XML 82 R46.htm IDEA: XBRL DOCUMENT v3.25.4
Equity and Non-Controlling Interest (Tables)
12 Months Ended
Dec. 31, 2025
Equity [Abstract]  
Schedule of Shares of Common Shares
The following details the selling commissions, dealer manager fees, and shareholder servicing fees for each applicable share class as of December 31, 2025:
Class S
Class N
Class DClass I
Transaction fees (% of transaction price)
up to 3.50%
up to 2.00%
up to 1.50%
—%
Shareholder servicing fees (% of NAV)
0.85%
0.50%
0.25%
—%
The following table details the movement in the Company’s outstanding common shares:
Class S
Class N
Class DClass ITotal
December 31, 202243,401,6861,385,42131,668,25976,455,366
Common shares issued48,158,6083,247,57370,130,943121,537,124
Distribution reinvestment1,982,70493,6891,886,8553,963,248
Common shares repurchased(1,474,835)— (237,865)(2,034,326)(3,747,026)
December 31, 202392,068,1634,488,818101,651,731198,208,712
Common shares issued96,583,42715,060,5271,877,083118,794,817232,315,854
Distribution reinvestment4,816,16695,10060,7455,143,51510,115,526
Common shares repurchased(6,435,036)— (10,984,757)(17,419,793)
Common shares converted (1)
(65,954)(4,674,741)4,661,712(78,983)
December 31, 2024186,966,76615,155,6271,751,905219,267,018423,141,316
Common shares issued123,170,26432,167,8706,040,720151,257,759312,636,613
Distribution reinvestment8,720,501980,502224,3248,960,00318,885,330
Common shares repurchased(9,362,693)(504,506)(266,950)(22,009,884)(32,144,033)
Common shares converted (2)
(2,523,694)1,170,048 1,359,2155,569 
December 31, 2025306,971,14447,799,4938,920,047358,834,111722,524,795
(1)     During the year ended December 31, 2024, 65,954 Class S shares with a value of $664 and 4,674,741 Class D shares with a value of $46,636 were converted into 4,661,712 Class I shares based on the respective period’s NAV per share.
(2)    During the year ended December 31, 2025, 2,523,694 Class S shares with a value of $25,763 were converted into 1,170,048 Class D shares and 1,359,215 Class I shares based on the respective period’s NAV per share.
Schedule of Aggregate Distributions Declared for Each Applicable Class of Common Shares
The following tables detail the aggregate distributions declared for each applicable class of common shares for the years ended December 31, 2025, 2024 and 2023:
Year Ended December 31, 2025
Class SClass NClass DClass I
Aggregate gross distributions declared per common share$0.7000 $0.7000 $0.7000 $0.7000 
Stockholder servicing fee per common share(0.0869)(0.0514)(0.0256)— 
Net distributions declared per common share$0.6131 $0.6486 $0.6744 $0.7000 
Year Ended December 31, 2024
Class SClass NClass DClass I
Aggregate gross distributions declared per common share$0.7000 $0.4083 $0.7000 $0.7000 
Stockholder servicing fee per common share(0.0856)(0.0296)(0.0248)— 
Net distributions declared per common share$0.6144 $0.3787 $0.6752 $0.7000 
Year Ended December 31, 2023
Class SClass NClass DClass I
Aggregate gross distributions declared per common share$0.7000 $— $0.7000 $0.7000 
Stockholder servicing fee per common share(0.0870)— (0.0253)— 
Net distributions declared per common share$0.6130 $— $0.6747 $0.7000 
Schedule of Redeemable Noncontrolling Interest
The following table details the redeemable non-controlling interest activity related to the Special Limited Partner for the year ended December 31, 2023 through the year ended December 31, 2025:
Balance as of December 31, 2022$1,657 
Settlement of current year performance participation allocation16,428 
Net income (loss) allocation
(210)
Other comprehensive income (loss) allocation
(121)
Distributions(561)
Fair value allocation586 
Reallocation between additional paid-in capital and non-controlling interests due to changes in NLT OP ownership197 
Balance as of December 31, 2023$17,976 
Settlement of current year performance participation allocation21,126 
Repurchases(276)
Net income (loss) allocation
1,301 
Other comprehensive income (loss) allocation
(183)
Distributions(1,787)
Fair value allocation862 
Reallocation between additional paid-in capital and non-controlling interests due to changes in NLT OP ownership933 
Balance as of December 31, 2024$39,952 
Settlement of current year performance participation allocation82,755 
Repurchases(1,163)
Net income (loss) allocation
5,679 
Other comprehensive income (loss) allocation
310 
Distributions(5,096)
Fair value allocation2,488 
Reallocation between additional paid-in capital and non-controlling interests due to changes in NLT OP ownership435 
Balance as of December 31, 2025$125,360