XML 13 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statement of Cash Flows (Unaudited)
$ in Thousands
3 Months Ended
Mar. 31, 2025
USD ($)
Operating activities  
Net increase/(decrease) in net assets resulting from operations $ 8,784
Adjustments to reconcile net increase/(decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:  
Net realized (gain) loss on investments (226)
Net change in unrealized (gain) loss on investments (9,286)
Payments to purchase investments (521,434)
Proceeds from sale of investments 246,138
Net (increase) decrease on derivatives (30,920)
Changes in operating assets and liabilities:  
(Increase)/decrease in due from Operating Manager (1,509)
(Increase)/decrease in interest receivable (2,694)
(Increase)/decrease in deferred offering expenses 159
(Increase)/decrease in dividends receivable (1,007)
(Increase)/decrease in receivable for investments sold (18)
(Increase)/decrease in prepaid expenses and other assets (12,111)
Increase/(decrease) in payable for investments purchased 17,763
Increase/(decrease) in due to Operating Manager 1,323
Increase/(decrease) in interest payable 1,659
Increase/(decrease) in performance fees payable 731
Increase/(decrease) management fees payable 370
Increase/(decrease) in other accrued expenses and liabilities 1,051
Net cash provided by (used in) operating activities (301,227)
Financing activities  
Notes Borrowings 30,124
Proceeds from issuance of shares, net of change in capital subscriptions receivable 230,944
Redemption of shares, net of change in redemptions payable (9,137)
Distributions declared, net of change in distributions payable (4,031)
Net cash provided by (used in) financing activities 247,900
Cash and cash equivalents  
Net increase/(decrease) in cash and cash equivalents (53,327)
Cash and cash equivalents at beginning of period 58,587
Cash and cash equivalents at end of period 5,260
Series I  
Operating activities  
Net increase/(decrease) in net assets resulting from operations 1,663
Adjustments to reconcile net increase/(decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:  
Net realized (gain) loss on investments (52)
Net change in unrealized (gain) loss on investments (2,344)
Payments to purchase investments (110,776)
Proceeds from sale of investments 56,329
Net (increase) decrease on derivatives (6,830)
Changes in operating assets and liabilities:  
(Increase)/decrease in due from Operating Manager (44)
(Increase)/decrease in interest receivable (556)
(Increase)/decrease in deferred offering expenses 183
(Increase)/decrease in dividends receivable (240)
(Increase)/decrease in receivable for investments sold (3)
(Increase)/decrease in prepaid expenses and other assets (2,740)
Increase/(decrease) in payable for investments purchased 3,986
Increase/(decrease) in due to Operating Manager (66)
Increase/(decrease) in interest payable 408
Increase/(decrease) in performance fees payable 195
Increase/(decrease) management fees payable 105
Increase/(decrease) in other accrued expenses and liabilities 1,121
Net cash provided by (used in) operating activities (59,661)
Financing activities  
Notes Borrowings 7,188
Proceeds from issuance of shares, net of change in capital subscriptions receivable 47,389
Redemption of shares, net of change in redemptions payable (8,563)
Distributions declared, net of change in distributions payable (741)
Net cash provided by (used in) financing activities 45,273
Cash and cash equivalents  
Net increase/(decrease) in cash and cash equivalents (14,388)
Cash and cash equivalents at beginning of period 16,817
Cash and cash equivalents at end of period 2,429
Series II  
Operating activities  
Net increase/(decrease) in net assets resulting from operations 7,121
Adjustments to reconcile net increase/(decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:  
Net realized (gain) loss on investments (174)
Net change in unrealized (gain) loss on investments (6,942)
Payments to purchase investments (410,658)
Proceeds from sale of investments 189,809
Net (increase) decrease on derivatives (24,090)
Changes in operating assets and liabilities:  
(Increase)/decrease in due from Operating Manager (1,465)
(Increase)/decrease in interest receivable (2,138)
(Increase)/decrease in deferred offering expenses (24)
(Increase)/decrease in dividends receivable (767)
(Increase)/decrease in receivable for investments sold (15)
(Increase)/decrease in prepaid expenses and other assets (9,371)
Increase/(decrease) in payable for investments purchased 13,777
Increase/(decrease) in due to Operating Manager 1,389
Increase/(decrease) in interest payable 1,251
Increase/(decrease) in performance fees payable 536
Increase/(decrease) management fees payable 265
Increase/(decrease) in other accrued expenses and liabilities (70)
Net cash provided by (used in) operating activities (241,566)
Financing activities  
Notes Borrowings 22,936
Proceeds from issuance of shares, net of change in capital subscriptions receivable 183,555
Redemption of shares, net of change in redemptions payable (574)
Distributions declared, net of change in distributions payable (3,290)
Net cash provided by (used in) financing activities 202,627
Cash and cash equivalents  
Net increase/(decrease) in cash and cash equivalents (38,939)
Cash and cash equivalents at beginning of period 41,770
Cash and cash equivalents at end of period $ 2,831