(3)(4)(5)(8)(10)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

82,830

 

 

81,107

 

 

ISIO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Madonna Bidco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+500, 0.00% Floor

 

10/27/2031

 

£

23,819

 

 

30,400

 

 

31,226

 

(3)(4)(8)(9)(10)(20)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+500, 0.00% Floor

 

10/27/2031

 

£

248

 

 

270

 

 

253

 

(3)(4)(8)(9)(10)(12)(20)(34)

 

 

 

 

 

 

 

 

 

 

 

 

30,670

 

 

31,479

 

 

Nexity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Evoriel

 

First Lien Secured Debt - Term Loan

 

E+525, 0.00% Floor

 

04/02/2031

 

43,574

 

 

46,240

 

 

49,538

 

(3)(4)(8)(9)(10)(22)

 

 

First Lien Secured Debt - Delayed Draw

 

E+525, 0.00% Floor

 

04/02/2031

 

22,409

 

 

23,925

 

 

25,477

 

(3)(4)(8)(9)(10)(22)

 

 

 

 

 

 

 

 

 

 

 

 

70,165

 

 

75,015

 

 

Ocorian

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Orthrus Ltd

 

First Lien Secured Debt - Term Loan

 

S+625 Cash plus 2.75% PIK, 1.00% Floor

 

12/05/2031

 

 

50,443

 

 

49,492

 

 

49,787

 

(4)(8)(9)(10)(17)

 

 

First Lien Secured Debt - Term Loan

 

SONIA+625 Cash plus 2.75% PIK, 0.00% Floor

 

12/05/2031

 

£

18,666

 

 

23,569

 

 

24,502

 

(3)(4)(8)(9)(10)(20)

 

 

First Lien Secured Debt - Term Loan

 

E+625 Cash plus 2.75% PIK, 0.00% Floor

 

12/05/2031

 

16,679

 

 

17,510

 

 

18,836

 

(3)(4)(8)(9)(10)(22)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+625, 0.00% Floor

 

12/05/2031

 

£

 

 

50

 

 

(51)

 

(3)(4)(5)(8)(9)(10)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

90,621

 

 

93,074

 

 

Paymentsense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hurricane Cleanco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+625 Cash plus 6.25% PIK, 1.00% Floor

 

11/21/2029

 

£

54,952

 

 

66,328

 

 

70,172

 

(3)(4)(8)(9)(20)

PIB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paisley Bidco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+350 Cash plus 2.00% PIK, 0.00% Floor

 

05/07/2031

 

£

84,692

 

 

105,462

 

 

106,632

 

(3)(4)(8)(9)(10)(20)

 

 

First Lien Secured Debt - Term Loan

 

E+350 Cash plus 2.00% PIK, 0.00% Floor

 

05/07/2031

 

29,088

 

 

31,152

 

 

31,551

 

(3)(4)(8)(9)(10)(22)

 

 

First Lien Secured Debt - Delayed Draw

 

E+550, 0.00% Floor

 

05/07/2031

 

35,177

 

 

40,457

 

 

38,151

 

(3)(4)(8)(9)(10)(12)(22)(34)

 

 

First Lien Secured Debt - Delayed Draw

 

E+350 Cash plus 2.00% PIK, 0.00% Floor

 

05/07/2031

 

4,638

 

 

4,812

 

 

5,030

 

(3)(4)(8)(9)(10)(20)(22)(34)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+350 Cash plus 2.00% PIK, 0.00% Floor

 

05/07/2031

 

£

1,915

 

 

2,368

 

 

2,411

 

(3)(4)(8)(9)(10)(20)(34)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+550, 0.00% Floor

 

05/07/2031

 

£

 

 

(50)

 

 

(554)

 

(3)(4)(5)(8)(9)(10)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

184,201

 

 

183,221

 

 

 

See notes to consolidated financial statements

25


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

 

 

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

PMA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PMA Parent Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

01/31/2031

 

 

13,978

 

 

13,863

 

 

13,780

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

01/31/2031

 

 

 

 

(8)

 

 

(14)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

13,855

 

 

13,766

 

 

Stretto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stretto, Inc.

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

10/13/2028

 

 

119,813

 

 

118,529

 

 

116,973

 

(4)(9)(17)

Strongpoint

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Howardsimon LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

12/13/2030

 

 

20,859

 

 

20,762

 

 

20,243

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

12/13/2030

 

 

54,962

 

 

54,812

 

 

52,500

 

(4)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

12/13/2030

 

 

 

 

(7)

 

 

(111)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

75,567

 

 

72,632

 

 

Title Resource Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RE Closing Buyer Corp.

 

First Lien Secured Debt - Term Loan

 

S+550, 1.00% Floor

 

09/27/2031

 

 

131,157

 

 

128,999

 

 

128,377

 

(4)(8)(9)(17)

VEPF VII

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VEPF VII Holdings, L.P.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.00% Floor

 

02/28/2028

 

 

19,340

 

 

19,307

 

 

19,340

 

(4)(8)(17)

Wealth Enhancement Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wealth Enhancement Group, LLC

 

First Lien Secured Debt - Delayed Draw

 

S+450, 1.00% Floor

 

10/02/2028

 

 

 

 

 

 

(224)

 

(4)(5)(12)(34)

WHP Global

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WH Borrower, LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.50% Floor

 

02/20/2032

 

 

71,714

 

 

71,197

 

 

71,934

 

(17)

 

 

First Lien Secured Debt - Term Loan

 

S+475, 0.50% Floor

 

02/20/2032

 

 

5,000

 

 

4,988

 

 

5,019

 

(17)

 

 

 

 

 

 

 

 

 

 

 

 

76,185

 

 

76,953

 

 

 

 

 

 

Total Financial Services

 

$

1,389,434

 

$

1,399,382

 

 

Food Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Froneri

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Froneri US, Inc

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

09/30/2031

 

$

13,101

 

$

13,009

 

$

13,023

 

(8)(18)

 

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

09/30/2032

 

 

6,460

 

 

6,447

 

 

6,423

 

(8)(18)

 

 

 

 

 

 

 

 

 

 

 

 

19,456

 

 

19,446

 

 

Nutpods

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Green Grass Foods, Inc.

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

12/26/2029

 

 

3,656

 

 

3,609

 

 

3,580

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+525, 0.00% Floor

 

12/26/2029

 

 

438

 

 

423

 

 

411

 

(4)(9)(12)(17)(34)

Nutpods Holdings, Inc.

 

Common Equity - Stock

 

N/A

 

N/A

 

 

125 Shares

 

 

125

 

 

86

 

(4)(9)

 

 

 

 

 

 

 

 

 

 

 

 

4,157

 

 

4,077

 

 

 

See notes to consolidated financial statements

26


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Patriot Pickle

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Patriot Foods Buyer, Inc.

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

12/24/2029

 

 

6,419

 

 

6,336

 

 

6,338

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 1.00% Floor

 

12/24/2029

 

 

822

 

 

807

 

 

790

 

(4)(9)(12)(18)(34)

 

 

First Lien Secured Debt - Revolver

 

S+525, 1.00% Floor

 

12/24/2029

 

 

96

 

 

85

 

 

84

 

(4)(9)(12)(17)(18)(34)

 

 

 

 

 

 

 

 

 

 

 

 

7,228

 

 

7,212

 

 

Tate & Lyle

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Primary Products Finance LLC

 

First Lien Secured Debt - Term Loan

 

S+325, 0.50% Floor

 

04/01/2029

 

 

6,450

 

 

6,337

 

 

6,453

 

(17)

 

 

 

 

Total Food Products

 

$

37,178

 

$

37,188

 

 

Ground Transportation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Boasso

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Channelside AcquisitionCo, Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

06/30/2028

 

$

39,325

 

$

38,804

 

$

38,727

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

03/31/2028

 

 

 

 

(1)

 

 

(60)

 

(4)(5)(9)(34)

 

 

 

 

 

 

 

 

 

 

 

 

38,803

 

 

38,667

 

 

ECS Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quito

 

First Lien Secured Debt - Term Loan

 

E+500, 0.00% Floor

 

01/22/2033

 

95,313

 

 

109,849

 

 

107,129

 

(3)(4)(8)(10)(22)

 

 

First Lien Secured Debt - Delayed Draw

 

E+500, 0.00% Floor

 

01/22/2033

 

5,719

 

 

6,360

 

 

6,037

 

(3)(4)(8)(10)(12)(22)(34)

 

 

 

 

 

 

 

 

 

 

 

 

116,209

 

 

113,166

 

 

First Student

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Student Bidco Inc.

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

08/15/2030

 

 

7,945

 

 

7,943

 

 

7,959

 

(17)

GB AIT Buyer, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GB AIT Buyer, Inc.

 

First Lien Secured Debt - Term Loan

 

S+425, 0.00% Floor

 

04/29/2033

 

 

6,667

 

 

6,601

 

 

6,678

 

(17)

Genesee & Wyoming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Genesee & Wyoming Inc.

 

First Lien Secured Debt - Term Loan

 

S+175, 0.00% Floor

 

04/10/2031

 

 

10,203

 

 

10,179

 

 

10,172

 

(17)

Olympus Terminals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Olympus Terminals Holdco II LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 0.75% Floor

 

12/17/2030

 

 

36,696

 

 

36,115

 

 

36,205

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 0.75% Floor

 

12/17/2030

 

 

 

 

(90)

 

 

(161)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+525, 0.75% Floor

 

12/17/2030

 

 

 

 

(153)

 

 

(132)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

35,872

 

 

35,912

 

 

Student Transportation of America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Student Transportation of America Holdings Inc

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

06/24/2032

 

 

7,722

 

 

7,687

 

 

7,760

 

(17)

 

See notes to consolidated financial statements

27


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Transportation Insight

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TI Intermediate Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

6.50%

 

01/28/2029

 

 

2,663

 

 

2,663

 

 

2,663

 

(4)(17)(33)

 

 

First Lien Secured Debt - Term Loan

 

9.23%

 

01/28/2029

 

 

8

 

 

 

 

8

 

(4)(17)(33)

 

 

First Lien Secured Debt - Revolver

 

9.23%

 

01/28/2029

 

 

198

 

 

196

 

 

198

 

(4)(12)(17)(33)(34)

Transportation Insight Parent Company, LLC

 

Preferred Equity - Preferred Stocks

 

N/A

 

N/A

 

 

13 Shares

 

 

2,390

 

 

2,390

 

(4)(35)

 

 

Common Equity - Equity Unit

 

N/A

 

N/A

 

 

10 Units

 

 

 

 

 

(4)(35)

 

 

 

 

 

 

 

 

 

 

 

 

5,249

 

 

5,259

 

 

 

 

 

 

Total Ground Transportation

 

$

228,543

 

$

225,573

 

 

Health Care Equipment & Supplies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corpuls

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Heartbeat BidCo GmbH

 

First Lien Secured Debt - Term Loan

 

E+650, 0.50% Floor

 

06/28/2030

 

20,000

 

$

21,548

 

$

22,706

 

(3)(4)(8)(9)(22)

 

 

First Lien Secured Debt - Delayed Draw

 

E+550, 0.50% Floor

 

06/28/2030

 

1,081

 

 

1,220

 

 

1,190

 

(3)(4)(8)(9)(10)(12)(22)(34)

 

 

 

 

 

 

 

 

 

 

 

 

22,768

 

 

23,896

 

 

Resonetics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resonetics, LLC

 

First Lien Secured Debt - Term Loan

 

S+275, 0.75% Floor

 

06/18/2031

 

$

9,826

 

$

9,826

 

$

9,826

 

(17)

Vantive

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Spruce Bidco II Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

01/30/2032

 

 

115,689

 

 

114,221

 

 

114,405

 

(4)(9)(17)

 

 

First Lien Secured Debt - Term Loan

 

T+500, 0.75% Floor

 

01/30/2032

 

¥

2,239,305

 

 

14,440

 

 

13,658

 

(3)(4)(9)(30)

 

 

First Lien Secured Debt - Term Loan

 

C+475, 0.75% Floor

 

01/30/2032

 

C$

20,944

 

 

14,253

 

 

14,654

 

(3)(4)(9)(29)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

01/30/2032

 

 

10,241

 

 

9,922

 

 

9,949

 

(4)(9)(12)(18)(34)

 

 

 

 

 

 

 

 

 

 

 

 

152,836

 

 

152,666

 

 

Zeus

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Zeus Company LLC

 

First Lien Secured Debt - Term Loan

 

S+540, 0.75% Floor

 

02/28/2031

 

 

53,775

 

 

53,207

 

 

48,327

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+540, 0.75% Floor

 

02/28/2031

 

 

4,971

 

 

4,932

 

 

4,467

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+540, 0.75% Floor

 

02/28/2030

 

 

1,257

 

 

1,187

 

 

493

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

59,326

 

 

53,287

 

 

 

 

 

 

Total Health Care Equipment & Supplies

 

$

244,756

 

$

239,675

 

 

Health Care Providers & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Affordable Care

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New ACI Buyer LLC

 

First Lien Secured Debt - Term Loan

 

S+575, 0.75% Floor

 

06/29/2031

 

$

803

 

$

803

 

$

803

 

(4)(17)(33)

New ACI Intermediate I LLC

 

First Lien Secured Debt - Corporate Bond

 

10.00%

 

06/28/2032

 

 

713

 

 

713

 

 

713

 

(4)(33)

 

 

Common Equity - Stock

 

N/A

 

N/A

 

 

3,443 Shares

 

 

972

 

 

972

 

(4)(35)

 

 

 

 

 

 

 

 

 

 

 

 

2,488

 

 

2,488

 

 

 

 

See notes to consolidated financial statements

28


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

All Star Healthcare

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Star Recruiting Locums, LLC

 

First Lien Secured Debt - Term Loan

 

S+550, 1.00% Floor

 

05/01/2030

 

 

6,817

 

 

6,722

 

 

6,762

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+550, 1.00% Floor

 

05/01/2030

 

 

1,722

 

 

1,698

 

 

1,708

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+550, 1.00% Floor

 

05/01/2030

 

 

848

 

 

831

 

 

837

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

9,251

 

 

9,307

 

 

Allied Benefit Systems

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allied Benefit Systems Intermediate LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

10/31/2030

 

 

158,246

 

 

157,086

 

 

156,901

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

10/31/2030

 

 

 

 

(21)

 

 

(81)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

157,065

 

 

156,820

 

 

CorroHealth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coding Solutions Acquisition Inc

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

08/07/2031

 

 

43,319

 

 

42,766

 

 

41,703

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

08/07/2031

 

 

 

 

(79)

 

 

(247)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

08/07/2031

 

 

 

 

(38)

 

 

(128)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

42,649

 

 

41,328

 

 

Dental Care Alliance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DCA Investment Holding LLC

 

First Lien Secured Debt - Term Loan

 

10.16%

 

06/02/2031

 

 

1,285

 

 

1,285

 

 

1,160

 

(4)(17)(33)

 

 

Common Equity - Stock

 

N/A

 

N/A

 

 

82,735 Shares

 

 

101

 

 

117

 

(4)(35)

 

 

 

 

 

 

 

 

 

 

 

 

1,386

 

 

1,277

 

 

Dental Corp

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aryeh Bidco Investment Ltd.

 

First Lien Secured Debt - Term Loan

 

C+500, 0.75% Floor

 

01/14/2033

 

C$

99,924

 

 

71,286

 

 

69,356

 

(3)(4)(8)(29)

 

 

First Lien Secured Debt - Delayed Draw

 

C+500, 0.75% Floor

 

01/14/2033

 

C$

2,658

 

 

1,842

 

 

1,677

 

(3)(4)(8)(12)(29)(34)

 

 

First Lien Secured Debt - Revolver

 

C+500, 0.75% Floor

 

01/14/2033

 

C$

1,595

 

 

1,068

 

 

980

 

(3)(4)(8)(12)(29)(34)

 

 

 

 

 

 

 

 

 

 

 

 

74,196

 

 

72,013

 

 

Eating Recovery Center

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ERC Topco Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

7.50%

 

03/29/2030

 

 

11,590

 

 

31,136

 

 

1,507

 

(4)(17)(33)

 

 

First Lien Secured Debt - Revolver

 

6.50%

 

03/29/2030

 

 

1,960

 

 

3,811

 

 

1,918

 

(4)(17)(33)(34)

 

 

 

 

 

 

 

 

 

 

 

 

34,947

 

 

3,425

 

 

EmpiRx Health

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EmpiRx Health LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

08/06/2029

 

 

19,900

 

 

19,732

 

 

19,761

 

(4)(16)

ExactCare

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ExactCare Parent, Inc.

 

First Lien Secured Debt - Term Loan

 

S+550, 1.00% Floor

 

11/05/2029

 

 

39,661

 

 

38,974

 

 

39,661

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+550, 1.00% Floor

 

11/05/2029

 

 

 

 

(69)

 

 

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

38,905

 

 

39,661

 

 

 

See notes to consolidated financial statements

29


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

ExamWorks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electron BidCo Inc.

 

First Lien Secured Debt - Term Loan

 

S+250, 0.50% Floor

 

02/06/2033

 

 

31,261

 

 

31,256

 

 

31,330

 

(16)

Exemplar Healthcare

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EHC Holdings Holdco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+550, 0.00% Floor

 

09/30/2031

 

£

48,000

 

 

63,138

 

 

62,893

 

(3)(4)(8)(10)(20)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+550, 0.00% Floor

 

09/30/2031

 

£

2,400

 

 

2,841

 

 

2,795

 

(3)(4)(8)(10)(12)(20)(34)

 

 

 

 

 

 

 

 

 

 

 

 

65,979

 

 

65,688

 

 

Hanger

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hanger, Inc.

 

First Lien Secured Debt - Term Loan

 

S+350, 0.00% Floor

 

10/23/2031

 

 

25,371

 

 

25,287

 

 

25,493

 

(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+350, 0.00% Floor

 

10/23/2031

 

 

2,326

 

 

2,313

 

 

2,337

 

(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

27,600

 

 

27,830

 

 

MyDentist

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SPARKLE BIDCO LIMITED

 

First Lien Secured Debt - Term Loan

 

SONIA+525, 0.00% Floor

 

10/14/2032

 

£

87,479

 

 

115,001

 

 

114,435

 

(3)(4)(8)(10)(20)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+525, 0.00% Floor

 

10/14/2032

 

£

6,906

 

 

8,932

 

 

8,739

 

(3)(4)(8)(10)(12)(20)(34)

 

 

 

 

 

 

 

 

 

 

 

 

123,933

 

 

123,174

 

 

Omega Healthcare

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OMH-Healthedge Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+425, 1.00% Floor

 

04/01/2030

 

 

247,884

 

 

247,335

 

 

241,117

 

(4)(9)(18)

 

 

First Lien Secured Debt - Revolver

 

S+450, 1.00% Floor

 

04/01/2030

 

 

 

 

(97)

 

 

(1,046)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

247,238

 

 

240,071

 

 

One Call Medical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Call Corporation

 

First Lien Secured Debt - Term Loan

 

S+575, 0.50% Floor

 

09/10/2030

 

 

308,593

 

 

304,494

 

 

305,260

 

(4)(17)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.50% Floor

 

09/10/2030

 

 

 

 

(251)

 

 

(211)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

304,243

 

 

305,049

 

 

Opseo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opseo Holding B.V.

 

First Lien Secured Debt - Term Loan

 

E+490, 0.00% Floor

 

01/21/2033

 

248,408

 

 

286,179

 

 

279,772

 

(3)(4)(8)(9)(10)(22)

 

 

First Lien Secured Debt - Delayed Draw

 

E+490, 0.00% Floor

 

01/21/2033

 

 

 

(328)

 

 

(652)

 

(3)(4)(5)(8)(9)(10)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

E+490, 0.00% Floor

 

10/21/2032

 

 

 

(91)

 

 

(90)

 

(3)(4)(5)(8)(9)(10)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

285,760

 

 

279,030

 

 

Patterson Companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paradigm Parent, LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.00% Floor

 

04/16/2032

 

 

12,707

 

 

11,082

 

 

10,944

 

(17)

 

 

See notes to consolidated financial statements

30


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Practice Plus Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Practice Plus Group Bidco Limited / Practice Plus Group Holdings Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+625, 0.50% Floor

 

11/19/2029

 

£

11,111

 

 

13,285

 

 

14,480

 

(3)(4)(8)(9)(10)(20)

Radiology Partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Radiology Partners, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.00% Floor

 

06/30/2032

 

 

26,798

 

 

26,595

 

 

26,825

 

(17)

Rarebreed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rarebreed Veterinary Partners, Inc.

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

04/18/2030

 

 

14,814

 

 

14,608

 

 

14,570

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 1.00% Floor

 

04/18/2030

 

 

35,800

 

 

35,512

 

 

35,209

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

P+425, 1.00% Floor

 

04/18/2030

 

 

 

 

(74)

 

 

(96)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

50,046

 

 

49,683

 

 

Smile Brands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Smile Brands Inc.

 

First Lien Secured Debt - Term Loan

 

9.67%

 

07/12/2029

 

 

7,710

 

 

7,513

 

 

6,129

 

(4)(18)(33)

Southern Veterinary Partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Southern Veterinary Partners, LLC

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

12/04/2031

 

 

32,174

 

 

32,089

 

 

32,182

 

(17)

Team Select

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TS Investors, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

05/04/2029

 

 

16,650

 

 

16,443

 

 

16,527

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 1.00% Floor

 

05/04/2029

 

 

5,794

 

 

5,740

 

 

5,744

 

(4)(9)(12)(16)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+475, 1.00% Floor

 

05/04/2029

 

 

 

 

(19)

 

 

(14)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

22,164

 

 

22,257

 

 

Tivity Health

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Health, Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

06/28/2029

 

 

110,728

 

 

109,906

 

 

110,728

 

(4)(9)(16)

US Fertility

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Fertility Enterprises, LLC

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

12/30/2032

 

 

17,560

 

 

17,479

 

 

17,637

 

(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+350, 0.00% Floor

 

12/30/2032

 

 

 

 

(3)

 

 

 

(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

17,476

 

 

17,637

 

 

 

 

 

 

Total Health Care Providers & Services

 

$

1,756,784

 

$

1,709,117

 

 

Health Care Technology

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advarra

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advarra Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

09/15/2031

 

$

216,063

 

$

215,014

 

$

213,081

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

09/15/2031

 

 

 

 

(23)

 

 

(171)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

214,991

 

 

212,910

 

 

 

 

 

See notes to consolidated financial statements

31


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

CNSI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acentra Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+550, 0.50% Floor

 

12/17/2029

 

 

37,128

 

 

36,416

 

 

37,128

 

(4)(9)(17)

 

 

First Lien Secured Debt - Term Loan

 

S+575, 0.50% Floor

 

12/17/2029

 

 

2,890

 

 

2,853

 

 

2,890

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+550, 0.50% Floor

 

12/17/2029

 

 

 

 

(72)

 

 

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

39,197

 

 

40,018

 

 

Datavant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CT Technologies Intermediate Holdings

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

09/02/2031

 

 

177,428

 

 

175,862

 

 

173,206

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

09/02/2031

 

 

22,540

 

 

22,312

 

 

21,703

 

(4)(12)(16)(17)(34)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

08/30/2031

 

 

 

 

 

 

(185)

 

(4)(5)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

09/02/2031

 

 

 

 

(128)

 

 

(213)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

198,046

 

 

194,511

 

 

DXC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wisdom Purchaser, LLC

 

First Lien Secured Debt - Term Loan

 

S+425, 0.50% Floor

 

07/24/2032

 

 

49,595

 

 

49,372

 

 

48,494

 

(4)(17)

 

 

First Lien Secured Debt - Revolver

 

S+425, 0.50% Floor

 

07/24/2032

 

 

 

 

(22)

 

 

(118)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

49,350

 

 

48,376

 

 

Gainwell

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gainwell Acquisition Corp.

 

First Lien Secured Debt - Term Loan

 

S+410, 0.75% Floor

 

10/01/2027

 

 

120,604

 

 

119,115

 

 

118,996

 

(17)

MRO Parent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MRO Parent Corporation

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

06/09/2032

 

 

25,364

 

 

25,028

 

 

25,364

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

06/09/2032

 

 

 

 

(43)

 

 

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

06/09/2032

 

 

 

 

(25)

 

 

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

24,960

 

 

25,364

 

 

Novotech

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Novotech SG Holdings Pte. Ltd./ Novotech Aus Bidco Pty Ltd/Novotech Holdings USA LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.50% Floor

 

06/27/2031

 

 

42,857

 

 

42,440

 

 

41,845

 

(4)(8)(9)(18)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.50% Floor

 

06/27/2031

 

 

1,857

 

 

1,792

 

 

1,689

 

(4)(8)(9)(12)(18)(34)

 

 

 

 

 

 

 

 

 

 

 

 

44,232

 

 

43,534

 

 

Suvoda

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goldeneye Parent, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

03/31/2032

 

 

87,344

 

 

86,980

 

 

84,995

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

03/31/2032

 

 

 

 

(53)

 

 

(344)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

86,927

 

 

84,651

 

 

 

 

 

 

Total Health Care Technology

 

$

776,818

 

$

768,360

 

 

 

See notes to consolidated financial statements

32


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Hotels, Restaurants & Leisure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allwyn Entertainment Financing US LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allwyn Entertainment Financing US LLC

 

First Lien Secured Debt - Delayed Draw

 

S+250, 0.00% Floor

 

11/24/2032

 

$

64,982

 

$

63,929

 

$

64,292

 

(8)(17)(34)

AVC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aardvark Bidco Pty LTD / Barrel Bidco Pty LTD

 

First Lien Secured Debt - Term Loan

 

BBSW+425, 0.00% Floor

 

11/24/2030

 

A$

60,000

 

 

42,044

 

 

41,242

 

(3)(4)(8)(10)(27)

 

 

First Lien Secured Debt - Delayed Draw

 

BBSW+425, 0.00% Floor

 

11/24/2030

 

A$

 

 

(97)

 

 

(81)

 

(3)(4)(5)(8)(10)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

41,947

 

 

41,161

 

 

Crunch Fitness

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crunch Fitness Merger Sub, LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

09/26/2031

 

 

175,340

 

 

175,329

 

 

175,498

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

09/26/2031

 

 

 

 

(98)

 

 

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

175,231

 

 

175,498

 

 

Delivery Hero

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delivery Hero Finco Germany GmbH

 

First Lien Secured Debt - Term Loan

 

K+500, 0.50% Floor

 

12/12/2029

 

194,831,194

 

 

139,431

 

 

127,578

 

(3)(8)(9)(21)

Delivery Hero Finco LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.50% Floor

 

06/30/2032

 

 

216,018

 

 

210,832

 

 

218,448

 

(8)(9)(10)(17)

 

 

First Lien Secured Debt - Term Loan

 

S+500, 0.50% Floor

 

12/12/2029

 

 

4,421

 

 

4,383

 

 

4,450

 

(8)(9)(17)

Delivery Hero SE

 

Unsecured Debt - Convertible Bond

 

3.25%

 

02/21/2030

 

9,100

 

 

10,415

 

 

10,678

 

(3)(8)(9)

 

 

 

 

 

 

 

 

 

 

 

 

365,061

 

 

361,154

 

 

Endeavor

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Endeavor Operating Co LLC

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

03/24/2032

 

 

49,475

 

 

49,504

 

 

49,593

 

(16)

 

 

First Lien Secured Debt - Term Loan

 

S+375, 0.00% Floor

 

03/24/2028

 

 

14,457

 

 

14,472

 

 

14,391

 

(4)(16)

 

 

 

 

 

 

 

 

 

 

 

 

63,976

 

 

63,984

 

 

FLYNN RESTAURANT GROUP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Flynn Restaurant Group LP

 

First Lien Secured Debt - Term Loan

 

S+375, 0.00% Floor

 

01/28/2032

 

 

21,895

 

 

21,713

 

 

21,710

 

(16)

Gaia Purchaser Inc

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gaia Purchaser Inc

 

First Lien Secured Debt - Term Loan

 

S+400, 0.00% Floor

 

06/24/2033

 

 

7,000

 

 

6,965

 

 

7,009

 

(8)(16)

Intralot Capital Luxembourg SA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intralot Capital Luxembourg SA

 

First Lien Secured Debt - Term Loan

 

SONIA+550, 0.00% Floor

 

09/18/2031

 

£

86,000

 

 

113,338

 

 

111,999

 

(3)(4)(8)(10)(20)

 

See notes to consolidated financial statements

33


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Invited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Invited, Inc.

 

First Lien Secured Debt - Term Loan

 

S+525, 0.75% Floor

 

06/09/2032

 

 

47,884

 

 

47,405

 

 

47,405

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 0.75% Floor

 

06/09/2032

 

 

 

 

(16)

 

 

(16)

 

(4)(5)(34)

 

 

First Lien Secured Debt - Revolver

 

S+525, 0.75% Floor

 

06/09/2032

 

 

 

 

(49)

 

 

(49)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

47,340

 

 

47,340

 

 

JOA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joker Holdco 3 S.a r.l.

 

First Lien Secured Debt - Term Loan

 

E+600, 0.00% Floor

 

04/19/2031

 

126,725

 

 

133,031

 

 

143,985

 

(3)(4)(8)(9)(10)(23)

Nottingham Forest Football Club

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nottingham Forest Football Club Limited

 

First Lien Secured Debt - Term Loan

 

8.75%

 

12/27/2027

 

£

23,438

 

 

29,338

 

 

30,868

 

(3)(4)(8)(10)

OpenBet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OB Global Openbet Holdings 2 LLC

 

First Lien Secured Debt - Term Loan

 

S+600, 1.50% Floor

 

09/24/2029

 

 

66,719

 

 

66,098

 

 

66,098

 

(4)(17)

PARS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PARS Group LLC

 

First Lien Secured Debt - Term Loan

 

S+685, 1.50% Floor

 

04/03/2028

 

 

8,553

 

 

8,504

 

 

7,006

 

(4)(9)(16)

Scientific Games Lottery

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Scientific Games Holdings LP

 

First Lien Secured Debt - Term Loan

 

S+300, 0.50% Floor

 

04/04/2029

 

 

44,748

 

 

44,476

 

 

44,190

 

(17)

Sky Zone

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CircusTrix Holdings LLC

 

First Lien Secured Debt - Term Loan

 

S+675, 1.00% Floor

 

07/18/2028

 

 

12,235

 

 

12,091

 

 

11,727

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+675, 1.00% Floor

 

07/18/2028

 

 

3,229

 

 

3,189

 

 

3,095

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+675, 1.00% Floor

 

07/18/2028

 

 

806

 

 

798

 

 

773

 

(4)(9)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

16,078

 

 

15,595

 

 

Soho House & Co Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Soho House & Co Inc.

 

Common Equity - Stock

 

N/A

 

N/A

 

 

406,312 Shares

 

 

3,657

 

 

3,937

 

(4)(8)(35)

Soho House Bond Limited

 

First Lien Secured Debt - Corporate Bond

 

5.38% Cash plus 5.38% PIK, 0.00% Floor

 

01/29/2032

 

 

85,854

 

 

85,051

 

 

84,798

 

(4)(8)

Soho House Holdings Limited

 

Unsecured Debt - Corporate Bond

 

12.50% PIK

 

01/29/2033

 

 

15,084

 

 

14,850

 

 

14,940

 

(4)(8)

 

 

 

 

 

 

 

 

 

 

 

 

103,558

 

 

103,675

 

 

Sports Invest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sports Invest Holdings Ltd.

 

First Lien Secured Debt - Term Loan

 

10.25%

 

10/03/2029

 

£

55,000

 

 

70,561

 

 

71,189

 

(3)(4)(8)(10)

Walter's Wedding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WH BorrowerCo, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

08/02/2030

 

 

20,238

 

 

20,015

 

 

19,191

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.00% Floor

 

08/02/2030

 

 

8,930

 

 

8,789

 

 

8,235

 

(4)(9)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

08/02/2030

 

 

1,049

 

 

1,002

 

 

816

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

29,806

 

 

28,242

 

 

 

 

 

 

Total Hotels, Restaurants & Leisure

 

$

1,400,950

 

$

1,404,995

 

 

 

See notes to consolidated financial statements

34


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Household Durables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HOV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

K Hovnanian Enterprises Inc

 

First Lien Secured Debt - Revolver

 

S+450, 3.00% Floor

 

06/30/2028

 

$

 

$

(5,486)

 

$

(5,888)

 

(4)(5)(9)(12)(34)

Polywood

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Poly-Wood, LLC

 

First Lien Secured Debt - Term Loan

 

S+488, 1.00% Floor

 

03/20/2030

 

 

152,878

 

 

150,769

 

 

152,159

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+488, 1.00% Floor

 

03/20/2030

 

 

 

 

(327)

 

 

(108)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

150,442

 

 

152,051

 

 

Restoration Hardware

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restoration Hardware, Inc.

 

First Lien Secured Debt - Term Loan

 

S+261, 0.50% Floor

 

10/20/2028

 

 

27,886

 

 

27,352

 

 

27,177

 

(8)(16)

 

 

First Lien Secured Debt - Term Loan

 

S+335, 0.50% Floor

 

10/20/2028

 

 

3,403

 

 

3,330

 

 

3,359

 

(8)(16)

 

 

 

 

 

 

 

 

 

 

 

 

30,682

 

 

30,536

 

 

Weber-Stephen Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weber-Stephen Products LLC

 

First Lien Secured Debt - Term Loan

 

S+375, 0.00% Floor

 

10/01/2032

 

 

33,393

 

 

33,110

 

 

33,035

 

(17)

 

 

 

 

Total Household Durables

 

$

208,748

 

$

209,734

 

 

Household Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Culligan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AI Aqua Merger Sub, Inc.

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

07/02/2033

 

$

7,393

 

$

7,375

 

$

7,397

 

(8)(16)

 

 

First Lien Secured Debt - Term Loan

 

S+250, 0.50% Floor

 

07/31/2028

 

 

2,558

 

 

2,557

 

 

2,558

 

(16)(17)

 

 

 

 

 

 

 

 

 

 

 

 

9,932

 

 

9,955

 

 

Ergotron

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ergotron Acquisition, LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 0.75% Floor

 

07/06/2028

 

 

8,781

 

 

8,711

 

 

8,711

 

(4)(16)

Ergotron Investments, LLC

 

Common Equity - Equity Unit

 

N/A

 

N/A

 

 

500 Units

 

 

50

 

 

41

 

(4)

 

 

 

 

 

 

 

 

 

 

 

 

8,761

 

 

8,752

 

 

PRESTIGE BRANDS INC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prestige Brands, Inc.

 

First Lien Secured Debt - Term Loan

 

S+200, 0.00% Floor

 

06/13/2033

 

 

6,401

 

 

6,383

 

 

6,415

 

(8)(16)(34)

Tranzonic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TZ Buyer LLC

 

First Lien Secured Debt - Term Loan

 

S+635, 0.75% Floor

 

08/14/2028

 

 

40,250

 

 

39,659

 

 

39,164

 

(4)(9)(16)

 

 

First Lien Secured Debt - Term Loan

 

S+625, 0.75% Floor

 

08/14/2028

 

 

2,494

 

 

2,449

 

 

2,426

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+635, 0.75% Floor

 

08/14/2028

 

 

54,949

 

 

54,370

 

 

53,465

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+635, 0.75% Floor

 

08/14/2028

 

 

345

 

 

340

 

 

329

 

(4)(9)(12)(16)(34)

TZ Parent LLC

 

Common Equity - Equity Unit

 

N/A

 

N/A

 

 

50 Units

 

 

50

 

 

70

 

(4)(9)

 

 

 

 

 

 

 

 

 

 

 

 

96,868

 

 

95,454

 

 

 

 

 

 

Total Household Products

 

$

121,944

 

$

120,576

 

 

 

See notes to consolidated financial statements

35


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Independent Power & Renewable Electricity Producers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cogentrix

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cogentrix Finance Holdco I LLC

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

02/26/2032

 

$

12,126

 

$

12,101

 

$

12,128

 

(16)

 

 

 

 

Total Independent Power & Renewable Electricity Producers

 

$

12,101

 

$

12,128

 

 

Industrial Conglomerates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fortis Fire

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fortis Fire & Safety Holdings LP

 

Common Equity - Equity Unit

 

N/A

 

N/A

 

$

9 Units

 

$

90

 

$

179

 

(4)(9)

 

 

 

 

Total Industrial Conglomerates

 

$

90

 

$

179

 

 

Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acrisure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acrisure LLC

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

06/21/2032

 

$

4,950

 

$

4,939

 

$

4,488

 

(16)

Alliant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alliant Holdings Intermediate, LLC

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

09/19/2031

 

 

4,975

 

 

4,924

 

 

4,914

 

(16)

Ardonagh

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ardonagh Group Finco Pty Ltd

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

02/15/2031

 

 

17,937

 

 

17,845

 

 

17,410

 

(8)(17)(18)

Asurion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asurion, LLC

 

First Lien Secured Debt - Term Loan

 

S+425, 0.00% Floor

 

09/19/2030

 

 

7,514

 

 

7,463

 

 

7,450

 

(17)

Galway

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Galway Borrower LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

09/29/2028

 

 

33,446

 

 

33,282

 

 

33,153

 

(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

09/29/2028

 

 

1,467

 

 

1,457

 

 

1,464

 

(4)(9)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

09/29/2028

 

 

951

 

 

935

 

 

950

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

35,674

 

 

35,567

 

 

Higginbotham

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HIG Intermediate, Inc.

 

Preferred Equity - Cumulative Preferred

 

N/A

 

N/A

 

 

50,000 Units

 

 

49

 

 

50

 

(4)

Higginbotham Insurance Agency, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 1.00% Floor

 

06/11/2031

 

 

119,851

 

 

119,646

 

 

118,677

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 1.00% Floor

 

06/11/2031

 

 

16,307

 

 

16,173

 

 

15,942

 

(4)(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

135,868

 

 

134,669

 

 

 

See notes to consolidated financial statements

36


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Hilb Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Thg Acquisition, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

10/31/2031

 

 

88,804

 

 

88,084

 

 

87,375

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

10/31/2031

 

 

14,803

 

 

14,666

 

 

14,482

 

(4)(9)(12)(16)(34)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

10/31/2031

 

 

2,463

 

 

2,386

 

 

2,302

 

(4)(9)(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

105,136

 

 

104,159

 

 

Howden Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HIG Finance 2 Limited

 

First Lien Secured Debt - Term Loan

 

S+275, 0.50% Floor

 

04/18/2030

 

 

5,542

 

 

5,414

 

 

5,238

 

(8)(16)

Hyperion Refinance Sarl

 

First Lien Secured Debt - Term Loan

 

S+275, 0.50% Floor

 

02/15/2031

 

 

45,750

 

 

45,390

 

 

43,073

 

(8)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.50% Floor

 

02/15/2031

 

 

101,200

 

 

99,445

 

 

92,796

 

(4)(8)(10)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

150,249

 

 

141,107

 

 

ISC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRIS Specialty Acquisition LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.50% Floor

 

11/20/2032

 

 

214,754

 

 

213,753

 

 

212,435

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.50% Floor

 

11/20/2032

 

 

3,258

 

 

3,167

 

 

2,867

 

(4)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.50% Floor

 

11/20/2032

 

 

7,239

 

 

7,093

 

 

6,895

 

(4)(11)(12)(16)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

224,013

 

 

222,197

 

 

Keystone

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Koala Investment Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+425, 0.75% Floor

 

08/29/2032

 

 

95,436

 

 

94,569

 

 

93,900

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

08/29/2032

 

 

 

 

(81)

 

 

(296)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+425, 0.75% Floor

 

08/29/2032

 

 

4,334

 

 

4,261

 

 

4,202

 

(4)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

98,749

 

 

97,806

 

 

Lockton Inc

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lockton Inc

 

First Lien Secured Debt - Term Loan

 

S+200, 0.00% Floor

 

05/09/2033

 

 

4,000

 

 

3,980

 

 

3,995

 

(17)

Patriot Growth Insurance Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Patriot Growth Insurance Services, LLC

 

First Lien Secured Debt - Term Loan

 

S+515, 0.75% Floor

 

10/16/2028

 

 

31,327

 

 

31,327

 

 

30,678

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

10/16/2028

 

 

5,923

 

 

5,891

 

 

5,801

 

(4)(17)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

10/16/2028

 

 

 

 

 

 

(48)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

37,218

 

 

36,431

 

 

Safe-Guard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SG Acquisition, Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

04/03/2030

 

 

86,876

 

 

86,011

 

 

86,164

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

04/03/2030

 

 

 

 

(36)

 

 

(47)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

85,975

 

 

86,117

 

 

 

See notes to consolidated financial statements

37


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Truist

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Truist Insurance Holdings, LLC

 

First Lien Secured Debt - Revolver

 

S+325, 0.00% Floor

 

05/06/2029

 

 

716

 

 

390

 

 

485

 

(4)(12)(17)(34)

 

 

 

 

Total Insurance

 

$

912,423

 

$

896,795

 

 

Interactive Media & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adevinta

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aurelia Netherlands BV

 

First Lien Secured Debt - Term Loan

 

E+475, 0.00% Floor

 

05/29/2031

 

212,000

 

$

232,355

 

$

243,297

 

(3)(4)(8)(9)(10)(22)

Electronic Arts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OAK-Eagle Acquireco Inc

 

First Lien Secured Debt - Term Loan

 

S+350, 0.00% Floor

 

03/24/2033

 

$

23,155

 

$

22,807

 

$

23,238

 

(16)

 

 

 

 

Total Interactive Media & Services

 

$

255,162

 

$

266,535

 

 

IT Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Astek

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIERE ASTEK

 

First Lien Secured Debt - Term Loan

 

E+650, 0.00% Floor

 

04/25/2031

 

50,293

 

$

52,857

 

$

55,724

 

(3)(4)(8)(9)(10)(22)

 

 

First Lien Secured Debt - Delayed Draw

 

E+650, 0.00% Floor

 

04/25/2031

 

20,626

 

 

21,678

 

 

22,844

 

(3)(4)(8)(9)(10)(12)(22)(34)

 

 

 

 

 

 

 

 

 

 

 

 

74,535

 

 

78,568

 

 

Avenu Insights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACP Avenu Buyer, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

10/02/2029

 

$

14,512

 

$

14,346

 

$

13,999

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.00% Floor

 

10/02/2029

 

 

2,645

 

 

2,602

 

 

2,551

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 1.00% Floor

 

10/02/2029

 

 

 

 

(35)

 

 

(337)

 

(4)(5)(9)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

10/02/2029

 

 

1,364

 

 

1,311

 

 

1,148

 

(4)(9)(12)(16)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

18,224

 

 

17,361

 

 

GrayMatter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Genius Bidco LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

05/01/2030

 

 

4,546

 

 

4,483

 

 

4,501

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.00% Floor

 

05/01/2030

 

 

1,693

 

 

1,670

 

 

1,676

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

05/01/2030

 

 

 

 

(15)

 

 

(11)

 

(4)(5)(9)(12)(34)

 

 

Common Equity - Equity Unit

 

N/A

 

N/A

 

 

773 Units

 

 

77

 

 

115

 

(4)(9)

 

 

 

 

 

 

 

 

 

 

 

 

6,215

 

 

6,281

 

 

Vensure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vensure Employer Services, Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 0.50% Floor

 

09/29/2031

 

 

160,691

 

 

159,506

 

 

155,758

 

(4)(9)(17)

 

 

See notes to consolidated financial statements

38


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Version 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Company 24 Bidco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+465, 0.00% Floor

 

07/11/2029

 

£

6,559

 

 

7,709

 

 

8,489

 

(3)(4)(8)(9)(20)

 

 

First Lien Secured Debt - Term Loan

 

E+465, 0.00% Floor

 

07/11/2029

 

4,029

 

 

4,002

 

 

4,487

 

(3)(4)(8)(9)(22)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+465, 0.00% Floor

 

07/11/2029

 

£

5,379

 

 

6,618

 

 

6,666

 

(3)(4)(8)(9)(12)(20)(34)

 

 

First Lien Secured Debt - Delayed Draw

 

E+575, 0.00% Floor

 

07/11/2029

 

 

 

 

 

(158)

 

(3)(4)(5)(8)(9)(10)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

18,329

 

 

19,484

 

 

VikingCloud

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bullcave Limited

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

08/06/2030

 

 

20,684

 

 

20,455

 

 

20,455

 

(4)(17)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

08/06/2030

 

 

2,895

 

 

2,852

 

 

2,850

 

(4)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

23,307

 

 

23,305

 

 

Yucca Growth Infrastructure, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Yucca Growth Infrastructure, LLC

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

09/18/2026

 

 

8,654

 

 

8,563

 

 

8,571

 

(4)(18)(19)

 

 

First Lien Secured Debt - Delayed Draw

 

S+300, 0.00% Floor

 

09/18/2026

 

 

1,885

 

 

1,612

 

 

1,325

 

(4)(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

10,175

 

 

9,896

 

 

 

 

 

 

Total IT Services

 

$

310,291

 

$

310,653

 

 

Leisure Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bowlero

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kingpin Intermediate Holdings LLC

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

09/22/2032

 

$

13,455

 

$

13,309

 

$

11,776

 

(8)(16)

 

 

First Lien Secured Debt - Corporate Bond

 

7.25%

 

10/15/2032

 

 

13,329

 

 

12,914

 

 

11,342

 

(8)

 

 

 

 

 

 

 

 

 

 

 

 

26,223

 

 

23,118

 

 

Lime

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Neutron Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

10.00%

 

09/30/2026

 

 

75,000

 

 

74,858

 

 

75,000

 

(4)(9)

Peloton

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Peloton Interactive, Inc.

 

First Lien Secured Debt - Term Loan

 

S+550, 0.00% Floor

 

05/30/2029

 

 

81,165

 

 

80,717

 

 

81,571

 

(8)(16)

 

 

 

 

Total Leisure Products

 

$

181,798

 

$

179,689

 

 

Life Sciences Tools & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cambrex

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cambrex Corp.

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

03/05/2032

 

$

115,934

 

$

114,993

 

$

115,645

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

03/05/2032

 

 

17,347

 

 

17,204

 

 

17,304

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

03/05/2032

 

 

4,359

 

 

4,233

 

 

4,323

 

(4)(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

136,430

 

 

137,272

 

 

 

 

 

See notes to consolidated financial statements

39


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Curia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Curia Global, Inc.

 

First Lien Secured Debt - Term Loan

 

9.92% PIK

 

12/06/2029

 

 

211,704

 

 

209,024

 

 

168,305

 

(4)(17)

 

 

First Lien Secured Debt - Term Loan

 

S+625, 1.00% Floor

 

12/06/2029

 

 

3,965

 

 

3,887

 

 

3,955

 

(4)(17)(34)

 

 

First Lien Secured Debt - Delayed Draw

 

S+625, 1.00% Floor

 

12/06/2029

 

 

10,312

 

 

9,836

 

 

10,263

 

(4)(12)(17)(34)

Curia Receivables II SPV, LLC

 

First Lien Secured Debt - Revolver

 

S+625, 1.00% Floor

 

01/29/2029

 

 

4,482

 

 

4,482

 

 

4,470

 

(4)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

227,229

 

 

186,993

 

 

Parexel

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parexel International Corporation

 

First Lien Secured Debt - Term Loan

 

S+250, 0.50% Floor

 

12/12/2031

 

 

58,027

 

 

57,890

 

 

58,106

 

(16)

 

 

 

 

Total Life Sciences Tools & Services

 

$

421,549

 

$

382,371

 

 

Machinery

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alliance Laundry Systems

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alliance Laundry Systems LLC

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

08/19/2031

 

$

15,361

 

$

15,327

 

$

15,393

 

(16)(17)

Arrowhead Engineered Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arrowhead Holdco Company

 

First Lien Secured Debt - Term Loan

 

S+515, 0.75% Floor

 

08/31/2028

 

 

10,466

 

 

10,466

 

 

7,065

 

(4)(17)

Carlisle Fluid Technologies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LSF12 Donnelly Bidco, LLC

 

First Lien Secured Debt - Term Loan

 

S+650, 1.00% Floor

 

10/02/2029

 

 

14,588

 

 

14,362

 

 

14,335

 

(4)(9)(16)

Circor

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cube Industrials Buyer, Inc.

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

10/17/2031

 

 

24,195

 

 

24,110

 

 

24,248

 

(9)(17)

Duravant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Engineered Machinery Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

11/26/2032

 

 

19,900

 

 

19,812

 

 

20,027

 

(17)

Fosber

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foresight Italy Bidco S.P.A.

 

First Lien Secured Debt - Corporate Bond

 

E+500, 0.00% Floor

 

04/07/2033

 

59,125

 

 

67,885

 

 

66,881

 

(3)(4)(8)(10)(23)

Foresight US Bidco, Inc

 

First Lien Secured Debt - Revolver

 

E+500, 0.00% Floor

 

03/23/2033

 

 

 

(231)

 

 

(236)

 

(3)(4)(5)(8)(10)(12)(34)

 

 

First Lien Secured Debt - Corporate Bond

 

S+500, 0.00% Floor

 

04/07/2033

 

 

66,302

 

 

65,655

 

 

65,639

 

(4)(8)(10)(18)

 

 

 

 

 

 

 

 

 

 

 

 

133,309

 

 

132,284

 

 

Ideal Tridon

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ideal Components Acquisition, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

06/30/2032

 

 

29,699

 

 

29,292

 

 

29,488

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

06/30/2032

 

 

 

 

(36)

 

 

(39)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

06/30/2032

 

 

1,771

 

 

1,712

 

 

1,739

 

(4)(12)(16)(25)(34)

 

 

 

 

 

 

 

 

 

 

 

 

30,968

 

 

31,188

 

 

 

 

See notes to consolidated financial statements

40


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Industrial Service Solutions WC, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial Service Solutions WC, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

02/06/2033

 

 

59,630

 

 

59,059

 

 

59,105

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

02/06/2033

 

 

4,333

 

 

4,144

 

 

4,153

 

(4)(12)(18)(25)(34)

 

 

 

 

 

 

 

 

 

 

 

 

63,203

 

 

63,258

 

 

JPW

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

JPW Industries Holding Corporation

 

First Lien Secured Debt - Term Loan

 

S+588, 2.00% Floor

 

11/22/2028

 

 

92,221

 

 

90,978

 

 

91,262

 

(4)(9)(17)

Milacron

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IOTA HOLDINGS 3

 

First Lien Secured Debt - Term Loan

 

S+475, 0.00% Floor

 

03/31/2032

 

 

24,489

 

 

24,173

 

 

24,144

 

(4)(17)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.00% Floor

 

03/31/2032

 

 

2,269

 

 

2,166

 

 

2,151

 

(4)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

26,339

 

 

26,295

 

 

NEFCO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NFO Orange Buyer, LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

01/13/2033

 

 

72,424

 

 

72,076

 

 

71,620

 

(4)(18)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

01/13/2033

 

 

 

 

(36)

 

 

(172)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

P+350, 0.75% Floor

 

01/13/2033

 

 

5,690

 

 

5,642

 

 

5,576

 

(4)(12)(25)(34)

 

 

 

 

 

 

 

 

 

 

 

 

77,682

 

 

77,024

 

 

Novaria

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Zenith AcquisitionCo, LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.50% Floor

 

01/13/2033

 

 

70,711

 

 

70,375

 

 

70,704

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.50% Floor

 

01/13/2033

 

 

1,622

 

 

1,536

 

 

1,618

 

(4)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.50% Floor

 

01/13/2033

 

 

 

 

(64)

 

 

(1)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

71,847

 

 

72,321

 

 

ProMach

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro Mach Group, Inc.

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

10/15/2032

 

 

33,479

 

 

33,402

 

 

33,544

 

(16)

United Flow Technologies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uft Buyer LLC

 

First Lien Secured Debt - Term Loan

 

S+225 Cash plus 2.75% PIK, 0.50% PIK

 

12/06/2032

 

 

68,803

 

 

68,130

 

 

68,803

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.50% Floor

 

12/06/2032

 

 

5,938

 

 

5,796

 

 

5,938

 

(4)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.50% Floor

 

12/06/2032

 

 

 

 

(86)

 

 

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

73,840

 

 

74,741

 

 

 

 

 

 

Total Machinery

 

$

685,645

 

$

682,985

 

 

 

See notes to consolidated financial statements

41


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Media

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accelerate360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

McClatchy Media Company, LLC

 

First Lien Secured Debt - Term Loan

 

S+576, 1.00% Floor

 

02/11/2028

 

$

75,401

 

$

75,393

 

$

74,141

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+576, 1.00% Floor

 

02/11/2028

 

 

22,512

 

 

22,512

 

 

21,731

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

97,905

 

 

95,872

 

 

Astound Broadband

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Radiate Holdco, LLC

 

First Lien Secured Debt - Term Loan

 

S+400 Cash plus 1.50% PIK, 1.00% Floor

 

09/25/2029

 

 

27,479

 

 

22,000

 

 

24,801

 

(16)

 

 

First Lien Secured Debt - Term Loan

 

S+400, 1.00% Floor

 

06/26/2029

 

 

204

 

 

201

 

 

205

 

(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+400, 1.00% Floor

 

06/26/2029

 

 

204

 

 

204

 

 

205

 

(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

22,405

 

 

25,211

 

 

Gannett

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gannett Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 1.50% Floor

 

10/15/2029

 

 

14,644

 

 

14,640

 

 

14,569

 

(8)(17)

USA TODAY Co Inc

 

First Lien Secured Debt - Term Loan

 

S+450, 1.50% Floor

 

10/15/2029

 

 

171,218

 

 

169,492

 

 

170,362

 

(8)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 1.50% Floor

 

10/15/2029

 

 

3,481

 

 

3,415

 

 

3,420

 

(8)(17)(34)

 

 

First Lien Secured Debt - Convertible Bond

 

6.00%

 

12/01/2031

 

 

500

 

 

523

 

 

851

 

(4)(8)

 

 

 

 

 

 

 

 

 

 

 

 

188,070

 

 

189,202

 

 

Mari

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mari Events Midco LLC

 

First Lien Secured Debt - Term Loan

 

S+400, 1.00% Floor

 

10/01/2032

 

 

317,635

 

 

313,591

 

 

314,458

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+400, 1.00% Floor

 

10/01/2032

 

 

41,618

 

 

40,857

 

 

41,063

 

(4)(17)(34)

Mari Miami II LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

10/01/2032

 

 

64,820

 

 

64,384

 

 

64,334

 

(4)(17)

 

 

 

 

 

 

 

 

 

 

 

 

418,832

 

 

419,855

 

 

Material+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Material Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

9.83%

 

08/19/2027

 

 

8,278

 

 

7,805

 

 

2,127

 

(4)(17)(33)(34)

 

 

First Lien Secured Debt - Delayed Draw

 

9.83%

 

08/19/2027

 

 

512

 

 

512

 

 

491

 

(4)(17)(33)(34)

 

 

 

 

 

 

 

 

 

 

 

 

8,317

 

 

2,618

 

 

Ziggo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ziggo Financing Partnership

 

First Lien Secured Debt - Term Loan

 

S+322, 0.00% Floor

 

01/15/2033

 

 

2,262

 

 

2,205

 

 

2,189

 

(8)(18)

 

 

 

 

Total Media

 

$

737,734

 

$

734,947

 

 

Metals & Mining

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sabre Industries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tiger Acquisition, LLC

 

First Lien Secured Debt - Term Loan

 

S+275, 0.50% Floor

 

08/23/2032

 

$

134,520

 

$

131,787

 

$

134,857

 

(16)

 

 

 

 

Total Metals & Mining

 

$

131,787

 

$

134,857

 

 

 

See notes to consolidated financial statements

42


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Multi-Utilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Congruex

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Congruex Group LLC

 

First Lien Secured Debt - Term Loan

 

S+590, 0.75% Floor

 

05/03/2029

 

$

31,954

 

$

31,616

 

$

20,770

 

(9)(17)

 

 

 

 

Total Multi-Utilities

 

$

31,616

 

$

20,770

 

 

Oil, Gas & Consumable Fuels

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AL GCX

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AL GCX Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+225, 0.50% Floor

 

12/17/2032

 

$

15,620

 

$

15,583

 

$

15,658

 

(16)

AL GCX Fund VIII

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AL GCX Fund VIII Holdings LLC

 

First Lien Secured Debt - Term Loan

 

S+200, 0.50% Floor

 

01/30/2032

 

 

8,336

 

 

8,323

 

 

8,348

 

(16)

AL NGPL Fund VIII

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AL NGPL Fund VIII Funding, LLC

 

First Lien Secured Debt - Term Loan

 

S+200, 0.00% Floor

 

12/06/2030

 

 

8,908

 

 

8,932

 

 

8,909

 

(17)

Blackfin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blackfin Pipeline LLC

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

09/29/2032

 

 

24,875

 

 

24,762

 

 

24,994

 

(16)

Calcasieu Pass Funding LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calcasieu Pass Funding LLC

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

04/01/2033

 

 

12,000

 

 

11,824

 

 

12,049

 

(8)(18)

Colonial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Colossus AcquireCo LLC

 

First Lien Secured Debt - Term Loan

 

S+175, 0.00% Floor

 

01/31/2033

 

 

10,945

 

 

10,904

 

 

10,888

 

(17)

CQP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CQP Holdco LP

 

First Lien Secured Debt - Term Loan

 

S+175, 0.00% Floor

 

12/31/2032

 

 

26,656

 

 

26,675

 

 

26,538

 

(17)

GIP Pilot

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GIP Pilot Acquisition Partners, L.P.

 

First Lien Secured Debt - Term Loan

 

S+200, 0.00% Floor

 

05/19/2033

 

 

1,958

 

 

1,970

 

 

1,960

 

(16)

Sempra

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BX Frontier Member I LLC

 

First Lien Secured Debt - Delayed Draw

 

5.86% PIK

 

12/31/2060

 

 

35,723

 

 

35,723

 

 

35,107

 

(4)(8)

 

 

First Lien Secured Debt - Delayed Draw

 

5.86%

 

12/31/2060

 

 

 

 

 

 

(107)

 

(4)(5)(8)(34)

 

 

 

 

 

 

 

 

 

 

 

 

35,723

 

 

35,000

 

 

Stonepeak Bayou

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stonepeak Bayou Holdings LP

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

10/01/2032

 

 

16,459

 

 

16,183

 

 

16,445

 

(17)

Venture Global

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CP2 LNG Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+350, 0.00% Floor

 

07/28/2028

 

 

20,609

 

 

20,185

 

 

20,078

 

(4)(8)(16)

 

See notes to consolidated financial statements

43


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Venture Global CP2 LNG, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Venture Global CP2 LNG, LLC

 

First Lien Secured Debt - Delayed Draw

 

S+225, 0.00% Floor

 

07/28/2032

 

 

 

 

(959)

 

 

(1,002)

 

(4)(5)(8)(34)

VENTURE GLOBAL LNG INC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Venture Global LNG, Inc.

 

First Lien Secured Debt - Corporate Bond

 

6.63%

 

06/15/2036

 

 

4,083

 

 

4,083

 

 

4,023

 

(8)

 

 

First Lien Secured Debt - Corporate Bond

 

6.38%

 

12/15/2034

 

 

4,083

 

 

4,083

 

 

4,015

 

(8)

 

 

 

 

 

 

 

 

 

 

 

 

8,166

 

 

8,038

 

 

 

 

 

 

Total Oil, Gas & Consumable Fuels

 

$

188,271

 

$

187,903

 

 

Paper & Forest Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48forty Solutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alpine Acquisition Corp II

 

First Lien Secured Debt - Term Loan

 

8.89%

 

01/14/2031

 

$

805

 

$

805

 

$

805

 

(4)(16)(33)

 

 

First Lien Secured Debt - Term Loan

 

8.64%

 

01/14/2031

 

 

603

 

 

603

 

 

603

 

(4)(16)(33)

 

 

First Lien Secured Debt - Delayed Draw

 

5.75%

 

01/14/2031

 

 

 

 

(1)

 

 

 

(4)(5)(12)(33)(34)

 

 

Common Equity - Equity Unit

 

N/A

 

N/A

 

 

402 Units

 

 

 

 

 

(4)(35)

 

 

Preferred Equity - Preferred Stocks

 

N/A

 

N/A

 

 

1,710,682 Shares

 

 

1,497

 

 

1,232

 

(4)(35)

LSCS Holdings, Inc.

 

First Lien Secured Debt - Revolver

 

5.75%

 

01/14/2031

 

 

 

 

(11)

 

 

 

(4)(5)(12)(33)(34)

 

 

 

 

 

 

 

 

 

 

 

 

2,893

 

 

2,640

 

 

BiOrigin Specialty

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Complete Paper Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

02/04/2031

 

 

14,179

 

 

14,007

 

 

13,339

 

(4)(17)

 

 

 

 

Total Paper & Forest Products

 

$

16,900

 

$

15,979

 

 

Personal Care Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACP Tara Holdings Inc

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACP Tara Holdings Inc

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

12/15/2032

 

$

21,945

 

$

21,893

 

$

22,011

 

(17)

Advantice Health

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jazz AH Holdco, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

04/02/2029

 

 

6,930

 

 

6,930

 

 

6,839

 

(4)(18)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

04/02/2029

 

 

117

 

 

117

 

 

115

 

(4)(17)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

04/02/2029

 

 

40

 

 

33

 

 

30

 

(4)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

7,080

 

 

6,984

 

 

Dr. Scholls

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DRS Holdings III, Inc.

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

11/01/2028

 

 

36,306

 

 

36,077

 

 

35,976

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+525, 1.00% Floor

 

11/01/2028

 

 

 

 

(4)

 

 

(12)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

36,073

 

 

35,964

 

 

 

See notes to consolidated financial statements

44


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Heat Makes Sense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amika OpCo LLC

 

First Lien Secured Debt - Term Loan

 

S+590, 0.75% Floor

 

07/01/2029

 

 

34,125

 

 

33,757

 

 

34,125

 

(4)(9)(18)

 

 

First Lien Secured Debt - Term Loan

 

S+540, 0.75% Floor

 

07/01/2029

 

 

7,891

 

 

7,809

 

 

7,881

 

(4)(9)(18)

 

 

First Lien Secured Debt - Revolver

 

S+540, 0.75% Floor

 

07/01/2028

 

 

186

 

 

175

 

 

184

 

(4)(9)(12)(17)(34)

Ishtar Co-Invest-B LP

 

Common Equity - Stock

 

N/A

 

N/A

 

 

39 Shares

 

 

22

 

 

 

(4)(9)

Oshun Co-Invest-B LP

 

Common Equity - Stock

 

N/A

 

N/A

 

 

11 Shares

 

 

11

 

 

 

(4)(9)

 

 

 

 

 

 

 

 

 

 

 

 

41,774

 

 

42,190

 

 

KDC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KDC/ONE Development Corporation, Inc.

 

First Lien Secured Debt - Term Loan

 

S+350, 0.00% Floor

 

08/15/2028

 

 

44,592

 

 

44,140

 

 

44,626

 

(16)

PDC Brands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parfums Holding Company, Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

06/27/2030

 

 

158,947

 

 

157,798

 

 

157,930

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

06/27/2029

 

 

 

 

(62)

 

 

(66)

 

(4)(5)(9)(11)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

157,736

 

 

157,864

 

 

RoC Skincare

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RoC Holdco LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

02/21/2031

 

 

25,034

 

 

24,665

 

 

24,821

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 1.00% Floor

 

02/21/2031

 

 

8,250

 

 

8,197

 

 

8,180

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+550, 1.00% Floor

 

02/21/2030

 

 

 

 

(54)

 

 

(37)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

32,808

 

 

32,964

 

 

Suave

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Silk Holdings III Corp.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.50% Floor

 

12/03/2032

 

 

210,018

 

 

207,973

 

 

209,010

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.50% Floor

 

12/03/2032

 

 

1,062

 

 

922

 

 

989

 

(4)(9)(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

208,895

 

 

209,999

 

 

 

 

 

 

Total Personal Care Products

 

$

550,399

 

$

552,602

 

 

Pharmaceuticals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alcresta

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alcresta Holdings, LP

 

Common Equity - Equity Unit

 

N/A

 

N/A

 

$

1,176 Units

 

$

1

 

$

124

 

(4)(9)

 

 

Preferred Equity - Preferred Stocks

 

N/A

 

N/A

 

 

116 Shares

 

 

116

 

 

84

 

(4)(9)(32)

Alcresta Therapeutics Inc.

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

03/12/2031

 

 

8,655

 

 

8,538

 

 

8,592

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+525, 1.00% Floor

 

03/12/2031

 

 

203

 

 

193

 

 

197

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

8,848

 

 

8,997

 

 

 

See notes to consolidated financial statements

45


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Aspen

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Apple SG Bidco Pte. Ltd.

 

First Lien Secured Debt - Term Loan

 

BBSW+475, 0.50% Floor

 

03/19/2033

 

A$

124,137

 

 

86,700

 

 

85,087

 

(3)(4)(8)(10)(27)

 

 

First Lien Secured Debt - Delayed Draw

 

BBSW+475, 0.50% Floor

 

03/19/2033

 

A$

 

 

(48)

 

 

(47)

 

(3)(4)(5)(8)(10)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

86,652

 

 

85,040

 

 

Avid Bioservices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Space Finco, Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

02/05/2032

 

 

14,707

 

 

14,520

 

 

14,546

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.00% Floor

 

02/05/2032

 

 

10,471

 

 

10,292

 

 

10,285

 

(4)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

02/05/2031

 

 

 

 

(116)

 

 

(107)

 

(4)(5)(12)(34)

Space Parent, LP

 

Common Equity - Stock

 

N/A

 

N/A

 

 

1,000 Shares

 

 

1

 

 

1

 

(4)

 

 

Preferred Equity - Preferred Stocks

 

N/A

 

N/A

 

 

99,000 Shares

 

 

99

 

 

99

 

(4)

 

 

 

 

 

 

 

 

 

 

 

 

24,796

 

 

24,824

 

 

Biogaran

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bastille Bidco SAS

 

First Lien Secured Debt - Term Loan

 

E+475, 0.00% Floor

 

10/07/2032

 

142,500

 

 

168,062

 

 

161,551

 

(3)(4)(8)(10)(22)

Catalent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Creek Parent, Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

12/18/2031

 

 

199,867

 

 

196,967

 

 

196,789

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

12/18/2031

 

 

 

 

(400)

 

 

(448)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

196,567

 

 

196,341

 

 

Karo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kairos Intermediateco AB

 

First Lien Secured Debt - Term Loan

 

E+475, 0.00% Floor

 

08/26/2032

 

105,890

 

 

122,753

 

 

120,470

 

(3)(4)(8)(9)(10)(22)

 

 

First Lien Secured Debt - Term Loan

 

N+475, 0.00% Floor

 

08/26/2032

 

Nkr

614,359

 

 

60,387

 

 

61,793

 

(3)(4)(8)(9)(10)(31)

 

 

First Lien Secured Debt - Term Loan

 

SONIA+475, 0.00% Floor

 

08/26/2032

 

£

43,708

 

 

58,649

 

 

57,721

 

(3)(4)(8)(9)(10)(20)

 

 

First Lien Secured Debt - Delayed Draw

 

E+475, 0.00% Floor

 

08/26/2032

 

 

 

706

 

 

(131)

 

(3)(4)(5)(8)(9)(10)(34)

 

 

 

 

 

 

 

 

 

 

 

 

242,495

 

 

239,853

 

 

PAI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PAI Co-Investor FT Aggregator LLC

 

Common Equity - Stock

 

N/A

 

N/A

 

 

100 Shares

 

 

100

 

 

66

 

(4)(9)(32)

Pai Middle Tier, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

02/13/2032

 

 

29,478

 

 

29,057

 

 

28,443

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

02/13/2032

 

 

 

 

(64)

 

 

(185)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

29,093

 

 

28,324

 

 

 

 

 

 

Total Pharmaceuticals

 

$

756,513

 

$

744,930

 

 

 

See notes to consolidated financial statements

46


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Professional Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alpha FMC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actium Midco 3

 

First Lien Secured Debt - Term Loan

 

SONIA+475, 0.00% Floor

 

08/30/2031

 

£

38,072

 

$

49,197

 

$

50,526

 

(3)(4)(8)(9)(10)(20)

 

 

First Lien Secured Debt - Term Loan

 

S+475, 0.00% Floor

 

08/30/2031

 

$

44,449

 

$

44,406

 

$

44,468

 

(4)(8)(9)(10)(18)

 

 

First Lien Secured Debt - Term Loan

 

E+475, 0.00% Floor

 

08/30/2031

 

18,790

 

 

20,770

 

 

21,469

 

(3)(4)(8)(9)(10)(23)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+475, 0.00% Floor

 

08/30/2031

 

£

22,207

 

 

24,276

 

 

24,769

 

(3)(4)(8)(9)(10)(12)(18)(20)(34)

 

 

 

 

 

 

 

 

 

 

 

 

138,649

 

 

141,232

 

 

BDO USA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BDO USA, P.A.

 

First Lien Secured Debt - Term Loan

 

S+500, 2.00% Floor

 

08/31/2028

 

 

196,312

 

 

194,288

 

 

191,012

 

(4)(9)(17)

 

 

First Lien Secured Debt - Term Loan

 

S+450, 2.00% Floor

 

08/31/2028

 

 

33,959

 

 

33,692

 

 

32,712

 

(4)(9)(16)

 

 

 

 

 

 

 

 

 

 

 

 

227,980

 

 

223,724

 

 

Citation Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rocket Bidco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+475, 0.00% Floor

 

01/15/2032

 

£

85,925

 

 

104,328

 

 

113,976

 

(3)(4)(8)(10)(20)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+475, 0.00% Floor

 

01/15/2032

 

£

8,426

 

 

7,698

 

 

8,173

 

(3)(4)(8)(10)(12)(20)(34)

 

 

 

 

 

 

 

 

 

 

 

 

112,026

 

 

122,149

 

 

CohnReznick

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CohnReznick Advisory LLC

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

03/31/2032

 

 

3,581

 

 

3,569

 

 

3,502

 

(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+325, 0.00% Floor

 

03/31/2032

 

 

 

 

(1)

 

 

(5)

 

(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

3,568

 

 

3,497

 

 

Crete PA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crete PA Holdco, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

11/26/2030

 

 

46,337

 

 

46,159

 

 

46,286

 

(4)(16)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.00% Floor

 

11/26/2030

 

 

74,953

 

 

74,507

 

 

74,953

 

(4)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

11/26/2030

 

 

 

 

(55)

 

 

(12)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

120,611

 

 

121,227

 

 

Cumming Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chartwell Cumming Holding Corp

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

06/16/2033

 

 

16,374

 

 

16,048

 

 

16,047

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 1.00% Floor

 

06/16/2033

 

 

20,297

 

 

19,298

 

 

18,704

 

(4)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+475, 1.00% Floor

 

06/16/2033

 

 

 

 

(121)

 

 

(121)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

35,225

 

 

34,630

 

 

EAB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EAB Global, Inc.

 

First Lien Secured Debt - Term Loan

 

S+300, 0.50% Floor

 

08/16/2030

 

 

55,464

 

 

55,280

 

 

50,125

 

(16)

 

 

First Lien Secured Debt - Revolver

 

S+300, 0.00% Floor

 

01/31/2030

 

 

6,330

 

 

6,303

 

 

5,532

 

(4)(12)(16)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

61,583

 

 

55,657

 

 

 

See notes to consolidated financial statements

47


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Escalent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

M&M OPCO, LLC

 

First Lien Secured Debt - Term Loan

 

S+600, 1.00% Floor

 

04/07/2029

 

 

9,024

 

 

8,875

 

 

8,850

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+600, 1.00% Floor

 

04/07/2029

 

 

152

 

 

146

 

 

143

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

9,021

 

 

8,993

 

 

FGS Global

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kite Bidco Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.00% Floor

 

11/25/2031

 

 

61,788

 

 

61,024

 

 

60,966

 

(4)(10)(17)(18)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.00% Floor

 

09/20/2031

 

 

 

 

(88)

 

 

(202)

 

(4)(5)(10)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

60,936

 

 

60,764

 

 

G&A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

G&A Partners Holding Company II, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

03/03/2031

 

 

26,162

 

 

25,906

 

 

26,162

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

03/03/2031

 

 

2,519

 

 

2,488

 

 

2,519

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

03/01/2030

 

 

176

 

 

154

 

 

177

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

28,548

 

 

28,858

 

 

Grant Thornton Advisors

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grant Thornton Advisors Holdings LLC

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

06/02/2031

 

 

63,709

 

 

63,578

 

 

60,783

 

(16)

Grant Thornton UK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pacioli UK Midco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+500, 0.00% Floor

 

04/14/2032

 

£

109,980

 

 

142,836

 

 

142,878

 

(3)(4)(8)(9)(10)(20)

Jensen Hughes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jensen Hughes, Inc

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

09/01/2031

 

 

77,469

 

 

76,547

 

 

76,547

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

09/01/2031

 

 

4,834

 

 

4,690

 

 

4,572

 

(4)(12)(17)(34)

 

 

First Lien Secured Debt - Delayed Draw

 

S+425, 0.75% Floor

 

09/01/2031

 

 

 

 

(5)

 

 

(61)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

09/01/2031

 

 

 

 

(98)

 

 

(105)

 

(4)(5)(11)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

81,134

 

 

80,953

 

 

Kroll

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deerfield Dakota Holding, LLC

 

First Lien Secured Debt - Term Loan

 

S+300 Cash plus 2.75% PIK, 0.75% Floor

 

09/13/2032

 

 

106,472

 

 

105,472

 

 

104,907

 

(4)(17)

 

 

First Lien Secured Debt - Revolver

 

S+525, 0.75% Floor

 

09/13/2032

 

 

3,599

 

 

3,505

 

 

3,455

 

(4)(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

108,977

 

 

108,362

 

 

 

See notes to consolidated financial statements

48


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Mace Consult

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consult Bidco Ltd

 

First Lien Secured Debt - Term Loan

 

SONIA+500, 0.00% Floor

 

03/07/2033

 

£

71,568

 

 

93,779

 

 

93,659

 

(3)(4)(8)(10)(20)

 

 

First Lien Secured Debt - Term Loan

 

S+500, 0.00% Floor

 

03/07/2033

 

 

68,873

 

 

67,899

 

 

67,929

 

(4)(8)(10)(18)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+500, 0.00% Floor

 

03/07/2033

 

£

 

 

(752)

 

 

(522)

 

(3)(4)(5)(8)(10)(34)

 

 

 

 

 

 

 

 

 

 

 

 

160,926

 

 

161,066

 

 

Qualus

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Qinetic, Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

05/02/2033

 

 

130,900

 

 

129,604

 

 

129,591

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

05/02/2033

 

 

 

 

(183)

 

 

(187)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

05/02/2033

 

 

 

 

(183)

 

 

(187)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

129,238

 

 

129,217

 

 

Trilon Group LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trilon Group LLC

 

First Lien Secured Debt - Term Loan

 

S+350, 0.00% Floor

 

06/05/2033

 

 

9,184

 

 

9,138

 

 

9,195

 

(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+350, 0.00% Floor

 

06/05/2033

 

 

 

 

(4)

 

 

 

(5)(34)

 

 

 

 

 

 

 

 

 

 

 

 

9,134

 

 

9,195

 

 

Waystone

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sigma Irish Acquico Limited

 

First Lien Secured Debt - Term Loan

 

E+525, 0.00% Floor

 

03/19/2032

 

67,460

 

 

72,292

 

 

76,633

 

(3)(4)(8)(10)(22)

 

 

First Lien Secured Debt - Term Loan

 

S+525, 0.00% Floor

 

03/19/2032

 

 

70,821

 

 

69,605

 

 

70,283

 

(4)(8)(10)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

E+525, 0.00% Floor

 

03/19/2032

 

6,856

 

 

7,967

 

 

7,774

 

(3)(4)(8)(10)(12)(22)(34)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 0.00% Floor

 

03/19/2032

 

 

 

 

(136)

 

 

(126)

 

(4)(5)(8)(10)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

149,728

 

 

154,564

 

 

 

 

 

 

Total Professional Services

 

$

1,643,698

 

$

1,647,749

 

 

Real Estate Management & Development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aedas Homes S.A.U.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aedas Homes S.A.

 

First Lien Secured Debt - Corporate Bond

 

E+525, 2.00% Floor

 

12/31/2029

 

15,710

 

$

18,582

 

$

17,753

 

(3)(4)(8)(10)(22)

Associa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associations Inc.

 

First Lien Secured Debt - Term Loan

 

S+676, 1.00% Floor

 

07/02/2028

 

$

21,208

 

$

21,177

 

$

21,116

 

(4)(17)

 

 

First Lien Secured Debt - Term Loan

 

S+650, 1.00% Floor

 

07/02/2028

 

 

2,449

 

 

2,436

 

 

2,438

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+676, 1.00% Floor

 

07/02/2028

 

 

5,287

 

 

5,278

 

 

5,260

 

(4)(12)(17)(34)

 

 

First Lien Secured Debt - Delayed Draw

 

S+650, 1.00% Floor

 

07/02/2028

 

 

 

 

(18)

 

 

(16)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+676, 1.00% Floor

 

07/02/2028

 

 

 

 

(1)

 

 

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

28,872

 

 

28,798

 

 

 

See notes to consolidated financial statements

49


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Hispania

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Neinor DMP BidCo, S.A.U.

 

First Lien Secured Debt - Corporate Bond

 

E+525, 2.00% Floor

 

12/31/2029

 

37,764

 

 

43,691

 

 

42,674

 

(3)(4)(8)(10)(22)

Pritchard Industries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pritchard Industries, LLC

 

First Lien Secured Debt - Term Loan

 

S+590, 0.75% Floor

 

10/13/2027

 

 

6,223

 

 

6,224

 

 

5,663

 

(4)(18)

 

 

 

 

Total Real Estate Management & Development

 

$

97,369

 

$

94,888

 

 

Semiconductors & Semiconductor Equipment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Softbank ARM Loan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kronos I UK Ltd

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

09/21/2027

 

$

12,500

 

$

12,500

 

$

12,509

 

(4)(8)(9)(10)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+250, 0.00% Floor

 

09/21/2027

 

 

12,500

 

 

12,439

 

 

12,509

 

(4)(8)(9)(10)(17)

 

 

 

 

Total Semiconductors & Semiconductor Equipment

 

$

24,939

 

$

25,018

 

 

Software

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accela

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accela, Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

09/03/2030

 

$

18,057

 

$

17,814

 

$

17,756

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+600, 0.75% Floor

 

09/03/2030

 

 

 

 

(21)

 

 

(29)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

17,793

 

 

17,727

 

 

Access Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Armstrong Bidco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+525, 0.00% Floor

 

06/28/2029

 

£

21,677

 

 

26,185

 

 

26,462

 

(3)(4)(8)(20)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+525, 0.00% Floor

 

06/28/2029

 

£

10,672

 

 

12,909

 

 

13,028

 

(3)(4)(8)(20)

 

 

 

 

 

 

 

 

 

 

 

 

39,094

 

 

39,490

 

 

Alteryx

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Azurite Intermediate Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+600, 0.75% Floor

 

03/19/2031

 

 

11,255

 

 

11,129

 

 

10,625

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+600, 0.75% Floor

 

03/19/2031

 

 

25,567

 

 

25,285

 

 

24,135

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+650, 0.75% Floor

 

03/19/2031

 

 

 

 

(75)

 

 

(410)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

36,339

 

 

34,350

 

 

AMAG

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SRP Eagle Buyer Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 1.50% Floor

 

12/08/2031

 

 

29,850

 

 

29,574

 

 

28,990

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.50% Floor

 

12/08/2031

 

 

 

 

(160)

 

 

(508)

 

(4)(5)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.50% Floor

 

12/08/2031

 

 

 

 

(96)

 

 

(203)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

29,318

 

 

28,279

 

 

Arctera Holdings II, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arctera Holdings II, Inc.

 

First Lien Secured Debt - Term Loan

 

S+350, 0.00% Floor

 

11/30/2026

 

 

36,300

 

 

36,207

 

 

36,275

 

(4)(19)

 

See notes to consolidated financial statements

50


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Avetta

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Artifact Bidco, Inc.

 

First Lien Secured Debt - Term Loan

 

S+415, 0.50% Floor

 

07/28/2031

 

 

63,399

 

 

62,906

 

 

61,599

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+415, 0.50% Floor

 

07/28/2031

 

 

 

 

(57)

 

 

(441)

 

(4)(5)(9)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+415, 0.50% Floor

 

07/26/2030

 

 

 

 

(76)

 

 

(273)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

62,773

 

 

60,885

 

 

Beeline

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IQN Holding Corp.

 

First Lien Secured Debt - Term Loan

 

S+525, 0.75% Floor

 

05/02/2029

 

 

71,601

 

 

71,159

 

 

66,310

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+525, 0.75% Floor

 

05/02/2028

 

 

2,535

 

 

2,521

 

 

2,222

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

73,680

 

 

68,532

 

 

CINC Systems

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1475 Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 0.75% Floor

 

01/18/2030

 

 

6,254

 

 

6,185

 

 

6,124

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+525, 0.75% Floor

 

01/18/2030

 

 

143

 

 

130

 

 

121

 

(4)(9)(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

6,315

 

 

6,245

 

 

Clanwilliam

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tribe Bidco Limited

 

First Lien Secured Debt - Term Loan

 

E+525, 0.00% Floor

 

09/13/2032

 

53,893

 

 

62,462

 

 

58,604

 

(3)(4)(8)(10)(22)

 

 

First Lien Secured Debt - Delayed Draw

 

E+525, 0.00% Floor

 

09/13/2032

 

1,397

 

 

1,906

 

 

331

 

(3)(4)(8)(10)(12)(22)(34)

 

 

First Lien Secured Debt - Revolver

 

E+525, 0.00% Floor

 

03/12/2032

 

233

 

 

388

 

 

(240)

 

(3)(4)(5)(8)(10)(12)(22)(34)

 

 

 

 

 

 

 

 

 

 

 

 

64,756

 

 

58,695

 

 

Clearwater Analytics Holdings Inc

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Clearwater Analytics Holdings Inc

 

First Lien Secured Debt - Term Loan

 

S+450, 0.50% Floor

 

06/27/2033

 

 

21,447

 

 

21,340

 

 

21,340

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.50% Floor

 

06/27/2033

 

 

 

 

(10)

 

 

(10)

 

(4)(5)(34)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.50% Floor

 

06/27/2033

 

 

 

 

(13)

 

 

(13)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

21,317

 

 

21,317

 

 

Cohesity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Clover Holdings 2, LLC

 

First Lien Secured Debt - Term Loan

 

S+375, 0.00% Floor

 

12/09/2031

 

 

7,704

 

 

7,551

 

 

7,373

 

(16)

CompTIA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Endor Purchaser, Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

01/09/2032

 

 

37,218

 

 

36,907

 

 

35,971

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

01/09/2032

 

 

 

 

(33)

 

 

(280)

 

(4)(5)(9)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

01/09/2032

 

 

 

 

(33)

 

 

(142)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

36,841

 

 

35,549

 

 

 

See notes to consolidated financial statements

51


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Conga Corp

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conga Corp

 

First Lien Secured Debt - Term Loan

 

S+400, 0.00% Floor

 

05/06/2028

 

 

7,736

 

 

7,477

 

 

5,963

 

(4)(17)

CoreWeave Financing DDTL V LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CoreWeave Financing DDTL V LLC

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.00% Floor

 

11/06/2031

 

 

601

 

 

584

 

 

614

 

(8)(12)(16)(34)

Cotiviti

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cotiviti, Inc.

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

03/26/2032

 

 

23,612

 

 

23,308

 

 

21,494

 

(16)

Couchbase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cascade Intermediate II, Inc.

 

First Lien Secured Debt - Term Loan

 

13.00% PIK

 

09/24/2033

 

 

24,767

 

 

24,335

 

 

22,776

 

(4)

Cascade Parent Inc.

 

First Lien Secured Debt - Term Loan

 

S+575, 0.50% Floor

 

09/24/2031

 

 

152,685

 

 

150,584

 

 

147,067

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+575, 0.50% Floor

 

09/24/2030

 

 

 

 

(173)

 

 

(455)

 

(4)(5)(11)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

174,746

 

 

169,388

 

 

Coupa Software

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coupa Software Incorporated

 

First Lien Secured Debt - Term Loan

 

S+525, 0.75% Floor

 

02/27/2030

 

 

35,988

 

 

35,425

 

 

34,567

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 0.75% Floor

 

02/27/2030

 

 

3,223

 

 

3,182

 

 

3,095

 

(4)(9)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+525, 0.75% Floor

 

02/27/2029

 

 

1,663

 

 

1,634

 

 

1,565

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

40,241

 

 

39,227

 

 

Databricks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Databricks, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.00% Floor

 

01/05/2032

 

 

146,113

 

 

145,631

 

 

145,931

 

(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.00% Floor

 

01/05/2032

 

 

 

 

(11)

 

 

 

(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

145,620

 

 

145,931

 

 

Enverus

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Edition Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

12/20/2032

 

 

357,734

 

 

356,467

 

 

353,584

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

12/20/2032

 

 

 

 

(123)

 

 

(752)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

12/20/2032

 

 

999

 

 

905

 

 

686

 

(4)(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

357,249

 

 

353,518

 

 

Everbridge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Everbridge Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

07/02/2031

 

 

60,559

 

 

60,350

 

 

59,675

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

07/02/2031

 

 

5,935

 

 

5,906

 

 

5,712

 

(4)(9)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

07/02/2031

 

 

 

 

(22)

 

 

(90)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

66,234

 

 

65,297

 

 

 

See notes to consolidated financial statements

52


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Fortnox

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OMEGA II AB

 

First Lien Secured Debt - Term Loan

 

STIBOR+425, 0.00% Floor

 

06/17/2032

 

Skr

658,611

 

 

67,851

 

 

66,599

 

(3)(4)(8)(10)(24)

 

 

First Lien Secured Debt - Delayed Draw

 

STIBOR+475, 0.00% Floor

 

06/17/2032

 

Skr

 

 

(578)

 

 

(359)

 

(3)(4)(5)(8)(10)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

67,273

 

 

66,240

 

 

G2CI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Evergreen IX Borrower 2023, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

09/30/2030

 

 

120,940

 

 

119,182

 

 

117,481

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

10/01/2029

 

 

 

 

(138)

 

 

(288)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

119,044

 

 

117,193

 

 

HHAeXchange

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare Software Solutions LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 0.75% Floor

 

06/16/2031

 

 

78,302

 

 

78,302

 

 

76,642

 

(4)(16)

Instem

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ichor Management Limited

 

First Lien Secured Debt - Term Loan

 

S+600, 1.00% Floor

 

12/07/2029

 

 

9,046

 

 

8,901

 

 

8,561

 

(4)(8)(9)(18)

 

 

First Lien Secured Debt - Delayed Draw

 

S+600, 1.00% Floor

 

12/07/2029

 

 

4,078

 

 

4,046

 

 

3,859

 

(4)(8)(9)(18)

 

 

First Lien Secured Debt - Revolver

 

S+600, 1.00% Floor

 

12/07/2029

 

 

1,271

 

 

1,566

 

 

1,581

 

(3)(4)(8)(9)(12)(18)(34)

 

 

 

 

 

 

 

 

 

 

 

 

14,513

 

 

14,001

 

 

Iris Software

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elements Finco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+300 Cash plus 2.25% PIK, 0.00% Floor

 

04/29/2031

 

£

33,094

 

 

41,687

 

 

42,107

 

(3)(4)(8)(10)(20)

Jeppesen

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

JEPPESEN HOLDINGS, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 0.50% Floor

 

11/01/2032

 

 

193,563

 

 

192,217

 

 

191,473

 

(4)(17)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.50% Floor

 

11/01/2032

 

 

 

 

(68)

 

 

(108)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

192,149

 

 

191,365

 

 

Kaseya

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kaseya Inc

 

First Lien Secured Debt - Revolver

 

S+325, 0.00% Floor

 

03/20/2030

 

 

 

 

(9)

 

 

(421)

 

(5)(12)(34)

Medallia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Medallia, Inc.

 

First Lien Secured Debt - Term Loan

 

6.75%

 

10/29/2028

 

 

41,048

 

 

39,654

 

 

16,727

 

(4)(9)(17)(33)

M-Files

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MetaTiedot Midco S.à r.l.

 

First Lien Secured Debt - Term Loan

 

E+500, 0.75% Floor

 

11/27/2031

 

21,178

 

 

22,107

 

 

22,874

 

(3)(4)(8)(22)

 

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

11/27/2031

 

 

15,859

 

 

15,663

 

 

14,922

 

(4)(8)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

E+500, 0.75% Floor

 

11/27/2031

 

1,891

 

 

1,984

 

 

2,043

 

(3)(4)(8)(22)

 

 

First Lien Secured Debt - Revolver

 

E+500, 0.75% Floor

 

11/27/2030

 

429

 

 

396

 

 

253

 

(3)(4)(8)(12)(22)(34)

 

 

 

 

 

 

 

 

 

 

 

 

40,150

 

 

40,092

 

 

 

See notes to consolidated financial statements

53


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

mPulse

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

mPulse Mobile, Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

08/26/2032

 

 

32,146

 

 

31,854

 

 

30,658

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

08/26/2032

 

 

 

 

(14)

 

 

(142)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

08/26/2032

 

 

 

 

(41)

 

 

(220)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

31,799

 

 

30,296

 

 

MYOB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MYOB US Borrower LLC

 

First Lien Secured Debt - Term Loan

 

BBSW+250 Cash plus 2.88% PIK, 0.75% Floor

 

06/06/2030

 

A$

158,303

 

 

101,777

 

 

105,195

 

(3)(4)(8)(9)(10)(26)

New Relic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crewline Buyer, Inc.

 

First Lien Secured Debt - Term Loan

 

S+675, 1.00% Floor

 

11/08/2030

 

 

66,900

 

 

65,670

 

 

65,154

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+675, 1.00% Floor

 

11/08/2030

 

 

 

 

(69)

 

 

(114)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

65,601

 

 

65,040

 

 

Paessler

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blitz 24-34 GmbH

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

05/03/2031

 

 

46,945

 

 

46,588

 

 

46,053

 

(4)(8)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+600, 1.00% Floor

 

05/03/2030

 

 

 

 

(23)

 

 

(135)

 

(4)(5)(8)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

46,565

 

 

45,918

 

 

Qualtrics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quartz Acquireco, LLC

 

First Lien Secured Debt - Term Loan

 

S+350, 0.00% Floor

 

05/18/2033

 

 

36,073

 

 

34,765

 

 

29,984

 

(4)(17)

 

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

06/28/2030

 

 

783

 

 

781

 

 

657

 

(17)

 

 

 

 

 

 

 

 

 

 

 

 

35,546

 

 

30,641

 

 

Quorum

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QBS Parent, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

06/03/2032

 

 

157,529

 

 

156,872

 

 

152,567

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

06/03/2032

 

 

1,300

 

 

1,293

 

 

616

 

(4)(9)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

06/03/2032

 

 

 

 

(77)

 

 

(603)

 

(4)(5)(9)(11)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

158,088

 

 

152,580

 

 

Redwood

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Runway Bidco, LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.50% Floor

 

12/17/2031

 

 

165,060

 

 

163,694

 

 

159,347

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.50% Floor

 

12/17/2031

 

 

 

 

(163)

 

 

(1,437)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.50% Floor

 

12/17/2031

 

 

 

 

(163)

 

 

(718)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

163,368

 

 

157,192

 

 

 

See notes to consolidated financial statements

54


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Solera

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Polaris Newco, LLC

 

First Lien Secured Debt - Term Loan

 

S+426, 0.50% Floor

 

06/02/2028

 

 

34,381

 

 

34,137

 

 

29,966

 

(17)

Trading Technologies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading Technologies International, Inc.

 

First Lien Secured Debt - Term Loan

 

S+425, 0.50% Floor

 

11/04/2032

 

 

43,243

 

 

43,191

 

 

41,933

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+425, 0.50% Floor

 

11/04/2032

 

 

10,811

 

 

10,798

 

 

10,483

 

(4)(17)

 

 

First Lien Secured Debt - Revolver

 

S+425, 0.50% Floor

 

11/04/2032

 

 

 

 

(8)

 

 

(205)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

53,981

 

 

52,211

 

 

Uniguest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uniguest Holdings, Inc

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

11/27/2030

 

 

47,921

 

 

47,359

 

 

47,125

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.00% Floor

 

11/27/2030

 

 

 

 

(104)

 

 

(311)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

11/27/2030

 

 

 

 

(51)

 

 

(76)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

47,204

 

 

46,738

 

 

VIP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vamos Bidco, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.50% Floor

 

01/30/2032

 

 

66,160

 

 

65,604

 

 

64,387

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.50% Floor

 

01/30/2032

 

 

 

 

(111)

 

 

(746)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.50% Floor

 

01/30/2032

 

 

1,392

 

 

1,325

 

 

1,164

 

(4)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

66,818

 

 

64,805

 

 

Zafin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Zafin Labs Americas Incorporated

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

02/14/2031

 

 

12,500

 

 

12,348

 

 

12,360

 

(4)(8)(9)(18)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

02/14/2031

 

 

 

 

(29)

 

 

(28)

 

(4)(5)(8)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

12,319

 

 

12,332

 

 

Zendesk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Zendesk, Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

11/22/2028

 

 

126,862

 

 

125,723

 

 

117,864

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

11/22/2028

 

 

32,350

 

 

32,093

 

 

30,057

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

11/22/2028

 

 

 

 

(108)

 

 

(950)

 

(4)(5)(9)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

157,708

 

 

146,971

 

 

 

 

 

 

Total Software

 

$

2,815,117

 

$

2,719,980

 

 

 

See notes to consolidated financial statements

55


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Specialty Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSTELLATION AUTOMOTIVE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BBD Bidco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+625, 0.00% Floor

 

03/21/2031

 

£

21,455

 

$

27,504

 

$

28,459

 

(3)(4)(8)(10)(20)

 

 

First Lien Secured Debt - Term Loan

 

E+625, 0.00% Floor

 

04/03/2031

 

8,869

 

 

9,505

 

 

10,134

 

(3)(4)(8)(10)(22)

 

 

 

 

 

 

 

 

 

 

 

 

37,009

 

 

38,593

 

 

EG Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EG America, LLC

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

02/10/2031

 

$

3,100

 

$

3,094

 

$

3,116

 

(8)(17)

EG Global Finance PLC

 

First Lien Secured Debt - Corporate Bond

 

S+750, 0.50% Floor

 

11/30/2028

 

 

118,022

 

 

115,605

 

 

123,486

 

(4)(8)(15)

 

 

 

 

 

 

 

 

 

 

 

 

118,699

 

 

126,602

 

 

PetSmart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PetSmart LLC

 

First Lien Secured Debt - Term Loan

 

S+400, 0.00% Floor

 

08/18/2032

 

 

18,699

 

 

18,588

 

 

18,703

 

(16)

S&S

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

S&S Holdings LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.50% Floor

 

10/01/2031

 

 

57,872

 

 

56,884

 

 

55,152

 

(16)

Skechers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beach Acquisition Bidco LLC

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

09/12/2032

 

 

13,930

 

 

13,898

 

 

14,022

 

(16)

Sweetwater Borrower LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sweetwater Borrower LLC

 

First Lien Secured Debt - Term Loan

 

S+400, 0.00% Floor

 

02/17/2033

 

 

2,273

 

 

2,265

 

 

2,290

 

(16)

Tailored Brands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Men's Wearhouse, LLC

 

First Lien Secured Debt - Term Loan

 

S+575, 0.00% Floor

 

01/28/2031

 

 

11,060

 

 

10,932

 

 

11,177

 

(17)

Varsity Brands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Varsity Brands, LLC

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

08/26/2031

 

 

60,450

 

 

60,230

 

 

60,606

 

(9)(17)

 

 

 

 

Total Specialty Retail

 

$

318,505

 

$

327,145

 

 

Technology Hardware, Storage & Peripherals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accelevation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accelevation LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 0.75% Floor

 

01/02/2031

 

$

15,000

 

$

14,775

 

$

14,898

 

(4)(17)

 

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

01/02/2031

 

 

14,113

 

 

13,958

 

 

13,986

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

01/02/2031

 

 

2,212

 

 

2,179

 

 

2,182

 

(4)(12)(16)(34)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

01/02/2031

 

 

 

 

(26)

 

 

(21)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

30,886

 

 

31,045

 

 

Biamp

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Biamp

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

04/30/2030

 

 

41,010

 

 

40,437

 

 

37,598

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+525, 1.00% Floor

 

04/30/2030

 

 

1,400

 

 

1,322

 

 

894

 

(4)(9)(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

41,759

 

 

38,492

 

 

 

See notes to consolidated financial statements

56


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Service Express

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Victors Purchaser, LLC

 

First Lien Secured Debt - Term Loan

 

S+425, 0.50% Floor

 

12/23/2032

 

 

183,062

 

 

182,183

 

 

181,671

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.50% Floor

 

12/23/2032

 

 

 

 

(115)

 

 

(172)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.50% Floor

 

12/23/2032

 

 

2,507

 

 

2,368

 

 

2,311

 

(4)(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

184,436

 

 

183,810

 

 

Valor 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VCI Asset Holdings 1 LLC

 

First Lien Secured Debt - Term Loan

 

10.00%

 

11/20/2030

 

 

224,519

 

 

222,682

 

 

239,606

 

 

VCI Intermediate Topco 1 LLC

 

Common Equity - Membership Interest

 

N/A

 

N/A

 

 

13,750,397 Units

 

 

13,750

 

 

13,063

 

(4)(8)(32)(35)

 

 

 

 

 

 

 

 

 

 

 

 

236,432

 

 

252,669

 

 

Valor 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VCI Asset Holdings 2 LLC

 

First Lien Secured Debt - Term Loan

 

7.38%

 

02/18/2031

 

 

195,964

 

 

194,125

 

 

201,333

 

 

VCI Intermediate TopCo 2 LLC

 

Common Equity - Membership Interest

 

N/A

 

N/A

 

 

41,837,476 Units

 

 

41,837

 

 

39,327

 

(4)(8)(32)(35)

 

 

 

 

 

 

 

 

 

 

 

 

235,962

 

 

240,660

 

 

Valor 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VCI Asset Holdings 3 LLC

 

First Lien Secured Debt - Term Loan

 

6.88%

 

04/24/2031

 

 

72,000

 

 

71,303

 

 

73,022

 

 

VCI Intermediate TopCo 3 LLC

 

Common Equity - Membership Interest

 

N/A

 

N/A

 

 

100,000 Units

 

 

100

 

 

102

 

(4)(8)(35)

 

 

 

 

 

 

 

 

 

 

 

 

71,403

 

 

73,124

 

 

 

 

 

 

Total Technology Hardware, Storage & Peripherals

 

$

800,878

 

$

819,800

 

 

Textiles, Apparel & Luxury Goods

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Authentic Brands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ABG Intermediate Holdings 2 LLC

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

12/21/2028

 

$

57,247

 

$

57,073

 

$

57,333

 

(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+225, 0.00% Floor

 

02/13/2032

 

 

29,022

 

 

28,961

 

 

29,031

 

(16)

 

 

 

 

 

 

 

 

 

 

 

 

86,034

 

 

86,364

 

 

Flexdev

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classico Holdings 2 B.V.

 

First Lien Secured Debt - Term Loan

 

E+525, 0.00% Floor

 

04/09/2033

 

38,919

 

 

44,612

 

 

43,579

 

(3)(4)(8)(10)(22)

 

 

First Lien Secured Debt - Term Loan

 

S+525, 0.00% Floor

 

04/09/2033

 

 

12,153

 

 

11,915

 

 

11,910

 

(4)(8)(10)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

E+525, 0.00% Floor

 

04/09/2033

 

 

 

(228)

 

 

(230)

 

(3)(4)(5)(8)(10)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

56,299

 

 

55,259

 

 

Gruppo Florence

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Made in Italy 2 S.P.A.

 

First Lien Secured Debt - Corporate Bond

 

E+700, 0.00% Floor

 

10/17/2030

 

74,500

 

 

77,507

 

 

74,917

 

(3)(4)(8)(9)(23)

 

 

 

 

 

 

 

See notes to consolidated financial statements

57


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Iconix Brand Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IBG Borrower LLC

 

First Lien Secured Debt - Term Loan

 

S+515, 1.00% Floor

 

08/22/2031

 

 

141,850

 

 

139,523

 

 

139,255

 

(4)(9)(17)

 

 

First Lien Secured Debt - Term Loan

 

S+515, 1.00% Floor

 

08/22/2029

 

 

70,497

 

 

69,984

 

 

69,206

 

(4)(9)(17)

 

 

 

 

 

 

 

 

 

 

 

 

209,507

 

 

208,461

 

 

 

 

 

 

Total Textiles, Apparel & Luxury Goods

 

$

429,347

 

$

425,001

 

 

Trading Companies & Distributors

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lindstrom, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lindstrom, LLC

 

First Lien Secured Debt - Term Loan

 

S+550, 0.75% Floor

 

12/30/2032

 

$

39,900

 

$

39,318

 

$

39,437

 

(4)(18)

 

 

First Lien Secured Debt - Revolver

 

S+550, 0.75% Floor

 

12/30/2032

 

 

 

 

(145)

 

 

(116)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

39,173

 

 

39,321

 

 

Meritus Gas Partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MGP Holdings III Corp.

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

03/01/2030

 

 

28,053

 

 

27,690

 

 

27,660

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 1.00% Floor

 

03/01/2030

 

 

10,140

 

 

10,014

 

 

9,976

 

(4)(9)(12)(17)(34)

 

 

First Lien Secured Debt - Revolver

 

S+525, 1.00% Floor

 

03/01/2030

 

 

873

 

 

848

 

 

845

 

(4)(9)(12)(17)(34)

 

 

 

 

 

 

 

 

 

 

 

 

38,552

 

 

38,481

 

 

ORS Nasco

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WC ORS Buyer, Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

08/07/2031

 

 

95,724

 

 

94,572

 

 

95,102

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

08/07/2031

 

 

14,187

 

 

14,022

 

 

14,095

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

08/07/2031

 

 

5,021

 

 

4,860

 

 

4,928

 

(4)(9)(12)(17)(34)

WC ORS Holdings, L.P.

 

Common Equity - Limited Partnership

 

N/A

 

N/A

 

 

90,443 Units

 

 

90

 

 

199

 

(4)(9)

 

 

 

 

 

 

 

 

 

 

 

 

113,544

 

 

114,324

 

 

 

 

 

 

Total Trading Companies & Distributors

 

$

191,269

 

$

192,126

 

 

Transportation Infrastructure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Project Ardent Bidco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+525, 0.00% Floor

 

11/12/2031

 

£

125,385

 

$

157,446

 

$

162,990

 

(3)(4)(8)(10)(20)

 

 

First Lien Secured Debt - Term Loan

 

SONIA+550, 0.00% Floor

 

11/12/2031

 

£

35,086

 

 

47,693

 

 

45,609

 

(3)(4)(8)(10)(20)

 

 

 

 

 

 

 

 

 

 

 

 

205,139

 

 

208,599

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements

58


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry/Company (14)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (36)

 

Fair Value (1)(37)

 

 

Eagle Railcar

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elk Bidco, Inc

 

First Lien Secured Debt - Term Loan

 

S+450, 0.50% Floor

 

06/14/2032

 

$

111,814

 

$

111,320

 

$

107,744

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.50% Floor

 

06/14/2032

 

 

 

 

(50)

 

 

(854)

 

(4)(5)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.50% Floor

 

06/14/2032

 

 

 

 

(90)

 

 

(786)

 

(4)(5)(12)(34)

 

 

 

 

 

 

 

 

 

 

 

 

111,180

 

 

106,104

 

 

NARS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North American Rail Solutions LLC

 

First Lien Secured Debt - Term Loan

 

C+475, 1.00% Floor

 

08/29/2031

 

C$

38,768

 

 

27,980

 

 

26,352

 

(3)(4)(9)(28)

 

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

08/29/2031

 

 

8,684

 

 

8,607

 

 

8,388

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 1.00% Floor

 

08/29/2031

 

 

934

 

 

920

 

 

858

 

(4)(9)(12)(17)(34)

 

 

First Lien Secured Debt - Delayed Draw

 

C+475, 1.00% Floor

 

08/29/2031

 

C$

 

 

(8)

 

 

(63)

 

(3)(4)(5)(9)(12)(34)

 

 

First Lien Secured Debt - Revolver

 

C+475, 1.00% Floor

 

08/29/2031

 

C$

3,111

 

 

2,222

 

 

2,017

 

(3)(4)(9)(12)(28)(34)

 

 

First Lien Secured Debt - Revolver

 

S+475, 1.00% Floor

 

08/29/2031

 

 

587

 

 

573

 

 

533

 

(4)(9)(12)(16)(34)

 

 

 

 

 

 

 

 

 

 

 

 

40,294

 

 

38,085

 

 

Signature Aviation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brown Group Holding, LLC

 

First Lien Secured Debt - Term Loan

 

S+250, 0.50% Floor

 

07/01/2031

 

 

18,590

 

 

18,544

 

 

18,658

 

(16)(17)

 

 

 

 

Total Transportation Infrastructure

 

$

375,157

 

$

371,446

 

 

Wireless Telecommunication Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Cellular

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CCI Buyer, Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

05/13/2032

 

$

94,055

 

$

93,265

 

$

94,629

 

(4)(17)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

05/13/2032

 

 

 

 

(47)

 

 

 

(4)(5)(12)(34)

 

 

 

 

Total Wireless Telecommunication Services

 

$

93,218

 

$

94,629

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Investments before Cash Equivalents

 

$

25,642,943

 

$

25,367,235

 

(2)(6)(14)

State Street Institutional U.S. Government Money Market Fund Opportunity

 

N/A

 

N/A

 

 

250,611

 

$

250,611

 

$

250,611

 

(7)

Goldman Sachs Financial Square Government Fund Institutional

 

N/A

 

N/A

 

 

157,284

 

 

157,284

 

 

157,284

 

(7)

 

 

 

 

Total Investments after Cash Equivalents

 

$

26,050,838

 

$

25,775,130

 

 

 

See notes to consolidated financial statements

59


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

 

Derivative Instrument

 

Company Receives

 

Company Pays

 

Maturity Date

 

Notional Amount

 

Footnote Reference

Interest rate swap (a)

 

6.90%

 

S+270

 

4/13/2029

 

$

325,000

 

Note 5

Interest rate swap (a)

 

6.70%

 

S+280

 

7/29/2031

 

$

300,000

 

Note 5

Interest rate swap (a)

 

3.67%

 

3M SOFR

 

12/21/2027

 

$

82,000

 

Note 5

Interest rate swap (a)

 

3.65%

 

3M SOFR

 

1/19/2028

 

$

18,000

 

Note 5

Interest rate swap (b)

 

7.02%

 

ESTR+372

 

9/28/2026

 

90,000

 

Note 5

Interest rate swap (a)

 

6.90%

 

S+271

 

4/13/2029

 

$

325,000

 

Note 5

Interest rate swap (a)

 

5.86%

 

S+267

 

4/13/2029

 

$

350,000

 

Note 5

Interest rate swap (a)

 

6.70%

 

S+280

 

7/29/2031

 

$

300,000

 

Note 5

Interest rate swap (a)

 

8.54%

 

S+418

 

9/28/2026

 

$

226,000

 

Note 5

Interest rate swap (a)

 

8.62%

 

S+456

 

9/28/2028

 

$

325,000

 

Note 5

Interest rate swap (a)

 

6.35%

 

S+239

 

7/29/2031

 

$

400,000

 

Note 5

Interest rate swap (a)

 

6.55%

 

S+218

 

3/15/2032

 

$

500,000

 

Note 5

Interest rate swap (a)

 

5.88%

 

S+220.7

 

8/30/2030

 

$

400,000

 

Note 5

Interest rate swap (a)

 

5.66%

 

S+220.45

 

8/30/2030

 

$

100,000

 

Note 5

Interest rate swap (a)

 

5.20%

 

3M SOFR

 

12/8/2028

 

$

400,000

 

Note 5

Interest rate swap (a)

 

5.71%

 

3M SOFR

 

1/23/2031

 

$

750,000

 

Note 5

Interest rate swap (a)

 

6.42%

 

3M SOFR

 

3/15/2032

 

$

300,000

 

Note 5

Interest rate swap (a)

 

6.35%

 

3M SOFR

 

6/30/2033

 

$

375,000

 

Note 5

Interest rate swap (a)

 

6.35%

 

3M SOFR

 

6/30/2033

 

$

375,000

 

Note 5

 

 

(a) Bears interest at a rate determined by three-month SOFR (as defined below). The interest rate locked two business days prior to settlement of the interest rate swaps. The three-month SOFR is 3.73% on June 30, 2026.

(b) Bears interest at a rate determined by 1 day Euro Short Term Rate. The interest rate locked two business days prior to settlement of the interest rate swaps. The 1 day Euro Short Term Rate ("ESTRON") is 2.18% on June 30, 2026.

 

 

Derivative Instrument

 

Maturity Date

 

Notional Amount

 

Footnote Reference

Swaption

 

3/17/2027

 

$

2,050,000

 

Note 5

Binary Option

 

3/17/2027

 

$

18,000

 

Note 5

 

 

 

 

 

 

See notes to consolidated financial statements

60


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Derivative Instrument

 

Settlement Date

 

Notional amount to be purchased

 

Notional amount to be sold

 

Footnote Reference

Foreign currency forward contract

 

9/16/2026

 

$

480,463

 

A$

685,196

 

Note 5

Foreign currency forward contract

 

9/16/2026

 

A$

6,842

 

$

4,801

 

Note 5

Foreign currency forward contract

 

9/16/2026

 

$

170,637

 

C$

238,418

 

Note 5

Foreign currency forward contract

 

9/16/2026

 

$

5,718

 

4,516

 

Note 5

Foreign currency forward contract

 

9/16/2026

 

90

 

$

114

 

Note 5

Foreign currency forward contract

 

9/16/2026

 

$

2,232,566

 

1,915,919

 

Note 5

Foreign currency forward contract

 

9/16/2026

 

$

2,384,910

 

£

1,776,660

 

Note 5

Foreign currency forward contract

 

9/16/2026

 

$

14,132

 

¥

2,248,244

 

Note 5

Foreign currency forward contract

 

9/16/2026

 

¥

41,926

 

$

264

 

Note 5

Foreign currency forward contract

 

8/12/2026

 

$

135,811

 

196,131,330

 

Note 5

Foreign currency forward contract

 

9/16/2026

 

$

66,849

 

Nkr

637,610

 

Note 5

Foreign currency forward contract

 

9/16/2026

 

Nkr

18,992

 

$

1,993

 

Note 5

Foreign currency forward contract

 

9/16/2026

 

$

72,956

 

Skr

687,572

 

Note 5

Foreign currency forward contract

 

9/16/2026

 

Skr

10,830

 

$

1,134

 

Note 5

 

 

 

(1)
Apollo Credit Management, LLC, as "valuation designee" (the "Adviser") is responsible for determining fair value, subject to the oversight of the Board of Trustees of the Company (the "Board") (See Note 2 to the consolidated financial statements).
(2)
Aggregate gross unrealized gain and loss for federal income tax purposes are $227,672 and $(503,694), respectively. Net unrealized loss is $(276,022) based on a total tax cost of $25,643,257.
(3)
Par amount is denominated in USD unless otherwise noted, British Pound ("£"), Australian Dollar ("A$"), Canadian Dollar ("C$"), European Euro (""), Japanese Yen ("¥"), South Korean Won (""), Swedish Krona ("Skr"), Norwegian Krone ("Nkr"). Par amount represents funded commitments. See Note 34 in the Consolidated Schedule of Investments and Note 8 to the consolidated financial statements for further information on undrawn revolving and delayed draw loan commitments, including commitments to issue letters of credit through a financial intermediary on behalf of certain portfolio companies.
(4)
These investments were valued using unobservable inputs and are considered Level 3 investments. Fair value was determined by the Adviser, subject to the oversight of the Board (see Note 2 and Note 4 to the consolidated financial statements), pursuant to the Company’s valuation policy.
(5)
The negative fair value is the result of the commitment being valued below par. Negative cost is the result of unamortized fees or amounts received at settlement in excess of capital invested.
(6)
All debt investments are income producing unless otherwise indicated. All equity investments are non-income producing unless otherwise noted.
(7)
This security is included in Cash and Cash Equivalents on the Consolidated Statements of Assets and Liabilities.
(8)
Investments that the Company has determined are not "qualifying assets" under Section 55(a) of the Investment Company Act of 1940, as amended (the "1940 Act"). Under the 1940 Act, we may not acquire any non-qualifying asset unless, at the time such acquisition is made, qualifying assets represent at least 70% of our total assets. The status of these assets under the 1940 Act is subject to change. The Company monitors the status of these assets on an ongoing basis. As of June 30, 2026, non-qualifying assets represented approximately 27.24% of the total assets of the Company.
(9)
These are co-investments made with the Company’s affiliates in accordance with the terms of the exemptive order the Company received from the Securities and Exchange Commission (the "SEC") permitting us to do so (see Note 3 to the consolidated financial statements for discussion of the exemptive order from the SEC).
(10)
All or a portion of these debt investments are not pledged as collateral under any of the Company's credit facilities (see Note 6 to the consolidated financial statements). For other debt investments that are pledged to the Company's credit facilities, a single investment may be divided into parts that are individually pledged as collateral to separate credit facilities.
(11)
As of June 30, 2026, there were letters of credit issued and outstanding through the Company under this senior secured facility.
(12)
The undrawn portion of these committed revolvers and delayed draw term loans includes a commitment and unused fee rate.

 

See notes to consolidated financial statements

61


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

(13)
Unless otherwise indicated, loan contains a variable rate structure, and may be subject to an interest rate floor. Variable rate loans bear interest at a rate that may be determined by reference to the Secured Overnight Financing Rate ("SOFR" or "S") or an alternate base rate (which can include but is not limited to the Federal Funds Effective Rate or the Prime Rate), at the borrower’s option, and which reset periodically based on the terms of the loan agreement. The terms in the Consolidated Schedule of Investments disclose the actual interest rate in effect as of the reporting period, and may be subject to interest floors.
(14)
Unless otherwise indicated, all investments are non-controlled, non-affiliated investments. Non-controlled, non-affiliated investments are defined as investments in which the Company owns less than 5% of the portfolio company’s outstanding voting securities and does not have the power to exercise control over the management or policies of such portfolio company. As of June 30, 2026, all of the Company's investments were non-controlled and non-affiliated.
(15)
The interest rate on these loans is subject to SOFR, which as of June 30, 2026 was 3.68%.
(16)
The interest rate on these loans is subject to 1 month SOFR, which as of June 30, 2026 was 3.65%.
(17)
The interest rate on these loans is subject to 3 months SOFR, which as of June 30, 2026 was 3.73%.
(18)
The interest rate on these loans is subject to 6 months SOFR, which as of June 30, 2026 was 3.85%.
(19)
The interest rate on these loans is subject to 12 months SOFR, which as of June 30, 2026 was 3.99%.
(20)
The interest rate on these loans is subject to SONIA, which as of June 30, 2026 was 3.73%.
(21)
The interest rate on these loans is subject to 3 months KORIBOR ("K"), which as of June 30, 2026 was 3.03%.
(22)
The interest rate on these loans is subject to 3 months EURIBOR ("E"), which as of June 30, 2026 was 2.32%.
(23)
The interest rate on these loans is subject to 6 months EURIBOR, which as of June 30, 2026 was 2.57%.
(24)
The interest rate on these loans is subject to 6 months Stockholm Interbank Offered Rate ("STIBOR"), which as of June 30, 2026 was 2.17%.
(25)
The interest rate on these loans is subject to Prime Rate ("P"), which as of June 30, 2026 was 6.75%.
(26)
The interest rate on this loan is subject to the 3 month Australia Bank Bill Swap Rate ("BBSW"), which as of June 30, 2026 was 4.46%.
(27)
The interest rate on this loan is subject to the 6 month Australia Bank Bill Swap Rate ("BBSW"), which as of June 30, 2026 was 4.80% .
(28)
The interest rate on these loans is subject to 1 month Canadian Overnight Repo Rate Average ("CORRA" or "C"), which as of June 30, 2026 was 2.28%
(29)
The interest rate on these loans is subject to 3 month CORRA, which as of June 30, 2026 was 2.29%.
(30)
The interest rate on these loans is subject to 3 month Japan Tokyo Overnight Average Rate ("TONAR" or "T"), which as of June 30, 2026 was 0.98%.
(31)
The interest rate on these loans is subject to 3 month Norwegian Overnight Weighted Average Rate ("NIBOR" or "NOK"), which as of June 30, 2026 was 4.57%.
(32)
Income producing security for the period ended June 30, 2026.
(33)
Loan was on non-accrual status as of June 30, 2026.

 

 

See notes to consolidated financial statements

62


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

(34) As of June 30, 2026, the Company had the following commitments to fund various revolving and delayed draw senior secured and subordinated loans, including commitments to issue letters of credit through a financial intermediary on behalf of certain portfolio companies. Such commitments are subject to the satisfaction of certain conditions set forth in the documents governing these loans and letters of credit and there can be no assurance that such conditions will be satisfied. See Note 8 to the consolidated financial statements for further information on revolving and delayed draw loan commitments, including commitments to issue letters of credit, related to certain portfolio companies.

 Name of Issuer

 

Total revolving and delayed draw loan commitments

 

Less: funded commitments

 

Total unfunded commitments

 

Less: commitments substantially at discretion of the Company

 

Less: unavailable commitments due to borrowing base or other covenant restrictions

 

Total net adjusted unfunded revolving and delayed draw commitments

1475 Holdings, LLC

 

$

1,072

 

$

(143)

 

$

929

 

$

 

$

 

$

929

365RM Holdco, LLC

 

 

16,000

 

 

(1,200)

 

 

14,800

 

 

 

 

 

 

14,800

Aardvark Bidco Pty LTD / Barrel Bidco Pty LTD*

 

 

11,227

 

 

 

 

11,227

 

 

 

 

 

 

11,227

Accel International Holdings, LLC

 

 

32,173

 

 

(6,435)

 

 

25,738

 

 

 

 

 

 

25,738

Accela, Inc.

 

 

1,714

 

 

 

 

1,714

 

 

 

 

 

 

1,714

Accelevation LLC

 

 

3,540

 

 

 

 

3,540

 

 

 

 

 

 

3,540

Acentra Holdings, LLC (fka CNSI Holdings, LLC)

 

 

4,000

 

 

 

 

4,000

 

 

 

 

 

 

4,000

ACP Avenu Buyer, LLC

 

 

15,645

 

 

(1,364)

 

 

14,281

 

 

 

 

 

 

14,281

Actium Midco 3 (UK) Limited*

 

 

5,909

 

 

 

 

5,909

 

 

 

 

 

 

5,909

Advarra Holdings, Inc.

 

 

12,380

 

 

 

 

12,380

 

 

 

 

 

 

12,380

Alcresta Therapeutics Inc.

 

 

872

 

 

(203)

 

 

669

 

 

 

 

 

 

669

Alkeme Intermediary Holdings LLC

 

 

39,744

 

 

 

 

39,744

 

 

 

 

 

 

39,744

All Star Recruiting Locums, LLC

 

 

1,305

 

 

(848)

 

 

457

 

 

 

 

 

 

457

Allied Benefit Systems Intermediate LLC

 

 

9,552

 

 

 

 

9,552

 

 

 

 

 

 

9,552

Alpine Acquisition Corp II

 

 

302

 

 

 

 

302

 

 

 

 

 

 

302

Altern Marketing, LLC

 

 

4,207

 

 

 

 

4,207

 

 

 

 

 

 

4,207

American Restoration Holdings, LLC

 

 

10,922

 

 

(2,268)

 

 

8,654

 

 

 

 

8,654

 

 

Amika OpCo LLC (f/k/a Heat Makes Sense Shared Services, LLC)

 

 

1,617

 

 

(186)

 

 

1,431

 

 

 

 

 

 

1,431

Apple SG Bidco Pte. Ltd.*

 

 

9,344

 

 

 

 

9,344

 

 

 

 

 

 

9,344

Artifact Bidco, Inc.

 

 

26,601

 

 

 

 

26,601

 

 

 

 

 

 

26,601

Aryeh Bidco Investment Ltd.

 

 

983

 

 

 

 

983

 

 

 

 

 

 

983

Aryeh Bidco Investment Ltd.*

 

 

19,650

 

 

(1,124)

 

 

18,526

 

 

 

 

 

 

18,526

Associations Inc.

 

 

5,732

 

 

 

 

5,732

 

 

 

 

 

 

5,732

AVSC Holding Corp.

 

 

21,651

 

 

(2,598)

 

 

19,053

 

 

 

 

 

 

19,053

Azuria Water Solutions, Inc.

 

 

372

 

 

 

 

372

 

 

 

 

 

 

372

Azurite Intermediate Holdings, Inc.

 

 

7,325

 

 

 

 

7,325

 

 

 

 

 

 

7,325

BGIF IV Fearless Utility Services, Inc.

 

 

72,604

 

 

(1,962)

 

 

70,642

 

 

 

 

 

 

70,642

Biamp

 

 

6,000

 

 

(1,400)

 

 

4,600

 

 

 

 

 

 

4,600

Bingo Group Buyer, Inc.

 

 

8,771

 

 

(63)

 

 

8,708

 

 

 

 

 

 

8,708

Blitz 24-34 GmbH

 

 

7,097

 

 

 

 

7,097

 

 

 

 

 

 

7,097

 

See notes to consolidated financial statements

63


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

 

 Name of Issuer

 

Total revolving and delayed draw loan commitments

 

Less: funded commitments

 

Total unfunded commitments

 

Less: commitments substantially at discretion of the Company

 

Less: unavailable commitments due to borrowing base or other covenant restrictions

 

Total net adjusted unfunded revolving and delayed draw commitments

Bullcave Limited

 

$

3,948

 

$

(2,895)

 

$

1,053

 

$

 

$

 

$

1,053

BX Frontier Member I LLC

 

 

6,137

 

 

 

 

6,137

 

 

 

 

 

 

6,137

Cambrex Corp.

 

 

15,256

 

 

(4,359)

 

 

10,897

 

 

 

 

 

 

10,897

Camin Cargo Control Holdings, Inc.

 

 

4,731

 

 

(3,911)

 

 

820

 

 

 

 

 

 

820

Cascade Parent Inc.

 

 

13,572

 

 

 

 

13,572

 

 

 

 

 

 

13,572

CCI Buyer, Inc.

 

 

5,534

 

 

 

 

5,534

 

 

 

 

 

 

5,534

Cerity Partners Equity Holding LLC

 

 

63,000

 

 

(2,497)

 

 

60,503

 

 

 

 

 

 

60,503

Channelside AcquisitionCo, Inc. (fka Gruden Acquisition, Inc.)

 

 

3,916

 

 

 

 

3,916

 

 

 

 

 

 

3,916

Chartwell Cumming Holding Corp

 

 

65,354

 

 

 

 

65,354

 

 

 

 

 

 

65,354

CI (MG) GROUP, LLC

 

 

5,513

 

 

(1,455)

 

 

4,058

 

 

 

 

 

 

4,058

CI (Quercus) Intermediate Holdings, LLC

 

 

11,752

 

 

(227)

 

 

11,525

 

 

 

 

 

 

11,525

CircusTrix Holdings LLC

 

 

806

 

 

(806)

 

 

 

 

 

 

 

 

Classico Holdings 2 B.V.*

 

 

22,990

 

 

 

 

22,990

 

 

 

 

 

 

22,990

Clearwater Analytics Holdings Inc

 

 

6,553

 

 

 

 

6,553

 

 

 

 

 

 

6,553

Coding Solutions Acquisition Inc

 

 

10,058

 

 

 

 

10,058

 

 

 

 

 

 

10,058

CohnReznick Advisory LLC

 

 

206

 

 

 

 

206

 

 

 

 

 

 

206

Consult Bidco Ltd*

 

 

38,941

 

 

 

 

38,941

 

 

 

 

 

 

38,941

Coretrust Purchasing Group LLC (HPG Enterprises LLC)

 

 

4,737

 

 

 

 

4,737

 

 

 

 

 

 

4,737

CoreWeave Financing DDTL V LLC

 

 

1,091

 

 

 

 

1,091

 

 

 

 

 

 

1,091

Coupa Software Incorporated

 

 

2,495

 

 

(1,663)

 

 

832

 

 

 

 

 

 

832

Creek Parent, Inc.

 

 

29,103

 

 

 

 

29,103

 

 

 

 

 

 

29,103

Crete PA Holdco, LLC

 

 

64,189

 

 

 

 

64,189

 

 

 

 

 

 

64,189

Crewline Buyer, Inc.

 

 

4,365

 

 

 

 

4,365

 

 

 

 

 

 

4,365

Crunch Fitness Merger Sub, LLC

 

 

23,555

 

 

 

 

23,555

 

 

 

 

 

 

23,555

CSC Holdings, LLC

 

 

85,100

 

 

(76,504)

 

 

8,596

 

 

 

 

 

 

8,596

CT Technologies Intermediate Holdings (Topco), Inc.

 

 

35,536

 

 

 

 

35,536

 

 

 

 

 

 

35,536

Curia Global, Inc.

 

 

9,201

 

 

 

 

9,201

 

 

 

 

 

 

9,201

Curia Receivables II SPV, LLC

 

 

4,482

 

 

(4,482)

 

 

 

 

 

 

 

 

Databricks, Inc.

 

 

92,687

 

 

 

 

92,687

 

 

 

 

 

 

92,687

Deerfield Dakota Holding, LLC

 

 

9,814

 

 

(3,598)

 

 

6,216

 

 

 

 

 

 

6,216

DRS Holdings III, Inc.

 

 

1,341

 

 

 

 

1,341

 

 

 

 

 

 

1,341

EAB Global, Inc.

 

 

7,500

 

 

(6,330)

 

 

1,170

 

 

 

 

 

 

1,170

 

See notes to consolidated financial statements

64


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

 

 Name of Issuer

 

Total revolving and delayed draw loan commitments

 

Less: funded commitments

 

Total unfunded commitments

 

Less: commitments substantially at discretion of the Company

 

Less: unavailable commitments due to borrowing base or other covenant restrictions

 

Total net adjusted unfunded revolving and delayed draw commitments

Eagle Purchaser, Inc.

 

$

4,189

 

$

(4,189)

 

$

 

$

 

$

 

$

Eclipse Buyer, Inc.

 

 

5,809

 

 

 

 

5,809

 

 

 

 

 

 

5,809

Edition Holdings, Inc.

 

 

91,824

 

 

(999)

 

 

90,825

 

 

 

 

 

 

90,825

EHC Holdings Holdco Limited*

 

 

28,651

 

 

 

 

28,651

 

 

 

 

 

 

28,651

Elk Bidco, Inc

 

 

44,594

 

 

 

 

44,594

 

 

 

 

 

 

44,594

Endor Purchaser, Inc.

 

 

12,531

 

 

 

 

12,531

 

 

 

 

 

 

12,531

ERC Topco Holdings, LLC

 

 

2,135

 

 

(1,960)

 

 

175

 

 

 

 

 

 

175

Everbridge Holdings, LLC

 

 

15,493

 

 

 

 

15,493

 

 

 

 

 

 

15,493

Evergreen IX Borrower 2023, LLC

 

 

10,071

 

 

 

 

10,071

 

 

 

 

 

 

10,071

ExactCare Parent, Inc.

 

 

4,426

 

 

 

 

4,426

 

 

 

 

 

 

4,426

Excelligence Learning Corporation

 

 

13,562

 

 

(5,967)

 

 

7,595

 

 

 

 

 

 

7,595

FINANCIERE ASTEK*

 

 

320

 

 

 

 

320

 

 

 

 

 

 

320

Fire Flow Intermediate Corporation

 

 

95,204

 

 

 

 

95,204

 

 

 

 

 

 

95,204

Foresight US Bidco, Inc*

 

 

23,566

 

 

 

 

23,566

 

 

 

 

 

 

23,566

Funecap Holding*

 

 

24,385

 

 

 

 

24,385

 

 

 

 

 

 

24,385

G&A Partners Holding Company II, LLC

 

 

1,761

 

 

(176)

 

 

1,585

 

 

 

 

 

 

1,585

Galway Borrower LLC

 

 

5,518

 

 

(951)

 

 

4,567

 

 

 

 

 

 

4,567

Gateway US Holdings, Inc.

 

 

5,932

 

 

 

 

5,932

 

 

 

 

 

 

5,932

GC Waves Holdings, Inc.

 

 

26,315

 

 

 

 

26,315

 

 

 

 

 

 

26,315

Genius Bidco LLC

 

 

1,160

 

 

 

 

1,160

 

 

 

 

 

 

1,160

Geotechnical Merger Sub, Inc.

 

 

20,223

 

 

(2,184)

 

 

18,039

 

 

 

 

 

 

18,039

Golden Hippo Pet, LLC

 

 

6,311

 

 

 

 

6,311

 

 

 

 

 

 

6,311

Goldeneye Parent, LLC

 

 

12,774

 

 

 

 

12,774

 

 

 

 

 

 

12,774

Green Grass Foods, Inc.

 

 

1,250

 

 

(437)

 

 

813

 

 

 

 

 

 

813

GSP Midco LLC

 

 

10,500

 

 

 

 

10,500

 

 

 

 

 

 

10,500

Hanger, Inc.

 

 

964

 

 

 

 

964

 

 

 

 

 

 

964

Heartbeat BidCo GmbH*

 

 

2,470

 

 

 

 

2,470

 

 

 

 

 

 

2,470

HEF Safety Ultimate Holdings, LLC

 

 

1,452

 

 

 

 

1,452

 

 

 

 

 

 

1,452

Higginbotham Insurance Agency, Inc.

 

 

20,908

 

 

 

 

20,908

 

 

 

 

 

 

20,908

Howardsimon LLC

 

 

32,279

 

 

 

 

32,279

 

 

 

 

 

 

32,279

Hyperion Refinance Sarl

 

 

118,800

 

 

 

 

118,800

 

 

 

 

 

 

118,800

Ichor Management Limited*

 

 

1,959

 

 

(1,686)

 

 

273

 

 

 

 

 

 

273

Ideal Components Acquisition, LLC

 

 

10,076

 

 

(1,771)

 

 

8,305

 

 

 

 

 

 

8,305

 

See notes to consolidated financial statements

65


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

 

 Name of Issuer

 

Total revolving and delayed draw loan commitments

 

Less: funded commitments

 

Total unfunded commitments

 

Less: commitments substantially at discretion of the Company

 

Less: unavailable commitments due to borrowing base or other covenant restrictions

 

Total net adjusted unfunded revolving and delayed draw commitments

Industrial Service Solutions WC, Inc.

 

$

20,000

 

$

(4,333)

 

$

15,667

 

$

 

$

 

$

15,667

International Schools Partnership Limited*

 

 

98,709

 

 

 

 

98,709

 

 

 

 

 

 

98,709

Investment Company 24 Bidco Limited*

 

 

7,965

 

 

 

 

7,965

 

 

 

 

 

 

7,965

Invited, Inc.

 

 

8,116

 

 

 

 

8,116

 

 

 

 

 

 

8,116

IOTA HOLDINGS 3

 

 

8,250

 

 

(2,269)

 

 

5,981

 

 

 

 

 

 

5,981

IQN Holding Corp.

 

 

4,224

 

 

(2,535)

 

 

1,689

 

 

 

 

 

 

1,689

IRIS Specialty Acquisition LLC

 

 

64,788

 

 

(7,239)

 

 

57,549

 

 

 

 

 

 

57,549

IW Buyer LLC

 

 

3,146

 

 

 

 

3,146

 

 

 

 

 

 

3,146

Janus Bidco Limited*

 

 

21,032

 

 

 

 

21,032

 

 

 

 

 

 

21,032

Jazz AH Holdco, LLC

 

 

800

 

 

(40)

 

 

760

 

 

 

 

 

 

760

Jensen Hughes, Inc

 

 

31,090

 

 

 

 

31,090

 

 

 

 

 

 

31,090

JEPPESEN HOLDINGS, LLC

 

 

10,037

 

 

 

 

10,037

 

 

 

 

 

 

10,037

K Hovnanian Enterprises Inc

 

 

125,000

 

 

 

 

125,000

 

 

 

 

 

 

125,000

Kairos Intermediateco AB*

 

 

30,472

 

 

 

 

30,472

 

 

 

 

 

 

30,472

Kaman Corp

 

 

2,919

 

 

 

 

2,919

 

 

 

 

 

 

2,919

Kaseya Inc

 

 

2,500

 

 

 

 

2,500

 

 

 

 

 

 

2,500

Kite Bidco Inc.

 

 

15,212

 

 

 

 

15,212

 

 

 

 

 

 

15,212

Koala Investment Holdings, Inc.

 

 

26,578

 

 

(4,334)

 

 

22,244

 

 

 

 

 

 

22,244

L.A. Specialty Produce Co., LLC

 

 

21,653

 

 

 

 

21,653

 

 

 

 

 

 

21,653

Legacy Service Partners, LLC (fka Legacy Merger Sub, LLC)

 

 

22,909

 

 

 

 

22,909

 

 

 

 

 

 

22,909

Legends Hospitality Holding Company, LLC

 

 

11,527

 

 

(3,170)

 

 

8,357

 

 

 

 

 

 

8,357

LHS Borrower LLC

 

 

20,118

 

 

(5,231)

 

 

14,887

 

 

 

 

 

 

14,887

LIDO Purchaser, Inc

 

 

30,444

 

 

 

 

30,444

 

 

 

 

 

 

30,444

Lindstrom, LLC

 

 

10,000

 

 

 

 

10,000

 

 

 

 

 

 

10,000

Lotus Topco Inc.

 

 

3,847

 

 

 

 

3,847

 

 

 

 

 

 

3,847

M&M OPCO, LLC

 

 

476

 

 

(152)

 

 

324

 

 

 

 

 

 

324

Madonna Bidco Limited*

 

 

6,119

 

 

 

 

6,119

 

 

 

 

 

 

6,119

Mari Events Midco LLC

 

 

13,942

 

 

 

 

13,942

 

 

 

 

 

 

13,942

Material Holdings, LLC

 

 

212

 

 

 

 

212

 

 

 

 

 

 

212

McClatchy Media Company, LLC (fka Accelerate360 Holdings, LLC)

 

 

45,960

 

 

(22,512)

 

 

23,448

 

 

23,448

 

 

 

 

Mersino, Inc. (fka Ironhorse Purchaser, LLC)

 

 

483

 

 

(39)

 

 

444

 

 

 

 

 

 

444

 

See notes to consolidated financial statements

66


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

 

 Name of Issuer

 

Total revolving and delayed draw loan commitments

 

Less: funded commitments

 

Total unfunded commitments

 

Less: commitments substantially at discretion of the Company

 

Less: unavailable commitments due to borrowing base or other covenant restrictions

 

Total net adjusted unfunded revolving and delayed draw commitments

MetaTiedot Midco S.à r.l.*

 

$

4,898

 

$

(490)

 

$

4,408

 

$

 

$

 

$

4,408

MGP Holdings III Corp.

 

 

3,566

 

 

(873)

 

 

2,693

 

 

 

 

 

 

2,693

Mobile Communications America, Inc.

 

 

4,497

 

 

 

 

4,497

 

 

 

 

 

 

4,497

Mount Olympus Bidco Limited

 

 

1,097

 

 

 

 

1,097

 

 

 

 

 

 

1,097

mPulse Mobile, Inc.

 

 

7,692

 

 

 

 

7,692

 

 

 

 

 

 

7,692

MRO Holdings, Inc.

 

 

102,698

 

 

(30,000)

 

 

72,698

 

 

 

 

 

 

72,698

MRO Parent Corporation

 

 

4,444

 

 

 

 

4,444

 

 

 

 

 

 

4,444

NFO Orange Buyer, LLC

 

 

25,866

 

 

(5,691)

 

 

20,175

 

 

 

 

 

 

20,175

North American Rail Solutions LLC

 

 

2,814

 

 

(587)

 

 

2,227

 

 

 

 

1,274

 

 

953

North American Rail Solutions LLC*

 

 

6,581

 

 

(2,194)

 

 

4,387

 

 

 

 

1,755

 

 

2,632

North Haven RI Buyer, LLC

 

 

8,437

 

 

(1,300)

 

 

7,137

 

 

 

 

 

 

7,137

Novotech SG Holdings Pte. Ltd./ Novotech Aus Bidco Pty Ltd/Novotech Holdings USA LLC

 

 

5,286

 

 

 

 

5,286

 

 

 

 

 

 

5,286

NPPI Buyer, LLC

 

 

9,211

 

 

 

 

9,211

 

 

 

 

 

 

9,211

Olympus Terminals Holdco II LLC

 

 

22,000

 

 

 

 

22,000

 

 

 

 

 

 

22,000

OMEGA II AB*

 

 

18,398

 

 

 

 

18,398

 

 

 

 

 

 

18,398

OMH-Healthedge Holdings, Inc.

 

 

37,896

 

 

 

 

37,896

 

 

 

 

 

 

37,896

One Call Corporation (fka Opal Acquisition, Inc.)

 

 

19,868

 

 

 

 

19,868

 

 

 

 

 

 

19,868

One Silver Serve, LLC

 

 

11,199

 

 

(3,914)

 

 

7,285

 

 

 

 

 

 

7,285

Opseo Holding B.V.*

 

 

51,951

 

 

 

 

51,951

 

 

 

 

 

 

51,951

Orthrus Ltd*

 

 

4,949

 

 

 

 

4,949

 

 

 

 

4,949

 

 

Pai Middle Tier, LLC

 

 

5,250

 

 

 

 

5,250

 

 

 

 

 

 

5,250

Paisley Bidco Limited*

 

 

10,912

 

 

 

 

10,912

 

 

 

 

10,912

 

 

Parfums Holding Company, Inc.

 

 

10,268

 

 

 

 

10,268

 

 

 

 

 

 

10,268

Pathfinder Bidco Limited*

 

 

18,329

 

 

 

 

18,329

 

 

 

 

 

 

18,329

Patriot Foods Buyer, Inc.

 

 

2,590

 

 

(96)

 

 

2,494

 

 

 

 

 

 

2,494

Patriot Growth Insurance Services, LLC

 

 

2,311

 

 

 

 

2,311

 

 

 

 

2,311

 

 

Pinnacle Buyer LLC

 

 

2,742

 

 

 

 

2,742

 

 

 

 

 

 

2,742

PMA Parent Holdings, LLC

 

 

987

 

 

 

 

987

 

 

 

 

 

 

987

Poly-Wood, LLC

 

 

23,045

 

 

 

 

23,045

 

 

 

 

 

 

23,045

PROJECT CARDINAL ACQUISITION, LLC

 

 

8,947

 

 

 

 

8,947

 

 

 

 

 

 

8,947

 

See notes to consolidated financial statements

67


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

 Name of Issuer

 

Total revolving and delayed draw loan commitments

 

Less: funded commitments

 

Total unfunded commitments

 

Less: commitments substantially at discretion of the Company

 

Less: unavailable commitments due to borrowing base or other covenant restrictions

 

Total net adjusted unfunded revolving and delayed draw commitments

Protein For Pets Opco, LLC

 

$

4,717

 

$

 

$

4,717

 

$

 

$

 

$

4,717

Pye-Barker Fire & Safety LLC

 

 

1,644

 

 

 

 

1,644

 

 

 

 

 

 

1,644

QBS Parent, Inc.

 

 

39,563

 

 

 

 

39,563

 

 

 

 

 

 

39,563

Qinetic, Inc.

 

 

56,100

 

 

 

 

56,100

 

 

 

 

 

 

56,100

QTS Project Ram

 

 

17,985

 

 

 

 

17,985

 

 

 

 

17,985

 

 

Quito*

 

 

23,959

 

 

 

 

23,959

 

 

 

 

 

 

23,959

R.F. Fager Company, LLC

 

 

632

 

 

(443)

 

 

189

 

 

 

 

 

 

189

Radiate Holdco, LLC

 

 

408

 

 

 

 

408

 

 

 

 

 

 

408

Rarebreed Veterinary Partners, Inc.

 

 

5,814

 

 

 

 

5,814

 

 

 

 

 

 

5,814

Reliable Doors, LLC

 

 

1,164

 

 

 

 

1,164

 

 

 

 

 

 

1,164

Rialto Management Group, LLC

 

 

3,588

 

 

 

 

3,588

 

 

 

 

 

 

3,588

RoC Holdco LLC

 

 

4,390

 

 

 

 

4,390

 

 

 

 

 

 

4,390

Rochester Midland Corporation

 

 

8,905

 

 

(1,214)

 

 

7,691

 

 

 

 

5,422

 

 

2,269

Rocket Bidco Limited*

 

 

32,670

 

 

 

 

32,670

 

 

 

 

 

 

32,670

Rocket Youth Brands Holdco LLC

 

 

8,093

 

 

 

 

8,093

 

 

 

 

 

 

8,093

Runway Bidco, LLC

 

 

62,292

 

 

 

 

62,292

 

 

 

 

 

 

62,292

Russell Investments US Institutional Holdco Inc

 

 

9,900

 

 

 

 

9,900

 

 

 

 

 

 

9,900

Saber Parent Holdings Corp

 

 

61,048

 

 

(10,766)

 

 

50,282

 

 

 

 

 

 

50,282

SCP WQS BUYER, LLC

 

 

17,482

 

 

 

 

17,482

 

 

 

 

 

 

17,482

SG Acquisition, Inc.

 

 

5,757

 

 

 

 

5,757

 

 

 

 

 

 

5,757

Sigma Irish Acquico Limited

 

 

16,576

 

 

 

 

16,576

 

 

 

 

 

 

16,576

Silk Holdings III Corp.

 

 

15,175

 

 

(1,062)

 

 

14,113

 

 

 

 

 

 

14,113

Smith Topco, Inc.

 

 

1,692

 

 

(147)

 

 

1,545

 

 

 

 

 

 

1,545

Space Finco, Inc.

 

 

16,476

 

 

 

 

16,476

 

 

 

 

 

 

16,476

SPARKLE BIDCO LIMITED*

 

 

21,375

 

 

 

 

21,375

 

 

 

 

 

 

21,375

Spruce Bidco II Inc.

 

 

26,335

 

 

(10,241)

 

 

16,094

 

 

 

 

 

 

16,094

SRP Eagle Buyer Inc.

 

 

24,706

 

 

 

 

24,706

 

 

 

 

 

 

24,706

 

 

See notes to consolidated financial statements

68


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

 Name of Issuer

 

Total revolving and delayed draw loan commitments

 

Less: funded commitments

 

Total unfunded commitments

 

Less: commitments substantially at discretion of the Company

 

Less: unavailable commitments due to borrowing base or other covenant restrictions

 

Total net adjusted unfunded revolving and delayed draw commitments

SupplyHouse LLC

 

 

20,000

 

 

 

 

20,000

 

 

 

 

 

 

20,000

Thg Acquisition, LLC

 

 

15,188

 

 

(2,463)

 

 

12,725

 

 

 

 

 

 

12,725

TI Intermediate Holdings, LLC

 

 

529

 

 

(198)

 

 

331

 

 

 

 

 

 

331

TITAN BW BORROWER L.P.

 

 

40,322

 

 

 

 

40,322

 

 

 

 

 

 

40,322

Trading Technologies International, Inc. (fka Gem Merger Sub, Inc.)

 

 

6,757

 

 

 

 

6,757

 

 

 

 

 

 

6,757

Traffic Management Solutions, LLC

 

 

5,581

 

 

 

 

5,581

 

 

 

 

 

 

5,581

Trench Plate Rental Co.

 

 

4,546

 

 

(4,182)

 

 

364

 

 

 

 

 

 

364

Tribe Bidco Limited*

 

 

35,089

 

 

(266)

 

 

34,823

 

 

 

 

 

 

34,823

Trilon Group LLC

 

 

816

 

 

 

 

816

 

 

 

 

 

 

816

Truck-Lite Co., LLC

 

 

76,436

 

 

 

 

76,436

 

 

 

 

 

 

76,436

Truist Insurance Holdings, LLC

 

 

24,867

 

 

(716)

 

 

24,151

 

 

 

 

 

 

24,151

TS Investors, LLC

 

 

2,693

 

 

 

 

2,693

 

 

 

 

 

 

2,693

Tulip Bidco Limited*

 

 

176,310

 

 

 

 

176,310

 

 

 

 

 

 

176,310

TZ Buyer LLC

 

 

606

 

 

(345)

 

 

261

 

 

 

 

 

 

261

Uft Buyer LLC

 

 

28,234

 

 

 

 

28,234

 

 

 

 

 

 

28,234

Uniguest Holdings, Inc

 

 

23,349

 

 

 

 

23,349

 

 

 

 

 

 

23,349

US Fertility Enterprises, LLC

 

 

896

 

 

 

 

896

 

 

 

 

 

 

896

USA DeBusk LLC

 

 

2,748

 

 

(2,059)

 

 

689

 

 

 

 

 

 

689

USA TODAY Co Inc (fka Gannett Co., Inc.)

 

 

8,795

 

 

 

 

8,795

 

 

 

 

 

 

8,795

USG Buyer, LLC

 

 

43,500

 

 

(2,126)

 

 

41,374

 

 

 

 

 

 

41,374

Vamos Bidco, Inc.

 

 

36,198

 

 

(1,392)

 

 

34,806

 

 

 

 

 

 

34,806

Vantage Specialty Chemicals Holdings, Inc.

 

 

4,824

 

 

(1,327)

 

 

3,497

 

 

 

 

 

 

3,497

Venture Global CP2 LNG, LLC

 

 

37,002

 

 

 

 

37,002

 

 

 

 

 

 

37,002

 

 

See notes to consolidated financial statements

69


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

 

 Name of Issuer

 

Total revolving and delayed draw loan commitments

 

Less: funded commitments

 

Total unfunded commitments

 

Less: commitments substantially at discretion of the Company

 

Less: unavailable commitments due to borrowing base or other covenant restrictions

 

Total net adjusted unfunded revolving and delayed draw commitments

Victors Purchaser, LLC

 

 

48,313

 

 

(2,507)

 

 

45,806

 

 

 

 

 

 

45,806

Village Pet Care, LLC

 

 

3,327

 

 

(365)

 

 

2,962

 

 

 

 

2,962

 

 

Volunteer AcquisitionCo, LLC

 

 

758

 

 

(266)

 

 

492

 

 

 

 

 

 

492

Vybond Buyer, LLC

 

 

14,000

 

 

 

 

14,000

 

 

 

 

 

 

14,000

WC ORS Buyer, Inc.

 

 

14,346

 

 

(5,021)

 

 

9,325

 

 

 

 

 

 

9,325

Wealth Enhancement Group, LLC

 

 

12,500

 

 

 

 

12,500

 

 

 

 

 

 

12,500

WH BorrowerCo, LLC

 

 

9,023

 

 

(1,049)

 

 

7,974

 

 

 

 

7,974

 

 

Wisdom Purchaser, LLC

 

 

5,156

 

 

 

 

5,156

 

 

 

 

 

 

5,156

Yucca Growth Infrastructure, LLC

 

 

56,389

 

 

 

 

56,389

 

 

 

 

 

 

56,389

Zafin Labs Americas Incorporated

 

 

2,500

 

 

 

 

2,500

 

 

 

 

 

 

2,500

Zendesk, Inc.

 

 

13,400

 

 

 

 

13,400

 

 

 

 

 

 

13,400

Zenith AcquisitionCo, LLC

 

 

47,134

 

 

 

 

47,134

 

 

 

 

 

 

47,134

Zeus Company LLC

 

 

7,539

 

 

(1,256)

 

 

6,283

 

 

 

 

 

 

6,283

Total

 

$

4,094,560

 

$

(295,251)

 

$

3,799,309

 

$

23,448

 

$

64,198

 

$

3,711,663

* These investments are in a foreign currency and the total commitment has been converted to USD using the June 30, 2026 exchange rate.

 

See notes to consolidated financial statements

70


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

(35) Securities that are exempt from registration under the Securities Act of 1933 (the "Securities Act"), and may be deemed to be "restricted securities" under the Securities Act. As of June 30, 2026, the aggregate fair value of these securities is $71,400 or 0.5% of the Company's net assets. The acquisition dates of the restricted securities are as follows:

 

Issuer

Security Type

Acquisition Date

Alpine Acquisition Corp II

Preferred Equity - Preferred Stocks

1/14/2026

Alpine Acquisition Corp II

Common Equity - Equity Unit

1/14/2026

DCA Investment Holding LLC

Common Equity - Stock

6/2/2026

New ACI Intermediate I LLC

Common Equity - Stock

6/29/2026

PECF USS Intermediate Holding III Corporation

Common Equity - Stock

3/3/2026

Soho House & Co Inc.

Common Equity - Stock

1/29/2026

Transportation Insight Parent Company, LLC

Common Equity - Equity Unit

1/28/2026

Transportation Insight Parent Company, LLC

Preferred Equity - Preferred Stocks

1/28/2026

VCI Intermediate Topco 1 LLC

Common Equity - Membership Interest

11/19/2025

VCI Intermediate TopCo 2 LLC

Common Equity - Membership Interest

2/13/2026

VCI Intermediate TopCo 3 LLC

Common Equity - Membership Interest

4/23/2026

 

 

 

See notes to consolidated financial statements

71


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

(36) The following shows the composition of the Company’s portfolio at cost by investment type and industry as of June 30, 2026:

Industry

 

 

First Lien - Secured Debt

 

Second Lien - Secured Debt

 

Unsecured Debt

 

Preferred Equity

 

Common Equity

 

Total

Aerospace & Defense

 

 

$

850,368

 

$

 

 $

 

 $

 

 $

 

 $

850,368

Air Freight & Logistics

 

 

 

44,293

 

 

 

 

 

 

 

 

 

 

44,293

Automobile Components

 

 

 

273,990

 

 

 

 

 

 

 

 

 

 

273,990

Banks

 

 

 

36,730

 

 

 

 

 

 

 

 

 

 

36,730

Beverages

 

 

 

39,616

 

 

 

 

 

 

 

 

 

 

39,616

Building Products

 

 

 

760,187

 

 

 

 

 

 

 

 

 

 

760,187

Capital Markets

 

 

 

293,927

 

 

 

 

 

 

 

 

 

 

293,927

Chemicals

 

 

 

180,796

 

 

 

 

 

 

 

 

100

 

 

180,896

Commercial Services & Supplies

 

 

 

1,485,898

 

 

 

 

 

 

50

 

 

10,493

 

 

1,496,441

Communications Equipment

 

 

 

16,937

 

 

 

 

 

 

 

 

3,465

 

 

20,402

Construction & Engineering

 

 

 

396,316

 

 

 

 

 

 

 

 

151

 

 

396,467

Construction Materials

 

 

 

38,183

 

 

 

 

 

 

 

 

 

 

38,183

Consumer Staples Distribution & Retail

 

 

 

675,441

 

 

 

 

 

 

 

 

 

 

675,441

Containers & Packaging

 

 

 

192,450

 

 

 

 

 

 

 

 

 

 

192,450

Distributors

 

 

 

59,200

 

 

 

 

 

 

 

 

 

 

59,200

Diversified Consumer Services

 

 

 

1,192,291

 

 

 

 

 

 

 

 

 

 

1,192,291

Diversified REITs

 

 

 

46,509

 

 

 

 

 

 

 

 

 

 

46,509

Diversified Telecommunication Services

 

 

 

298,362

 

 

 

 

4,496

 

 

 

 

 

 

302,858

Electric Utilities

 

 

 

240,903

 

 

 

 

 

 

 

 

 

 

240,903

Electrical Equipment

 

 

 

22,395

 

 

 

 

 

 

 

 

 

 

22,395

Electronic Equipment, Instruments & Components

 

 

 

82,826

 

 

 

 

 

 

 

 

 

 

82,826

Energy Equipment & Services

 

 

 

53,483

 

 

 

 

 

 

 

 

 

 

53,483

Entertainment

 

 

 

196,156

 

 

 

 

 

 

 

 

 

 

196,156

Financial Services

 

 

 

1,384,291

 

 

 

 

 

 

5,143

 

 

 

 

1,389,434

Food Products

 

 

 

37,053

 

 

 

 

 

 

 

 

125

 

 

37,178

Ground Transportation

 

 

 

226,153

 

 

 

 

 

 

2,390

 

 

 

 

228,543

 

 

 

 

See notes to consolidated financial statements

72


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry

 

 

First Lien - Secured Debt

 

Second Lien - Secured Debt

 

Unsecured Debt

 

Preferred Equity

 

Common Equity

 

Total

Health Care Equipment & Supplies

 

 

$

244,756

 

$

 

 $

 

 $

 

 $

 

 $

244,756

Health Care Providers & Services

 

 

 

1,755,711

 

 

 

 

 

 

 

 

1,073

 

 

1,756,784

Health Care Technology

 

 

 

776,818

 

 

 

 

 

 

 

 

 

 

776,818

Hotels, Restaurants & Leisure

 

 

 

1,372,027

 

 

 

 

25,266

 

 

 

 

3,657

 

 

1,400,950

Household Durables

 

 

 

208,748

 

 

 

 

 

 

 

 

 

 

208,748

Household Products

 

 

 

121,844

 

 

 

 

 

 

 

 

100

 

 

121,944

Independent Power & Renewable Electricity Producers

 

 

 

12,101

 

 

 

 

 

 

 

 

 

 

12,101

Industrial Conglomerates

 

 

 

 

 

 

 

 

 

 

 

90

 

 

90

Insurance

 

 

 

912,374

 

 

 

 

 

 

49

 

 

 

 

912,423

Interactive Media & Services

 

 

 

255,162

 

 

 

 

 

 

 

 

 

 

255,162

IT Services

 

 

 

310,214

 

 

 

 

 

 

 

 

77

 

 

310,291

Leisure Products

 

 

 

181,798

 

 

 

 

 

 

 

 

 

 

181,798

Life Sciences Tools & Services

 

 

 

421,549

 

 

 

 

 

 

 

 

 

 

421,549

Machinery

 

 

 

685,645

 

 

 

 

 

 

 

 

 

 

685,645

Media

 

 

 

737,734

 

 

 

 

 

 

 

 

 

 

737,734

Metals & Mining

 

 

 

131,787

 

 

 

 

 

 

 

 

 

 

131,787

Multi-Utilities

 

 

 

31,616

 

 

 

 

 

 

 

 

 

 

31,616

Oil, Gas & Consumable Fuels

 

 

 

188,271

 

 

 

 

 

 

 

 

 

 

188,271

Paper & Forest Products

 

 

 

15,403

 

 

 

 

 

 

1,497

 

 

 

 

16,900

Personal Care Products

 

 

 

550,366

 

 

 

 

 

 

 

 

33

 

 

550,399

Pharmaceuticals

 

 

 

756,196

 

 

 

 

 

 

215

 

 

102

 

 

756,513

Professional Services

 

 

 

1,643,698

 

 

 

 

 

 

 

 

 

 

1,643,698

Real Estate Management & Development

 

 

 

97,369

 

 

 

 

 

 

 

 

 

 

97,369

Semiconductors & Semiconductor Equipment

 

 

 

24,939

 

 

 

 

 

 

 

 

 

 

24,939

Software

 

 

 

2,815,117

 

 

 

 

 

 

 

 

 

 

2,815,117

Specialty Retail

 

 

 

318,505

 

 

 

 

 

 

 

 

 

 

318,505

Technology Hardware, Storage & Peripherals

 

 

 

745,190

 

 

 

 

 

 

 

 

55,688

 

 

800,878

Textiles, Apparel & Luxury Goods

 

 

 

429,347

 

 

 

 

 

 

 

 

 

 

429,347

Trading Companies & Distributors

 

 

 

191,179

 

 

 

 

 

 

 

 

90

 

 

191,269

Transportation Infrastructure

 

 

 

375,157

 

 

 

 

 

 

 

 

 

 

375,157

Wireless Telecommunication Services

 

 

 

93,218

 

 

 

 

 

 

 

 

 

 

93,218

Total

 

 

$

25,528,593

 

$

 

 $

29,762

 

 $

9,344

 

 $

75,244

 

 $

25,642,943

 

 

 

 

 

See notes to consolidated financial statements

73


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

 

(37) The following shows the composition of the Company’s portfolio at fair value by investment type, industry and region as of June 30, 2026:

Industry

 

First Lien - Secured Debt

 

Second Lien - Secured Debt

 

Unsecured Debt

 

Preferred Equity

 

Common Equity

 

Total

 

% of Net Assets

Aerospace & Defense

 

 $

854,696

 

 $

 

 $

 

 $

 

 $

 

 $

854,696

 

6.1%

Air Freight & Logistics

 

 

44,333

 

 

 

 

 

 

 

 

 

 

44,333

 

0.3%

Automobile Components

 

 

274,144

 

 

 

 

 

 

 

 

 

 

274,144

 

2.0%

Banks

 

 

37,488

 

 

 

 

 

 

 

 

 

 

37,488

 

0.3%

Beverages

 

 

39,794

 

 

 

 

 

 

 

 

 

 

39,794

 

0.3%

Building Products

 

 

730,919

 

 

 

 

 

 

 

 

 

 

730,919

 

5.2%

Capital Markets

 

 

298,095

 

 

 

 

 

 

 

 

 

 

298,095

 

2.1%

Chemicals

 

 

153,848

 

 

 

 

 

 

 

 

136

 

 

153,984

 

1.1%

Commercial Services & Supplies

 

 

1,498,491

 

 

 

 

 

 

50

 

 

10,288

 

 

1,508,829

 

10.8%

Communications Equipment

 

 

13,628

 

 

 

 

 

 

 

 

202

 

 

13,830

 

0.1%

Construction & Engineering

 

 

390,951

 

 

 

 

 

 

 

 

131

 

 

391,082

 

2.8%

Construction Materials

 

 

38,185

 

 

 

 

 

 

 

 

 

 

38,185

 

0.3%

Consumer Staples Distribution & Retail

 

 

689,712

 

 

 

 

 

 

 

 

 

 

689,712

 

4.9%

Containers & Packaging

 

 

187,652

 

 

 

 

 

 

 

 

 

 

187,652

 

1.3%

Distributors

 

 

58,935

 

 

 

 

 

 

 

 

 

 

58,935

 

0.4%

Diversified Consumer Services

 

 

1,188,357

 

 

 

 

 

 

 

 

 

 

1,188,357

 

8.5%

Diversified REITs

 

 

46,651

 

 

 

 

 

 

 

 

 

 

46,651

 

0.3%

Diversified Telecommunication Services

 

 

258,094

 

 

 

 

3,632

 

 

 

 

 

 

261,726

 

1.9%

Electric Utilities

 

 

239,138

 

 

 

 

 

 

 

 

 

 

239,138

 

1.7%

Electrical Equipment

 

 

22,705

 

 

 

 

 

 

 

 

 

 

22,705

 

0.2%

Electronic Equipment, Instruments & Components

 

 

82,981

 

 

 

 

 

 

 

 

 

 

82,981

 

0.6%

Energy Equipment & Services

 

 

51,909

 

 

 

 

 

 

 

 

 

 

51,909

 

0.4%

Entertainment

 

 

196,385

 

 

 

 

 

 

 

 

 

 

196,385

 

1.4%

Financial Services

 

 

1,394,305

 

 

 

 

 

 

5,077

 

 

 

 

1,399,382

 

10.0%

Food Products

 

 

37,102

 

 

 

 

 

 

 

 

86

 

 

37,188

 

0.3%

Ground Transportation

 

 

223,183

 

 

 

 

 

 

2,390

 

 

 

 

225,573

 

1.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements

74


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

 

Industry

 

First Lien - Secured Debt

 

Second Lien - Secured Debt

 

Unsecured Debt

 

Preferred Equity

 

Common Equity

 

Total

 

% of Net Assets

Health Care Equipment & Supplies

 

 $

239,675

 

 $

 

 $

 

 $

 

 $

 

 $

239,675

 

1.7%

Health Care Providers & Services

 

 

1,708,028

 

 

 

 

 

 

 

 

1,089

 

 

1,709,117

 

12.2%

Health Care Technology

 

 

768,360

 

 

 

 

 

 

 

 

 

 

768,360

 

5.5%

Hotels, Restaurants & Leisure

 

 

1,375,440

 

 

 

 

25,618

 

 

 

 

3,937

 

 

1,404,995

 

10.0%

Household Durables

 

 

209,734

 

 

 

 

 

 

 

 

 

 

209,734

 

1.5%

Household Products

 

 

120,465

 

 

 

 

 

 

 

 

111

 

 

120,576

 

0.9%

Independent Power & Renewable Electricity Producers

 

 

12,128

 

 

 

 

 

 

 

 

 

 

12,128

 

0.1%

Industrial Conglomerates

 

 

 

 

 

 

 

 

 

 

179

 

 

179

 

0.0%

Insurance

 

 

896,745

 

 

 

 

 

 

50

 

 

 

 

896,795

 

6.4%

Interactive Media & Services

 

 

266,535

 

 

 

 

 

 

 

 

 

 

266,535

 

1.9%

IT Services

 

 

310,538

 

 

 

 

 

 

 

 

115

 

 

310,653

 

2.2%

Leisure Products

 

 

179,689

 

 

 

 

 

 

 

 

 

 

179,689

 

1.3%

Life Sciences Tools & Services

 

 

382,371

 

 

 

 

 

 

 

 

 

 

382,371

 

2.7%

Machinery

 

 

682,985

 

 

 

 

 

 

 

 

 

 

682,985

 

4.9%

Media

 

 

734,947

 

 

 

 

 

 

 

 

 

 

734,947

 

5.3%

Metals & Mining

 

 

134,857

 

 

 

 

 

 

 

 

 

 

134,857

 

1.0%

Multi-Utilities

 

 

20,770

 

 

 

 

 

 

 

 

 

 

20,770

 

0.1%

Oil, Gas & Consumable Fuels

 

 

187,903

 

 

 

 

 

 

 

 

 

 

187,903

 

1.3%

Paper & Forest Products

 

 

14,747

 

 

 

 

 

 

1,232

 

 

 

 

15,979

 

0.1%

Personal Care Products

 

 

552,602

 

 

 

 

 

 

 

 

 

 

552,602

 

3.9%

Pharmaceuticals

 

 

744,556

 

 

 

 

 

 

183

 

 

191

 

 

744,930

 

5.3%

Professional Services

 

 

1,647,749

 

 

 

 

 

 

 

 

 

 

1,647,749

 

11.8%

Real Estate Management & Development

 

 

94,888

 

 

 

 

 

 

 

 

 

 

94,888

 

0.7%

Semiconductors & Semiconductor Equipment

 

 

25,018

 

 

 

 

 

 

 

 

 

 

25,018

 

0.2%

Software

 

 

2,719,980

 

 

 

 

 

 

 

 

 

 

2,719,980

 

19.4%

Specialty Retail

 

 

327,145

 

 

 

 

 

 

 

 

 

 

327,145

 

2.3%

Technology Hardware, Storage & Peripherals

 

 

767,308

 

 

 

 

 

 

 

 

52,492

 

 

819,800

 

5.9%

Textiles, Apparel & Luxury Goods

 

 

425,001

 

 

 

 

 

 

 

 

 

 

425,001

 

3.0%

Trading Companies & Distributors

 

 

191,927

 

 

 

 

 

 

 

 

199

 

 

192,126

 

1.4%

Transportation Infrastructure

 

 

371,446

 

 

 

 

 

 

 

 

 

 

371,446

 

2.7%

Wireless Telecommunication Services

 

 

94,629

 

 

 

 

 

 

 

 

 

 

94,629

 

0.7%

Total

 

 $

25,259,847

 

 $

 

 $

29,250

 

 $

8,982

 

 $

69,156

 

 $

25,367,235

 

181.3%

% of Net Assets

 

 

180.5%

 

 

0.0%

 

 

0.2%

 

 

0.1%

 

 

0.5%

 

 

181.3%

 

 

 

 

See notes to consolidated financial statements

75


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry Classification

 

Percentage of Total Investments (at Fair Value) as of June 30, 2026

Software

 

10.7%

Health Care Providers & Services

 

6.7%

Professional Services

 

6.5%

Commercial Services & Supplies

 

5.9%

Hotels, Restaurants & Leisure

 

5.5%

Financial Services

 

5.5%

Diversified Consumer Services

 

4.7%

Insurance

 

3.5%

Aerospace & Defense

 

3.4%

Technology Hardware, Storage & Peripherals

 

3.2%

Health Care Technology

 

3.0%

Pharmaceuticals

 

2.9%

Media

 

2.9%

Building Products

 

2.9%

Consumer Staples Distribution & Retail

 

2.7%

Machinery

 

2.7%

Personal Care Products

 

2.2%

Textiles, Apparel & Luxury Goods

 

1.7%

Construction & Engineering

 

1.5%

Life Sciences Tools & Services

 

1.5%

Transportation Infrastructure

 

1.5%

Specialty Retail

 

1.3%

IT Services

 

1.2%

Capital Markets

 

1.2%

Automobile Components

 

1.1%

Interactive Media & Services

 

1.1%

Diversified Telecommunication Services

 

1.0%

Electric Utilities

 

0.9%

Ground Transportation

 

0.9%

 

 

 

 

 

 

See notes to consolidated financial statements

76


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Industry Classification

 

Percentage of Total Investments (at Fair Value) as of June 30, 2026

Health Care Equipment & Supplies

 

0.9%

Household Durables

 

0.8%

Entertainment

 

0.8%

Trading Companies & Distributors

 

0.8%

Oil, Gas & Consumable Fuels

 

0.7%

Containers & Packaging

 

0.7%

Leisure Products

 

0.7%

Chemicals

 

0.6%

Metals & Mining

 

0.5%

Household Products

 

0.5%

Real Estate Management & Development

 

0.4%

Wireless Telecommunication Services

 

0.4%

Electronic Equipment, Instruments & Components

 

0.3%

Distributors

 

0.2%

Energy Equipment & Services

 

0.2%

Diversified REITs

 

0.2%

Communications Equipment

 

0.2%

Construction Materials

 

0.2%

Multi-Utilities

 

0.2%

Paper & Forest Products

 

0.2%

Air Freight & Logistics

 

0.1%

Beverages

 

0.1%

Banks

 

0.1%

Food Products

 

0.1%

Semiconductors & Semiconductor Equipment

 

0.1%

Electrical Equipment

 

0.1%

Independent Power & Renewable Electricity Producers

 

0.1%

Industrial Conglomerates

 

0.0%

Total

 

100.0%

 

 

See notes to consolidated financial statements

77


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)

June 30, 2026

(In thousands, except share data)

 

 

Geographic Region

 

Percentage of Total Investments (at Fair Value) as of June 30, 2026

United States

 

76.0%

Europe

 

11.1%

United Kingdom

 

10.0%

Australia

 

1.8%

Canada

 

0.6%

Caribbean

 

0.3%

Asia

 

0.2%

 

See notes to consolidated financial statements

78


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Aerospace & Defense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accel International

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accel International Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.50% Floor

 

4/26/2032

 

$

187,003

 

$

186,155

 

$

187,470

 

(4)(15)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.50% Floor

 

4/26/2032

 

 

 

 

(145)

 

 

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

 

186,010

 

 

187,470

 

 

Kaman

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kaman Corp

 

First Lien Secured Debt - Term Loan

 

S+250, 0.50% Floor

 

2/26/2032

 

 

38,187

 

 

38,133

 

 

38,388

 

(16)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+250, 0.50% Floor

 

2/26/2032

 

 

346

 

 

341

 

 

348

 

(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

 

38,474

 

 

38,736

 

MRO Holdings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MRO Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.50% Floor

 

10/4/2032

 

 

325,134

 

 

324,277

 

 

322,696

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.50% Floor

 

10/4/2032

 

 

31,463

 

 

31,064

 

 

31,095

 

(4)(9)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.50% Floor

 

5/5/2032

 

 

 

 

(776)

 

 

(213)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

 

354,565

 

 

353,578

 

Transdigm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transdigm Inc.

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

1/19/2032

 

 

2,798

 

 

2,792

 

 

2,812

 

(8)(15)

Triumph

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TITAN BW BORROWER L.P.

 

First Lien Secured Debt - Term Loan

 

S+238 Cash plus 2.88% PIK, 0.50% Floor

 

7/24/2032

 

 

200,215

 

 

198,331

 

 

198,213

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.50% Floor

 

7/24/2032

 

 

 

 

(79)

 

 

(168)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.50% Floor

 

7/24/2032

 

 

 

 

(315)

 

 

(336)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

 

197,937

 

 

197,709

 

 

 

 

 

Total Aerospace & Defense

 

$

779,778

 

$

780,305

 

Air Freight & Logistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Primeflight

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PrimeFlight Acquisition, LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 0.00% Floor

 

5/1/2029

 

$

9,950

 

$

9,851

 

$

9,950

 

(4)(16)

 

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

5/1/2029

 

 

4,988

 

 

4,938

 

 

4,938

 

(4)(16)

 

 

 

 

Total Air Freight & Logistics

 

$

14,789

 

$

14,888

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements

79


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Automobile Components

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Clarience Technologies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Truck-Lite Co., LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

2/13/2032

 

$

194,499

 

$

193,755

 

$

192,651

 

(4)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

2/13/2032

 

 

24,565

 

 

23,873

 

 

23,755

 

(4)(12)(15)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

2/13/2031

 

 

 

 

(35)

 

 

(181)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

 

217,593

 

 

216,225

 

 

Mavis Tire Express Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mavis Tire Express Services TopCo, L.P.

 

First Lien Secured Debt - Term Loan

 

S+300, 0.75% Floor

 

5/4/2028

 

 

48,765

 

 

48,660

 

 

48,998

 

(15)

 

 

 

 

Total Automobile Components

 

$

266,253

 

$

265,223

 

Banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Creative Planning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPI Holdco B, LLC

 

First Lien Secured Debt - Term Loan

 

S+200, 0.00% Floor

 

5/17/2031

 

$

61,089

 

$

60,908

 

$

61,288

 

(15)

Quikrete

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quikrete Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

2/10/2032

 

 

98,167

 

 

97,985

 

 

98,580

 

(15)

 

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

4/14/2031

 

 

4,975

 

 

4,975

 

 

4,995

 

(15)

 

 

 

 

 

 

 

 

 

 

 

102,960

 

 

103,575

 

Singular Bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pluto Holdco Limited

 

First Lien Secured Debt - Term Loan

 

5.96% PIK

 

6/5/2026

 

13,809

 

 

14,978

 

 

16,188

 

(3)(4)(8)(9)(10)(20)

Sumitomo Mitsui Trust Bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sumitomo Mitsui Trust Bank Ltd

 

Unsecured Debt - Corporate Bond

 

S+220, 0.00% Floor

 

4/14/2026

 

 

35,200

 

 

35,116

 

 

35,077

 

(4)(8)(10)(15)

TKO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January Capital Holdco, LLC

 

First Lien Secured Debt - Term Loan

 

6.73% PIK

 

9/13/2029

 

 

54,924

 

 

54,046

 

 

54,924

 

(4)(8)(16)

 

 

 

 

Total Banks

 

$

268,008

 

$

271,052

 

Beverages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sazerac

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sazerac Co Inc

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

7/9/2032

 

$

39,900

 

$

39,702

 

$

40,027

 

(15)

 

 

 

 

Total Beverages

 

$

39,702

 

$

40,027

 

 

 

 

 

See notes to consolidated financial statements

80


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Building Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

American Bath

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CP Atlas Buyer, Inc.

 

First Lien Secured Debt - Term Loan

 

S+525, 0.00% Floor

 

7/8/2030

 

$

60,653

 

$

58,627

 

$

58,834

 

(15)

Chamberlain Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chariot Buyer LLC

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

9/8/2032

 

 

53,792

 

 

53,561

 

 

53,966

 

(8)(15)

Emerson Climate Technologies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Emerson Climate Technologies, Inc.

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

5/31/2030

 

 

3,141

 

 

3,135

 

 

3,152

 

(16)

EMRLD Borrower LP

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

8/4/2031

 

 

16,282

 

 

16,232

 

 

16,334

 

(17)

 

 

 

 

 

 

 

 

 

 

 

19,367

 

 

19,486

 

Kodiak

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kodiak BP, LLC

 

First Lien Secured Debt - Term Loan

 

S+375, 0.00% Floor

 

12/4/2031

 

 

35,752

 

 

35,127

 

 

34,970

 

(15)

Leaf Home

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LHS Borrower LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 0.75% Floor

 

9/4/2031

 

 

249,941

 

 

246,350

 

 

246,192

 

(4)(15)

 

 

First Lien Secured Debt - Revolver

 

P+425, 0.75% Floor

 

9/4/2031

 

 

2,414

 

 

2,129

 

 

2,112

 

(4)(11)(12)(24)(32)

 

 

 

 

 

 

 

 

 

 

 

248,479

 

 

248,304

 

Omnimax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Omnimax International, LLC

 

First Lien Secured Debt - Term Loan

 

S+575, 1.00% Floor

 

12/6/2030

 

 

38,106

 

 

37,428

 

 

37,386

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+575, 1.00% Floor

 

12/6/2030

 

 

9,368

 

 

9,207

 

 

9,191

 

(4)(16)

 

 

 

 

 

 

 

 

 

 

 

 

46,635

 

 

46,577

 

Primesource

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Park River Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

3/15/2031

 

 

37,726

 

 

37,358

 

 

37,995

 

(16)

RF Fager

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R.F. Fager Company, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

3/4/2030

 

 

2,379

 

 

2,339

 

 

2,343

 

(4)(9)(16)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.00% Floor

 

3/4/2030

 

 

353

 

 

342

 

 

338

 

(4)(9)(12)(17)(32)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

3/4/2030

 

 

169

 

 

160

 

 

161

 

(4)(9)(12)(17)(24)(32)

 

 

 

 

 

 

 

 

 

 

 

 

2,841

 

 

2,842

 

US LBM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LBM Acquisition, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

6/6/2031

 

 

13,965

 

 

13,439

 

 

13,982

 

(15)

 

 

 

 

Total Building Products

 

$

515,434

 

$

516,956

 

Capital Markets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dragon Buyer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dragon Buyer Inc

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

9/30/2031

 

$

6,305

 

$

6,278

 

$

6,317

 

(16)

 

 

 

 

 

See notes to consolidated financial statements

81


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Edelman Financial Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Edelman Financial Center, LLC

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

4/7/2028

 

 

60,325

 

 

60,245

 

 

60,713

 

(15)

Focus Financial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Focus Financial Partners, LLC

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

9/15/2031

 

 

70,896

 

 

70,534

 

 

71,095

 

(15)

Hudson River Trading

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hudson River Trading LLC

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

3/18/2030

 

 

6,965

 

 

6,949

 

 

7,003

 

(15)

Jane Street Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jane Street Group, LLC

 

First Lien Secured Debt - Term Loan

 

S+200, 0.00% Floor

 

12/15/2031

 

 

51,329

 

 

50,950

 

 

51,152

 

(16)

Rialto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rialto Management Group, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

12/5/2030

 

 

76,759

 

 

76,143

 

 

76,375

 

(4)(15)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

12/5/2030

 

 

 

 

(26)

 

 

(18)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

76,117

 

76,357

 

Russell

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Russell Investments US Institutional Holdco Inc

 

First Lien Secured Debt - Term Loan

 

S+625, 2.00% Floor

 

12/29/2032

 

 

121,270

 

 

119,453

 

 

119,451

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+500, 2.00% Floor

 

12/29/2032

 

 

 

 

(148)

 

 

(148)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

119,305

 

119,303

 

True Potential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kane Bidco Limited

 

First Lien Secured Debt - Corporate Bond

 

SONIA+500, 0.00% Floor

 

3/21/2030

 

£

61,000

 

 

77,784

 

 

83,047

 

(3)(4)(8)(9)(18)

 

 

 

 

Total Capital Markets

 

$

468,162

 

$

474,987

 

Chemicals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Heubach

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Heubach Holdings USA LLC

 

First Lien Secured Debt - Term Loan

 

13.75%

 

1/3/2029

 

$

485

 

$

466

 

$

243

 

(4)(8)(16)(30)

SK Neptune Husky Group Sarl

 

First Lien Secured Debt - Term Loan

 

10.75%

 

1/3/2029

 

 

9,588

 

 

9,456

 

 

 

(4)(8)(16)(30)

 

 

 

 

 

 

 

 

 

 

 

9,922

 

243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements

82


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

RMC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RMC Topco LLC

 

Common Equity - Equity Unit

 

N/A

 

N/A

 

 

100 Units

 

 

100

 

 

126

 

(4)(33)

Rochester Midland Corporation

 

First Lien Secured Debt - Term Loan

 

S+550, 1.00% Floor

 

8/1/2029

 

 

12,456

 

 

12,278

 

 

12,331

 

(4)(9)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+550, 1.00% Floor

 

8/1/2029

 

 

9,551

 

 

9,348

 

 

9,327

 

(4)(9)(12)(15)(32)

 

 

First Lien Secured Debt - Revolver

 

S+550, 1.00% Floor

 

8/1/2029

 

 

159

 

 

111

 

 

124

 

(4)(9)(12)(15)(32)

 

 

 

 

 

 

 

 

 

 

 

21,837

 

21,908

 

 

Solenis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Olympus Water US Holding Corporation

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

11/3/2032

 

 

20,348

 

 

20,300

 

 

20,254

 

(16)

Solenis Holding Limited

 

First Lien Secured Debt - Term Loan

 

S+300, 0.50% Floor

 

6/20/2031

 

 

30,963

 

 

30,572

 

 

30,741

 

(16)

 

 

 

 

 

 

 

 

 

 

 

50,872

 

50,995

 

Tronox

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tronox Finance LLC

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

4/4/2029

 

 

7,039

 

 

6,426

 

 

5,789

 

(8)(16)

Vantage Specialty Chemicals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vantage Specialty Chemicals Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+675 Cash plus 2.75% PIK, 1.00% Floor

 

8/29/2029

 

 

56,029

 

 

54,735

 

 

53,788

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+625, 1.00% Floor

 

2/28/2029

 

 

 

 

(109)

 

 

(193)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

54,626

 

53,595

 

Vita Global

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vita Global FinCo Limited

 

First Lien Secured Debt - Term Loan

 

11.96%

 

6/8/2029

 

£

18,598

 

 

25,145

 

 

16,796

 

(3)(4)(8)(10)(18)(30)

 

 

 

 

Total Chemicals

 

$

168,828

 

$

149,326

 

Commercial Services & Supplies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allied Universal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allied Universal Holdco LLC

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

8/20/2032

 

$

57,855

 

$

57,783

 

$

58,226

 

(15)

Best Trash

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bingo Group Buyer, Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

7/10/2031

 

 

23,424

 

 

23,184

 

 

23,307

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 1.00% Floor

 

7/10/2031

 

 

5,355

 

 

5,262

 

 

5,287

 

(4)(9)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+475, 1.00% Floor

 

7/10/2031

 

 

63

 

 

42

 

 

52

 

(4)(9)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

28,488

 

28,646

 

Convergint

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DG Investment Intermediate Holdings 2, Inc.

 

First Lien Secured Debt - Term Loan

 

S+375, 0.00% Floor

 

7/9/2032

 

 

26,319

 

 

26,209

 

 

26,418

 

(16)

 

 

 

 

 

See notes to consolidated financial statements

83


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

CoreTrust

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coretrust Purchasing Group LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

10/1/2029

 

 

43,109

 

 

42,479

 

 

42,678

 

(4)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

10/1/2029

 

 

 

 

(15)

 

 

(20)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

10/1/2029

 

 

 

 

(77)

 

 

(47)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

42,387

 

42,611

 

Encore

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVSC Holding Corp.

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

12/5/2031

 

 

200,832

 

 

197,281

 

 

198,823

 

(15)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

12/5/2029

 

 

 

 

(343)

 

 

(217)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

196,938

 

198,606

 

Galaxy Service Partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GSP Midco LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

10/17/2031

 

 

24,938

 

 

24,697

 

 

24,688

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 1.00% Floor

 

10/17/2031

 

 

 

 

(250)

 

 

(125)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+475, 1.00% Floor

 

10/17/2031

 

 

 

 

(10)

 

 

(10)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

24,437

 

24,553

 

GardaWorld

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Garda World Security Corporation

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

2/1/2029

 

 

31,351

 

 

31,213

 

 

31,523

 

(8)(15)

Heritage Environmental Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arcwood Environmental, Inc.

 

First Lien Secured Debt - Term Loan

 

S+525, 0.75% Floor

 

1/31/2031

 

 

87,099

 

 

86,067

 

 

87,099

 

(4)(9)(16)

 

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

1/31/2031

 

 

19,128

 

 

19,043

 

 

19,033

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

1/31/2031

 

 

12,935

 

 

12,851

 

 

12,871

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+525, 0.75% Floor

 

1/31/2030

 

 

 

 

(125)

 

 

 

(4)(5)(9)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+550, 0.75% Floor

 

1/31/2030

 

 

 

 

(4)

 

 

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

117,832

 

119,003

 

 

 

 

See notes to consolidated financial statements

84


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

HKA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mount Olympus Bidco Limited

 

First Lien Secured Debt - Term Loan

 

S+525, 0.50% Floor

 

8/9/2029

 

 

13,705

 

 

13,470

 

 

13,466

 

(4)(8)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 0.50% Floor

 

8/9/2029

 

 

4,760

 

 

4,705

 

 

4,677

 

(4)(8)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+600, 0.50% Floor

 

8/9/2029

 

 

918

 

 

891

 

 

883

 

(4)(8)(9)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

19,066

 

19,026

 

Ironclad

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ironhorse Purchaser, LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

9/30/2027

 

 

2,962

 

 

2,932

 

 

2,902

 

(4)(9)(15)

 

 

First Lien Secured Debt - Revolver

 

S+650, 1.00% Floor

 

9/30/2027

 

 

 

 

(5)

 

 

(10)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

2,927

 

2,892

 

Madison Air

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Madison IAQ LLC

 

First Lien Secured Debt - Term Loan

 

S+275, 0.50% Floor

 

11/8/2032

 

 

44,400

 

 

43,978

 

 

44,736

 

(16)

 

 

First Lien Secured Debt - Term Loan

 

S+250, 0.50% Floor

 

6/21/2028

 

 

2,977

 

 

2,962

 

 

2,994

 

(17)

 

 

 

 

 

 

 

 

 

 

 

46,940

 

47,730

 

MillerKnoll

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MillerKnoll Inc

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

8/9/2032

 

 

5,985

 

 

5,971

 

 

6,030

 

(8)(15)

NielsenIQ

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indy US Holdco LLC

 

First Lien Secured Debt - Term Loan

 

S+225, 0.50% Floor

 

10/31/2030

 

 

25,890

 

 

25,855

 

 

25,962

 

(8)(15)(16)

Profile Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profile Products LLC

 

First Lien Secured Debt - Term Loan

 

S+560, 0.75% Floor

 

11/12/2027

 

 

4,813

 

 

4,813

 

 

4,813

 

(4)(16)

Public Partnerships

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PPL Equity LP

 

Preferred Equity - Preferred Stocks

 

N/A

 

N/A

 

 

50,000 Shares

 

 

50

 

 

50

 

(4)(9)(33)

 

 

Common Equity - Equity Unit

 

N/A

 

N/A

 

 

50,000 Units

 

 

 

 

27

 

(4)(9)(33)

 

 

 

 

 

 

 

 

 

 

 

50

 

77

 

PureStar

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AMCP Clean Acqusition Company, LLC

 

First Lien Secured Debt - Term Loan

 

S+425, 0.50% Floor

 

6/15/2030

 

 

146,759

 

 

145,778

 

 

145,291

 

(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+425, 0.50% Floor

 

6/15/2030

 

 

101,732

 

 

101,310

 

 

100,912

 

(9)(16)

 

 

 

 

 

 

 

 

 

 

 

247,088

 

246,203

 

Pye-Barker

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pye-Barker Fire & Safety LLC

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

12/16/2032

 

 

13,050

 

 

12,985

 

 

13,147

 

(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+250, 0.00% Floor

 

12/16/2032

 

 

 

 

 

 

 

(32)

 

 

 

 

 

 

 

 

 

 

 

12,985

 

13,147

 

R.R. Donnelley

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R. R. Donnelley & Sons Company

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

8/8/2029

 

 

192,961

 

 

188,527

 

 

191,031

 

(4)(9)(15)

 

 

 

See notes to consolidated financial statements

85


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Resource Innovations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North Haven RI Buyer, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

3/29/2030

 

 

20,417

 

 

20,090

 

 

20,264

 

(4)(8)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 1.00% Floor

 

3/29/2030

 

 

3,179

 

 

3,082

 

 

3,110

 

(4)(8)(9)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+375, 1.00% Floor

 

3/29/2030

 

 

1,000

 

 

964

 

 

983

 

(4)(8)(9)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

24,136

 

24,357

 

Reworld Holding Corporation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reworld Holding Corporation

 

First Lien Secured Debt - Term Loan

 

S+225, 0.50% Floor

 

1/15/2031

 

 

10,000

 

 

9,979

 

 

10,024

 

(15)

SafetyCo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HEF Safety Ultimate Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

11/19/2029

 

 

10,432

 

 

10,247

 

 

10,421

 

(4)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 1.00% Floor

 

11/19/2029

 

 

2,550

 

 

2,517

 

 

2,547

 

(4)(9)(12)(17)(32)

 

 

First Lien Secured Debt - Revolver

 

S+525, 1.00% Floor

 

11/17/2029

 

 

 

 

(24)

 

 

(2)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

12,740

 

12,966

 

Service Logic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Saber Parent Holdings Corp

 

First Lien Secured Debt - Term Loan

 

S+450, 0.00% Floor

 

12/16/2032

 

 

167,988

 

 

167,153

 

 

167,148

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.00% Floor

 

12/16/2032

 

 

 

 

(115)

 

 

(116)

 

(4)(5)(32)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.00% Floor

 

12/16/2032

 

 

 

 

(115)

 

 

(116)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

166,923

 

166,916

 

Smith System

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Smith Topco, Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

11/6/2029

 

 

16,600

 

 

16,355

 

 

16,351

 

(4)(9)(15)(16)(17)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

11/6/2029

 

 

 

 

(25)

 

 

(25)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

16,330

 

16,326

 

Stamps.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auctane, Inc.

 

First Lien Secured Debt - Term Loan

 

S+585, 0.75% Floor

 

10/5/2028

 

 

31,525

 

 

31,234

 

 

30,579

 

(4)(9)(17)

SumUp

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SumUp Holdings Luxembourg S.a.r.l.

 

First Lien Secured Debt - Delayed Draw

 

E+600, 1.50% Floor

 

5/23/2031

 

40,000

 

 

42,963

 

 

46,420

 

(3)(4)(8)(10)(21)

Trugreen

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trugreen Limited Partnership

 

First Lien Secured Debt - Term Loan

 

S+410, 0.75% Floor

 

11/2/2027

 

 

35,618

 

 

34,876

 

 

34,986

 

(15)

United Site Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vortex Opco LLC

 

First Lien Secured Debt - Term Loan

 

S+625, 0.50% Floor

 

4/30/2030

 

 

8,380

 

 

8,155

 

 

8,506

 

(9)(16)

 

 

Second Lien Secured Debt - Term Loan

 

10.36%

 

12/17/2028

 

 

35,864

 

 

33,700

 

 

5,236

 

(9)(16)(30)

 

 

 

 

 

 

 

 

 

 

 

41,855

 

13,742

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements

86


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

USA DeBusk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

USA DeBusk LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 0.75% Floor

 

4/30/2031

 

 

15,858

 

 

15,670

 

 

15,705

 

(4)(9)(15)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 0.75% Floor

 

4/30/2031

 

 

786

 

 

753

 

 

740

 

(4)(9)(12)(15)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+525, 0.75% Floor

 

4/30/2030

 

 

1,802

 

 

1,767

 

 

1,778

 

(4)(9)(12)(15)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

18,190

 

18,223

 

 

 

 

 

Total Commercial Services & Supplies

 

$

1,478,735

 

$

1,461,036

 

Communications Equipment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CommScope

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commscope, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 2.00% Floor

 

12/17/2029

 

$

252,954

 

$

254,819

 

$

253,759

 

(8)(15)

MCA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mobile Communications America, Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

10/16/2029

 

 

8,255

 

 

8,111

 

 

8,173

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 1.00% Floor

 

10/16/2029

 

 

2,452

 

 

2,410

 

 

2,392

 

(4)(9)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+475, 1.00% Floor

 

10/16/2029

 

 

272

 

 

250

 

 

258

 

(4)(9)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

10,771

 

10,823

 

Mitel Networks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mitel Networks

 

Common Equity - Stock

 

N/A

 

N/A

 

 

733,019 Shares

 

 

3,465

 

 

1,193

 

(4)(8)(33)

MLN US Holdco LLC

 

First Lien Secured Debt - Term Loan

 

S+200 Cash plus 6.00% PIK, 1.00% Floor

 

6/20/2030

 

 

6,732

 

 

5,917

 

 

4,030

 

(8)(15)

 

 

 

 

 

 

 

 

 

 

 

9,382

 

5,223

 

 

 

 

 

Total Communications Equipment

 

$

274,972

 

$

269,805

 

Construction & Engineering

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accelevation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accelevation LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

1/2/2031

 

$

9,185

 

$

9,065

 

$

9,208

 

(4)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

1/2/2031

 

 

2,223

 

 

2,187

 

 

2,228

 

(4)(12)(15)(32)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

1/2/2031

 

 

385

 

 

355

 

 

385

 

(4)(12)(15)(32)

 

 

 

 

 

 

 

 

 

 

 

11,607

 

11,821

 

American Restoration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

American Restoration Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+510, 1.00% Floor

 

7/24/2030

 

 

7,551

 

 

7,436

 

 

7,475

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+510, 1.00% Floor

 

7/24/2030

 

 

12,600

 

 

12,468

 

 

12,373

 

(4)(9)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+510, 1.00% Floor

 

7/24/2030

 

 

1,490

 

 

1,462

 

 

1,468

 

(4)(9)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

21,366

 

21,316

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements

87


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

ASC Engineered Solutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fire Flow Intermediate Corporation

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

7/10/2031

 

 

194,039

 

 

192,487

 

 

194,525

 

(4)(16)

Tailwind Fire Flow Investor, LP

 

Common Equity - Membership Interest

 

N/A

 

N/A

 

 

100 Units

 

 

101

 

 

101

 

(4)(33)

 

 

 

 

 

 

 

 

 

 

 

192,588

 

194,626

 

Blackfin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blackfin Pipeline LLC

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

9/29/2032

 

 

25,000

 

 

24,878

 

 

25,078

 

(15)

Dynagrid

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Megavolt Borrower, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

2/13/2032

 

 

18,656

 

 

18,320

 

 

18,516

 

(4)(16)

Traffic Management Solutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Traffic Management Solutions, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

11/26/2030

 

 

9,180

 

 

9,068

 

 

9,122

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.00% Floor

 

11/26/2030

 

 

3,365

 

 

3,311

 

 

3,330

 

(4)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

11/26/2030

 

 

 

 

(45)

 

 

(27)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

12,334

 

12,425

 

Trench Plate Rental Co.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trench Plate Rental Co.

 

First Lien Secured Debt - Term Loan

 

S+560, 1.00% Floor

 

12/4/2028

 

 

43,864

 

 

43,613

 

 

43,425

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+560, 1.00% Floor

 

12/4/2028

 

 

2,636

 

 

2,604

 

 

2,591

 

(4)(9)(12)(16)(32)

Trench Safety Solutions Holdings, LLC

 

Common Equity - Equity Unit

 

N/A

 

N/A

 

 

331 Units

 

 

50

 

 

37

 

(4)(9)(33)

 

 

 

 

 

 

 

 

 

 

 

46,267

 

46,053

 

 

 

 

 

Total Construction & Engineering

 

$

327,360

 

$

329,835

 

Construction Materials

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hobbs & Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hobbs & Associates LLC/VA

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

7/23/2031

 

$

19,818

 

$

19,807

 

$

19,840

 

(15)

Volunteer Materials

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Volunteer AcquisitionCo, LLC

 

First Lien Secured Debt - Term Loan

 

S+650, 1.00% Floor

 

9/1/2029

 

 

5,079

 

 

4,991

 

 

4,901

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+650, 1.00% Floor

 

9/1/2029

 

 

374

 

 

369

 

 

361

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

9/1/2029

 

 

 

 

(12)

 

 

(27)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

5,348

 

5,235

 

 

 

 

 

Total Construction Materials

 

$

25,155

 

$

25,075

 

Consumer Staples Distribution & Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actus Nutrition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nourish Buyer I Inc

 

First Lien Secured Debt - Term Loan

 

S+450, 0.00% Floor

 

7/9/2032

 

$

64,838

 

$

63,293

 

$

65,283

 

(15)

 

 

 

 

 

 

See notes to consolidated financial statements

88


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

ASDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bellis Acquisition Company PLC

 

First Lien Secured Debt - Term Loan

 

SONIA+575, 0.00% Floor

 

10/22/2029

 

£

116,902

 

 

141,127

 

 

154,460

 

(3)(4)(8)(9)(18)

 

 

First Lien Secured Debt - Term Loan

 

E+400, 0.00% Floor

 

5/14/2031

 

5,000

 

 

5,298

 

 

5,358

 

(3)(8)(9)(21)

 

 

 

 

 

 

 

 

 

 

 

146,425

 

159,818

 

Cenavera

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROJECT CARDINAL ACQUISITION, LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

10/1/2032

 

 

21,053

 

 

20,848

 

 

20,842

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

10/1/2032

 

 

 

 

(20)

 

 

(21)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

10/1/2032

 

 

 

 

(46)

 

 

(47)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

20,782

 

20,774

 

KeHE Distributors

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KeHE Distributors LLC / KeHE Finance Corp / NextWave Distribution Inc

 

First Lien Secured Debt - Corporate Bond

 

9.00%

 

2/15/2029

 

 

12,651

 

 

12,770

 

 

13,313

 

 

Protein for Pets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Protein For Pets Opco, LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

9/20/2030

 

 

44,604

 

 

43,905

 

 

43,712

 

(4)(9)(15)

 

 

First Lien Secured Debt - Revolver

 

S+525, 1.00% Floor

 

9/20/2030

 

 

943

 

 

874

 

 

849

 

(4)(9)(12)(15)(32)

 

 

 

 

 

 

 

 

 

 

 

44,779

 

44,561

 

Rise Baking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Viking Baked Goods Acquisition Corporation

 

First Lien Secured Debt - Term Loan

 

S+500, 0.00% Floor

 

11/4/2031

 

 

158,400

 

 

156,357

 

 

156,420

 

(16)

 

 

 

 

Total Consumer Staples Distribution & Retail

 

$

444,406

 

$

460,169

 

Containers & Packaging

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Berlin Packaging

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Berlin Packaging L.L.C.

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

6/7/2031

 

$

11,504

 

$

11,495

 

$

11,544

 

(15)(16)

Berry Global

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vybond Buyer, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

2/3/2032

 

 

20,696

 

 

20,417

 

 

20,542

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

2/3/2032

 

 

 

 

(46)

 

 

(53)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

2/3/2032

 

 

 

 

(92)

 

 

(53)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

20,279

 

20,436

 

BOX Partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bp Purchaser LLC

 

First Lien Secured Debt - Term Loan

 

S+576, 0.75% Floor

 

12/11/2028

 

 

7,607

 

 

7,607

 

 

5,705

 

(4)(16)

BradyPLUS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BradyPLUS Holdings LLC

 

First Lien Secured Debt - Term Loan

 

S+350, 0.00% Floor

 

12/29/2032

 

 

22,000

 

 

21,670

 

 

21,803

 

(16)

 

 

 

 

See notes to consolidated financial statements

89


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Ring Container Technologies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ring Container Technologies Group LLC

 

First Lien Secured Debt - Term Loan

 

S+250, 0.50% Floor

 

9/15/2032

 

 

12,968

 

 

12,948

 

 

13,018

 

(15)

Tekni-Plex

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trident TPI Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+375, 0.50% Floor

 

9/15/2028

 

 

80,969

 

 

79,984

 

 

77,974

 

(16)

Truvant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NPPI Buyer, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

8/20/2029

 

 

25,467

 

 

25,173

 

 

25,276

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 1.00% Floor

 

8/20/2029

 

 

 

 

2

 

 

(41)

 

(4)(5)(9)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+525, 1.00% Floor

 

8/20/2029

 

 

 

 

1

 

 

(28)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

25,176

 

25,207

 

 

 

 

 

Total Containers & Packaging

 

$

179,159

 

$

175,687

 

Distributors

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SupplyHouse

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SupplyHouse LLC

 

First Lien Secured Debt - Term Loan

 

S+400, 0.00% Floor

 

7/1/2032

 

$

59,850

 

$

59,568

 

$

59,551

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+400, 0.50% Floor

 

7/1/2032

 

 

 

 

(93)

 

 

(100)

 

(4)(5)(11)(12)(32)

 

 

 

 

Total Distributors

 

$

59,475

 

$

59,451

 

Diversified Consumer Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accelerate Learning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eagle Purchaser, Inc.

 

First Lien Secured Debt - Term Loan

 

S+250 Cash plus 4.75% PIK, 1.00% Floor

 

3/22/2030

 

$

23,959

 

$

23,516

 

$

23,240

 

(4)(9)(10)(16)

 

 

First Lien Secured Debt - Revolver

 

S+250 Cash plus 4.75% PIK, 1.00% Floor

 

3/22/2029

 

 

2,524

 

 

2,431

 

 

2,432

 

(4)(9)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

25,947

 

25,672

 

Busy Bees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eagle Bidco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+475, 0.00% Floor

 

2/29/2032

 

£

129,900

 

 

173,411

 

 

176,106

 

(3)(8)(10)(18)

Excelligence

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excelligence Learning Corporation

 

First Lien Secured Debt - Term Loan

 

S+575, 1.00% Floor

 

1/18/2030

 

 

83,943

 

 

82,705

 

 

80,585

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

P+475, 1.00% Floor

 

1/18/2030

 

 

2,170

 

 

1,982

 

 

1,627

 

(4)(9)(12)(24)(32)

 

 

 

 

 

 

 

 

 

 

 

84,687

 

82,212

 

 

 

 

See notes to consolidated financial statements

90


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Funecap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Altair Funecap Italia

 

First Lien Secured Debt - Corporate Bond

 

E+600, 0.00% Floor

 

11/13/2032

 

14,472

 

 

16,506

 

 

16,668

 

(3)(4)(8)(10)(20)

Funecap Holding

 

First Lien Secured Debt - Term Loan

 

E+600, 0.00% Floor

 

11/13/2032

 

87,919

 

 

100,261

 

 

101,256

 

(3)(4)(8)(10)(20)

 

 

First Lien Secured Debt - Delayed Draw

 

E+600, 0.00% Floor

 

11/13/2032

 

 

 

(485)

 

 

(497)

 

(3)(4)(5)(8)(10)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

116,282

 

117,427

 

Gateway Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gateway US Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

9/22/2028

 

 

84,551

 

 

84,139

 

 

84,128

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

9/22/2028

 

 

7,225

 

 

7,189

 

 

7,169

 

(4)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+650, 0.75% Floor

 

9/22/2028

 

 

 

 

(11)

 

 

(13)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

91,317

 

91,284

 

Greencross

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vermont Aus Pty Ltd

 

First Lien Secured Debt - Term Loan

 

BBSW+450, 0.00% Floor

 

3/23/2028

 

A$

326,050

 

 

218,800

 

 

215,958

 

(3)(4)(8)(9)(25)

ISP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International Schools Partnership Limited

 

First Lien Secured Debt - Delayed Draw

 

E+525, 0.00% Floor

 

7/6/2028

 

56,831

 

 

60,628

 

 

66,164

 

(3)(4)(8)(10)(12)(20)(32)

Legacy.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lotus Topco Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

6/7/2030

 

 

20,913

 

 

20,647

 

 

20,704

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 1.00% Floor

 

6/7/2030

 

 

1,471

 

 

1,437

 

 

1,412

 

(4)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+475, 1.00% Floor

 

6/7/2030

 

 

 

 

(26)

 

 

(24)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

22,058

 

22,092

 

Legacy Service Partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legacy Merger Sub, LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

11/10/2031

 

 

81,667

 

 

81,615

 

 

81,035

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

11/10/2031

 

 

 

 

24

 

 

(82)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

11/10/2031

 

 

 

 

28

 

 

(98)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

81,667

 

 

80,855

 

Mariani

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CI

 

First Lien Secured Debt - Term Loan

 

S+550, 1.00% Floor

 

3/27/2030

 

 

23,598

 

 

23,288

 

 

23,281

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+550, 1.00% Floor

 

3/27/2030

 

 

5,842

 

 

5,733

 

 

5,693

 

(4)(9)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+550, 1.00% Floor

 

3/27/2030

 

 

1,470

 

 

1,437

 

 

1,436

 

(4)(9)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

30,458

 

30,410

 

 

 

See notes to consolidated financial statements

91


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

QA Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ichnaea UK Bidco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+600, 0.00% Floor

 

10/5/2029

 

£

31,000

 

 

36,865

 

 

41,369

 

(3)(4)(8)(9)(18)

Reliable Doors

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reliable Doors, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

10/4/2028

 

 

6,170

 

 

6,095

 

 

6,171

 

(4)(9)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.00% Floor

 

10/4/2028

 

 

2,488

 

 

2,455

 

 

2,488

 

(4)(9)(12)(15)(32)

 

 

First Lien Secured Debt - Revolver

 

S+625, 1.00% Floor

 

10/4/2028

 

 

 

 

(6)

 

 

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

8,544

 

8,659

 

Rocket Youth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rocket Youth Brands Holdco LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

6/20/2031

 

 

9,302

 

 

9,259

 

 

9,139

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.00% Floor

 

6/20/2031

 

 

 

 

(21)

 

 

(163)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

6/20/2031

 

 

 

 

(6)

 

 

(24)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

9,232

 

8,952

 

SAVATREE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CI

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

6/6/2031

 

 

17,117

 

 

16,955

 

 

16,905

 

(4)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

6/6/2031

 

 

 

 

(46)

 

 

(124)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

6/6/2031

 

 

 

 

(33)

 

 

(28)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

16,876

 

16,753

 

SERVPRO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Silver Serve, LLC

 

First Lien Secured Debt - Term Loan

 

S+535, 1.00% Floor

 

12/18/2028

 

 

20,889

 

 

20,709

 

 

20,472

 

(4)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+535, 1.00% Floor

 

12/18/2028

 

 

11,975

 

 

11,808

 

 

11,608

 

(4)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+535, 1.00% Floor

 

12/18/2028

 

 

3,312

 

 

3,282

 

 

3,215

 

(4)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

35,799

 

35,295

 

Village Pet Care

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Village Pet Care, LLC

 

First Lien Secured Debt - Term Loan

 

S+650, 1.00% Floor

 

9/22/2029

 

 

909

 

 

896

 

 

886

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+650, 1.00% Floor

 

9/22/2029

 

 

764

 

 

736

 

 

673

 

(4)(9)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+650, 1.00% Floor

 

9/22/2029

 

 

365

 

 

358

 

 

354

 

(4)(9)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

1,990

 

1,913

 

 

 

 

 

Total Diversified Consumer Services

 

$

1,014,561

 

$

1,021,121

 

Diversified REITs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTS Project Ram

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTS Project Ram

 

First Lien Secured Debt - Mortgage Loan (DD)

 

S+225, 0.00% Floor

 

5/29/2028

 

$

31,192

 

$

30,559

 

$

30,672

 

(4)(12)(14)(32)

 

 

 

 

Total Diversified REITs

 

$

30,559

 

$

30,672

 

 

 

See notes to consolidated financial statements

92


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Diversified Telecommunication Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Altice USA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CSC Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

P+150, 0.00% Floor

 

4/15/2027

 

$

62,969

 

$

61,399

 

$

55,188

 

(8)(24)

 

 

First Lien Secured Debt - Revolver

 

S+235, 0.00% Floor

 

7/13/2027

 

 

73,064

 

 

68,696

 

 

61,362

 

(8)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

130,095

 

116,550

 

CenturyLink

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lumen Technologies, Inc.

 

First Lien Secured Debt - Term Loan

 

S+246, 2.00% Floor

 

4/16/2029

 

 

9,974

 

 

9,950

 

 

9,936

 

(8)(16)

LEVEL 3 FINANCING INC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 3 Financing, Inc.

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

3/29/2032

 

 

73,500

 

 

72,542

 

 

73,803

 

(15)(16)

Uniti Group Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Windstream Services, LLC

 

First Lien Secured Debt - Term Loan

 

S+400, 0.00% Floor

 

10/6/2032

 

 

85,000

 

 

84,217

 

 

85,425

 

(8)(15)

 

 

First Lien Secured Debt - Corporate Bond

 

7.50%

 

10/15/2033

 

 

9,266

 

 

9,289

 

 

9,501

 

(8)

 

 

 

 

 

 

 

 

 

 

 

93,506

 

94,926

 

 

 

 

 

Total Diversified Telecommunication Services

 

$

306,093

 

$

295,215

 

Electric Utilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GridTek

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BGIF IV Fearless Utility Services, Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 0.50% Floor

 

6/9/2031

 

$

133,704

 

$

132,597

 

$

133,370

 

(4)(9)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.50% Floor

 

6/9/2031

 

 

39,147

 

 

38,802

 

 

39,024

 

(4)(9)(12)(15)(32)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.50% Floor

 

6/7/2030

 

 

 

 

(175)

 

 

(59)

 

(4)(5)(9)(11)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

171,224

 

172,335

 

Lightning Power

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lightning Power, LLC

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

8/18/2031

 

 

11,356

 

 

11,312

 

 

11,429

 

(15)

Talen Energy

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Talen Energy Supply, LLC

 

First Lien Secured Debt - Term Loan

 

S+200, 0.00% Floor

 

11/25/2032

 

 

7,595

 

 

7,557

 

 

7,606

 

(8)(16)

Westinghouse

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brookfield WEC Holdings Inc.

 

First Lien Secured Debt - Term Loan

 

S+200, 0.00% Floor

 

1/27/2031

 

 

9,875

 

 

9,889

 

 

9,903

 

(15)

 

 

 

 

Total Electric Utilities

 

$

199,982

 

$

201,273

 

Electrical Equipment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International Wire Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IW Buyer LLC

 

First Lien Secured Debt - Term Loan

 

S+510, 1.00% Floor

 

6/28/2029

 

$

25,092

 

$

24,749

 

$

24,967

 

(4)(9)(15)

 

 

First Lien Secured Debt - Revolver

 

S+510, 1.00% Floor

 

6/28/2029

 

 

899

 

 

843

 

 

883

 

(4)(9)(12)(15)(32)

 

 

 

 

Total Electrical Equipment

 

$

25,592

 

$

25,850

 

Electronic Equipment, Instruments & Components

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Esdec

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Esdec Solar Group B.V.

 

First Lien Secured Debt - Term Loan

 

8.52%

 

8/30/2028

 

62,693

 

$

67,984

 

$

36,102

 

(3)(4)(8)(9)(20)(30)

 

 

First Lien Secured Debt - Term Loan

 

8.93%

 

8/30/2028

 

 

708

 

 

296

 

 

343

 

(8)(9)(16)(30)

 

 

 

 

 

 

 

 

 

 

 

68,280

 

36,445

 

 

 

See notes to consolidated financial statements

93


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Madison Safety

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Madison Safety & Flow LLC

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

9/26/2031

 

 

16,163

 

 

16,087

 

 

16,298

 

(15)

Summit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pinnacle Buyer LLC

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

10/1/2032

 

 

14,222

 

 

14,188

 

 

14,294

 

(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+250, 0.00% Floor

 

10/1/2032

 

 

 

 

 

 

 

(12)(32)

 

 

 

 

 

 

 

 

 

 

 

14,188

 

14,294

 

 

 

 

 

Total Electronic Equipment, Instruments & Components

 

$

98,555

 

$

67,037

 

Energy Equipment & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Camin Cargo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Camin Cargo Control Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+550, 1.00% Floor

 

12/7/2029

 

$

30,908

 

$

30,407

 

$

30,578

 

(4)(9)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+550, 1.00% Floor

 

12/7/2029

 

 

3,251

 

 

3,193

 

 

3,200

 

(4)(9)(12)(15)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

P+450, 1.00% Floor

 

12/7/2029

 

 

2,539

 

 

2,462

 

 

2,496

 

(4)(9)(12)(15)(24)(32)

 

 

 

 

 

 

 

 

 

 

 

36,062

 

36,274

 

Colonial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Colossus AcquireCo LLC

 

First Lien Secured Debt - Term Loan

 

S+175, 0.00% Floor

 

7/30/2032

 

 

10,973

 

 

10,929

 

 

10,977

 

(16)

 

 

 

 

Total Energy Equipment & Services

 

$

46,991

 

$

47,251

 

Entertainment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chernin Entertainment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jewel Purchaser, Inc.

 

First Lien Secured Debt - Term Loan

 

S+560, 0.50% Floor

 

7/1/2027

 

$

82,906

 

$

82,073

 

$

82,491

 

(4)(9)(16)

Creative Artists Agency

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Creative Artists Agency, LLC

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

10/1/2031

 

 

3,980

 

 

3,975

 

 

4,000

 

(15)

Entertainment Partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EP Purchaser, LLC

 

First Lien Secured Debt - Term Loan

 

S+361, 0.50% Floor

 

11/6/2028

 

 

3,751

 

 

3,692

 

 

2,699

 

(16)

Jagex

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Janus Bidco Limited

 

First Lien Secured Debt - Term Loan

 

S+550, 0.00% Floor

 

4/25/2031

 

 

62,163

 

 

60,883

 

 

61,231

 

(4)(8)(9)(10)(17)

 

 

First Lien Secured Debt - Term Loan

 

SONIA+550, 0.00% Floor

 

4/25/2031

 

£

1,057

 

 

1,297

 

 

1,404

 

(3)(4)(8)(9)(10)(18)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+600, 0.00% Floor

 

4/25/2031

 

£

 

 

32

 

 

(321)

 

(3)(4)(5)(8)(9)(10)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

62,212

 

62,314

 

 

 

 

See notes to consolidated financial statements

94


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Warner Media

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WarnerMedia Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+350, 0.00% Floor

 

12/28/2026

 

 

41,250

 

 

41,135

 

 

41,085

 

(4)(8)(15)

 

 

 

 

Total Entertainment

 

$

193,087

 

$

192,589

 

Financial Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AffiniPay

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eclipse Buyer, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.50% Floor

 

9/8/2031

 

$

22,738

 

$

22,543

 

$

22,681

 

(4)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.50% Floor

 

9/8/2031

 

 

 

 

(16)

 

 

(10)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.50% Floor

 

9/8/2031

 

 

 

 

(16)

 

 

(5)

 

(4)(5)(12)(32)

Eclipse Topco, Inc.

 

Preferred Equity - Preferred Stocks

 

Equity plus 12.50% PIK, 0.00% Floor

 

N/A

 

 

7,114,648 Shares

 

 

5,940

 

 

7,115

 

(4)(33)

 

 

 

 

 

 

 

 

 

 

 

28,451

 

29,781

 

Alpha FMC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actium Midco 3

 

First Lien Secured Debt - Term Loan

 

SONIA+475, 0.00% Floor

 

8/30/2031

 

£

35,254

 

 

45,506

 

 

47,758

 

(3)(4)(8)(10)(18)

 

 

First Lien Secured Debt - Term Loan

 

S+475, 0.00% Floor

 

8/30/2031

 

 

41,610

 

 

41,610

 

 

41,818

 

(4)(8)(10)(17)

 

 

First Lien Secured Debt - Term Loan

 

E+475, 0.00% Floor

 

8/30/2031

 

18,790

 

 

20,770

 

 

22,137

 

(3)(4)(8)(10)(21)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.00% Floor

 

8/30/2031

 

 

14,372

 

 

14,178

 

 

14,444

 

(3)(4)(8)(10)(12)(32)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+475, 0.00% Floor

 

8/30/2031

 

£

 

 

(138)

 

 

 

(3)(4)(5)(8)(10)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

121,926

 

126,157

 

Apex Group Treasury

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Apex Group Treasury LLC

 

First Lien Secured Debt - Term Loan

 

S+350, 0.00% Floor

 

2/27/2032

 

 

14,616

 

 

14,547

 

 

13,812

 

(8)(16)

AssetMark

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GTCR Everest Borrower, LLC

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

9/5/2031

 

 

13,890

 

 

13,866

 

 

13,958

 

(16)

Cerity Partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerity Partners Equity Holding LLC

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

7/28/2031

 

 

 

 

(144)

 

 

(144)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

7/28/2031

 

 

832

 

 

806

 

 

806

 

(4)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

662

 

662

 

 

 

 

 

See notes to consolidated financial statements

95


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

CFC Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CFC USA 2025 LLC

 

First Lien Secured Debt - Term Loan

 

S+375, 0.00% Floor

 

7/1/2032

 

 

28,000

 

 

27,240

 

 

27,335

 

(8)(10)(16)

Crete PA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crete PA Holdco, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

11/26/2030

 

 

23,256

 

 

23,157

 

 

23,081

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 1.00% Floor

 

11/26/2030

 

 

23,198

 

 

22,915

 

 

22,549

 

(4)(12)(16)(32)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.00% Floor

 

11/26/2030

 

 

 

 

(155)

 

 

(474)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

11/26/2030

 

 

 

 

(62)

 

 

(97)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

45,855

 

45,059

 

EP Wealth Advisors Inc

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EP Wealth Advisors Inc

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

10/18/2032

 

 

10,000

 

 

9,975

 

 

10,075

 

(16)

Evelyn

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Violin Finco Guernsey Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+525, 0.00% Floor

 

6/24/2031

 

£

68,523

 

 

86,207

 

 

91,673

 

(3)(4)(8)(9)(10)(18)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+525, 0.00% Floor

 

6/24/2031

 

£

 

 

(26)

 

 

(54)

 

(3)(4)(5)(8)(9)(10)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

86,181

 

91,619

 

FE Fundinfo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tulip Bidco Limited

 

First Lien Secured Debt - Delayed Draw

 

SONIA+587, 0.00% Floor

 

12/13/2027

 

£

41,297

 

 

52,740

 

 

51,884

 

(3)(4)(8)(10)(12)(18)(32)

GC Waves

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GC Waves Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

10/4/2030

 

 

62,893

 

 

62,827

 

 

62,592

 

(4)(9)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

10/4/2030

 

 

35,281

 

 

35,017

 

 

34,943

 

(4)(9)(12)(15)(32)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

10/4/2030

 

 

 

 

(3)

 

 

(13)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

97,841

 

97,522

 

Gen II

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PEX Holdings LLC

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

11/26/2031

 

 

20,204

 

 

20,159

 

 

20,255

 

(16)

Hargreaves Lansdown

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Harp Finco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+500, 0.00% Floor

 

3/27/2032

 

£

134,986

 

 

171,592

 

 

181,954

 

(3)(4)(8)(10)(18)

ISIO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Madonna Bidco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+525, 0.00% Floor

 

10/27/2031

 

£

23,819

 

 

30,365

 

 

31,626

 

(3)(4)(8)(9)(10)(18)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+525, 0.00% Floor

 

10/27/2031

 

£

248

 

 

265

 

 

236

 

(3)(4)(8)(9)(10)(12)(18)(32)

 

 

 

 

 

 

 

 

 

 

 

30,630

 

31,862

 

 

 

 

See notes to consolidated financial statements

96


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Jensen Hughes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jensen Hughes, Inc

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

9/1/2031

 

 

77,859

 

 

76,861

 

 

77,275

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

9/1/2031

 

 

4,239

 

 

4,078

 

 

4,035

 

(4)(12)(15)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

9/1/2031

 

 

 

 

(107)

 

 

(66)

 

(4)(5)(11)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

80,832

 

81,244

 

Jones DesLauriers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jones DesLauriers Insurance Management Inc.

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

12/9/2032

 

 

16,000

 

 

15,960

 

 

16,040

 

(8)(15)

Nexity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Evoriel

 

First Lien Secured Debt - Term Loan

 

E+500, 0.00% Floor

 

4/2/2031

 

43,574

 

 

46,176

 

 

50,952

 

(3)(4)(8)(9)(10)(21)

 

 

First Lien Secured Debt - Delayed Draw

 

E+500, 0.00% Floor

 

4/2/2031

 

20,915

 

 

22,305

 

 

24,448

 

(3)(4)(8)(9)(10)(12)(21)(32)

 

 

 

 

 

 

 

 

 

 

 

68,481

 

75,400

 

Ocorian

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Orthrus Ltd

 

First Lien Secured Debt - Term Loan

 

S+625 Cash plus 2.75% PIK, 1.00% Floor

 

12/5/2031

 

 

49,734

 

 

48,714

 

 

48,988

 

(4)(8)(9)(10)(16)

 

 

First Lien Secured Debt - Term Loan

 

SONIA+625 Cash plus 2.75% PIK, 0.00% Floor

 

12/5/2031

 

£

18,413

 

 

23,209

 

 

24,447

 

(3)(4)(8)(9)(10)(18)

 

 

First Lien Secured Debt - Term Loan

 

E+625 Cash plus 1.95% PIK, 0.00% Floor

 

12/5/2031

 

16,449

 

 

17,227

 

 

19,041

 

(3)(4)(8)(9)(10)(20)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+625, 0.00% Floor

 

12/5/2031

 

£

 

 

54

 

 

(75)

 

(3)(4)(5)(8)(9)(10)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

89,204

 

92,401

 

OSTTRA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Orion US Finco

 

First Lien Secured Debt - Term Loan

 

S+350, 0.00% Floor

 

10/8/2032

 

 

15,000

 

 

14,927

 

 

15,088

 

(8)(16)

Paymentsense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hurricane Cleanco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+625 Cash plus 6.25% PIK, 1.00% Floor

 

11/21/2029

 

£

53,278

 

 

63,895

 

 

71,996

 

(3)(4)(8)(9)(18)

PIB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paisley Bidco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+525, 0.00% Floor

 

5/7/2031

 

£

83,858

 

 

104,266

 

 

109,363

 

(3)(4)(8)(9)(10)(18)

 

 

First Lien Secured Debt - Term Loan

 

E+525, 0.00% Floor

 

5/7/2031

 

28,797

 

 

30,792

 

 

32,827

 

(3)(4)(8)(9)(10)(21)

 

 

First Lien Secured Debt - Delayed Draw

 

E+525, 0.00% Floor

 

5/7/2031

 

38,624

 

 

43,975

 

 

43,915

 

(3)(4)(8)(9)(10)(12)(18)(21)(32)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+525, 0.00% Floor

 

5/7/2031

 

£

2,560

 

 

3,104

 

 

2,978

 

(3)(4)(8)(9)(10)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

182,137

 

189,083

 

PMA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PMA Parent Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

1/31/2031

 

 

13,978

 

 

13,853

 

 

13,838

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

1/31/2031

 

 

 

 

(8)

 

 

(10)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

13,845

 

13,828

 

 

 

See notes to consolidated financial statements

97


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Stretto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stretto, Inc.

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

10/13/2028

 

 

123,188

 

 

121,668

 

 

120,724

 

(4)(9)(15)

Strongpoint

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Howardsimon LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

12/13/2030

 

 

20,965

 

 

20,862

 

 

20,703

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

12/13/2030

 

 

47,891

 

 

47,737

 

 

46,843

 

(4)(12)(15)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

12/13/2030

 

 

 

 

(8)

 

 

(47)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

68,591

 

67,499

 

Title Resource Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RE Closing Buyer Corp.

 

First Lien Secured Debt - Term Loan

 

S+550, 1.00% Floor

 

9/27/2031

 

 

131,825

 

 

129,499

 

 

129,188

 

(4)(8)(9)(16)

VEPF VII

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VEPF VII Holdings, L.P.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.00% Floor

 

2/28/2028

 

 

19,340

 

 

19,298

 

 

19,603

 

(4)(8)(16)

Wealth Enhancement Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wealth Enhancement Group, LLC

 

First Lien Secured Debt - Delayed Draw

 

S+450, 1.00% Floor

 

10/2/2028

 

 

 

 

 

 

(54)

 

(4)(5)(12)(32)

WHP Global

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WH Borrower, LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.50% Floor

 

2/20/2032

 

 

56,566

 

 

56,027

 

 

56,906

 

(16)

 

 

 

 

Total Financial Services

 

$

1,646,029

 

$

1,690,881

 

Food Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Froneri

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Froneri US, Inc

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

9/30/2031

 

$

13,167

 

$

13,067

 

$

13,177

 

(8)(17)

 

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

9/30/2032

 

 

9,500

 

 

9,479

 

 

9,513

 

(8)(17)

 

 

 

 

 

 

 

 

 

 

 

22,546

 

22,690

 

Nutpods

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Green Grass Foods, Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

12/26/2029

 

 

3,675

 

 

3,621

 

 

3,620

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

12/26/2029

 

 

 

 

(17)

 

 

(19)

 

(4)(5)(9)(12)(32)

Nutpods Holdings, Inc.

 

Common Equity - Stock

 

N/A

 

N/A

 

 

125 Shares

 

 

125

 

 

92

 

(4)(9)(33)

 

 

 

 

 

 

 

 

 

 

 

3,729

 

3,693

 

Patriot Pickle

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Patriot Foods Buyer, Inc.

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

12/24/2029

 

 

6,452

 

 

6,359

 

 

6,404

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 1.00% Floor

 

12/22/2029

 

 

826

 

 

809

 

 

807

 

(4)(9)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+525, 1.00% Floor

 

12/22/2029

 

 

298

 

 

286

 

 

291

 

(4)(9)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

7,454

 

7,502

 

Tate & Lyle

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Primary Products Finance LLC

 

First Lien Secured Debt - Term Loan

 

S+325, 0.50% Floor

 

4/1/2029

 

 

6,483

 

 

6,351

 

 

6,415

 

(16)

 

 

 

 

Total Food Products

 

$

40,080

 

$

40,300

 

 

 

 

See notes to consolidated financial statements

98


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Gas Utilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Venture Global

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CP2 LNG Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+350, 0.00% Floor

 

7/28/2028

 

$

31,250

 

$

30,466

 

$

30,313

 

(4)(8)(15)

 

 

 

 

Total Gas Utilities

 

$

30,466

 

$

30,313

 

Ground Transportation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Boasso

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Channelside AcquisitionCo, Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

6/30/2028

 

$

39,526

 

$

38,933

 

$

39,131

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

6/30/2028

 

 

 

 

(8)

 

 

(40)

 

(4)(5)(9)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

3/31/2028

 

 

326

 

 

325

 

 

287

 

(4)(9)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

39,250

 

39,378

 

First Student

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Student Bidco Inc.

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

8/15/2030

 

 

7,593

 

 

7,589

 

 

7,628

 

(16)

 

 

First Lien Secured Debt - Term Loan

 

S+250, 0.50% Floor

 

8/15/2030

 

 

1,806

 

 

1,805

 

 

1,813

 

(16)

 

 

 

 

 

 

 

 

 

 

 

9,394

 

9,441

 

Genesee & Wyoming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Genesee & Wyoming Inc.

 

First Lien Secured Debt - Term Loan

 

S+175, 0.00% Floor

 

4/10/2031

 

 

56,047

 

 

55,841

 

 

56,108

 

(16)

Olympus Terminals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Olympus Terminals Holdco II LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 0.75% Floor

 

12/17/2030

 

 

36,882

 

 

36,246

 

 

36,425

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 0.75% Floor

 

12/17/2030

 

 

 

 

(100)

 

 

(149)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+525, 0.75% Floor

 

12/17/2030

 

 

 

 

(168)

 

 

(124)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

35,978

 

36,152

 

Student Transportation of America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Student Transportation of America Holdings Inc

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

6/24/2032

 

 

7,761

 

 

7,723

 

 

7,794

 

(16)

Transportation Insight

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TI Intermediate Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

8.32%

 

6/18/2027

 

 

7,473

 

 

7,466

 

 

5,081

 

(4)(16)(30)

 

 

First Lien Secured Debt - Term Loan

 

1.00%

 

6/18/2027

 

 

8

 

 

 

 

8

 

(4)(16)(30)(32)

 

 

First Lien Secured Debt - Revolver

 

8.32%

 

6/18/2027

 

 

 

 

(8)

 

 

 

(4)(5)(12)(30)(32)

 

 

 

 

 

 

 

 

 

 

 

7,458

 

5,089

 

 

 

 

 

 

Total Ground Transportation

 

$

155,644

 

$

153,962

 

Health Care Equipment & Supplies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bausch Health

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bausch + Lomb Corporation

 

First Lien Secured Debt - Term Loan

 

S+425, 0.00% Floor

 

1/15/2031

 

$

17,223

 

$

17,149

 

$

17,426

 

(8)(15)

Corpuls

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Heartbeat BidCo GmbH

 

First Lien Secured Debt - Term Loan

 

E+650, 0.50% Floor

 

6/28/2030

 

20,000

 

 

21,517

 

 

23,386

 

(3)(4)(8)(9)(20)

 

 

First Lien Secured Debt - Delayed Draw

 

E+650, 0.50% Floor

 

6/28/2030

 

 

 

(26)

 

 

(57)

 

(3)(4)(5)(8)(9)(10)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

21,491

 

23,329

 

 

 

See notes to consolidated financial statements

99


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Medline

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Medline Borrower LP

 

First Lien Secured Debt - Term Loan

 

S+175, 0.50% Floor

 

10/23/2028

 

 

14,481

 

 

14,486

 

 

14,541

 

(15)

Resonetics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resonetics, LLC

 

First Lien Secured Debt - Term Loan

 

S+275, 0.75% Floor

 

6/18/2031

 

 

9,875

 

 

9,875

 

 

9,907

 

(16)

Vantive

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Spruce Bidco II Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

1/30/2032

 

 

116,273

 

 

114,696

 

 

115,401

 

(4)(9)(17)

 

 

First Lien Secured Debt - Term Loan

 

C+475, 0.75% Floor

 

1/30/2032

 

C$

21,050

 

 

14,311

 

 

15,336

 

(3)(4)(9)(27)

 

 

First Lien Secured Debt - Term Loan

 

T+500, 0.75% Floor

 

1/30/2032

 

¥

2,250,614

 

 

14,499

 

 

14,333

 

(3)(4)(9)(28)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

1/30/2032

 

 

 

 

(346)

 

 

(198)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

143,160

 

144,872

 

Zeus

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Zeus Company LLC

 

First Lien Secured Debt - Term Loan

 

S+600 Cash plus 3.00% PIK, 0.75% Floor

 

2/28/2031

 

 

54,045

 

 

53,488

 

 

50,127

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+550, 0.75% Floor

 

2/28/2031

 

 

4,996

 

 

4,910

 

 

4,270

 

(4)(9)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+550, 0.75% Floor

 

2/28/2030

 

 

 

 

(79)

 

 

(547)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

58,319

 

53,850

 

 

 

 

 

Total Health Care Equipment & Supplies

 

$

264,480

 

$

263,925

 

Health Care Providers & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advarra

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advarra Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

9/15/2031

 

$

217,165

 

$

216,219

 

$

216,079

 

(4)(9)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

9/15/2031

 

 

 

 

(25)

 

 

(62)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

216,194

 

216,017

 

Affordable Care

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACI Group Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+285 Cash plus 3.25% PIK, 0.75% Floor

 

8/2/2028

 

 

5,088

 

 

5,088

 

 

4,376

 

(4)(16)

All Star Healthcare

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Star Recruiting Locums, LLC

 

First Lien Secured Debt - Term Loan

 

S+550, 1.00% Floor

 

5/1/2030

 

 

6,852

 

 

6,746

 

 

6,818

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+550, 1.00% Floor

 

5/1/2030

 

 

1,730

 

 

1,704

 

 

1,722

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+550, 1.00% Floor

 

5/1/2030

 

 

761

 

 

742

 

 

754

 

(4)(9)(12)(15)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

9,192

 

9,294

 

 

 

 

 

 

See notes to consolidated financial statements

100


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Allied Benefit Systems

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allied Benefit Systems Intermediate LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

10/31/2030

 

 

159,043

 

 

157,782

 

 

158,248

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

10/31/2030

 

 

 

 

(24)

 

 

(48)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

157,758

 

158,200

 

Athenahealth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Athenahealth Group Inc.

 

First Lien Secured Debt - Term Loan

 

S+275, 0.50% Floor

 

2/15/2029

 

 

26,715

 

 

26,516

 

 

26,799

 

(15)

CorroHealth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coding Solutions Acquisition Inc

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

8/7/2031

 

 

43,539

 

 

43,008

 

 

42,885

 

(4)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

8/7/2031

 

 

 

 

(92)

 

 

(99)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

8/7/2031

 

 

 

 

(42)

 

 

(52)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

42,874

 

42,734

 

Dental Care Alliance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DCA Investment Holding LLC

 

First Lien Secured Debt - Term Loan

 

12.40%

 

4/3/2028

 

 

2,397

 

 

2,397

 

 

1,822

 

(4)(17)(30)

Eating Recovery Center

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ERC Topco Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

10.43%

 

3/29/2030

 

 

11,004

 

 

31,138

 

 

3,741

 

(4)(16)(30)

 

 

First Lien Secured Debt - Term Loan

 

9.43%

 

3/31/2030

 

 

107

 

 

 

 

107

 

(4)(16)(30)

 

 

First Lien Secured Debt - Revolver

 

9.43%

 

3/31/2030

 

 

1,921

 

 

3,979

 

 

1,921

 

(4)(16)(30)(32)

 

 

 

 

 

 

 

 

 

 

 

35,117

 

5,769

 

EmpiRx Health

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EmpiRx Health LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

8/5/2029

 

 

20,000

 

 

19,808

 

 

19,800

 

(4)(16)

Ensemble Health

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ensemble RCM, LLC

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

8/1/2029

 

 

46,798

 

 

46,636

 

 

47,082

 

(16)

ExactCare

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ExactCare Parent, Inc.

 

First Lien Secured Debt - Term Loan

 

S+550, 1.00% Floor

 

11/5/2029

 

 

39,864

 

 

39,088

 

 

39,864

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+550, 1.00% Floor

 

11/5/2029

 

 

 

 

(79)

 

 

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

39,009

 

39,864

 

ExamWorks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electron BidCo Inc.

 

First Lien Secured Debt - Term Loan

 

S+250, 0.50% Floor

 

11/1/2028

 

 

28,261

 

 

28,256

 

 

28,441

 

(15)

 

 

First Lien Secured Debt - Revolver

 

S+375, 0.00% Floor

 

8/2/2028

 

 

 

 

(116)

 

 

(135)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

28,140

 

28,306

 

 

 

 

 

 

 

See notes to consolidated financial statements

101


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Exemplar Healthcare

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EHC Holdings Holdco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+550, 0.00% Floor

 

9/30/2031

 

£

48,000

 

 

63,063

 

 

63,569

 

(3)(4)(8)(10)(18)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+550, 0.00% Floor

 

9/30/2031

 

£

2,400

 

 

2,817

 

 

2,669

 

(3)(4)(8)(10)(12)(18)(32)

 

 

 

 

 

 

 

 

 

 

 

65,880

 

66,238

 

Hanger

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hanger, Inc.

 

First Lien Secured Debt - Term Loan

 

S+350, 0.00% Floor

 

10/23/2031

 

 

25,499

 

 

25,409

 

 

25,615

 

(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+350, 0.00% Floor

 

10/23/2031

 

 

1,945

 

 

1,923

 

 

1,954

 

(12)(15)(32)

 

 

 

 

 

 

 

 

 

 

 

27,332

 

27,569

 

MyDentist

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SPARKLE BIDCO LIMITED

 

First Lien Secured Debt - Term Loan

 

SONIA+525, 0.00% Floor

 

10/14/2032

 

£

87,479

 

 

114,918

 

 

116,149

 

(3)(4)(8)(10)(18)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+525, 0.00% Floor

 

10/14/2032

 

£

3,683

 

 

4,647

 

 

4,499

 

(3)(4)(8)(10)(12)(18)(32)

 

 

 

 

 

 

 

 

 

 

 

119,565

 

120,648

 

 

Omega Healthcare

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OMH-Healthedge Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 1.00% Floor

 

4/1/2030

 

 

249,136

 

 

248,522

 

 

247,891

 

(16)

 

 

First Lien Secured Debt - Revolver

 

S+450, 1.00% Floor

 

4/1/2030

 

 

 

 

(110)

 

 

(189)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

248,412

 

247,702

 

One Call Medical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Call Corporation

 

First Lien Secured Debt - Term Loan

 

S+575, 0.50% Floor

 

9/10/2030

 

 

251,344

 

 

247,761

 

 

247,573

 

(4)(15)(16)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.50% Floor

 

9/10/2030

 

 

 

 

(280)

 

 

(298)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

247,481

 

247,275

 

Patterson Companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paradigm Parent, LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.00% Floor

 

4/16/2032

 

 

19,283

 

 

16,991

 

 

17,032

 

(16)

Practice Plus Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Practice Plus Group Bidco Limited / Practice Plus Group Holdings Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+600, 0.50% Floor

 

11/19/2029

 

£

11,111

 

 

13,256

 

 

14,678

 

(3)(4)(8)(9)(18)

Radiology Partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Radiology Partners, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.00% Floor

 

6/30/2032

 

 

26,933

 

 

26,715

 

 

26,918

 

(16)

Rarebreed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rarebreed Veterinary Partners, Inc.

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

4/18/2030

 

 

14,890

 

 

14,660

 

 

14,666

 

(4)(9)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 1.00% Floor

 

4/18/2030

 

 

33,294

 

 

33,020

 

 

32,754

 

(4)(9)(12)(15)(32)

 

 

First Lien Secured Debt - Revolver

 

S+525, 1.00% Floor

 

4/18/2030

 

 

 

 

(84)

 

 

(87)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

47,596

 

47,333

 

 

 

 

See notes to consolidated financial statements

102


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Schoen Klinik

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schoen Klinik SE

 

First Lien Secured Debt - Term Loan

 

E+450, 0.00% Floor

 

1/12/2031

 

101,000

 

 

116,009

 

 

117,508

 

(3)(4)(8)(10)(20)

Smile Brands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Smile Brands Inc.

 

First Lien Secured Debt - Term Loan

 

9.92%

 

10/12/2027

 

 

7,748

 

 

7,748

 

 

6,644

 

(4)(17)(30)

Southern Veterinary Partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Southern Veterinary Partners, LLC

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

12/4/2031

 

 

32,336

 

 

32,244

 

 

32,334

 

(16)

Team Select

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TS Investors, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

5/4/2029

 

 

16,735

 

 

16,495

 

 

16,651

 

(4)(9)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 1.00% Floor

 

5/4/2029

 

 

5,826

 

 

5,764

 

 

5,793

 

(4)(9)(12)(15)(32)

 

 

First Lien Secured Debt - Revolver

 

S+475, 1.00% Floor

 

5/4/2029

 

 

 

 

(23)

 

 

(9)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

22,236

 

22,435

 

Tivity Health

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tivity Health, Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

6/28/2029

 

 

111,293

 

 

110,350

 

 

111,293

 

(4)(9)(15)

US Fertility

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Fertility Enterprises, LLC

 

First Lien Secured Debt - Term Loan

 

S+350, 0.00% Floor

 

12/10/2032

 

 

16,066

 

 

15,985

 

 

16,146

 

(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+350, 0.00% Floor

 

12/10/2032

 

 

 

 

(12)

 

 

 

(5)(9)(32)

 

 

 

 

 

 

 

 

 

 

 

15,973

 

16,146

 

US RADIOLOGY SPECIALISTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lumexa Imaging, Inc

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

12/13/2032

 

 

11,000

 

 

10,973

 

 

11,089

 

(8)(16)

 

 

 

 

Total Health Care Providers & Services

 

$

1,757,490

 

$

1,732,905

 

Health Care Technology

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CNSI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acentra Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+550, 0.50% Floor

 

12/17/2029

 

$

37,321

 

$

36,519

 

$

37,321

 

(4)(9)(16)

 

 

First Lien Secured Debt - Term Loan

 

S+575, 0.50% Floor

 

12/17/2029

 

 

2,905

 

 

2,863

 

 

2,905

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+550, 0.50% Floor

 

12/17/2029

 

 

 

 

(39)

 

 

 

(4)(5)(9)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+550, 0.50% Floor

 

12/17/2029

 

 

 

 

(82)

 

 

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

39,261

 

40,226

 

Datavant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CT Technologies Intermediate Holdings

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

9/2/2031

 

 

178,321

 

 

176,626

 

 

176,538

 

(4)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

9/2/2031

 

 

22,654

 

 

22,407

 

 

22,301

 

(4)(15)(32)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

8/30/2031

 

 

 

 

 

 

(78)

 

(4)(5)(32)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

9/2/2031

 

 

 

 

(140)

 

 

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

198,893

 

198,761

 

 

 

 

See notes to consolidated financial statements

103


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

DXC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wisdom Purchaser, LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.50% Floor

 

7/24/2032

 

 

49,844

 

 

49,606

 

 

49,595

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.50% Floor

 

7/24/2032

 

 

 

 

(24)

 

 

(26)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

49,582

 

49,569

 

Gainwell

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gainwell Acquisition Corp.

 

First Lien Secured Debt - Term Loan

 

S+410, 0.75% Floor

 

10/1/2027

 

 

118,108

 

 

116,048

 

 

116,248

 

(16)

MRO Parent Corporation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MRO Parent Corporation

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

6/9/2032

 

 

25,492

 

 

25,132

 

 

25,236

 

(4)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

6/9/2032

 

 

 

 

(48)

 

 

(22)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

6/9/2032

 

 

 

 

(25)

 

 

(22)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

25,059

 

25,192

 

Novotech

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Novotech SG Holdings Pte. Ltd./ Novotech Aus Bidco Pty Ltd/Novotech Holdings USA LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.50% Floor

 

6/27/2031

 

 

42,857

 

 

42,410

 

 

42,373

 

(4)(8)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.50% Floor

 

6/27/2031

 

 

1,857

 

 

1,786

 

 

1,776

 

(4)(8)(9)(12)(17)(32)

 

 

 

 

 

 

 

 

 

 

 

44,196

 

44,149

 

Press Ganey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Azalea TopCo, Inc.

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

4/30/2031

 

 

4,581

 

 

4,585

 

 

4,595

 

(15)

Suvoda

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goldeneye Parent, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

3/31/2032

 

 

87,785

 

 

87,396

 

 

88,004

 

(4)(15)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

3/31/2032

 

 

 

 

(57)

 

 

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

87,339

 

88,004

 

Wellsky

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Project Ruby Ultimate Parent Corp.

 

First Lien Secured Debt - Term Loan

 

S+286, 0.00% Floor

 

3/10/2028

 

 

20,758

 

 

20,707

 

 

20,838

 

(15)

 

 

 

 

Total Health Care Technology

 

$

585,670

 

$

587,582

 

Hotels, Restaurants & Leisure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allwyn Entertainment Financing US LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allwyn Entertainment Financing US LLC

 

First Lien Secured Debt - Delayed Draw

 

S+250, 0.00% Floor

 

11/24/2032

 

$

 

$

(1,600)

 

$

(1,200)

 

(5)(8)(32)

Aston

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accommodations Plus Technologies LLC

 

First Lien Secured Debt - Revolver

 

S+425, 0.75% Floor

 

5/28/2032

 

 

 

 

 

 

(114)

 

(4)(5)(9)(12)(32)

Caesars Entertainment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Caesars Entertainment, Inc.

 

First Lien Secured Debt - Term Loan

 

S+225, 0.50% Floor

 

2/6/2031

 

 

21,246

 

 

21,278

 

 

21,087

 

(8)(15)

 

 

See notes to consolidated financial statements

104


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Crunch Fitness

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crunch Fitness Merger Sub, LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

9/26/2031

 

 

176,223

 

 

176,212

 

 

176,664

 

(4)(15)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

9/26/2031

 

 

 

 

(108)

 

 

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

176,104

 

176,664

 

Delivery Hero

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delivery Hero Finco Germany GmbH

 

First Lien Secured Debt - Term Loan

 

K+500, 0.50% Floor

 

12/12/2029

 

194,831,194

 

 

139,176

 

 

136,262

 

(3)(8)(9)(19)

Delivery Hero Finco LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.50% Floor

 

12/12/2029

 

 

4,962

 

 

4,918

 

 

4,989

 

(8)(9)(16)

Delivery Hero SE

 

Unsecured Debt - Convertible Bond

 

3.25%

 

2/21/2030

 

9,100

 

 

10,398

 

 

10,417

 

(3)(8)(9)

 

 

 

 

 

 

 

 

 

 

 

154,492

 

151,668

 

Endeavor

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Endeavor Operating Co LLC

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

3/24/2032

 

 

54,725

 

 

54,766

 

 

55,108

 

(15)

 

 

First Lien Secured Debt - Term Loan

 

S+375, 0.00% Floor

 

3/24/2028

 

 

40,607

 

 

40,423

 

 

40,607

 

(4)(15)

 

 

 

 

 

 

 

 

 

 

 

95,189

 

95,715

 

Fertitta Entertainment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fertitta Entertainment LLC/NV

 

First Lien Secured Debt - Term Loan

 

S+325, 0.50% Floor

 

1/27/2029

 

 

37,003

 

 

36,988

 

 

37,036

 

(15)

Flutter Entertainment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Flutter Entertainment PLC

 

First Lien Secured Debt - Term Loan

 

S+200, 0.50% Floor

 

6/4/2032

 

 

3,980

 

 

3,970

 

 

3,986

 

(8)(16)

FLYNN RESTAURANT GROUP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Flynn Restaurant Group LP

 

First Lien Secured Debt - Term Loan

 

S+375, 0.00% Floor

 

1/28/2032

 

 

6,965

 

 

6,932

 

 

7,002

 

(15)

Intralot Capital Luxembourg SA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intralot Capital Luxembourg SA

 

First Lien Secured Debt - Term Loan

 

SONIA+550, 0.00% Floor

 

9/18/2031

 

£

86,000

 

 

113,185

 

 

113,605

 

(3)(4)(8)(10)(18)

JOA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joker Holdco 3 S.a r.l.

 

First Lien Secured Debt - Term Loan

 

E+600, 0.00% Floor

 

4/19/2031

 

126,725

 

 

132,847

 

 

147,810

 

(3)(4)(8)(9)(10)(21)

Nottingham Forest FC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nottingham Forest Football Club Limited

 

First Lien Secured Debt - Term Loan

 

8.75%

 

12/27/2027

 

£

24,063

 

 

30,067

 

 

32,273

 

(3)(4)(8)(10)

OpenBet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OB Global Openbet Holdings 2 LLC

 

First Lien Secured Debt - Term Loan

 

S+600, 1.50% Floor

 

9/24/2029

 

 

78,094

 

 

77,249

 

 

77,313

 

(4)(16)

PARS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PARS Group LLC

 

First Lien Secured Debt - Term Loan

 

S+685, 1.50% Floor

 

4/3/2028

 

 

8,636

 

 

8,574

 

 

8,032

 

(4)(9)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+675, 1.50% Floor

 

4/3/2028

 

 

 

 

 

 

(67)

 

(4)(5)(9)(32)

 

 

 

 

 

 

 

 

 

 

 

8,574

 

7,965

 

 

 

See notes to consolidated financial statements

105


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Scientific Games Lottery

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Scientific Games Holdings LP

 

First Lien Secured Debt - Term Loan

 

S+300, 0.50% Floor

 

4/4/2029

 

 

47,567

 

 

47,237

 

 

46,794

 

(16)

Sky Zone

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CircusTrix Holdings LLC

 

First Lien Secured Debt - Term Loan

 

S+675, 1.00% Floor

 

7/18/2028

 

 

12,298

 

 

12,122

 

 

12,052

 

(4)(9)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+675, 1.00% Floor

 

7/18/2028

 

 

3,245

 

 

3,196

 

 

3,181

 

(4)(9)(15)

 

 

First Lien Secured Debt - Revolver

 

S+675, 1.00% Floor

 

7/18/2028

 

 

323

 

 

312

 

 

306

 

(4)(9)(12)(15)(32)

 

 

 

 

 

 

 

 

 

 

 

15,630

 

15,539

 

Sports Invest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sports Invest Holdings Ltd.

 

First Lien Secured Debt - Term Loan

 

10.25%

 

10/3/2029

 

£

40,000

 

 

50,583

 

 

52,975

 

(3)(4)(8)(10)

Walter's Wedding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WH BorrowerCo, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

8/2/2030

 

 

25,827

 

 

25,513

 

 

25,246

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.00% Floor

 

8/2/2030

 

 

6,902

 

 

6,731

 

 

6,572

 

(4)(9)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

8/2/2030

 

 

1,049

 

 

996

 

 

947

 

(4)(9)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

33,240

 

32,765

 

 

 

 

 

 

Total Hotels, Restaurants & Leisure

 

$

1,001,965

 

$

1,018,883

 

Household Durables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HOV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

K Hovnanian Enterprises Inc

 

First Lien Secured Debt - Revolver

 

S+450, 3.00% Floor

 

6/30/2028

 

$

 

$

(6,804)

 

$

(6,875)

 

(4)(5)(9)(12)(32)

Polywood

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Poly-Wood, LLC

 

First Lien Secured Debt - Term Loan

 

S+488, 1.00% Floor

 

3/20/2030

 

 

153,660

 

 

151,302

 

 

152,891

 

(4)(9)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+488, 1.00% Floor

 

3/20/2030

 

 

 

 

(184)

 

 

(115)

 

(4)(5)(9)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+488, 1.00% Floor

 

3/20/2030

 

 

 

 

(368)

 

 

(115)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

150,750

 

152,661

 

Restoration Hardware

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restoration Hardware, Inc.

 

First Lien Secured Debt - Term Loan

 

S+261, 0.50% Floor

 

10/20/2028

 

 

24,629

 

 

24,104

 

 

24,343

 

(8)(15)

Weber-Stephen Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weber-Stephen Products LLC

 

First Lien Secured Debt - Term Loan

 

S+375, 0.00% Floor

 

10/1/2032

 

 

31,500

 

 

31,266

 

 

31,586

 

(16)

 

 

 

 

Total Household Durables

 

$

199,316

 

$

201,715

 

 

 

 

See notes to consolidated financial statements

106


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Household Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Culligan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AI Aqua Merger Sub, Inc.

 

First Lien Secured Debt - Term Loan

 

S+300, 0.50% Floor

 

7/31/2028

 

$

3,990

 

$

3,989

 

$

4,003

 

(15)(16)

Ergotron

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ergotron Acquisition, LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 0.75% Floor

 

7/6/2028

 

 

8,831

 

 

8,744

 

 

8,764

 

(4)(15)

Ergotron Investments, LLC

 

Common Equity - Equity Unit

 

N/A

 

N/A

 

 

500 Units

 

 

50

 

 

43

 

(4)(33)

 

 

 

 

 

 

 

 

 

 

 

8,794

 

8,807

 

Tranzonic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TZ Buyer LLC

 

First Lien Secured Debt - Term Loan

 

S+610, 0.75% Floor

 

8/14/2028

 

 

40,457

 

 

39,738

 

 

40,053

 

(4)(9)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+610, 0.75% Floor

 

8/14/2028

 

 

55,229

 

 

54,526

 

 

54,677

 

(4)(9)(15)

 

 

First Lien Secured Debt - Revolver

 

S+610, 0.75% Floor

 

8/14/2028

 

 

394

 

 

387

 

 

388

 

(4)(9)(12)(15)(32)

TZ Parent LLC

 

Common Equity - Equity Unit

 

N/A

 

N/A

 

 

50 Units

 

 

50

 

 

76

 

(4)(9)(33)

 

 

 

 

 

 

 

 

 

 

 

94,701

 

95,194

 

 

 

 

 

Total Household Products

 

$

107,484

 

$

108,004

 

Independent Power & Renewable Electricity Producers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calpine Corporation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calpine Corporation

 

First Lien Secured Debt - Term Loan

 

S+175, 0.00% Floor

 

1/31/2031

 

$

14,862

 

$

14,860

 

$

14,878

 

(15)

Cogentrix

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cogentrix Finance Holdco I LLC

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

2/26/2032

 

 

13,725

 

 

13,694

 

 

13,828

 

(15)

NextEra Energy

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

XPLR Infrastructure Operating Partners LP

 

Unsecured Debt - Corporate Bond

 

8.38%

 

1/15/2031

 

 

10

 

 

10

 

 

11

 

(8)

 

 

Unsecured Debt - Corporate Bond

 

8.63%

 

3/15/2033

 

 

10

 

 

10

 

 

10

 

(8)

 

 

Unsecured Debt - Corporate Bond

 

4.50%

 

9/15/2027

 

 

10

 

 

10

 

 

10

 

(8)

 

 

 

 

 

 

 

 

 

 

 

30

 

31

 

 

 

 

 

Total Independent Power & Renewable Electricity Producers

 

$

28,584

 

$

28,737

 

Industrial Conglomerates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fortis Fire

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fortis Fire & Safety Holdings LP

 

Common Equity - Equity Unit

 

N/A

 

N/A

 

 

9 Units

 

$

90

 

$

112

 

(4)(9)(33)

 

 

 

 

Total Industrial Conglomerates

 

$

90

 

$

112

 

 

 

See notes to consolidated financial statements

107


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acrisure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acrisure LLC

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

6/20/2032

 

$

4,975

 

$

4,963

 

$

4,987

 

(15)

Alera Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alera Group Intermediate Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+325, 0.50% Floor

 

5/30/2032

 

 

34,414

 

 

34,253

 

 

34,618

 

(9)(15)

Alliant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alliant Holdings Intermediate, LLC

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

9/19/2031

 

 

40,495

 

 

40,319

 

 

40,632

 

(15)

Amwins

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AmWINS Group, Inc.

 

First Lien Secured Debt - Term Loan

 

S+225, 0.75% Floor

 

1/30/2032

 

 

23,790

 

 

23,765

 

 

23,885

 

(15)

Ardonagh

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ardonagh Group Finco Pty Ltd

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

2/15/2031

 

 

34,738

 

 

34,567

 

 

34,731

 

(8)(16)(17)

Asurion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asurion, LLC

 

First Lien Secured Debt - Term Loan

 

S+425, 0.00% Floor

 

9/19/2030

 

 

18,271

 

 

18,150

 

 

18,287

 

(15)

Broadstreet Partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BroadStreet Partners, Inc.

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

6/13/2031

 

 

10,559

 

 

10,551

 

 

10,606

 

(15)

Galway

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Galway Borrower LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

9/29/2028

 

 

33,614

 

 

33,416

 

 

33,698

 

(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

9/29/2028

 

 

1,319

 

 

1,308

 

 

1,319

 

(4)(9)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

9/29/2028

 

 

524

 

 

504

 

 

524

 

(4)(9)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

35,228

 

35,541

 

Higginbotham

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HIG Intermediate, Inc.

 

Preferred Equity - Cumulative Preferred

 

N/A

 

N/A

 

 

50,000 Shares

 

 

49

 

 

50

 

(4)(33)

Higginbotham Insurance Agency, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 1.00% Floor

 

6/11/2031

 

 

138,425

 

 

138,164

 

 

137,733

 

(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 1.00% Floor

 

6/11/2031

 

 

 

 

(141)

 

 

(190)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

138,072

 

137,593

 

Hilb Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Thg Acquisition, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

10/31/2031

 

 

89,254

 

 

88,476

 

 

88,362

 

(4)(9)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

10/31/2031

 

 

5,815

 

 

5,704

 

 

5,615

 

(4)(9)(12)(15)(32)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

10/31/2031

 

 

1,317

 

 

1,233

 

 

1,217

 

(4)(9)(12)(15)(32)

 

 

 

 

 

 

 

 

 

 

 

95,413

 

95,194

 

Howden Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HIG Finance 2 Limited

 

First Lien Secured Debt - Term Loan

 

S+275, 0.50% Floor

 

4/18/2030

 

 

9,949

 

 

9,904

 

 

9,988

 

(8)(16)

Hyperion Refinance Sarl

 

First Lien Secured Debt - Term Loan

 

S+275, 0.50% Floor

 

2/15/2031

 

 

61,114

 

 

60,816

 

 

61,338

 

(8)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.50% Floor

 

2/15/2031

 

 

101,200

 

 

99,276

 

 

101,200

 

(4)(8)(10)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

169,996

 

172,526

 

 

 

See notes to consolidated financial statements

108


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Hub International

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hub International Limited

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

6/20/2030

 

 

21,129

 

 

21,153

 

 

21,263

 

(16)

ISC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IRIS Specialty Acquisition LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.50% Floor

 

11/20/2032

 

 

214,754

 

 

213,698

 

 

213,680

 

(4)(8)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.50% Floor

 

11/20/2032

 

 

 

 

(89)

 

 

(90)

 

(4)(5)(8)(32)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.50% Floor

 

11/20/2032

 

 

 

 

(157)

 

 

(159)

 

(4)(5)(8)(11)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

213,452

 

213,431

 

Keystone

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Koala Investment Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+425, 0.75% Floor

 

8/29/2032

 

 

95,436

 

 

94,517

 

 

94,482

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

8/29/2032

 

 

 

 

(88)

 

 

(184)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

8/29/2032

 

 

 

 

(78)

 

 

(82)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

94,351

 

94,216

 

OneDigital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OneDigital Borrower LLC

 

First Lien Secured Debt - Term Loan

 

S+300, 0.50% Floor

 

7/2/2031

 

 

2,985

 

 

2,992

 

 

2,996

 

(16)

Patriot Growth Insurance Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Patriot Growth Insurance Services, LLC

 

First Lien Secured Debt - Term Loan

 

S+515, 0.75% Floor

 

10/16/2028

 

 

31,489

 

 

31,489

 

 

31,489

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

10/16/2028

 

 

5,952

 

 

5,913

 

 

5,952

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

10/16/2028

 

 

 

 

 

 

 

(4)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

37,402

 

37,441

 

Safe-Guard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SG Acquisition, Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

4/3/2030

 

 

90,030

 

 

89,032

 

 

90,030

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

4/3/2030

 

 

 

 

(41)

 

 

(29)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

88,991

 

90,001

 

Sedgwick

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sedgwick Claims Management Services, Inc.

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

7/31/2031

 

 

11,467

 

 

11,443

 

 

11,516

 

(15)

Truist

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Truist Insurance Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

5/6/2031

 

 

32,649

 

 

32,578

 

 

32,744

 

(16)

 

 

First Lien Secured Debt - Revolver

 

S+325, 0.00% Floor

 

5/6/2029

 

 

 

 

(381)

 

 

(435)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

32,197

 

32,309

 

 

 

 

 

Total Insurance

 

$

1,107,258

 

$

1,111,773

 

Interactive Media & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adevinta

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aurelia Netherlands BV

 

First Lien Secured Debt - Term Loan

 

E+475, 0.00% Floor

 

5/29/2031

 

212,000

 

$

232,112

 

$

249,765

 

(3)(4)(8)(9)(10)(21)

Twitter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

X Corp

 

First Lien Secured Debt - Term Loan

 

9.50%

 

10/26/2029

 

 

56,512

 

 

55,010

 

 

56,422

 

 

 

 

First Lien Secured Debt - Term Loan

 

S+675, 0.50% Floor

 

10/26/2029

 

 

29,650

 

 

29,056

 

 

29,195

 

(17)

 

 

 

 

 

 

 

 

 

 

 

84,066

 

85,617

 

 

 

 

 

Total Interactive Media & Services

 

$

316,178

 

$

335,382

 

 

See notes to consolidated financial statements

109


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

IT Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Astek

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIERE ASTEK

 

First Lien Secured Debt - Term Loan

 

E+675, 0.00% Floor

 

4/25/2031

 

50,293

 

$

52,758

 

$

58,366

 

(3)(4)(8)(9)(10)(20)

 

 

First Lien Secured Debt - Delayed Draw

 

E+675, 0.00% Floor

 

4/25/2031

 

20,626

 

 

21,637

 

 

23,933

 

(3)(4)(8)(9)(10)(12)(20)(32)

 

 

 

 

 

 

 

 

 

 

 

74,395

 

82,299

 

Avenu Insights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACP Avenu Buyer, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

10/2/2029

 

 

14,586

 

 

14,397

 

 

14,440

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 1.00% Floor

 

10/2/2029

 

 

2,658

 

 

2,569

 

 

2,536

 

(4)(9)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+525, 1.00% Floor

 

10/2/2029

 

 

 

 

(61)

 

 

(61)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

16,905

 

16,915

 

Genesys Cloud

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greeneden U.S. Holdings II, LLC

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

1/30/2032

 

 

5,250

 

 

5,230

 

 

5,246

 

(15)

GrayMatter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Genius Bidco LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

5/1/2030

 

 

4,570

 

 

4,499

 

 

4,478

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 1.00% Floor

 

5/1/2030

 

 

 

 

(12)

 

 

(34)

 

(4)(5)(9)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+525, 1.00% Floor

 

5/1/2030

 

 

155

 

 

138

 

 

132

 

(4)(9)(12)(16)(32)

Genius Bidco LLC

 

Common Equity - Equity Unit

 

N/A

 

N/A

 

 

773 Units

 

 

77

 

 

48

 

(4)(9)(33)

 

 

 

 

 

 

 

 

 

 

 

4,702

 

4,624

 

Vensure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vensure Employer Services, Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 0.50% Floor

 

9/27/2031

 

 

158,960

 

 

157,693

 

 

156,575

 

(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.50% Floor

 

9/27/2031

 

 

 

 

(36)

 

 

(38)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

157,657

 

156,537

 

Version 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Company 24 Bidco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+490, 0.00% Floor

 

7/11/2029

 

£

6,559

 

 

7,692

 

 

8,797

 

(3)(4)(8)(9)(18)

 

 

First Lien Secured Debt - Term Loan

 

E+490, 0.00% Floor

 

7/11/2029

 

4,029

 

 

3,994

 

 

4,711

 

(3)(4)(8)(9)(20)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+490, 0.00% Floor

 

7/11/2029

 

£

2,248

 

 

2,630

 

 

2,728

 

(3)(4)(8)(9)(12)(18)(32)

 

 

First Lien Secured Debt - Delayed Draw

 

E+575, 0.00% Floor

 

7/11/2029

 

 

 

 

 

(32)

 

(3)(4)(5)(8)(9)(10)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

14,316

 

16,204

 

VikingCloud

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bullcave Limited

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

8/6/2030

 

 

20,789

 

 

20,535

 

 

20,634

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

8/6/2030

 

 

2,632

 

 

2,585

 

 

2,602

 

(4)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

23,120

 

23,236

 

 

 

 

 

Total IT Services

 

$

296,325

 

$

305,061

 

 

 

See notes to consolidated financial statements

110


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Leisure Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bowlero

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kingpin Intermediate Holdings LLC

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

9/22/2032

 

$

13,054

 

$

12,959

 

$

12,826

 

(8)(15)

 

 

First Lien Secured Debt - Corporate Bond

 

7.25%

 

10/15/2032

 

 

15,042

 

 

14,523

 

 

14,263

 

(8)

 

 

 

 

 

 

 

 

 

 

 

27,482

 

27,089

 

Lime

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Neutron Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

10.00%

 

9/30/2026

 

 

75,000

 

 

74,583

 

 

75,000

 

(4)(9)

Peloton

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Peloton Interactive, Inc.

 

First Lien Secured Debt - Term Loan

 

S+550, 0.00% Floor

 

5/30/2029

 

 

81,579

 

 

81,030

 

 

82,395

 

(8)(15)

 

 

 

 

Total Leisure Products

 

$

183,095

 

$

184,484

 

Life Sciences Tools & Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cambrex

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cambrex Corp.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

3/5/2032

 

$

116,518

 

$

115,508

 

$

116,518

 

(4)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

3/5/2032

 

 

 

 

 

 

 

(4)(12)(32)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

3/6/2032

 

 

 

 

(77)

 

 

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

3/5/2032

 

 

872

 

 

737

 

 

872

 

(4)(12)(15)(32)

 

 

 

 

 

 

 

 

 

 

 

116,168

 

117,390

 

Curia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Curia Global, Inc.

 

First Lien Secured Debt - Term Loan

 

S+300 Cash plus 3.25% PIK, 0.00% Floor

 

12/6/2029

 

 

204,841

 

 

201,838

 

 

199,208

 

(4)(16)

Parexel

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parexel International Corporation

 

First Lien Secured Debt - Term Loan

 

S+275, 0.50% Floor

 

12/12/2031

 

 

58,319

 

 

58,170

 

 

58,586

 

(15)

 

 

 

 

Total Life Sciences Tools & Services

 

$

376,176

 

$

375,184

 

Machinery

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alliance Laundry Systems

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alliance Laundry Systems LLC

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

8/19/2031

 

$

16,775

 

$

16,733

 

$

16,867

 

(15)(16)

Arrowhead Engineered Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arrowhead Holdco Company

 

First Lien Secured Debt - Term Loan

 

S+265 Cash plus 2.75% PIK, 0.75% Floor

 

8/31/2028

 

 

10,444

 

 

10,444

 

 

7,755

 

(4)(16)

Carlisle Fluid Technologies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LSF12 Donnelly Bidco, LLC

 

First Lien Secured Debt - Term Loan

 

S+650, 1.00% Floor

 

10/2/2029

 

 

14,663

 

 

14,407

 

 

14,418

 

(4)(9)(15)

 

 

See notes to consolidated financial statements

111


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Circor

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cube Industrials Buyer, Inc.

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

10/17/2031

 

 

24,317

 

 

24,225

 

 

24,504

 

(9)(16)

Duravant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Engineered Machinery Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

11/26/2032

 

 

20,000

 

 

19,907

 

 

20,153

 

(16)

Husky Holdings LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Husky Holdings LLC

 

First Lien Secured Debt - Delayed Draw

 

S+375, 0.00% Floor

 

2/15/2029

 

 

 

 

 

 

 

(8)(12)(32)

Husky Technologies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Titan Acquisition Ltd of Canada

 

First Lien Secured Debt - Term Loan

 

S+375, 0.00% Floor

 

2/15/2029

 

 

75,117

 

 

74,529

 

 

75,780

 

(8)(15)(16)

Ideal Tridon

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ideal Components Acquisition, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

6/30/2032

 

 

29,849

 

 

29,425

 

 

29,625

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

6/30/2032

 

 

 

 

(38)

 

 

(41)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

6/30/2032

 

 

611

 

 

547

 

 

576

 

(4)(12)(15)(32)

 

 

 

 

 

 

 

 

 

 

29,934

 

30,160

 

JPW

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

JPW Industries Holding Corporation

 

First Lien Secured Debt - Term Loan

 

S+588, 2.00% Floor

 

11/22/2028

 

 

112,867

 

 

111,066

 

 

111,174

 

(4)(9)(16)

Milacron

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IOTA HOLDINGS 3

 

First Lien Secured Debt - Term Loan

 

S+475, 0.00% Floor

 

3/31/2032

 

 

24,613

 

 

24,274

 

 

24,244

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.00% Floor

 

3/31/2032

 

 

2,178

 

 

2,067

 

 

2,054

 

(4)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

26,341

 

26,298

 

 

ProMach

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro Mach Group, Inc.

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

10/15/2032

 

 

33,647

 

 

33,563

 

 

33,899

 

(15)

SPX Flow

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SPX Flow, Inc.

 

First Lien Secured Debt - Term Loan

 

S+275, 0.50% Floor

 

4/5/2029

 

 

1,850

 

 

1,850

 

 

1,857

 

(15)

United Flow Technologies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uft Buyer LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.50% Floor

 

12/6/2032

 

 

67,723

 

 

67,053

 

 

67,045

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.50% Floor

 

12/6/2032

 

 

 

 

(123)

 

 

(124)

 

(4)(5)(32)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.50% Floor

 

12/6/2032

 

 

 

 

(92)

 

 

(93)

 

(4)(5)(32)

 

 

 

 

 

 

 

 

 

 

66,838

 

66,828

 

 

 

 

 

Total Machinery

 

$

429,837

 

$

429,693

 

Media

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accelerate360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accelerate360 Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+626, 1.00% Floor

 

2/11/2027

 

$

79,487

 

$

79,475

 

$

79,288

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+626, 1.00% Floor

 

2/11/2027

 

 

24,956

 

 

24,956

 

 

24,842

 

(4)(9)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

104,431

 

104,130

 

 

See notes to consolidated financial statements

112


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Astound Broadband

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Radiate Holdco, LLC

 

First Lien Secured Debt - Term Loan

 

1.50% PIK

 

9/25/2029

 

 

27,408

 

 

21,638

 

 

21,226

 

(15)

 

 

First Lien Secured Debt - Term Loan

 

S+400, 1.00% Floor

 

6/26/2029

 

 

204

 

 

200

 

 

204

 

(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+400, 1.00% Floor

 

6/26/2029

 

 

204

 

 

204

 

 

204

 

(12)(15)(32)

 

 

 

 

 

 

 

 

 

 

 

22,042

 

21,634

 

DISH Network

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EchoStar Corporation

 

First Lien Secured Debt - Corporate Bond

 

10.75%

 

11/30/2029

 

 

64,979

 

 

66,394

 

 

71,924

 

(8)

 

 

First Lien Secured Debt - Convertible Bond

 

3.88%

 

11/30/2030

 

 

19,028

 

 

45,550

 

 

63,706

 

(8)

 

 

 

 

 

 

 

 

 

 

 

111,944

 

135,630

 

Gannett

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gannett Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 1.50% Floor

 

10/15/2029

 

 

176,402

 

 

174,386

 

 

175,299

 

(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.50% Floor

 

10/15/2029

 

 

3,565

 

 

3,489

 

 

3,488

 

(8)(16)(32)

USA TODAY Co Inc

 

First Lien Secured Debt - Convertible Bond

 

6.00%

 

12/1/2031

 

 

500

 

 

525

 

 

706

 

(4)(8)

 

 

 

 

 

 

 

 

 

 

 

178,400

 

179,493

 

Mari

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mari Events Midco LLC

 

First Lien Secured Debt - Term Loan

 

S+400, 1.00% Floor

 

10/1/2032

 

 

319,231

 

 

314,932

 

 

316,038

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+400, 1.00% Floor

 

10/1/2032

 

 

41,827

 

 

41,019

 

 

41,269

 

(4)(16)(32)

Mari Miami II LLC

 

First Lien Secured Debt - Term Loan

 

8.99% PIK

 

10/1/2032

 

 

65,139

 

 

64,674

 

 

64,651

 

(4)(16)

 

 

 

 

 

 

 

 

 

 

 

420,625

 

421,958

 

Material+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Material Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

9.77%

 

8/19/2027

 

 

6,531

 

 

5,955

 

 

2,923

 

(4)(16)(30)(32)

 

 

First Lien Secured Debt - Term Loan

 

10.10%

 

8/19/2027

 

 

1,747

 

 

1,532

 

 

 

(4)(16)(30)

 

 

First Lien Secured Debt - Delayed Draw

 

9.77%

 

8/19/2027

 

 

226

 

 

226

 

 

226

 

(4)(16)(30)(32)

 

 

 

 

 

 

 

 

 

 

 

7,713

 

3,149

 

Wasserman Media Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wasserman Media Group LLC

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

6/23/2032

 

 

6,983

 

 

6,949

 

 

7,026

 

(16)

Ziggo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ziggo Financing Partnership

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

1/15/2033

 

 

15,000

 

 

14,707

 

 

14,920

 

(8)(17)

 

 

 

 

Total Media

 

$

866,811

 

$

887,940

 

 

 

See notes to consolidated financial statements

113


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Multi-Utilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Congruex

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Congruex Group LLC

 

First Lien Secured Debt - Term Loan

 

S+165 Cash plus 5.00% PIK, 0.75% Floor

 

5/3/2029

 

$

31,367

 

$

30,976

 

$

25,530

 

(9)(16)

 

 

 

 

Total Multi-Utilities

 

$

30,976

 

$

25,530

 

Oil, Gas & Consumable Fuels

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AL GCX

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AL GCX Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+225, 0.50% Floor

 

12/17/2032

 

$

15,659

 

$

15,620

 

$

15,693

 

(8)(15)

AL GCX Fund VIII

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AL GCX Fund VIII Holdings LLC

 

First Lien Secured Debt - Term Loan

 

S+200, 0.50% Floor

 

1/30/2032

 

 

8,529

 

 

8,514

 

 

8,534

 

(15)

Brookfield Infrastructure Partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BIP Pipeco Holdings LLC

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

12/6/2030

 

 

9,063

 

 

9,088

 

 

9,094

 

(16)

CQP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CQP Holdco LP

 

First Lien Secured Debt - Term Loan

 

S+200, 0.50% Floor

 

12/31/2030

 

 

32,256

 

 

32,290

 

 

32,406

 

(16)

GIP Pilot

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GIP Pilot Acquisition Partners, L.P.

 

First Lien Secured Debt - Term Loan

 

S+200, 0.00% Floor

 

10/4/2030

 

 

1,959

 

 

1,970

 

 

1,966

 

(16)

Sempra

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BX Frontier Member I LLC

 

First Lien Secured Debt - Delayed Draw

 

5.86%

 

12/31/2060

 

 

34,357

 

 

34,357

 

 

34,222

 

(4)(8)(32)

Stonepeak Bayou

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stonepeak Bayou Holdings LP

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

10/1/2032

 

 

16,500

 

 

16,207

 

 

14,974

 

(16)

WhiteWater DBR

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WhiteWater DBR HoldCo LLC

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

3/3/2031

 

 

9,195

 

 

9,219

 

 

9,262

 

(16)

 

 

 

 

Total Oil, Gas & Consumable Fuels

 

$

127,265

 

$

126,151

 

Paper & Forest Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48forty Solutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alpine Acquisition Corp II

 

First Lien Secured Debt - Term Loan

 

9.94%

 

11/30/2029

 

$

7,553

 

$

7,256

 

$

3,021

 

(4)(16)(30)

BiOrigin Specialty

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Complete Paper Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

2/4/2031

 

 

19,850

 

 

19,588

 

 

19,451

 

(4)(16)

 

 

 

 

Total Paper & Forest Products

 

$

26,844

 

$

22,472

 

 

 

See notes to consolidated financial statements

114


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Personal Care Products

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advantice Health

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jazz AH Holdco, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

4/2/2029

 

$

6,966

 

$

6,966

 

$

6,866

 

(4)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

4/2/2029

 

 

118

 

 

118

 

 

116

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

4/2/2029

 

 

240

 

 

232

 

 

228

 

(4)(12)(17)(32)

 

 

 

 

 

 

 

 

 

 

 

7,316

 

7,210

 

Arcadia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACP Tara Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

12/15/2032

 

 

22,000

 

 

21,945

 

 

22,151

 

(16)

Dr. Scholls

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DRS Holdings III, Inc.

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

11/1/2028

 

 

21,062

 

 

20,976

 

 

20,957

 

(4)(9)(15)

 

 

First Lien Secured Debt - Revolver

 

S+525, 1.00% Floor

 

11/1/2028

 

 

 

 

(5)

 

 

(7)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

20,971

 

20,950

 

Heat Makes Sense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amika OpCo LLC

 

First Lien Secured Debt - Term Loan

 

S+590, 0.75% Floor

 

7/1/2029

 

 

34,300

 

 

33,850

 

 

34,300

 

(4)(9)(17)

 

 

First Lien Secured Debt - Term Loan

 

S+540, 0.75% Floor

 

7/1/2029

 

 

7,891

 

 

7,797

 

 

7,891

 

(4)(9)(17)

 

 

First Lien Secured Debt - Revolver

 

S+550, 0.75% Floor

 

7/1/2028

 

 

 

 

(14)

 

 

 

(4)(5)(9)(12)(32)

Ishtar Co-Invest-B LP

 

Common Equity - Stock

 

N/A

 

N/A

 

 

39 Shares

 

 

22

 

 

 

(4)(9)(33)

Oshun Co-Invest-B LP

 

Common Equity - Stock

 

N/A

 

N/A

 

 

11 Shares

 

 

11

 

 

 

(4)(9)(33)

 

 

 

 

 

 

 

 

 

 

 

41,666

 

42,191

 

KDC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KDC/ONE Development Corporation, Inc.

 

First Lien Secured Debt - Term Loan

 

S+350, 0.00% Floor

 

8/15/2028

 

 

49,678

 

 

49,284

 

 

49,120

 

(15)

PDC Brands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parfums Holding Company, Inc.

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

6/27/2030

 

 

163,086

 

 

161,786

 

 

161,863

 

(16)

 

 

First Lien Secured Debt - Revolver

 

S+525, 1.00% Floor

 

6/27/2029

 

 

 

 

(72)

 

 

(77)

 

(4)(5)(9)(11)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

161,714

 

161,786

 

RoC Skincare

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RoC Holdco LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

2/21/2031

 

 

25,162

 

 

24,758

 

 

24,910

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 1.00% Floor

 

2/21/2031

 

 

8,293

 

 

8,235

 

 

8,210

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+550, 1.00% Floor

 

2/21/2030

 

 

 

 

(61)

 

 

(44)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

32,932

 

33,076

 

Suave

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Silk Holdings III Corp.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.50% Floor

 

12/3/2032

 

 

213,944

 

 

211,740

 

 

211,804

 

(4)(9)(15)(16)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.50% Floor

 

12/3/2032

 

 

3,035

 

 

2,885

 

 

2,883

 

(4)(9)(12)(15)(32)

 

 

 

 

 

 

 

 

 

 

 

214,625

 

214,687

 

 

 

 

 

Total Personal Care Products

 

$

550,453

 

$

551,171

 

 

 

See notes to consolidated financial statements

115


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Pharmaceuticals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alcresta

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alcresta Holdings, LP

 

Preferred Equity - Preferred Stocks

 

N/A

 

N/A

 

 

116 Shares

 

$

116

 

$

81

 

(4)(9)(33)

 

 

Common Equity - Equity Unit

 

N/A

 

N/A

 

 

1,176 Units

 

 

1

 

 

120

 

(4)(9)(33)

Alcresta Therapeutics Inc.

 

First Lien Secured Debt - Term Loan

 

S+550, 1.00% Floor

 

3/12/2030

 

 

8,688

 

 

8,558

 

 

8,601

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+550, 1.00% Floor

 

3/12/2031

 

 

58

 

 

47

 

 

49

 

(4)(9)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

8,722

 

8,851

 

Avid Bioservices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Space Finco, Inc.

 

First Lien Secured Debt - Term Loan

 

S+575, 1.00% Floor

 

2/5/2032

 

 

14,819

 

 

14,618

 

 

14,597

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+575, 1.00% Floor

 

2/5/2032

 

 

 

 

(112)

 

 

(255)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+575, 1.00% Floor

 

2/5/2031

 

 

 

 

(128)

 

 

(150)

 

(4)(5)(12)(32)

Space Parent, LP

 

Preferred Equity - Preferred Stocks

 

N/A

 

N/A

 

 

99,000 Shares

 

 

99

 

 

99

 

(4)(33)

 

 

Common Equity - Stock

 

N/A

 

N/A

 

 

1,000 Shares

 

 

1

 

 

1

 

(4)(33)

 

 

 

 

 

 

 

 

 

 

 

14,478

 

14,292

 

Catalent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Creek Parent, Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

12/18/2031

 

 

200,879

 

 

197,759

 

 

198,870

 

(15)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

12/18/2031

 

 

 

 

(435)

 

 

(291)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

197,324

 

198,579

 

Eversana

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LSCS Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.00% Floor

 

3/4/2032

 

 

37,442

 

 

37,055

 

 

36,755

 

(16)

Genmab

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GENMAB A/S/GENMAB FINANCE LLC

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

12/12/2032

 

 

45,000

 

 

44,776

 

 

45,267

 

(8)(10)(16)

 

 

First Lien Secured Debt - Corporate Bond

 

6.25%

 

12/15/2032

 

 

10,254

 

 

10,254

 

 

10,526

 

(8)

 

 

 

 

 

 

 

 

 

 

 

55,030

 

55,793

 

Karo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kairos Intermediateco AB

 

First Lien Secured Debt - Term Loan

 

E+475, 0.00% Floor

 

8/26/2032

 

66,673

 

 

77,162

 

 

77,963

 

(3)(4)(8)(9)(10)(21)

 

 

First Lien Secured Debt - Term Loan

 

N+475, 0.00% Floor

 

8/26/2032

 

Nkr

614,359

 

 

60,371

 

 

60,644

 

(3)(4)(8)(9)(10)(29)

 

 

First Lien Secured Debt - Term Loan

 

SONIA+475, 0.00% Floor

 

8/26/2032

 

£

43,708

 

 

58,633

 

 

58,622

 

(3)(4)(8)(9)(10)(18)

 

 

First Lien Secured Debt - Delayed Draw

 

E+475, 0.00% Floor

 

8/26/2032

 

 

 

706

 

 

(157)

 

(3)(4)(5)(8)(9)(10)(32)

 

 

 

 

 

 

 

 

 

 

 

196,872

 

197,072

 

PAI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pai Middle Tier, LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

2/13/2032

 

 

24,626

 

 

24,292

 

 

24,341

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

2/13/2032

 

 

750

 

 

681

 

 

691

 

(4)(9)(12)(16)(32)

PAI Co-Investor FT Aggregator LLC

 

Common Equity - Stock

 

N/A

 

N/A

 

 

100 Shares

 

 

100

 

 

106

 

(4)(9)(33)

 

 

 

 

 

 

 

 

 

 

 

25,073

 

25,138

 

 

 

See notes to consolidated financial statements

116


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Sharp Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sharp Services LLC

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

9/29/2032

 

 

7,500

 

 

7,464

 

 

7,538

 

(16)

TerSera Therapeutics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TerSera Therapeutics LLC

 

First Lien Secured Debt - Term Loan

 

S+575, 1.00% Floor

 

4/4/2029

 

 

16,581

 

 

16,330

 

 

16,581

 

(4)(9)(15)

 

 

First Lien Secured Debt - Revolver

 

S+575, 1.00% Floor

 

4/4/2029

 

 

 

 

(18)

 

 

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

16,312

 

16,581

 

 

 

 

 

Total Pharmaceuticals

 

$

558,330

 

$

560,599

 

Professional Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alix Partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AlixPartners, LLP

 

First Lien Secured Debt - Term Loan

 

S+200, 0.00% Floor

 

8/12/2032

 

$

10,000

 

$

9,964

 

$

10,029

 

(15)

BDO USA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BDO USA, P.A.

 

First Lien Secured Debt - Term Loan

 

S+500, 2.00% Floor

 

8/31/2028

 

 

192,309

 

 

190,039

 

 

191,847

 

(16)

 

 

First Lien Secured Debt - Term Loan

 

S+450, 2.00% Floor

 

8/31/2028

 

 

34,129

 

 

33,807

 

 

33,645

 

(4)(9)(16)

 

 

 

 

 

 

 

 

 

 

 

223,846

 

225,492

 

 

Citation Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rocket Bidco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+475, 0.00% Floor

 

1/15/2032

 

£

85,925

 

 

104,261

 

 

115,534

 

(3)(4)(8)(10)(18)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+475, 0.00% Floor

 

1/15/2032

 

£

3,689

 

 

4,582

 

 

4,877

 

(3)(4)(8)(10)(18)(25)(32)

 

 

First Lien Secured Debt - Delayed Draw

 

BBSW+475, 0.00% Floor

 

1/15/2032

 

A$

4,737

 

 

3,110

 

 

3,153

 

(3)(4)(8)(10)(32)

 

 

 

 

 

 

 

 

 

 

111,953

 

123,564

 

CohnReznick

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CohnReznick Advisory LLC

 

First Lien Secured Debt - Term Loan

 

S+350, 0.00% Floor

 

3/31/2032

 

 

8,590

 

 

8,553

 

 

8,649

 

(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+350, 0.00% Floor

 

3/31/2032

 

 

 

 

(6)

 

 

 

(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

8,547

 

8,649

 

EAB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EAB Global, Inc.

 

First Lien Secured Debt - Term Loan

 

S+300, 0.50% Floor

 

8/16/2030

 

 

58,755

 

 

58,548

 

 

52,387

 

(15)

 

 

First Lien Secured Debt - Revolver

 

S+275, 0.00% Floor

 

5/16/2028

 

 

4,200

 

 

4,169

 

 

3,488

 

(4)(12)(15)(32)

 

 

 

 

 

 

 

 

 

 

 

62,717

 

55,875

 

Escalent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

M&M OPCO, LLC

 

First Lien Secured Debt - Term Loan

 

S+600, 1.00% Floor

 

4/7/2029

 

 

9,167

 

 

8,993

 

 

9,052

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+600, 1.00% Floor

 

4/7/2029

 

 

 

 

(8)

 

 

(6)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

8,985

 

9,046

 

FGS Global

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kite Bidco Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.00% Floor

 

11/25/2031

 

 

61,788

 

 

60,970

 

 

60,861

 

(4)(10)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.00% Floor

 

9/20/2031

 

 

 

 

(96)

 

 

(228)

 

(4)(5)(10)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

60,874

 

60,633

 

 

 

See notes to consolidated financial statements

117


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

G&A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

G&A Partners Holding Company II, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

3/3/2031

 

 

26,295

 

 

25,983

 

 

26,229

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

3/1/2031

 

 

2,532

 

 

2,464

 

 

2,519

 

(4)(9)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

3/1/2030

 

 

 

 

(25)

 

 

(4)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

28,422

 

28,744

 

Grant Thornton Advisors

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grant Thornton Advisors Holdings LLC

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

6/2/2031

 

 

69,323

 

 

69,214

 

 

69,574

 

(15)

Grant Thornton UK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pacioli UK Midco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+500, 0.00% Floor

 

4/14/2032

 

£

109,980

 

 

142,692

 

 

146,024

 

(3)(4)(8)(9)(10)(18)

Kroll

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deerfield Dakota Holding, LLC

 

First Lien Secured Debt - Term Loan

 

S+575 Cash plus 2.75% PIK, 0.75% Floor

 

9/13/2032

 

 

105,565

 

 

104,519

 

 

104,510

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+525, 0.75% Floor

 

9/13/2032

 

 

 

 

(98)

 

 

(98)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

104,421

 

104,412

 

Legends

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legends Hospitality Holding Company, LLC

 

First Lien Secured Debt - Term Loan

 

S+275 Cash plus 2.75% PIK, 0.75% Floor

 

8/22/2031

 

 

100,699

 

 

99,047

 

 

99,692

 

(4)(9)(10)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

8/22/2031

 

 

4,763

 

 

4,687

 

 

4,705

 

(4)(9)(12)(15)(32)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

8/22/2030

 

 

3,746

 

 

3,565

 

 

3,631

 

(4)(9)(12)(15)(32)

 

 

 

 

 

 

 

 

 

 

 

107,299

 

108,028

 

VFS Global

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Speed Midco 3 S.A R.L.

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

10/7/2032

 

 

12,500

 

 

12,470

 

 

12,566

 

(8)(9)(17)

Waystone

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sigma Irish Acquico Limited

 

First Lien Secured Debt - Term Loan

 

E+525, 0.00% Floor

 

3/19/2032

 

67,460

 

 

72,197

 

 

78,685

 

(3)(4)(8)(10)(20)

 

 

First Lien Secured Debt - Term Loan

 

S+525, 0.00% Floor

 

3/19/2032

 

 

70,821

 

 

69,524

 

 

70,290

 

(4)(8)(10)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

E+525, 0.00% Floor

 

3/19/2032

 

6,856

 

 

7,962

 

 

7,996

 

(3)(4)(8)(10)(12)(32)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 0.00% Floor

 

3/19/2032

 

 

 

 

(147)

 

 

(124)

 

(3)(4)(5)(8)(10)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

149,536

 

156,847

 

 

 

 

 

Total Professional Services

 

$

1,100,940

 

$

1,119,483

 

Real Estate Management & Development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associations Inc.

 

First Lien Secured Debt - Term Loan

 

S+676, 1.00% Floor

 

7/2/2028

 

$

21,316

 

$

21,279

 

$

21,262

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+676, 1.00% Floor

 

7/2/2028

 

 

3,100

 

 

3,089

 

 

3,085

 

(4)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+676, 1.00% Floor

 

7/2/2028

 

 

 

 

(1)

 

 

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

24,367

 

24,347

 

 

 

See notes to consolidated financial statements

118


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Hispania

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Neinor DMP BidCo, S.A.U.

 

First Lien Secured Debt - Delayed Draw

 

E+525, 2.00% Floor

 

12/31/2029

 

 

 

225

 

 

(254)

 

(3)(4)(5)(8)(10)(32)

 

 

First Lien Secured Debt - Corporate Bond

 

E+530, 2.00% Floor

 

12/31/2029

 

31,153

 

 

35,932

 

 

36,062

 

(3)(4)(8)(10)(20)

 

 

 

 

 

 

 

 

 

 

 

36,157

 

35,808

 

Pritchard Industries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pritchard Industries, LLC

 

First Lien Secured Debt - Term Loan

 

S+590, 0.75% Floor

 

10/13/2027

 

 

6,256

 

 

6,256

 

 

6,005

 

(4)(16)

 

 

 

 

Total Real Estate Management & Development

 

$

66,780

 

$

66,160

 

Semiconductors & Semiconductor Equipment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Softbank ARM Loan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kronos I UK Ltd

 

First Lien Secured Debt - Term Loan

 

S+250, 0.00% Floor

 

9/21/2027

 

$

12,500

 

$

12,500

 

$

12,500

 

(4)(8)(9)(10)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+225, 0.00% Floor

 

8/21/2027

 

 

12,500

 

 

12,469

 

 

12,500

 

(4)(8)(9)(10)(16)

 

 

 

 

Total Semiconductors & Semiconductor Equipment

 

$

24,969

 

$

25,000

 

Software

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accela

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accela, Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

9/3/2030

 

$

18,149

 

$

17,880

 

$

18,149

 

(4)(9)(15)

 

 

First Lien Secured Debt - Revolver

 

S+600, 0.75% Floor

 

9/3/2030

 

 

 

 

(23)

 

 

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

17,857

 

18,149

 

Access Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Armstrong Bidco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+525, 0.00% Floor

 

6/28/2029

 

£

27,600

 

 

33,164

 

 

35,064

 

(3)(4)(8)(18)

 

 

First Lien Secured Debt - Delayed Draw

 

SONIA+525, 0.00% Floor

 

6/28/2029

 

£

14,400

 

 

17,317

 

 

18,294

 

(3)(4)(8)(18)

 

 

 

 

 

 

 

 

 

 

 

50,481

 

53,358

 

Alteryx

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Azurite Intermediate Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+600, 0.75% Floor

 

3/19/2031

 

 

20,144

 

 

19,899

 

 

20,093

 

(4)(9)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+600, 0.75% Floor

 

3/19/2031

 

 

45,781

 

 

45,235

 

 

45,667

 

(4)(9)(15)

 

 

First Lien Secured Debt - Revolver

 

S+650, 0.75% Floor

 

3/19/2031

 

 

 

 

(82)

 

 

(18)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

65,052

 

65,742

 

AMAG

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SRP Eagle Buyer Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 1.50% Floor

 

12/8/2031

 

 

30,000

 

 

29,703

 

 

29,700

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.50% Floor

 

12/8/2031

 

 

 

 

(176)

 

 

(88)

 

(4)(5)(32)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.50% Floor

 

12/8/2031

 

 

 

 

(106)

 

 

(106)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

29,421

 

29,506

 

Anaplan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Anaplan, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

6/21/2029

 

 

237,914

 

 

237,914

 

 

237,914

 

(16)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

6/21/2028

 

 

 

 

 

 

 

(4)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

237,914

 

237,914

 

 

 

See notes to consolidated financial statements

119


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Avalara

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Avalara, Inc.

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

3/26/2032

 

 

33,470

 

 

33,294

 

 

33,653

 

(16)

Avetta

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Artifact Bidco, Inc.

 

First Lien Secured Debt - Term Loan

 

S+415, 0.50% Floor

 

7/28/2031

 

 

63,399

 

 

62,867

 

 

63,399

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+415, 0.50% Floor

 

7/28/2031

 

 

 

 

(62)

 

 

 

(4)(5)(9)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+415, 0.50% Floor

 

7/26/2030

 

 

 

 

(85)

 

 

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

62,720

 

63,399

 

Beeline

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IQN Holding Corp.

 

First Lien Secured Debt - Term Loan

 

S+263 Cash plus 3.13% PIK, 0.75% Floor

 

5/2/2029

 

 

70,945

 

 

70,470

 

 

69,881

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+525, 0.75% Floor

 

5/2/2028

 

 

2,746

 

 

2,729

 

 

2,682

 

(4)(9)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

73,199

 

72,563

 

BMC Software

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Boxer Parent Company Inc.

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

7/30/2031

 

 

18,115

 

 

18,083

 

 

18,089

 

(16)

CINC Systems

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1475 Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+525, 0.75% Floor

 

1/18/2030

 

 

6,254

 

 

6,177

 

 

6,233

 

(4)(9)(15)

 

 

First Lien Secured Debt - Revolver

 

S+575, 0.75% Floor

 

1/18/2030

 

 

 

 

(15)

 

 

(4)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

6,162

 

6,229

 

Clanwilliam

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tribe Bidco Limited

 

First Lien Secured Debt - Term Loan

 

E+525, 0.00% Floor

 

9/13/2032

 

53,893

 

 

62,413

 

 

62,385

 

(3)(4)(8)(10)(21)

 

 

First Lien Secured Debt - Delayed Draw

 

E+525, 0.00% Floor

 

9/13/2032

 

1,397

 

 

1,904

 

 

1,237

 

(3)(4)(8)(10)(12)(21)(32)

 

 

First Lien Secured Debt - Revolver

 

E+525, 0.00% Floor

 

3/12/2032

 

233

 

 

388

 

 

112

 

(3)(4)(8)(10)(12)(20)(32)

 

 

 

 

 

 

 

 

 

 

64,705

 

63,734

 

Cohesity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Clover Holdings 2, LLC

 

First Lien Secured Debt - Term Loan

 

S+400, 0.00% Floor

 

12/9/2031

 

 

40,310

 

 

39,867

 

 

40,392

 

(15)

CompTIA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Endor Purchaser, Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

1/9/2032

 

 

37,406

 

 

37,071

 

 

37,032

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

1/9/2032

 

 

 

 

(36)

 

 

(84)

 

(4)(5)(9)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

1/9/2032

 

 

 

 

(36)

 

 

(42)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

36,999

 

36,906

 

Couchbase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cascade Intermediate II, Inc.

 

First Lien Secured Debt - Term Loan

 

13.00% PIK

 

9/24/2033

 

 

23,245

 

 

22,795

 

 

22,780

 

(4)

Cascade Parent Inc.

 

First Lien Secured Debt - Term Loan

 

S+575, 0.50% Floor

 

9/24/2031

 

 

152,685

 

 

150,460

 

 

150,395

 

(4)(15)

 

 

First Lien Secured Debt - Revolver

 

S+575, 0.50% Floor

 

9/24/2030

 

 

 

 

(193)

 

 

(204)

 

(4)(5)(11)(12)(32)

 

 

 

 

 

 

 

 

 

 

173,062

 

172,971

 

 

 

See notes to consolidated financial statements

120


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Coupa Software

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coupa Software Incorporated

 

First Lien Secured Debt - Term Loan

 

S+525, 0.75% Floor

 

2/27/2030

 

 

54,455

 

 

53,529

 

 

54,727

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+550, 0.75% Floor

 

2/27/2030

 

 

 

 

(37)

 

 

 

(4)(5)(9)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+550, 0.75% Floor

 

2/27/2029

 

 

 

 

(50)

 

 

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

53,442

 

54,727

 

Databricks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Databricks, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.00% Floor

 

1/3/2031

 

 

124,873

 

 

124,346

 

 

127,058

 

(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.00% Floor

 

1/3/2031

 

 

 

 

(11)

 

 

 

(5)(12)(32)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.00% Floor

 

1/5/2032

 

 

 

 

 

 

 

(4)(12)(32)

 

 

 

 

 

 

 

 

 

 

124,335

 

127,058

 

Enverus

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Edition Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

12/18/2032

 

 

265,239

 

 

264,117

 

 

264,246

 

(4)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

12/18/2032

 

 

 

 

(72)

 

 

(72)

 

(4)(5)(32)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

12/20/2032

 

 

 

 

(135)

 

 

(135)

 

(4)(5)(32)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

12/18/2032

 

 

 

 

(101)

 

 

(101)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

263,809

 

263,938

 

 

Everbridge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Everbridge Holdings, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

7/2/2031

 

 

60,867

 

 

60,639

 

 

61,475

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

7/2/2031

 

 

5,965

 

 

5,934

 

 

6,025

 

(4)(9)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

7/2/2031

 

 

 

 

(24)

 

 

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

66,549

 

67,500

 

Forterro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forterro Group AB

 

First Lien Secured Debt - Term Loan

 

E+475, 0.00% Floor

 

7/9/2029

 

10,049

 

 

10,099

 

 

11,780

 

(3)(4)(8)(9)(21)

 

 

First Lien Secured Debt - Term Loan

 

SARON+475, 0.00% Floor

 

7/9/2029

 

4,430

 

 

4,715

 

 

5,579

 

(3)(4)(8)(9)(22)

 

 

First Lien Secured Debt - Term Loan

 

SONIA+475, 0.00% Floor

 

7/9/2029

 

£

3,847

 

 

4,925

 

 

5,172

 

(3)(4)(8)(9)(18)

 

 

First Lien Secured Debt - Term Loan

 

STIBOR+475, 0.00% Floor

 

7/9/2029

 

Skr

35,658

 

 

3,340

 

 

3,863

 

(3)(4)(8)(9)(23)

 

 

First Lien Secured Debt - Delayed Draw

 

E+475, 0.00% Floor

 

7/9/2029

 

29,608

 

 

31,251

 

 

34,503

 

(3)(4)(8)(9)(10)(12)(21)(32)

 

 

 

 

 

 

 

 

 

 

54,330

 

60,897

 

Fortnox

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OMEGA II AB

 

First Lien Secured Debt - Term Loan

 

STIBOR+475, 0.00% Floor

 

6/18/2032

 

Skr

658,610

 

 

67,829

 

 

71,180

 

(3)(4)(8)(10)(23)

 

 

First Lien Secured Debt - Delayed Draw

 

STIBOR+475, 0.00% Floor

 

6/18/2032

 

Skr

 

 

(581)

 

 

(97)

 

(3)(4)(5)(8)(10)(12)(32)

 

 

 

 

 

 

 

 

 

 

67,248

 

71,083

 

 

 

See notes to consolidated financial statements

121


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

G2CI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Evergreen IX Borrower 2023, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

9/30/2030

 

 

121,559

 

 

119,623

 

 

121,559

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

10/1/2029

 

 

 

 

(159)

 

 

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

119,464

 

121,559

 

HHAeXchange

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare Software Solutions LLC

 

First Lien Secured Debt - Term Loan

 

S+263 Cash plus 2.93% PIK, 0.00% Floor

 

6/14/2031

 

 

77,720

 

 

77,720

 

 

77,720

 

(4)(15)

Infoblox

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delta Topco, Inc.

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

11/30/2029

 

 

7,035

 

 

7,032

 

 

7,011

 

(15)

Instem

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ichor Management Limited

 

First Lien Secured Debt - Term Loan

 

S+550, 1.00% Floor

 

12/7/2029

 

 

9,093

 

 

8,929

 

 

8,865

 

(4)(8)(9)(17)

 

 

First Lien Secured Debt - Delayed Draw

 

S+550, 1.00% Floor

 

12/7/2029

 

 

4,099

 

 

4,062

 

 

3,997

 

(4)(8)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+550, 1.00% Floor

 

12/7/2029

 

 

1,712

 

 

1,561

 

 

1,662

 

(4)(8)(9)(12)(17)(32)

 

 

 

 

 

 

 

 

 

 

14,552

 

14,524

 

Iris Software

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elements Finco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+300 Cash plus 2.25% PIK, 0.00% Floor

 

12/19/2031

 

£

32,727

 

 

41,193

 

 

43,674

 

(3)(4)(8)(10)(18)

Jeppesen

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

JEPPESEN HOLDINGS, LLC

 

First Lien Secured Debt - Term Loan

 

S+475, 0.50% Floor

 

11/1/2032

 

 

193,563

 

 

192,138

 

 

192,112

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.50% Floor

 

11/1/2032

 

 

 

 

(73)

 

 

(75)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

 

192,065

 

192,037

 

 

Kaseya

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kaseya Inc

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

3/20/2032

 

 

24,813

 

 

24,702

 

 

24,864

 

(15)

 

 

First Lien Secured Debt - Revolver

 

S+325, 0.00% Floor

 

3/20/2030

 

 

 

 

(11)

 

 

(15)

 

(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

24,691

 

24,849

 

Medallia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Medallia, Inc.

 

First Lien Secured Debt - Term Loan

 

S+244 Cash plus 3.66% PIK, 0.75% Floor

 

10/29/2028

 

 

41,131

 

 

40,712

 

 

30,026

 

(4)(9)(17)

M-Files

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MetaTiedot Midco S.a.r.l.

 

First Lien Secured Debt - Term Loan

 

E+500, 0.75% Floor

 

11/27/2031

 

21,178

 

 

22,084

 

 

24,888

 

(3)(4)(8)(20)

 

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

11/27/2031

 

 

15,859

 

 

15,649

 

 

15,740

 

(4)(8)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

E+500, 0.75% Floor

 

11/27/2031

 

1,891

 

 

1,939

 

 

2,223

 

(3)(4)(8)(12)(20)(32)

 

 

First Lien Secured Debt - Revolver

 

E+500, 0.75% Floor

 

11/27/2030

 

4,287

 

 

4,469

 

 

4,988

 

(3)(4)(8)(12)(20)(32)

 

 

 

 

 

 

 

 

 

 

44,141

 

47,839

 

 

 

See notes to consolidated financial statements

122


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Mitchell

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mitchell International, Inc.

 

First Lien Secured Debt - Term Loan

 

S+325, 0.50% Floor

 

6/17/2031

 

 

49,928

 

 

49,729

 

 

50,153

 

(15)

mPulse

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

mPulse Mobile, Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

8/26/2032

 

 

32,308

 

 

31,997

 

 

31,985

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.75% Floor

 

8/26/2032

 

 

 

 

(15)

 

 

(31)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

8/26/2032

 

 

 

 

(44)

 

 

(46)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

31,938

 

31,908

 

MYOB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MYOB US Borrower LLC

 

First Lien Secured Debt - Term Loan

 

BBSW+575 Cash plus 3.00% PIK, 0.75% Floor

 

6/6/2030

 

A$

156,118

 

 

100,095

 

 

102,362

 

(3)(4)(8)(9)(10)(25)

New Relic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crewline Buyer, Inc.

 

First Lien Secured Debt - Term Loan

 

S+675, 1.00% Floor

 

11/8/2030

 

 

66,900

 

 

65,561

 

 

66,900

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+675, 1.00% Floor

 

11/8/2030

 

 

 

 

(76)

 

 

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

65,485

 

66,900

 

Paessler

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blitz 24-34 GmbH

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

5/3/2031

 

 

47,185

 

 

46,797

 

 

47,067

 

(4)(8)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 1.00% Floor

 

5/3/2030

 

 

 

 

(27)

 

 

(18)

 

(4)(5)(8)(12)(32)

 

 

 

 

 

 

 

 

 

 

46,770

 

47,049

 

Qlik

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Project Alpha Intermediate Holding, Inc.

 

First Lien Secured Debt - Term Loan

 

S+325, 0.50% Floor

 

10/26/2030

 

 

 

 

 

 

 

(16)

Qualtrics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quartz Acquireco, LLC

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

6/28/2030

 

 

787

 

 

784

 

 

787

 

(16)

Quorum

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QBS Parent, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

6/3/2032

 

 

158,322

 

 

157,620

 

 

157,532

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

6/3/2032

 

 

 

 

 

 

(109)

 

(4)(5)(9)(32)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

6/3/2032

 

 

1,741

 

 

1,657

 

 

1,645

 

(4)(9)(11)(12)(15)(32)

 

 

 

 

 

 

 

 

 

 

159,277

 

159,068

 

 

 

 

See notes to consolidated financial statements

123


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Redwood

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Runway Bidco, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.50% Floor

 

12/17/2031

 

 

165,895

 

 

164,424

 

 

164,237

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.50% Floor

 

12/17/2031

 

 

 

 

(177)

 

 

(415)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.50% Floor

 

12/17/2031

 

 

 

 

(177)

 

 

(208)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

164,070

 

163,614

 

Relativity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Relativity ODA LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 1.00% Floor

 

5/12/2029

 

 

29,262

 

 

28,875

 

 

29,117

 

(4)(15)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

5/12/2029

 

 

 

 

(33)

 

 

(13)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

28,842

 

29,104

 

Solera

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Polaris Newco, LLC

 

First Lien Secured Debt - Term Loan

 

S+401, 0.50% Floor

 

6/2/2028

 

 

53,262

 

 

52,901

 

 

51,485

 

(16)

Storable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storable Inc

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

4/16/2031

 

 

23,572

 

 

23,485

 

 

23,714

 

(15)

Sunfire

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Spark Purchaser, Inc.

 

First Lien Secured Debt - Term Loan

 

S+550, 0.75% Floor

 

4/1/2031

 

 

8,541

 

 

8,401

 

 

8,583

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+550, 0.75% Floor

 

4/1/2030

 

 

 

 

(20)

 

 

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

8,381

 

8,583

 

Trading Technologies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading Technologies International, Inc.

 

First Lien Secured Debt - Term Loan

 

S+425, 0.50% Floor

 

11/4/2032

 

 

43,243

 

 

43,189

 

 

43,189

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+425, 0.50% Floor

 

11/4/2032

 

 

10,811

 

 

10,797

 

 

10,797

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+425, 0.50% Floor

 

11/4/2032

 

 

 

 

(8)

 

 

(8)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

53,978

 

53,978

 

Uniguest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uniguest Holdings, Inc

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

11/27/2030

 

 

48,164

 

 

47,547

 

 

47,490

 

(4)(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 1.00% Floor

 

11/27/2030

 

 

 

 

(115)

 

 

(262)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

11/27/2030

 

 

 

 

(57)

 

 

(65)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

47,375

 

47,163

 

 

 

 

See notes to consolidated financial statements

124


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Veeam Software

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VS Buyer, LLC

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

4/12/2031

 

 

18,604

 

 

18,463

 

 

18,709

 

(16)

Verscend

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cotiviti, Inc.

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

5/1/2031

 

 

51,133

 

 

50,396

 

 

49,258

 

(8)(15)

 

 

First Lien Secured Debt - Term Loan

 

S+275, 0.00% Floor

 

3/26/2032

 

 

46,056

 

 

45,501

 

 

44,329

 

(8)(15)

 

 

 

 

 

 

 

 

 

 

95,897

 

93,587

 

VIP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vamos Bidco, Inc.

 

First Lien Secured Debt - Term Loan

 

S+475, 0.50% Floor

 

1/30/2032

 

 

66,494

 

 

65,896

 

 

65,829

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 0.50% Floor

 

1/30/2032

 

 

 

 

(121)

 

 

(278)

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.50% Floor

 

1/30/2032

 

 

 

 

(73)

 

 

(84)

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

65,702

 

65,467

 

X.AI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

X.AI LLC

 

First Lien Secured Debt - Term Loan

 

12.50%

 

6/28/2030

 

 

24,634

 

 

24,649

 

 

25,946

 

(8)

 

 

First Lien Secured Debt - Corporate Bond

 

12.50%

 

6/30/2030

 

 

4,360

 

 

4,360

 

 

4,656

 

(8)

 

 

 

 

 

 

 

 

 

 

29,009

 

30,602

 

Zafin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Zafin Labs Americas Incorporated

 

First Lien Secured Debt - Term Loan

 

S+475, 0.75% Floor

 

2/14/2031

 

 

12,500

 

 

12,334

 

 

12,358

 

(4)(8)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+475, 0.75% Floor

 

2/14/2031

 

 

 

 

(32)

 

 

(29)

 

(4)(5)(8)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

12,302

 

12,329

 

Zendesk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Zendesk, Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

11/22/2028

 

 

127,491

 

 

126,165

 

 

127,172

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

11/22/2028

 

 

21,322

 

 

21,016

 

 

21,269

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

11/22/2028

 

 

 

 

(130)

 

 

(34)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

147,051

 

148,407

 

 

 

 

 

Total Software

 

$

3,301,633

 

$

3,322,016

 

 

 

 

 

 

See notes to consolidated financial statements

125


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Specialty Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSTELLATION AUTOMOTIVE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BBD Bidco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+625, 0.00% Floor

 

3/21/2031

 

£

21,455

 

$

27,474

 

$

28,921

 

(3)(4)(8)(10)(18)

 

 

First Lien Secured Debt - Term Loan

 

E+625, 0.00% Floor

 

4/3/2031

 

8,869

 

 

9,494

 

 

10,527

 

(3)(4)(8)(10)(21)

 

 

 

 

 

 

 

 

 

 

36,968

 

39,448

 

EG Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EG America, LLC

 

First Lien Secured Debt - Term Loan

 

S+350, 0.00% Floor

 

2/7/2028

 

 

5,015

 

 

5,008

 

 

5,041

 

(8)(16)

EG Global Finance PLC

 

First Lien Secured Debt - Corporate Bond

 

S+750, 0.50% Floor

 

11/30/2028

 

 

118,022

 

 

115,162

 

 

125,398

 

(4)(8)(14)

 

 

 

 

 

 

 

 

 

 

120,170

 

130,439

 

Golden Hippo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Altern Marketing, LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 2.00% Floor

 

6/13/2028

 

 

54,205

 

 

53,864

 

 

54,341

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

S+500, 2.00% Floor

 

6/13/2028

 

 

 

 

(95)

 

 

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

53,769

 

54,341

 

PetSmart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PetSmart LLC

 

First Lien Secured Debt - Term Loan

 

S+400, 0.00% Floor

 

8/18/2032

 

 

18,746

 

 

18,570

 

 

18,693

 

(15)

S&S

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

S&S Holdings LLC

 

First Lien Secured Debt - Term Loan

 

S+500, 0.50% Floor

 

10/1/2031

 

 

58,166

 

 

57,099

 

 

57,331

 

(15)

Skechers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beach Acquisition Bidco LLC

 

First Lien Secured Debt - Term Loan

 

S+325, 0.00% Floor

 

9/12/2032

 

 

14,000

 

 

13,966

 

 

14,131

 

(16)

Tailored Brands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Men's Wearhouse, LLC

 

First Lien Secured Debt - Term Loan

 

S+575, 0.00% Floor

 

2/26/2029

 

 

52,142

 

 

51,181

 

 

52,402

 

(16)

Varsity Brands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Varsity Brands, LLC

 

First Lien Secured Debt - Term Loan

 

S+300, 0.00% Floor

 

8/26/2031

 

 

67,163

 

 

66,764

 

 

67,488

 

(9)(16)

 

 

 

 

Total Specialty Retail

 

$

418,487

 

$

434,273

 

Technology Hardware, Storage & Peripherals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Biamp

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Biamp

 

First Lien Secured Debt - Term Loan

 

S+500, 1.00% Floor

 

4/30/2030

 

$

41,230

 

$

40,591

 

$

39,590

 

(4)(9)(15)

 

 

First Lien Secured Debt - Revolver

 

S+500, 1.00% Floor

 

4/30/2030

 

 

 

 

(87)

 

 

(239)

 

(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

40,504

 

39,351

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements

126


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Service Express

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Victors Purchaser, LLC

 

First Lien Secured Debt - Term Loan

 

S+450, 0.50% Floor

 

12/23/2032

 

 

183,061

 

 

182,133

 

 

182,604

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.50% Floor

 

12/23/2032

 

 

 

 

(127)

 

 

(57)

 

(4)(5)(32)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.50% Floor

 

12/23/2032

 

 

2,193

 

 

2,047

 

 

2,129

 

(4)(12)(15)(32)

 

 

 

 

 

 

 

 

 

 

184,053

 

184,676

 

Valor

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VCI Asset Holdings 1 LLC

 

First Lien Secured Debt - Term Loan

 

10.00%

 

11/20/2030

 

 

249,464

 

 

246,972

 

 

246,971

 

(4)

 

 

Common Equity - Membership Interest

 

N/A

 

N/A

 

 

13,750,397 Units

 

 

13,750

 

 

13,750

 

(4)(8)(33)

 

 

 

 

 

 

 

 

 

 

260,722

 

260,721

 

 

 

 

 

Total Technology Hardware, Storage & Peripherals

 

$

485,279

 

$

484,748

 

Textiles, Apparel & Luxury Goods

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Authentic Brands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ABG Intermediate Holdings 2 LLC

 

First Lien Secured Debt - Term Loan

 

S+225, 0.00% Floor

 

12/21/2028

 

$

57,538

 

$

57,329

 

$

57,696

 

(15)

 

 

First Lien Secured Debt - Delayed Draw

 

S+225, 0.00% Floor

 

2/14/2032

 

 

29,169

 

 

29,103

 

 

29,231

 

(15)

 

 

 

 

 

 

 

 

 

 

86,432

 

86,927

 

Gruppo Florence

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Made in Italy 2 S.P.A.

 

First Lien Secured Debt - Corporate Bond

 

E+700, 0.00% Floor

 

10/17/2030

 

74,500

 

 

77,339

 

 

77,921

 

(3)(4)(8)(9)(21)

Iconix Brand Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IBG Borrower LLC

 

First Lien Secured Debt - Term Loan

 

S+515, 1.00% Floor

 

8/22/2029

 

 

135,466

 

 

134,118

 

 

132,756

 

(4)(9)(16)

 

 

First Lien Secured Debt - Term Loan

 

S+515, 1.00% Floor

 

8/22/2031

 

 

79,669

 

 

78,074

 

 

78,075

 

(4)(9)(16)

 

 

 

 

 

 

 

 

 

 

 

212,192

 

210,831

 

 

 

 

 

 

Total Textiles, Apparel & Luxury Goods

 

$

375,963

 

$

375,679

 

Trading Companies & Distributors

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lindstrom, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lindstrom, LLC

 

First Lien Secured Debt - Term Loan

 

S+550, 0.75% Floor

 

12/30/2032

 

$

40,000

 

$

39,400

 

$

39,400

 

(4)(17)

 

 

First Lien Secured Debt - Revolver

 

S+550, 0.75% Floor

 

12/30/2032

 

 

3,665

 

 

3,515

 

 

3,515

 

(4)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

 

42,915

 

42,915

 

 

 

 

 

See notes to consolidated financial statements

127


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

Meritus Gas Partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MGP Holdings III Corp.

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

3/1/2030

 

 

28,196

 

 

27,791

 

 

27,773

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 1.00% Floor

 

3/1/2030

 

 

9,680

 

 

9,543

 

 

9,503

 

(4)(9)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

P+425, 1.00% Floor

 

3/1/2030

 

 

218

 

 

190

 

 

189

 

(4)(9)(12)(24)(32)

 

 

 

 

 

 

 

 

 

 

37,524

 

37,465

 

ORS Nasco

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WC ORS Buyer, Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

8/7/2031

 

 

96,211

 

 

94,964

 

 

95,249

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+500, 0.75% Floor

 

8/7/2031

 

 

14,258

 

 

14,080

 

 

14,116

 

(4)(9)(16)

 

 

First Lien Secured Debt - Revolver

 

P+500, 0.75% Floor

 

8/7/2031

 

 

2,582

 

 

2,407

 

 

2,439

 

(4)(9)(12)(16)(24)(32)

WC ORS Holdings, L.P.

 

Common Equity - Limited Partnership

 

N/A

 

N/A

 

 

90,443 Units

 

 

90

 

 

160

 

(4)(9)(33)

 

 

 

 

 

 

 

 

 

 

111,541

 

111,964

 

 

 

 

 

Total Trading Companies & Distributors

 

$

191,980

 

$

192,344

 

Transportation Infrastructure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alliance Ground International

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AGI-CFI Holdings, Inc.

 

First Lien Secured Debt - Term Loan

 

S+490, 0.75% Floor

 

6/11/2027

 

$

17,992

 

$

17,922

 

$

17,902

 

(4)(16)

Amey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Project Ardent Bidco Limited

 

First Lien Secured Debt - Term Loan

 

SONIA+550, 0.00% Floor

 

11/12/2031

 

£

125,384

 

 

157,251

 

 

166,054

 

(3)(4)(8)(10)(18)

Eagle Railcar

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elk Bidco, Inc

 

First Lien Secured Debt - Term Loan

 

S+450, 0.50% Floor

 

6/14/2032

 

 

112,376

 

 

111,849

 

 

113,220

 

(4)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.50% Floor

 

6/14/2032

 

 

 

 

(54)

 

 

 

(4)(5)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.50% Floor

 

6/14/2032

 

 

 

 

(97)

 

 

 

(4)(5)(12)(32)

 

 

 

 

 

 

 

 

 

 

111,698

 

113,220

 

GAT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAT-Airline Ground Support Inc

 

First Lien Secured Debt - Term Loan

 

S+525, 1.00% Floor

 

5/9/2029

 

 

15,010

 

 

14,847

 

 

15,010

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+525, 1.00% Floor

 

5/9/2029

 

 

3,484

 

 

3,438

 

 

3,483

 

(4)(9)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

P+525, 1.00% Floor

 

5/9/2029

 

 

635

 

 

611

 

 

635

 

(4)(9)(12)(16)(24)(32)

 

 

 

 

 

 

 

 

 

 

18,896

 

19,128

 

 

 

 

See notes to consolidated financial statements

128


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry/Company (31)

 

Investment Type

 

Interest Rate (13)

 

Maturity Date

 

Par/Shares/Units (3)

 

Cost (34)

 

Fair Value (1)(35)

 

 

GSI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Geotechnical Merger Sub, Inc.

 

First Lien Secured Debt - Term Loan

 

S+450, 0.75% Floor

 

10/15/2031

 

 

67,411

 

 

66,826

 

 

67,242

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

S+450, 0.75% Floor

 

10/15/2031

 

 

12,234

 

 

12,077

 

 

12,172

 

(4)(9)(12)(16)(32)

 

 

First Lien Secured Debt - Revolver

 

S+450, 0.75% Floor

 

10/15/2031

 

 

2,185

 

 

2,106

 

 

2,161

 

(4)(9)(12)(16)(32)

 

 

 

 

 

 

 

 

 

 

81,009

 

81,575

 

NARS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North American Rail Solutions LLC

 

First Lien Secured Debt - Term Loan

 

C+475, 1.00% Floor

 

8/29/2031

 

C$

38,964

 

 

28,100

 

 

28,132

 

(3)(4)(9)(26)

 

 

First Lien Secured Debt - Term Loan

 

S+475, 1.00% Floor

 

8/29/2031

 

 

8,728

 

 

8,644

 

 

8,649

 

(4)(9)(16)

 

 

First Lien Secured Debt - Delayed Draw

 

C+475, 1.00% Floor

 

8/29/2031

 

C$

 

 

(9)

 

 

(16)

 

(3)(4)(5)(9)(12)(32)

 

 

First Lien Secured Debt - Delayed Draw

 

S+475, 1.00% Floor

 

8/29/2031

 

 

 

 

(10)

 

 

(20)

 

(4)(5)(9)(12)(32)

 

 

First Lien Secured Debt - Revolver

 

S+475, 1.00% Floor

 

8/29/2031

 

 

264

 

 

249

 

 

250

 

(4)(9)(12)(15)(32)

 

 

First Lien Secured Debt - Revolver

 

C+475, 1.00% Floor

 

8/29/2031

 

C$

 

 

(47)

 

 

(45)

 

(3)(4)(5)(9)(12)(32)

 

 

 

 

 

 

 

 

 

 

36,927

 

36,950

 

Signature Aviation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brown Group Holding, LLC

 

First Lien Secured Debt - Term Loan

 

S+275, 0.50% Floor

 

7/1/2031

 

 

18,627

 

 

18,576

 

 

18,742

 

(15)(16)

 

 

 

 

Total Transportation Infrastructure

 

$

442,279

 

$

453,571

 

Wireless Telecommunication Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Cellular

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CCI Buyer, Inc.

 

First Lien Secured Debt - Term Loan

 

S+500, 0.75% Floor

 

5/13/2032

 

$

94,529

 

$

93,683

 

$

94,765

 

(4)(16)

 

 

First Lien Secured Debt - Revolver

 

S+500, 0.75% Floor

 

5/13/2032

 

 

 

 

(50)

 

 

 

(4)(5)(12)(32)

 

 

 

 

Total Wireless Telecommunication Services

 

$

93,633

 

$

94,765

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Investments before Cash Equivalents

 

$

24,414,425

 

$

24,515,628

 

(2)(6)(31)

Goldman Sachs Financial Square Government Fund Institutional

 

N/A

 

N/A

 

$

227,502

 

$

227,502

 

$

227,502

 

(7)

 

 

 

 

Total Investments after Cash Equivalents

 

$

24,641,927

 

$

24,743,130

 

 

 

 

 

 

See notes to consolidated financial statements

129


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Derivative Instrument

 

Company Receives

 

Company Pays

 

Maturity Date

 

Notional Amount

 

Footnote Reference

Interest rate swap (a)

 

6.90%

 

S+270

 

4/13/2029

 

$

325,000

 

Note 5

Interest rate swap (a)

 

6.70%

 

S+280

 

7/29/2031

 

$

300,000

 

Note 5

Interest rate swap (a)

 

3.67%

 

3M SOFR

 

12/21/2027

 

$

82,000

 

Note 5

Interest rate swap (a)

 

3.65%

 

3M SOFR

 

1/19/2028

 

$

18,000

 

Note 5

Interest rate swap (b)

 

7.02%

 

ESTR+372

 

9/28/2026

 

90,000

 

Note 5

Interest rate swap (a)

 

6.90%

 

S+271

 

4/13/2029

 

$

325,000

 

Note 5

Interest rate swap (a)

 

5.86%

 

S+267

 

4/13/2029

 

$

350,000

 

Note 5

Interest rate swap (a)

 

6.70%

 

S+280

 

7/29/2031

 

$

300,000

 

Note 5

Interest rate swap (a)

 

8.54%

 

S+418

 

9/28/2026

 

$

226,000

 

Note 5

Interest rate swap (a)

 

8.62%

 

S+456

 

9/28/2028

 

$

325,000

 

Note 5

Interest rate swap (a)

 

6.35%

 

S+239

 

7/29/2031

 

$

400,000

 

Note 5

Interest rate swap (a)

 

6.55%

 

S+218

 

3/15/2032

 

$

500,000

 

Note 5

Interest rate swap (a)

 

5.88%

 

3M SOFR + 220.7

 

8/30/2030

 

$

400,000

 

Note 5

Interest rate swap (a)

 

5.66%

 

3M SOFR + 220.45

 

8/30/2030

 

$

100,000

 

Note 5

Interest rate swap (a)

 

5.20%

 

3M SOFR

 

12/8/2028

 

$

400,000

 

Note 5

 

Derivative Instrument

 

Company Receives

 

Company Pays

 

Maturity Date

 

Notional Amount

 

Footnote Reference

Currency swap (c)

 

S+45.5

 

KRW-CD 91D

 

5/12/2026

 

$

81,450

 

Note 5

Currency swap (c)

 

S+46.4

 

KRW-CD 91D

 

5/12/2026

 

$

60,988

 

Note 5

 

(a) Bears interest at a rate determined by three-month SOFR (as defined below). The interest rate locked two business days prior to settlement of the interest rate swaps. The three-month SOFR is 3.65% on December 31, 2025.

(b) Bears interest at a rate determined by 1 day Euro Short Term Rate. The interest rate locked two business days prior to settlement of the interest rate swaps. The 1 day Euro Short Term Rate ("ESTRON") is 1.92% on December 31, 2025.

(c) Bears interest at a rate determined by SOFR and three-month Korean InterBank Offered Rate ("KORIBOR"). The interest rates locked two business days and one business day for SOFR and three-month KORIBOR, respectively, prior to settlement of the currency swaps. The SOFR and the three-month KORIBOR are 3.87% and 2.82%, respectively, on December 31, 2025.

 

 

Derivative Instrument

 

Settlement Date

 

Notional amount to be purchased

 

Notional amount to be sold

 

Footnote Reference

Foreign currency forward contract

 

3/18/2026

 

$

327,762

 

A$

492,086

 

Note 5

Foreign currency forward contract

 

3/18/2026

 

A$

2,641

 

$

1,755

 

Note 5

Foreign currency forward contract

 

3/18/2026

 

$

43,933

 

C$

60,342

 

Note 5

Foreign currency forward contract

 

3/18/2026

 

$

5,880

 

4,630

 

Note 5

Foreign currency forward contract

 

3/18/2026

 

90

 

$

113

 

Note 5

Foreign currency forward contract

 

3/18/2026

 

$

1,438,616

 

1,224,663

 

Note 5

Foreign currency forward contract

 

3/18/2026

 

$

2,073,688

 

£

1,555,675

 

Note 5

Foreign currency forward contract

 

3/18/2026

 

$

14,739

 

¥

2,275,479

 

Note 5

Foreign currency forward contract

 

3/18/2026

 

$

61,976

 

Nkr

625,881

 

Note 5

Foreign currency forward contract

 

3/18/2026

 

$

75,280

 

Skr

692,598

 

Note 5

 

 

See notes to consolidated financial statements

130


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

(1)
Fair value is determined in good faith by or under the direction of the Board of Trustees of the Company (the "Board") (see Note 2 to the consolidated financial statements).
(2)
Aggregate gross unrealized gain and loss for federal income tax purposes are $337,333 and $(237,835), respectively. Net unrealized loss is $99,498 based on a total tax cost of $24,416,132.
(3)
Par amount is denominated in USD unless otherwise noted, British Pound ("£"), Australian Dollar ("A$"), Canadian Dollar ("C$"), European Euro (""), Japanese Yen ("¥"), South Korean Won (""), Swedish Krona ("Skr"), Norweigian Krone ("Nkr") and Swiss Franc (""). Par amount represents funded commitments. See Note 32 in the Consolidated Schedule of Investments and Note 8 to the consolidated financial statements for further information on undrawn revolving and delayed draw loan commitments, including commitments to issue letters of credit through a financial intermediary on behalf of certain portfolio companies.
(4)
These investments were valued using unobservable inputs and are considered Level 3 investments. Fair value was determined in good faith by or under the direction of the Board (see Note 2 and Note 4 to the consolidated financial statements), pursuant to the Company’s valuation policy.
(5)
The negative fair value is the result of the commitment being valued below par. Negative cost is the result of unamortized fees or amounts received at settlement in excess of capital invested.
(6)
All debt investments are income producing unless otherwise indicated. All equity investments are non-income producing unless otherwise noted.
(7)
This security is included in Cash and Cash Equivalents on the Consolidated Statements of Assets and Liabilities.
(8)
Investments that the Company has determined are not "qualifying assets" under Section 55(a) of the Investment Company Act of 1940 as amended (the "1940 Act"). Under the 1940 Act, we may not acquire any non-qualifying asset unless, at the time such acquisition is made, qualifying assets represent at least 70% of our total assets. The status of these assets under the 1940 Act is subject to change. The Company monitors the status of these assets on an ongoing basis. As of December 31, 2025, non-qualifying assets represented approximately 27.84% of the total assets of the Company.
(9)
These are co-investments made with the Company’s affiliates in accordance with the terms of the exemptive order the Company received from the Securities and Exchange Commission (the "SEC") permitting us to do so (see Note 3 to the consolidated financial statements for discussion of the exemptive order from the SEC).
(10)
All or a portion of these debt investments are not pledged as collateral under any of the Company's credit facilities (see Note 6 to the consolidated financial statements). For other debt investments that are pledged to the Company's credit facilities, a single investment may be divided into parts that are individually pledged as collateral to separate credit facilities.
(11)
As of December 31, 2025, there were letters of credit issued and outstanding through the Company under this senior secured facility.
(12)
The undrawn portion of these committed revolvers and delayed draw term loans includes a commitment and unused fee rate.
(13)
Unless otherwise indicated, loan contains a variable rate structure, and may be subject to an interest rate floor. Variable rate loans bear interest at a rate that may be determined by reference to the Secured Overnight Financing Rate ("SOFR" or "S") or an alternate base rate (which can include but is not limited to the Federal Funds Effective Rate or the Prime Rate), at the borrower’s option, and which reset periodically based on the terms of the loan agreement. The terms in the Consolidated Schedule of Investments disclose the actual interest rate in effect as of the reporting period, and may be subject to interest floors.
(14)
The interest rate on these loans is subject to SOFR, which as of December 31, 2025 was 3.87%.
(15)
The interest rate on these loans is subject to 1 month SOFR, which as of December 31, 2025 was 3.69%.
(16)
The interest rate on these loans is subject to 3 months SOFR, which as of December 31, 2025 was 3.65%.
(17)
The interest rate on these loans is subject to 6 months SOFR, which as of December 31, 2025 was 3.57%.
(18)
The interest rate on these loans is subject to SONIA, which as of December 31, 2025 was 3.73%.
(19)
The interest rate on these loans is subject to 3 months KORIBOR ("K"), which as of December 31, 2025 was 2.82%.
(20)
The interest rate on these loans is subject to 3 months EURIBOR ("E"), which as of December 31, 2025 was 2.03%.
(21)
The interest rate on these loans is subject to 6 months EURIBOR, which as of December 31, 2025 was 2.11%.

 

See notes to consolidated financial statements

131


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

(22)
The interest rate on these loans is subject to Swiss Average Rate Overnight ("SARON"), which as of December 31, 2025 was -0.08%.
(23)
The interest rate on these loans is subject to 6 months Stockholm Interbank Offered Rate ("STIBOR"), which as of December 31, 2025 was 2.07%.
(24)
The interest rate on these loans is subject to Prime Rate ("P"), which as of December 31, 2025 was 6.75%.
(25)
The interest rate on this loan is subject to the 3 month Australia Bank Bill Swap Rate ("BBSW"), which as of December 31, 2025 was 3.74%.
(26)
The interest rate on these loans is subject to 1 month Canadian Overnight Repo Rate Average ("CORRA" or "C"), which as of December 31, 2025 was 2.26%.
(27)
The interest rate on these loans is subject to 3 month CORRA, which as of December 31, 2025 was 2.26%.
(28)
The interest rate on these loans is subject to 3 month Japan Tokyo Overnight Average Rate ("TONAR" or "T"), which as of December 31, 2025 was 0.71%.
(29)
The interest rate on these loans is subject to 3 month Norwegian Overnight Weighted Average Rate ("NIBOR" or "NOK"), which as of December 31, 2025 was 4.07%.
(30)
Loan was on non-accrual status as of December 31, 2025. Heubach Holdings USA LLC has a maturity date prior to the end of the current period. The portfolio company has filed for insolvency in certain jurisdictions and has begun a sales process for all or part of the portfolio company.
(31)
Unless otherwise indicated, all investments are non-controlled, non-affiliated investments. Non-controlled, non-affiliated investments are defined as investments in which the Company owns less than 5% of the portfolio company’s outstanding voting securities and does not have the power to exercise control over the management or policies of such portfolio company. As of December 31, 2025, all of the Company's investments were non-controlled and non-affiliated.

 

See notes to consolidated financial statements

132


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

(32) As of December 31, 2025, the Company had the following commitments to fund various revolving and delayed draw senior secured and subordinated loans, including commitments to issue letters of credit through a financial intermediary on behalf of certain portfolio companies. Such commitments are subject to the satisfaction of certain conditions set forth in the documents governing these loans and letters of credit and there can be no assurance that such conditions will be satisfied. See Note 8 to the consolidated financial statements for further information on revolving and delayed draw loan commitments, including commitments to issue letters of credit, related to certain portfolio companies:

 Name of Issuer

 

Total revolving and delayed draw loan commitments

 

Less: funded commitments

 

Total unfunded commitments

 

Less: commitments substantially at discretion of the Company

 

Less: unavailable commitments due to borrowing base or other covenant restrictions

 

Total net adjusted unfunded revolving and delayed draw commitments

1475 Holdings, LLC

 

$

1,071

 

$

 

$

1,071

 

$

 

$

 

$

1,071

Accel International Holdings, LLC

 

 

32,173

 

 

 

 

32,173

 

 

 

 

 

 

32,173

Accela, Inc.

 

 

1,714

 

 

 

 

1,714

 

 

 

 

 

 

1,714

Accelerate360 Holdings, LLC

 

 

45,960

 

 

(24,956)

 

 

21,004

 

 

21,004

 

 

 

 

Accelevation LLC

 

 

3,540

 

 

(385)

 

 

3,155

 

 

 

 

 

 

3,155

Accommodations Plus Technologies LLC

 

 

11,367

 

 

 

 

11,367

 

 

 

 

 

 

11,367

Acentra Holdings, LLC (fka CNSI Holdings, LLC)

 

 

11,450

 

 

 

 

11,450

 

 

 

 

 

 

11,450

ACP Avenu Buyer, LLC

 

 

15,645

 

 

 

 

15,645

 

 

 

 

 

 

15,645

Actium Midco 3 (UK) Limited*

 

 

9,919

 

 

 

 

9,919

 

 

 

 

 

 

9,919

Advarra Holdings, Inc.

 

 

12,380

 

 

 

 

12,380

 

 

 

 

 

 

12,380

Alcresta Therapeutics Inc.

 

 

872

 

 

(58)

 

 

814

 

 

 

 

 

 

814

All Star Recruiting Locums, LLC

 

 

1,304

 

 

(761)

 

 

543

 

 

 

 

 

 

543

Allied Benefit Systems Intermediate LLC

 

 

9,552

 

 

 

 

9,552

 

 

 

 

 

 

9,552

Allwyn Entertainment Financing US LLC

 

 

80,000

 

 

 

 

80,000

 

 

 

 

 

 

80,000

Altern Marketing, LLC

 

 

9,800

 

 

 

 

9,800

 

 

 

 

 

 

9,800

American Restoration Holdings, LLC

 

 

12,400

 

 

(1,490)

 

 

10,910

 

 

 

 

 

 

10,910

Amika OpCo LLC (f/k/a Heat Makes Sense Shared Services, LLC)

 

 

1,617

 

 

 

 

1,617

 

 

 

 

 

 

1,617

Anaplan, Inc.

 

 

11,917

 

 

 

 

11,917

 

 

 

 

 

 

11,917

Arcwood Environmental, Inc. (f/k/a Heritage Environmental Services, Inc.)

 

 

13,199

 

 

 

 

13,199

 

 

 

 

 

 

13,199

Artifact Bidco, Inc.

 

 

26,601

 

 

 

 

26,601

 

 

 

 

 

 

26,601

Associations Inc.

 

 

4,251

 

 

 

 

4,251

 

 

 

 

 

 

4,251

AVSC Holding Corp.

 

 

21,651

 

 

 

 

21,651

 

 

 

 

 

 

21,651

Azurite Intermediate Holdings, Inc.

 

 

7,325

 

 

 

 

7,325

 

 

 

 

 

 

7,325

BGIF IV Fearless Utility Services, Inc.

 

 

33,358

 

 

 

 

33,358

 

 

 

 

 

 

33,358

Biamp

 

 

6,000

 

 

 

 

6,000

 

 

 

 

 

 

6,000

Bingo Group Buyer, Inc.

 

 

10,324

 

 

(63)

 

 

10,261

 

 

 

 

 

 

10,261

Blitz 24-34 GmbH

 

 

7,097

 

 

 

 

7,097

 

 

 

 

 

 

7,097

Bullcave Limited

 

 

3,947

 

 

(2,632)

 

 

1,315

 

 

 

 

 

 

1,315

BX Frontier Member I LLC

 

 

6,137

 

 

 

 

6,137

 

 

 

 

6,137

 

 

Cambrex Corp.

 

 

65,371

 

 

(872)

 

 

64,499

 

 

 

 

 

 

64,499

 

See notes to consolidated financial statements

133


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

 Name of Issuer

 

Total revolving and delayed draw loan commitments

 

Less: funded commitments

 

Total unfunded commitments

 

Less: commitments substantially at discretion of the Company

 

Less: unavailable commitments due to borrowing base or other covenant restrictions

 

Total net adjusted unfunded revolving and delayed draw commitments

Camin Cargo Control Holdings, Inc.

 

$

6,197

 

$

(2,539)

 

$

3,658

 

$

 

$

 

$

3,658

Cascade Parent Inc.

 

 

13,572

 

 

 

 

13,572

 

 

 

 

 

 

13,572

CCI Buyer, Inc.

 

 

5,534

 

 

 

 

5,534

 

 

 

 

 

 

5,534

Cerity Partners Equity Holding LLC

 

 

63,000

 

 

(832)

 

 

62,168

 

 

 

 

 

 

62,168

Channelside AcquisitionCo, Inc. (fka Gruden Acquisition, Inc.)

 

 

7,915

 

 

(326)

 

 

7,589

 

 

 

 

 

 

7,589

CI (MG) GROUP, LLC

 

 

7,825

 

 

(1,470)

 

 

6,355

 

 

 

 

 

 

6,355

CI (Quercus) Intermediate Holdings, LLC

 

 

12,273

 

 

 

 

12,273

 

 

 

 

 

 

12,273

CircusTrix Holdings LLC

 

 

807

 

 

(323)

 

 

484

 

 

 

 

 

 

484

Coding Solutions Acquisition Inc

 

 

10,058

 

 

 

 

10,058

 

 

 

 

 

 

10,058

CohnReznick Advisory LLC

 

 

1,368

 

 

 

 

1,368

 

 

 

 

 

 

1,368

Coretrust Purchasing Group LLC (HPG Enterprises LLC)

 

 

6,739

 

 

 

 

6,739

 

 

 

 

 

 

6,739

Coupa Software Incorporated

 

 

8,716

 

 

 

 

8,716

 

 

 

 

 

 

8,716

Creek Parent, Inc.

 

 

29,103

 

 

 

 

29,103

 

 

 

 

 

 

29,103

Crete PA Holdco, LLC

 

 

139,488

 

 

 

 

139,488

 

 

 

 

 

 

139,488

Crewline Buyer, Inc.

 

 

4,365

 

 

 

 

4,365

 

 

 

 

 

 

4,365

Crunch Fitness Merger Sub, LLC

 

 

23,555

 

 

 

 

23,555

 

 

 

 

 

 

23,555

CSC Holdings, LLC

 

 

85,100

 

 

(73,064)

 

 

12,036

 

 

 

 

 

 

12,036

CT Technologies Intermediate Holdings (Topco), Inc.

 

 

35,536

 

 

 

 

35,536

 

 

 

 

 

 

35,536

Databricks, Inc.

 

 

88,844

 

 

 

 

88,844

 

 

 

 

 

 

88,844

Deerfield Dakota Holding, LLC

 

 

9,814

 

 

 

 

9,814

 

 

 

 

 

 

9,814

DRS Holdings III, Inc.

 

 

1,341

 

 

 

 

1,341

 

 

 

 

 

 

1,341

EAB Global, Inc.

 

 

7,500

 

 

(4,200)

 

 

3,300

 

 

 

 

 

 

3,300

Eagle Purchaser, Inc.

 

 

4,103

 

 

(2,524)

 

 

1,579

 

 

 

 

 

 

1,579

Eclipse Buyer, Inc.

 

 

5,809

 

 

 

 

5,809

 

 

 

 

 

 

5,809

Edition Holdings, Inc.

 

 

137,251

 

 

 

 

137,251

 

 

 

 

 

 

137,251

EHC Holdings Holdco Limited*

 

 

29,116

 

 

 

 

29,116

 

 

 

 

 

 

29,116

Electron BidCo Inc. (dba ExamWorks)

 

 

27,000

 

 

 

 

27,000

 

 

 

 

 

 

27,000

Elk Bidco, Inc

 

 

44,594

 

 

 

 

44,594

 

 

 

 

 

 

44,594

Endor Purchaser, Inc.

 

 

12,531

 

 

 

 

12,531

 

 

 

 

 

 

12,531

ERC Topco Holdings, LLC

 

 

2,134

 

 

(1,921)

 

 

213

 

 

 

 

 

 

213

Everbridge Holdings, LLC

 

 

15,493

 

 

 

 

15,493

 

 

 

 

 

 

15,493

Evergreen IX Borrower 2023, LLC

 

 

10,071

 

 

 

 

10,071

 

 

 

 

 

 

10,071

 

See notes to consolidated financial statements

134


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

 Name of Issuer

 

Total revolving and delayed draw loan commitments

 

Less: funded commitments

 

Total unfunded commitments

 

Less: commitments substantially at discretion of the Company

 

Less: unavailable commitments due to borrowing base or other covenant restrictions

 

Total net adjusted unfunded revolving and delayed draw commitments

Evoriel*

 

$

1,756

 

$

 

$

1,756

 

$

 

$

 

$

1,756

ExactCare Parent, Inc.

 

 

4,426

 

 

 

 

4,426

 

 

 

 

 

 

4,426

Excelligence Learning Corporation

 

 

13,562

 

 

(2,170)

 

 

11,392

 

 

 

 

 

 

11,392

FINANCIERE ASTEK*

 

 

330

 

 

 

 

330

 

 

 

 

 

 

330

Forterro Group AB (fka Yellow Castle AB)*

 

 

31,449

 

 

 

 

31,449

 

 

 

 

 

 

31,449

Funecap Holding*

 

 

49,750

 

 

 

 

49,750

 

 

 

 

 

 

49,750

G&A Partners Holding Company II, LLC

 

 

4,296

 

 

 

 

4,296

 

 

 

 

 

 

4,296

Galway Borrower LLC

 

 

5,673

 

 

(524)

 

 

5,149

 

 

 

 

 

 

5,149

Gannett Holdings, LLC

 

 

8,795

 

 

 

 

8,795

 

 

 

 

 

 

8,795

GAT-Airline Ground Support Inc

 

 

3,662

 

 

(635)

 

 

3,027

 

 

 

 

 

 

3,027

Gateway US Holdings, Inc.

 

 

6,629

 

 

 

 

6,629

 

 

 

 

 

 

6,629

GC Waves Holdings, Inc.

 

 

37,696

 

 

 

 

37,696

 

 

 

 

 

 

37,696

Genius Bidco LLC

 

 

2,861

 

 

(155)

 

 

2,706

 

 

 

 

 

 

2,706

Geotechnical Merger Sub, Inc.

 

 

22,096

 

 

(2,185)

 

 

19,911

 

 

 

 

 

 

19,911

Goldeneye Parent, LLC

 

 

12,774

 

 

 

 

12,774

 

 

 

 

 

 

12,774

Green Grass Foods, Inc.

 

 

1,250

 

 

 

 

1,250

 

 

 

 

 

 

1,250

GSP Midco LLC

 

 

26,000

 

 

 

 

26,000

 

 

 

 

 

 

26,000

Hanger, Inc.

 

 

1,356

 

 

 

 

1,356

 

 

 

 

 

 

1,356

Heartbeat BidCo GmbH*

 

 

3,811

 

 

 

 

3,811

 

 

 

 

 

 

3,811

HEF Safety Ultimate Holdings, LLC

 

 

1,790

 

 

 

 

1,790

 

 

 

 

 

 

1,790

Higginbotham Insurance Agency, Inc.

 

 

38,070

 

 

 

 

38,070

 

 

 

 

 

 

38,070

Howardsimon LLC

 

 

39,628

 

 

 

 

39,628

 

 

 

 

 

 

39,628

Husky Holdings LLC

 

 

5,000

 

 

 

 

5,000

 

 

 

 

 

 

5,000

Hyperion Refinance Sarl

 

 

118,800

 

 

 

 

118,800

 

 

 

 

 

 

118,800

Ichor Management Limited*

 

 

1,991

 

 

(1,712)

 

 

279

 

 

 

 

 

 

279

Ideal Components Acquisition, LLC

 

 

10,077

 

 

(611)

 

 

9,466

 

 

 

 

 

 

9,466

International Schools Partnership Limited*

 

 

57,784

 

 

 

 

57,784

 

 

 

 

 

 

57,784

Investment Company 24 Bidco Limited*

 

 

12,490

 

 

 

 

12,490

 

 

 

 

 

 

12,490

IOTA HOLDINGS 3

 

 

8,250

 

 

(2,178)

 

 

6,072

 

 

 

 

 

 

6,072

IQN Holding Corp.

 

 

4,224

 

 

(2,746)

 

 

1,478

 

 

 

 

 

 

1,478

IRIS Specialty Acquisition LLC

 

 

68,046

 

 

 

 

68,046

 

 

 

 

 

 

68,046

Ironhorse Purchaser, LLC

 

 

483

 

 

 

 

483

 

 

 

 

 

 

483

IW Buyer LLC

 

 

3,146

 

 

(899)

 

 

2,247

 

 

 

 

 

 

2,247

 

See notes to consolidated financial statements

135


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

 Name of Issuer

 

Total revolving and delayed draw loan commitments

 

Less: funded commitments

 

Total unfunded commitments

 

Less: commitments substantially at discretion of the Company

 

Less: unavailable commitments due to borrowing base or other covenant restrictions

 

Total net adjusted unfunded revolving and delayed draw commitments

Janus Bidco Limited*

 

$

21,373

 

$

 

$

21,373

 

$

 

$

 

$

21,373

Jazz AH Holdco, LLC

 

 

800

 

 

(240)

 

 

560

 

 

 

 

 

 

560

Jensen Hughes, Inc

 

 

31,706

 

 

 

 

31,706

 

 

 

 

 

 

31,706

JEPPESEN HOLDINGS, LLC

 

 

10,037

 

 

 

 

10,037

 

 

 

 

 

 

10,037

K Hovnanian Enterprises Inc

 

 

125,000

 

 

 

 

125,000

 

 

 

 

 

 

125,000

Kairos Intermediateco AB*

 

 

31,342

 

 

 

 

31,342

 

 

 

 

 

 

31,342

Kaman Corp

 

 

3,273

 

 

 

 

3,273

 

 

 

 

 

 

3,273

Kaseya Inc

 

 

2,500

 

 

 

 

2,500

 

 

 

 

 

 

2,500

Kite Bidco Inc.

 

 

15,212

 

 

 

 

15,212

 

 

 

 

 

 

15,212

Koala Investment Holdings, Inc.

 

 

26,578

 

 

 

 

26,578

 

 

 

 

 

 

26,578

Legacy Merger Sub, LLC

 

 

23,333

 

 

 

 

23,333

 

 

 

 

 

 

23,333

Legends Hospitality Holding Company, LLC

 

 

12,507

 

 

(3,746)

 

 

8,761

 

 

 

 

 

 

8,761

LHS Borrower LLC

 

 

20,118

 

 

(2,414)

 

 

17,704

 

 

 

 

 

 

17,704

Lindstrom, LLC

 

 

10,000

 

 

(3,665)

 

 

6,335

 

 

 

 

 

 

6,335

Lotus Topco Inc.

 

 

6,765

 

 

 

 

6,765

 

 

 

 

 

 

6,765

M&M OPCO, LLC

 

 

476

 

 

 

 

476

 

 

 

 

 

 

476

Madonna Bidco Limited*

 

 

6,218

 

 

 

 

6,218

 

 

 

 

 

 

6,218

Mari Events Midco LLC

 

 

13,942

 

 

 

 

13,942

 

 

 

 

 

 

13,942

Material Holdings, LLC

 

 

644

 

 

 

 

644

 

 

 

 

 

 

644

MetaTiedot Midco S.a.r.l.

 

 

10,675

 

 

(5,038)

 

 

5,637

 

 

 

 

 

 

5,637

MGP Holdings III Corp.

 

 

4,074

 

 

(218)

 

 

3,856

 

 

 

 

 

 

3,856

Mobile Communications America, Inc.

 

 

4,863

 

 

(272)

 

 

4,591

 

 

 

 

 

 

4,591

Mount Olympus Bidco Limited

 

 

1,097

 

 

 

 

1,097

 

 

 

 

 

 

1,097

mPulse Mobile, Inc.

 

 

7,692

 

 

 

 

7,692

 

 

 

 

 

 

7,692

MRO Holdings, Inc.

 

 

102,698

 

 

 

 

102,698

 

 

 

 

 

 

102,698

MRO Parent Corporation

 

 

4,444

 

 

 

 

4,444

 

 

 

 

 

 

4,444

Neinor DMP BidCo, S.A.U.*

 

 

33,901

 

 

 

 

33,901

 

 

 

 

 

 

33,901

North American Rail Solutions LLC

 

 

3,750

 

 

(264)

 

 

3,486

 

 

 

 

 

 

3,486

North American Rail Solutions LLC*

 

 

6,800

 

 

 

 

6,800

 

 

 

 

 

 

6,800

North Haven RI Buyer, LLC

 

 

8,437

 

 

(1,000)

 

 

7,437

 

 

 

 

 

 

7,437

Novotech SG Holdings Pte. Ltd./ Novotech Aus Bidco Pty Ltd/Novotech Holdings USA LLC

 

 

5,286

 

 

 

 

5,286

 

 

 

 

 

 

5,286

 

See notes to consolidated financial statements

136


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

 Name of Issuer

 

Total revolving and delayed draw loan commitments

 

Less: funded commitments

 

Total unfunded commitments

 

Less: commitments substantially at discretion of the Company

 

Less: unavailable commitments due to borrowing base or other covenant restrictions

 

Total net adjusted unfunded revolving and delayed draw commitments

NPPI Buyer, LLC

 

$

9,211

 

$

 

$

9,211

 

$

 

$

 

$

9,211

Olympus Terminals Holdco II LLC

 

 

22,000

 

 

 

 

22,000

 

 

 

 

 

 

22,000

OMEGA II AB*

 

 

19,376

 

 

 

 

19,376

 

 

 

 

 

 

19,376

OMH-Healthedge Holdings, Inc.

 

 

37,896

 

 

 

 

37,896

 

 

 

 

 

 

37,896

One Call Corporation (fka Opal Acquisition, Inc.)

 

 

19,868

 

 

 

 

19,868

 

 

 

 

 

 

19,868

One Silver Serve, LLC

 

 

11,200

 

 

(3,312)

 

 

7,888

 

 

 

 

 

 

7,888

Orthrus Ltd*

 

 

5,029

 

 

 

 

5,029

 

 

 

 

 

 

5,029

Pai Middle Tier, LLC

 

 

5,250

 

 

(750)

 

 

4,500

 

 

 

 

 

 

4,500

Paisley Bidco Limited*

 

 

11,089

 

 

 

 

11,089

 

 

 

 

 

 

11,089

Parfums Holding Company, Inc.

 

 

10,268

 

 

 

 

10,268

 

 

 

 

 

 

10,268

PARS Group LLC

 

 

952

 

 

 

 

952

 

 

952

 

 

 

 

Patriot Foods Buyer, Inc.

 

 

2,590

 

 

(298)

 

 

2,292

 

 

 

 

 

 

2,292

Patriot Growth Insurance Services, LLC

 

 

2,311

 

 

 

 

2,311

 

 

 

 

 

 

2,311

Pinnacle Buyer LLC

 

 

2,742

 

 

 

 

2,742

 

 

 

 

 

 

2,742

PMA Parent Holdings, LLC

 

 

987

 

 

 

 

987

 

 

 

 

 

 

987

Poly-Wood, LLC

 

 

46,091

 

 

 

 

46,091

 

 

 

 

 

 

46,091

PROJECT CARDINAL ACQUISITION, LLC

 

 

8,947

 

 

 

 

8,947

 

 

 

 

 

 

8,947

Protein For Pets Opco, LLC

 

 

4,717

 

 

(943)

 

 

3,774

 

 

 

 

 

 

3,774

Pye-Barker Fire & Safety LLC

 

 

1,950

 

 

 

 

1,950

 

 

 

 

 

 

1,950

QBS Parent, Inc.

 

 

40,867

 

 

(1,741)

 

 

39,126

 

 

 

 

 

 

39,126

QTS Project Ram

 

 

33,808

 

 

 

 

33,808

 

 

 

 

33,808

 

 

R.F. Fager Company, LLC

 

 

1,260

 

 

(169)

 

 

1,091

 

 

 

 

 

 

1,091

Radiate Holdco, LLC

 

 

408

 

 

 

 

408

 

 

 

 

 

 

408

Rarebreed Veterinary Partners, Inc.

 

 

8,501

 

 

 

 

8,501

 

 

 

 

 

 

8,501

Relativity ODA LLC

 

 

2,500

 

 

 

 

2,500

 

 

 

 

 

 

2,500

Reliable Doors, LLC

 

 

1,164

 

 

 

 

1,164

 

 

 

 

 

 

1,164

Rialto Management Group, LLC

 

 

3,588

 

 

 

 

3,588

 

 

 

 

 

 

3,588

RoC Holdco LLC

 

 

4,390

 

 

 

 

4,390

 

 

 

 

 

 

4,390

Rochester Midland Corporation

 

 

16,417

 

 

(159)

 

 

16,258

 

 

 

 

 

 

16,258

Rocket Bidco Limited*

 

 

33,200

 

 

 

 

33,200

 

 

 

 

 

 

33,200

 

See notes to consolidated financial statements

137


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

 Name of Issuer

 

Total revolving and delayed draw loan commitments

 

Less: funded commitments

 

Total unfunded commitments

 

Less: commitments substantially at discretion of the Company

 

Less: unavailable commitments due to borrowing base or other covenant restrictions

 

Total net adjusted unfunded revolving and delayed draw commitments

Rocket Youth Brands Holdco LLC

 

$

10,698

 

$

 

$

10,698

 

$

 

$

 

$

10,698

Runway Bidco, LLC

 

 

62,292

 

 

 

 

62,292

 

 

 

 

 

 

62,292

Russell Investments US Institutional Holdco Inc

 

 

9,900

 

 

 

 

9,900

 

 

 

 

 

 

9,900

Saber Parent Holdings Corp

 

 

69,512

 

 

 

 

69,512

 

 

 

 

 

 

69,512

SG Acquisition, Inc.

 

 

5,757

 

 

 

 

5,757

 

 

 

 

 

 

5,757

Sigma Irish Acquico Limited

 

 

16,576

 

 

 

 

16,576

 

 

 

 

 

 

16,576

Silk Holdings III Corp.

 

 

15,175

 

 

(3,035)

 

 

12,140

 

 

 

 

 

 

12,140

Smith Topco, Inc.

 

 

1,692

 

 

 

 

1,692

 

 

 

 

 

 

1,692

Space Finco, Inc.

 

 

27,000

 

 

 

 

27,000

 

 

 

 

 

 

27,000

Spark Purchaser, Inc.

 

 

1,351

 

 

 

 

1,351

 

 

 

 

 

 

1,351

SPARKLE BIDCO LIMITED*

 

 

26,066

 

 

 

 

26,066

 

 

 

 

 

 

26,066

Spruce Bidco II Inc.

 

 

26,335

 

 

 

 

26,335

 

 

 

 

 

 

26,335

SRP Eagle Buyer Inc.

 

 

24,706

 

 

 

 

24,706

 

 

 

 

 

 

24,706

SupplyHouse LLC

 

 

20,000

 

 

 

 

20,000

 

 

 

 

 

 

20,000

TerSera Therapeutics LLC

 

 

1,395

 

 

 

 

1,395

 

 

 

 

 

 

1,395

Thg Acquisition, LLC

 

 

24,232

 

 

(1,317)

 

 

22,915

 

 

 

 

 

 

22,915

TI Intermediate Holdings, LLC

 

 

397

 

 

 

 

397

 

 

 

 

 

 

397

TITAN BW BORROWER L.P.

 

 

50,402

 

 

 

 

50,402

 

 

 

 

 

 

50,402

Trading Technologies International, Inc. (fka Gem Merger Sub, Inc.)

 

 

6,757

 

 

 

 

6,757

 

 

 

 

 

 

6,757

Traffic Management Solutions, LLC

 

 

6,456

 

 

 

 

6,456

 

 

 

 

 

 

6,456

Trench Plate Rental Co.

 

 

4,545

 

 

(2,636)

 

 

1,909

 

 

 

 

 

 

1,909

Tribe Bidco Limited*

 

 

36,090

 

 

(274)

 

 

35,816

 

 

 

 

 

 

35,816

Truck-Lite Co., LLC

 

 

79,354

 

 

 

 

79,354

 

 

 

 

 

 

79,354

Truist Insurance Holdings, LLC

 

 

24,868

 

 

 

 

24,868

 

 

 

 

 

 

24,868

TS Investors, LLC

 

 

2,693

 

 

 

 

2,693

 

 

 

 

 

 

2,693

Tulip Bidco Limited*

 

 

196,535

 

 

 

 

196,535

 

 

 

 

 

 

196,535

TZ Buyer LLC

 

 

606

 

 

(394)

 

 

212

 

 

 

 

 

 

212

 

 

 

 

See notes to consolidated financial statements

138


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

 Name of Issuer

 

Total revolving and delayed draw loan commitments

 

Less: funded commitments

 

Total unfunded commitments

 

Less: commitments substantially at discretion of the Company

 

Less: unavailable commitments due to borrowing base or other covenant restrictions

 

Total net adjusted unfunded revolving and delayed draw commitments

Uft Buyer LLC

 

 

34,172

 

 

 

 

34,172

 

 

 

 

 

 

34,172

Uniguest Holdings, Inc

 

 

23,349

 

 

 

 

23,349

 

 

 

 

 

 

23,349

US Fertility Enterprises, LLC

 

 

2,434

 

 

 

 

2,434

 

 

 

 

 

 

2,434

USA DeBusk LLC

 

 

6,840

 

 

(1,802)

 

 

5,038

 

 

 

 

 

 

5,038

Vamos Bidco, Inc.

 

 

36,199

 

 

 

 

36,199

 

 

 

 

 

 

36,199

Vantage Specialty Chemicals Holdings, Inc.

 

 

4,824

 

 

 

 

4,824

 

 

 

 

 

 

4,824

Vensure Employer Services, Inc.

 

 

2,547

 

 

 

 

2,547

 

 

 

 

 

 

2,547

Victors Purchaser, LLC

 

 

48,313

 

 

(2,193)

 

 

46,120

 

 

 

 

 

 

46,120

Village Pet Care, LLC

 

 

3,327

 

 

(365)

 

 

2,962

 

 

 

 

 

 

2,962

Violin Finco Guernsey Limited*

 

 

7,173

 

 

 

 

7,173

 

 

 

 

 

 

7,173

Volunteer AcquisitionCo, LLC

 

 

758

 

 

 

 

758

 

 

 

 

 

 

758

Vybond Buyer, LLC

 

 

14,000

 

 

 

 

14,000

 

 

 

 

 

 

14,000

WC ORS Buyer, Inc.

 

 

14,346

 

 

(2,582)

 

 

11,764

 

 

 

 

 

 

11,764

Wealth Enhancement Group, LLC

 

 

12,500

 

 

 

 

12,500

 

 

 

 

 

 

12,500

WH BorrowerCo, LLC

 

 

12,271

 

 

(1,048)

 

 

11,223

 

 

 

 

 

 

11,223

Wisdom Purchaser, LLC

 

 

5,156

 

 

 

 

5,156

 

 

 

 

 

 

5,156

Zafin Labs Americas Incorporated

 

 

2,500

 

 

 

 

2,500

 

 

 

 

 

 

2,500

Zendesk, Inc.

 

 

13,400

 

 

 

 

13,400

 

 

 

 

 

 

13,400

Zeus Company LLC

 

 

12,566

 

 

 

 

12,566

 

 

 

 

5,027

 

 

7,539

Total

 

$

3,874,828

 

$

(172,106)

 

$

3,702,722

 

$

21,956

 

$

44,972

 

$

3,635,794

 

* These investments are in a foreign currency and the total commitment has been converted to USD using the December 31, 2025 exchange rate.

See notes to consolidated financial statements

139


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

(33) Securities that are exempt from registration under the Securities Act of 1933 (the "Securities Act"), and may be deemed to be "restricted securities" under the Securities Act. As of December 31, 2025, the aggregate fair value of these securities is $23,387 or 0.2% of the Company's net assets. The acquisition dates of the restricted securities are as follows:

 

Issuer

Security Type

Acquisition Date

Alcresta Holdings, LP

Preferred Equity - Preferred Stocks

3/12/2024

Alcresta Holdings, LP

Common Equity - Equity Unit

3/12/2024

Eclipse Topco, Inc.

Preferred Equity - Preferred Stocks

9/6/2024

Ergotron Investments, LLC

Common Equity - Equity Unit

7/6/2022

Fortis Fire & Safety Holdings LP

Common Equity - Equity Unit

7/21/2023

Genius Bidco LLC

Common Equity - Equity Unit

5/1/2024

HIG Intermediate, Inc.

Preferred Equity - Cumulative Preferred

12/10/2024

Ishtar Co-Invest-B LP

Common Equity - Stock

7/1/2022

Mitel Networks

Common Equity - Stock

6/20/2025

Nutpods Holdings, Inc.

Common Equity - Stock

12/26/2023

Oshun Co-Invest-B LP

Common Equity - Stock

7/1/2022

PAI Co-Investor FT Aggregator LLC

Common Equity - Stock

2/13/2025

PPL Equity LP

Preferred Equity - Preferred Stocks

7/1/2022

PPL Equity LP

Common Equity - Equity Unit

7/1/2022

RMC Topco LLC

Common Equity - Equity Unit

8/1/2023

Space Parent, LP

Common Equity - Stock

2/5/2025

Space Parent, LP

Preferred Equity - Preferred Stocks

2/5/2025

Tailwind Fire Flow Investor, LP

Common Equity - Membership Interest

6/28/2024

Trench Safety Solutions Holdings, LLC

Common Equity - Equity Unit

4/29/2022

TZ Parent LLC

Common Equity - Equity Unit

8/12/2022

VCI Asset Holdings 1 LLC

Common Equity - Membership Interest

11/19/2025

WC ORS Holdings, L.P.

Common Equity - Limited Partnership

8/7/2024

 

See notes to consolidated financial statements

140


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

(34) The following shows the composition of the Company’s portfolio at cost by investment type and industry as of December 31, 2025:

Industry

 

 

First Lien - Secured Debt

 

Second Lien - Secured Debt

 

Unsecured Debt

 

Preferred Equity

 

Common Equity

 

Total

Aerospace & Defense

 

 

$

779,778

 

$

 

 $

 

 $

 

 $

 

 $

779,778

Air Freight & Logistics

 

 

 

14,789

 

 

 

 

 

 

 

 

 

 

14,789

Automobile Components

 

 

 

266,253

 

 

 

 

 

 

 

 

 

 

266,253

Banks

 

 

 

232,892

 

 

 

 

35,116

 

 

 

 

 

 

268,008

Beverages

 

 

 

39,702

 

 

 

 

 

 

 

 

 

 

39,702

Building Products

 

 

 

515,434

 

 

 

 

 

 

 

 

 

 

515,434

Capital Markets

 

 

 

468,162

 

 

 

 

 

 

 

 

 

 

468,162

Chemicals

 

 

 

168,728

 

 

 

 

 

 

 

 

100

 

 

168,828

Commercial Services & Supplies

 

 

 

1,444,984

 

 

33,700

 

 

 

 

51

 

 

 

 

1,478,735

Communications Equipment

 

 

 

271,507

 

 

 

 

 

 

 

 

3,465

 

 

274,972

Construction & Engineering

 

 

 

327,209

 

 

 

 

 

 

 

 

151

 

 

327,360

Construction Materials

 

 

 

25,155

 

 

 

 

 

 

 

 

 

 

25,155

Consumer Staples Distribution & Retail

 

 

 

444,406

 

 

 

 

 

 

 

 

 

 

444,406

Containers & Packaging

 

 

 

179,159

 

 

 

 

 

 

 

 

 

 

179,159

Distributors

 

 

 

59,475

 

 

 

 

 

 

 

 

 

 

59,475

Diversified Consumer Services

 

 

 

1,014,561

 

 

 

 

 

 

 

 

 

 

1,014,561

Diversified REITs

 

 

 

30,559

 

 

 

 

 

 

 

 

 

 

30,559

Diversified Telecommunication Services

 

 

 

306,093

 

 

 

 

 

 

 

 

 

 

306,093

Electric Utilities

 

 

 

199,982

 

 

 

 

 

 

 

 

 

 

199,982

Electrical Equipment

 

 

 

25,592

 

 

 

 

 

 

 

 

 

 

25,592

Electronic Equipment, Instruments & Components

 

 

 

98,555

 

 

 

 

 

 

 

 

 

 

98,555

Energy Equipment & Services

 

 

 

46,991

 

 

 

 

 

 

 

 

 

 

46,991

Entertainment

 

 

 

193,087

 

 

 

 

 

 

 

 

 

 

193,087

Financial Services

 

 

 

1,640,089

 

 

 

 

 

 

5,940

 

 

 

 

1,646,029

Food Products

 

 

 

39,955

 

 

 

 

 

 

 

 

125

 

 

40,080

Gas Utilities

 

 

 

30,466

 

 

 

 

 

 

 

 

 

 

30,466

Ground Transportation

 

 

 

155,644

 

 

 

 

 

 

 

 

 

 

155,644

 

 

 

 

See notes to consolidated financial statements

141


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry

 

 

First Lien - Secured Debt

 

Second Lien - Secured Debt

 

Unsecured Debt

 

Preferred Equity

 

Common Equity

 

Total

Health Care Equipment & Supplies

 

 

$

264,480

 

$

 

 $

 

 $

 

 $

 

 $

264,480

Health Care Providers & Services

 

 

 

1,757,490

 

 

 

 

 

 

 

 

 

 

1,757,490

Health Care Technology

 

 

 

585,670

 

 

 

 

 

 

 

 

 

 

585,670

Hotels, Restaurants & Leisure

 

 

 

991,567

 

 

 

 

10,398

 

 

 

 

 

 

1,001,965

Household Durables

 

 

 

199,316

 

 

 

 

 

 

 

 

 

 

199,316

Household Products

 

 

 

107,384

 

 

 

 

 

 

 

 

100

 

 

107,484

Independent Power & Renewable Electricity Producers

 

 

 

28,554

 

 

 

 

30

 

 

 

 

 

 

28,584

Industrial Conglomerates

 

 

 

 

 

 

 

 

 

 

 

90

 

 

90

Insurance

 

 

 

1,107,209

 

 

 

 

 

 

49

 

 

 

 

1,107,258

Interactive Media & Services

 

 

 

316,178

 

 

 

 

 

 

 

 

 

 

316,178

IT Services

 

 

 

296,248

 

 

 

 

 

 

 

 

77

 

 

296,325

Leisure Products

 

 

 

183,095

 

 

 

 

 

 

 

 

 

 

183,095

Life Sciences Tools & Services

 

 

 

376,176

 

 

 

 

 

 

 

 

 

 

376,176

Machinery

 

 

 

429,837

 

 

 

 

 

 

 

 

 

 

429,837

Media

 

 

 

866,811

 

 

 

 

 

 

 

 

 

 

866,811

Multi-Utilities

 

 

 

30,976

 

 

 

 

 

 

 

 

 

 

30,976

Oil, Gas & Consumable Fuels

 

 

 

127,265

 

 

 

 

 

 

 

 

 

 

127,265

Paper & Forest Products

 

 

 

26,844

 

 

 

 

 

 

 

 

 

 

26,844

Personal Care Products

 

 

 

550,420

 

 

 

 

 

 

 

 

33

 

 

550,453

Pharmaceuticals

 

 

 

558,012

 

 

 

 

 

 

215

 

 

103

 

 

558,330

Professional Services

 

 

 

1,100,940

 

 

 

 

 

 

 

 

 

 

1,100,940

Real Estate Management & Development

 

 

 

66,780

 

 

 

 

 

 

 

 

 

 

66,780

Semiconductors & Semiconductor Equipment

 

 

 

24,969

 

 

 

 

 

 

 

 

 

 

24,969

Software

 

 

 

3,301,633

 

 

 

 

 

 

 

 

 

 

3,301,633

Specialty Retail

 

 

 

418,487

 

 

 

 

 

 

 

 

 

 

418,487

Technology Hardware, Storage & Peripherals

 

 

 

471,529

 

 

 

 

 

 

 

 

13,750

 

 

485,279

Textiles, Apparel & Luxury Goods

 

 

 

375,963

 

 

 

 

 

 

 

 

 

 

375,963

Trading Companies & Distributors

 

 

 

191,890

 

 

 

 

 

 

 

 

90

 

 

191,980

Transportation Infrastructure

 

 

 

442,279

 

 

 

 

 

 

 

 

 

 

442,279

Wireless Telecommunication Services

 

 

 

93,633

 

 

 

 

 

 

 

 

 

 

93,633

Total

 

 

$

24,310,842

 

$

33,700

 

 $

45,544

 

 $

6,255

 

 $

18,084

 

 $

24,414,425

 

 

 

 

 

See notes to consolidated financial statements

142


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

(35) The following shows the composition of the Company’s portfolio at fair value by investment type, industry and region as of December 31, 2025:

Industry

 

First Lien - Secured Debt

 

Second Lien - Secured Debt

 

Unsecured Debt

 

Preferred Equity

 

Common Equity

 

Total

 

% of Net Assets

Aerospace & Defense

 

 $

780,305

 

 $

 

 $

 

 $

 

 $

 

 $

780,305

 

5.3%

Air Freight & Logistics

 

 

14,888

 

 

 

 

 

 

 

 

 

 

14,888

 

0.1%

Automobile Components

 

 

265,223

 

 

 

 

 

 

 

 

 

 

265,223

 

1.8%

Banks

 

 

235,975

 

 

 

 

35,077

 

 

 

 

 

 

271,052

 

1.8%

Beverages

 

 

40,027

 

 

 

 

 

 

 

 

 

 

40,027

 

0.3%

Building Products

 

 

516,956

 

 

 

 

 

 

 

 

 

 

516,956

 

3.5%

Capital Markets

 

 

474,987

 

 

 

 

 

 

 

 

 

 

474,987

 

3.2%

Chemicals

 

 

149,200

 

 

 

 

 

 

 

 

126

 

 

149,326

 

1.0%

Commercial Services & Supplies

 

 

1,455,724

 

 

5,235

 

 

 

 

49

 

 

28

 

 

1,461,036

 

9.9%

Communications Equipment

 

 

268,612

 

 

 

 

 

 

 

 

1,193

 

 

269,805

 

1.8%

Construction & Engineering

 

 

329,697

 

 

 

 

 

 

 

 

138

 

 

329,835

 

2.2%

Construction Materials

 

 

25,075

 

 

 

 

 

 

 

 

 

 

25,075

 

0.2%

Consumer Staples Distribution & Retail

 

 

460,169

 

 

 

 

 

 

 

 

 

 

460,169

 

3.1%

Containers & Packaging

 

 

175,687

 

 

 

 

 

 

 

 

 

 

175,687

 

1.2%

Distributors

 

 

59,451

 

 

 

 

 

 

 

 

 

 

59,451

 

0.4%

Diversified Consumer Services

 

 

1,021,121

 

 

 

 

 

 

 

 

 

 

1,021,121

 

6.9%

Diversified REITs

 

 

30,672

 

 

 

 

 

 

 

 

 

 

30,672

 

0.2%

Diversified Telecommunication Services

 

 

295,215

 

 

 

 

 

 

 

 

 

 

295,215

 

2.0%

Electric Utilities

 

 

201,273

 

 

 

 

 

 

 

 

 

 

201,273

 

1.4%

Electrical Equipment

 

 

25,850

 

 

 

 

 

 

 

 

 

 

25,850

 

0.2%

Electronic Equipment, Instruments & Components

 

 

67,037

 

 

 

 

 

 

 

 

 

 

67,037

 

0.5%

Energy Equipment & Services

 

 

47,251

 

 

 

 

 

 

 

 

 

 

47,251

 

0.3%

Entertainment

 

 

192,589

 

 

 

 

 

 

 

 

 

 

192,589

 

1.3%

Financial Services

 

 

1,683,766

 

 

 

 

 

 

7,115

 

 

 

 

1,690,881

 

11.4%

Food Products

 

 

40,208

 

 

 

 

 

 

 

 

92

 

 

40,300

 

0.3%

Gas Utilities

 

 

30,313

 

 

 

 

 

 

 

 

 

 

30,313

 

0.2%

Ground Transportation

 

 

153,962

 

 

 

 

 

 

 

 

 

 

153,962

 

1.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements

143


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

Industry

 

First Lien - Secured Debt

 

Second Lien - Secured Debt

 

Unsecured Debt

 

Preferred Equity

 

Common Equity

 

Total

 

% of Net Assets

Health Care Equipment & Supplies

 

 $

263,925

 

 $

 

 $

 

 $

 

 $

 

 $

263,925

 

1.8%

Health Care Providers & Services

 

 

1,732,905

 

 

 

 

 

 

 

 

 

 

1,732,905

 

11.7%

Health Care Technology

 

 

587,582

 

 

 

 

 

 

 

 

 

 

587,582

 

4.0%

Hotels, Restaurants & Leisure

 

 

1,008,465

 

 

 

 

10,418

 

 

 

 

 

 

1,018,883

 

6.9%

Household Durables

 

 

201,715

 

 

 

 

 

 

 

 

 

 

201,715

 

1.4%

Household Products

 

 

107,885

 

 

 

 

 

 

 

 

119

 

 

108,004

 

0.7%

Independent Power & Renewable Electricity Producers

 

 

28,707

 

 

 

 

30

 

 

 

 

 

 

28,737

 

0.2%

Industrial Conglomerates

 

 

 

 

 

 

 

 

 

 

112

 

 

112

 

0.0%

Insurance

 

 

1,111,724

 

 

 

 

 

 

49

 

 

 

 

1,111,773

 

7.5%

Interactive Media & Services

 

 

335,382

 

 

 

 

 

 

 

 

 

 

335,382

 

2.3%

IT Services

 

 

305,013

 

 

 

 

 

 

 

 

48

 

 

305,061

 

2.1%

Leisure Products

 

 

184,484

 

 

 

 

 

 

 

 

 

 

184,484

 

1.2%

Life Sciences Tools & Services

 

 

375,184

 

 

 

 

 

 

 

 

 

 

375,184

 

2.5%

Machinery

 

 

429,693

 

 

 

 

 

 

 

 

 

 

429,693

 

2.9%

Media

 

 

887,940

 

 

 

 

 

 

 

 

 

 

887,940

 

6.0%

Multi-Utilities

 

 

25,530

 

 

 

 

 

 

 

 

 

 

25,530

 

0.2%

Oil, Gas & Consumable Fuels

 

 

126,151

 

 

 

 

 

 

 

 

 

 

126,151

 

0.9%

Paper & Forest Products

 

 

22,472

 

 

 

 

 

 

 

 

 

 

22,472

 

0.2%

Personal Care Products

 

 

551,171

 

 

 

 

 

 

 

 

 

 

551,171

 

3.7%

Pharmaceuticals

 

 

560,191

 

 

 

 

 

 

180

 

 

228

 

 

560,599

 

3.8%

Professional Services

 

 

1,119,483

 

 

 

 

 

 

 

 

 

 

1,119,483

 

7.6%

Real Estate Management & Development

 

 

66,160

 

 

 

 

 

 

 

 

 

 

66,160

 

0.4%

Semiconductors & Semiconductor Equipment

 

 

25,000

 

 

 

 

 

 

 

 

 

 

25,000

 

0.2%

Software

 

 

3,322,016

 

 

 

 

 

 

 

 

 

 

3,322,016

 

22.5%

Specialty Retail

 

 

434,273

 

 

 

 

 

 

 

 

 

 

434,273

 

2.9%

Technology Hardware, Storage & Peripherals

 

 

470,999

 

 

 

 

 

 

 

 

13,749

 

 

484,748

 

3.3%

Textiles, Apparel & Luxury Goods

 

 

375,679

 

 

 

 

 

 

 

 

 

 

375,679

 

2.5%

Trading Companies & Distributors

 

 

192,184

 

 

 

 

 

 

 

 

160

 

 

192,344

 

1.3%

Transportation Infrastructure

 

 

453,571

 

 

 

 

 

 

 

 

 

 

453,571

 

3.1%

Wireless Telecommunication Services

 

 

94,765

 

 

 

 

 

 

 

 

 

 

94,765

 

0.7%

Total

 

 $

24,441,482

 

 $

5,235

 

 $

45,525

 

 $

7,393

 

 $

15,993

 

 $

24,515,628

 

166.0%

% of Net Assets

 

 

165.5%

 

 

0.0%

 

 

0.3%

 

 

0.1%

 

 

0.1%

 

 

166.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements

144


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

 

Industry Classification

 

Percentage of Total Investments (at Fair Value) as of December 31, 2025

Software

 

13.6%

Health Care Providers & Services

 

7.1%

Financial Services

 

6.9%

Commercial Services & Supplies

 

6.0%

Insurance

 

4.5%

Hotels, Restaurants & Leisure

 

4.2%

Professional Services

 

4.6%

Diversified Consumer Services

 

4.2%

Aerospace & Defense

 

3.2%

Entertainment

 

0.8%

Health Care Technology

 

2.4%

Pharmaceuticals

 

2.3%

Personal Care Products

 

2.2%

Technology Hardware, Storage & Peripherals

 

2.0%

Building Products

 

2.1%

Capital Markets

 

1.9%

Media

 

3.6%

Consumer Staples Distribution & Retail

 

1.9%

Specialty Retail

 

1.8%

Transportation Infrastructure

 

1.9%

Machinery

 

1.8%

Textiles, Apparel & Luxury Goods

 

1.5%

Life Sciences Tools & Services

 

1.5%

Banks

 

1.1%

Interactive Media & Services

 

1.4%

Construction & Engineering

 

1.3%

IT Services

 

1.2%

Diversified Telecommunication Services

 

1.2%

Communications Equipment

 

1.1%

 

 

 

 

 

See notes to consolidated financial statements

145


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

 

Industry Classification

 

Percentage of Total Investments (at Fair Value) as of December 31, 2025

Automobile Components

 

1.1%

Health Care Equipment & Supplies

 

1.1%

Household Durables

 

0.8%

Trading Companies & Distributors

 

0.8%

Electric Utilities

 

0.8%

Leisure Products

 

0.8%

Containers & Packaging

 

0.7%

Ground Transportation

 

0.6%

Chemicals

 

0.6%

Household Products

 

0.4%

Oil, Gas & Consumable Fuels

 

0.5%

Wireless Telecommunication Services

 

0.4%

Electronic Equipment, Instruments & Components

 

0.3%

Real Estate Management & Development

 

0.3%

Distributors

 

0.2%

Energy Equipment & Services

 

0.2%

Diversified REITs

 

0.1%

Food Products

 

0.2%

Beverages

 

0.0%

Gas Utilities

 

0.1%

Independent Power & Renewable Electricity Producers

 

0.1%

Electrical Equipment

 

0.1%

Multi-Utilities

 

0.1%

Construction Materials

 

0.1%

Semiconductors & Semiconductor Equipment

 

0.1%

Paper & Forest Products

 

0.1%

Air Freight & Logistics

 

0.1%

Industrial Conglomerates

 

0.0%

Total

 

100.00%

 

 

 

 

 

 

 

See notes to consolidated financial statements

146


Table of Contents

APOLLO DEBT SOLUTIONS BDC

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025

(In thousands, except share data)

 

 

 

Geographic Region

 

Percentage of Total Investments (at Fair Value) as of December 31, 2025

United States

 

78.2%

United Kingdom

 

9.7%

Europe

 

9.4%

Australia

 

1.3%

Canada

 

0.8%

Asia

 

0.4%

Caribbean

 

0.2%

 

See notes to consolidated financial statements

147


Table of Contents

 

APOLLO DEBT SOLUTIONS BDC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(In thousands, except share and per share data)

(Unaudited)

Note 1. Organization

Apollo Debt Solutions BDC (the "Company," "ADS," "we," "us" or "our"), a Delaware statutory trust formed on December 4, 2020, is a closed-end, externally managed, diversified management investment company that has elected to be regulated as a business development company ("BDC") under the Investment Company Act of 1940, as amended (the "1940 Act"). The Company has elected to be treated for federal income tax purposes, and intends to qualify annually thereafter, as a regulated investment company ("RIC"), as defined under Subchapter M of the Internal Revenue Code of 1986, as amended (the "Code").

Apollo Credit Management, LLC (the "Adviser") is our investment adviser and is an affiliate of Apollo Global Management, Inc. and its consolidated subsidiaries ("AGM" or "Apollo"). The Adviser, subject to the overall supervision of our Board of Trustees (the "Board"), manages the day-to-day operations of the Company and provides investment advisory services to the Company.

Apollo Credit Management, LLC, as our administrator (the "Administrator"), provides, among other things, administrative services and facilities to the Company. Furthermore, the Administrator will offer to provide, on our behalf, managerial assistance to those portfolio companies to which we are required to provide such assistance.

Our investment objective is to generate current income and, to a lesser extent, long-term capital appreciation. The Company seeks to invest primarily in private credit opportunities in directly originated assets, including loans and other debt securities, made to or issued by large private U.S. borrowers, which ADS generally defines as companies with more than $75 million in earnings before interest, taxes, depreciation and amortization ("EBITDA"), as may be adjusted for market disruptions, mergers and acquisitions-related charges and synergies, and other items. While most of the Company’s investments will be in private U.S. companies (subject to compliance with BDC regulatory requirement to invest at least 70% of its assets in private U.S. companies), we also expect to invest from time to time in European and other non-U.S. companies. The investment portfolio may also include other interests such as corporate bonds, common stock, preferred stock, warrants or options, which generally would be obtained as part of providing a broader financing solution. Under normal circumstances, we will invest directly or indirectly at least 80% of our total assets (net assets plus borrowings for investment purposes) in debt instruments of varying maturities.

Note 2. Significant Accounting Policies

The following is a summary of the significant accounting and reporting policies used in preparing the consolidated financial statements.

Basis of Presentation

The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") pursuant to the requirements on Form 10-Q, ASC 946, Financial Services — Investment Companies ("ASC 946"), and Articles 6, 10 and 12 of Regulation S-X. In the opinion of management, all adjustments, which are of a normal recurring nature, considered necessary for the fair statement of the consolidated financial statements for the periods presented, have been included.

Under the 1940 Act, ASC 946, and the regulations pursuant to Article 6 of Regulation S-X, we are precluded from consolidating any entity other than another investment company or an operating company which provides substantially all of its services to benefit us. All intercompany balances and transactions have been eliminated.

These financial statements should be read in conjunction with the audited financial statements and accompanying notes thereto included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2025.

Use of Estimates

The preparation of consolidated financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities at the date of the consolidated financial statements and the reported amounts of income, expenses, gains and losses during the reported periods. Changes in the economic environment, financial markets, credit worthiness of our portfolio companies and any other parameters used in determining these estimates could cause actual results to differ materially.

Consolidation

As provided under Regulation S-X and ASC 946, the Company will not consolidate its investment in a company other than an investment company subsidiary or a controlled operating company whose business consists of providing services to the Company. Accordingly, the Company consolidated the results of the Company’s wholly-owned subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation.

As of June 30, 2026, the Company's consolidated subsidiaries were Cardinal Funding LLC, Mallard Funding LLC, Grouse Funding LLC, Warbler Funding LLC, Toucan Funding LLC, Bald Eagle Funding LLC, ADS CLO 1 LLC, ADL CLO 1 LLC, ADS CLO 2 LLC, ADL CLO 2 LLC, ADS Lender LLC, ADS Holdings (Lux) S.à.r.l., ADS Hera SPV LLC, ADS Presidio SPV LLC, ADS Aoide SPV LLC and ADS Apollonia SPV LLC.

 

148


Table of Contents

 

Cash and Cash Equivalents, including Foreign Currency

The Company defines cash equivalents as securities that are readily convertible into known amounts of cash and near maturity, that they present insignificant risk of changes in value because of changes in interest rates. Generally, only securities with a maturity of three months or less from the date of purchase would qualify, with limited exceptions. The Company deems that certain money market funds, U.S. Treasury bills, repurchase agreements, and other high-quality, short-term debt securities would qualify as cash equivalents.

Cash and cash equivalents are carried at cost, which approximates fair value. Cash and cash equivalents held as of June 30, 2026 and December 31, 2025 were $857,638 and $498,557, respectively, of which $407,895 and $227,502, respectively, were held in money market funds.

Investments Transactions

Investments are recognized when we assume an obligation to acquire a financial instrument and assume the risks for gains and losses related to that instrument. Investments are derecognized when we assume an obligation to sell a financial instrument and forego the risks for gains or losses related to that instrument. Specifically, we record all security transactions on a trade date basis. Amounts for investments recognized or derecognized but not yet settled are reported as a receivable for investments sold and a payable for investments purchased, respectively, in the Consolidated Statements of Assets and Liabilities.

Fair Value Measurements

The Company follows guidance in ASC 820, Fair Value Measurement ("ASC 820"), where fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value measurements are determined within a framework that establishes a three-tier hierarchy which maximizes the use of observable market data and minimizes the use of unobservable inputs to establish a classification of fair value measurements for disclosure purposes. Inputs refer broadly to the assumptions that market participants would use in pricing the asset or liability, including assumptions about risk, such as the risk inherent in a particular valuation technique used to measure fair value using a pricing model and/or the risk inherent in the inputs for the valuation technique. Inputs may be observable or unobservable. Observable inputs reflect the assumptions market participants would use in pricing the asset or liability based on market data obtained from sources independent of the Company. Unobservable inputs reflect the Company’s own assumptions about the assumptions market participants would use in pricing the asset or liability based on the information available. The inputs or methodology used for valuing assets or liabilities may not be an indication of the risks associated with investing in those assets or liabilities.

ASC 820 classifies the inputs used to measure these fair values into the following hierarchy:


Level 1: Quoted prices in active markets for identical assets or liabilities, accessible by us at the measurement date.


Level 2: Quoted prices for similar assets or liabilities in active markets, or quoted prices for identical or similar assets or liabilities in markets that are not active, or other observable inputs other than quoted prices.


Level 3: Unobservable inputs for the asset or liability.

In all cases, the level in the fair value hierarchy within which the fair value measurement in its entirety falls has been determined based on the lowest level of input that is significant to the fair value measurement. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to each investment. The level assigned to the investment valuations may not be indicative of the risk or liquidity associated with investing in such investments. Because of the inherent uncertainties of valuation, the values reflected in the consolidated financial statements may differ materially from the values that would be received upon an actual disposition of such investments.

Investment Valuation Process

The Board has designated the Adviser as its "valuation designee" pursuant to Rule 2a-5 under the 1940 Act, and in that role the Adviser is responsible for performing fair value determinations relating to all of the Company's investments, including periodically assessing and managing any material valuation risks and establishing and applying fair value methodologies, in accordance with valuation policies and procedures that have been approved by the Board. The Adviser, as "valuation designee," is responsible for determining the fair value of our portfolio investments, subject to the oversight of the Board.

In calculating the value of our total assets, we value investments for which market quotations are readily available at such market quotations if they are deemed to represent fair value. Debt and equity securities that are not publicly traded or whose market price is not readily available or whose market quotations are not deemed to represent fair value are valued at fair value as determined in good faith by or under the direction of the Adviser. Market quotations may be deemed not to represent fair value in certain circumstances where the Adviser reasonably believes that facts and circumstances applicable to an issuer, a seller or purchaser or the market for a particular security causes current market quotes not to reflect the fair value of the security. Examples of these events could include cases in which material events are announced after the close of the market on which a security is primarily traded, when a security trades infrequently causing a quoted purchase or sale price to become stale or in the event of a "fire sale" by a distressed seller.

If and when market quotations are deemed not to represent fair value, we typically utilize independent third party valuation firms to assist us in determining fair value. Accordingly, such investments go through our multi-step valuation process as described below. The Adviser engages multiple independent valuation firms based on a review of each firm’s expertise and relevant experience in valuing certain securities.

149


Table of Contents

 

In each case, our independent valuation firms consider observable market inputs together with significant unobservable inputs in arriving at their valuation recommendations for such Level 3 categorized assets.

With respect to investments for which market quotations are not readily available or when such market quotations are deemed not to represent fair value, our Adviser undertakes a multi-step valuation process each quarter, as described below:

(1)
Independent valuation firms engaged conduct independent appraisals and assessments for all the investments they have been engaged to review. If an independent valuation firm is not engaged during a particular quarter, the valuation may be conducted by the Adviser;
(2)
At least each quarter, the valuation will be reassessed and updated by the Adviser or an independent valuation firm to reflect company specific events and latest market data;
(3)
Preliminary valuation conclusions are then documented and discussed with senior management of our Adviser;
(4)
The Adviser discusses valuations and determines in good faith the fair value of each investment in our portfolio based on the input of the applicable independent valuation firm; and
(5)
For Level 3 investments entered into within the current quarter, the cost (purchase price adjusted for accreted original issue discount/amortized premium) or any recent comparable trade activity on the security investment shall be considered to reasonably approximate the fair value of the investment, provided that no material change has since occurred in the issuer’s business, significant inputs or the relevant environment.

Investments are valued utilizing a market approach, an income approach, or both approaches, as appropriate. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities (including a business). The income approach uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. During the three months ended June 30, 2026, there were no significant changes to the Company’s valuation techniques and related inputs considered in the valuation process.

Derivative Instruments

The Company recognizes all derivative instruments as assets or liabilities at fair value in its consolidated financial statements.

Derivative instruments are measured in terms of the notional contract amount and derive their value based upon one or more underlying instruments. Derivative instruments are subject to various risks similar to non-derivative instruments including market, credit, liquidity, interest rate, foreign currency and operational risks. The Company manages these risks on an aggregate basis as part of its risk management process. The derivatives may require the Company to pay or receive an upfront fee or premium. These upfront fees or premiums are carried forward as cost or proceeds to the derivatives.

Currency Swaps

The Company uses currency swaps to mitigate the value of portfolio securities denominated in particular currencies against fluctuations in relative value or to gain or reduce exposure to certain currencies. In a currency swap, the Company agrees with counterparties to exchange one currency for another at specified dates in the future at a specified exchange rate. The Company does not utilize hedge accounting with respect to currency swaps and as such, the Company recognizes its currency swaps at fair value with changes included in the net unrealized appreciation (depreciation) on the Consolidated Statements of Operations.

Foreign Currency Forward Contracts

The Company uses foreign currency forward contracts to reduce the Company's exposure to fluctuations in the value of foreign currencies. In a foreign currency forward contract, the Company agrees to receive or deliver a fixed quantity of one currency for another at a pre-determined price at a future date. Foreign currency forward contracts are marked-to-market at the applicable forward rate. Unrealized appreciation (depreciation) on foreign currency forward contracts are recorded within derivative assets or derivative liabilities on the Consolidated Statements of Assets and Liabilities by counterparty on a net basis, not taking into account collateral posted which is recorded separately, if applicable. Purchases and settlements of foreign currency forward contracts having the same settlement date and counterparty are generally settled net and any realized gains or losses are recognized on the settlement date. The Company does not utilize hedge accounting with respect to foreign currency forward contracts and as such, the Company recognizes its foreign currency forward contracts at fair value with changes included in the net unrealized appreciation (depreciation) on the Consolidated Statements of Operations.

Interest Rate Swaps

The Company uses interest rate swaps to hedge some or all of the Company's fixed rate debt. The Company has designated each interest rate swap held as the hedging instrument in an effective hedge accounting relationship, and therefore the periodic payments and receipts are recognized as components of interest expense in the Consolidated Statements of Operations. Depending on the nature of the balance at period end, the fair value of the interest rate swap is either included as an other asset or other liability on the Company's Consolidated Statements of Assets and Liabilities. The change in fair value of the interest rate swap is offset by a change in the carrying value of the fixed rate debt. Any amounts paid to the counterparty to cover collateral obligations under the terms of the interest rate swap agreement are included in other assets or other liabilities and accrued expenses on the Company's Consolidated Statements of Assets and Liabilities. Please see Note 5 to the Company's Consolidated Financial Statements for additional details.

 

150


Table of Contents

 

Options

 

The Company may enter into options as part of its risk management activities. These instruments are recorded at fair value on the Consolidated Statements of Assets and Liabilities, with changes in fair value recognized in net unrealized appreciation (depreciation) within derivative instruments on the Consolidated Statements of Operations. The Company does not apply hedge accounting to these instruments.

Offsetting Assets and Liabilities

The Company has elected to offset cash collateral against the fair value of derivative contracts. The fair values of these derivatives are presented on a net basis in the Consolidated Statements of Assets and Liabilities when, and only when, they are with the same counterparty, the Company has the legal right to offset the recognized amounts, and it intends to either settle on a net basis or realize the asset and settle the liability simultaneously.

Valuation of Other Financial Assets and Financial Liabilities

ASC 825, Financial Instruments, permits an entity to choose, at specified election dates, to measure certain assets and liabilities at fair value (the "Fair Value Option"). We have not elected the Fair Value Option to report selected financial assets and financial liabilities. Debt issued by the Company is reported at amortized cost adjusted for fair value fluctuations of interest rate swaps in qualifying hedge accounting relationships (see Notes 5 and 6 to the consolidated financial statements). The carrying value of all other financial assets and liabilities approximates fair value due to their short maturities or their close proximity of the originations to the measurement date.

Realized Gains or Losses

Security transactions are accounted for on a trade date basis. Realized gains or losses on investments are calculated by using the specific identification method. Securities that have been called by the issuer are recorded at the call price on the call effective date.

Investment Income Recognition

Interest Income

Interest income is recorded on an accrual basis and includes the accretion of discounts and amortizations of premiums. Discounts from and premiums to par value on debt investments purchased are accreted/amortized into interest income over the life of the respective security using the effective interest method. The amortized cost of debt investments represents the original cost, including loan origination fees and upfront fees received that are deemed to be an adjustment to yield, adjusted for the accretion of discounts and amortization of premiums, if any. Upon prepayment of a loan or debt security, any prepayment premiums, unamortized upfront loan origination fees and unamortized discounts are recorded as interest income in the current period.

PIK Income

The Company may have loans in its portfolio that contain payment-in-kind ("PIK") provisions. PIK investments offer issuers the option at each payment date of making payments in cash or in additional securities. PIK income computed at the contractual rate is accrued into income, which is included in interest income in the Company’s Consolidated Statements of Operations, and reflected as interest receivable up to the capitalization date. When additional securities are received, they typically have the same terms, including maturity dates and interest rates as the original securities issued. On these payment dates, the Company capitalizes the accrued interest or dividends receivable (reflecting such amounts as the basis in the additional securities received). PIK generally becomes due at maturity of the investment or upon the investment being called by the issuer. To maintain the Company’s status as a RIC, this non-cash source of income must be paid out to shareholders in the form of dividends, even though the Company has not yet collected cash.

If at any point the Company believes PIK is not fully expected to be realized, the investment generating PIK will be placed on non-accrual status. When a PIK investment is placed on non-accrual status, the accrued, uncapitalized interest or dividends are reversed from the related receivable through interest or dividend income, respectively. The Company does not reverse previously capitalized PIK interest or dividends. Upon capitalization, PIK is subject to the fair value estimates associated with their related investments. PIK investments on non-accrual status are restored to accrual status if the Company believes that PIK is expected to be realized.

Dividend Income

Dividend income on preferred equity securities is recorded on the accrual basis to the extent that such amounts are payable by the portfolio company and are expected to be collected. Dividend income on common equity securities is recorded on the record date for private portfolio companies or on the ex-dividend date for publicly-traded portfolio companies.

Fee Income

The Company may receive various fees in the ordinary course of business such as structuring, consent, waiver, amendment, syndication fees as well as fees for managerial assistance rendered by the Company to the portfolio companies. Such fees are recognized as income when earned or the services are rendered.

151


Table of Contents

 

Non-Accrual Income

Loans are generally placed on non-accrual status when there is reasonable doubt that principal or interest will be collected in full. Accrued interest is generally reversed when a loan is placed on non-accrual status. Additionally, any original issue discount and market discount are no longer accreted to interest income as of the date the loan is placed on non-accrual status. Interest payments received on non-accrual loans may be recognized as income or applied to principal depending upon management’s judgment regarding collectability. Non-accrual loans are restored to accrual status when past due principal and interest is paid current and, in management’s judgment, are likely to remain current. Management may make exceptions to this treatment and determine to not place a loan on non-accrual status if the loan has sufficient collateral value and is in the process of collection.

As of June 30, 2026, 0.8% of total investments at amortized cost, or 0.4% of total investments at fair value, were on non-accrual status. As of December 31, 2025, 0.8% of total investments at amortized cost, or 0.3% of total investments at fair value, were on non-accrual status.

Expenses

Expenses include management fees, performance-based incentive fees, interest expense, insurance expenses, administrative service fees, legal fees, trustees’ fees, audit and tax service expenses, third-party valuation fees and other general and administrative expenses. Expenses are recognized on an accrual basis.

Offering Expenses

Costs associated with the offering of the Company’s shares are capitalized as "deferred offering costs" on the Consolidated Statements of Assets and Liabilities and amortized over a twelve-month period from incurrence. These expenses consist primarily of legal fees and other costs incurred in connection with the Company’s continuous offering.

Deferred Financing Costs and Debt Issuance Costs

Deferred financing and debt issuance costs represent fees and other direct incremental costs incurred in connection with the Company’s borrowings. These expenses are deferred and amortized into interest expense over the life of the related debt instrument using the straight-line method. Debt issuance costs related to any issuance of installment debt or notes are presented net against the outstanding debt balance of the related security.

Foreign Currency Translations

The accounting records of the Company are maintained in U.S. dollars. All assets and liabilities denominated in foreign currencies are translated into U.S. dollars based on the foreign exchange rate on the date of valuation. The Company does not separate foreign exchange impacts from market price fluctuations in its operating results. The Company’s investments in foreign securities may involve certain risks, including without limitation: foreign exchange restrictions, expropriation, taxation or other political, social or economic risks, all of which could affect the market and/or credit risk of the investment. In addition, changes in the relationship of foreign currencies to the U.S. dollar can significantly affect the value of these investments and therefore the earnings of the Company.

Allocation of Income, Expenses, Gains and Losses

Income, expenses (other than those attributable to a specific class), gains and losses are allocated to each class of shares based upon the relative proportion of net assets represented by such class. Operating expenses directly attributable to a specific class are charged against the operations of that class.

Distributions

Distributions to common shareholders are recorded on the record date. The amount to be paid out as a distribution is determined by the Board and will depend on the Company's earnings, financial condition, maintenance of our tax treatment as a RIC, compliance with applicable BDC regulations and such factors as the Board may deem relevant from time to time. Although the gross distribution per share is generally equivalent for each share class, the net distribution for each share class is reduced for any class specific expenses, including distribution and servicing fees, if any.

Share Repurchases

In connection with the Company’s share repurchase program, the cost of shares repurchased is charged to net assets on the trade date.

Federal and State Income Taxes

We have elected to be treated as a RIC under the Code and operate in a manner so as to qualify for the tax treatment applicable to RICs. To qualify as a RIC, the Company must (among other requirements) meet certain source-of-income and asset diversification requirements and timely distribute to its shareholders at least 90% of its investment company taxable income as defined by the Code, for each year. The Company (among other requirements) has made and intends to continue to make the requisite distributions to its shareholders, which will generally relieve the Company from corporate-level income taxes. For income tax purposes, distributions made to shareholders are reported as ordinary income, capital gains, non-taxable return of capital, or a combination thereof. The tax character of distributions paid to shareholders through June 30, 2026 may include return of capital, however, the exact amount cannot be determined at this point. The final determination of the tax character of distributions will not be made until we file Form 1099 for the tax year ending December 31, 2026. The character of income and gains that we will distribute is determined in accordance with income tax regulations that may differ from GAAP. Book and tax basis differences relating to shareholder dividend and distributions and other permanent book and tax difference are reclassified to paid-in capital.

152


Table of Contents

 

If we do not distribute (or are not deemed to have distributed) at least 98% of our annual ordinary income and 98.2% of our capital gain net income for the 1-year period ending on October 31 of such calendar year, we will generally be required to pay excise tax equal to 4% of the amount by which 98% of our annual ordinary income and 98.2% of our capital gains exceed the distributions from such taxable income for the year. To the extent that we determine that our estimated current year annual taxable income will be in excess of estimated current year dividend distributions from such taxable income, we accrue excise taxes, if any, on estimated undistributed taxable income.

If we fail to satisfy the annual distribution requirement or otherwise fail to qualify as a RIC in any taxable year, we would be subject to tax on all of our taxable income at regular corporate rates. Distributions would generally be taxable to our individual and other non-corporate taxable shareholders as ordinary dividend income eligible for the reduced maximum rate applicable to qualified dividend income to the extent of our current and accumulated earnings and profits provided certain holding period and other requirements are met. Subject to certain limitation under the Code, corporate distributions would be eligible for the dividend-received deduction. To qualify again to be taxed as a RIC in a subsequent year, we would be required to distribute to our shareholders our accumulated earnings and profits attributable to non RIC years. In addition, if we failed to qualify as a RIC for a period greater than two taxable years, then, in order to qualify as a RIC in a subsequent year, we would be required to elect to recognize and pay tax on any net built-in gain (the excess of aggregate gain, including items of income, over aggregate loss that would have been realized if we had been liquidated) or, alternatively, be subject to taxation on such built-in gain recognized for a period of five years.

We follow ASC 740, Income Taxes ("ASC 740"). ASC 740 provides guidance for how uncertain tax positions should be recognized, measured, presented, and disclosed in the consolidated financial statements. ASC 740 requires the evaluation of tax positions taken or expected to be taken in the course of preparing our tax returns to determine whether the tax positions are "more-likely-than-not" of being sustained by the applicable tax authority. Tax positions not deemed to meet the more-likely-than-not threshold are recorded as a tax benefit or expense in the current year. Penalties or interest, if applicable, that may be assessed relating to income taxes would be classified as other operating expenses in the consolidated financial statements. As of June 30, 2026, there were no uncertain tax positions and no amounts accrued for interest or penalties. Management’s determinations regarding ASC 740 may be subject to review and adjustment at a later date based upon factors including, but not limited to, an on-going analysis of tax laws, regulations and interpretations thereof. Although we file both federal and state income tax returns, our major tax jurisdiction is federal.

Segment Reporting

 

The Company adopted Financial Accounting Standards Board ("FASB") Accounting Standards Update 2023-07, "Segment Reporting (Topic 280) - Improvements to Reportable Segment Disclosures" ("ASU 2023-07"). An operating segment is defined as a component of a public entity that engages in business activities from which it may recognize revenues and incur expenses, has operating results that are regularly reviewed by the public entity’s chief operating decision maker ("CODM") to make decisions about resources to be allocated to the segment and assess its performance, and has discrete financial information available. The Company operates under one operating segment and reporting unit, investment management. The CODM is the chief executive officer of the Company, who is responsible for determining the Company’s investment strategy, capital allocation, expense structure, and significant transactions impacting the Company. Key metrics include, but are not limited to, net investment income and net increase in net assets resulting from operations that is reported on the Consolidated Statements of Operations, fair value of investments as disclosed on the Consolidated Schedule of Investments, as well as distributions made to the Company’s shareholders.

Income Taxes

The Company has adopted FASB Accounting Standards Update 2023-09, "Income Taxes (Topic 740): Improvements to Income Tax Disclosures" ("ASU 2023-09"). ASU 2023-09 requires additional disaggregated disclosures on the entity’s effective tax rate reconciliation and additional details on income taxes paid. ASU 2023-09 is effective on a prospective basis, with the option for retrospective application, for annual periods beginning after December 15, 2024 and early adoption is permitted. The adoption of ASU 2023-09 did not have a material impact on the Company's consolidated financial statements.

Recent Accounting Pronouncements

Income Statement - Reporting Comprehensive Income

In November 2024, the FASB issued Accounting Standard Update 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40) ("ASU 2024-03"). The amendments in ASU 2024-03 improve financial reporting by requiring that public business entities disclose additional information about specific expense categories in the notes to financial statements at interim and annual reporting periods. This information generally is not presented in the consolidated financial statements today. The amendments in ASU 2024-03 are effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Early adoption is permitted. The Company does not expect the adoption of ASU 2024-03 to have a material impact on its year-end financial statements.

 

 

 

153


Table of Contents

 

Advisory Agreement

On July 22, 2021, the Company entered into an advisory agreement (the "Initial Advisory Agreement") with the Adviser, pursuant to which the Adviser will manage the Company on a day-to-day basis. The Adviser is responsible for originating prospective investments, conducting research and due diligence investigations on potential investments, analyzing investment opportunities, negotiating and structuring the Company’s investments and monitoring its investments and portfolio companies on an ongoing basis.

On March 14, 2024, the Company and the Adviser entered into an amended and restated investment advisory agreement (the "Second Amended and Restated Advisory Agreement"), which amended and restated the Initial Advisory Agreement. The Second Amended and Restated Advisory Agreement altered the Initial Advisory Agreement by removing certain "sunset" provisions that previously stated that certain requirements of the North American Securities Administrators Association ("NASAA") Omnibus Guidelines would no longer apply if the Company's shares become covered securities within the meaning of Section 18 of the Securities Act of 1933, as amended, clarified that the Adviser would be responsible for any fees incurred if the Adviser terminated the Second Amended and Restated Advisory Agreement and amended certain provisions to clarify compliance with NASAA Omnibus Guidelines. No other changes were made to the Initial Advisory Agreement.

On March 13, 2025, the Company and the Adviser entered into an amended and restated advisory agreement (the "Third Amended and Restated Advisory Agreement" and, together with the Initial Advisory Agreement and Second Amended and Restated Advisory Agreement, the "Advisory Agreement"), which amended and restated the Second Amended and Restated Advisory Agreement. The Third Amended and Restated Advisory Agreement alters the Second Amended and Restated Advisory Agreement by revising the indemnification provisions. No other changes were made to the Second Amended and Restated Advisory Agreement.

The Advisory Agreement was effective for an initial two-year term and thereafter will continue for successive annual periods provided that such continuance is specifically approved annually by a majority of the Board or by the holders of a majority of the Company’s outstanding voting securities and, in each case, a majority of the independent trustees. The Company may terminate the Advisory Agreement, without payment of any penalty, upon 60 days’ written notice. The Advisory Agreement will automatically terminate in the event of its assignment within the meaning of the 1940 Act and related SEC guidance and interpretations. On August 6, 2026, the Advisory Agreement was renewed and continued for an additional one-year period.

The Company pays the Adviser a fee for its services under the Advisory Agreement consisting of two components, a base management fee and an incentive fee. The cost of both the base management fee and the incentive fee will ultimately be borne by the shareholders. Substantial additional fees and expenses may also be charged by the Administrator to the Company, which is an affiliate of the Adviser.

Base Management Fee

The base management fee is payable monthly in arrears at an annual rate of 1.25% of the value of the Company’s net assets as of the beginning of the first calendar day of the applicable month. For purposes of the Advisory Agreement, net assets means our total assets less liabilities determined on a consolidated basis in accordance with U.S. GAAP. For the first calendar month in which the Company had operations, net assets was measured as the beginning net assets as of the date on which the Company broke escrow for the initial offering.

Incentive Fee

The incentive fee consists of two components that are independent of each other, with the result that one component may be payable even if the other is not. A portion of the incentive fee is based on a percentage of our income and a portion is based on a percentage of our capital gains, each as described below.

A. Incentive Fee based on Income

The portion based on our income is based on Pre-Incentive Fee Net Investment Income Returns. "Pre-Incentive Fee Net Investment Income Returns" means, as the context requires, either the dollar value of, or percentage rate of return on the value of net assets at the end of the immediate preceding quarter from, interest income, dividend income and any other income (including any other fees (other than fees for providing managerial assistance), such as commitment, origination, structuring, diligence and consulting fees or other fees that are received from portfolio companies) accrued during the calendar quarter, minus operating expenses accrued for the quarter (including the base management fee, expenses payable under the Administration Agreement entered into between the Company and the Administrator, and any interest expense or fees on any credit facilities or outstanding debt and dividends paid on any issued and outstanding preferred shares, but excluding the incentive fee and any distribution and/or shareholder servicing fees).

Pre-Incentive Fee Net Investment Income Returns include, in the case of investments with a deferred interest feature (such as original issue discount, debt instruments with PIK interest and zero coupon securities), accrued income that has not yet been received in cash. Pre-Incentive Fee Net Investment Income Returns do not include any realized capital gains, realized capital losses or unrealized capital appreciation or depreciation. The impact of expense support payments and recoupments are also excluded from Pre-Incentive Fee Net Investment Income Returns.

Pre-Incentive Fee Net Investment Income Returns, expressed as a rate of return on the value of the Company’s net assets at the end of the immediate preceding quarter, is compared to a "hurdle rate" of return of 1.25% per quarter (5.0% annualized).

 

154


Table of Contents

 

The Company pays its Adviser an income based incentive fee with respect to the Company’s Pre-Incentive Fee Net Investment Income Returns in each calendar quarter as follows:

No incentive fee based on Pre-Incentive Fee Net Investment Income Returns in any calendar quarter in which Pre-Incentive Fee Net Investment Income Returns do not exceed the hurdle rate of 1.25% per quarter (5.0% annualized);
100% of the dollar amount of Pre-Incentive Fee Net Investment Income Returns with respect to that portion of such Pre-Incentive Fee Net Investment Income Returns, if any, that exceeds the hurdle rate but is less than a rate of return of 1.43% (5.72% annualized). This "catch-up" portion is meant to provide the Adviser with approximately 12.5% of Pre-Incentive Fee Net Investment Income Returns as if a hurdle rate did not apply if this net investment income exceeds 1.43% in any calendar quarter; and
12.5% of the dollar amount of Pre-Incentive Fee Net Investment Income Returns, if any, that exceed a rate of return of 1.43% (5.72% annualized). This reflects that once the hurdle rate is reached and the catch-up is achieved, 12.5% of all Pre-Incentive Fee Net Investment Income Returns thereafter are allocated to the Adviser.

These calculations are pro-rated for any period of less than three months and adjusted for any share issuances or repurchases during the relevant quarter.

B. Incentive Fee based on Cumulative Net Realized Gains

The second component of the Incentive Fee, the Capital Gains Incentive Fee, is payable at the end of each calendar year in arrears. The amount payable equals 12.5% of cumulative realized capital gains from inception through the end of such calendar, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid incentive fee on capital gains as calculated in accordance with GAAP. Each year, the fee paid for the capital gains incentive fee is net of the aggregate amount of any previously paid capital gains incentive fee for all prior periods. We will accrue, but will not pay, a capital gains incentive fee with respect to unrealized appreciation because a capital gains incentive fee would be owed to the Adviser if we were to sell the relevant investment and realize a capital gain.

For the three and six months ended June 30, 2026, the Company recognized $45,623 and $92,569 respectively, of management fees.

For the three and six months ended June 30, 2025, the Company recognized $39,815 and $73,231 respectively, of management fees.

For the three and six months ended June 30, 2026, the Company recognized $44,329 and $87,397 respectively, of incentive fees based on income and $0 and $0, respectively, of incentive fees based on cumulative net realized gains/(losses).

For the three and six months ended June 30, 2025, the Company recognized $37,660 and $70,223, respectively, of incentive fees based on income and $0 and $(915), respectively, of incentive fees based on cumulative net realized gains/(losses).

As of June 30, 2026 and December 31, 2025, management fee payables were $15,148 and $16,434, respectively, and performance-based incentive fees payable were $44,329 and $44,714, respectively.

Fees From Affiliates

From time-to-time various affiliates of Adviser are involved in transactions whereby certain fees, including but not limited to, structuring, underwriting, arrangement, placement, syndication, advisory or similar services (collectively, "Capital Solution services") are earned and rebated back to the Company. These fees are accounted for as "Other Income" in the Consolidated Statements of Operations. For the three and six months ended June 30, 2026, the Company received $360 and $3,287, respectively, in fee rebates from affiliates related to Capital Solution services. For the three and six months ended June 30, 2025, the Company received $815 and $6,480, respectively, in fee rebates from affiliates related to Capital Solution services.

Administration Agreement

On July 22, 2021, the Company entered into an Administration Agreement (the "Initial Administration Agreement") with the Administrator. On March 13, 2025, the Company and the Administrator entered into an amended and restated administration agreement (the "Amended and Restated Administration Agreement" and, together with the Initial Administration Agreement, the "Administration Agreement"), which amended and restated the Initial Administration Agreement. The Amended and Restated Administration Agreement alters the Initial Administration Agreement by revising the reimbursement and indemnification provisions. No other changes were made to the Initial Administration Agreement. Under the terms of the Administration Agreement, the Administrator will provide, or oversee the performance of, administrative and compliance services, including, but not limited to, maintaining financial records, overseeing the calculation of net asset value ("NAV"), compliance monitoring (including diligence and oversight of other service providers), preparing reports to shareholders and reports filed with the SEC, preparing materials and coordinating meetings of the Board, managing the payment of expenses and the performance of administrative and professional services rendered by others and providing office space, equipment and office services. The Company will reimburse the Administrator for the costs and expenses incurred by the Administrator in performing its obligations under the Administration Agreement. Such reimbursement will include the Company’s allocable portion of compensation and other expenses incurred by the Administrator in performing its administrative obligations under the Administration Agreement, including but not limited to: (i) the Company’s chief compliance officer, chief financial officer and their respective staffs; (ii) investor relations, legal, operations and other non-investment professionals at the Administrator that perform duties for the Company; and (iii) any internal audit group personnel of AGM or any of its affiliates, subject to the limitations described in Advisory and Administration Agreements. In addition, pursuant to the terms of the Administration Agreement, the Administrator may delegate its obligations under the Administration Agreement to an affiliate or to a third party and the Company will reimburse the Administrator for any services performed by such affiliate or third party.

The Administrator hired a sub-administrator to assist in the provision of administrative services. The sub-administrator will receive compensation for its sub-administrative services under a sub-administration agreement.

155


Table of Contents

 

Unless earlier terminated as described below, the Administration Agreement was effective for an initial two-year term and will remain in effect from year-to-year thereafter if approved annually by a majority of the Board or by the holders of a majority of the Company’s outstanding voting securities and, in each case, a majority of the independent trustees. The Company may terminate the Administration Agreement, without payment of any penalty, upon 60 days’ written notice. On August 6, 2026, the Administration Agreement was renewed and continued for an additional one-year period.

Sub-Administration Agreement

On January 6, 2022, the Administrator entered into a sub-administration agreement (the "Sub-Administration Agreement") with State Street Bank and Trust Company. The sub-administrator will receive compensation for its sub-administrative services under the Sub-Administration Agreement.

Affiliated Service Platform

In February 2025, the Company engaged Alchelyst Holdings LLC ("Alchelyst"), formerly known as Lyra Client Solutions Holdings, LLC, an end-to-end client service platform affiliated with Apollo. Alchelyst provides administration, data management, trade operations, investor onboarding and servicing, technology and other similar services to institutional, global wealth, global family office and retail investors.

Intermediary Manager Agreement

On November 10, 2021, the Company entered into an Intermediary Manager Agreement (the "Intermediary Manager Agreement") with Apollo Global Securities, LLC. (the "Intermediary Manager"), an affiliate of the Adviser, which is a broker-dealer registered with the SEC and a member of Financial Industry Regulatory Authority, Inc. ("FINRA"). Under the terms of the Intermediary Manager Agreement, the Intermediary Manager will serve as the intermediary manager for the Company’s public offering of its Common Shares. The Intermediary Manager will be entitled to receive distribution and/or shareholder servicing fees monthly in arrears at an annual rate of 0.85% of the value of the Company’s net assets attributable to Class S shares as of the beginning of the first calendar day of the month. The Intermediary Manager will be entitled to receive distribution and/or shareholder servicing fees monthly in arrears at an annual rate of 0.25% of the value of the Company’s net assets attributable to Class D shares as of the beginning of the first calendar day of the month. No distribution and/or shareholding servicing fees will be paid with respect to Class I shares. The distribution and/or shareholder servicing fees will be payable to the Intermediary Manager, but the Intermediary Manager anticipates that all or a portion of the shareholder servicing fees will be retained by, or reallowed (paid) to, participating broker-dealers.

The Company will cease paying the distribution and/or shareholder servicing fees on the Class S shares and Class D shares on the earlier to occur of the following: (i) a listing of Class I shares, (ii) a merger or consolidation with or into another entity, or the sale or other disposition of all or substantially all of the Company’s assets or (iii) the date following the completion of the primary portion of our offering on which, in the aggregate, underwriting compensation from all sources in connection with the offering, including the distribution and/or shareholder servicing fees and other underwriting compensation, is equal to 10% of the gross proceeds from the primary offering. In addition, the Company will cease paying the distribution and/or shareholder servicing fees on any Class S shares and Class D shares in a shareholder’s account at the end of the month in which the Intermediary Manager in conjunction with the transfer agent determines that total brokerage commissions and distribution and/or shareholder servicing fees paid with respect to any such shares held by such shareholder within such account would exceed, in the aggregate, 10% of the gross proceeds from the sale of such shares. At the end of such month, such Class S shares or Class D shares will convert into a number of Class I shares (including any fractional shares), with an equivalent aggregate NAV as such share.

The Intermediary Manager Agreement may be terminated at any time, without the payment of any penalty, by vote of a majority of the Company’s trustees who are not "interested persons", as defined in the 1940 Act, of the Company and who have no direct or indirect financial interest in the operation of the Company’s distribution plan or the Intermediary Manager Agreement or by vote a majority of the outstanding voting securities of the Company, on not more than 60 days’ written notice to the Intermediary Manager or the Adviser. The Intermediary Manager Agreement will automatically terminate in the event of its assignment, as defined in the 1940 Act.

 

156


Table of Contents

 

Distribution and Servicing Plan

On July 22, 2021, the Board approved a distribution and servicing plan (the "Distribution and Servicing Plan"). On November 11, 2025, the Board approved continuing the Distribution and Servicing Plan. The following table shows the shareholder servicing and/or distribution fees the Company will pay the Intermediary Manager with respect to the Class S shares, Class D shares and Class I shares on an annualized basis as a percentage of the Company’s NAV for such class. No shareholder servicing and/or distribution fees will be paid with respect to Class I shares. The shareholder servicing and/or distribution is paid monthly in arrears, calculated using the NAV of the applicable class as of the beginning of the first calendar day of the month.

Subject to FINRA and other limitations on underwriting compensation, the Company will pay a shareholder servicing and/or distribution fee equal to 0.85% per annum of the Company’s net assets attributable to Class S shares as of the beginning of the first calendar day of the month and a shareholder servicing and/or distribution fee equal to 0.25% per annum of the Company’s net assets attributable to Class D shares as of the beginning of the first calendar day of the month.

 

 

Shareholder Servicing and/or Distribution
Fee as a % of NAV

Class S shares

 

0.85%

Class D shares

 

0.25%

Class I shares

 

—%

The shareholder servicing and/or distribution fees is paid monthly in arrears, calculated using the NAV of the applicable class as of the beginning of the first calendar day of the month and subject to FINRA and other limitations on underwriting compensation.

For the three and six months ended June 30, 2026, the Company accrued distribution and shareholder servicing fees of $6,128 and $12,343, respectively, which were attributable to Class S shares. For the three and six months ended June 30, 2026 the Company accrued distribution and shareholder servicing fees of $13 and $25, respectively, which were attributable to Class D shares.

For the three and six months ended June 30, 2025, the Company accrued distribution and shareholder servicing fees of $5,385 and $10,091, respectively, which were attributable to Class S shares. For the three and six months ended June 30, 2025 the Company accrued distribution and shareholder servicing fees of $7 and $13, respectively, which were attributable to Class D shares.

The shareholder servicing and/or distribution fees are similar to sales commissions. The distribution and servicing expenses borne by the participating brokers may be different from and substantially less than the amount of shareholder servicing and/or distribution fees charged. The Intermediary Manager will reallow (pay) all or a portion of the shareholder servicing and/or distribution fees to participating brokers and servicing brokers for ongoing shareholder services performed by such brokers, and will waive shareholder servicing and/or distribution fees to the extent a broker is not eligible to receive it for failure to provide such services. All or a portion of the shareholder servicing and/or distribution fee may be used to pay for sub-transfer agency, sub-accounting and certain other administrative services that are not required to be paid pursuant to the shareholder servicing and/or distribution fees under FINRA rules. The Company also may pay for these sub-transfer agency, sub- accounting and certain other administrative services outside of the shareholder servicing and/or distribution fees and its Distribution and Servicing Plan. Because the shareholder servicing and/or distribution fees with respect to Class S shares and Class D shares are calculated based on the aggregate NAV for all of the outstanding shares of each such class, it reduces the NAV with respect to all shares of each such class, including shares issued under the Company’s distribution reinvestment plan.

Eligibility to receive the shareholder servicing and/or distribution fee is conditioned on a broker providing the following ongoing services with respect to the Class S shares or Class D shares: assistance with recordkeeping, answering investor inquiries regarding us, including regarding distribution payments and reinvestments, helping investors understand their investments upon their request, and assistance with share repurchase requests. If the applicable broker is not eligible to receive the shareholder servicing and/or distribution fee due to failure to provide these services, the Intermediary Manager will waive the shareholder servicing fee and/or distribution that broker would have otherwise been eligible to receive. The shareholder servicing and/or distribution fees are ongoing fees that are not paid at the time of purchase.

Expense Support and Conditional Reimbursement Agreement

The Company entered into an expense support and conditional reimbursement agreement (the "Expense Support Agreement") with the Adviser. The Adviser may elect to pay certain expenses (each, an "Expense Payment"), provided that no portion of the payment will be used to pay any interest or distributions and/or shareholder servicing fees of the Company. Any Expense Payment that the Adviser has committed to pay must be paid by the Adviser to the Company in any combination of cash or other immediately available funds no later than forty-five days after such commitment was made in writing, and/or offset against amounts due from the Company to the Adviser or its affiliates.

 

157


Table of Contents

 

Following any calendar month in which Available Operating Funds (as defined below) exceed the cumulative distributions accrued to the Company’s shareholders based on distributions declared with respect to record dates occurring in such calendar month (the amount of such excess being hereinafter referred to as "Excess Operating Funds"), the Company shall pay such Excess Operating Funds, or a portion thereof, to the Adviser until such time as all Expense Payments made by the Adviser to the Company within three years prior to the last business day of such calendar month have been reimbursed. Any payments required to be made by the Company shall be referred to herein as a "Reimbursement Payment." "Available Operating Funds" means the sum of (i) net investment company taxable income (including net short-term capital gains reduced by net long-term capital losses), (ii) net capital gains (including the excess of net long-term capital gains over net short-term capital losses) and (iii) dividends and other distributions paid on account of investments in portfolio companies (to the extent such amounts listed in clause (iii) are not included under clauses (i) and (ii) above).

No Reimbursement Payment for any month will be made if: (1) the "Effective Rate of Distributions Per Share" (as defined below) declared by the Company at the time of such Reimbursement Payment is less than the Effective Rate of Distributions Per Share at the time the Expense Payment was made to which such Reimbursement Payment relates, or (2) our "Operating Expense Ratio" (as defined below) at the time of such Reimbursement Payment is greater than the Operating Expense Ratio at the time the Expense Payment was made to which such Reimbursement Payment relates. Pursuant to the Expense Support Agreement, "Effective Rate of Distributions Per Share" means the annualized rate (based on a 365 day year) of regular cash distributions per share exclusive of returns of capital, distribution rate reductions due to distribution and shareholder fees, and declared special dividends or special distributions, if any. The "Operating Expense Ratio" is calculated by dividing operating expenses, less organizational and offering expenses, base management and incentive fees owed to Adviser, and interest expense, by our net assets.

The Company’s obligation to make a Reimbursement Payment shall automatically become a liability of the Company on the last business day of the applicable calendar month, except to the extent the Adviser has waived its right to receive such payment for the applicable month.

Co-Investment Activity

The Company, the Adviser and certain affiliates received an exemptive order from the SEC on May 14, 2025 (the "Order"), that permits us, among other things, to co-invest with other funds and accounts managed by the Adviser or its affiliates, subject to certain conditions. Certain types of negotiated co-investments may be made only in accordance with the Order from the SEC permitting the Company to do so. Pursuant to the requirements of the Order, the Board, including a "required majority" (as defined in Section 57(o) of the 1940 Act) of the Independent Trustees, has approved co-investment policies and procedures describing how the Fund will comply with the Order. Further, the Adviser has adopted policies and procedures (the "Adviser Allocation Policy") which is designed to reasonably ensure that investment opportunities are allocated fairly and equitably among affiliated funds over time and in a manner that is consistent with applicable laws, rules and regulations. Pursuant to the Adviser Allocation Policy, the Company will be given the opportunity to participate in any investments that fall within certain criteria established by the Adviser. The Company may determine to participate or not to participate, depending on whether the Adviser determines that the investment is appropriate for the Company (e.g., based on investment strategy). If the Adviser determines that the investment is not appropriate for us, the investment will not be allocated to us.

As of June 30, 2026, the Company’s co-investment holdings were 39.4% of the portfolio or $9,997,210, measured at fair value. On a cost basis, 39.3% of the portfolio or $10,084,325 were co-investments.

As of December 31, 2025, the Company’s co-investment holdings were 39.6% of the portfolio or $9,699,301, measured at fair value. On a cost basis, 39.5% of the portfolio or $9,651,981 were co-investments.

 

158


Table of Contents

 

Note 4. Investments

Fair Value Measurement and Disclosures

The following table shows the composition of our investments as of June 30, 2026 with the fair value disaggregated into the three levels of the fair value hierarchy in accordance with ASC 820:

 

 

 

 

 

 

 

 

 

Fair Value Hierarchy

 

 

Cost

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

First Lien Secured Debt

 

 $

25,528,593

 

 $

25,259,847

 

 $

 

 $

5,170,893

 

 $

20,088,954

Second Lien Secured Debt

 

 

 

 

 

 

 

 

 

 

Unsecured Debt

 

 

29,762

 

 

29,250

 

 

 

 

14,310

 

 

14,940

Common Equity/Interests

 

 

75,244

 

 

69,156

 

 

 

 

202

 

 

68,954

Preferred Equity

 

 

9,344

 

 

8,982

 

 

 

 

 

 

8,982

Total Investments before Cash Equivalents

 

 $

25,642,943

 

 $

25,367,235

 

 $

 

 $

5,185,405

 

 $

20,181,830

Money Market Fund

 

 $

407,895

 

 $

407,895

 

 $

407,895

 

 $

 

 $

Total Cash Equivalents

 

 $

407,895

 

 $

407,895

 

 $

407,895

 

 $

 

 $

Total Investments after Cash Equivalents

 

 $

26,050,838

 

 $

25,775,130

 

 $

407,895

 

 $

5,185,405

 

 $

20,181,830

Interest rate swaps

 

 $

 

 $

(31,364)

 

 $

 

 $

(31,364)

 

 

Options (Swaptions and Binary Options)

 

 

 

 

2,207

 

 

 

 

2,207

 

 

Foreign currency forward transactions

 

 

 

 

88,591

 

 

 

 

88,591

 

 

Total Assets and Liabilities at Fair Value

 

 $

26,050,838

 

 $

25,834,564

 

 $

407,895

 

 $

5,244,839

 

 $

20,181,830

The following table shows the composition of our investments as of December 31, 2025, with the fair value disaggregated into the three levels of the fair value hierarchy in accordance with ASC 820:

 

 

 

 

 

 

 

 

 

Fair Value Hierarchy

 

 

Cost

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

First Lien Secured Debt

 

 $

24,310,842

 

 $

24,441,482

 

 $

 

 $

5,843,088

 

 $

18,598,394

Second Lien Secured Debt

 

 

33,700

 

 

5,235

 

 

 

 

5,235

 

 

Unsecured Debt

 

 

45,544

 

 

45,525

 

 

 

 

10,448

 

 

35,077

Common Equity/Interests

 

 

18,084

 

 

15,993

 

 

 

 

 

 

15,993

Preferred Equity

 

 

6,255

 

 

7,393

 

 

 

 

 

 

7,393

Total Investments before Cash Equivalents

 

 $

24,414,425

 

 $

24,515,628

 

 $

 

 $

5,858,771

 

 $

18,656,857

Money Market Fund

 

 $

227,502

 

 $

227,502

 

 $

227,502

 

 $

 

 $

Total Cash Equivalents

 

 $

227,502

 

 $

227,502

 

 $

227,502

 

 $

 

 $

Total Investments after Cash Equivalents

 

 $

24,641,927

 

 $

24,743,130

 

 $

227,502

 

 $

5,858,771

 

 $

18,656,857

Currency Swaps

 

 $

 

 $

7,947

 

 $

 

 $

7,947

 

 $

Interest rate swaps

 

 

 

 

56,888

 

 

 

 

56,888

 

 

Foreign currency forward transactions

 

 

 

 

(27,819)

 

 

 

 

(27,819)

 

 

Total Assets and Liabilities at Fair Value

 

 $

24,641,927

 

 $

24,780,146

 

 $

227,502

 

 $

5,895,787

 

 $

18,656,857

 

 

159


Table of Contents

 

 

The following table shows changes in the fair value of our Level 3 investments during the three months ended June 30, 2026:

 

 

Three Months Ended June 30, 2026

 

 

First Lien Secured Debt (2)

 

Second Lien Secured Debt (2)

 

Unsecured Debt

 

Common Equity/Interests

 

Preferred Equity

 

Total

Fair value as of March 31, 2026

 

 $

20,119,100

 

 $

 

 $

49,435

 

 $

60,946

 

 $

10,976

 

 $

20,240,457

Net realized gains (losses)

 

 

(14,708)

 

 

 

 

 

 

 

 

46

 

 

(14,662)

Net change in unrealized gains (losses)

 

 

(32,594)

 

 

 

 

232

 

 

(3,656)

 

 

(146)

 

 

(36,164)

Net amortization on investments

 

 

11,752

 

 

 

 

16

 

 

 

 

 

 

11,768

Purchases, including capitalized PIK (3)

 

 

1,760,126

 

 

 

 

457

 

 

11,664

 

 

400

 

 

1,772,647

Sales (3)

 

 

(1,189,514)

 

 

 

 

(35,200)

 

 

 

 

(2,294)

 

 

(1,227,008)

Transfers out of Level 3 (1)

 

 

(565,208)

 

 

 

 

 

 

 

 

 

 

(565,208)

Transfers into Level 3 (1)

 

 

 

 

 

 

 

 

 

 

 

 

Fair value as of June 30, 2026

 

 $

20,088,954

 

$

 

$

14,940

 

$

68,954

 

$

8,982

 

$

20,181,830

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in unrealized gains (losses) on Level 3 investments still held as of June 30, 2026

 

 $

(31,994)

 

$

 

$

242

 

$

(3,655)

 

$

(147)

 

$

(35,554)

 

(1)
Transfers out (if any) of Level 3 are due to an increase in the quantity and reliability of broker quotes obtained and transfers into (if any) Level 3 are due to a decrease in the quantity and reliability of broker quotes obtained as assessed by the Adviser. Transfers are assumed to have occurred at the end of the period. There were no transfers between Level 1 and Level 2 fair value measurements during the periods shown.
(2)
Includes unfunded commitments measured at fair value of $(59,120).
(3)
Includes reorganizations and restructuring of investments.

 

The following table shows changes in the fair value of our Level 3 investments during the six months ended June 30, 2026:

 

 

Six Months Ended June 30, 2026

 

 

First Lien Secured Debt (2)

 

Second Lien Secured Debt (2)

 

Unsecured Debt

 

Common Equity/Interests

 

Preferred Equity

 

Total

Fair value as of December 31, 2025

 

 $

18,598,394

 

 $

 

 $

35,077

 

 $

15,993

 

 $

7,393

 

 $

18,656,857

Net realized gains (losses)

 

 

(16,797)

 

 

 

 

 

 

 

 

46

 

 

(16,751)

Net change in unrealized gains (losses)

 

 

(334,666)

 

 

 

 

128

 

 

(3,006)

 

 

(1,502)

 

 

(339,046)

Net amortization on investments

 

 

22,836

 

 

 

 

94

 

 

 

 

 

 

22,930

Purchases, including capitalized PIK (3)

 

 

3,667,796

 

 

 

 

14,841

 

 

57,160

 

 

5,339

 

 

3,745,136

Sales (3)

 

 

(1,601,638)

 

 

 

 

(35,200)

 

 

 

 

(2,294)

 

 

(1,639,132)

Transfers out of Level 3 (1)

 

 

(246,971)

 

 

 

 

 

 

(1,193)

 

 

 

 

(248,164)

Transfers into Level 3 (1)

 

 

 

 

 

 

 

 

 

 

 

 

Fair value as of June 30, 2026

 

 $

20,088,954

 

 $

 

 $

14,940

 

 $

68,954

 

 $

8,982

 

 $

20,181,830

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in unrealized gains (losses) on Level 3 investments still held as of June 30, 2026

 

 $

(334,732)

 

 $

 

 $

89

 

 $

(3,006)

 

 $

(1,502)

 

 $

(339,151)

 

 

(1)
Transfers out (if any) of Level 3 are due to an increase in the quantity and reliability of broker quotes obtained and transfers into (if any) Level 3 are due to a decrease in the quantity and reliability of broker quotes obtained as assessed by the Adviser. Transfers are assumed to have occurred at the end of the period. There were no transfers between Level 1 and Level 2 fair value measurements during the periods shown.
(2)
Includes unfunded commitments measured at fair value of $(59,120).
(3)
Includes reorganizations and restructuring of investments.

 

160


Table of Contents

 

The following table shows changes in the fair value of our Level 3 investments during the three months ended June 30, 2025:

 

 

Three Months Ended June 30, 2025

 

 

First Lien Secured Debt (2)

 

Second Lien Secured Debt (2)

 

Unsecured Debt

 

Common Equity/Interests

 

Preferred Equity

 

Total

Fair value as of March 31, 2025

 

 $

12,774,315

 

 $

3,462

 

 $

 

 $

966

 

 $

6,483

 

 $

12,785,226

Net realized gains (losses)

 

 

14,149

 

 

(34,504)

 

 

 

 

 

 

 

 

(20,355)

Net change in unrealized gains (losses)

 

 

179,632

 

 

36,691

 

 

 

 

2,427

 

 

451

 

 

219,202

Net amortization on investments

 

 

7,386

 

 

29

 

 

 

 

 

 

 

 

7,415

Purchases, including capitalized PIK (3)

 

 

3,185,808

 

 

 

 

 

 

3,406

 

 

9

 

 

3,189,223

Sales (3)

 

 

(1,626,623)

 

 

(5,679)

 

 

 

 

 

 

 

 

(1,632,302)

Transfers out of Level 3 (1)

 

 

 

 

 

 

 

 

 

 

 

 

Transfers into Level 3 (1)

 

 

 

 

 

 

 

 

 

 

 

 

Fair value as of June 30, 2025

 

 $

14,534,667

 

 $

 

 $

 

 $

6,799

 

 $

6,944

 

 $

14,548,410

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in unrealized gains (losses) on Level 3 investments still held as of June 30, 2025

 

 $

181,862

 

 $

 

 $

 

 $

2,427

 

 $

450

 

 $

184,739

 

(1)
Transfers out (if any) of Level 3 are due to an increase in the quantity and reliability of broker quotes obtained and transfers into (if any) Level 3 are due to a decrease in the quantity and reliability of broker quotes obtained as assessed by the Adviser. Transfers are assumed to have occurred at the end of the period. There were no transfers between Level 1 and Level 2 fair value measurements during the periods shown.
(2)
Includes unfunded commitments measured at fair value of $(46,746).
(3)
Includes reorganizations and restructuring of investments.

The following table shows changes in the fair value of our Level 3 investments during the six months ended June 30, 2025:

 

 

Six Months Ended June 30, 2025

 

 

First Lien Secured Debt (2)

 

Second Lien Secured Debt (2)

 

Unsecured Debt

 

Common Equity/Interests

 

Preferred Equity

 

Total

Fair value as of December 31, 2024

 

 $

11,191,530

 

 $

5,723

 

 $

 

 $

833

 

 $

6,428

 

 $

11,204,514

Net realized gains (losses)

 

 

18,834

 

 

(33,842)

 

 

 

 

 

 

 

 

(15,008)

Net change in unrealized gains (losses)

 

 

244,376

 

 

31,087

 

 

 

 

2,421

 

 

445

 

 

278,329

Net amortization on investments

 

 

14,482

 

 

 

 

 

 

 

 

 

 

14,482

Purchases, including capitalized PIK (3)

 

 

5,845,752

 

 

 

 

 

 

3,545

 

 

71

 

 

5,849,368

Sales (3)

 

 

(2,314,861)

 

 

(2,968)

 

 

 

 

 

 

 

 

(2,317,829)

Transfers out of Level 3 (1)

 

 

(465,446)

 

 

 

 

 

 

 

 

 

 

(465,446)

Transfers into Level 3 (1)

 

 

 

 

 

 

 

 

 

 

 

 

Fair value as of June 30, 2025

 

 $

14,534,667

 

 $

 

 $

 

 $

6,799

 

 $

6,944

 

 $

14,548,410

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in unrealized gains (losses) on Level 3 investments still held as of June 30, 2025

 

 $

226,302

 

 $

 

 $

 

 $

2,422

 

 $

444

 

 $

229,168

 

(1)
Transfers out (if any) of Level 3 are due to an increase in the quantity and reliability of broker quotes obtained and transfers into (if any) Level 3 are due to a decrease in the quantity and reliability of broker quotes obtained as assessed by the Adviser. Transfers are assumed to have occurred at the end of the period. There were no transfers between Level 1 and Level 2 fair value measurements during the periods shown.
(2)
Includes unfunded commitments measured at fair value of $(46,746).
(3)
Includes reorganizations and restructuring of investments.

 

 

161


Table of Contents

 

The following tables summarize the significant unobservable inputs the Company used to value its investments categorized within Level 3 as of June 30, 2026 and December 31, 2025. In addition to the techniques and inputs noted in the tables below, according to our valuation policy we may also use other valuation techniques and methodologies when determining our fair value measurements. The below table is not intended to be all-inclusive, but rather provide information on the significant unobservable inputs as they relate to the Company’s determination of fair values.

The unobservable inputs used in the fair value measurement of our Level 3 investments as of June 30, 2026 were as follows:

 

 

 

 

Quantitative Information about Level 3 Fair Value Measurements

Asset Category

 

Fair Value

 

Valuation Techniques/Methodologies

Unobservable Input

Range

Weighted Average (1)

First Lien Secured Debt

$

18,965,417

 

Discounted Cash Flow

Discount Rate

2.6%

-

58.0%

9.8%

 

 

891,210

 

Transactional Value

Cost

N/A

 

N/A

N/A

 

 

232,327

 

Asset Recoverability

Recoverability %

0.0%

-

100.0%

51.6%

Unsecured Debt

 

14,940

 

Discounted Cash Flow

Discount Rate

14.0%

-

14.0%

14.0%

Common Equity/Interests

 

15,362

 

Market Comparable Technique

Comparable Multiple

0.1x

-

38.5x

12.8x

 

 

52,492

 

Discounted Cash Flow

Discount Rate

15.1%

-

18.9%

16.5%

 

 

101

 

Transactional Value

Cost

N/A

 

N/A

N/A

 

 

972

 

Asset Recoverability

Recoverability %

48.5%

-

48.5%

48.5%

 

 

27

 

Asset Recoverability

Estimated Proceeds

N/A

 

N/A

N/A

Preferred Equity

 

50

 

Asset Recoverability

Estimated Proceeds

N/A

 

N/A

N/A

 

 

3,805

 

Market Comparable Technique

Comparable Multiple

0.7x

-

38.5x

16.1x

 

 

5,127

 

Discounted Cash Flow

Discount Rate

11.6%

-

13.1%

12.4%

Total Level 3 Investments

$

20,181,830

 

 

 

 

 

 

 

(1)
The weighted average information is generally derived by assigning each disclosed unobservable input a proportionate weight based on the fair value of the related investment. For the commodity price unobservable input, the weighted average price is an undiscounted price based upon the estimated production level from the underlying reserves.

The unobservable inputs used in the fair value measurement of our Level 3 investments as of December 31, 2025 were as follows:

 

 

 

 

Quantitative Information about Level 3 Fair Value Measurements

Asset Category

 

Fair Value

 

Valuation Techniques/Methodologies

Unobservable Input

Range

Weighted Average (1)

First Lien Secured Debt

$

16,295,125

 

Discounted Cash Flow

Discount Rate

6.1%

-

48.2%

9.0%

 

 

2,250,700

 

Transactional Value

Cost

N/A

 

N/A

N/A

 

 

45,807

 

Asset Recoverability

Recoverability %

0.0%

-

100.0%

55.5%

 

 

6,762

 

Market Comparable Technique

Comparable Multiple

0.5x

-

9.0x

4.8x

Unsecured Debt

 

35,077

 

Transactional Value

Cost

N/A

 

N/A

N/A

Common Equity/Interests

 

2,140

 

Market Comparable Technique

Comparable Multiple

1.3x

-

20.0x

11.7x

 

 

13,853

 

Transactional Value

Cost

N/A

 

N/A

N/A

Preferred Equity

 

99

 

Transactional Value

Cost

N/A

 

N/A

N/A

 

 

131

 

Market Comparable Technique

Comparable Multiple

1.3x

-

16.5x

8.9x

 

 

7,163

 

Discounted Cash Flow

Discount Rate

11.6%

-

12.6%

12.1%

Total Level 3 Investments

$

18,656,857

 

 

 

 

 

 

 

(1)
The weighted average information is generally derived by assigning each disclosed unobservable input a proportionate weight based on the fair value of the related investment. For the commodity price unobservable input, the weighted average price is an undiscounted price based upon the estimated production level from the underlying reserves.

 

162


Table of Contents

 

The significant unobservable inputs used in the fair value measurement of the Company’s debt and equity securities are primarily EBITDA comparable multiples and market discount rates. The Company typically uses EBITDA comparable multiples on its equity securities to determine the fair value of investments. The Company uses market discount rates for debt securities to determine if the effective yield on a debt security is commensurate with the market yields for that type of debt security. If a debt security’s effective yield is significantly less than the market yield for a similar debt security with a similar credit profile, the resulting fair value of the debt security may be lower. For certain investments where fair value is derived based on a recovery analysis, the Company uses underlying commodity prices from third party market pricing services to determine the fair value and/or recoverable amount, which represents the proceeds expected to be collected through asset sales or liquidation. Further, for certain investments, the Company also considered the probability of future events which are not in management’s control. Significant increases or decreases in any of these inputs in isolation would result in a significantly lower or higher fair value measurement. The significant unobservable inputs used in the fair value measurement of the structured products include the discount rate applied in the valuation models in addition to default and recovery rates applied to projected cash flows in the valuation models. Specifically, when a discounted cash flow model is used to determine fair value, the significant input used in the valuation model is the discount rate applied to present value the projected cash flows. Increases in the discount rate can significantly lower the fair value of an investment; conversely decreases in the discount rate can significantly increase the fair value of an investment. The discount rate is determined based on the market rates an investor would expect for a similar investment with similar risks.

Investment Transactions

For the three and six months ended June 30, 2026, purchases of investments on a trade date basis were $2,659,637 and $5,790,899, respectively.

For the three and six months ended June 30, 2025, purchase of investments on a trade date basis were $4,844,978 and $8,975,826, respectively.

For the three and six months ended June 30, 2026, sales and repayments (including prepayments and unamortized fees) of investments on a trade date basis were $2,431,739 and $4,595,517, respectively.

For the three and six months ended June 30, 2025, sales and repayments (including prepayments and unamortized fees) of investments on a trade date basis were $2,654,285 and $3,959,337, respectively.

PIK Income

The Company holds loans and other investments, including certain preferred equity investments, that have contractual PIK income. PIK income computed at the contractual rate is accrued into income and reflected as receivable up to the capitalization date. During the three and six months ended June 30, 2026, PIK income earned was $20,484 and $36,593, respectively. During the three and six months ended June 30, 2025, PIK income earned was $9,233 and $14,511, respectively.

The following table shows the change in capitalized PIK balance for the three and six months ended June 30, 2026 and 2025:

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2026

 

2025

 

2026

 

2025

PIK balance at beginning of period

$

85,638

 

$

37,811

 

$

70,653

 

$

32,548

PIK income capitalized

 

19,891

 

 

8,694

 

 

34,876

 

 

13,957

PIK capitalized exited from investment sales, repayments, and restructurings

 

(3,668)

 

 

 

 

(3,668)

 

 

PIK income received in cash

 

 

 

 

 

 

 

PIK balance at end of period

$

101,861

 

$

46,505

 

$

101,861

 

$

46,505

 

 

 

 

163


Table of Contents

 

Note 5. Derivative Instruments

In the normal course of business, the Company enters into derivative financial instruments to achieve certain risk management objectives, including managing its interest rate and foreign currency risk exposures.

Certain information related to the Company’s foreign currency forward contracts is presented below as of June 30, 2026:

Counterparty

 

Notional amount to be purchased

 

Notional amount to be sold

 

Settlement Date

 

Fair Value*

 

Balance Sheet Location of Net Amounts

BNP Paribas S.A.

 

A$

4,144

 

$

2,910

 

9/16/2026

 

$

(47)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

BNP Paribas S.A.

 

$

55,021

 

C$

77,676

 

9/16/2026

 

$

120

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

BNP Paribas S.A.

 

90

 

$

114

 

9/16/2026

 

$

(2)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

BNP Paribas S.A.

 

$

258,654

 

221,946

 

9/16/2026

 

$

4,351

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

BNP Paribas S.A.

 

$

1,226,352

 

£

913,023

 

9/16/2026

 

$

15,503

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

BNP Paribas S.A.

 

Skr

10,830

 

$

1,134

 

9/16/2026

 

$

(13)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

BNP Paribas S.A.

 

$

135,811

 

196,131,330

 

8/12/2026

 

$

8,992

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Goldman Sachs International

 

A$

2,698

 

$

1,890

 

9/16/2026

 

$

(26)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Goldman Sachs International

 

$

10,129

 

8,710

 

9/16/2026

 

$

149

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Goldman Sachs International

 

$

4,597

 

£

3,430

 

9/16/2026

 

$

48

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Goldman Sachs International

 

$

3,124

 

¥

497,111

 

9/16/2026

 

$

47

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Morgan Stanley Bank N.A.

 

$

97,187

 

A$

138,543

 

9/16/2026

 

$

1,457

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Morgan Stanley Bank N.A.

 

$

83,223

 

C$

115,661

 

9/16/2026

 

$

1,476

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Morgan Stanley Bank N.A.

 

$

152

 

120

 

9/16/2026

 

$

2

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Morgan Stanley Bank N.A.

 

$

10,490

 

¥

1,668,622

 

9/16/2026

 

$

162

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Morgan Stanley Bank N.A.

 

$

68,694

 

Skr

647,390

 

9/16/2026

 

$

1,681

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Morgan Stanley Bank N.A.

 

Nkr

18,992

 

$

1,993

 

9/16/2026

 

$

(77)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

State Street Bank and Trust Company

 

$

122,544

 

A$

174,915

 

9/16/2026

 

$

1,682

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

State Street Bank and Trust Company

 

$

18,542

 

C$

25,780

 

9/16/2026

 

$

321

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

State Street Bank and Trust Company

 

$

5,566

 

4,396

 

9/16/2026

 

$

84

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

State Street Bank and Trust Company

 

¥

41,926

 

$

264

 

9/16/2026

 

$

(4)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

State Street Bank and Trust Company

 

$

4,262

 

Skr

40,182

 

9/16/2026

 

$

103

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

State Street Bank and Trust Company

 

$

66,849

 

Nkr

637,610

 

9/16/2026

 

$

2,516

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Wells Fargo Bank National Association

 

$

260,732

 

A$

371,738

 

9/16/2026

 

$

3,871

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

 

 

 

164


Table of Contents

 

 

Counterparty

 

Notional amount to be purchased

 

Notional amount to be sold

 

Settlement Date

 

Fair Value*

 

Balance Sheet Location of Net Amounts

Wells Fargo Bank National Association

 

$

13,851

 

C$

19,301

 

9/16/2026

 

$

211

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Wells Fargo Bank National Association

 

$

1,963,782

 

1,685,263

 

9/16/2026

 

$

32,822

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Wells Fargo Bank National Association

 

$

1,153,961

 

£

860,208

 

9/16/2026

 

$

13,154

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Wells Fargo Bank National Association

 

$

519

 

¥

82,511

 

9/16/2026

 

$

8

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

 

 

 

 

 

 

 

 

 

 

$

88,591

 

 

 

 

* Totals may not foot due to rounding.

 

 

 

 

 

165


Table of Contents

 

Certain information related to the Company’s foreign currency forward contracts is presented below as of December 31, 2025:

 

Counterparty

 

Notional amount to be purchased

 

Notional amount to be sold

 

Settlement Date

 

Fair Value*

 

Balance Sheet Location of Net Amounts

BNP Paribas S.A.

 

$

1,165

 

A$

1,753

 

3/18/2026

 

$

(5)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

BNP Paribas S.A.

 

$

3,673

 

C$

5,057

 

3/18/2026

 

$

(25)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

BNP Paribas S.A.

 

90

 

$

113

 

3/18/2026

 

$

1

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

BNP Paribas S.A.

 

$

31,034

 

26,490

 

3/18/2026

 

$

(186)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

BNP Paribas S.A.

 

$

11,698

 

£

8,775

 

3/18/2026

 

$

(124)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Goldman Sachs International

 

A$

2,641

 

$

1,755

 

3/18/2026

 

$

8

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Goldman Sachs International

 

$

10,089

 

8,615

 

3/18/2026

 

$

(64)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Goldman Sachs International

 

$

4,491

 

£

3,370

 

3/18/2026

 

$

(49)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Goldman Sachs International

 

$

3,197

 

¥

495,381

 

3/18/2026

 

$

18

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Morgan Stanley Capital Services LLC

 

$

92,029

 

A$

138,276

 

3/18/2026

 

$

(265)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Morgan Stanley Capital Services LLC

 

$

12,089

 

C$

16,607

 

3/18/2026

 

$

(52)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Morgan Stanley Capital Services LLC

 

$

152

 

120

 

3/18/2026

 

$

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Morgan Stanley Capital Services LLC

 

$

583,494

 

494,488

 

3/18/2026

 

$

703

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Morgan Stanley Capital Services LLC

 

$

188,436

 

£

141,023

 

3/18/2026

 

$

(1,544)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Morgan Stanley Capital Services LLC

 

$

10,780

 

¥

1,662,813

 

3/18/2026

 

$

107

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Morgan Stanley Capital Services LLC

 

$

70,995

 

Skr

653,108

 

3/18/2026

 

$

(181)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

State Street Bank and Trust Company

 

$

115,593

 

A$

173,498

 

3/18/2026

 

$

(210)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

State Street Bank and Trust Company

 

$

19,450

 

C$

26,701

 

3/18/2026

 

$

(70)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

State Street Bank and Trust Company

 

$

5,727

 

4,510

 

3/18/2026

 

$

(6)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

State Street Bank and Trust Company

 

$

222,587

 

189,981

 

3/18/2026

 

$

(1,319)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

State Street Bank and Trust Company

 

$

1,075,135

 

£

806,832

 

3/18/2026

 

$

(11,796)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

State Street Bank and Trust Company

 

$

228

 

¥

35,061

 

3/18/2026

 

$

3

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

State Street Bank and Trust Company

 

$

4,286

 

Skr

39,490

 

3/18/2026

 

$

(18)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

State Street Bank and Trust Company

 

$

61,976

 

Nkr

625,881

 

3/18/2026

 

$

(97)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

 

 

 

 

166


Table of Contents

 

 

Counterparty

 

Notional amount to be purchased

 

Notional amount to be sold

 

Settlement Date

 

Fair Value*

 

Balance Sheet Location of Net Amounts

Wells Fargo Bank National Association

 

$

118,976

 

A$

178,559

 

3/18/2026

 

$

(205)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Wells Fargo Bank National Association

 

$

8,721

 

C$

11,977

 

3/18/2026

 

$

(35)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Wells Fargo Bank National Association

 

$

591,411

 

505,089

 

3/18/2026

 

$

(3,873)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Wells Fargo Bank National Association

 

$

793,928

 

£

595,675

 

3/18/2026

 

$

(8,541)

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

Wells Fargo Bank National Association

 

$

534

 

¥

82,224

 

3/18/2026

 

$

6

 

Unrealized appreciation (depreciation) on foreign currency forward contracts

 

 

 

 

 

 

 

 

 

 

$

(27,819)

 

 

 

 

* Totals may not foot due to rounding.

Certain information related to the Company’s interest rate swaps and currency swaps are presented below as of June 30, 2026:

Counterparty

 

Notional Amount

 

Maturity Date

 

Fair Value*

 

Financial Statement Location of Net Amounts

BNP Paribas S.A.

 

$

325,000

 

4/13/2029

 

$

1,280

 

Other liabilities and accrued expenses

BNP Paribas S.A.

 

$

300,000

 

7/29/2031

 

$

(1,668)

 

Other liabilities and accrued expenses

BNP Paribas S.A.

 

$

400,000

 

7/29/2031

 

$

(534)

 

Other liabilities and accrued expenses

BNP Paribas S.A.

 

$

100,000

 

8/30/2030

 

$

(2,139)

 

Other liabilities and accrued expenses

BNP Paribas S.A.

 

$

375,000

 

6/30/2033

 

$

(1,506)

 

Other liabilities and accrued expenses

Goldman Sachs International

 

$

82,000

 

12/21/2027

 

$

(399)

 

Other liabilities and accrued expenses

Goldman Sachs International

 

$

18,000

 

1/19/2028

 

$

(98)

 

Other liabilities and accrued expenses

Goldman Sachs International

 

90,000

 

9/28/2026

 

$

234

 

Other liabilities and accrued expenses

Goldman Sachs International

 

$

325,000

 

4/13/2029

 

$

1,168

 

Other liabilities and accrued expenses

Goldman Sachs International

 

$

350,000

 

4/13/2029

 

$

(8,073)

 

Other liabilities and accrued expenses

Goldman Sachs International

 

$

375,000

 

6/30/2033

 

$

(1,135)

 

Other liabilities and accrued expenses

SMBC Capital Markets, Inc.

 

$

300,000

 

7/29/2031

 

$

(1,668)

 

Other liabilities and accrued expenses

SMBC Capital Markets, Inc.

 

$

226,000

 

9/28/2026

 

$

217

 

Other liabilities and accrued expenses

SMBC Capital Markets, Inc.

 

$

325,000

 

9/28/2028

 

$

(389)

 

Other liabilities and accrued expenses

SMBC Capital Markets, Inc.

 

$

500,000

 

3/15/2032

 

$

9,533

 

Other liabilities and accrued expenses

U.S. Bank National Association

 

$

400,000

 

8/30/2030

 

$

(4,724)

 

Other liabilities and accrued expenses

U.S. Bank National Association

 

$

400,000

 

12/8/2028

 

$

(6,826)

 

Other liabilities and accrued expenses

U.S. Bank National Association

 

$

750,000

 

1/23/2031

 

$

(12,954)

 

Other liabilities and accrued expenses

Wells Fargo Bank National Association

 

$

300,000

 

3/15/2032

 

$

(1,683)

 

Other liabilities and accrued expenses

 

 

 

 

 

 

 

$

(31,364)

 

 

 

* Totals may not foot due to rounding.

 

167


Table of Contents

 

Certain information related to the Company’s interest rate swaps and currency swaps are presented below as of December 31, 2025:

Counterparty

 

Notional Amount

 

Maturity Date

 

Fair Value*

 

Financial Statement Location of Net Amounts

BNP Paribas S.A.

 

$

325,000

 

4/13/2029

 

$

7,512

 

Other assets

BNP Paribas S.A.

 

$

300,000

 

7/29/2031

 

$

4,190

 

Other assets

BNP Paribas S.A.

 

$

400,000

 

7/29/2031

 

$

7,420

 

Other assets

BNP Paribas S.A.

 

$

100,000

 

8/30/2030

 

$

(424)

 

Other assets

Goldman Sachs International

 

$

82,000

 

12/21/2027

 

$

554

 

Other assets

Goldman Sachs International

 

$

18,000

 

1/19/2028

 

$

120

 

Other assets

Goldman Sachs International

 

90,000

 

9/28/2026

 

$

1,002

 

Other assets

Goldman Sachs International

 

$

325,000

 

4/13/2029

 

$

7,379

 

Other assets

Goldman Sachs International

 

$

350,000

 

4/13/2029

 

$

(3,051)

 

Other assets

SMBC Capital Markets, Inc.

 

$

300,000

 

7/29/2031

 

$

4,190

 

Other assets

SMBC Capital Markets, Inc.

 

$

226,000

 

9/28/2026

 

$

1,180

 

Other assets

SMBC Capital Markets, Inc.

 

$

325,000

 

9/28/2028

 

$

5,078

 

Other assets

SMBC Capital Markets, Inc.

 

$

500,000

 

3/15/2032

 

$

20,327

 

Other assets

U.S. Bank National Association

 

$

400,000

 

8/30/2030

 

$

2,577

 

Other assets

U.S. Bank National Association

 

$

400,000

 

12/8/2028

 

$

(1,166)

 

Other assets

BNP Paribas S.A.

 

$

60,988

 

5/12/2026

 

$

3,404

 

Other assets

Morgan Stanley Capital Services LLC

 

$

81,450

 

5/12/2026

 

$

4,543

 

Other assets

 

 

 

 

 

 

 

$

64,835

 

 

 

* Totals may not foot due to rounding.

Certain information related to the Company's options are presented below as of June 30, 2026:

 

Counterparty

 

Notional Amount

 

Maturity Date

 

Cost*

 

Fair Value*

 

Unrealized (Depreciation)*

 

Financial Statement Location of Net Amounts

BNP Paribas S.A.

 

$

2,050,000

 

3/17/2027

 

$

6,253

 

$

1,236

 

$

(5,017)

 

Other liabilities and accrued expenses

JPMorgan Chase Bank N.A.

 

$

18,000

 

3/17/2027

 

$

1,242

 

$

971

 

$

(271)

 

Other liabilities and accrued expenses

 

 

 

 

 

 

 

$

7,495

 

$

2,207

 

$

(5,288)

 

 

 

* Totals may not foot due to rounding.

The Company’s foreign currency forward contracts and currency swaps are not designated in a qualifying hedge accounting relationship. Net realized and change in unrealized gains and losses for the three and six months ended June 30, 2026 and 2025, for the Company’s foreign currency forward contracts, currency swaps and options, are in the following locations in the Consolidated Statements of Operations:

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

Derivative Instrument

 

Financial Statement Location

 

2026

 

2025

 

2026

 

2025

Foreign currency forward contracts

 

 Net realized gain (loss) on foreign currency forward contracts

 

$

(4,844)

 

$

(142,729)

 

$

(12,271)

 

$

(210,065)

Currency swaps

 

 Net realized gain (loss) on derivative instruments

 

 

10,114

 

 

680

 

 

10,764

 

 

1,267

 

 

 

 

$

5,270

 

$

(142,049)

 

$

(1,507)

 

$

(208,798)

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

Derivative Instrument

 

Financial Statement Location

 

2026

 

2025

 

2026

 

2025

Foreign currency forward contracts

 

 Net change in unrealized appreciation (depreciation) on foreign currency forward contracts

 

$

51,622

 

$

(75,511)

 

$

116,410

 

$

(101,460)

Currency swaps

 

 Net change in unrealized appreciation (depreciation) on derivative instruments

 

 

(13,476)

 

 

(14,878)

 

 

(7,947)

 

 

(15,468)

Options

 

 Net change in unrealized appreciation (depreciation) on derivative instruments

 

 

(4,823)

 

 

 

 

(5,288)

 

 

 

 

 

 

$

33,323

 

$

(90,389)

 

$

103,175

 

$

(116,928)

 

168


Table of Contents

 

The Company’s interest rate swaps have been designated in a qualifying hedge accounting relationship. Net realized and unrealized gains and losses for the three and six months ended June 30, 2026 and 2025, for the Company’s interest rate swaps, are in the following locations in the Consolidated Statements of Operations:

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

Derivative Instrument

 

Financial Statement Location

 

2026

 

2025

 

2026

 

2025

Interest rate swaps

 

 Interest and other debt expenses

 

$

53,176

 

$

(22,254)

 

$

84,816

 

$

(82,784)

Hedged items

 

 Interest and other debt expenses

 

 

(54,493)

 

 

27,238

 

 

(87,190)

 

 

87,303

 

 

 

 

$

(1,317)

 

$

4,984

 

$

(2,374)

 

$

4,519

Offsetting of Derivative Instruments

The Company has derivative instruments that are subject to master netting agreements. These agreements include provisions to offset positions with the same counterparty in the event of default by one of the parties. The Company’s unrealized appreciation and depreciation on derivative instruments are reported net in the Consolidated Statements of Assets and Liabilities. The following table presents the Company’s assets and liabilities related to derivatives by counterparty, net of amounts available for offset under a master netting arrangement and net of any collateral received or pledged by the Company for such assets and liabilities as of June 30, 2026:

 

 

As of June 30, 2026

Counterparty

 

Derivative Assets Subject to Master Netting Agreement

 

Derivatives Available for Offset

 

Non-cash Collateral Received(1)

 

Cash Collateral Received(1)

 

Net Amount of Derivative Assets(2)

BNP Paribas S.A.

 

 $

2,516

 

 $

(2,516)

 

 $

 

 $

 

 $

Goldman Sachs International

 

 

1,402

 

 

(1,402)

 

 

 

 

 

 

SMBC Capital Markets, Inc.

 

 

9,750

 

 

(2,057)

 

 

 

 

(7,693)

 

 

Morgan Stanley Bank N.A.

 

 

 

 

 

 

 

 

 

 

Wells Fargo Bank National Association

 

 

50,066

 

 

(1,683)

 

 

 

 

(48,383)

 

 

U.S. Bank National Association

 

 

 

 

 

 

 

 

 

 

JPMorgan Chase Bank N.A.

 

 

971

 

 

 

 

 

 

 

 

971

Total

 

 $

64,705

 

 $

(7,658)

 

 $

 

 $

(56,076)

 

 $

971

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Counterparty

 

Derivative Liabilities Subject to Master Netting Agreement

 

Derivatives Available for Offset

 

Non-cash Collateral Pledged(1)

 

Cash Collateral Pledged(1)

 

Net Amount of Derivative Liabilities(3)

BNP Paribas S.A.

 

 $

(5,847)

 

 $

2,516

 

 $

 

 $

 

 $

(3,331)

Goldman Sachs International

 

 

(9,705)

 

 

1,402

 

 

 

 

6,300

 

 

(2,003)

SMBC Capital Markets, Inc.

 

 

(2,057)

 

 

2,057

 

 

 

 

 

 

Morgan Stanley Bank N.A.

 

 

 

 

 

 

 

 

 

 

Wells Fargo Bank National Association

 

 

(1,683)

 

 

1,683

 

 

 

 

 

 

U.S. Bank National Association

 

 

(24,504)

 

 

 

 

 

 

24,504

 

 

JPMorgan Chase Bank N.A.

 

 

 

 

 

 

 

 

 

 

Total

 

 $

(43,796)

 

 $

7,658

 

 $

 

 $

30,804

 

 $

(5,334)

 

(1)
In some instances, the actual amount of the collateral received and/or pledged may be more than the derivative balance shown due to overcollateralization.
(2)
Net amount of derivative assets represents the net amount due from the counterparty to the Company.
(3)
Net amount of derivative liabilities represents the net amount due from the Company to the counterparty.

 

169


Table of Contents

 

The following table presents the Company’s assets and liabilities related to derivatives by counterparty, net of amounts available for offset under a master netting arrangement and net of any collateral received or pledged by the Company for such assets and liabilities as of December 31, 2025:

 

 

December 31, 2025

Counterparty

 

Derivative Assets Subject to Master Netting Agreement

 

Derivatives Available for Offset

 

Non-cash Collateral Received(1)

 

Cash Collateral Received(1)

 

Net Amount of Derivative Assets(2)

BNP Paribas S.A.

 

 $

22,526

 

 $

(424)

 

 $

 

 $

(21,901)

 

 $

201

Goldman Sachs International

 

 

9,056

 

 

(3,051)

 

 

 

 

(6,005)

 

 

SMBC Capital Markets, Inc.

 

 

30,775

 

 

 

 

 

 

(30,775)

 

 

Morgan Stanley Capital Services LLC

 

 

4,543

 

 

 

 

 

 

(4,230)

 

 

313

Wells Fargo Bank National Association

 

 

6

 

 

(6)

 

 

 

 

 

 

U.S. Bank National Association

 

 

2,577

 

 

(1,166)

 

 

 

 

(1,411)

 

 

Total

 

 $

69,483

 

 $

(4,647)

 

 $

 

 $

(64,322)

 

 $

514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Counterparty

 

Derivative Liabilities Subject to Master Netting Agreement

 

Derivatives Available for Offset

 

Non-cash Collateral Pledged(1)

 

Cash Collateral Pledged(1)

 

Net Amount of Derivative Liabilities(3)

BNP Paribas S.A.

 

 $

(424)

 

 $

424

 

 $

 

 $

 

 $

Goldman Sachs International

 

 

(3,051)

 

 

3,051

 

 

 

 

 

 

SMBC Capital Markets, Inc.

 

 

 

 

 

 

 

 

 

 

Morgan Stanley Capital Services LLC

 

 

 

 

 

 

 

 

 

 

Wells Fargo Bank National Association

 

 

(12,654)

 

 

6

 

 

 

 

12,648

 

 

U.S. Bank National Association

 

 

(1,166)

 

 

1,166

 

 

 

 

 

 

Total

 

 $

(17,295)

 

 $

4,647

 

 $

 

 $

12,648

 

 $

 

(1)
In some instances, the actual amount of the collateral received and/or pledged may be more than the derivative balance shown due to overcollateralization.
(2)
Net amount of derivative assets represents the net amount due from the counterparty to the Company.
(3)
Net amount of derivative liabilities represents the net amount due from the Company to the counterparty.

 

 

170


Table of Contents

 

Note 6. Debt and Foreign Currency Transactions and Translations

In accordance with the 1940 Act, with certain limitations, the Company is allowed to borrow amounts such that its asset coverage, as defined in the 1940 Act, is at least 150% after such borrowing. As of June 30, 2026 and December 31, 2025, the Company’s asset coverage was 213.9% and 255.2%, respectively.

The Company’s outstanding debt obligations as of June 30, 2026 were as follows:

 

 

June 30, 2026

 

Aggregate Principal Committed

 

Outstanding Principal

 

Carrying Value

 

Fair Value (3)

 

Unused Portion (1)

 

Available Amount (2)

Senior Secured Facility

$

3,828,000

 

$

 

$

 

$

 

$

3,828,000

 

$

3,791,318

Cardinal Funding LLC

 

1,200,000

 

 

1,080,000

 

 

1,080,000

 

 

1,081,620

 

 

120,000

 

 

120,000

Grouse Funding LLC

 

1,000,000

 

 

1,000,000

 

 

1,000,000

 

 

995,600

 

 

 

 

Mallard Funding LLC

 

900,000

 

 

675,000

 

 

675,000

 

 

675,000

 

 

225,000

 

 

225,000

Warbler Funding LLC

 

1,000,000

 

 

900,000

 

 

900,000

 

 

894,780

 

 

100,000

 

 

76,374

Toucan Funding LLC

 

600,000

 

 

600,000

 

 

600,000

 

 

596,220

 

 

 

 

Bald Eagle Funding LLC

 

500,000

 

 

500,000

 

 

500,000

 

 

500,650

 

 

 

 

December 2027 Notes

 

82,000

 

 

82,000

 

 

81,601

 

 

81,601

 

 

 

 

January 2028 Notes

 

18,000

 

 

18,000

 

 

17,902

 

 

17,902

 

 

 

 

September 2026 Notes

 

226,000

 

 

226,000

 

 

226,217

 

 

226,217

 

 

 

 

 

September 2028 Notes

 

325,000

 

 

325,000

 

 

324,611

 

 

324,611

 

 

 

 

September 2026 Euronotes

 

102,834

 

 

102,834

 

 

103,069

 

 

103,068

 

 

 

 

2029 Notes

 

1,000,000

 

 

1,000,000

 

 

1,000,644

(4)

 

1,000,644

 

 

 

 

2031 Notes

 

1,000,000

 

 

1,000,000

 

 

1,001,696

(4)

 

1,001,696

 

 

 

 

2032 Notes

 

800,000

 

 

800,000

 

 

809,257

(4)

 

809,257

 

 

 

 

2030 Notes

 

500,000

 

 

500,000

 

 

493,666

(4)

 

493,666

 

 

 

 

2028 Notes

 

400,000

 

 

400,000

 

 

393,158

(4)

 

393,158

 

 

 

 

2031 Notes II

 

750,000

 

 

750,000

 

 

736,841

(4)

 

736,841

 

 

 

 

2033 Notes

 

750,000

 

 

750,000

 

 

735,012

(4)

 

735,012

 

 

 

 

Class A-1 Notes

 

450,000

 

 

450,000

 

 

450,000

 

 

450,900

 

 

 

 

2025 Class A-1a Notes

 

215,000

 

 

215,000

 

 

215,000

 

 

215,154

 

 

 

 

2025 Class A-1a-L1 Loans

 

25,000

 

 

25,000

 

 

25,000

 

 

25,018

 

 

 

 

2025 Class A-1a-L2 Loans

 

50,000

 

 

50,000

 

 

50,000

 

 

50,036

 

 

 

 

2025 Class A-1b Notes

 

10,000

 

 

10,000

 

 

10,000

 

 

10,009

 

 

 

 

2025 Class A-1b Loans

 

10,000

 

 

10,000

 

 

10,000

 

 

10,009

 

 

 

 

2025 Class A-2 Notes

 

20,000

 

 

20,000

 

 

20,000

 

 

19,970

 

 

 

 

ADS CLO 2 Class A-1 Notes

 

300,000

 

 

300,000

 

 

300,000

 

 

300,605

 

 

 

 

ADS CLO 2 Class A-2 Notes

 

30,000

 

 

30,000

 

 

30,000

 

 

30,084

 

 

 

 

ADL CLO 2 Class A-1a-L1 Loans

 

398,500

 

 

398,500

 

 

398,500

 

 

398,977

 

 

 

 

ADL CLO 2 Class A-1a-L2 Loans

 

7,500

 

 

7,500

 

 

7,500

 

 

7,509

 

 

 

 

ADL CLO 2 Class A-1b Notes

 

14,000

 

 

14,000

 

 

14,000

 

 

13,950

 

 

 

 

ADL CLO 2 Class A-1b Loans

 

14,000

 

 

14,000

 

 

14,000

 

 

13,950

 

 

 

 

ADL CLO 2 Class A-2 Notes

 

30,000

 

 

30,000

 

 

30,000

 

 

29,891

 

 

 

 

ADL CLO 2 Class A-2 Loans

 

12,000

 

 

12,000

 

 

12,000

 

 

11,956

 

 

 

 

Total Debt Obligations

$

16,567,834

 

$

12,294,834

 

$

12,264,674

 

$

12,255,561

 

$

4,273,000

 

$

4,212,692

Deferred Financing Costs

 

 

 

 

 

 

 

(112,671)

 

 

 

 

 

 

 

 

 

Total Debt Obligations, net of Deferred Financing Costs and Debt Discount

 

 

 

 

 

 

 

12,152,003

 

 

 

 

 

 

 

 

 

 

(1)
The unused portion is the amount upon which commitment fees, if any, are based.
(2)
The amount available reflects any limitations related to each respective credit facility’s borrowing base.
(3)
The fair value of these debt obligations would be categorized as Level 3 under ASC 820 as of June 30, 2026. The valuation for the Senior Secured Facility and SPV Financing Facilities is based on a yield analysis and discount rate commensurate with the market yields for similar types of debt.
(4)
Balance is inclusive of original issue discount and/or premium on notes issued below/above par.

 

171


Table of Contents

 

The Company’s outstanding debt obligations as of December 31, 2025 were as follows:

 

 

December 31, 2025

 

Aggregate Principal Committed

 

Outstanding Principal

 

Carrying Value

 

Fair Value (3)

 

Unused Portion (1)

 

Available Amount (2)

Senior Secured Facility

$

3,453,000

 

$

272,197

 

$

272,197

 

$

272,197

 

$

3,180,803

 

$

3,157,068

Cardinal Funding LLC

 

1,200,000

 

 

1,200,000

 

 

1,200,000

 

 

1,199,760

 

 

 

 

Grouse Funding LLC

 

500,000

 

 

500,000

 

 

500,000

 

 

492,700

 

 

 

 

Mallard Funding LLC

 

900,000

 

 

900,000

 

 

900,000

 

 

897,930

 

 

 

 

Warbler Funding LLC

 

500,000

 

 

500,000

 

 

500,000

 

 

500,000

 

 

 

 

Toucan Funding LLC

 

600,000

 

 

400,000

 

 

400,000

 

 

400,000

 

 

200,000

 

 

200,000

December 2027 Notes

 

82,000

 

 

82,000

 

 

82,554

 

 

82,554

 

 

 

 

January 2028 Notes

 

18,000

 

 

18,000

 

 

18,120

 

 

18,120

 

 

 

 

September 2026 Notes

 

226,000

 

 

226,000

 

 

227,180

 

 

227,180

 

 

 

 

 

September 2028 Notes

 

325,000

 

 

325,000

 

 

330,078

 

 

330,078

 

 

 

 

September 2026 Euronotes

 

105,768

 

 

105,768

 

 

106,770

 

 

106,770

 

 

 

 

2029 Notes

 

1,000,000

 

 

1,000,000

 

 

1,019,226

(4)

 

1,019,226

 

 

 

 

2031 Notes

 

1,000,000

 

 

1,000,000

 

 

1,021,910

(4)

 

1,021,910

 

 

 

 

2032 Notes

 

500,000

 

 

500,000

 

 

519,937

(4)

 

519,937

 

 

 

 

2030 Notes

 

500,000

 

 

500,000

 

 

503,170

(4)

 

503,170

 

 

 

 

2028 Notes

 

400,000

 

 

400,000

 

 

398,390

(4)

 

398,390

 

 

 

 

Class A-1 Notes

 

450,000

 

 

450,000

 

 

450,000

 

 

450,407

 

 

 

 

2025 Class A-1a Notes

 

215,000

 

 

215,000

 

 

215,000

 

 

215,042

 

 

 

 

2025 Class A-1a-L1 Loans

 

25,000

 

 

25,000

 

 

25,000

 

 

25,005

 

 

 

 

2025 Class A-1a-L2 Loans

 

50,000

 

 

50,000

 

 

50,000

 

 

50,010

 

 

 

 

2025 Class A-1b Notes

 

10,000

 

 

10,000

 

 

10,000

 

 

9,905

 

 

 

 

2025 Class A-1b Loans

 

10,000

 

 

10,000

 

 

10,000

 

 

9,905

 

 

 

 

2025 Class A-2 Notes

 

20,000

 

 

20,000

 

 

20,000

 

 

19,806

 

 

 

 

ADS CLO 2 Class A-1 Notes

 

300,000

 

 

300,000

 

 

300,000

 

 

298,873

 

 

 

 

ADS CLO 2 Class A-2 Notes

 

30,000

 

 

30,000

 

 

30,000

 

 

29,851

 

 

 

 

ADL CLO 2 Class A-1a-L1 Loans

 

398,500

 

 

398,500

 

 

398,500

 

 

398,705

 

 

 

 

ADL CLO 2 Class A-1a-L2 Loans

 

7,500

 

 

7,500

 

 

7,500

 

 

7,504

 

 

 

 

ADL CLO 2 Class A-1b Notes

 

14,000

 

 

14,000

 

 

14,000

 

 

14,011

 

 

 

 

ADL CLO 2 Class A-1b Loans

 

14,000

 

 

14,000

 

 

14,000

 

 

14,011

 

 

 

 

ADL CLO 2 Class A-2 Notes

 

30,000

 

 

30,000

 

 

30,000

 

 

30,025

 

 

 

 

ADL CLO 2 Class A-2 Loans

 

12,000

 

 

12,000

 

 

12,000

 

 

12,010

 

 

 

 

Total Debt Obligations

$

12,895,768

 

$

9,514,965

 

$

9,585,532

 

$

9,574,992

 

$

3,380,803

 

$

3,357,068

Deferred Financing Costs

 

 

 

 

 

 

 

(99,565)

 

 

 

 

 

 

 

 

 

Total Debt Obligations, net of Deferred Financing Costs and Debt Discount

 

 

 

 

 

 

$

9,485,967

 

 

 

 

 

 

 

 

 

 

(1)
The unused portion is the amount upon which commitment fees, if any, are based.
(2)
The amount available reflects any limitations related to each respective credit facility’s borrowing base.
(3)
The fair value of these debt obligations would be categorized as Level 3 under ASC 820 as of December 31, 2025. The valuation for the Senior Secured Facility and SPV Financing Facilities is based on a yield analysis and discount rate commensurate with the market yields for similar types of debt.
(4)
Balance is inclusive of original issue discount and/or premium on notes issued below/above par.

The following table summarizes the average and maximum debt outstanding, and the interest and debt issuance cost for the three and six months ended June 30, 2026 and 2025:

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2026

 

2025

 

2026

 

2025

Average debt outstanding

$

11,759,398

 

$

5,871,455

 

$

11,171,938

 

$

5,530,895

Maximum amount of debt outstanding

 

12,294,834

 

 

7,039,758

 

 

12,294,834

 

 

7,039,758

Weighted average annualized interest cost (1)

 

5.91%

 

 

7.09%

 

 

5.85%

 

 

7.01%

Annualized amortized debt issuance cost

 

0.20%

 

 

0.22%

 

 

0.21%

 

 

0.21%

Total annualized interest cost

 

6.11%

 

 

7.31%

 

 

6.06%

 

 

7.22%

 

 

 

 

 

 

 

 

 

 

 

 

Average 1-month SOFR rate

 

3.66%

 

 

4.32%

 

 

3.66%

 

 

4.32%

 

(1)
Includes the stated interest expense for all facilities and commitment fees on the unused portions of the Senior Secured Facility and SPV Financing Facilities, and net interest on interest rate swaps entered into qualifying hedge accounting relationships. Commitment fees for the three and six months ended June 30, 2026 were $3,717 and $7,080, respectively. Commitment fees for the three and six months ended June 30, 2025 were $2,852 and $6,077, respectively.

 

172


Table of Contents

 

The components of interest expense for the three and six months ended June 30, 2026 and 2025 were as follows:

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2026

 

2025

 

2026

 

2025

Borrowing interest expense

$

171,715

 

$

98,008

 

$

323,289

 

$

184,718

Facility unused fees

 

3,717

 

 

2,852

 

 

7,080

 

 

6,077

Amortization of financing costs and debt issuance costs

 

5,582

 

 

2,748

 

 

10,612

 

 

5,414

Gain (loss) from interest rate swaps accounted for as hedges and related hedged items

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

53,176

 

 

(22,254)

 

 

84,816

 

 

(82,784)

Hedged items

 

(54,493)

 

 

27,238

 

 

(87,190)

 

 

87,303

Total interest expense

$

179,697

 

$

108,592

 

$

338,607

 

$

200,728

 

Senior Secured Facility

On March 11, 2022, the Company entered into a senior secured, multi-currency, revolving credit facility (the "Senior Secured Facility") with JPMorgan Chase Bank, N.A. The aggregate lender commitments under the Senior Secured Facility on March 11, 2022 were $1.835 billion. On June 7, 2022, the Company entered into an amendment to its Senior Secured Facility to increase the multicurrency commitments from $1.835 billion to $2.085 billion. The Company may seek additional commitments from new and existing lenders in the future, up to an aggregate facility size not to exceed approximately $2.753 billion. The scheduled maturity date of the Senior Secured Facility was March 11, 2027. The Senior Secured Facility included usual and customary events of default for senior secured revolving credit facilities of this type. On October 12, 2023, the Company amended and extended its Senior Secured Facility. Lender commitments under the Senior Secured Facility increased from $2.085 billion to $2.185 billion and the Senior Secured Facility’s "accordion" feature that allows the Company to increase the size of the Senior Secured Facility increased from approximately $2.753 billion to approximately $3.278 billion.

 

The final maturity date under the Senior Secured Facility was extended by over one year from March 11, 2027 to October 12, 2028. The covenants and representations and warranties the Company is required to comply with were also modified (with changes including, among other things, that the minimum shareholders’ equity test was reset), but the remaining terms and conditions of the Senior Secured Facility remained substantially the same. The Senior Secured Facility continued to include usual and customary events of default for senior secured revolving credit facilities of this type.

On October 17, 2024, the Company amended and extended its Senior Secured Facility. Lender commitments under the Senior Secured Facility increased from $2.185 billion to $2.740 billion and the Senior Secured Facility’s "accordion" feature that allows the Company to increase the size of the Senior Secured Facility increased from approximately $3.278 billion to $4.110 billion. The final maturity date under the Senior Secured Facility was extended by over one year from October 12, 2028 to October 17, 2029. The covenants and representations and warranties the Company is required to comply with were also modified (with changes including, among other things, that the minimum shareholders’ equity test was reset), but the remaining terms and conditions of the Senior Secured Facility remained substantially the same. The Senior Secured Facility continued to include usual and customary events of default for senior secured revolving credit facilities of this type.

On August 12, 2025, the Company amended and extended its Senior Secured Facility. Lender commitments under the Senior Secured Facility increased from $2.740 billion to $3.453 billion and the Senior Secured Facility’s "accordion" feature that allows the Company to increase the size of the Senior Secured Facility increased from $4.110 billion to $5.180 billion. The final maturity date under the Senior Secured Facility was extended by under one year from October 17, 2029 to August 12, 2030. The unused commitment fee was reduced from 0.375% to 0.325%. The covenants and representations and warranties the Company is required to comply with were also modified (with changes including, among other things, that the minimum shareholders’ equity test was reset), but the remaining terms and conditions of the Senior Secured Facility remained substantially the same. The Senior Secured Facility continues to include usual and customary events of default for senior secured revolving credit facilities of this type.

 

On March 6, 2026, the Company utilized the accordion feature of the Senior Secured Facility and increased lender commitments from $3.453 billion to $3.828 billion.

Loans under the Senior Secured Facility denominated in US dollars will bear interest, at the Company’s option, at the base rate plus a spread of 0.525%, 0.650% or 0.775% or the term Secured Overnight Financing Rate ("SOFR") rate plus a credit spread adjustment of 0.10% and spread of 1.525%, 1.650% or 1.775%, in each case, with such spread being determined based on the total amount of the gross borrowing base relative to the total combined debt amount, as of the date of determination. Loans under the Senior Secured Facility denominated in currencies other than US dollars will bear interest at certain local rates consistent with market standards. Interest on loans denominated in U.S. dollars is due and payable in arrears quarterly for loans bearing interest at the base rate and at the end of the applicable interest period in the case of loans bearing interest at the term SOFR rate (or at each three month interval in the case of loans with interest periods greater than three months). Interest on loans denominated in currencies other than US dollars is due and payable in a manner consistent with market standards. The Company is also obligated to pay other customary closing fees, arrangement fees, administration fees, commitment fees and letter of credit fees for credit facilities of this size and type.

The Company’s obligations to the lenders under the Senior Secured Facility are secured by a first priority security interest in substantially all of the Company’s assets.

In connection with the Senior Secured Facility, the Company has made certain customary representations and warranties and is required to comply with various covenants, reporting requirements and other customary requirements for senior secured revolving credit facilities of this type.

173


Table of Contents

 

In addition, the Company must comply with the following financial covenants: (a) the Company must maintain a minimum shareholders’ equity, measured as of each fiscal quarter end; and (b) the Company must maintain at all times a 150% asset coverage ratio (calculated on a basis consistent with the 1940 Act).

The Senior Secured Facility contains usual and customary events of default for senior secured revolving credit facilities of this type. Upon the occurrence and during the continuation of an event of default, JPMorgan Chase Bank, N.A. may terminate the commitments and declare the outstanding advances and all other obligations under the Senior Secured Facility immediately due and payable.

The Senior Secured Facility also provides for the issuance of letters of credit up to an aggregate amount of $200 million. As of June 30, 2026 and December 31, 2025, the Company had $36,682 and $23,735, respectively, in standby letters of credit issued through the Senior Secured Facility. The amount available for borrowing under the Senior Secured Facility is reduced by any standby letters of credit issued through the Senior Secured Facility. Under GAAP, these letters of credit are considered commitments because no funding has been made and as such are not considered a liability. These letters of credit are not senior securities because they are not in the form of a typical financial guarantee and the portfolio companies are obligated to refund any drawn amounts. The available remaining capacity under the Senior Secured Facility was $3,791,318 and $3,157,068 as of June 30, 2026 and December 31, 2025, respectively. Terms used in this disclosure have the meanings set forth in the Senior Secured Facility agreement.

 

As of June 30, 2026, the Company was in compliance with all covenants and other requirements of the Senior Secured Facility.

 

SPV Financing Facilities

 

The following wholly-owned subsidiaries of the Company have entered into secured financing facilities, as described below: Cardinal Funding LLC, Mallard Funding LLC, Grouse Funding LLC, Warbler Funding Facility, Toucan Funding LLC and Bald Eagle Funding LLC, which are collectively referred to as the "SPVs," and the secured financing facilities described below are collectively referred to as the "SPV Financing Facilities."

 

The obligations of each SPV to the lenders under the applicable SPV Financing Facility are secured by a first priority security interest in all of the applicable SPV’s portfolio investments and cash. The obligations of each SPV under the applicable SPV Financing Facility are non-recourse to the Company, and the Company’s exposure to the credit facility is limited to the value of its investment in the applicable SPV.

 

In connection with the SPV Financing Facilities, the applicable SPV has made certain customary representations and warranties and is required to comply with various covenants, reporting requirements and other customary requirements for similar facilities. Each SPV Financing Facility contains customary events of default for similar financing transactions, including if a change of control of the applicable SPV occurs. Upon the occurrence and during the continuation of an event of default, the lenders under the applicable SPV Financing Facility may declare the outstanding advances and all other obligations under the applicable SPV Financing Facility immediately due and payable. The occurrence of an event of default (as described above) triggers a requirement that the applicable SPV obtain the consent of the lenders under the applicable SPV Financing Facility prior to entering into any sale or disposition with respect to portfolio investments.

 

As of June 30, 2026, the Company was in compliance with all covenants and other requirements of the SPV Financing Facilities.

 

Cardinal Funding LLC

 

On January 7, 2022 (the "Cardinal Closing Date"), Cardinal Funding LLC ("Cardinal Funding"), a Delaware limited liability company and newly formed subsidiary of the Company, entered into a Credit and Security Agreement (the "Cardinal Funding Secured Credit Facility"), with Cardinal Funding, as borrower, the Company, in its capacity as collateral manager and in its capacity as equity holder, the lenders from time to time parties thereto, Citibank, N.A., as administrative agent, and The Bank of New York Mellon Trust Company, National Association, as collateral agent, custodian and collateral administrator.

 

The maximum principal amount of the Cardinal Funding Secured Credit Facility as of the Cardinal Closing Date is $500 million, which can be drawn in multiple currencies subject to certain conditions; the availability of this amount is subject to the borrowing base, which is determined on the basis of the value and types of Cardinal Funding’s assets from time to time, and satisfaction of certain conditions, including certain concentration limits. Amounts drawn under the Cardinal Funding Secured Credit Facility, will bear interest at the Term SOFR Reference Rate, the Canadian Dollar Offered Rate ("CDOR"), Sterling Overnight Index Average ("SONIA") Rate, or the Euro Interbank Offered Rate ("EURIBOR"), all together (the "Applicable Reference Rate"), in each case, plus a margin. Advances used to finance the purchase or origination of broadly syndicated loans under the Cardinal Funding Secured Credit Facility initially bear interest at the Applicable Reference Rate plus a spread of 1.70%. Advances used to finance the purchase or origination of private credit loans under the Cardinal Funding Secured Credit Facility initially bear interest at the Applicable Reference Rate plus a spread of 2.20%. Advances used to finance the purchase or origination of any other eligible loans under the Cardinal Funding Secured Credit Facility initially bear interest at the Applicable Reference Rate plus a spread of 2.45%. After the expiration of a three-year reinvestment period, the applicable margin on outstanding advances will be increased by 0.50% per annum. All amounts outstanding under the Cardinal Funding Secured Credit Facility must be repaid by the date that is five years after the Cardinal Closing Date of the Cardinal Funding Secured Credit Facility. The contractual maturity date of the Cardinal Funding Secured Credit Facility is January 7, 2027.

 

On April 7, 2022, Cardinal Funding, entered into Amendment No. 1 (the "First Cardinal Funding Amendment"), by and among Cardinal Funding, as borrower, the Company, in its capacity as collateral manager and in its capacity as equity holder, the lenders from time to time parties thereto, Citibank, N.A., as administrative agent, and The Bank of New York Mellon Trust Company, National Association, as collateral agent, custodian and collateral administrator.

 

174


Table of Contents

 

The First Cardinal Funding Amendment amends the Cardinal Funding Secured Credit Facility to (i) increase the additional aggregate commitment size which Cardinal Funding can request from the lenders under the Cardinal Funding Secured Credit Facility from $750 million to $1.350 billion, (ii) add a new revolving lender to the Cardinal Funding Secured Credit Facility and (iii) allow Cardinal Funding to finance bonds under the Cardinal Funding Secured Credit Facility. Advances used to finance bonds under the Cardinal Funding Secured Credit Facility initially bear interest at the Applicable Reference Rate plus a spread of 2.0%.

 

On December 9, 2022, Cardinal Funding entered into Amendment No. 4 (the "Fourth Cardinal Funding Amendment") by and among Cardinal Funding, as borrower, the Company, in its capacity as collateral manager and in its capacity as equity holder, the lenders from time to time parties thereto, Citibank, N.A., as administrative agent, and The Bank of New York Mellon Trust Company, National Association, as collateral agent, custodian and collateral administrator.

 

The Fourth Cardinal Funding Amendment amends the Cardinal Funding Secured Credit Facility to (i) increase the aggregate commitment under the Cardinal Funding Secured Credit Facility from $500 million to $800 million and (ii) modify the interest rate charged under the Cardinal Funding Secured Credit Facility.

 

Advances made with respect to "Private Credit Loans" (as defined in the Cardinal Funding Secured Credit Facility) will, prior to the Commitment Termination Date, bear interest at the Applicable Reference Rate plus a spread of 2.75% and, following the Commitment Termination Date, bear interest at the Applicable Reference Rate plus a spread of 3.25%.

 

On July 19, 2024, Cardinal Funding entered into Amendment No. 6 (the "Sixth Cardinal Funding Amendment") by and among Cardinal Funding, as borrower, the Company, in its capacity as collateral manager and in its capacity as equity holder, the lenders from time to time parties thereto, Citibank, N.A., as administrative agent, and The Bank of New York Mellon Trust Company, National Association, as collateral agent, custodian and collateral administrator.

 

The Sixth Cardinal Funding Amendment amends the Cardinal Funding Secured Credit Facility to, among other things, (i) extend the end of the revolving period to July 19, 2027, (ii) extend the maturity date to July 19, 2029 and (iii) modify the interest rate charged under the Cardinal Funding Secured Credit Facility to (x) with respect to broadly syndicated loans and bonds, the applicable reference rate plus a spread of 1.60% and (y) for private credit loans and all other assets, the applicable reference rate plus a spread that varies depending on the discount margin for such assets, as calculated by the administrative agent on a quarterly basis.

 

On December 8, 2025, Cardinal Funding entered into Amendment No. 7 (the "Seventh Cardinal Funding Amendment") by and among Cardinal Funding, as borrower, the Company, in its capacity as collateral manager and in its capacity as equity holder, the lenders party thereto, Citibank, N.A., as administrative agent, and The Bank of New York Mellon Trust Company, National Association, as collateral agent, custodian and collateral administrator.

 

The Seventh Cardinal Funding Amendment amends the Cardinal Funding Secured Credit Facility to (i) increase the aggregate commitment under the Cardinal Funding Secured Credit Facility from $800 million to $1.200 billion, (ii) extend the revolving period, to on or about January 8, 2029, (iii) extend the maturity date, to on or about January 8, 2031, (iv) modify the interest rate charged under the Cardinal Funding Secured Credit Facility on advances, prior to the Commitment Termination Date, to the applicable reference rate plus a spread of the greater of (a) 1.70% per annum and (b) in respect of (x) broadly syndicated loans and bonds, 1.45% per annum and (y) a private credit loans and all other assets, 1.85% per annum, and (v) modify the Maximum Advance Rate (a) if the Diversity Score is 20 or greater and less than 25, to 67.5% and (b) if the Diversity Score is 25 or greater, to 70%.

 

Mallard Funding LLC

 

On January 7, 2022 (the "Mallard Closing Date"), Mallard Funding LLC ("Mallard Funding"), a Delaware limited liability company and newly formed subsidiary of the Company, entered into a Loan and Servicing Agreement (the "Mallard Funding Loan and Servicing Agreement"), with Mallard Funding, as borrower, the Company, in its capacity as servicer and in its capacity as transferor, the lenders from time to time parties thereto, Morgan Stanley Senior Funding, Inc., as administrative agent, and The Bank of New York Mellon Trust Company, National Association, as collateral agent, account bank and collateral custodian.

 

The maximum principal amount of the Mallard Funding Loan and Servicing Agreement as of the Mallard Closing Date is $500 million, which can be drawn in multiple currencies subject to certain conditions; the availability of this amount is subject to the borrowing base, which is determined on the basis of the value and types of Mallard Funding’s assets from time to time, and satisfaction of certain conditions, including certain concentration limits. Under the Mallard Funding Loan and Servicing Agreement, Mallard Funding is permitted to borrow amounts in U.S. dollars or certain other permitted currencies. Amounts drawn under the Mallard Funding Loan and Servicing Agreement, will bear interest at Adjusted Term SOFR, the CDOR, Daily Simple SONIA or the EURIBOR (the "Mallard Funding Applicable Reference Rate"), in each case, plus a margin.

 

 

175


Table of Contents

 

Advances used to finance the purchase or origination of broadly syndicated loans under the Mallard Funding Loan and Servicing Agreement initially bore interest at the Mallard Funding Applicable Reference Rate plus a spread of (x) during the nine months subsequent to the Mallard Closing Date (the "Ramp-Up Period"), 1.60%, (y) after the end of the Ramp-Up Period and prior to the Mallard Funding Commitment Termination Date (as defined by the Mallard Funding Loan and Servicing Agreement), 2.00% and (z) after the Mallard Funding Commitment Termination Date, 2.25%.

 

Advances used to finance the purchase or origination of middle market loans under the Mallard Funding Loan and Servicing Agreement initially bore interest at the Mallard Funding Applicable Reference Rate plus a spread of (x) prior to the Mallard Funding Commitment Termination Date, 2.00% and (y) after the Mallard Funding Commitment Termination Date, 2.25%. All amounts outstanding under the Mallard Funding Loan and Servicing Agreement must be repaid by the date that is five years after the Mallard Closing Date of the Mallard Funding Loan and Servicing Agreement. The contractual maturity date under the Mallard Funding Loan and Servicing Agreement is January 7, 2027.

 

On March 18, 2022, Mallard Funding entered into Amendment No. 1 (the "First Mallard Funding Amendment"), by and among Mallard Funding, as borrower, the Company, in its capacity as servicer and as transferor, each lender party thereto, Morgan Stanley Senior Funding, Inc., as administrative agent, and The Bank of New York Mellon Trust Company, National Association, as collateral agent, account bank and collateral custodian. The First Mallard Funding Amendment amended the Mallard Funding Loan and Servicing Agreement to (i) allow Mallard Funding to borrow amounts in Australian dollars and (ii) allow amounts drawn to bear interest at the BBSY Rate.

 

On September 19, 2024, Mallard Funding entered into the Fourth Amendment (the "Fourth Mallard Funding Credit Facility Amendment") to the Mallard Funding Loan and Servicing Agreement, dated as of January 7, 2022, by and among Mallard Funding, as borrower, the Company, in its capacity as servicer and in its capacity as transferor, the lenders from time to time parties thereto, Morgan Stanley Senior Funding, Inc., as administrative agent, and The Bank of New York Mellon Trust Company, National Association, as collateral agent, collateral custodian and account bank.

 

The Fourth Mallard Funding Credit Facility Amendment amended the Mallard Funding Loan and Servicing Agreement to, among other things, (i) extend the end of the revolving period to September 20, 2027, (ii) extend the maturity date to September 19, 2029 and (iii) modify the interest rate charged under the Mallard Funding Loan and Servicing Agreement to (x) during the Reinvestment Period, 2.00% and (y) during the Amortization Period, 2.25%.

 

On November 25, 2025, Mallard Funding entered into the Sixth Amendment (the "Sixth Mallard Funding Credit Facility Amendment") to the Mallard Funding Loan and Servicing Agreement, dated as of January 7, 2022, by and among Mallard Funding, as borrower, the Company, in its capacity as servicer and in its capacity as transferor, the lenders from time to time parties thereto, Morgan Stanley Senior Funding, Inc., as administrative agent, and The Bank of New York Mellon Trust Company, National Association, as collateral agent, collateral custodian and account bank.

 

The Sixth Mallard Funding Credit Facility Amendment amends the Mallard Funding Loan and Servicing Agreement to, among other things, (i) increase the maximum facility size from $500 million to $900 million, (ii) extend the end of the revolving period to September 20, 2027 to November 27, 2028, (iii) extend the maturity date from September 19, 2029 to November 25, 2030, (iv) modify the interest rate charged under the Mallard Funding Loan and Servicing Agreement to (x) decrease the applicable margin during the revolving period to (x) 1.60% for all liquid credit loan assets and (y) 1.85% for all private credit assets, provided that the total applicable margin is not less than 1.80% per annum and (v) increase the maximum portfolio advance rate from 65% to 67.5%.

 

Grouse Funding LLC

 

On July 7, 2022 (the "Grouse Closing Date"), Grouse Funding LLC ("Grouse Funding"), a Delaware limited liability company and newly formed subsidiary of the Company, entered into a Credit Agreement (the "Grouse Funding Secured Credit Facility"), with Grouse Funding, as borrower, the lenders from time to time parties thereto, Goldman Sachs Bank USA, as syndication agent and administrative agent, State Street Bank and Trust Company, as collateral agent and collateral custodian, and Virtus Group, LP, as collateral administrator.

 

From time to time, the Company expects to sell and contribute certain investments to Grouse Funding pursuant to a Sale and Contribution Agreement, dated as of the Grouse Closing Date, by and between the Company and Grouse Funding. No gain or loss will be recognized as a result of the contribution. Proceeds from the Grouse Funding Secured Credit Facility will be used to finance the origination and acquisition of eligible assets by Grouse Funding, including the purchase of such assets from the Company. We retain a residual interest in assets contributed to or acquired by Grouse Funding through our ownership of Grouse Funding. The maximum principal amount of the Grouse Funding Secured Credit Facility as of the Grouse Closing Date is $250 million, which can be drawn in U.S. Dollars subject to certain conditions; the availability of this amount is subject to the borrowing base, which is determined on the basis of the value and types of Grouse Funding’s assets from time to time, and satisfaction of certain conditions, including certain concentration limits.

 

 

176


Table of Contents

 

The Grouse Funding Secured Credit Facility provides for the ability to draw and redraw revolving loans under the Grouse Funding Secured Credit Facility for a period of up to three years after the Grouse Closing Date unless the commitments are terminated sooner as provided in the Grouse Funding Secured Credit Facility (the "Commitment Termination Date"). Unless otherwise terminated, the Grouse Funding Secured Credit Facility will mature on the date which is five years after the Grouse Closing Date (the "Final Maturity Date"). Prior to the Commitment Termination Date, proceeds received by Grouse Funding from principal and interest, dividends, or fees on assets must be used to pay fees, expenses and interest on outstanding borrowings, and the excess may be returned to the Company, subject to certain conditions. Following the Commitment Termination Date but prior to the Final Maturity Date, proceeds received by Grouse Funding from principal and interest, dividends, or fees on assets must be used to pay fees, expenses and interest on outstanding borrowings, as well as principal on outstanding borrowings in accordance with the terms of the Grouse Funding Secured Credit Facility, and the excess may be returned to the Company, subject to certain conditions. On the Final Maturity Date, Grouse Funding must pay in full all outstanding fees and expenses and all principal and interest on outstanding borrowings, and the excess may be returned to the Company.

 

Under the Grouse Funding Secured Credit Facility, Grouse Funding is permitted to borrow amounts in U.S. dollars. Amounts drawn under the Grouse Funding Secured Credit Facility will bear interest at Term SOFR plus a margin. Advances used to finance the purchase or origination of broadly syndicated loans under the Grouse Funding Secured Credit Facility initially bear interest at Term SOFR plus a spread of 2.40%, except that following the application of a rebate amount the spread on broadly syndicated loans shall be 1.85%. Advances used to finance the purchase or origination of bonds or loans that are not broadly syndicated loans, that in either case have an EBITDA of $100 million or above, under the Grouse Funding Secured Credit Facility initially bear interest at Term SOFR plus a spread of 2.15%. Advances used to finance the purchase or origination of any other eligible loans or bonds under the Grouse Funding Secured Credit Facility initially bear interest at Term SOFR plus a spread of 2.40%. The Grouse Funding Secured Credit Facility contains customary covenants, including certain limitations on the activities of Grouse Funding, including limitations on incurrence of incremental indebtedness, and customary events of default. The Grouse Funding Secured Credit Facility is secured by a perfected first priority security interest in the assets of Grouse Funding and on any payments received by Grouse Funding in respect of those assets. Assets pledged to the lenders under the Grouse Funding Secured Credit Facility will not be available to pay the debts of the Company.

 

On January 30, 2025 (the "First Grouse Funding Amendment Date"), Grouse Funding entered into the First Amendment (the "First Grouse Credit Facility Amendment") to the Grouse Funding Secured Credit Facility, dated as of July 7, 2022, by and among Grouse Funding, as borrower, the Company, as investment manager and as guarantor, the lenders from time to time party thereto, Goldman Sachs Bank USA, as syndication agent and administrative agent, State Street Bank and Trust Company, as collateral custodian and collateral agent, and Virtus Group, LP, as collateral administrator.

 

The First Grouse Credit Facility Amendment amends the Grouse Funding Secured Credit Facility to, among other things, (i) reduce the interest charges on the loans, (ii) increase the maximum commitment amount to $500 million, (iii) extend the reinvestment period to three years after the First Grouse Funding Amendment Date and (iv) extend the scheduled maturity date to five years after the First Grouse Funding Amendment Date.

 

On March 12, 2026 (the "Second Grouse Funding Amendment Date"), Grouse Funding entered into the Second Amendment (the "Second Grouse Credit Facility Amendment") to the Grouse Funding Secured Credit Facility, dated as of July 7, 2022, by and among Grouse Funding, as borrower, the Company, as investment manager and as guarantor, the lenders from time to time party thereto, Goldman Sachs Bank USA, as syndication agent and administrative agent, State Street Bank and Trust Company, as collateral custodian and collateral agent, and Virtus Group, LP, as collateral administrator.

 

The Second Grouse Credit Facility Amendment amends the Grouse Funding Secured Credit Facility to, among other things, (i) increase the maximum facility amount from $500 million to $1.000 billion, (ii) extend the reinvestment period from January 30, 2028 to the date that is three years after the Second Grouse Funding Amendment Date, and (iii) extend the maturity period from January 30, 2030 to the date that is five years after the Second Grouse Funding Amendment Date.

 

Warbler Funding LLC

 

On October 10, 2025 (the "Warbler Funding Closing Date"), Warbler Funding LLC ("Warbler Funding"), a Delaware limited liability company and newly formed subsidiary of the Company, entered into a Loan and Security Agreement (the "Warbler Funding Loan and Security Agreement"), with Warbler Funding, as borrower, the Company, in its capacity as collateral manager and in its capacity as equityholder, the lenders from time to time parties thereto, Wells Fargo Bank, National Association, as administrative agent, and The Bank of New York Mellon Trust Company, National Association, as collateral agent.

 

 

177


Table of Contents

 

From time to time, the Company expects to sell and contribute certain investments to Warbler Funding pursuant to a Loan Sale Agreement, dated as of the Warbler Funding Closing Date, by and between the Company and Warbler Funding. No gain or loss will be recognized as a result of the contribution. Proceeds from the Warbler Funding Loan and Security Agreement will be used to finance the origination and acquisition of eligible assets by Warbler Funding, including the purchase of such assets from the Company. The Company retains a residual interest in assets contributed to or acquired by Warbler Funding through our ownership of Warbler Funding. The maximum principal amount of the Warbler Funding Loan and Security Agreement as of the Warbler Funding Closing Date is $500 million, which can be drawn in multiple currencies subject to certain conditions; the availability of this amount is subject to the borrowing base, which is determined on the basis of the value and types of Warbler Funding’s assets from time to time, and satisfaction of certain conditions, including certain concentration limits. The Warbler Funding Loan and Security Agreement contains an accordion provision that permits an increase to the maximum principal amount up to $650 million.

 

The Warbler Funding Loan and Security Agreement provides for the ability to draw and redraw revolving loans under the Warbler Funding Loan and Security Agreement for a period of up to three years after the Warbler Funding Closing Date unless the commitments are terminated sooner as provided in the Warbler Funding Loan and Security Agreement (the "Warbler Funding Commitment Termination Date"). Unless otherwise terminated, the Warbler Funding Loan and Security Agreement will mature on the date which is five years after the Warbler Funding Closing Date (the "Warbler Funding Final Maturity Date"). Prior to the Warbler Funding Commitment Termination Date, proceeds received by Warbler Funding from principal and interest, dividends, or fees on assets must be used to pay fees, expenses and interest on outstanding borrowings, and the excess may be returned to the Company, subject to certain conditions. Following the Warbler Funding Commitment Termination Date but prior to the Warbler Funding Final Maturity Date, proceeds received by Warbler Funding from principal and interest, dividends, or fees on assets must be used to pay fees, expenses and interest on outstanding borrowings, as well as principal on outstanding borrowings in accordance with the terms of the Warbler Funding Loan and Security Agreement, and the excess may be returned to the Company, subject to certain conditions. On the Warbler Funding Final Maturity Date, Warbler Funding must pay in full all outstanding fees and expenses and all principal and interest on outstanding borrowings, and the excess may be returned to the Company.

 

Under the Warbler Funding Loan and Security Agreement, Warbler Funding is permitted to borrow amounts in U.S. dollars or certain other permitted currencies. Amounts drawn under the Warbler Funding Loan and Security Agreement, will bear interest, depending on the currency drawn, at Daily Simple SOFR, Term CORRA, Daily Simple SONIA or EURIBOR (the "Warbler Funding Applicable Reference Rate"), in each case, plus a margin of 1.90%. The Warbler Funding Loan and Security Agreement contains customary covenants, including certain limitations on the activities of Warbler Funding, including limitations on incurrence of incremental indebtedness and customary events of default. The Warbler Funding Loan and Security Agreement is secured by a perfected first priority security interest in the assets of Warbler Funding and on any payments received by Warbler Funding in respect of those assets. Assets pledged to the lenders under the Warbler Funding Loan and Security Agreement will not be available to pay the debts of the Company.

 

On February 10, 2026, Warbler Funding entered into Amendment No. 1 (the "First Warbler Funding Loan and Security Agreement Amendment") to the Warbler Funding Loan and Security Agreement, dated as of October 10, 2025, by and among Warbler Funding, as borrower, the Company, as collateral manager and as equityholder, the lenders from time to time parties thereto, Wells Fargo Bank, National Association, as administrative agent, and The Bank of New York Mellon Trust Company, National Association, as collateral agent.

 

The First Warbler Funding Loan and Security Agreement Amendment amends the Warbler Funding Loan and Security Agreement to (i) increase the maximum facility amount from $500 million to $1.000 billion and (ii) increase the minimum equity amount from $175 million to $300 million.

 

Toucan Funding LLC

 

On December 19, 2025 (the "Toucan Closing Date"), Toucan Funding LLC ("Toucan Funding"), a Delaware limited liability company and newly formed subsidiary of the Company, entered into a Revolving Credit and Security Agreement (the "Toucan Funding Credit Agreement"), with Toucan Funding, as borrower, the Company, in its capacity as collateral manager, the lenders from time to time parties thereto, Truist Bank, as administrative agent and swingline lender, Truist Securities, Inc., as lead arranger, Citibank, N.A., as collateral agent, document custodian and custodian, and Virtus Group, LP, as collateral administrator.

 

From time to time, the Company expects to sell and contribute certain investments to Toucan Funding pursuant to a Purchase and Contribution Agreement, dated as of the Toucan Closing Date, by and between the Company and Toucan Funding. No gain or loss will be recognized as a result of any such sale or contribution. Proceeds from the Toucan Funding Credit Agreement will be used to finance the origination and acquisition of eligible assets by Toucan Funding, including the purchase of such assets from the Company. The Company retains a residual interest in assets contributed to or acquired by Toucan Funding through its ownership of Toucan Funding. The maximum principal amount of the Toucan Funding Credit Agreement as of the Toucan Closing Date is $600 million, which can be drawn in multiple currencies subject to certain conditions; the availability of this amount is subject to a borrowing base, which is determined on the basis of the value and types of Toucan Funding’s assets from time to time, and satisfaction of certain conditions, including certain concentration limits. The Toucan Funding Credit Agreement contains an accordion provision that permits an increase to the maximum principal amount up to $1.000 billion.

 

 

 

178


Table of Contents

 

The Toucan Funding Credit Agreement provides for the ability to draw and redraw revolving loans under the Toucan Funding Credit Agreement for a period of up to three years after the Toucan Closing Date unless the commitments are terminated sooner as provided in the Toucan Funding Credit Agreement (the "Toucan Funding Scheduled Reinvestment Period End Date"). Unless otherwise terminated, the Toucan Funding Credit Agreement will mature on the date which is five years after the Toucan Closing Date (the "Toucan Funding Final Maturity Date"). Prior to the Toucan Funding Scheduled Reinvestment Period End Date, proceeds received by Toucan Funding from principal and interest, dividends, or fees on assets must be used to pay fees, expenses and interest on outstanding borrowings, and the excess may be returned to the Company, subject to certain conditions. Following the Toucan Funding Scheduled Reinvestment Period End Date but prior to the Toucan Funding Final Maturity Date, proceeds received by Toucan Funding from principal and interest, dividends, or fees on assets must be used to pay fees, expenses and interest on outstanding borrowings, as well as principal on outstanding borrowings in accordance with the terms of the Toucan Funding Credit Agreement, and the excess may be returned to the Company, subject to certain conditions. On the Toucan Funding Final Maturity Date, Toucan Funding must pay in full all outstanding fees and expenses and all principal and interest on outstanding borrowings, and the excess may be returned to the Company.

 

Under the Toucan Funding Credit Agreement, Toucan Funding is permitted to borrow amounts in U.S. dollars or certain other permitted currencies. Amounts drawn under the Toucan Funding Credit Agreement, will bear interest, depending on the advance type, at the applicable benchmark rate (which, for U.S. dollar advances, is one-month Term SOFR), in each case, plus an applicable margin of 1.60% per annum, which applicable margin will increase by 0.125% per annum after the Toucan Funding Scheduled Reinvestment Period End Date. The Toucan Funding Credit Agreement contains customary covenants, including certain limitations on the activities of Toucan Funding, including limitations on incurrence of incremental indebtedness and customary events of default. The Toucan Funding Credit Agreement is secured by a perfected first priority security interest in the assets of Toucan Funding and on any payments received by Toucan Funding in respect of those assets. Assets pledged to the lenders under the Toucan Funding Credit Agreement will not be available to pay the debts of the Company.

 

Bald Eagle Funding LLC

 

On March 9, 2026 (the "Bald Eagle Closing Date"), Bald Eagle Funding LLC ("Bald Eagle Funding"), a Delaware limited liability company and newly formed wholly-owned subsidiary of the Company, entered into a credit agreement (the "Bald Eagle Funding Credit Agreement"), with Bald Eagle Funding, as borrower, Bank of America, N.A., as administrative agent (the "Bald Eagle Administrative Agent"), Citibank, N.A., as collateral agent and collateral custodian, Virtus Group, LP, as collateral administrator and the lenders party thereto (the "Bald Eagle Lenders"). From time to time Bald Eagle Funding expects to use amounts borrowed under the Bald Eagle Funding Credit Agreement to acquire eligible assets from the Company composed primarily of first priority corporate loans pursuant to the terms of the Bald Eagle Funding Loan Sale Agreement (as defined below), which may be pledged as collateral for future collateralized loan obligation transactions managed by the Company or its affiliates. The Company retains a residual interest in assets acquired by Bald Eagle Funding through its ownership of the limited liability company interests in Bald Eagle Funding. The maximum principal amount of the Bald Eagle Funding Credit Agreement, which can be drawn upon by Bald Eagle Funding subject to certain conditions in the Bald Eagle Funding Credit Agreement, is $500 million as of the Bald Eagle Closing Date.

 

The Bald Eagle Funding Credit Agreement, which provides for the ability to draw and re-draw revolving loans, will mature on the date which is three years after the Bald Eagle Closing Date unless otherwise terminated or extended. Amounts drawn under the Bald Eagle Funding Credit Agreement will bear interest at the daily secured overnight financing rate published by the Federal Reserve Bank of New York plus a spread of 1.35%.

 

Pursuant to a collateral management agreement dated as of the Bald Eagle Closing Date (the "Bald Eagle Funding Collateral Management Agreement"), by and between Bald Eagle Funding and the Company, the Company was appointed as collateral manager of Bald Eagle Funding. The Company is not entitled to receive a fee for its services under the Bald Eagle Funding Collateral Management Agreement.

 

Additionally, under the terms of a loan sale agreement dated as of the Bald Eagle Closing Date (the "Bald Eagle Funding Loan Sale Agreement") by and between Bald Eagle Funding and the Company, the Company transferred to Bald Eagle Funding a portion of its ownership interest in such loans, which were pledged to the Bald Eagle Lenders pursuant to the Bald Eagle Funding Credit Agreement.

 

CLO Transactions

 

ADS CLO 1 Debt Securitization

 

On October 9, 2024 (the "ADS CLO 1 Closing Date") the Company completed a $754.7 million term debt securitization (the "ADS CLO 1 Debt Securitization"). Term debt securitizations are also known as a collateralized loan obligations and are a form of secured financing incurred by a subsidiary of the Company, which is consolidated by the Company and subject to the Company’s overall asset coverage requirements.

 

On the ADS CLO 1 Closing Date and in connection with the ADS CLO 1 Debt Securitization, ADS CLO 1 LLC (the "ADS CLO 1 Issuer"), an indirect, wholly-owned, consolidated subsidiary of the Company, entered into a Purchase and Placement Agency Agreement (the "ADS CLO 1 Purchase and Placement Agreement") with Morgan Stanley & Co. LLC, as the initial purchaser and placement agent, and Apollo Global Securities, LLC, as co-placement agent, pursuant to which the Issuer agreed to sell certain of the notes to the initial purchaser to be issued as part of the ADS CLO 1 Debt Securitization pursuant to an indenture by and between the ADS CLO 1 Issuer and Deutsche Bank National Trust Company, as trustee (the "ADS CLO 1 Indenture").

 

 

 

179


Table of Contents

 

The notes offered in the ADS CLO 1 Debt Securitization consist of $450 million of AAA(sf)/Aaa(sf) Class A-1 Senior Secured Floating Rate Notes due 2036, which bear interest at the three-month SOFR plus 1.35% (the "Class A-1 Notes"); $30 million of AA(sf) Class A-2 Senior Secured Floating Rate Notes due 2036, which bear interest at the three-month SOFR plus 1.80% (the "Class A-2 Notes"); $112.5 million of A(sf) Class B Senior Secured Deferrable Floating Rate Notes due 2036, which bear interest at the three-month SOFR plus 2.15% (the "Class B Notes"); $45 million of BBB-(sf) Class C Senior Secured Deferrable Floating Rate Notes due 2036, which bear interest at the three-month SOFR plus 3.35% (the "Class C Notes" and together with the Class A-1 Notes, the Class A-2 Notes and the Class B Notes, the "ADS CLO 1 Secured Notes"). Additionally, on the ADS CLO 1 Closing Date, the CLO Issuer issued $117.2 million of Subordinated Notes due 2036 (the "ADS CLO 1 Subordinated Notes" and, collectively with the Secured Notes, the "ADS CLO 1 Notes"), which do not bear interest.

 

The ADS CLO 1 Debt Securitization is backed by a diversified portfolio of broadly syndicated commercial loans. The debt is scheduled to mature on October 15, 2036; however, the ADS CLO 1 Notes may be redeemed by the ADS CLO 1 Issuer, at the direction of ADS CLO 1 Depositor LLC ("ADS CLO 1 Retention Holder"), a wholly-owned, consolidated subsidiary of the Company, as owner of a majority of the ADS CLO 1 Subordinated Notes, on any business day after October 15, 2026. The ADS CLO 1 Retention Holder acts as retention holder in connection with the ADS CLO 1 Debt Securitization for the purposes of satisfying certain U.S. regulations requiring sponsors of securitization transactions to retain exposure to the performance of the securitized assets and as such is required to retain a portion of the ADS CLO 1 Subordinated Notes. The Company, through the ADS CLO 1 Retention Holder, has retained 100% of the Class A-2 Notes, the Class B Notes, the Class C Notes and the ADS CLO 1 Subordinated Notes issued in the ADS CLO 1 Debt Securitization.

 

The ADS CLO 1 Issuer intends to use the proceeds from the ADS CLO 1 Debt Securitization to, among other things, purchase certain loans ("ADS CLO 1 Collateral Obligations") from time to time on and after the ADS CLO 1 Closing Date from the Company pursuant to a master loan sale agreement entered into on the ADS CLO 1 Closing Date (the "ADS CLO 1 Loan Sale Agreement") among the Company, the ADS CLO 1 Retention Holder and the ADS CLO 1 Issuer. Under the terms of the ADS CLO 1 Loan Sale Agreement that provide for the sale of ADS CLO 1 Collateral Obligations to the ADS CLO 1 Issuer, the Company will transfer to the ADS CLO 1 Retention Holder, and the ADS CLO 1 Retention Holder will transfer to the ADS CLO 1 Issuer, a portion of its ownership interest in the ADS CLO 1 Collateral Obligations securing the ADS CLO 1 Debt Securitization for the purchase price and other consideration set forth in the ADS CLO 1 Loan Sale Agreement from time to time on and after the ADS CLO 1 Closing Date. Following these transfers, ADS CLO 1 Issuer, and not the ADS CLO 1 Retention Holder or the Company, will hold all of the ownership interest in such loans and participations. The Company made customary representations, warranties and covenants in the ADS CLO 1 Loan Sale Agreement. The ADS CLO 1 Secured Notes are the secured obligation of the ADS CLO 1 Issuer, the ADS CLO 1 Subordinated Notes are the unsecured obligations of the ADS CLO 1 Issuer, and the ADS CLO 1 Indenture governing the ADS CLO 1 Notes include customary covenants and events of default. The ADS CLO 1 Notes have not been, and will not be, registered under the Securities Act or any state securities or "blue sky" laws and may not be offered or sold in the United States absent registration with the SEC or an applicable exemption from registration.

 

The Company serves as collateral manager to the ADS CLO 1 Issuer under a collateral management agreement entered into on the ADS CLO 1 Closing Date (the "ADS CLO 1 Collateral Management Agreement"). Pursuant to the ADS CLO 1 Collateral Management Agreement, so long as the Company is the collateral manager, the collateral management fee will equal 0.0% per annum of the fee basis amount.

 

ADL CLO 1 Debt Securitization

 

On May 28, 2025 (the "ADL CLO 1 Closing Date"), the Company completed a $496 million term debt securitization (the "ADL CLO 1 Debt Securitization").

 

In connection with the ADL CLO 1 Debt Securitization, a credit facility entered into on February 18, 2025 among the ADL CLO 1 Issuer (f/k/a Bluejay Funding LLC), the Company, as collateral manager and equity investor and BNP Paribas, as administrative agent and lender, proceeds from which were used to fund the acquisition of certain ADL CLO 1 Collateral Obligations, was paid in full and terminated.


On the ADL CLO 1 Closing Date and in connection with the ADL CLO 1 Debt Securitization, ADL CLO 1 LLC (the "
ADL CLO 1 Issuer"), an indirect, wholly-owned, consolidated subsidiary of the Company, entered into a Purchase and Placement Agreement with BNP Paribas Securities Corp., as the initial purchaser (the "ADL CLO 1 Initial Purchaser") and Apollo Global Securities, LLC, as co-placement agent, pursuant to which the ADL CLO 1 Issuer agreed to sell certain of the notes to the ADL CLO 1 Initial Purchaser issued as part of the ADL CLO 1 Debt Securitization pursuant to an indenture by and between the ADL CLO 1 Issuer and U.S. Bank Trust Company, National Association, as collateral trustee (the "ADL CLO 1 Indenture").

 

The notes issued as part of the ADL CLO 1 Debt Securitization consist of $126 million of AAA(sf)/AAA(sf) Class A-1a Senior Secured Floating Rate Notes due 2037, which bear interest at the three-month secured overnight financing rate published by SOFR plus 1.67% (the "2025 Class A-1a Notes"); $10 million of AAA(sf)/AAA(sf) Class A-1b Senior Secured Floating Rate Notes due 2037, which bear interest at the three-month SOFR plus 1.90% (the "2025 Class A-1b Notes"); $30 million of AA(sf) Class A-2 Senior Secured Floating Rate Notes due 2037, which bear interest at the three-month SOFR plus 2.10% (the "2025 Class A-2 Notes"); $40 million of A(sf) Class B Senior Secured Deferrable Floating Rate Notes due 2037, which bear interest at the three-month SOFR plus 3.15% (the "2025 Class B Notes"); $30 million of BBB-(sf) Class C Senior Secured Deferrable Floating Rate Notes due 2037, which bear interest at the three-month SOFR plus 4.50% (the "2025 Class C Notes" and together with the 2025 Class A-1a Notes, the 2025 Class A-1b Notes, the 2025 Class A-2 Notes and the 2025 Class B Notes, the "ADL CLO 1 Secured Notes"). Additionally, on the ADL CLO 1 Closing Date, the ADL CLO 1 CLO Issuer issued $86 million of Subordinated Notes due 2125 (the "ADL CLO 1 Subordinated Notes"), which do not bear interest. The ADL CLO 1 Secured Notes together with the 2025 Subordinated Notes are collectively referred to herein as the "ADL CLO 1 Notes."

 

 

180


Table of Contents

 

Additionally, the ADL CLO 1 Issuer incurred certain loans as part of the ADL CLO 1 Debt Securitization, consisting of $114 million of AAA(sf)/AAA(sf) Class A-1a-L1 Loans due 2037, which bear interest at the three-month SOFR plus 1.67% (the "2025 Class A-1a-L1 Loans"); $50 million of AAA(sf)/AAA(sf) Class A-1a-L2 Loans due 2037, which bear interest at the three-month SOFR plus 1.67% (the "2025 Class A-1a-L2 Loans"); and $10 million of AAA(sf) Class A-1b Loans due 2037, which bear interest at the three-month SOFR plus 1.90% (the "2025 Class A-1b Loans" and together with the 2025 Class A-1a-L1 Loans and the 2025 Class A-1a-L2 Loans, the "ADL CLO 1 Loans" and the ADL CLO 1 Loans together with the ADL CLO 1 Secured Notes, the "ADL CLO 1 Secured Debt" and ADL CLO 1 Secured Debt together with the ADL CLO 1 Subordinated Notes, the "ADL CLO 1 Debt") incurred by the ADL CLO 1 Issuer on the ADL CLO 1 Closing Date. The (i) 2025 Class A-1a-L1 Loans were incurred pursuant to a Class A-1a-L1 Credit Agreement among the 2025 CLO Issuer, as borrower, U.S. Bank Trust Company, National Association, as loan agent and collateral trustee and the lenders party thereto (the "Class A-1a-L1 Credit Agreement"), (ii) 2025 Class A-1a-L2 Loans were incurred pursuant to a Class A-1a-L2 Credit Agreement among the 2025 CLO Issuer, as borrower, U.S. Bank Trust Company, National Association, as loan agent and collateral trustee and the lenders party thereto (the "Class A-1a-L2 Credit Agreement"), and (iii) 2025 Class A-1b Loans were incurred pursuant to a Class A-1b Credit Agreement among the 2025 CLO Issuer, as borrower, U.S. Bank Trust Company, National Association, as loan agent and collateral trustee and the lenders party thereto (the "Class A-1b Credit Agreement" and together with the Class A-1a-L1 Credit Agreement and the Class A-1a-L2 Credit Agreement, the "ADL CLO 1 Credit Agreements").

 

The ADL CLO 1 Debt Securitization is backed by a diversified portfolio consisting primarily of first-lien commercial loans. The ADL CLO 1 Secured Debt is scheduled to mature on July 15, 2037 and the ADL CLO 1 Subordinated Notes are scheduled to mature on July 15, 2125; however, the ADL CLO 1 Debt may be redeemed by the ADL CLO 1 Issuer, at the direction of ADL CLO 1 Depositor LLC (the "ADL CLO 1 Retention Provider"), a wholly-owned, consolidated subsidiary of the Company, as owner of a majority of the ADL CLO 1 Subordinated Notes, on any business day on or after May 28, 2027. The ADL CLO 1 Retention Provider acts as retention holder in connection with the ADL CLO 1 Debt Securitization for the purposes of satisfying certain U.S. regulations requiring sponsors of securitization transactions to retain exposure to the performance of the securitized assets and as such is required to retain a portion of the ADL CLO 1 Subordinated Notes. The Company, through the ADL CLO 1 Retention Provider, has retained 100% of the 2025 Class B Notes, the 2025 Class C Notes and the ADL CLO 1 Subordinated Notes issued in the ADL CLO 1 Debt Securitization.

 

The ADL CLO 1 CLO Issuer intends to use the proceeds from the ADL CLO 1 Debt Securitization to, among other things, purchase certain loans ("ADL CLO 1 Collateral Obligations") from time to time on and after the ADL CLO 1 Closing Date from the Company pursuant to a master loan sale agreement entered into on the ADL CLO 1 Closing Date (the "ADL CLO 1 Loan Sale Agreement") among the Company, the ADL CLO 1 Retention Provider and the ADL CLO 1 Issuer. Under the terms of the ADL CLO 1 Loan Sale Agreement that provide for the sale of ADL CLO 1 Collateral Obligations to the ADL CLO 1 Issuer, the Company will transfer to the ADL CLO 1 Retention Provider, and the ADL CLO 1 Retention Provider will transfer to the ADL CLO 1 Issuer, a portion of its ownership interest in the ADL CLO 1 Collateral Obligations securing the ADL CLO 1 Debt Securitization for the purchase price and other consideration set forth in the ADL CLO 1 Loan Sale Agreement from time to time on and after the ADL CLO 1 Closing Date. Following these transfers, the ADL CLO 1 Issuer, and not the ADS CLO 1 Retention Provider or the Company, will hold all of the ownership interest in such loans and participations. The Company made customary representations, warranties and covenants in the ADL CLO 1 Loan Sale Agreement.

 

The ADL CLO 1 Secured Debt is the secured obligation of the ADL CLO 1 Issuer, the ADL CLO 1 Subordinated Notes are the unsecured obligations of the ADL CLO 1 Issuer, and the ADL CLO 1 Indenture and the ADL CLO 1 Credit Agreements governing the ADL CLO 1 Debt include customary covenants and events of default. The ADL CLO 1 Debt has not been, and will not be, registered under the Securities Act or any state securities or "blue sky" laws and may not be offered or sold in the United States absent registration with the SEC or an applicable exemption from registration.

 

ADS CLO 2 Debt Securitization

 

On August 12, 2025 (the "ADS CLO 2 Closing Date"), the Company completed a $502.1 million term debt securitization (the "ADS CLO 2 Debt Securitization").

 

In connection with the ADS CLO 2 Debt Securitization, a credit facility entered into on March 25, 2025 among the ADS CLO 2 Issuer (f/k/a Barn Owl Funding LLC), the Company, as collateral manager and subordinated investor and Bank of America, N.A., as lender, proceeds from which were used to fund the acquisition of certain ADS CLO 2 Collateral Obligations, was paid in full and terminated.

 

On the ADS CLO 2 Closing Date and in connection with the ADS CLO 2 Debt Securitization, ADS CLO 2 LLC (the "ADS CLO 2 Issuer"), an indirect, wholly-owned, consolidated subsidiary of the Company, entered into a note purchase and placement agreement with BofA Securities, Inc., as the initial purchaser (the "ADS CLO 2 Initial Purchaser") and Apollo Global Securities, LLC, as placement agent, pursuant to which the ADS CLO 2 Issuer agreed to sell certain of the notes to the ADS CLO 2 Initial Purchaser issued as part of the ADS CLO 2 Debt Securitization pursuant to an indenture by and between the ADS CLO 2 Issuer and U.S. Bank Trust Company, National Association, as trustee (the "ADS CLO 2 Indenture").

 

The notes issued as part of the ADS CLO 2 Debt Securitization consist of $300 million of AAA(sf)/Aaa(sf) Class A-1 Senior Secured Floating Rate Notes due 2037, which bear interest at the three-month SOFR plus 1.30% (the "ADS CLO 2 Class A-1 Notes"); $30 million of AA(sf) Class A-2 Senior Secured Floating Rate Notes due 2037, which bear interest at the three-month SOFR plus 1.70% (the "ADS CLO 2 Class A-2 Notes"); $65 million of A(sf) Class B Senior Secured Deferrable Floating Rate Notes due 2037, which bear interest at the three-month SOFR plus 1.80% (the "ADS CLO 2 Class B Notes"); $35 million of BBB-(sf) Class C Senior Secured Deferrable Floating Rate Notes due 2037, which bear interest at the three-month SOFR plus 2.75% (the "ADS CLO 2 Class C Notes" and together with the ADS CLO 2 Class A-1 Notes, the ADS CLO 2 Class A-2 Notes and the ADS CLO 2 Class B Notes, the "ADS CLO 2 Secured Notes"). Additionally, on the ADS CLO 2 Closing Date, the ADS CLO 2 Issuer issued $72.1 million of Subordinated Notes due 2037 (the "ADS CLO 2 Subordinated Notes"), which do not bear interest. The ADS CLO 2 Secured Notes together with the ADS CLO 2 Subordinated Notes are collectively referred to herein as the "ADS CLO 2 Notes".

 

181


Table of Contents

 

The ADS CLO 2 Debt Securitization is backed by a diversified portfolio consisting primarily of first-priority commercial loans. The ADS CLO 2 Notes are scheduled to mature on July 15, 2037; however, the ADS CLO 2 Notes may be redeemed by the ADS CLO 2 Issuer, at the direction of ADS CLO 2 Depositor LLC (the "ADS CLO 2 Retention Provider"), a wholly-owned, consolidated subsidiary of the Company, as owner of a majority of the ADS CLO 2 Subordinated Notes, on any business day on or after July 15, 2027. The ADS CLO 2 Retention Provider acts as retention holder in connection with the ADS CLO 2 Debt Securitization for the purposes of satisfying certain U.S. regulations requiring sponsors of securitization transactions to retain exposure to the performance of the securitized assets and as such is required to retain a portion of the ADS CLO 2 Subordinated Notes. The Company, through the ADS CLO 2 Retention Provider, has retained 100% of the ADS CLO 2 Class B Notes, the ADS CLO 2 Class C Notes and the ADS CLO 2 Subordinated Notes issued in the ADS CLO 2 Debt Securitization.

 

The ADS CLO 2 Issuer intends to use the proceeds from the ADS CLO 2 Debt Securitization to, among other things, purchase certain loans ("ADS CLO 2 Collateral Obligations") from time to time on and after the ADS CLO 2 Closing Date from the Company pursuant to a master loan sale agreement entered into on the ADS CLO 2 Closing Date (the "ADS CLO 2 Loan Sale Agreement") among the Company, the ADS CLO 2 Retention Provider and the ADS CLO 2 Issuer. Under the terms of the ADS CLO 2 Loan Sale Agreement that provide for the sale of ADS CLO 2 Collateral Obligations to the ADS CLO 2 Issuer, the Company will transfer to the ADS CLO 2 Retention Provider, and the ADS CLO 2 Retention Provider will transfer to the ADS CLO 2 Issuer, a portion of its ownership interest in the ADS CLO 2 Collateral Obligations securing the ADS CLO 2 Debt Securitization for the purchase price and other consideration set forth in the ADS CLO 2 Loan Sale Agreement from time to time on and after the ADS CLO 2 Closing Date. Following these transfers, the ADS CLO 2 Issuer, and not the ADS CLO 2 Retention Provider or the Company, will hold all of the ownership interest in such loans and participations. The Company made customary representations, warranties and covenants in the ADS CLO 2 Loan Sale Agreement.

 

The ADS CLO 2 Secured Notes are the secured obligation of the ADS CLO 2 Issuer, the ADS CLO 2 Subordinated Notes are the unsecured obligations of the ADS CLO 2 Issuer, and the ADS CLO 2 Indenture governing the ADS CLO 2 Notes include customary covenants and events of default. The ADS CLO 2 Notes have not been, and will not be, registered under the Securities Act or any state securities or "blue sky" laws and may not be offered or sold in the United States absent registration with the SEC or an applicable exemption from registration.

 

The Company serves as collateral manager to the ADS CLO 2 Issuer under a collateral management agreement entered into on the ADS CLO 2 Closing Date (the "ADS CLO 2 Collateral Management Agreement"). Pursuant to the ADS CLO 2 Collateral Management Agreement, so long as the Company is the collateral manager, the collateral management fee will equal 0.0% per annum of the fee basis amount.

 

ADL CLO 2 Debt Securitization

 

On October 29, 2025 (the "ADL CLO 2 Closing Date"), the Company completed a $702.2 million term debt securitization (the "ADL CLO 2 Debt Securitization"). Term debt securitizations are also known as collateralized loan obligations and are a form of secured financing incurred by a subsidiary of the Company, which is consolidated by the Company and subject to the Company’s overall asset coverage requirements.

 

On the ADL CLO 2 Closing Date and in connection with the ADL CLO 2 Debt Securitization, ADL CLO 2 LLC (the "CLO Issuer"), an indirect, wholly-owned, consolidated subsidiary of the Company, entered into a placement agency agreement (the "CLO Placement Agreement") with RBC Capital Markets, LLC, as the placement agent (the "Placement Agent") and Apollo Global Securities, LLC, as co-placement agent (the "Co-Placement Agent"), pursuant to which the Placement Agent and the Co-Placement Agent agreed to place certain of the notes issued by the CLO Issuer as part of the ADL CLO 2 Debt Securitization pursuant to an indenture by and between the CLO Issuer and U.S. Bank Trust Company, National Association, as collateral trustee (the "CLO Indenture").

 

The notes issued as part of the ADL CLO 2 Debt Securitization consist of $0 of AAA(sf) Class A-1a Senior Secured Floating Rate Notes due 2037, which bear interest at SOFR plus 1.45% (the "ADL CLO 2 Class A-1a Notes"); $14 million of AAA(sf) Class A-1b Senior Secured Floating Rate Notes due 2037, which bear interest at the three-month SOFR plus 1.65% (the "ADL CLO 2 Class A-1b Notes"); $30 million of AA(sf) Class A-2 Senior Secured Floating Rate Notes due 2037, which bear interest at the three-month SOFR plus 1.85% (the "ADL CLO 2 Class A-2 Notes"); $56 million of A(sf) Class B Secured Deferrable Floating Rate Notes due 2037, which bear interest at the three-month SOFR plus 2.20% (the "ADL CLO 2 Class B Notes"); $42 million of BBB-(sf) Class C Secured Deferrable Floating Rate Notes due 2037, which bear interest at the three-month SOFR plus 3.20% (the "ADL CLO 2 Class C Notes" and together with the Class A-1a Notes, the Class A-1b Notes, the Class A-2 Notes and the Class B Notes, the "ADL CLO 2 Secured Notes"). Additionally, on the ADL CLO 2 Closing Date, the CLO Issuer will issue $128.2 million of Subordinated Notes due 2125 (the "ADL CLO 2 Subordinated Notes"), which do not bear interest. The Secured Notes together with the Subordinated Notes are collectively referred to herein as the "ADL CLO 2 Notes".

 

 

 

182


Table of Contents

 

Additionally, the CLO Issuer incurred certain loans as part of the ADL CLO 2 Debt Securitization, consisting of $398.5 million of AAA(sf) Class A-1a-L1 Loans due 2037, which bear interest at the three-month SOFR plus 1.45% (the "ADL CLO 2 Class A-1a-L1 Loans"); $7.5 million of AAA(sf) Class A-1a-L2 Loans due 2037, which bear interest at the three-month SOFR plus 1.45% (the "ADL CLO 2 Class A-1a-L2 Loans"); $14 million of AAA(sf) Class A-1b Loans due 2037, which bear interest at the three-month SOFR plus 1.65% (the "ADL CLO 2 Class A-1b Loans"); and $12 million of AA(sf) Class A-2 Loans due 2037, which bear interest at the three-month SOFR plus 1.85% (the "ADL CLO 2 Class A-2 Loans", and together with the Class A-1a-L1 Loans, the Class A-1a-L2 Loans and the Class A-2 Loans, the "Loans" and the Loans together with the Secured Notes, the "Secured Debt" and Secured Debt together with the Subordinated Notes, the "Debt") incurred by the CLO Issuer on the ADL CLO 2 Closing Date. The (i) Class A-1a-L1 Loans were incurred pursuant to a Class A-1a-L1 Credit Agreement among the CLO Issuer, as borrower, U.S. Bank Trust Company, National Association, as loan agent and collateral trustee and the lenders party thereto (the "ADL CLO 2 Class A-1a-L1 Credit Agreement"), (ii) Class A-1a-L2 Loans were incurred pursuant to a Class A-1a-L2 Credit Agreement among the CLO Issuer, as borrower, U.S. Bank Trust Company, National Association, as loan agent and collateral trustee and the lenders party thereto (the "ADL CLO 2 Class A-1a-L2 Credit Agreement"), (iii) Class A-1b Loans were incurred pursuant to a Class A-1b Credit Agreement among the CLO Issuer, as borrower, U.S. Bank Trust Company, National Association, as loan agent and collateral trustee and the lenders party thereto (the "ADL CLO 2 Class A-1b Credit Agreement"), and (iv) Class A-2 Loans were incurred pursuant to a Class A-2 Credit Agreement among the CLO Issuer, as borrower, U.S. Bank Trust Company, National Association, as loan agent and collateral trustee and the lenders party thereto (the "ADL CLO 2 Class A-2 Credit Agreement" and together with the Class A-1a-L1 Credit Agreement, the Class A-1a-L2 Credit Agreement and the Class A-1b Credit Agreement, the "CLO Credit Agreements").

 

The ADL CLO 2 Debt Securitization is backed by a diversified portfolio consisting primarily of first-lien commercial loans. The Secured Debt is scheduled to mature on October 15, 2037 and the Subordinated Notes are scheduled to mature on October 15, 2125; however, the Secured Debt may be redeemed by the CLO Issuer, at the direction of ADL CLO 2 Depositor LLC (the "CLO Retention Holder"), a wholly-owned, consolidated subsidiary of the Company, as owner of a majority of the Subordinated Notes, on any business day on or after October 15, 2027. The CLO Retention Holder acts as retention holder in connection with the ADL CLO 2 Debt Securitization for the purposes of satisfying certain U.S. regulations requiring sponsors of securitization transactions to retain exposure to the performance of the securitized assets and as such is required to retain a portion of the Subordinated Notes. The Company, through the CLO Retention Holder, has retained 100% of the Class B Notes, the Class C Notes and the Subordinated Notes issued in the ADL CLO 2 Debt Securitization.

 

The CLO Issuer intends to use the proceeds from the ADL CLO 2 Debt Securitization to, among other things, purchase certain loans ("Collateral Obligations") from time to time on and after the ADL CLO 2 Closing Date from the Company pursuant to a master loan sale agreement entered into on the ADL CLO 2 Closing Date (the "Loan Sale Agreement") among the Company, the CLO Retention Holder and the CLO Issuer. Under the terms of the Loan Sale Agreement that provide for the sale of Collateral Obligations to the CLO Issuer, the Company will transfer to the CLO Retention Holder, and the CLO Retention Holder will transfer to the CLO Issuer, a portion of its ownership interest in the Collateral Obligations securing the ADL CLO 2 Debt Securitization for the purchase price and other consideration set forth in the Loan Sale Agreement from time to time on and after the ADL CLO 2 Closing Date. Following these transfers, the CLO Issuer, and not the CLO Retention Holder or the Company, will hold all of the ownership interest in such loans and participations. The Company made customary representations, warranties and covenants in the Loan Sale Agreement.

 

The Secured Debt is the secured obligation of the CLO Issuer, the Subordinated Notes are the unsecured obligations of the CLO Issuer, and the CLO Indenture and the CLO Credit Agreements governing the Secured Debt include customary covenants and events of default. The Secured Debt has not been, and will not be, registered under the Securities Act, or any state securities or "blue sky" laws and may not be offered or sold in the United States absent registration with the Securities and Exchange Commission or an applicable exemption from registration.

 

The Company serves as collateral manager to the CLO Issuer under a collateral management agreement entered into on the ADL CLO 2 Closing Date (the "Collateral Management Agreement"). Pursuant to the Collateral Management Agreement, so long as the Company is the collateral manager, the collateral management fee will equal 0.0% per annum of the fee basis amount.

 

 

183


Table of Contents

 

Foreign Currency Transactions and Translations

The Company had the following foreign-denominated debt obligations outstanding as of June 30, 2026:

 

 

June 30, 2026

 

 

Original Principal Amount (Local)

 

Original Principal Amount (USD)

 

Principal Amount Outstanding

 

Unrealized Gain/(Loss)

 

Reset Date

European Euro

 

90,000

 

 

95,081

 

 

102,834

 

 

(7,753)

 

 

N/A

Total

 

 

90,000

 

 

95,081

 

 

102,834

 

 

(7,753)

 

 

 

 

The Company had the following foreign-denominated debt obligations outstanding as of December 31, 2025:

 

 

December 31, 2025

 

 

Original Principal Amount (Local)

 

Original Principal Amount (USD)

 

Principal Amount Outstanding

 

Unrealized Gain/(Loss)

 

Reset Date

British Pound

 

£

46,000

 

 

62,174

 

 

62,006

 

 

167

 

 

3/31/2026

European Euro

 

81,000

 

 

94,357

 

 

95,191

 

 

(834)

 

 

3/30/2026

European Euro

 

90,000

 

 

95,081

 

 

105,768

 

 

(10,687)

 

 

N/A

Total

 

 

217,000

 

 

251,612

 

 

262,965

 

 

(11,354)

 

 

 

 

Private Placement Bonds

 

2022 Series A Notes

 

On November 15, 2022, the Company priced an offering of $200 million in aggregate principal amount of Senior Unsecured Notes (the "2022 Series A Notes") to institutional investors in a private placement. The Notes are comprised of $62 million Senior Unsecured Notes due 2025 (the "December 2025 Notes"), $38 million Senior Unsecured Notes due 2026 (the "January 2026 Notes"), $82 million Senior Unsecured Notes due 2027 (the "December 2027 Notes"), and $18 million Senior Unsecured Notes due 2028 (the "January 2028 Notes"). The issuances of the 2022 Series A Notes occurred in two installments on December 21, 2022 and January 19, 2023. The December 2025 and January 2026 Notes have a fixed interest rate of 8.21% per annum and are due on December 21, 2025 and January 19, 2026, respectively. The December 2027 and January 2028 Notes have a fixed interest rate of 8.31% per annum and are due on December 21, 2027 and January 19, 2028, respectively. Interest on the Notes is due and payable semiannually. These interest rates are subject to increase (up to a maximum increase of 1.00% above the stated rate for each of the 2022 Series A Notes) in the event that, subject to certain exceptions, the 2022 Series A Notes cease to have an investment grade rating.

 

In connection with the 2022 Series A Notes, the Company entered into interest rate swaps to more closely align the interest rates of the Company’s liabilities with the Company’s investment portfolio, which consists of predominately floating rate loans. Under the interest rate swap agreement related to the December 2025 Notes, the Company receives a fixed interest rate of 4.02% per annum and pays a floating interest rate at a rate determined by three-month SOFR per annum on $62 million of the 2025 Notes. Under the interest rate swap agreement related to the January 2026 Notes, the Company receives a fixed interest rate of 3.97% per annum and pays a floating interest rate at a rate determined by three-month SOFR per annum on $38 million of the 2026 Notes. Under the interest rate swap agreement related to the December 2027 Notes, the Company receives a fixed interest rate of 3.67% per annum and pays a floating interest rate at a rate determined by three-month SOFR per annum on $82 million of the 2027 Notes. Under the interest rate swap agreement related to the January 2028 Notes, the Company receives a fixed interest rate of 3.65% per annum and pays a floating interest rate at a rate determined by three-month SOFR per annum on $18 million of the 2028 Notes. The Company designated each interest rate swap as the hedging instrument in a qualifying hedge accounting relationship.

 

On October 1, 2025 and November 4, 2025, the Company paid off the December 2025 Notes and January 2026 Notes, respectively. The December 2027 Notes and January 2028 Notes are still outstanding as of June 30, 2026.

 

2023 Series A Notes

 

On August 10, 2023, the Company priced an offering of $650 million in aggregate principal amount of Senior Unsecured Notes (the "2023 Series A Notes") to institutional investors in a private placement. The 2023 Series A Notes are comprised of $226 million Senior Unsecured Notes due September 28, 2026 (the "September 2026 Notes"), $325 million Senior Unsecured Notes due September 28, 2028 (the "September 2028 Notes"), and €90 million Senior Unsecured Notes due September 28, 2026 (the "September 2026 Euronotes"). The 2023 Series A Notes were issued on September 28, 2023. The September 2026 Notes, September 2028 Notes and September 2026 Euronotes have fixed interest rates of 8.54%, 8.62%, and 7.02% per annum, respectively. Interest on the Notes is due and payable semiannually. These interest rates are subject to increase (up to a maximum increase of 1.00% above the stated rate for each of the September 2026 Notes, September 2028 Notes and September 2026 Euronotes) in the event that, subject to certain exceptions, the 2023 Series A Notes cease to have an investment grade rating. These interest rates are subject to increase (up to a maximum increase of 1.50% above the stated rate for each of the September 2026 Notes, September 2028 Notes and September 2026 Euronotes) in the event that, subject to certain exceptions, the Company’s secured debt ratio exceeds 60% up to August 31, 2024, and 55% subsequent to August 31, 2024. These interest rates are subject to increase (up to a maximum increase of 2.00% above the stated rate for each of the September 2026 Notes, September 2028 Notes and September 2026 Euronotes) in the event that, subject to certain exceptions, the 2023 Series A Notes cease to have an investment grade rating and the secured debt ratio event has occurred as disclosed above.

184


Table of Contents

 

In connection with the 2023 Series A Notes, the Company entered into interest rate swaps to more closely align the interest rates of the Company’s liabilities with the Company’s investment portfolio, which consists of predominately floating rate loans. Under the interest rate swap agreement related to the September 2026 Notes, the Company receives a fixed interest rate of 8.54% per annum and pays a floating interest rate of three-month SOFR + 4.18% per annum on $226 million of the 2026 Notes. Under the interest rate swap agreement related to the September 2028 Notes, the Company receives a fixed interest rate of 8.62% per annum and pays a floating interest rate of three-month SOFR + 4.56% per annum on $325 million of the September 2028 Notes. Under the interest rate swap agreement related to the September 2026 Euronotes, the Company receives a fixed interest rate of 7.02% per annum and pays a floating interest rate of ESTR + 3.72% per annum on €90 million of the September 2026 Euronotes. The Company designated each interest rate swap as the hedging instrument in a qualifying hedge accounting relationship.

 

Unsecured Notes

 

2029 Notes

 

On March 21, 2024, the Company and the Trustee entered into a First Supplemental Indenture (the "First Supplemental Indenture" and, together with the Base Indenture, the "March 2024 Indenture") related to the $650 million in aggregate principal amount of its 6.90% notes due 2029 (the "Existing 2029 Notes"), which supplements that certain Base Indenture.

 

On September 19, 2024, the Company issued an additional $350 million aggregate principal amount of 6.90% Notes due 2029 (the "New 2029 Notes" and, together with the Existing 2029 Notes, the "2029 Notes") under the March 2024 Indenture. The New 2029 Notes were issued at a price equal to 104.03% of the face value, plus accrued interest from March 21, 2024, resulting in an effective yield to maturity of 5.86%. The New 2029 Notes were issued as "Additional Notes" under the March 2024 Indenture and have identical terms to the Existing 2029 Notes, other than the issue date and the issue price. The New 2029 Notes will be treated as a single class of notes with the Existing 2029 Notes for all purposes under the March 2024 Indenture.

 

The 2029 Notes will mature on April 13, 2029 and may be redeemed in whole or in part at the Company’s option at any time or from time to time at the redemption prices set forth in the March 2024 Indenture. The 2029 Notes bear interest at a rate of 6.90% per year payable semi-annually on April 13 and October 13 of each year, commencing on October 13, 2024. The 2029 Notes are general unsecured obligations of the Company that rank senior in right of payment to all of the Company’s existing and future indebtedness that is expressly subordinated in right of payment to the 2029 Notes, rank pari passu with all existing and future unsecured unsubordinated indebtedness issued by the Company, rank effectively junior to any of the Company’s secured indebtedness (including unsecured indebtedness that the Company later secures) to the extent of the value of the assets securing such indebtedness, and rank structurally junior to all existing and future indebtedness (including trade payables) incurred by the Company’s subsidiaries, financing vehicles or similar facilities.

 

In connection with the 2029 Notes, the Company entered into interest rate swaps to more closely align the interest rates of the Company’s liabilities with the Company’s investment portfolio, which consists of predominantly floating rate loans. Under the interest rate swap agreement related to the 2029 Notes, the Company receives a fixed interest rate of 6.90% per annum and pays a floating interest rate of three-month SOFR + 2.71% per annum on $325 million of the 2029 Notes, the Company receives a fixed interest rate of 6.90% per annum and pays a floating interest rate of three-month SOFR + 2.70% per annum on $325 million of the 2029 Notes, and the Company receives a fixed interest rate of 5.86% per annum and pays a floating interest rate of three-month SOFR + 2.67% per annum on $350 million of the 2029 Notes. The Company designated each interest rate swap as the hedging instrument in a qualifying hedge accounting relationship.

 

In January 2025, the Company exchanged $1.000 billion aggregate principal amount of 6.90% Notes due 2029 for $1.000 billion aggregate principal amount of 6.90% Notes due 2029 (the "2029 Exchange Notes") that have been registered with the SEC under the Securities Act. The 2029 Exchange Notes have substantially the same terms as the 2029 Notes, except that the transfer restrictions and registration rights relating to the 2029 Notes do not apply to the 2029 Exchange Notes and the 2029 Exchange Notes do not provide for the payment of additional interest in the event of a registration default.

 

2031 Notes

 

On July 29, 2024, the Company and the Trustee entered into a Second Supplemental Indenture (the "Second Supplemental Indenture" and together with the Base Indenture, the "July 2024 Indenture") related to the $600 million in aggregate principal amount of its 6.70% notes due 2031 (the "Existing 2031 Notes"), which supplements the Base Indenture.

 

On November 21, 2024, the Company issued an additional $400 million aggregate principal amount of 6.70% Notes due 2031 (the "New 2031 Notes" and, together with the Existing 2031 Notes, the "2031 Notes") under the July 2024 Indenture. The New 2031 Notes were issued at a price equal to 101.84% of the face value, plus accrued interest from July 29, 2024, resulting in an effective yield to maturity of 6.35%. The New 2031 Notes were issued as "Additional Notes" under the July 2024 Indenture and have identical terms to the Existing 2031 Notes, other than the issue date and the issue price. The New 2031 Notes will be treated as a single class of notes with the Existing 2031 Notes for all purposes under the July 2024 Indenture.

 

185


Table of Contents

 

The 2031 Notes will mature on July 29, 2031 and may be redeemed in whole or in part at the Company’s option at any time or from time to time at the redemption prices set forth in the July 2024 Indenture. The 2031 Notes bear interest at a rate of 6.70% per year payable semi-annually on January 29 and July 29 of each year, commencing on January 29, 2024. The 2031 Notes are general unsecured obligations of the Company that rank senior in right of payment to all of the Company’s existing and future indebtedness that is expressly subordinated in right of payment to the 2031 Notes, rank pari passu with all existing and future unsecured unsubordinated indebtedness issued by the Company, rank effectively junior to any of the Company’s secured indebtedness (including unsecured indebtedness that the Company later secures) to the extent of the value of the assets securing such indebtedness, and rank structurally junior to all existing and future indebtedness (including trade payables) incurred by the Company’s subsidiaries, financing vehicles or similar facilities.

 

In connection with the 2031 Notes, the Company entered into interest rate swaps to more closely align the interest rates of the Company’s liabilities with the Company’s investment portfolio, which consists of predominantly floating rate loans. Under the interest rate swap agreement related to the 2031 Notes, the Company receives a fixed interest rate of 6.70% per annum and pays a floating interest rate of three-month SOFR + 2.80% per annum on $600 million of the 2031 Notes, and the Company receives a fixed interest rate of 6.35% per annum and pays a floating interest rate of three-month SOFR + 2.39% per annum on $400 million of the 2031 Notes. The Company designated each interest rate swap as the hedging instrument in a qualifying hedge accounting relationship.

 

In January 2025, the Company exchanged $1.000 billion aggregate principal amount of 6.70% Notes due 2031 for $1.000 billion aggregate principal amount of 6.70% Notes due 2031 (the "2031 Exchange Notes") that have been registered with the SEC under the Securities Act. The 2031 Exchange Notes have substantially the same terms as the 2031 Notes, except that the transfer restrictions and registration rights relating to the 2031 Notes do not apply to the 2031 Exchange Notes and the 2031 Exchange Notes do not provide for the payment of additional interest in the event of a registration default.

 

2032 Notes

 

On January 16, 2025, the Company entered into a Third Supplemental Indenture (the "Third Supplemental Indenture" and together with the Base Indenture, the "January 2025 Indenture") related to the $500 million in aggregate principal amount of its 6.55% notes due 2032 (the "Existing 2032 Notes"), which supplements the Base Indenture.

 

On May 5, 2026, the Company issued an additional $300 million in aggregate principal amount of its 6.550% notes due 2032 (the "New 2032 Notes" and, together with the Existing 2032 Notes, the "2032 Notes") under the January 2025 Indenture. The New 2032 Notes were issued at a price equal to 100.604% of the face value, plus accrued interest from March 15, 2026, resulting in an effective yield to maturity of 6.421%. The New 2032 Notes were issued as "Additional Notes" under the January 2025 Indenture and have identical terms to the Existing 2032 Notes, other than the issue date and the issue price. The New 2032 Notes will be treated as a single class of notes with the Existing 2032 Notes for all purposes under the January 2025 Indenture.

 

The 2032 Notes will mature on March 15, 2032 and may be redeemed in whole or in part at the Company's option at any time or from time to time at the redemption prices set forth in the January 2025 Indenture. The 2032 Notes bear interest at a rate of 6.55% per year payable semi-annually on March 15 and September 15 of each year, commencing on September 15, 2025. The 2032 Notes are general unsecured obligations of the Company that rank senior in right of payment to all of the Company’s existing and future indebtedness that is expressly subordinated in right of payment to the 2032 Notes, rank pari passu with all existing and future unsecured unsubordinated indebtedness issued by the Company, rank effectively junior to any of the Company’s secured indebtedness (including unsecured indebtedness that the Company later secures) to the extent of the value of the assets securing such indebtedness, and rank structurally junior to all existing and future indebtedness (including trade payables) incurred by the Company’s subsidiaries, financing vehicles or similar facilities.

 

In connection with the 2032 Notes, the Company entered into interest rate swaps to more closely align the interest rates of the Company’s liabilities with the Company’s investment portfolio, which consists of predominantly floating rate loans. Under the interest rate swap agreement related to the 2032 Notes, the Company receives a fixed interest rate of 6.55% per annum and pays a floating interest rate of three-month SOFR + 2.18% per annum on $500 million of the 2032 Notes, and the Company receives a fixed interest rate of 6.42% per annum and pays a floating interest rate of three-month SOFR + 2.53% per annum on $300 million of the 2032 Notes. The Company designated each interest rate swap as the hedging instrument in a qualifying hedge accounting relationship.

 

In November 2025, the Company exchanged $500 million aggregate principal amount of 6.55% Notes due 2032 for $500 million aggregate principal amount of 6.55% Notes due 2032 (the "2032 Exchange Notes") that have been registered with the SEC under the Securities Act. The 2032 Exchange Notes have substantially the same terms as the 2032 Notes, except that the transfer restrictions and registration rights relating to the 2032 Notes do not apply to the 2032 Exchange Notes and the 2032 Exchange Notes do not provide for the payment of additional interest in the event of a registration default.

 

 

 

186


Table of Contents

 

2030 Notes

 

On July 17, 2025, the Company and the Trustee entered into a Fourth Supplemental Indenture (the "Fourth Supplemental Indenture" and, together with the Base Indenture, the "July 2025 Indenture") related to the $400 million in aggregate principal amount of its 5.875% notes due 2030 (the "Existing 2030 Notes"), which supplements the Base Indenture.

 

On November 5,2025, the Company issued an additional $100 million aggregate principal amount of 5.875% Notes due 2030 (the "New 2030 Notes" and, together with the Existing 2030 Notes, the "2030 Notes") under the July 2025 Indenture. The New 2030 Notes were issued at a price equal to 100.854% of the face value, plus accrued interest from November 5, 2025, resulting in an effective yield to maturity of 5.655%. The New 2030 Notes were issued as "Additional Notes" under the July 2025 Indenture and have identical terms to the Existing 2030 Notes, other than the issue date and the issue price. The New 2030 Notes will be treated as a single class of notes with the Existing 2030 Notes for all purposes under the July 2025 Indenture.

 

The 2030 Notes will mature on August 30, 2030 and may be redeemed in whole or in part at the Company's option at any time or from time to time at the redemption prices set forth in the July 2025 Indenture. The 2030 Notes bear interest at a rate of 5.875% per year payable semi-annually on February 28 and August 30 of each year, commencing on February 28, 2026. The 2030 Notes are general unsecured obligations of the Company that rank senior in right of payment to all of the Company's existing and future indebtedness that is expressly subordinated in right of payment to the 2030 Notes, rank pari passu with all existing and future unsecured unsubordinated indebtedness issued by the Company, rank effectively junior to any of the Company's secured indebtedness (including unsecured indebtedness that the Company later secures) to the extent of the value of the assets securing such indebtedness, and rank structurally junior to all existing and future indebtedness (including trade payables) incurred by the Company's subsidiaries, financing vehicles or similar facilities.

 

In connection with the 2030 Notes, the Company entered into interest rate swaps to more closely align the interest rates of the Company’s liabilities with the Company’s investment portfolio, which consists of predominantly floating rate loans. Under the interest rate swap agreement related to the 2030 Notes, the Company receives a fixed interest rate of 5.89% per annum and pays a floating interest rate of three-month SOFR + 2.21% per annum on $400 million of the 2030 Notes, and the Company receives a fixed interest rate of 5.66% per annum and pays a floating interest rate of three-month SOFR + 2.20% per annum on $100 million of the 2030 Notes. The Company designated each interest rate swap as the hedging instrument in a qualifying hedge accounting relationship.

 

In November 2025, the Company exchanged $500 million aggregate principal amount of 5.875% Notes due 2030 for $500 million aggregate principal amount of 5.875% Notes due 2030 (the "2030 Exchange Notes") that have been registered with the SEC under the Securities Act. The 2030 Exchange Notes have substantially the same terms as the 2030 Notes, except that the transfer restrictions and registration rights relating to the 2030 Notes do not apply to the 2030 Exchange Notes and the 2030 Exchange Notes do not provide for the payment of additional interest in the event of a registration default.

 

2028 Notes

 

On December 8, 2025, the Company and U.S. Bank Trust Company, National Association (the "Trustee") entered into a Fifth Supplemental Indenture (the "Fifth Supplemental Indenture" and, together with the Base Indenture (as defined below), the "December 2025 Indenture") related to the $400 million in aggregate principal amount of its 5.200% notes due 2028 (the "2028 Notes"), which supplements that certain Base Indenture, dated as of March 21, 2024 (as may be further amended, supplemented or otherwise modified from time to time, the "Base Indenture").

 

The 2028 Notes will mature on December 8, 2028 and may be redeemed in whole or in part at the Company’s option at any time or from time to time at the redemption prices set forth in the December 2025 Indenture. The 2028 Notes bear interest at a rate of 5.200% per year payable semi-annually on June 8 and December 8 of each year, commencing on June 8, 2026. The 2028 Notes are general unsecured obligations of the Company that rank senior in right of payment to all of the Company’s existing and future indebtedness that is expressly subordinated in right of payment to the 2028 Notes, rank pari passu with all existing and future unsecured unsubordinated indebtedness issued by the Company, rank effectively junior to any of the Company’s secured indebtedness (including unsecured indebtedness that the Company later secures) to the extent of the value of the assets securing such indebtedness, and rank structurally junior to all existing and future indebtedness (including trade payables) incurred by the Company’s subsidiaries, financing vehicles or similar facilities.

 

In connection with the 2028 Notes, the Company entered into interest rate swaps to more closely align the interest rates of the Company’s liabilities with the Company’s investment portfolio, which consists of predominantly floating rate loans. Under the interest rate swap agreement related to the 2028 Notes, the Company receives a fixed interest rate of 5.20% per annum and pays a floating interest rate of three-month SOFR + 1.88% per annum on $400 million of the 2028 Notes. The Company designated each interest rate swap as the hedging instrument in a qualifying hedge accounting relationship.

 

 

187


Table of Contents

 

2031 Notes II

 

On January 23, 2026, the Company and the Trustee entered into a Sixth Supplemental Indenture (the "Sixth Supplemental Indenture" and, together with the Base Indenture, the "January 2026 Indenture") related to the $750 million in aggregate principal amount of its 5.70% notes due 2031 (the "2031 Notes II"), which supplements the Base Indenture.

 

The 2031 Notes II will mature on January 23, 2031 and may be redeemed in whole or in part at the Company’s option at any time or from time to time at the redemption prices set forth in the January 2026 Indenture. The 2031 Notes II bear interest at a rate of 5.70% per year payable semi-annually on January 23 and July 23 of each year, commencing on July 23, 2026. The 2031 Notes II are general unsecured obligations of the Company that rank senior in right of payment to all of the Company’s existing and future indebtedness that is expressly subordinated in right of payment to the 2031 Notes II, rank pari passu with all existing and future unsecured unsubordinated indebtedness issued by the Company, rank effectively junior to any of the Company’s secured indebtedness (including unsecured indebtedness that the Company later secures) to the extent of the value of the assets securing such indebtedness, and rank structurally junior to all existing and future indebtedness (including trade payables) incurred by the Company’s subsidiaries, financing vehicles or similar facilities.

 

In connection with the 2031 Notes II, the Company entered into interest rate swaps to more closely align the interest rates of the Company’s liabilities with the Company’s investment portfolio, which consists of predominantly floating rate loans. Under the interest rate swap agreement related to the 2031 Notes II, the Company receives a fixed interest rate of 5.71% per annum and pays a floating interest rate of three-month SOFR + 2.11% per annum on $750 million of the 2031 Notes II. The Company designated each interest rate swap as the hedging instrument in a qualifying hedge accounting relationship.

 

2033 Notes

 

On June 30, 2026, the Company and the Trustee entered into a Seventh Supplemental Indenture (the "Seventh Supplemental Indenture" and, together with the Base Indenture, the "June 2026 Indenture") related to the $750 million in aggregate principal amount of its 6.350% notes due 2033 (the "2033 Notes"), which supplements the Base Indenture.

 

The 2033 Notes will mature on June 30, 2033 and may be redeemed in whole or in part at the Company’s option at any time or from time to time at the redemption prices set forth in the June 2026 Indenture. The 2033 Notes bear interest at a rate of 6.350% per year payable semi-annually on June 30 and December 30 of each year, commencing on December 30, 2026. The 2033 Notes are general unsecured obligations of the Company that rank senior in right of payment to all of the Company’s existing and future indebtedness that is expressly subordinated in right of payment to the 2033 Notes, rank pari passu with all existing and future unsecured unsubordinated indebtedness issued by the Company, rank effectively junior to any of the Company’s secured indebtedness (including unsecured indebtedness that the Company later secures) to the extent of the value of the assets securing such indebtedness, and rank structurally junior to all existing and future indebtedness (including trade payables) incurred by the Company’s subsidiaries, financing vehicles or similar facilities.

 

In connection with the 2033 Notes, the Company entered into two interest rate swaps to more closely align the interest rates of the Company’s liabilities with the Company’s investment portfolio, which consists of predominately floating rate loans. Under the first interest rate swap agreement related to the 2033 Notes, the Company receives a fixed interest rate of 6.35% per annum and pays a floating interest rate of three-month SOFR + 2.37% per annum on $375 million of the 2033 Notes. Under the second interest rate swap agreement related to the 2033 Notes, the Company receives a fixed interest rate of 6.35% per annum and pays a floating interest rate of three-month SOFR + 2.39% per annum on $375 million of the 2033 Notes. The Company designated each interest rate swap as the hedging instrument in a qualifying hedge accounting relationship.

 

 

188


Table of Contents

 

 

Note 7. Net Assets

The Company has the authority to issue an unlimited number of Common Shares at $0.01 per share par value.

The following table summarizes transactions in Common Shares during the three and six months ended June 30, 2026 and 2025:

 

 

Three Months Ended June 30, 2026

 

Three Months Ended June 30, 2025

 

Six Months Ended June 30, 2026

 

Six Months Ended June 30, 2025

Class S:

 

Shares*

 

Amount*

 

Shares*

 

Amount*

 

Shares*

 

Amount*

 

Shares*

 

Amount*

Proceeds from shares sold

 

1,392,453

$

33,269

 

11,138,920

$

274,331

 

6,448,048

$

156,021

 

24,873,564

$

615,106

Share conversion

 

(247,186)

 

(5,908)

 

(183,579)

 

(4,523)

 

(250,587)

 

(5,991)

 

(296,866)

 

(7,330)

Repurchase of common shares

 

(2,505,291)

 

(59,709)

 

(1,206,868)

 

(29,694)

 

(7,694,880)

 

(183,992)

 

(2,299,575)

 

(56,626)

Early repurchase deduction

 

 

103

 

 

6

 

 

224

 

 

57

Distributions reinvested

 

1,333,205

 

31,857

 

1,267,018

 

31,195

 

2,709,217

 

65,288

 

2,349,866

 

58,066

Net increase (decrease)

 

(26,819)

$

(388)

 

11,015,491

$

271,315

 

1,211,798

$

31,550

 

24,626,989

$

609,273

Class D:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from shares sold

 

42,462

 

1,015

 

144,031

 

3,548

 

112,787

 

2,724

 

162,064

 

3,995

Share conversion

 

 

 

 

 

(74,850)

 

(1,827)

 

 

Repurchase of common shares

 

(10,388)

 

(248)

 

(486)

 

(12)

 

(22,585)

 

(539)

 

(486)

 

(12)

Early repurchase deduction

 

 

2

 

 

 

 

2

 

 

Distributions reinvested

 

24,820

 

593

 

18,598

 

458

 

49,213

 

1,186

 

36,566

 

904

Net increase (decrease)

 

56,894

$

1,362

 

162,143

$

3,994

 

64,565

$

1,546

 

198,144

$

4,887

Class I:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from shares sold

 

6,524,634

 

155,868

 

64,943,982

 

1,599,036

 

25,755,440

 

623,782

 

129,448,338

 

3,199,727

Share conversion

 

247,187

 

5,908

 

183,579

 

4,523

 

325,438

 

7,818

 

296,866

 

7,330

Repurchase of common shares

 

(27,896,949)

 

(664,827)

 

(7,211,251)

 

(177,428)

 

(53,274,346)

 

(1,271,281)

 

(11,401,171)

 

(280,697)

Early repurchase deduction

 

 

66

 

 

10

 

 

475

 

 

14

Distributions reinvested

 

3,991,000

 

95,366

 

3,710,329

 

91,351

 

8,074,466

 

194,576

 

6,882,036

 

170,058

Net increase (decrease)

 

(17,134,128)

$

(407,619)

 

61,626,639

$

1,517,492

 

(19,119,002)

$

(444,630)

 

125,226,069

$

3,096,432

Total net increase (decrease)

 

(17,104,053)

$

(406,645)

 

72,804,273

$

1,792,801

 

(17,842,639)

$

(411,534)

 

150,051,202

$

3,710,592

* Includes activities related to prior periods processed in the current period.

Net Asset Value per Share and Offering Price

The Company determines NAV for each class of shares as of the last day of each calendar month. Share issuances related to monthly subscriptions are effective the first calendar day of each month. Shares are issued at an offering price equivalent to the most recent NAV per share available for each share class, which will be the prior calendar day NAV per share (i.e. the prior month-end NAV). The following table summarizes each month-end NAV per share for Class S shares, Class D shares and Class I shares during the six months ended June 30, 2026 and 2025:

 

 

 

NAV Per Share

For the Month Ended

 

Class S

 

Class D

 

Class I

January 31, 2026

 

$

24.34

 

$

24.34

 

$

24.34

February 28, 2026

 

 

24.14

 

 

24.14

 

 

24.14

March 31, 2026

 

 

23.90

 

 

23.90

 

 

23.90

April 30, 2026

 

 

23.92

 

 

23.92

 

 

23.92

May 31, 2026

 

 

23.87

 

 

23.87

 

 

23.87

June 30, 2026

 

 

23.83

 

 

23.83

 

 

23.83

 

 

 

 

NAV Per Share

For the Month Ended

 

Class S

 

Class D

 

Class I

January 31, 2025

 

$

24.83

 

$

24.83

 

$

24.83

February 28, 2025

 

 

24.77

 

 

24.77

 

 

24.77

March 31, 2025

 

 

24.65

 

 

24.65

 

 

24.65

April 30, 2025

 

 

24.58

 

 

24.58

 

 

24.58

May 31, 2025

 

 

24.64

 

 

24.64

 

 

24.64

June 30, 2025

 

 

24.60

 

 

24.60

 

 

24.60

 

189


Table of Contents

 

Distributions

The Board authorizes and declares monthly distribution amounts per share of Class S shares, Class D shares and Class I shares. The following table presents distributions that were declared during the six months ended June 30, 2026:

 

 

 

 

 

 

Class S Distributions

 

Class D Distributions

 

Class I Distributions

 

Record Date

 

Declaration Date

 

Payment Date

 

Per Share

 

Amount*

 

Per Share

 

Amount*

 

Per Share

 

Amount*

 

January 31, 2026

 

January 23, 2026

 

February 27, 2026

 

$

0.1624

 

$

19,570

 

$

0.1748

 

$

281

 

$

0.1800

 

$

89,426

 

February 28, 2026

 

February 23, 2026

 

March 26, 2026

 

 

0.1641

 

 

20,023

 

 

0.1753

 

 

288

 

 

0.1800

 

 

90,560

 

March 31, 2026

 

March 23, 2026

 

April 28, 2026

 

 

0.1626

 

 

20,268

 

 

0.1749

 

 

294

 

 

0.1800

 

 

91,509

 

April 30, 2026

 

April 23, 2026

 

May 28, 2026

 

 

0.1633

 

 

19,698

 

 

0.1751

 

 

297

 

 

0.1800

 

 

87,464

 

May 31, 2026

 

May 22, 2026

 

June 29, 2026

 

 

0.1627

 

 

19,726

 

 

0.1749

 

 

300

 

 

0.1800

 

 

88,021

 

June 30, 2026

 

June 23, 2026

 

July 29, 2026

 

 

0.1633

 

 

19,944

 

 

0.1751

 

 

302

 

 

0.1800

 

 

88,867

 

 

 

 

 

 

 

$

0.9784

 

$

119,229

 

$

1.0501

 

$

1,762

 

$

1.0800

 

$

535,847

 

* Totals may not foot due to rounding.

The following table presents distributions that were declared during the six months ended June 30, 2025:

 

 

 

 

 

 

Class S Distributions

 

Class D Distributions

 

Class I Distributions

 

Record Date

 

Declaration Date

 

Payment Date

 

Per Share

 

Amount*

 

Per Share

 

Amount*

 

Per Share

 

Amount*

 

January 31, 2025

 

January 22, 2025

 

February 27, 2025

 

$

0.1621

 

$

13,892

 

$

0.1747

 

$

182

 

$

0.1800

 

$

57,637

 

January 31, 2025

 

December 23, 2024

 

February 27, 2025

 

 

0.0200

 

 

1,714

 

 

0.0200

 

 

21

 

 

0.0200

 

 

6,405

(1)

February 28, 2025

 

February 21, 2025

 

March 27, 2025

 

 

0.1638

 

 

14,739

 

 

0.1752

 

 

183

 

 

0.1800

 

 

62,318

 

February 28, 2025

 

December 23, 2024

 

March 27, 2025

 

 

0.0200

 

 

1,800

 

 

0.0200

 

 

21

 

 

0.0200

 

 

6,923

(1)

March 31, 2025

 

March 24, 2025

 

April 28, 2025

 

 

0.1621

 

 

15,583

 

 

0.1747

 

 

186

 

 

0.1800

 

 

66,593

 

March 31, 2025

 

December 23, 2024

 

April 28, 2025

 

 

0.0200

 

 

1,896

 

 

0.0200

 

 

21

 

 

0.0200

 

 

7,308

(1)

April 30, 2025

 

April 22, 2025

 

May 29, 2025

 

 

0.1628

 

 

16,289

 

 

0.1749

 

 

192

 

 

0.1800

 

 

70,701

 

April 30, 2025

 

March 24, 2025

 

May 29, 2025

 

 

0.0200

 

 

2,001

 

 

0.0200

 

 

22

 

 

0.0200

 

 

7,856

(1)

May 31, 2025

 

May 22, 2025

 

June 27, 2025

 

 

0.1623

 

 

16,725

 

 

0.1748

 

 

196

 

 

0.1800

 

 

74,897

 

May 31, 2025

 

March 24, 2025

 

June 27, 2025

 

 

0.0200

 

 

2,061

 

 

0.0200

 

 

22

 

 

0.0200

 

 

8,322

(1)

June 30, 2025

 

June 23, 2025

 

July 29, 2025

 

 

0.1628

 

 

17,424

 

 

0.1749

 

 

215

 

 

0.1800

 

 

78,164

 

June 30, 2025

 

March 24, 2025

 

July 29, 2025

 

 

0.0200

 

 

2,141

 

 

0.0200

 

 

25

 

 

0.0200

 

 

8,685

(1)

 

 

 

 

 

 

$

1.0959

 

$

106,264

 

$

1.1692

 

$

1,285

 

$

1.2000

 

$

455,810

 

* Totals may not foot due to rounding.

(1) Represents a special distribution.

Distribution Reinvestment Plan

The Company has adopted a distribution reinvestment plan, pursuant to which the Company will reinvest all cash dividends declared by the Board on behalf of our shareholders who do not elect to receive their dividends in cash as provided below. As a result, if the Board authorizes, and the Company declares, a cash dividend or other distribution, then shareholders who have not opted out of our distribution reinvestment plan will have their cash distributions automatically reinvested in additional shares as described below, rather than receiving the cash dividend or other distribution. Distributions on fractional shares will be credited to each participating shareholder’s account to three decimal places.

Character of Distributions

The Company may fund its cash distributions to shareholders from any source of funds available to the Company, including but not limited to offering proceeds, net investment income from operations, capital gains proceeds from the sale of assets, dividends or other distributions paid to it on account of preferred and common equity investments in portfolio companies and expense support from the Adviser, which is subject to recoupment.

Through June 30, 2026, none of the Company’s distributions resulted from expense support from the Adviser, and future distributions may result from expense support from the Adviser, each of which is subject to repayment by the Company within three years from the date of payment. The purpose of this arrangement avoids distributions being characterized as a return of capital for U.S. federal income tax purposes. Shareholders should understand that any such distribution is not based solely on the Company’s investment performance, and can only be sustained if the Company achieves positive investment performance in future periods and/or the Adviser continues to provide expense support. Shareholders should also understand that the Company’s future repayments of expense support will reduce the distributions that they would otherwise receive. There can be no assurance that the Company will achieve the performance necessary to sustain these distributions, or be able to pay distributions at all.

Sources of distributions, other than net investment income and realized gains on a U.S. GAAP basis, include required adjustments to U.S. GAAP net investment income in the current period to determine taxable income available for distributions.

 

190


Table of Contents

 

The following table reflects the sources of cash distributions on a U.S. GAAP basis that the Company has declared on its Common Shares during the six months ended June 30, 2026:

 

 

Class S

 

Class D

 

Class I

Source of Distribution

 

Per Share

 

Amount

 

Per Share

 

Amount

 

Per Share

 

Amount

Net investment income

 

$

0.8857

 

$

107,900

 

$

0.9719

 

$

1,630

 

$

0.9870

 

$

489,515

Net realized gains

 

 

 

 

 

 

 

 

 

 

 

 

Distributions in excess of net investment income

 

 

0.0927

 

 

11,329

 

 

0.0782

 

 

132

 

 

0.0930

 

 

46,332

 

 

$

0.9784

 

$

119,229

 

$

1.0501

 

$

1,762

 

$

1.0800

 

$

535,847

The following table reflects the sources of cash distributions on a U.S. GAAP basis that the Company has declared on its Common Shares during the six months ended June 30, 2025:

 

 

Class S

 

Class D

 

Class I

Source of Distribution

 

Per Share

 

Amount

 

Per Share

 

Amount

 

Per Share

 

Amount

Net investment income

 

$

1.0888

 

$

105,576

 

$

1.1621

 

$

1,277

 

$

1.1929

 

$

453,113

Net realized gains

 

 

0.0071

 

 

688

 

 

0.0071

 

 

8

 

 

0.0071

 

 

2,697

Distributions in excess of net investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1.0959

 

$

106,264

 

$

1.1692

 

$

1,285

 

$

1.2000

 

$

455,810

Share Repurchase Program

At the discretion of our Board, the Company has commenced a share repurchase program in which it intends to repurchase the Company’s Common Shares outstanding as of the close of the previous calendar quarter. The Board may amend or suspend the share repurchase program if in its reasonable judgment it deems such action to be in the Company’s best interest and the best interest of our shareholders. As a result, share repurchases may not be available each quarter. Should the Board suspend the share repurchase program, the Board will consider whether the continued suspension of the program is in the best interests of the Company and shareholders on a quarterly basis. The Company intends to conduct such repurchase offers in accordance with the requirements of Rule 13e-4 promulgated under the Securities Exchange Act of 1934 (the "1934 Act") and the 1940 Act. All shares purchased by the Company pursuant to the terms of each tender offer will be retired and thereafter will be authorized and unissued shares.

Under the share repurchase program, to the extent the Company offers to repurchase shares in any particular quarter, it is expected to repurchase shares pursuant to tender offers on or around the last business day of that quarter using a purchase price equal to the NAV per share as of the last calendar day of the applicable quarter, except that shares that have not been outstanding for at least one year will be repurchased at 98% of such NAV (an "Early Repurchase Deduction"). The one-year holding period is measured as of the subscription closing date immediately following the prospective repurchase date. The Early Repurchase Deduction may be waived in the case of repurchase requests arising from the death, divorce or qualified disability of the holder. The Early Repurchase Deduction will be retained by the Company for the benefit of remaining shareholders.

The following table presents information with respect to the Company’s share repurchases during the six months ended June 30, 2026:

Repurchase Deadline Request

 

Number of Shares Repurchased (all classes)

 

Percentage of Outstanding Shares Repurchased (1)

 

Price Paid Per Share

 

Repurchase Pricing Date

 

Amount Repurchased (all classes) (2)

 

Maximum number of shares that may yet be purchased under the repurchase plan

March 16, 2026

 

30,261,082

 

5.00%

 

$

23.90

 

March 31, 2026

 

$

722,586

 

June 15, 2026

 

30,224,152

 

5.00%

 

$

23.83

 

June 30, 2026

 

$

720,104

 

(1) Percentage is based on total shares as of the close of the previous calendar quarter.

(2) Amounts shown net of Early Repurchase Deduction.

The following table presents information with respect to the Company’s share repurchases during the six months ended June 30, 2025:

Repurchase Deadline Request

 

Number of Shares Repurchased (all classes)

 

Percentage of Outstanding Shares Repurchased (1)

 

Price Paid Per Share

 

Repurchase Pricing Date

 

Amount Repurchased (all classes) (3)

 

Maximum number of shares that may yet be purchased under the repurchase plan (2)

March 17, 2025

 

5,282,627

 

1.38%

 

$

24.65

 

March 31, 2025

 

$

130,147

 

13,919,523

June 16, 2025

 

8,418,605

 

1.83%

 

$

24.60

 

June 30, 2025

 

$

207,118

 

14,645,892

(1) Percentage is based on total shares as of the close of the previous calendar quarter.

(2) All repurchase requests were satisfied in full.

(3) Amounts shown net of Early Repurchase Deduction.

 

 

191


Table of Contents

 

 

Note 8. Commitments and Contingencies

The Company has various commitments to fund various revolving and delayed draw senior secured and subordinated loans, including commitments to issue letters of credit through a financial intermediary on behalf of certain portfolio companies. As of June 30, 2026 and December 31, 2025, the Company had the following unfunded commitments to its portfolio companies:

 

 

 

June 30, 2026

 

December 31, 2025

Unfunded revolver obligations, bridge loan and backstop commitments (1)

 

 

$

1,636,287

 

$

1,605,154

Standby letters of credit issued and outstanding (2)

 

 

 

37,341

 

 

20,988

Unfunded delayed draw loan commitments (3)

 

 

 

3,194,354

 

 

3,065,690

Total Unfunded Commitments (4)

 

 

$

4,867,982

 

$

4,691,832

(1)
The unfunded revolver obligations may or may not be funded to the borrowing party in the future. The amounts relate to loans with various maturity dates, but the entire amount was eligible for funding to the borrowers as of June 30, 2026, subject to the terms of each loan’s respective credit agreements which includes borrowing covenants that need to be met prior to funding. As of June 30, 2026 and December 31, 2025, the bridge loan and backstop commitments included in the balances were $318,673 and $239,110, respectively.
(2)
For all these letters of credit issued and outstanding, the Company would be required to make payments to third parties if the portfolio companies were to default on their related payment obligations. None of the letters of credit issued and outstanding are recorded as a liability on the Company’s Consolidated Statements of Assets and Liabilities as such letters of credit are considered in the valuation of the investments in the portfolio company.
(3)
The Company’s commitment to fund delayed draw loans is triggered upon the satisfaction of certain pre-negotiated terms and conditions which can include covenants to maintain specified leverage levels and other related borrowing base covenants. For commitments to fund delayed draw loans with performance thresholds, borrowers are required to meet certain performance requirements before the Company is obligated to fulfill these commitments.
(4)
Additionally, from time to time, the Adviser and its affiliates may commit to an investment on behalf of the funds it manages, including the Company. Certain terms of these investments are not finalized at the time of the commitment and each respective fund's allocation may change prior to the date of funding. In this regard, the Company may have to fund additional commitments in the future that it is currently not obligated to but may be at a future point in time.

Organizational and Offering Costs

The Adviser agreed to bear all of the Company’s organization and offering expenses through the date on which the Company broke escrow for the initial offering of its Common Shares. The Company is obligated to reimburse the Adviser for such expenses incurred upon breaking escrow for our offering. The total organization and offering costs incurred for the three and six months ended June 30, 2026 were $450 and $519, respectively. The total organization and offering costs incurred for the three and six months ended June 30, 2025 were $79 and $369, respectively.

Other Commitments and Contingencies

From time to time, the Company may become a party to certain legal proceedings incidental to the normal course of its business.

On March 14, 2023, certain First Lien and Second Lien holders of debt (the “Plaintiffs”) issued by Mitel (the “Company”) filed a complaint in New York State Court captioned Ocean Trails CLO VII et al v. MLN TopCo Ltd., et al, Index No. 651327/2023, against certain other First Lien and Second Lien debt holders (the Participating Lenders”), as well as the Company, alleging, among other things, that the defendant lenders breached the terms of their lending agreements and the New York Uniform Voidable Transfer Act in connection with certain amendments to the relevant documents governing the debt. One subgroup of the lenders named as defendants that participated in the alleged breaches and consented to the amendments, which are managed by Nuveen Asset Management, LLC or Teachers Advisors, LLC (the “Nuveen Lenders”), also asserted that they were harmed and asserted crossclaims against the Participating Lenders for (i) breach of contract and (ii) violation of New York’s Uniform Voidable Transaction Act. On December 5, 2023, the trial court granted defendants’ motions to dismiss in part and denied them in part. The Plaintiffs and defendants appealed the courts’ motion to dismiss ruling to the intermediate New York State appellate court. On December 31, 2024, the intermediate New York State appellate court dismissed the entire case, including all claims against the Company.

On January 30, 2025, Plaintiffs filed a motion for leave to appeal the intermediate New York State appellate court’s ruling to the New York Court of Appeals. That motion was held in abeyance following Mitel’s filing of voluntary Chapter 11 bankruptcy petitions in the U.S. Bankruptcy Court for the Southern District of Texas. Plaintiffs and defendants memorialized settlement of the litigation in Mitel’s Chapter 11 plan of reorganization and related bankruptcy documentation. The effective date for Mitel’s plan of reorganization occurred on June 20, 2025. Pursuant to the settlement, the parties submitted both (i) a stipulated request for withdrawal of the Plaintiffs’ motion for leave to appeal to the New York Court of Appeals and (ii) a joint request to the trial court for the clerk to enter final judgment, dismissing with prejudice all claims and crossclaims. The request for withdrawal of the Plaintiffs’ motion for leave to appeal was granted by letter from the Court of Appeals dated September 9, 2025 and the trial court thereafter directed the clerk to enter judgment in the case. Final judgment was entered in favor of the Participating Lenders on all claims asserted by both the Plaintiffs and the Nuveen Lenders on May 4, 2026. The matter is now fully and finally resolved.

Management is not aware of any pending or threatened material litigation as of June 30, 2026 other than the matter disclosed above.

 

192


Table of Contents

 

Note 9. Financial Highlights

The following table presents the Company's financial highlights for the six months ended June 30, 2026:

 

Six Months Ended June 30, 2026

 

Class S

 

Class D

 

Class I

Per Share Data:

 

 

 

 

 

 

 

 

Net asset value at beginning of period

$

24.40

 

$

24.40

 

$

24.40

Net investment income (1)

 

0.89

 

 

0.97

 

 

0.99

Net unrealized and realized gains (losses) (2)

 

(0.48)

 

 

(0.49)

 

 

(0.48)

Net increase (decrease) in net assets resulting from operations

 

0.41

 

 

0.48

 

 

0.51

Distribution declared (3)

 

 

 

 

 

 

 

 

Net investment income

 

(0.89)

 

 

(0.97)

 

 

(0.99)

Net realized gains

 

 

 

 

 

Distributions in excess of net investment income

 

(0.09)

 

 

(0.08)

 

 

(0.09)

Net asset value at end of period

$

23.83

 

$

23.83

 

$

23.83

 

 

 

 

 

 

 

 

 

Total return (4)

 

1.70%

 

 

2.00%

 

 

2.13%

Shares outstanding, end of period

 

119,764,016

 

 

1,715,588

 

 

465,899,388

Weighted average shares outstanding

 

121,817,194

 

 

1,676,136

 

 

495,823,501

Ratio/Supplemental Data

 

 

 

 

 

 

 

 

Net assets at end of period

$

2,854,127

 

$

40,885

 

$

11,102,969

Annualized ratio of net expenses to average net assets (5)

 

8.18%

 

 

7.46%

 

 

7.33%

Annualized ratio of net investment income to average net assets (5)

 

7.41%

 

 

8.14%

 

 

8.26%

Portfolio turnover rate

 

18.16%

 

 

18.16%

 

 

18.16%

Asset coverage per unit (6)

 

2,139

 

 

2,139

 

 

2,139

 

 

193


Table of Contents

 

The following table presents the Company's financial highlights for the six months ended June 30, 2025:

 

Six Months Ended June 30, 2025

 

Class S

 

Class D

 

Class I

Per Share Data:

 

 

 

 

 

 

 

 

Net asset value at beginning of period

$

24.86

 

$

24.86

 

$

24.86

Net investment income (1)

 

0.93

 

 

1.02

 

 

1.03

Net unrealized and realized gains (losses) (2)

 

(0.09)

 

 

(0.11)

 

 

(0.09)

Net increase (decrease) in net assets resulting from operations

 

0.84

 

 

0.91

 

 

0.94

Distribution declared (3)

 

 

 

 

 

 

 

 

Net investment income

 

(1.09)

 

 

(1.16)

 

 

(1.19)

Net realized gains

 

(0.01)

 

 

(0.01)

 

 

(0.01)

Distributions in excess of net investment income

 

 

 

 

 

Net asset value at end of period

$

24.60

 

$

24.60

 

$

24.60

 

 

 

 

 

 

 

 

 

Total return (4)

 

3.46%

 

 

3.76%

 

 

3.89%

Shares outstanding, end of period

 

105,820,841

 

 

1,227,190

 

 

427,046,173

Weighted average shares outstanding

 

96,979,501

 

 

1,099,486

 

 

380,009,632

Ratio/Supplemental Data

 

 

 

 

 

 

 

 

Net assets at end of period

$

2,603,628

 

$

30,194

 

$

10,507,091

Annualized ratio of net expenses to average net assets (5)

 

6.95%

 

 

6.19%

 

 

6.10%

Annualized ratio of net investment income to average net assets (5)

 

7.56%

 

 

8.31%

 

 

8.40%

Portfolio turnover rate

 

22.96%

 

 

22.96%

 

 

22.96%

Asset coverage per unit (6)

 

2,867

 

 

2,867

 

 

2,867

 

(1)
The per share data was derived by using the weighted average shares outstanding during the period.
(2)
The amount shown at this caption is the balancing amount derived from the other figures in the schedule. The amount shown at this caption for a share outstanding throughout the period may not agree with the change in the aggregate gains and losses in portfolio securities for the period because of the timing of sales of the Company’s shares in relation to fluctuating market values for the portfolio.
(3)
The per share data for distributions was derived by using the actual shares outstanding at the date of the relevant transactions (refer to Note 7).
(4)
Total return is calculated as the change in net asset value ("NAV") per share (assuming dividends and distributions, if any, are reinvested in accordance with the Company’s distribution reinvestment plan), if any, divided by the beginning NAV per share (which for the purposes of this calculation is equal to the net offering price in effect at that time). An investment in the Company is subject to maximum upfront sales load of 3.5% and 1.5% for Class S shares and Class D shares, respectively, of the offering price, which will reduce the amount of capital available for investment. Class I shares are not subject to upfront sales load. Total return displayed is net of all fees, including all operating expenses such as management fees, incentive fees, general and administrative expenses, organization and amortized offering expenses, and interest expenses. Total return is not annualized.
(5)
Annualized for six months ended June 30, 2026 and 2025. Operating expenses may vary in the future based on the amount of capital raised and the Adviser’s election to receive expense support, if any.
(6)
The asset coverage ratio for a class of senior securities representing indebtedness is calculated as our total assets, less all liabilities and indebtedness not represented by senior securities, divided by senior securities representing indebtedness. This asset coverage ratio is multiplied by one thousand to determine the asset coverage per unit. As of June 30, 2026 and 2025, the Company's asset coverage was 213.9% and 286.7%, respectively.

 

 

 

194


Table of Contents

 

Note 10. Subsequent Events

 

Management has evaluated subsequent events through the date of issuance of these consolidated financial statements and has determined that there are no subsequent events outside the ordinary scope of business that require adjustment to, or disclosure in, the consolidated financial statements other than those disclosed below.

 

ADL CLO 3 LLC

 

On August 6, 2026, the Company completed a $514.9 million term debt securitization (the “ADL CLO 3 Debt Securitization”) whereby an indirect, wholly-owned, consolidated subsidiary of the Company (the “ADL CLO 3 Issuer”) issued and incurred certain secured debt (the “ADL CLO 3 Secured Debt”), which is the secured obligation of the ADL CLO 3 Issuer, and certain subordinated notes (the “ADL CLO 3 Subordinated Notes”), which are unsecured obligations of the ADL CLO 3 Issuer. The ADL CLO 3 Secured Debt is scheduled to mature on July 15, 2038 and the ADL CLO 3 Subordinated Notes are scheduled to mature on July 15, 2126; however, in each case, may be redeemed on any business day on or after July 15, 2028 subject to the occurrence of certain events specified in the transaction documents executed in connection with the ADL CLO 3 Debt Securitization. The Company, which serves as collateral manager to the ADL CLO 3 Issuer, has retained certain tranches of the ADL CLO 3 Secured Debt and 100% of the ADL CLO 3 Subordinated Notes through a wholly-owned, consolidated subsidiary of the Company.

 

2023 Series A Notes

 

On July 9, 2026, the September 2026 Notes and the September 2026 Euronotes were each prepaid at 100% of their respective principal amount, in
each case, together with interest accrued to, but excluding, the prepayment date, pursuant to the terms of the master note purchase agreement under
which each series was issued.

 

 

195


Table of Contents

 

 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the shareholders and the Board of Trustees of Apollo Debt Solutions BDC

Results of Review of Interim Financial Information

We have reviewed the accompanying consolidated statements of assets and liabilities, including the consolidated schedule of investments, of Apollo Debt Solutions BDC and subsidiaries (the "Company") as of June 30, 2026, the related consolidated statements of operations and changes in net assets for the three-month and six-month periods ended June 30, 2026 and 2025, the consolidated statements of cash flows and financial highlights for the six-month periods ended June 30, 2026 and 2025, and the related notes (collectively referred to as the "interim financial information"). Based on our reviews, we are not aware of any material modifications that should be made to the accompanying interim financial information for it to be in conformity with accounting principles generally accepted in the United States of America.

 

We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated statement of assets and liabilities, including the consolidated schedule of investments, of the Company as of December 31, 2025, and the related consolidated statements of operations, changes in net assets, cash flows, and financial highlights for the year then ended (not presented herein); and in our report dated March 11, 2026, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying consolidated statement of assets and liabilities, including the consolidated schedule of investments, as of December 31, 2025, is fairly stated, in all material respects, in relation to the consolidated statement of assets and liabilities, including the consolidated schedule of investments, from which it has been derived.

 

Basis for Review Results

This interim financial information is the responsibility of the Company's management. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our reviews in accordance with standards of the PCAOB. A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the PCAOB, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

 

/s/ Deloitte & Touche LLP

 

New York, New York

August 10, 2026

 

196


Table of Contents

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The information contained in this section should be read in conjunction with "Item 1. Financial Statements." This discussion contains forward-looking statements, which relate to future events, our future performance or financial condition, and involves numerous risks and uncertainties, including, but not limited to, those set forth in "Item 1A. Risk Factors" in Part I of our annual report on Form 10-K for the fiscal year ended December 31, 2025 and "Item 1A. Risk Factors" in Part II of our quarterly report on Form 10-Q for the quarter ended March 31, 2026 and elsewhere in this Form 10-Q. Actual results could differ materially from those implied or expressed in any forward-looking statements. The six months ended June 30, 2026 represents the period from January 1, 2026 to June 30, 2026.

These forward-looking statements are not historical facts, but rather are based on current expectations, estimates and projections about Apollo Debt Solutions BDC (the "Company," "we," "us" or "our"), our current and prospective portfolio investments, our industry, our beliefs and opinions, and our assumptions. Words such as "anticipates," "expects," "intends," "plans," "will," "may," "continue," "believes," "seeks," "estimates," "would," "could," "should," "targets," "projects," "outlook," "potential," "predicts" and variations of these words and similar expressions are intended to identify forward-looking statements. These statements are not guarantees of future performance and are subject to risks, uncertainties and other factors, some of which are beyond our control and difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements, including without limitation:

our future operating results;
our business prospects and the prospects of the companies in which we may invest;
the impact of the investments that we expect to make;
our ability to raise sufficient capital to execute our investment strategy;
general economic and political trends and other external factors;
political, economic or industry conditions, or conditions affecting the financial and capital markets, including the effect of trade policy;
the impact of geo-political conditions, including revolution, insurgency, terrorism or war, including those arising out of the ongoing conflicts in the Middle East and Eastern Europe;
the ability of our portfolio companies to achieve their objectives;
our current and expected financing arrangements and investments;
changes in the general interest rate environment;
the adequacy of our cash resources, financing sources and working capital;
the timing and amount of cash flows, distributions and dividends, if any, from our portfolio companies;
our contractual arrangements and relationships with third parties;
actual and potential conflicts of interest with the Apollo Credit Management, LLC (the "Adviser") or any of its affiliates;
the elevating levels of inflation, and its impact on our portfolio companies and on the industries in which we invest;
the dependence of our future success on the general economy and its effect on the industries in which we may invest;
our use of financial leverage;
the ability of the Adviser to source suitable investments for us and to monitor and administer our investments;
the ability of the Adviser or its affiliates to attract and retain highly talented professionals;
our ability to qualify for and maintain our qualification as a regulated investment company and as a BDC;
the impact on our business of U.S. and international financial reform legislation, rules and regulations;
the effect of changes to tax legislation and our tax position; and
the tax status of the enterprises in which we may invest.

Although we believe that the assumptions on which these forward-looking statements are based are reasonable, any of those assumptions could prove to be inaccurate, and as a result, the forward-looking statements based on those assumptions also could be inaccurate. In light of these and other uncertainties, the inclusion of a projection or forward-looking statement in this report should not be regarded as a representation by us that our plans and objectives will be achieved. These risks and uncertainties include those described or identified in the section entitled "Item 1A. Risk Factors" and elsewhere in this report. These forward-looking statements apply only as of the date of this report. Moreover, we assume no duty and do not undertake to update the forward-looking statements, except as required by applicable law. Because we are an investment company, the forward-looking statements and projections contained in this report are excluded from the safe harbor protection provided by Section 21E of the U.S. Securities Exchange Act of 1934, as amended (the "1934 Act").

 

197


Table of Contents

 

Overview

We are an externally managed, diversified closed-end management investment company that has elected to be regulated as a business development company ("BDC") under the Investment Company Act of 1940, as amended (the "1940 Act"). Formed as a Delaware statutory trust on December 4, 2020, we are externally managed by the Adviser. Pursuant to the advisory agreement between us and the Adviser, as amended (the "Advisory Agreement"), the Adviser is responsible for sourcing potential investments, conducting due diligence on prospective investments, analyzing investment opportunities, structuring investments and monitoring our portfolio on an ongoing basis. Our Adviser is registered as investment adviser with the SEC. Apollo Credit Management, LLC, as our Administrator (the "Administrator"), pursuant to the administration agreement between us and the Administrator, as amended (the "Administration Agreement"), provides, among other things, administrative services and facilities to us. We also have elected to be treated, and intend to qualify annually thereafter, as a regulated investment company ("RIC") as defined under Subchapter M of the Internal Revenue Code of 1986, as amended (the "Code").

Under the Advisory Agreement, we have agreed to pay the Adviser a management fee as well as an incentive fee based on our investment performance. Also, under the Administration Agreement, we have agreed to reimburse the Administrator for the allocable portion of overhead and other expenses incurred by the Administrator in performing its obligations under the Administration Agreement, including, but not limited to, our allocable portion of the costs of compensation and related expenses of our chief compliance officer, chief financial officer and their respective staffs.

Our investment objectives are to generate current income and, to a lesser extent, long-term capital appreciation. We invest primarily in private credit opportunities in directly originated assets, including loans and other debt securities, made to or issued by large private U.S. borrowers, with a strong emphasis on senior secured lending. While most of our investments will be in private U.S. companies (subject to compliance with BDC regulatory requirement to invest at least 70% of its assets in private U.S. companies), we also expect to invest from time to time in European and other non-U.S. companies. Our portfolio may also include equity interests such as common stock, preferred stock, warrants or options, which generally would be obtained as part of providing a broader financing solution. Under normal circumstances, we will invest directly or indirectly at least 80% of our total assets (net assets plus borrowings for investment purposes) in debt instruments of varying maturities.

Most of the debt instruments we invest in are unrated or rated below investment grade, which is often an indication of size, credit worthiness and speculative nature relative to the capacity of the borrower to pay interest and principal. Generally, if our unrated investments were rated, they would be rated below investment grade. These securities, which are often referred to as "junk" or "high yield", have predominantly speculative characteristics with respect to the issuer’s capacity to pay interest and repay principal. They may also be difficult to value and are illiquid.

We do not intend to acquire securities issued by any investment company in excess of the limits imposed by the 1940 Act. Under these limits, except for registered money market funds, a BDC generally cannot acquire more than 3% of the voting interests of any investment company, invest more than 5% of the value of its total assets in the securities of one investment company or invest more than 10% of the value of its total assets in the securities of investment companies in the aggregate. Subject to certain exemptive rules, including Rule 12d1-4, the Company may, subject to certain conditions, invest in other investment companies in excess of such thresholds. As of the date of this Quarterly Report, the Company entered into a fund of funds agreement and is an "acquired fund" for purposes of Rule 12d1-4. However, we do not deem the fund of funds agreement as material given that it is not part of the Company's principal investment strategy. For so long as the Company is an "acquired fund" for purposes of Rule 12d1-4, the Company will be required to limit its investments in the securities of other investment companies and private funds to no more than 10% of its total assets, subject to certain limited exceptions permitted under Rule 12d1-4. These restrictions may limit the Company's ability to invest in other investment companies to the extent desired. All dollar amounts in “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations” are in thousands, unless otherwise noted.

Investments

We focus primarily on loans and securities, including syndicated loans, of private U.S. companies. Our level of investment activity (both the number of investments and the size of each investment) can and will vary substantially from period to period depending on many factors, including the amount of debt and equity capital available to private companies, the level of merger and acquisition activity for such companies, the general economic environment, trading prices of loans and other securities and the competitive environment for the types of investments we make.

Revenues

We generate revenues in the form of interest income on debt investments, capital gains, and dividend income from our equity investments in our portfolio companies. Our senior and subordinated debt investments are expected to bear interest at a fixed or floating rate. Interest on debt securities is generally payable quarterly or semiannually. In some cases, some of our investments may provide for deferred interest payments or paid-in-kind ("PIK") interest. The principal amount of the debt securities and any accrued but unpaid PIK interest generally will become due at the maturity date. In addition, we may generate revenue in the form of commitment and other fees in connection with transactions. Original issue discounts and market discounts or premiums are capitalized, and we accrete or amortize such amounts as interest income. We record prepayment premiums on loans and debt securities as interest income. Dividend income, if any, is recognized on an accrual basis to the extent that we expect to collect such amounts.

 

198


Table of Contents

 

Expenses

Except as specifically provided below, all investment professionals and staff of the Adviser, when and to the extent engaged in providing investment advisory services to us, and the base compensation, bonus and benefits, and the routine overhead expenses, of such personnel allocable to such services, is provided and paid for by the Adviser. We bear all other costs and expenses of our operations, administration and transactions, including, but not limited to: (a) investment advisory fees, including management fees and incentive fees, to the Adviser, pursuant to the Advisory Agreement; (b) our allocable portion of compensation, and other expenses incurred by the Adviser or Administrator in performing its administrative obligations under the Administration Agreement, including but not limited to: (i) our chief compliance officer, chief financial officer and their respective staffs; (ii) investor relations, legal, operations and other non-investment professionals at the Adviser or Administrator that performs duties for us; and (iii) any internal audit group personnel of Apollo Global Management, Inc. and its consolidated subsidiaries ("AGM") or any of its affiliates. Excluded from the allowable reimbursement shall be: (i) rent or depreciation, utilities, capital equipment, and other administrative items of the Adviser or Administrator; and (ii) salaries, fringe benefits, travel expenses and other administrative items incurred or allocated to any Controlling Person of the Adviser or Administrator. The term "Controlling Person" shall mean a person, whatever his or her title, who performs functions for the Adviser or Administrator similar to those of (i) the chairman or other member of a board of directors, (ii) executive officers or (iii) those holding 10% or more equity interest in the Adviser or Administrator, or a person having the power to direct or cause the direction of the Adviser or Administrator, whether through the ownership of voting securities, by contract or otherwise; and (c) all other expenses of our operations, administrations and transactions.

With respect to costs incurred in connection with our organization and offering and all other costs incurred prior to the time we break escrow for the offering, the Adviser has agreed to advance all such costs on our behalf. Unless the Adviser elects to cover such expenses pursuant to the Expense Support and Conditional Reimbursement Agreement (as defined below) we entered into with the Adviser, we will be obligated to reimburse the Adviser for such advanced expenses upon breaking escrow for our offering of Common Shares. See "—Expense Support and Conditional Reimbursement Agreement." Any reimbursements that may be made by us in the future will not exceed actual expenses incurred by the Adviser and its affiliates.

From time to time, the Adviser, the Administrator or their affiliates may pay third-party providers of goods or services. We will reimburse the Adviser, the Administrator or such affiliates thereof for any such amounts paid on our behalf. From time to time, the Adviser or the Administrator may defer or waive fees and/or rights to be reimbursed for expenses. All of the foregoing expenses will ultimately be borne by our shareholders.

Expense Support and Conditional Reimbursement Agreement

We have entered into an Expense Support Agreement with the Adviser. For additional information see "Item 1. Consolidated Financial Statements—Notes to Consolidated Financial Statements—Note 3. Agreements and Related Party Transactions."

Recent Developments

 

Please see "Item 1. Consolidated Financial Statements—Notes to Consolidated Financial Statements—Note 10. Subsequent Events" for a summary of recent developments.

Portfolio and Investment Activity

Our portfolio and investment activity during the three and six months ended June 30, 2026 and 2025 were as follows:

 

Three Months Ended June 30,

 

Six Months Ended June 30,

(in thousands)*

2026

 

2025

 

2026

 

2025

Investments made in portfolio companies

$

2,659,637

 

$

4,844,978

 

$

5,790,899

 

$

8,975,826

Investments sold

 

(1,557,573)

 

 

(931,445)

 

 

(2,856,377)

 

 

(1,661,947)

Net activity before repaid investments

$

1,102,064

 

$

3,913,533

 

$

2,934,522

 

$

7,313,879

Investments repaid

 

(874,166)

 

 

(1,722,840)

 

 

(1,739,140)

 

 

(2,297,390)

Net investment activity

$

227,898

 

$

2,190,694

 

$

1,195,382

 

$

5,016,489

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio companies at beginning of period

 

400

 

 

353

 

 

415

 

 

323

Number of new portfolio companies

 

36

 

 

45

 

 

72

 

 

95

Number of exited portfolio companies

 

(37)

 

 

(33)

 

 

(88)

 

 

(53)

Portfolio companies at end of period

 

399

 

 

365

 

 

399

 

 

365

 

 

 

 

 

 

 

 

 

 

 

 

Number of investments made in existing portfolio companies

 

104

 

 

106

 

 

157

 

 

75

 

* Totals may not foot due to rounding.

 

199


Table of Contents

 

Our portfolio composition and weighted average yields as of June 30, 2026 and December 31, 2025 were as follows:

 

 

 

June 30, 2026

 

December 31, 2025

Portfolio composition, at fair value:

 

 

 

 

First lien secured debt

 

99.6%

 

99.7%

Second lien secured debt

 

0.0%

 

0.0%

Unsecured debt and other

 

0.4%

 

0.3%

Weighted average yields, at amortized cost (1):

 

 

 

 

First lien secured debt (2)

 

8.6%

 

8.6%

Second lien secured debt (2)

 

0.0%

 

0.0%

Unsecured debt and other (2)

 

11.4%

 

6.5%

Total portfolio (3)

 

8.6%

 

8.6%

Interest rate type, at fair value (4):

 

 

 

 

Fixed rate amount

 

$1.0 billion

 

$0.7 billion

Floating rate amount

 

$24.2 billion

 

$23.7 billion

Fixed rate, as percentage of total

 

3.9%

 

3.2%

Floating rate, as percentage of total

 

96.1%

 

96.8%

Interest rate type, at amortized cost (4):

 

 

 

 

Fixed rate amount

 

$1.0 billion

 

$0.7 billion

Floating rate amount

 

$24.4 billion

 

$23.6 billion

Fixed rate, as percentage of total

 

3.8%

 

3.0%

Floating rate, as percentage of total

 

96.2%

 

97.0%

Weighted average spread over reference rate of all floating rate investments

 

4.8%

 

4.6%

 

(1)
An investor’s yield may be lower than the portfolio yield due to sales loads and other expenses.
(2)
Exclusive of investments on non-accrual status. As of June 30, 2026, 0.4% of total investments at fair value were on non-accrual. As of December 31, 2025, 0.3% of total investments at fair value were on non-accrual status.
(3)
Inclusive of all income generating investments, non-income generating investments and investments on non-accrual status.
(4)
Inclusive of performing income producing investments.

 

 

 

200


Table of Contents

 

Our Adviser monitors our portfolio companies on an ongoing basis. It monitors the financial trends of each portfolio company to determine if they are meeting their respective business plans and to assess the appropriate course of action with respect to each portfolio company. Our Adviser has several methods of evaluating and monitoring the performance and fair value of our investments, which may include the following:

assessment of success of the portfolio company in adhering to its business plan and compliance with covenants;
periodic and regular contact with portfolio company management and, if appropriate, the financial or strategic sponsor, to discuss financial position, requirements and accomplishments;
comparisons to other companies in the portfolio company’s industry; and
review of monthly or quarterly financial statements and financial projections for portfolio companies.

 

As part of the monitoring process, our Adviser employs an investment rating system to categorize our investments. In addition to various risk management and monitoring tools, our Adviser rates the credit risk of all investments on a scale of 1 to 5. This system is intended primarily to reflect the underlying risk of a portfolio investment relative to our initial cost basis in respect of such portfolio investment (i.e., at the time of origination or acquisition), although it may also take into account the performance of the portfolio company’s business, the collateral coverage of the investment and other relevant factors. The rating system is as follows:

 

Investment Rating

 

 

Description

 

 

 

 

 

 

 

 

1

 

 

Investments rated 1 involve the least amount of risk to our initial cost basis. The borrower is performing above expectations, and the trends and risk factors for this investment since origination or acquisition are generally favorable;

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

Investments rated 2 involve an acceptable level of risk that is similar to the risk at the time of origination or acquisition. The borrower is generally performing as expected and the risk factors are neutral to favorable. All investments or acquired investments in new portfolio companies are initially assessed a rating of 2;

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

Investments rated 3 involve a borrower performing below expectations and indicates that the loan’s risk has increased somewhat since origination or acquisition;

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

Investments rated 4 involve a borrower performing materially below expectations and indicates that the loan’s risk has increased materially since origination or acquisition. In addition to the borrower being generally out of compliance with debt covenants, loan payments may be past due (but generally not more than 120 days past due); and

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

Investments rated 5 involve a borrower performing substantially below expectations and indicates that the loan’s risk has increased substantially since origination or acquisition. Most or all of the debt covenants are out of compliance and payments are substantially delinquent. Loans rated 5 are not anticipated to be repaid in full and we will reduce the fair market value of the loan to the amount we anticipate will be recovered.

 

The following table shows the composition of our portfolio on the 1 to 5 rating scale as of June 30, 2026 and December 31, 2025:

 

 

 

June 30, 2026

 

December 31, 2025

Investment Ranking

 

Fair Value

 

Percentage

 

Fair Value

 

Percentage

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

1

 

$

 

 

 

$

 

 

2

 

 

24,593,325

 

 

96.9%

 

 

24,258,409

 

 

99.0%

3

 

 

661,654

 

 

2.6%

 

 

173,005

 

 

0.7%

4

 

 

89,128

 

 

0.4%

 

 

75,053

 

 

0.3%

5

 

 

23,128

 

 

0.1%

 

 

9,161

 

 

0.0%

Total

 

$

25,367,235

 

 

100.0%

 

$

24,515,628

 

 

100.0%

 

201


Table of Contents

 

Results of Operations

Operating results for the three and six months ended June 30, 2026 and 2025 were as follows (dollar amounts in millions)*:

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2026

 

 

2025

 

 

2026

 

 

2025

Total investment income

$

591.9

 

$

456.5

 

$

1,153.5

 

$

849.3

Net expenses

 

(287.9)

 

 

(198.4)

 

 

(554.5)

 

 

(367.2)

Net investment income

 

304.0

 

 

258.1

 

 

599.0

 

 

482.1

Net realized gain (loss)

 

(57.1)

 

 

(160.5)

 

 

(32.2)

 

 

(220.5)

Net unrealized appreciation (depreciation)

 

37.7

 

 

187.0

 

 

(270.8)

 

 

185.5

       Net increase (decrease) in net assets resulting from operations

$

284.6

 

$

284.6

 

$

296.0

 

$

447.2

* Totals may not foot due to rounding.

Net increase (decrease) in net assets resulting from operations can vary from period to period as a result of various factors, including acquisitions, the level of new investment commitments, the recognition of realized gains and losses and changes in unrealized appreciation and depreciation on the investment portfolio. Additionally, many of the period over period changes are a result of increased deployment of capital and balance of our investments. Thus, comparisons may not be meaningful.

Investment Income

Investment income, for the three and six months ended June 30, 2026 and 2025 were as follows (dollar amounts in millions)*:

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2026

 

 

2025

 

 

2026

 

 

2025

Interest income

$

561.3

 

$

442.4

 

$

1,092.7

 

$

824.2

PIK interest income

 

20.5

 

 

9.2

 

 

36.6

 

 

14.5

Dividend income

 

6.6

 

 

1.8

 

 

7.5

 

 

3.4

Other income

 

3.5

 

 

3.1

 

 

16.7

 

 

7.2

      Total investment income

$

591.9

 

$

456.5

 

$

1,153.5

 

$

849.3

* Totals may not foot due to rounding.

For the three months ended June 30, 2026, total investment income increased to $591.9 million from $456.5 million for the same period in the prior year, primarily driven by our continuing deployment of capital. The size of our investment portfolio at fair value increased to $25.4 billion at June 30, 2026 from $19.9 billion at June 30, 2025. For the three months ended June 30, 2026 and 2025, payment-in-kind interest income represented 3.5% and 2.0% of total investment income, respectively. We expect that investment income will vary based on a variety of factors including the pace of our originations, repayments, and changes in interest rates.

For the six months ended June 30, 2026, total investment income increased to $1,153.5 million from $849.3 million for the same period in the prior year, primarily driven by our continuing deployment of capital. The size of our investment portfolio at fair value increased to $25.4 billion at June 30, 2026 from $19.9 billion at June 30, 2025. For the six months ended June 30, 2026 and 2025, payment-in-kind interest income represented 3.2% and 1.7% of total investment income, respectively. We expect that investment income will vary based on a variety of factors including the pace of our originations, repayments, and changes in interest rates.

Expenses

Expenses for the three and six months ended June 30, 2026 and 2025 were as follows (dollar amounts in millions)*:

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2026

 

 

2025

 

 

2026

 

 

2025

Management fees

$

45.6

 

$

39.8

 

$

92.6

 

$

73.2

Performance-based incentive fees

 

44.3

 

 

37.7

 

 

87.4

 

 

69.3

Interest and other debt expenses

 

179.7

 

 

108.6

 

 

338.6

 

 

200.7

Offering costs

 

0.5

 

 

0.1

 

 

0.5

 

 

0.4

Trustees' fees

 

0.4

 

 

0.2

 

 

0.7

 

 

0.3

Shareholder servicing fees

 

6.1

 

 

5.4

 

 

12.4

 

 

10.1

Administrative service expenses

 

3.2

 

 

2.4

 

 

6.4

 

 

4.6

Other general and administrative expenses

 

8.1

 

 

4.4

 

 

15.9

 

 

8.5

Total expenses

$

287.9

 

$

198.4

 

$

554.5

 

$

367.2

* Totals may not foot due to rounding.

202


Table of Contents

 

For the three months ended June 30, 2026 and 2025, net expenses were $287.9 million and $198.4 million, respectively, primarily comprised of interest and other debt expenses.

For the six months ended June 30, 2026 and 2025, net expenses were $554.5 million and $367.2 million, respectively, primarily comprised of interest and other debt expenses.

Interest and other debt expenses

For the three months ended June 30, 2026, interest and other debt expenses increased to $179.7 million from $108.6 million for the same period in the prior year, primarily driven by increased borrowings outstanding. The total annualized cost of debt decreased to 6.1% for the three months ended June 30, 2026 from 7.3% for the same period in the prior year. Although the cost of debt decreased, the average principal debt outstanding increased to $11.8 billion for the three months ended June 30, 2026 from $5.9 billion for the same period in the prior year yielding to a higher interest expense.

For the six months ended June 30, 2026, interest and other debt expenses increased to $338.6 million from $200.7 million for the same period in the prior year, primarily driven by increased borrowings outstanding. The total annualized cost of debt decreased to 6.1% for the six months ended June 30, 2026 from 7.2% for the same period in the prior year. Although the cost of debt decreased, the average principal debt outstanding increased to $11.2 billion for the six months ended June 30, 2026 from $5.5 billion for the same period in the prior year yielding to a higher interest expense.

Management fees

For the three months ended June 30, 2026, gross management fees increased to $45.6 million from $39.8 million for the same period in the prior year, primarily due to an increase in average net assets. Our average net assets increased to $14.6 billion for the three months ended June 30, 2026 from $12.8 billion for the three months ended June 30, 2025. Management fees are payable monthly in arrears at an annual rate of 1.25% of the value of our net assets as of the beginning of the first calendar day of the applicable month. No management fees have been waived for the three months ended June 30, 2026 and 2025.

For the six months ended June 30, 2026, gross management fees increased to $92.6 million from $73.2 million for the same period in the prior year, primarily due to an increase in average net assets. Our average net assets increased to $14.9 billion for the six months ended June 30, 2026 from $11.8 billion for the six months ended June 30, 2025. Management fees are payable monthly in arrears at an annual rate of 1.25% of the value of our net assets as of the beginning of the first calendar day of the applicable month. No management fees have been waived for the six months ended June 30, 2026 and 2025.

Incentive fees

For the three months ended June 30, 2026, incentive fees increased to $44.3 million from $37.7 million for the same period in the prior year, primarily due to our deployment of capital and increase in net investment income. No incentive fees have been waived for the three months ended June 30, 2026 and 2025.

For the six months ended June 30, 2026, incentive fees increased to $87.4 million from $69.3 million for the same period in the prior year, primarily due to our deployment of capital and increase in net investment income. No incentive fees have been waived for the six months ended June 30, 2026 and 2025.

Other expenses

Total other expenses were $17.8 million for the three months ended June 30, 2026, primarily comprised of $6.1 million of distribution and shareholder servicing fees paid with respect to Class S and Class D investors, $8.3 million of general and administrative expenses (including insurance, filing, research, and fees paid to our sub-administrator and transfer agent), and $3.4 million of professional fees (including legal, rating agencies, audit, tax, valuation, technology and other professional fees related to management of the Company). Total other expenses for the same period in the prior year were $12.3 million. The increase compared to the same period in the prior year was primarily driven by the increased costs attributable to servicing a growing investment portfolio, as well as increased subscriptions to our Class S and Class D shares.

Total other expenses were $35.4 million for the six months ended June 30, 2026, primarily comprised of $12.4 million of distribution and shareholder servicing fees paid with respect to Class S and Class D investors, $16.0 million of general and administrative expenses (including insurance, filing, research, and fees paid to our sub-administrator and transfer agent), and $7.0 million of professional fees (including legal, rating agencies, audit, tax, valuation, technology and other professional fees related to management of the Company). Total other expenses for the same period in the prior year were $23.5 million. The increase compared to the same period in the prior year was primarily driven by the increased costs attributable to servicing a growing investment portfolio, as well as increased subscriptions to our Class S and Class D shares.

Expense support

For the three and six months ended June 30, 2026 and 2025, the Company did not receive expense support from the Adviser and did not make any repayments.

203


Table of Contents

 

Net Realized Gain (Loss)

Net realized gains (losses) for the three and six months ended June 30, 2026 and 2025 were comprised of the following (dollar amounts in millions)*:

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2026

 

 

2025

 

 

2026

 

 

2025

Non-controlled/non-affiliated investments

$

(58.0)

 

$

(31.7)

 

$

(42.4)

 

$

(28.8)

Derivative instruments

 

10.1

 

 

0.7

 

 

10.8

 

 

1.3

Foreign currency forward contracts

 

(4.8)

 

 

(142.7)

 

 

(12.3)

 

 

(210.1)

Foreign currency transactions

 

(4.4)

 

 

13.2

 

 

11.7

 

 

17.1

       Net realized gains (losses)

$

(57.1)

 

$

(160.5)

 

$

(32.2)

 

$

(220.5)

* Totals may not foot due to rounding.

For the three and six months ended June 30, 2026, we recorded total net realized losses of $57.1 million and $32.2 million, respectively driven by net realized losses of $58.0 million and $42.4 million, respectively, on non-controlled/non-affiliated investments primarily due to restructuring and sales of existing investments. We had net realized losses of $4.8 million and $12.3 million, respectively, on foreign currency forward contracts primarily attributable to the Euro and British Pound exchange rates and net realized losses of $4.4 million and net realized gains of $11.7 million, respectively, on foreign currency transactions. Net realized losses were partially offset by net realized gains of $10.1 million and $10.8 million, respectively, on derivative instruments.

 

For the three and six months ended June 30, 2025, we generated total net realized losses of $160.5 million and $220.5 million, respectively, driven by net realized losses of $31.7 million and $28.8 million, respectively, on non-controlled/non-affiliated investments primarily due to a restructuring of an existing investment. We had net realized losses of $142.7 and $210.1 million, respectively, from foreign currency forward contracts primarily attributable to fluctuations in the Euro and British Pound exchange rates. Net realized losses were partially offset by net realized gains of $13.2 million and $17.1 million, respectively, on foreign currency transactions, in addition to net realized gains of $0.7 million and $1.3 million, respectively, on derivative instruments.

Net Unrealized Gain (Loss)

Net change in unrealized gains (losses) for the three and six months ended June 30, 2026 and 2025 were comprised of the following (dollar amounts in millions)*:

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2026

 

 

2025

 

 

2026

 

 

2025

Non-controlled/non-affiliated investments

$

1.6

 

$

262.2

 

$

(376.9)

 

$

279.8

Derivative instruments

 

(18.3)

 

 

(14.9)

 

 

(13.2)

 

 

(15.5)

Foreign currency forward contracts

 

51.6

 

 

(75.5)

 

 

116.4

 

 

(101.5)

Foreign currency translations

 

2.7

 

 

15.2

 

 

2.9

 

 

22.7

       Net change in unrealized gains (losses)

$

37.6

 

$

187.0

 

$

(270.8)

 

$

185.5

* Totals may not foot due to rounding.

For the three months ended June 30, 2026, we recorded net change in unrealized gains of $1.6 million on non-controlled/non-affiliated investments, net change in unrealized gains of $51.6 million on foreign currency forward contracts, and net change in unrealized gains of $2.7 million on foreign currency translations. The fair value of our debt investments, as a percentage of principal, increased from 97.7% as of March 31, 2026 to 97.9% as of June 30, 2026, reflecting stronger local currency pricing due to changes in portfolio company fundamentals and broader market conditions. The U.S. dollar strengthened against major foreign currencies during the period, with the most significant impact arising from our Euro and British Pound exposures. These gains were partially offset by net change in unrealized losses of $18.3 million on derivative instruments.

For the three months ended June 30, 2025, we recognized a net change in unrealized gains of $262.2 million on non-controlled/non-affiliated investments and $15.2 million on foreign currency translations. The fair value of our debt investments, as a percentage of principal, increased from 100.1% as of March 31, 2025 to 100.3% as of June 30, 2025. This increase was primarily driven by changes in portfolio company fundamentals and broader market trends. This overall increase was partially offset by a net change in unrealized losses of $14.9 million on derivative instruments and $75.5 million on foreign currency forward contracts, primarily due to fluctuations in the Euro and British Pound exchange rates.

For the six months ended June 30, 2026, we recorded net change in unrealized losses of $376.9 million on non-controlled/non-affiliated investments and net change in unrealized losses of $13.2 million on derivative instruments. The fair value of our debt investments, as a percentage of principal, decreased from 98.9% as of December 31, 2025 to 97.9% as of June 30, 2026, reflecting weaker local currency pricing due to changes in portfolio company fundamentals and broader market conditions. These losses were partially offset by net change in unrealized gains of $116.4 million on foreign currency forward contracts and net change in unrealized gains of $2.9 million on foreign currency translations. The U.S. dollar strengthened against major foreign currencies during the six months ended June 30, 2026, with the most significant impact arising from our Euro and British Pound exposures.

204


Table of Contents

 

For the six months ended June 30, 2025, we recognized a net change in unrealized gains of $279.8 million on non-controlled/non-affiliated investments and $22.7 million on foreign currency translations. The fair value of our debt investments, as a percentage of principal, decreased from 100.9% as of December 31, 2024 to 100.3% as of June 30, 2025, primarily driven by changes in portfolio company fundamentals and broader market trends. Despite this decrease in fair value of debt investments as a percentage of principal, favorable foreign currency translation fluctuations, particularly in the Euro, British Pound, Australian Dollar, and Korean Won, contributed to an overall net change in unrealized gains. This overall net change in unrealized gains was partially offset by net changes in unrealized losses of $15.5 million on derivative instruments and $101.5 million on foreign currency forward contracts, also influenced by Euro and British Pound exchange rate fluctuations.

The net change in unrealized gains (losses) include the impact of transferring unrealized appreciation (depreciation) to realized gains (losses) due to sale and paydown activity.

 

Interest Rate Swaps

The Company uses interest rate swaps to mitigate interest rate risk associated with the Company's fixed rate liabilities, and has designated certain interest rate swaps to be in a hedge accounting relationship. See "Item 1. Consolidated Financial Statements - Notes to Consolidated Financial Statements - Note 2. Significant Accounting Policies" and "Item 1. Consolidated Financial Statements - Notes to Consolidated Financial Statements - Note 5. Derivative Instruments" for additional disclosure regarding our accounting for derivative instruments designated in a hedge accounting relationship, and our consolidated schedule of investments for additional disclosure regarding these derivative instruments. See "Item 1. Consolidated Financial Statements - Notes to Consolidated Financial Statements - Note 6. Debt and Foreign Currency Transactions and Translations" for additional disclosure regarding the carrying value of our debt.

Foreign Currency Forward Contracts

The Company uses foreign currency forward contracts to reduce the Company's exposure to fluctuations in the value of foreign currencies. In a foreign currency forward contract, the Company agrees to receive or deliver a fixed quantity of one currency for another at a pre-determined price at a future date. Foreign currency forward contracts are marked-to-market at the applicable forward rate. Unrealized appreciation (depreciation) on foreign currency forward contracts are recorded within derivative assets or derivative liabilities on the Consolidated Statements of Assets and Liabilities by counterparty on a net basis, not taking into account collateral posted which is recorded separately, if applicable. Purchases and settlements of foreign currency forward contracts having the same settlement date and counterparty are generally settled net and any realized gains or losses are recognized on the settlement date. The Company does not utilize hedge accounting with respect to foreign currency forward contracts and as such, the Company recognizes its foreign currency forward contracts at fair value with changes included in the net unrealized appreciation (depreciation) on the Consolidated Statements of Operations.

Currency Swaps

The Company uses currency swaps to mitigate the value of portfolio securities denominated in particular currencies against fluctuations in relative value or to gain or reduce exposure to certain currencies. See "Item 1. Consolidated Financial Statements - Notes to Consolidated Financial Statements - Note 2. Significant Accounting Policies" and "Item 1. Consolidated Financial Statements - Notes to Consolidated Financial Statements - Note 5. Derivative Instruments" for additional disclosure regarding our accounting for derivative instruments designated in a hedge accounting relationship, and our consolidated schedule of investments for additional disclosure regarding these derivative instruments. See "Item 1. Consolidated Financial Statements - Notes to Consolidated Financial Statements - Note 6. Debt and Foreign Currency Transactions and Translations" for additional disclosure regarding the carrying value of our debt.

Options

In addition to foreign currency forward contracts and swaps, the Company held option-based derivative instruments, including interest rate swaptions and binary options, as of June 30, 2026. These instruments are recorded at fair value on the Consolidated Statements of Assets and Liabilities, with changes in fair value recognized in net unrealized appreciation (depreciation) within derivative instruments on the Consolidated Statements of Operations. The Company does not designate these option instruments for hedge accounting.

Liquidity and Capital Resources

The Company’s liquidity and capital resources are generated and generally available through our continuous offering of Common Shares and debt offerings, our Senior Secured Facility (as defined in Note 6 to the consolidated financial statements), investments in special purpose entities in which we hold and finance particular investments on a non-recourse basis, as well as from cash flows from operations, investment sales of liquid assets and repayments of senior and subordinated loans and income earned from investments.

As of June 30, 2026, we had six asset based leverage facilities, twelve unsecured debt issuances, fifteen CLO Notes, and one Senior Secured Facility outstanding. We have and will continue to, from time to time, enter into additional credit facilities, increase the size of our existing credit facilities or issue additional debt securities, including debt securitizations and unsecured debt. Any such incurrence or issuance may be from sources within the U.S. or from various foreign geographies or jurisdictions, and may be denominated in currencies other than the U.S. Dollar. Additionally, any such incurrence or issuance would be subject to prevailing market conditions, our liquidity requirements, contractual and regulatory restrictions and other factors. In accordance with the 1940 Act, with certain limited exceptions, we are only allowed to incur borrowings, issue debt securities or issue preferred shares, if immediately after the borrowing or issuance, the ratio of total assets (less total liabilities other than indebtedness) to total indebtedness plus preferred shares, is at least 150%.

We believe that our current cash and cash equivalents on hand, our short-term investments, our available borrowing capacity under our Senior Secured Facility and our anticipated cash flows from operations will be adequate to meet our cash needs for our daily operations in the near term.

205


Table of Contents

 

Cash Equivalents

The Company defines cash equivalents as securities that are readily convertible into known amounts of cash and near their maturity that they present insignificant risk of changes in value because of changes in interest rates. Generally, only securities with a maturity of three months or less from the date of purchase would qualify, with limited exceptions. The Company deems that certain money market funds, U.S. Treasury bills, repurchase agreements and other high-quality, short-term debt securities would qualify as cash equivalents (see Note 2 to the consolidated financial statements). At the end of each fiscal quarter, we consider taking proactive steps utilizing cash equivalents with the objective of enhancing our investment flexibility during the following quarter, pursuant to Section 55 of the 1940 Act. More specifically, we may purchase U.S. Treasury bills from time-to-time on the last business day of the quarter and typically close out that position on the following business day, settling the sale transaction on a net cash basis with the purchase, subsequent to quarter end. We may also utilize repurchase agreements or other balance sheet transactions, including drawing down on our Senior Secured Facility, as we deem appropriate.

Debt

See Note 6 to the consolidated financial statements for information on the Company’s debt.

The following table shows the contractual maturities of our debt obligations as of June 30, 2026:

 

 

 

Payments Due by Period*

(in millions)

 

 

Total

 

 

Less than 1 Year

 

 

1 to 3 Years

 

 

3 to 5 Years

 

 

More than 5 Years

Senior Secured Facility (1)

 

$

 

$

 

$

 

$

 

$

SPV Financing Facilities (2)

 

 

4,755

 

 

 

 

500

 

 

4,255

 

 

CLO Notes

 

 

1,586

 

 

 

 

 

 

 

 

1,586

Unsecured Notes

 

 

5,954

 

 

329

 

 

1,825

 

 

1,250

 

 

2,550

Total Debt Obligations

 

$

12,295

 

$

329

 

$

2,325

 

$

5,505

 

$

4,136

* Totals may not foot due to rounding.

(1)
As of June 30, 2026, aggregate lender commitments under the Senior Secured Facility totaled $3.8 billion of unused capacity.
(2)
As of June 30, 2026, aggregate lender commitments under the SPV Financing Facilities totaled $445.0 million of unused capacity.

 

The following table shows the contractual maturities of our debt obligations as of December 31, 2025:

 

 

 

Payments Due by Period*

(in millions)

 

 

Total

 

 

Less than 1 Year

 

 

1 to 3 Years

 

 

3 to 5 Years

 

 

More than 5 Years

Senior Secured Facility (1)

 

$

272

 

$

 

$

 

$

272

 

$

SPV Financing Facilities (2)

 

 

3,500

 

 

472

 

 

 

 

3,028

 

 

CLO Notes

 

 

1,586

 

 

 

 

 

 

 

 

1,586

Unsecured Notes

 

 

4,157

 

 

332

 

 

825

 

 

1,500

 

 

1,500

Total Debt Obligations

 

$

9,515

 

$

804

 

$

825

 

$

4,800

 

$

3,086

* Totals may not foot due to rounding.

(1)
As of December 31, 2025, aggregate lender commitments under the Senior Secured Facility totaled $3.2 billion of unused capacity.
(2)
As of December 31, 2025, aggregate lender commitments under the SPV Financing Facilities totaled $200.0 million of unused capacity.

Net Assets

See Note 7 to the consolidated financial statements for information on the Company’s Common Shares and related capital activities.

Distributions

The following table summarizes our distributions declared and payable for the six months ended June 30, 2026 (dollar amounts in thousands, except per share amounts):

 

 

 

 

 

 

Class S Distributions

 

Class D Distributions

 

Class I Distributions

 

Record Date

 

Declaration Date

 

Payment Date

 

Per Share

 

Amount*

 

Per Share

 

Amount*

 

Per Share

 

Amount*

 

January 31, 2026

 

January 23, 2026

 

February 27, 2026

 

$

0.1624

 

$

19,570

 

$

0.1748

 

$

281

 

$

0.1800

 

$

89,426

 

February 28, 2026

 

February 23, 2026

 

March 26, 2026

 

 

0.1641

 

 

20,023

 

 

0.1753

 

 

288

 

 

0.1800

 

 

90,560

 

March 31, 2026

 

March 23, 2026

 

April 28, 2026

 

 

0.1626

 

 

20,268

 

 

0.1749

 

 

294

 

 

0.1800

 

 

91,509

 

April 30, 2026

 

April 23, 2026

 

May 28, 2026

 

 

0.1633

 

 

19,698

 

 

0.1751

 

 

297

 

 

0.1800

 

 

87,464

 

May 31, 2026

 

May 22, 2026

 

June 29, 2026

 

 

0.1627

 

 

19,726

 

 

0.1749

 

 

300

 

 

0.1800

 

 

88,021

 

June 30, 2026

 

June 23, 2026

 

July 29, 2026

 

 

0.1633

 

 

19,944

 

 

0.1751

 

 

302

 

 

0.1800

 

 

88,867

 

 

 

 

 

 

 

$

0.9784

 

$

119,229

 

$

1.0501

 

$

1,762

 

$

1.0800

 

$

535,847

 

* Totals may not foot due to rounding.

206


Table of Contents

 

The following table presents distributions that were declared during the six months ended June 30, 2025 (dollar amounts in thousands, except per share amounts):

 

 

 

 

 

 

Class S Distributions

 

Class D Distributions

 

Class I Distributions

 

Record Date

 

Declaration Date

 

Payment Date

 

Per Share

 

Amount*

 

Per Share

 

Amount*

 

Per Share

 

Amount*

 

January 31, 2025

 

January 22, 2025

 

February 27, 2025

 

$

0.1621

 

$

13,892

 

$

0.1747

 

$

182

 

$

0.1800

 

$

57,637

 

January 31, 2025

 

December 23, 2024

 

February 27, 2025

 

 

0.0200

 

 

1,714

 

 

0.0200

 

 

21

 

 

0.0200

 

 

6,405

(1)

February 28, 2025

 

February 21, 2025

 

March 27, 2025

 

 

0.1638

 

 

14,739

 

 

0.1752

 

 

183

 

 

0.1800

 

 

62,318

 

February 28, 2025

 

December 23, 2024

 

March 27, 2025

 

 

0.0200

 

 

1,800

 

 

0.0200

 

 

21

 

 

0.0200

 

 

6,923

(1)

March 31, 2025

 

March 24, 2025

 

April 28, 2025

 

 

0.1621

 

 

15,583

 

 

0.1747

 

 

186

 

 

0.1800

 

 

66,593

 

March 31, 2025

 

December 23, 2024

 

April 28, 2025

 

 

0.0200

 

 

1,896

 

 

0.0200

 

 

21

 

 

0.0200

 

 

7,308

(1)

April 30, 2025

 

April 22, 2025

 

May 29, 2025

 

 

0.1628

 

 

16,289

 

 

0.1749

 

 

192

 

 

0.1800

 

 

70,701

 

April 30, 2025

 

March 24, 2025

 

May 29, 2025

 

 

0.0200

 

 

2,001

 

 

0.0200

 

 

22

 

 

0.0200

 

 

7,856

(1)

May 31, 2025

 

May 22, 2025

 

June 27, 2025

 

 

0.1623

 

 

16,725

 

 

0.1748

 

 

196

 

 

0.1800

 

 

74,897

 

May 31, 2025

 

March 24, 2025

 

June 27, 2025

 

 

0.0200

 

 

2,061

 

 

0.0200

 

 

22

 

 

0.0200

 

 

8,322

(1)

June 30, 2025

 

June 23, 2025

 

July 29, 2025

 

 

0.1628

 

 

17,424

 

 

0.1749

 

 

215

 

 

0.1800

 

 

78,164

 

June 30, 2025

 

March 24, 2025

 

July 29, 2025

 

 

0.0200

 

 

2,141

 

 

0.0200

 

 

25

 

 

0.0200

 

 

8,685

(1)

 

 

 

 

 

 

$

1.0959

 

$

106,264

 

$

1.1692

 

$

1,285

 

$

1.2000

 

$

455,810

 

* Totals may not foot due to rounding.

(1) Represents a special distribution.

The Company has adopted a distribution reinvestment plan, pursuant to which the Company will reinvest all cash dividends declared by our Board of Trustees (the "Board") on behalf of our shareholders who do not elect to receive their dividends in cash as provided below. As a result, if the Board authorizes, and the Company declares, a cash dividend or other distribution, then shareholders who have not opted out of our distribution reinvestment plan will have their cash distributions automatically reinvested in additional shares as described below, rather than receiving the cash dividend or other distribution. Distributions on fractional shares will be credited to each participating shareholder’s account to three decimal places.

Sources of distributions, other than net investment income and realized gains on a U.S. generally accepted accounting principles ("GAAP") basis, include required adjustments to U.S. GAAP net investment income in the current period to determine taxable income available for distributions. The following table reflects the sources of cash distributions on a U.S. GAAP basis that the Company has declared on its Common Shares during the six months ended June 30, 2026 (dollar amounts in thousands, except per share amounts):

 

 

Class S

 

Class D

 

Class I

Source of Distribution

 

Per Share

 

Amount

 

Per Share

 

Amount

 

Per Share

 

Amount

Net investment income

 

$

0.8857

 

$

107,900

 

$

0.9719

 

$

1,630

 

$

0.9870

 

$

489,515

Net realized gains

 

 

 

 

 

 

 

 

 

 

 

 

Distributions in excess of net investment income

 

 

0.0927

 

 

11,329

 

 

0.0782

 

 

132

 

 

0.0930

 

 

46,332

 

 

$

0.9784

 

$

119,229

 

$

1.0501

 

$

1,762

 

$

1.0800

 

$

535,847

The following table reflects the sources of cash distributions on a U.S. GAAP basis that the Company has declared on its Common Shares during the six months ended June 30, 2025 (dollar amounts in thousands, except per share amounts):

 

 

Class S

 

Class D

 

Class I

Source of Distribution

 

Per Share

 

Amount

 

Per Share

 

Amount

 

Per Share

 

Amount

Net investment income

 

$

1.0888

 

$

105,576

 

$

1.1621

 

$

1,277

 

$

1.1929

 

$

453,113

Net realized gains

 

 

0.0071

 

 

688

 

 

0.0071

 

 

8

 

 

0.0071

 

 

2,697

Distributions in excess of net investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1.0959

 

$

106,264

 

$

1.1692

 

$

1,285

 

$

1.2000

 

$

455,810

To maintain our RIC status, we must distribute at least 90% of our ordinary income and realized net short-term capital gains in excess of realized net long-term capital losses, if any, out of the assets legally available for distribution. Although we currently intend to distribute realized net capital gains (i.e., net long-term capital gains in excess of short-term capital losses), if any, at least annually, out of the assets legally available for such distributions, we may in the future decide to retain such capital gains for investments.

We may not be able to achieve operating results that will allow us to make distributions at a specific level or to increase the amount of these distributions from time to time. In addition, due to the asset coverage test applicable to us as a BDC, we may in the future be limited in our ability to make distributions. Also, our Senior Secured Facility and SPV Financing Facilities may limit our ability to declare distributions if we default under certain provisions or fail to satisfy certain other conditions. If we do not distribute a certain percentage of our income annually, we may suffer adverse tax consequences, including possible loss of the tax benefits available to us as a RIC. In addition, in accordance with GAAP and tax regulations, we include in income certain amounts that we have not yet received in cash, such as contractual PIK, which represents contractual interest added to the loan balance that becomes due at the end of the loan term, or the accrual of original issue or market discount.

207


Table of Contents

 

Since we may recognize income before or without receiving cash representing such income, we may not be able to meet the requirement to distribute at least 90% of our investment company taxable income to obtain tax benefits as a RIC. With respect to the distributions to shareholders, income from origination, structuring, closing, commitment and other upfront fees associated with investments in portfolio companies is treated as taxable income and accordingly, distributed to shareholders.

Share Repurchase Program

At the discretion of our Board, the Company has commenced a share repurchase program in which we intend to offer to repurchase the Company’s Common Shares outstanding as of the close of the previous calendar quarter. The Board may amend or suspend the share repurchase program if in its reasonable judgment it deems such action to be in the Company’s best interest and the best interest of our shareholders. As a result, share repurchases may not be available each quarter. Should the Board suspend the share repurchase program, the Board will consider whether the continued suspension of the program is in the best interests of the Company and shareholders on a quarterly basis. The Company intends to conduct such repurchase offers in accordance with the requirements of Rule 13e-4 promulgated under the 1934 Act and the 1940 Act. All shares purchased by the Company pursuant to the terms of each tender offer will be retired and thereafter will be authorized and unissued shares.

Under the share repurchase program, to the extent the Company offers to repurchase shares in any particular quarter, it is expected to repurchase shares pursuant to tender offers on or around the last business day of that quarter using a purchase price equal to the NAV per share as of the last calendar day of the applicable quarter, except that shares that have not been outstanding for at least one year will be repurchased at 98% of such NAV (the "Early Repurchase Deduction"). The one-year holding period is measured as of the subscription closing date immediately following the prospective repurchase date. The Early Repurchase Deduction may be waived in the case of repurchase requests arising from the death, divorce or qualified disability of the holder. The Early Repurchase Deduction will be retained by the Company for the benefit of remaining shareholders.

The following table presents information with respect to the Company’s share repurchases during the six months ended June 30, 2026 (dollar amounts in thousands, except per share amounts):

Repurchase Deadline Request

 

Number of Shares Repurchased (all classes)

 

Percentage of Outstanding Shares Repurchased (1)

 

Price Paid Per Share

 

Repurchase Pricing Date

 

Amount Repurchased (all classes) (2)

 

Maximum number of shares that may yet be purchased under the repurchase plan

March 16, 2026

 

30,261,082

 

5.00%

 

$

23.90

 

March 31, 2026

 

$

722,586

 

June 15, 2026

 

30,224,152

 

5.00%

 

$

23.83

 

June 30, 2026

 

$

720,104

 

(1) Percentage is based on total shares as of the close of the previous calendar quarter.

(2) Amounts shown net of Early Repurchase Deduction.

 

The following table presents information with respect to the Company’s share repurchases during the six months ended June 30, 2025 (dollar amounts in thousands, except per share amounts):

 

Repurchase Deadline Request

 

Number of Shares Repurchased (all classes)

 

Percentage of Outstanding Shares Repurchased (1)

 

Price Paid Per Share

 

Repurchase Pricing Date

 

Amount Repurchased (all classes) (3)

 

Maximum number of shares that may yet be purchased under the repurchase plan (2)

March 17, 2025

 

5,282,627

 

1.38%

 

$

24.65

 

March 31, 2025

 

$

130,147

 

13,919,523

June 16, 2025

 

8,418,605

 

1.83%

 

$

24.60

 

June 30, 2025

 

$

207,118

 

14,645,892

(1) Percentage is based on total shares as of the close of the previous calendar quarter.

(2) All repurchase requests were satisfied in full.

(3) Amounts shown net of Early Repurchase Deduction.

Contractual Obligations

We have entered into the Advisory Agreement with the Adviser to provide us with investment advisory services and the Administration Agreement with the Administrator to provide us with administrative services. We have also entered into an Expense Support Agreement with the Adviser to provide us with support with respect to certain expenses and subject to reimbursement. Payments for investment advisory services under the Advisory Agreements, reimbursements under the Administration Agreement and support and reimbursements under the Expense Support Agreement are described in "Item 1. Consolidated Financial Statements—Notes to Consolidated Financial Statements—Note 3. Agreements and Related Party Transactions."

We intend to establish one or more credit facilities or enter into other financing arrangements to facilitate investments and the timely payment of our expenses. It is anticipated that any such credit facilities will bear interest at floating rates at to-be-determined spreads over the Secured Overnight Financing Rate ("SOFR") or an alternative reference rate. We cannot assure shareholders that we will be able to enter into a credit facility on favorable terms or at all. In connection with a credit facility or other borrowings, lenders may require us to pledge assets, commitments and/or drawdown (and the ability to enforce the payment thereof) and may ask to comply with positive or negative covenants that could have an effect on our operations.

208


Table of Contents

 

Off-Balance Sheet Arrangements

Portfolio Company Commitments

Our investment portfolio contains and is expected to continue to contain debt investments which are in the form of various commitments to fund various revolving and delayed draw senior secured and subordinated loans, including commitments to issue letters of credit through a financial intermediary on behalf of certain portfolio companies. The Company provides funding when requested by portfolio companies in accordance with underlying loan agreements. As of June 30, 2026 and December 31, 2025, we had unfunded commitments, including delayed draw term loans, revolvers, bridge loan and backstop commitments, with an aggregate principal amount of $4.9 billion and $4.7 billion, respectively.

Other Commitments and Contingencies

From time to time, the Company may become a party to certain legal proceedings incidental to the normal course of its business.

On March 14, 2023, certain First Lien and Second Lien holders of debt (the “Plaintiffs”) issued by Mitel (the “Company”) filed a complaint in New York State Court captioned Ocean Trails CLO VII et al v. MLN TopCo Ltd., et al, Index No. 651327/2023, against certain other First Lien and Second Lien debt holders (the Participating Lenders”), as well as the Company, alleging, among other things, that the defendant lenders breached the terms of their lending agreements and the New York Uniform Voidable Transfer Act in connection with certain amendments to the relevant documents governing the debt. One subgroup of the lenders named as defendants that participated in the alleged breaches and consented to the amendments, which are managed by Nuveen Asset Management, LLC or Teachers Advisors, LLC (the “Nuveen Lenders”), also asserted that they were harmed and asserted crossclaims against the Participating Lenders for (i) breach of contract and (ii) violation of New York’s Uniform Voidable Transaction Act. On December 5, 2023, the trial court granted defendants’ motions to dismiss in part and denied them in part. The Plaintiffs and defendants appealed the courts’ motion to dismiss ruling to the intermediate New York State appellate court. On December 31, 2024, the intermediate New York State appellate court dismissed the entire case, including all claims against the Company.

On January 30, 2025, Plaintiffs filed a motion for leave to appeal the intermediate New York State appellate court’s ruling to the New York Court of Appeals. That motion was held in abeyance following Mitel’s filing of voluntary Chapter 11 bankruptcy petitions in the U.S. Bankruptcy Court for the Southern District of Texas. Plaintiffs and defendants memorialized settlement of the litigation in Mitel’s Chapter 11 plan of reorganization and related bankruptcy documentation. The effective date for Mitel’s plan of reorganization occurred on June 20, 2025. Pursuant to the settlement, the parties submitted both (i) a stipulated request for withdrawal of the Plaintiffs’ motion for leave to appeal to the New York Court of Appeals and (ii) a joint request to the trial court for the clerk to enter final judgment, dismissing with prejudice all claims and crossclaims. The request for withdrawal of the Plaintiffs’ motion for leave to appeal was granted by letter from the Court of Appeals dated September 9, 2025 and the trial court thereafter directed the clerk to enter judgment in the case. Final judgment was entered in favor of the Participating Lenders on all claims asserted by both the Plaintiffs and the Nuveen Lenders on May 4, 2026. The matter is now fully and finally resolved.

Management is not aware of any pending or threatened material litigation as of June 30, 2026 other than the matter disclosed above.

Related-Party Transactions

We entered into a number of business relationships with affiliated or related parties, including the following:

Advisory Agreement;
Administration Agreement
Intermediary Manager Agreement; and
Expense Support and Conditional Reimbursement Agreement.

In addition to the aforementioned agreements, we, our Adviser and certain of our Adviser’s affiliates have been granted exemptive relief by the SEC to co-invest with other funds managed by our Adviser or its affiliates in a manner consistent with our investment objective, positions, policies, strategies and restrictions as well as regulatory requirements and other pertinent factors. See "Item 1. Consolidated Financial Statements—Notes to Consolidated Financial Statements—Note 3. Agreements and Related Party Transactions."

 

209


Table of Contents

 

 

Critical Accounting Estimates

The preparation of the consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses. Changes in the economic environment, financial markets, and any other parameters used in determining such estimates could cause actual results to differ. In addition to the discussion below, our significant accounting policies are further described in the notes to the consolidated financial statements. See "Item 1. Consolidated Financial Statements—Notes to Consolidated Financial Statements—Note 2. Significant Accounting Policies" of our Quarterly Report on Form 10-Q for the quarter ended June 30, 2026.

Investments

Investment transactions are all recorded on a trade date basis. Investments are recognized when we assume an obligation to acquire a financial instrument and assume the risks for gains and losses related to that instrument. Investments are derecognized when we assume an obligation to sell a financial instrument and forego the risks for gains or losses related to that instrument. Investment transactions that have not yet settled as of the period-end date are reported as a receivable for investments sold and a payable for investments purchased, respectively, in the Consolidated Statements of Assets and Liabilities.

 

Realized gains or losses are measured by the difference between the net proceeds received and the amortized cost basis of the investment. The cost of investments is relieved using the specific identification method without regard to unrealized gains or losses previously recognized, and include investments charged off during the period, net of recoveries. The net change in unrealized gains or losses primarily reflects the change in investment values, including the reversal of previously recorded unrealized gains or losses with respect to investments realized during the period.

 

Pursuant to Rule 2a-5 under the 1940 Act, our Board has designated the Adviser as its "valuation designee" to perform the fair value determinations for investments held by us without readily available market quotations. The Adviser, as "valuation designee," is responsible for determining the fair value of our portfolio investments, subject to the oversight of the Board.

 

Investments for which market quotations are readily available are typically valued at such market quotations. In order to verify whether market quotations are deemed to represent fair value, the Adviser, looks at certain factors including the source and nature of the quotations. Market quotations may be deemed not to represent fair value in certain circumstances where the Adviser reasonably believes that facts and circumstances applicable to an issuer, a seller or purchaser or the market for a particular security causes current market quotes not to reflect the fair value of the security. Examples of these events could include cases in which material events are announced after the close of the market on which a security is primarily traded, when a security trades infrequently causing a quoted purchase or sale price to become stale or in the event of a "fire sale" by a distressed seller.

 

If and when market quotations are deemed not to represent fair value, we typically utilize independent third party valuation firms to assist us in determining fair value. Accordingly, such investments go through our multi-step valuation process as described below. The Adviser engages multiple independent valuation firms based on a review of each firm’s expertise and relevant experience in valuing certain securities. In each case, our independent valuation firms consider observable market inputs together with significant unobservable inputs in arriving at their valuation recommendations for such Level 3 categorized assets.

With respect to investments for which market quotations are not readily available or when such market quotations are deemed not to represent fair value, our Adviser undertakes a multi-step valuation process each quarter, as described below:

(1)
Independent valuation firms engaged conduct independent appraisals and assessments for all the investments they have been engaged to review. If an independent valuation firm is not engaged during a particular quarter, the valuation may be conducted by the Adviser;
(2)
At least each quarter, the valuation will be reassessed and updated by the Adviser or an independent valuation firm to reflect company specific events and latest market data;
(3)
Preliminary valuation conclusions are then documented and discussed with senior management of our Adviser;
(4)
The Adviser discusses valuations and determines in good faith the fair value of each investment in our portfolio based on the input of the applicable independent valuation firm; and
(5)
For Level 3 investments entered into within the current quarter, the cost (purchase price adjusted for accreted original issue discount/amortized premium) or any recent comparable trade activity on the security investment shall be considered to reasonably approximate the fair value of the investment, provided that no material change has since occurred in the issuer’s business, significant inputs or the relevant environment.

 

 

210


Table of Contents

 

Investments are valued utilizing a market approach, an income approach, or both approaches, as appropriate. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities (including a business). The income approach uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. During the three months ended June 30, 2026, there were no significant changes to the Company’s valuation techniques and related inputs considered in the valuation process.

 

In following these approaches, the types of factors that we may take into account in fair value pricing our investments include, as relevant:

available current market data, including relevant and applicable market trading and transaction comparables,
applicable market yields and multiples,
security covenants,
seniority of investments in the investee company’s capital structure,
call protection provisions,
information rights,
the nature and realizable value of any collateral,
the portfolio company’s ability to make payments,
earnings and discounted cash flows,
the markets in which the portfolio company does business,
comparisons of financial ratios of peer companies that are public,
M&A comparables,
our principal market (as the reporting entity), and
enterprise values, among other factors.

Because there is not a readily available market value for most of the investments in our portfolio, substantially all of our portfolio investments are valued at fair value as determined in good faith by the Adviser, as the valuation designee, as described herein. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of our investments may fluctuate from period to period. Additionally, the fair value of our investments may differ significantly from the values that would have been used had an active market existed for such investments and may differ materially from the values that we may ultimately realize.

In addition, changes in the market environment and other events that may occur over the life of the investments may cause the gains or losses ultimately realized on these investments to be different than the unrealized gains or losses reflected in the valuations currently assigned.

 

 

211


Table of Contents

 

Fair Value Measurements

The Company follows guidance in ASC 820, Fair Value Measurement ("ASC 820"), where fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value measurements are determined within a framework that establishes a three-tier hierarchy which maximizes the use of observable market data and minimizes the use of unobservable inputs to establish a classification of fair value measurements for disclosure purposes. Inputs refer broadly to the assumptions that market participants would use in pricing the asset or liability, including assumptions about risk, such as the risk inherent in a particular valuation technique used to measure fair value using a pricing model and/or the risk inherent in the inputs for the valuation technique. Inputs may be observable or unobservable. Observable inputs reflect the assumptions market participants would use in pricing the asset or liability based on market data obtained from sources independent of the Company. Unobservable inputs reflect the Company’s own assumptions about the assumptions market participants would use in pricing the asset or liability based on the information available. The inputs or methodology used for valuing assets or liabilities may not be an indication of the risks associated with investing in those assets or liabilities.

ASC 820 classifies the inputs used to measure these fair values into the following hierarchy:

Level 1: Quoted prices in active markets for identical assets or liabilities, accessible by us at the measurement date.

Level 2: Quoted prices for similar assets or liabilities in active markets, or quoted prices for identical or similar assets or liabilities in markets that are not active, or other observable inputs other than quoted prices.

Level 3: Unobservable inputs for the asset or liability.

In all cases, the level in the fair value hierarchy within which the fair value measurement in its entirety falls has been determined based on the lowest level of input that is significant to the fair value measurement. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to each investment. The level assigned to the investment valuations may not be indicative of the risk or liquidity associated with investing in such investments. Because of the inherent uncertainties of valuation, the values reflected in the consolidated financial statements may differ materially from the values that would be received upon an actual disposition of such investments.

 

See Notes 2 and 4 to our unaudited consolidated financial statements included herein for additional information regarding the fair value of our financial instruments.

 

 

212


Table of Contents

 

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are subject to financial market risks, including changes in interest rates and the valuations of our investment portfolio. For additional information concerning potential impact on our business and our operating results, see "Part II - Other Information, Item 1A. Risk Factors."

Investment Valuation Risk

Because there is not a readily available market value for most of the investments in our portfolio, we value most of our portfolio investments at fair value as determined by our Adviser, subject to the oversight of the Board. With respect to investments for which market quotations are not readily available, the Adviser typically utilizes independent third party valuation firms to assist us in determining fair value of such investments in good faith, based on procedures adopted by and subject to the oversight of the Board. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of our investments may fluctuate from period to period. Additionally, the fair value of our investments may differ significantly from the values that would have been used had a ready market existed for such investments and may differ materially from the values that we may ultimately realize. Further, such investments are generally subject to legal and other restrictions on resale or otherwise are less liquid than publicly traded securities. If we were required to liquidate a portfolio investment in a forced or liquidation sale, we could realize significantly less than the value at which we have recorded it. In addition, changes in the market environment and other events that may occur over the life of the investments may cause the gains or losses ultimately realized on these investments to be different than the unrealized gains or losses reflected in the valuations currently assigned. See "Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Estimates" as well as Notes 2 and 4 to our consolidated financial statements for the three and six months ended June 30, 2026, for more information relating to our investment valuation.

Interest Rate Risk

Interest rate sensitivity refers to the change in our earnings that may result from changes in the level of interest rates. Because we fund a portion of our investments with borrowings, our net investment income is affected by the difference between the rate at which we invest and the rate at which we borrow. As a result, there can be no assurance that a significant change in market interest rates will not have a material adverse effect on our net investment income.

As of June 30, 2026, 96% of our debt portfolio investments bore interest at variable rates, which generally are SOFR based (or based on an equivalent applicable currency rate) and typically have durations of one to six months after which they reset to current market interest rates, and many of which are subject to certain floors. Our SPV Financing Facilities generally bear interest at SOFR rates subject to certain interest rate floors. Our Unsecured Notes, which bear interest at fixed rates, are hedged by entering into fixed to floating interest rate swaps, in order to align the interest rates of our liabilities in our investment portfolio.

We regularly measure our exposure to interest rate risk. We assess interest rate risk and manage our interest rate exposure on an ongoing basis by comparing our interest rate sensitive assets to our interest rate sensitive liabilities. Based on that review, we determine whether or not any hedging transactions are necessary to mitigate exposure to changes in interest rates.

The following table shows the estimated annual impact on net investment income of base rate changes in interest rates (considering interest rate flows for variable rate instruments) to our loan portfolio and outstanding debt as of June 30, 2026, assuming no changes in our investment and borrowing structure:

Basis Point Change

 

Net Investment Income

 

Net Investment Income Per Share

(in millions)

 

 

 

 

 

 

Up 200 basis points

 

$

246.3

 

$

0.41

Up 150 basis points

 

 

184.8

 

 

0.30

Up 100 basis points

 

 

123.2

 

 

0.20

Up 50 basis points

 

 

61.6

 

 

0.10

Down 50 basis points

 

 

(61.5)

 

 

(0.10)

Down 100 basis points

 

 

(122.7)

 

 

(0.20)

Down 150 basis points

 

 

(183.8)

 

 

(0.30)

Down 200 basis points

 

 

(242.8)

 

 

(0.40)

We may hedge against interest rate fluctuations from time-to-time by using standard hedging instruments such as futures, options and forward contracts subject to the requirements of the 1940 Act and applicable commodities laws. While hedging activities may insulate us against adverse changes in interest rates, they may also limit our ability to participate in the benefits of lower interest rates with respect to our portfolio of investments.

 

 

213


Table of Contents

 

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

As of June 30, 2026 (the end of the period covered by this report), we, including our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) of the 1934 Act). Based on that evaluation, our management, including the Chief Executive Officer and Chief Financial Officer, concluded that our disclosure controls and procedures were effective and provided reasonable assurance that information required to be disclosed in our periodic SEC filings is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. However, in evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of such possible controls and procedures.

Changes in Internal Controls Over Financial Reporting

Management has not identified any change in the Company’s internal control over financial reporting that occurred during our most recently completed fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

214


Table of Contents

 

PART II - OTHER INFORMATION

From time to time, we may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts with our portfolio companies. Our business is also subject to extensive regulation, which may result in regulatory proceedings against us. While the outcome of any such future legal or regulatory proceedings cannot be predicted with certainty, we do not expect that any such future proceedings will have a material effect upon our financial condition or results of operations.

On March 14, 2023, certain First Lien and Second Lien holders of debt (the “Plaintiffs”) issued by Mitel (the “Company”) filed a complaint in New York State Court captioned Ocean Trails CLO VII et al v. MLN TopCo Ltd., et al, Index No. 651327/2023, against certain other First Lien and Second Lien debt holders (the Participating Lenders”), as well as the Company, alleging, among other things, that the defendant lenders breached the terms of their lending agreements and the New York Uniform Voidable Transfer Act in connection with certain amendments to the relevant documents governing the debt. One subgroup of the lenders named as defendants that participated in the alleged breaches and consented to the amendments, which are managed by Nuveen Asset Management, LLC or Teachers Advisors, LLC (the “Nuveen Lenders”), also asserted that they were harmed and asserted crossclaims against the Participating Lenders for (i) breach of contract and (ii) violation of New York’s Uniform Voidable Transaction Act. On December 5, 2023, the trial court granted defendants’ motions to dismiss in part and denied them in part. The Plaintiffs and defendants appealed the courts’ motion to dismiss ruling to the intermediate New York State appellate court. On December 31, 2024, the intermediate New York State appellate court dismissed the entire case, including all claims against the Company.

On January 30, 2025, Plaintiffs filed a motion for leave to appeal the intermediate New York State appellate court’s ruling to the New York Court of Appeals. That motion was held in abeyance following Mitel’s filing of voluntary Chapter 11 bankruptcy petitions in the U.S. Bankruptcy Court for the Southern District of Texas. Plaintiffs and defendants memorialized settlement of the litigation in Mitel’s Chapter 11 plan of reorganization and related bankruptcy documentation. The effective date for Mitel’s plan of reorganization occurred on June 20, 2025. Pursuant to the settlement, the parties submitted both (i) a stipulated request for withdrawal of the Plaintiffs’ motion for leave to appeal to the New York Court of Appeals and (ii) a joint request to the trial court for the clerk to enter final judgment, dismissing with prejudice all claims and crossclaims. The request for withdrawal of the Plaintiffs’ motion for leave to appeal was granted by letter from the Court of Appeals dated September 9, 2025 and the trial court thereafter directed the clerk to enter judgment in the case. Final judgment was entered in favor of the Participating Lenders on all claims asserted by both the Plaintiffs and the Nuveen Lenders on May 4, 2026. The matter is now fully and finally resolved.

Management is not aware of any pending or threatened material litigation as of June 30, 2026 other than the matter disclosed above.

Item 1A. Risk Factors

In addition to the other information set forth in this report, you should carefully consider the risk factors discussed in Part I, "Item 1A. Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2025, and in Part II, “Item 1A. Risk Factors” in our Quarterly Report on Form 10-Q for the quarter ended March 31, 2026, which could materially affect our business, financial condition and/or operating results. These risks are not the only risks facing our Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially and adversely affect our business, financial condition and/or operating results.

215


Table of Contents

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Unregistered Sales of Equity Securities

Refer to our Current Reports on Form 8-K filed with SEC on April 23, 2026, May 19, 2026, and June 22, 2026 for information about unregistered sales of our equity securities during the quarter.

Shares Repurchases

At the discretion of our Board, the Company has commenced a share repurchase program in which it intends to repurchase the Company’s Common Shares outstanding as of the close of the previous calendar quarter. The Board may amend or suspend the share repurchase program if in its reasonable judgment it deems such action to be in the Company’s best interest and the best interest of our shareholders. As a result, share repurchases may not be available each quarter. Should the Board suspend the share repurchase program, the Board will consider whether the continued suspension of the program is in the best interests of the Company and shareholders on a quarterly basis. The Company intends to conduct such repurchase offers in accordance with the requirements of Rule 13e-4 promulgated under the 1934 Act and the 1940 Act. All shares purchased by the Company pursuant to the terms of each tender offer will be retired and thereafter will be authorized and unissued shares.

Under the share repurchase program, to the extent the Company offers to repurchase shares in any particular quarter, it is expected to repurchase shares pursuant to tender offers on or around the last business day of that quarter using a purchase price equal to the NAV per share as of the last calendar day of the applicable quarter, except that shares that have not been outstanding for at least one year will be repurchased at 98% of such NAV (an "Early Repurchase Deduction"). The one-year holding period is measured as of the subscription closing date immediately following the prospective repurchase date. The Early Repurchase Deduction may be waived in the case of repurchase requests arising from the death, divorce or qualified disability of the holder. The Early Repurchase Deduction will be retained by the Company for the benefit of remaining shareholders.

The following table presents information with respect to the Company’s share repurchases during the six months ended June 30, 2026 (dollar amounts in thousands, except per share amounts):

Repurchase Deadline Request

 

Number of Shares Repurchased (all classes)

 

Percentage of Outstanding Shares Repurchased (1)

 

Price Paid Per Share

 

Repurchase Pricing Date

 

Amount Repurchased (all classes) (2)

 

Maximum number of shares that may yet be purchased under the repurchase plan

March 16, 2026

 

30,261,082

 

5.00%

 

$

23.90

 

March 31, 2026

 

$

722,586

 

June 15, 2026

 

30,224,152

 

5.00%

 

$

23.83

 

June 30, 2026

 

$

720,104

 

(1) Percentage is based on total shares as of the close of the previous calendar quarter.

(2) Amounts shown net of Early Repurchase Deduction.

 

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

During the fiscal quarter ended June 30, 2026, none of our trustees or executive officers adopted or terminated any contract, instruction or written plan for the purchase or sale of our securities to satisfy the affirmative defense conditions of Rule 10b5-1(c) or any "non-Rule 10b5-1 trading arrangement."

 

216


Table of Contents

 

 

Item 6. Exhibits

 

Exhibit

Number

Description of Exhibits

3.1

Fifth Amended and Restated Declaration of Trust of the Registrant (1)

3.2

Third Amended and Restated Bylaws of the Registrant (2)

4.1

Registration Rights Agreement, dated as of May 7, 2026, relating to the Notes, by and among the Fund and Goldman Sachs & Co. LLC, ING Financial Markets LLC, Truist Securities, Inc. and Wells Fargo Securities, LLC as the representatives of the Initial Purchasers. (3)

4.2

Seventh Supplemental Indenture, dated as of June 30, 2026, relating to the 6.350% Notes due 2033, by and between the Fund and U.S. Bank Trust Company, National Association, as trustee. (4)

4.3

Form of 6.350% Notes due 2033. (4)

4.4

Registration Rights Agreement, dated as of June 30, 2026, relating to the Notes, by and among Apollo Debt Solutions BDC and BNP Paribas Securities Corp., as the representative of the Initial Purchasers. (5)

31.1

Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*

31.2

Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*

32.1

Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*

32.2

Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*

101.INS

Inline XBRL Instance Document *

101.SCH

Inline XBRL Taxonomy Extension Schema With Embedded Linkbase Documents *

104

Cover Page Interactive Data File (Formatted as Inline XBRL and embedded in Exhibit 101) *

 

* Filed herewith

__________________

(1)
Incorporated by reference to Exhibit 3.1 to the Registrant's Annual Report on Form 10-K, filed on March 13, 2025.
(2)
Incorporated by reference to Exhibit 3.2 to the Registrant’s Annual Report on Form 10-K, filed on March 14, 2024.
(3)
Incorporated by reference to Exhibit 4.4 to the Company's Current Report on Form 8-K (File No. 814-01424), filed on May 7, 2026.
(4)
Incorporated by reference to Exhibit 4.2 to the Company's Current Report on Form 8-K (File No. 814-01424), filed on June 30, 2026.
(5)
Incorporated by reference to Exhibit 4.4 to the Company's Current Report on Form 8-K (File No. 814-01424), filed on June 30, 2026.

 

 

 

 

217


Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

 

 

 

Signature

Title

 

Date

 

 

 

/s/ Earl Hunt

Earl Hunt

Chairperson, Chief Executive Officer and Trustee (Principal Executive Officer)

 

August 10, 2026

 

 

 

/s/ Eric Rosenberg

Eric Rosenberg

Chief Financial Officer (Principal Financial Officer)

 

August 10, 2026

 

 

 

 

 

/s/ Bryan Johnston

 

Chief Accounting Officer (Principal Accounting Officer)

 

August 10, 2026

Bryan Johnston

 

 

 

 

 

218