Quarterly report pursuant to Section 13 or 15(d)

Net Assets

v3.24.3
Net Assets
 9 Months Ended
Sep. 30, 2024
Investment Company [Abstract]  
Net Assets Net Assets
In connection with its formation, the Company has the authority to issue an unlimited number of Class I, Class D, Class F and Class S common shares of beneficial interest at $0.01 per share par value. On July 23, 2021, HPS purchased 100 shares of the Company’s Class I common shares of beneficial interest at $25.00 per share.
As of February 3, 2022, the Company had satisfied the minimum offering requirement, and the Company’s Board had authorized the release of proceeds from escrow. As of such date, the Company issued and sold 20,437,880 shares (consisting of 7,074,280 Class I shares, 1,268,000 Class D Shares, and 12,095,600 Class F shares at an offering price of $25.00 per share), and the Escrow Agent released net proceeds of $510.9 million, of which $10.0 million was from an affiliate of HPS, to the Company as payment for such shares. Under the terms of the Company’s Declaration of Trust, all Common Shares have equal rights as to voting and, when they are issued, will be duly authorized, validly issued, fully paid and nonassessable. On October 1, 2023 Class S shares commenced operations at an offering price of $25.11.

The share classes have different ongoing distribution and/or shareholder servicing fees. Until the release of proceeds from escrow, the per share purchase price for Common Shares in the Offering was $25.00 per share. Thereafter, the purchase price per share for each class of Common Shares equals the NAV per share, as of the effective date of the monthly share purchase date.

The following table summarizes transactions in common shares of beneficial interest during the three months ended September 30, 2024:
Shares Amount
CLASS I
Subscriptions 9,657,377  $ 246,413 
Share transfers between classes 98,267  2,513 
Distributions reinvested 619,207  15,805 
Share repurchases (605,984) (15,489)
Early repurchase deduction —  (44)
Net increase (decrease) 9,768,867  $ 249,198 
CLASS D
Subscriptions 5,278,810  $ 134,820 
Share transfers between classes (72,175) (1,846)
Distributions reinvested 456,733  11,658 
Share repurchases (117,463) (3,002)
Early repurchase deduction —  (20)
Net increase (decrease) 5,545,905  $ 141,610 
CLASS F
Subscriptions 11,307,936  $ 288,584 
Share transfers between classes (20,000) (512)
Distributions reinvested 1,673,756  42,721 
Share repurchases (1,043,540) (26,673)
Early repurchase deduction —  (83)
Net increase (decrease) 11,918,152  $ 304,037 
CLASS S
Subscriptions 3,444,921  $ 87,965 
Share transfers between classes (6,092) (155)
Distributions reinvested 110,794  2,828 
Share repurchases —  — 
Early repurchase deduction —  (5)
Net increase (decrease) 3,549,623  $ 90,633 
Total net increase (decrease) 30,782,547  $ 785,478 
The following table summarizes transactions in common shares of beneficial interest during the nine months ended September 30, 2024:
Shares Amount
CLASS I
Subscriptions 38,699,330  $ 981,460 
Share transfers between classes 195,275  4,961 
Distributions reinvested 1,679,267  42,614 
Share repurchases (2,809,501) (71,513)
Early repurchase deduction —  1 
Net increase (decrease) 37,764,371  $ 957,523 
CLASS D
Subscriptions 12,341,218  $ 313,142 
Share transfers between classes 578,230  14,630 
Distributions reinvested 1,297,734  32,923 
Share repurchases (533,783) (13,561)
Early repurchase deduction —  1 
Net increase (decrease) 13,683,399  $ 347,135 
CLASS F
Subscriptions 37,355,053  $ 946,493 
Share transfers between classes (824,344) (20,867)
Distributions reinvested 5,001,056  126,842 
Share repurchases (2,975,480) (75,876)
Early repurchase deduction —  2 
Net increase (decrease) 38,556,285  $ 976,594 
CLASS S
Subscriptions 11,392,887  $ 289,012 
Share transfers between classes 50,839  1,276 
Distributions reinvested 206,907  5,269 
Share repurchases —  — 
Early repurchase deduction —  — 
Net increase (decrease) 11,650,633  $ 295,557 
Total net increase (decrease) 101,654,688  $ 2,576,809 
The following table summarizes transactions in common shares of beneficial interest during the three months ended September 30, 2023:
Shares Amount
CLASS I
Subscriptions 5,702,297  $ 141,658 
Share transfers between classes —  — 
Distributions reinvested 439,090  10,905 
Share repurchases (269,421) (6,765)
Early repurchase deduction —  — 
Net increase (decrease) 5,871,966  $ 145,798 
CLASS D
Subscriptions 5,195,643  $ 128,993 
Share transfers between classes —  — 
Distributions reinvested 317,143  7,878 
Share repurchases —  — 
Early repurchase deduction —  — 
Net increase (decrease) 5,512,786  $ 136,871 
CLASS F
Subscriptions 11,715,030  $ 290,922 
Share transfers between classes —  — 
Distributions reinvested 1,335,609  33,172 
Share repurchases (1,117,687) (28,065)
Early repurchase deduction —  — 
Net increase (decrease) 11,932,952  $ 296,029 
Total net increase (decrease) 23,317,704  $ 578,698 
The following table summarizes transactions in common shares of beneficial interest during the nine months ended September 30, 2023:
Shares Amount
CLASS I
Subscriptions 8,191,706  $ 202,300 
Share transfers between classes 675,921  16,465 
Distributions reinvested 1,121,427  27,495 
Share repurchases (815,323) (20,139)
Early repurchase deduction —  38 
Net increase (decrease) 9,173,731  $ 226,159 
CLASS D
Subscriptions 8,471,648  $ 208,888 
Share transfers between classes 223,376  5,462 
Distributions reinvested 704,852  17,308 
Share repurchases (1,015,260) (25,097)
Early repurchase deduction —  20 
Net increase (decrease) 8,384,616  $ 206,581 
CLASS F
Subscriptions 22,327,469  $ 549,772 
Share transfers between classes (899,297) (21,927)
Distributions reinvested 3,333,482  81,751 
Share repurchases (4,607,774) (114,122)
Early repurchase deduction —  101 
Net increase (decrease) 20,153,880  $ 495,575 
Total net increase (decrease) 37,712,227  $ 928,315 

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 I, Class D, Class F, and Class S common shares of beneficial interest during the nine months ended September 30, 2024 and 2023:
NAV Per Share
For the Months Ended Class I Class D
Class F
 Class S
January 31, 2024 $ 25.14  $ 25.14  $ 25.14  $ 25.14 
February 29, 2024 $ 25.25  $ 25.25  $ 25.25  $ 25.25 
March 31, 2024 $ 25.36  $ 25.36  $ 25.36  $ 25.36 
April 30, 2024 $ 25.42  $ 25.42  $ 25.42  $ 25.42 
May 31, 2024 $ 25.55  $ 25.55  $ 25.55  $ 25.55 
June 30, 2024 $ 25.52  $ 25.52  $ 25.52  $ 25.52 
July 31, 2024 $ 25.48  $ 25.48  $ 25.48  $ 25.48 
August 31, 2024 $ 25.57  $ 25.57  $ 25.57  $ 25.57 
September 30, 2024 $ 25.56  $ 25.56  $ 25.56  $ 25.56 
NAV Per Share
For the Months Ended Class I Class D
Class F
Class S(1)
January 31, 2023 $ 24.36  $ 24.36  $ 24.36  $ — 
February 28, 2023 $ 24.56  $ 24.56  $ 24.56  $ — 
March 31, 2023 $ 24.40  $ 24.40  $ 24.40  $ — 
April 30, 2023 $ 24.42  $ 24.42  $ 24.42  $ — 
May 31, 2023 $ 24.45  $ 24.45  $ 24.45  $ — 
June 30, 2023 $ 24.72  $ 24.72  $ 24.72  $ — 
July 31, 2023 $ 24.87  $ 24.87  $ 24.87  $ — 
August 31, 2023 $ 24.88  $ 24.88  $ 24.88  $ — 
September 30, 2023 $ 25.11  $ 25.11  $ 25.11  $ — 
(1) Class S commenced operations on October 1, 2023.

Distributions
The Company declares monthly distribution amounts per share of Class I, Class D, Class F, and Class S common shares of beneficial interest payable monthly in arrears. The record date for each distribution was the last calendar date of the month in which such distribution was declared. The following table presents distributions that were declared during the nine months ended September 30, 2024:

Class I
Declaration Date Payment Date Base Distribution Per Share Variable Supplemental Distribution Per Share Special Distribution Per Share Total Distribution Per Share Distribution Amount
January 30, 2024 February 29, 2024 $ 0.1600  $ 0.0550  $ —  $ 0.2150  $ 11,811 
February 29, 2024 March 29, 2024 0.1600 0.0550 —  0.2150  13,391 
March 26, 2024 April 30, 2024 0.1600 0.0550 —  0.2150  14,482 
April 25, 2024 May 31, 2024 0.1600 0.0550 —  0.2150  15,054 
May 31, 2024 June 28, 2024 0.1600 0.0550 —  0.2150  16,339 
June 26, 2024 July 31, 2024 0.1600 0.0550 —  0.2150  17,490 
July 26, 2024 August 30, 2024 0.1600 0.0550 —  0.2150  18,130 
August 27, 2024 September 30, 2024 0.1600 0.0550 —  0.2150  18,993 
September 26, 2024 October 31, 2024 0.1600 0.0550 —  0.2150  19,529 
Total $ 1.4400  $ 0.4950  $ —  $ 1.9350  $ 145,219 

Class D
Declaration Date Payment Date
Base Distribution Per Share (1)
Variable Supplemental Distribution Per Share Special Distribution Per Share Total Distribution Per Share Distribution Amount
January 30, 2024 February 29, 2024 $ 0.1547  $ 0.0550  $ —  $ 0.2097  $ 6,514 
February 29, 2024 March 29, 2024 0.1550 0.0550 —  0.2100  6,670 
March 26, 2024 April 30, 2024 0.1547 0.0550 —  0.2097  6,834 
April 25, 2024 May 31, 2024 0.1548 0.0550 —  0.2098  7,225 
May 31, 2024 June 28, 2024 0.1546 0.0550 —  0.2096  7,404 
June 26, 2024 July 31, 2024 0.1548 0.0550 —  0.2098  7,622 
July 26, 2024 August 30, 2024 0.1546 0.0550 —  0.2096  8,144 
August 27, 2024 September 30, 2024 0.1546 0.0550 —  0.2096  8,270 
September 26, 2024 October 31, 2024 0.1548 0.0550 —  0.2098  8,810 
Total $ 1.3926  $ 0.4950  $ —  $ 1.8876  $ 67,493 
Class F
Declaration Date Payment Date
Base Distribution Per Share (1)
Variable Supplemental Distribution Per Share Special Distribution Per Share Total Distribution Per Share Distribution Amount
January 30, 2024 February 29, 2024 $ 0.1494  $ 0.0550  $ —  $ 0.2044  $ 26,889 
February 29, 2024 March 29, 2024 0.1500 0.0550 —  0.2050  28,278 
March 26, 2024 April 30, 2024 0.1493 0.0550 —  0.2043  29,404 
April 25, 2024 May 31, 2024 0.1496 0.0550 —  0.2046  29,919 
May 31, 2024 June 28, 2024 0.1492 0.0550 —  0.2042  30,325 
June 26, 2024 July 31, 2024 0.1495 0.0550 —  0.2045  31,356 
July 26, 2024 August 30, 2024 0.1492 0.0550 —  0.2042  31,763 
August 27, 2024 September 30, 2024 0.1492 0.0550 —  0.2042  32,810 
September 26, 2024 October 31, 2024 0.1495 0.0550 —  0.2045  33,739 
Total $ 1.3449  $ 0.4950  $ —  $ 1.8399  $ 274,483 
Class S
Declaration Date Payment Date
Base Distribution Per Share (1)
Variable Supplemental Distribution Per Share Special Distribution Per Share Total Distribution Per Share Distribution Amount
January 30, 2024 February 29, 2024 $ 0.1420  $ 0.0550  $ —  $ 0.1970  $ 357 
February 29, 2024 March 29, 2024 0.1431 0.0550 —  0.1981  743 
March 26, 2024 April 30, 2024 0.1418 0.0550 —  0.1968  954 
April 25, 2024 May 31, 2024 0.1423 0.0550 —  0.1973  1,204 
May 31, 2024 June 28, 2024 0.1417 0.0550 —  0.1967  1,550 
June 26, 2024 July 31, 2024 0.1422 0.0550 —  0.1972  1,767 
July 26, 2024 August 30, 2024 0.1416 0.0550 —  0.1966  1,954 
August 27, 2024 September 30, 2024 0.1417 0.0550 —  0.1967  2,126 
September 26, 2024 October 31, 2024 0.1422 0.0550 —  0.1972  2,467 
Total $ 1.2786  $ 0.4950  $ —  $ 1.7736  $ 13,122 
(1) Distributions per share are net of shareholder servicing and/or distribution fees.



The following table presents distributions that were declared during the nine months ended September 30, 2023:
Class I
Declaration Date Payment Date Base Distribution Per Share Variable Supplemental Distribution Per Share Special Distribution Per Share Total Distribution Per Share Distribution Amount
January 19, 2023 February 28, 2023 $ 0.1600  $ 0.0210  $ —  $ 0.1810  $ 6,441 
February 28, 2023 March 31, 2023 0.1600 0.0300 —  0.1900  6,980 
March 28, 2023 April 28, 2023 0.1600 0.0430 —  0.2030  7,518 
April 28, 2023 May 31, 2023 0.1600 0.0440 —  0.2040  7,561 
May 26, 2023 June 30, 2023 0.1600 0.0450 —  0.2050  7,668 
June 28, 2023 July 31, 2023 0.1600 0.0450 —  0.2050  7,907 
July 31, 2023 August 31, 2023 0.1600 0.0450 —  0.2050  8,119 
August 31, 2023 September 29, 2023 0.1600 0.0550 0.1500  0.3650  16,009 
September 27, 2023 October 31, 2023 0.1600 0.0550 —  0.2150  9,577 
Total $ 1.4400  $ 0.3830  $ 0.1500  $ 1.9730  $ 77,780 
Class D
Declaration Date Payment Date
Base Distribution Per Share (1)
Variable Supplemental Distribution Per Share Special Distribution Per Share Total Distribution Per Share Distribution Amount
January 19, 2023 February 28, 2023 $ 0.1549  $ 0.0210  $ —  $ 0.1759  $ 3,173 
February 28, 2023 March 31, 2023 0.1553 0.0300 —  0.1853  3,351 
March 28, 2023 April 28, 2023 0.1548 0.0430 —  0.1978  3,752 
April 28, 2023 May 31, 2023 0.1550 0.0440 —  0.1990  3,951 
May 26, 2023 June 30, 2023 0.1548 0.0450 —  0.1998  4,081 
June 28, 2023 July 31, 2023 0.1550 0.0450 —  0.2000  4,285 
July 31, 2023 August 31, 2023 0.1548 0.0450 —  0.1998  4,426 
August 31, 2023 September 29, 2023 0.1547 0.0550 0.1500  0.3597  8,319 
September 27, 2023 October 31, 2023 0.1549 0.0550 —  0.2099  5,441 
Total $ 1.3942  $ 0.3830  $ 0.1500  $ 1.9272  $ 40,779 

Class F
Declaration Date Payment Date
Base Distribution Per Share (1)
Variable Supplemental Distribution Per Share Special Distribution Per Share Total Distribution Per Share Distribution Amount
January 19, 2023 February 28, 2023 $ 0.1499  $ 0.0210  $ —  $ 0.1709  $ 16,003 
February 28, 2023 March 31, 2023 0.1507 0.0300 —  0.1807  16,992 
March 28, 2023 April 28, 2023 0.1496 0.0430 —  0.1926  18,590 
April 28, 2023 May 31, 2023 0.1500 0.0440 —  0.1940  18,948 
May 26, 2023 June 30, 2023 0.1496 0.0450 —  0.1946  19,516 
June 28, 2023 July 31, 2023 0.1500 0.0450 —  0.1950  20,103 
July 31, 2023 August 31, 2023 0.1495 0.0450 —  0.1945  20,194 
August 31, 2023 September 29, 2023 0.1494 0.0550 0.1500  0.3544  38,128 
September 27, 2023 October 31, 2023 0.1498 0.0550 —  0.2048  23,210 
Total $ 1.3485  $ 0.3830  $ 0.1500  $ 1.8815  $ 191,684 
(1)Distributions per share are net of shareholder servicing and/or distribution fees.

Distribution Reinvestment Plan
The Company has adopted a distribution reinvestment plan, pursuant to which the Company will reinvest all cash distributions declared by the Company on behalf of its shareholders who do not elect to receive their distributions in cash as provided below. As a result, if the Company declares a cash 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 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, borrowings, 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 September 30, 2024, a portion 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. 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 nine months ended September 30, 2024:
Class I Class D Class F Class S
Source of Distribution Per Share Amount Per Share Amount Per Share Amount Per Share Amount
Net investment income $ 1.9350  $ 145,219  $ 1.8876  $ 67,493  $ 1.8399  $ 274,483  $ 1.7736  $ 13,122 
Net realized gains —  —  —  —  —  —  —  — 
Total $ 1.9350  $ 145,219  $ 1.8876  $ 67,493  $ 1.8399  $ 274,483  $ 1.7736  $ 13,122 
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 nine months ended September 30, 2023:
Class I Class D Class F
Source of Distribution Per Share Amount Per Share Amount Per Share Amount
Net investment income $ 1.9730  $ 77,780  $ 1.9272  $ 40,779  $ 1.8815  $ 191,684 
Net realized gains —  —  —  —  —  — 
Total $ 1.9730  $ 77,780  $ 1.9272  $ 40,779  $ 1.8815  $ 191,684 

Share Repurchase Program
The Company has commenced a share repurchase program in which the Company intends to repurchase, in each quarter, up to 5% of the Company’s Common Shares outstanding (by number of shares) as of the close of the previous calendar quarter. The Board may amend, suspend or terminate the share repurchase program if it deems such action to be in the best interest of the Company and the best interest of the shareholders. As a result, share repurchases may not be available each quarter. 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, as amended, and the 1940 Act. All shares purchased pursuant to the terms of each tender offer will be retired and thereafter will be authorized and unissued shares.
Under the Company’s share repurchase program, to the extent the Company offers to repurchase shares in any particular quarter, the Company expects to repurchase shares pursuant to tender offers 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, at the Company’s discretion, 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 across all shares.

The following table summarizes the share repurchases completed during the nine months ended September 30, 2024:

Repurchase Deadline Request
Percentage of Outstanding Shares the Company Offered to Repurchase(1)
Repurchase Pricing Date
Amount Repurchased (all classes)(2)
Number of Shares Repurchased (all classes)
Percentage of Outstanding Shares Purchased(1)
March 1, 2024 5.00  % March 31, 2024 $ 59,526  2,347,231  1.13  %
May 30, 2024 5.00  % June 30, 2024 $ 56,260  2,204,546  0.89  %
August 29, 2024 5.00  % September 30, 2024 $ 45,164  1,766,987  0.64  %
The following table summarizes the share repurchases completed during the nine months ended September 30, 2023.
Repurchase Deadline Request
Percentage of Outstanding Shares the Company Offered to Repurchase(1)
Repurchase Pricing Date
Amount Repurchased (all classes)(2)
Number of Shares Repurchased (all classes)
Percentage of Outstanding Shares Purchased(1)
March 2, 2023 5.00  % March 31, 2023 $ 25,836  1,058,869  0.73  %
May 30, 2023 5.00  % June 30, 2023 $ 98,692  3,992,380  2.64  %
August 31, 2023 5.00  % September 30, 2023 $ 34,830  1,387,108  0.87  %
(1)Percentage is based on total shares as of the close of the previous calendar quarter. All repurchase requests were satisfied in full.
(2)Amounts not inclusive of Early Repurchase Deduction.