XML 50 R35.htm IDEA: XBRL DOCUMENT v3.25.1
Financial Highlights (Tables)
 12 Months Ended
Dec. 31, 2024
Investment Company, Financial Highlights [Abstract]  
Schedule of Financial Highlights

The following are the financial highlights for the year ended December 31, 2024:

 

 

 

 

 

 

 

 

 

 

 

Series I

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

F-I Shares

 

 

F-S Shares

 

 

A-I Shares

 

 

E Shares

 

 

P-I Shares

 

 

P-S Shares

 

 

T-I Shares

 

 

T-S Shares

 

Per Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net asset value at beginning of year

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Proceeds from issuance of shares

 

25.43

 

 

 

25.00

 

 

 

25.16

 

 

 

25.63

 

 

 

25

 

 

 

25

 

 

 

25.58

 

 

 

25.68

 

Distributions declared(1)

 

(0.26

)

 

 

(0.13

)

 

 

(0.43

)

 

 

(0.18

)

 

 

(0.60

)

 

 

(0.60

)

 

 

(0.14

)

 

 

(0.13

)

Net investment income(2)

 

0.31

 

 

 

0.38

 

 

 

0.4

 

 

 

0.13

 

 

 

0.46

 

 

 

0.46

 

 

 

0.13

 

 

 

0.09

 

Net realized and unrealized gain/(loss)(3)

 

(0.18

)

 

 

0.16

 

 

 

0.01

 

 

 

(0.06

)

 

 

0.17

 

 

 

0.17

 

 

 

(0.01

)

 

 

(0.12

)

Net increase (decrease) in net assets resulting from operations

 

0.13

 

 

 

0.54

 

 

 

0.41

 

 

 

0.07

 

 

 

0.63

 

 

 

0.63

 

 

 

0.12

 

 

 

(0.03

)

Net asset value at end of year

$

25.30

 

 

$

25.41

 

 

$

25.14

 

 

$

25.52

 

 

$

25.03

 

 

$

25.03

 

 

$

25.56

 

 

$

25.52

 

Shares outstanding at end of year

 

997,457

 

 

 

110

 

 

 

621,948

 

 

 

4,780

 

 

 

110

 

 

 

110

 

 

 

920,456

 

 

 

645,824

 

Weighted average shares outstanding

 

377,574

 

 

 

110

 

 

 

478,366

 

 

 

3,858

 

 

 

110

 

 

 

110

 

 

 

832,809

 

 

 

388,623

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio/Supplemental Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net assets at end of year

$

25,232

 

 

$

3

 

 

$

15,638

 

 

$

122

 

 

$

3

 

 

$

3

 

 

$

23,526

 

 

$

16,481

 

Annualized ratio to average net assets(4)(5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total expenses before expense support and after performance fees

 

5.84

%

 

 

7.62

%

 

 

6.83

%

 

 

4.79

%

 

 

7.31

%

 

 

7.31

%

 

 

4.69

%

 

 

5.98

%

Total expenses after expense support and after performance fees

 

1.47

%

 

 

1.96

%

 

 

1.73

%

 

 

0.94

%

 

 

1.65

%

 

 

1.65

%

 

 

0.97

%

 

 

1.70

%

Total expenses after expense support and before performance fees

 

1.47

%

 

 

1.76

%

 

 

1.63

%

 

 

0.94

%

 

 

1.34

%

 

 

1.34

%

 

 

0.97

%

 

 

1.70

%

Net investment income(5)(6)

 

3.14

%

 

 

3.95

%

 

 

3.98

%

 

 

3.40

%

 

 

4.27

%

 

 

4.27

%

 

 

3.42

%

 

 

2.48

%

Total return(7)

 

2.23

%

 

 

2.18

%

 

 

2.29

%

 

 

0.60

%

 

 

2.51

%

 

 

2.51

%

 

 

0.58

%

 

 

0.39

%

 

The financial highlights exclude Series I and II class V Shares, which are non-economic and do not represent returns for investors in the economic share classes.

(1)
The per share data for distributions was derived by using the actual shares outstanding at the date of the relevant transaction (refer to Note 7).
(2)
The per share data was derived by using the weighted average shares outstanding during the applicable period.
(3)
The amount shown at this caption is the balancing amount derived from the other figures in the table. 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 investments for the period because of the timing of sales of Company’s shares in relation to fluctuating market value for the portfolio.
(4)
Actual results may not be indicative of future results. Additionally, an individual shareholder's ratio may vary from the ratios presented for a share class as a whole. For the applicable period, operating expenses are annualized except for organizational expenses, management fees and performance fees.
(5)
The ratios were derived using the simple average net assets during the applicable period.
(6)
For the applicable period, interest income and operating expenses are annualized except for organizational expenses, management fees and performance fees.
(7)
The total return is calculated for each share class as the change in the net asset value for such share class during the period plus any distributions per share declared in the period, and assumes any distributions are reinvested in accordance with our distribution reinvestment plan. Amounts are not annualized and are not representative of total return as calculated for purposes of the Performance Fees as described in Note 6. The Company, Series I and Series II’s performance changes over time and currently may be different than that shown above. Past performance is no guarantee of future results. Investment performance is presented without regard to sales load that may be incurred by Shareholders in the purchase of the Company, Series I and Series II’s shares.

 

 

 

 

 

 

 

 

 

 

 

 

 

Series II

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

F-I Shares

 

 

F-S Shares

 

 

A-I Shares

 

 

E Shares

 

 

P-I Shares

 

 

P-S Shares

 

 

T-I Shares

 

 

T-S Shares

 

Per Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net asset value at beginning of year

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Proceeds from issuance of shares

 

25.40

 

 

 

25.00

 

 

 

25.31

 

 

 

25.04

 

 

 

25.66

 

 

 

25.58

 

 

 

25.73

 

 

 

25.66

 

Distributions declared(1)

 

(0.28

)

 

 

(0.15

)

 

 

(0.43

)

 

 

(0.83

)

 

 

(0.19

)

 

 

(0.19

)

 

 

(0.17

)

 

 

(0.18

)

Net investment income(2)

 

0.41

 

 

 

0.42

 

 

 

0.49

 

 

 

0.67

 

 

 

0.48

 

 

 

0.44

 

 

 

0.15

 

 

 

0.11

 

Net realized and unrealized gain/(loss)(3)

 

(0.21

)

 

 

0.17

 

 

 

(0.17

)

 

 

0.11

 

 

 

(0.48

)

 

 

(0.35

)

 

 

(0.18

)

 

 

(0.10

)

Net increase (decrease) in net assets resulting from operations

 

0.20

 

 

 

0.59

 

 

 

0.32

 

 

 

0.78

 

 

 

0

 

 

 

0.09

 

 

 

(0.03

)

 

 

0.01

 

Net asset value at end of year

$

25.32

 

 

$

25.44

 

 

$

25.20

 

 

 

24.99

 

 

 

25.47

 

 

 

25.48

 

 

 

25.53

 

 

 

25.49

 

Shares outstanding at end of year

 

2,250,251

 

 

 

110

 

 

 

1,042,219

 

 

 

2,144,306

 

 

 

2,056

 

 

 

1,679,525

 

 

 

398,973

 

 

 

248,807

 

Weighted average shares outstanding

 

970,721

 

 

 

110

 

 

 

578,265

 

 

 

2,036,834

 

 

 

434

 

 

 

459,611

 

 

 

208,485

 

 

 

166,435

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio/Supplemental Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net assets at end of year

$

56,982

 

 

$

3

 

 

$

26,260

 

 

$

53,584

 

 

$

52

 

 

$

42,802

 

 

$

10,186

 

 

$

6,342

 

Annualized ratio to average net assets(4)(5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total expenses before expense support and after performance fees

 

5.70

%

 

 

7.08

%

 

 

5.77

%

 

 

10.87

%

 

 

5.74

%

 

 

4.73

%

 

 

5.27

%

 

 

5.75

%

Total expenses after expense support and after performance fees

 

1.23

%

 

 

1.42

%

 

 

1.20

%

 

 

1.01

%

 

 

0.75

%

 

 

0.80

%

 

 

0.75

%

 

 

1.64

%

Total expenses after expense support and before performance fees

 

1.23

%

 

 

1.23

%

 

 

1.20

%

 

 

1.01

%

 

 

0.75

%

 

 

0.80

%

 

 

0.75

%

 

 

1.64

%

Net investment income(5)(6)

 

3.70

%

 

 

4.09

%

 

 

4.34

%

 

 

4.05

%

 

 

3.64

%

 

 

3.44

%

 

 

3.21

%

 

 

2.49

%

Total return(7)

 

2.41

%

 

 

2.34

%

 

 

2.50

%

 

 

3.27

%

 

 

2.67

%

 

 

2.70

%

 

 

0.59

%

 

 

0.48

%

 

The financial highlights exclude Series I and II class V Shares, which are non-economic and do not represent returns for investors in the economic share classes.

(1)
The per share data for distributions was derived by using the actual shares outstanding at the date of the relevant transaction (refer to Note 7).
(2)
The per share data was derived by using the weighted average shares outstanding during the applicable period.
(3)
The amount shown at this caption is the balancing amount derived from the other figures in the table. 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 investments for the period because of the timing of sales of Company’s shares in relation to fluctuating market value for the portfolio.
(4)
Actual results may not be indicative of future results. Additionally, an individual shareholder's ratio may vary from the ratios presented for a share class as a whole. For the applicable period, operating expenses are annualized except for organizational expenses, management fees and performance fees.
(5)
The ratios were derived using the simple average net assets during the applicable period.
(6)
For the applicable period, interest income and operating expenses are annualized except for organizational expenses, management fees and performance fees.
(7)
The total return is calculated for each share class as the change in the net asset value for such share class during the period plus any distributions per share declared in the period, and assumes any distributions are reinvested in accordance with our distribution reinvestment plan. Amounts are not annualized and are not representative of total return as calculated for purposes of the Performance Fees as described in Note 6. The Company, Series I and Series II’s performance changes over time and currently may be different than that shown above. Past performance is no guarantee of future results. Investment performance is presented without regard to sales load that may be incurred by Shareholders in the purchase of the Company, Series I and Series II’s shares.