XML 44 R35.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Equity (Tables)
3 Months Ended
Mar. 31, 2024
Equity [Abstract]  
Schedule of Company's Authorized, Issued and Outstanding Shares

As of March 31, 2024 and December 31, 2023, the Company had the following classes of common stock authorized, issued and outstanding:

 

 

 

March 31, 2024

 

 

December 31, 2023

 

Classification

 

Shares Authorized

 

 

Shares Issued and Outstanding

 

 

Shares Authorized

 

 

Shares Issued and Outstanding

 

Preferred Stock, $0.01 par value per share

 

 

100,000,000

 

 

 

 

 

 

100,000,000

 

 

 

 

Class S Shares, $0.01 par value per share

 

 

100,000,000

 

 

 

 

 

 

100,000,000

 

 

 

 

Class D Shares, $0.01 par value per share

 

 

100,000,000

 

 

 

 

 

 

100,000,000

 

 

 

 

Class I Shares, $0.01 par value per share

 

 

100,000,000

 

 

 

201,777

 

 

 

100,000,000

 

 

 

 

Class F-S Shares, $0.01 par value per share

 

 

100,000,000

 

 

 

 

 

 

100,000,000

 

 

 

 

Class F-D Shares, $0.01 par value per share

 

 

100,000,000

 

 

 

 

 

 

100,000,000

 

 

 

 

Class F-I Shares, $0.01 par value per share

 

 

100,000,000

 

 

 

5,415,954

 

 

 

100,000,000

 

 

 

4,820,377

 

Class A-I Shares, $0.01 par value per share

 

 

100,000,000

 

 

 

6,363,747

 

 

 

100,000,000

 

 

 

17,016,652

 

Class A-II Shares, $0.01 par value per share

 

 

100,000,000

 

 

 

14,171,864

 

 

 

100,000,000

 

 

 

 

Class A-III Shares, $0.01 par value per share

 

 

100,000,000

 

 

 

 

 

 

100,000,000

 

 

 

 

Class E Shares, $0.01 par value per share

 

 

100,000,000

 

 

 

180,693

 

 

 

100,000,000

 

 

 

105,707

 

Total

 

 

1,100,000,000

 

 

 

26,334,035

 

 

 

1,100,000,000

 

 

 

21,942,736

 

Schedule of Movement In The Company's Outstanding Shares of Common Stock

The following table details the movement in the Company's outstanding shares of common stock:

 

 

 

Class I

 

 

Class F-I

 

 

Class A-I

 

 

Class A-II

 

 

Class E

 

Beginning balance, December 31, 2023

 

 

 

 

 

4,820,377

 

 

 

17,016,652

 

 

 

 

 

 

105,707

 

Common stock issued

 

 

201,505

 

 

 

594,229

 

 

 

1,787,026

 

 

 

1,671,686

 

 

 

73,366

 

Repurchase of common stock

 

 

 

 

 

(2,476

)

 

 

 

 

 

(5,000

)

 

 

 

Dividend reinvestment

 

 

272

 

 

 

3,824

 

 

 

37,473

 

 

 

2,189

 

 

 

1,620

 

Share class transfer

 

 

 

 

 

 

 

 

(12,477,404

)

 

 

12,502,989

 

 

 

 

Ending balance, March 31, 2024

 

 

201,777

 

 

 

5,415,954

 

 

 

6,363,747

 

 

 

14,171,864

 

 

 

180,693

 

 

Schedule of Aggregate Distributions Declared For Each Applicable Class of Common Stock

The following table details the aggregate distributions declared for each applicable class of common stock:

 

Three Months Ended March 31, 2024

 

 

 

Class I

 

 

Class F-I

 

 

Class A-I

 

 

Class A-II

 

 

Class E

 

Aggregate gross distribution declared per share of common stock

 

$

0.2041

 

 

$

0.3013

 

 

$

0.3013

 

 

$

0.3013

 

 

$

0.3013

 

Management fee per share of common stock

 

 

(0.0436

)

 

 

(0.0518

)

 

 

(0.0524

)

 

 

(0.0482

)

 

 

 

Net distribution declared per share of common stock

 

$

0.1605

 

 

$

0.2495

 

 

$

0.2489

 

$

0.2531

 

 

$

0.3013

 

There were no distributions for the three months ended March 31, 2023.

Redeemable Non-controlling Interest Activity Related to Adviser

The following table details the redeemable non-controlling interest activity related to the Adviser for the three months ended March 31, 2024 ($ in thousands):

 

Adviser

 

Balance at December 31, 2023

 

$

967

 

Settlement of management fees

 

 

269

 

Settlement of performance participation allocation

 

 

562

 

GAAP income allocation

 

 

31

 

Distributions

 

 

(25

)

Reinvestment of distributions

 

 

20

 

Fair value allocation

 

 

-

 

Balance at March 31, 2024

 

$

1,824