The information contained in this section should be read in conjunction with
"Item 1. Financial Statements." This discussion contains forward-looking
statements, which relate to future events our future performance or financial
condition and involves numerous risks and uncertainties, including, but not
limited to, those set forth in "Risk Factors" in Part I, Item 1A of our annual
report on Form 10-K for the year ended December 31, 2020 and Part II, Item 1A of
and elsewhere in this Form 10-Q.
Overview and Investment Framework
We are a Delaware statutory trust structured as a non-diversified, closed-end
management investment company that has elected to be regulated as a BDC under
the 1940 Act. In addition, for U.S. federal income tax purposes, we elected to
be treated as a RIC under the Code. We are managed by our Adviser. The
Administrator will provide the administrative services necessary for us to
operate.
Our investment objectives are to generate current income and, to a lesser
extent, long-term capital appreciation.
Under normal market conditions, we generally invest at least 80% of our total
assets (net assets plus borrowings for investment purposes) in secured debt
investments (including investments that are secured by equity interests) and our
portfolio is composed primarily of first lien senior secured and unitranche
loans. To a lesser extent, we have and may continue to also invest in second
lien, third lien, unsecured or subordinated loans and other debt and equity
securities. We do not currently focus on investments in issuers that are
distressed or in need of rescue financing.
We commenced our loan origination and investment activities contemporaneously
with the Initial Drawdown on November 20, 2018. The proceeds from the Initial
Drawdown and availability under our credit facilities provided us with the
necessary seed capital to commence operations. See "-Financial Condition,
Liquidity and Capital Resources-Borrowings."
On October 28, 2021, the Company closed its initial public offering ("IPO"),
issuing 9,180,000 of its common shares of beneficial interest at a public
offering price of $26.15 per share. Net of underwriting fees, the Company
received total cash proceeds, before offering expenses, of $230.6 million. The
Company has granted the underwriters an option to purchase up to an additional
1,377,000 shares of common shares from, at the public offering price, less the
sales load payable by the Company, on or before November 27, 2021. The Company's
common shares began trading on the New York Stock Exchange ("NYSE") under the
symbol "BXSL" on October 28, 2021.
Key Components of Our Results of Operations
Investments
We focus primarily on loans and securities, including syndicated loans, of
private U.S. companies, specifically small and middle market companies. In many
market environments, we believe such a focus offers an opportunity for superior
risk-adjusted returns.
Our level of investment activity (both the number of investments and the size of
each investment) can and will vary substantially from period to period depending
on many factors, including the amount of debt and equity capital available to
middle market companies, the level of merger and acquisition activity for such
companies, the general economic environment, trading prices of loans and other
securities and the competitive environment for the types of investments we make.
Revenues
We generate revenues in the form of interest income from the debt securities we
hold and dividends. Our debt investments typically have a term of five to eight
years and bear interest at floating rates on the basis of a benchmark such as
LIBOR. In some instances, we receive payments on our debt investments based on
scheduled amortization of the outstanding balances. In addition, we may receive
repayments of some of our debt investments prior to their scheduled maturity
date. The frequency or volume of these repayments fluctuates significantly from
period to period. Our portfolio activity also reflects the proceeds of sales of
securities. In some cases, our investments may provide for deferred interest
payments or PIK interest. The principal amount of loans and any accrued but
unpaid interest generally become due at the maturity date.
                                       54
--------------------------------------------------------------------------------
  Table of Contents
In addition, we generate revenue from various fees in the ordinary course of
business such as in the form of structuring, consent, waiver, amendment,
syndication and other miscellaneous fees as well as fees for managerial
assistance rendered by us.
Expenses
Except as specifically provided below, all investment professionals and staff of
the Adviser, when and to the extent engaged in providing investment advisory
services to us, and the base compensation, bonus and benefits, and the routine
overhead expenses, of such personnel allocable to such services, will be
provided and paid for by the Adviser. We bear all other costs and expenses of
our operations, administration and transactions, including, but not limited to
(a) investment advisory fees, including management fees and incentive fees, to
the Adviser, pursuant to the Investment Advisory Agreement; (b) our allocable
portion of compensation, overhead (including rent, office equipment and
utilities) and other expenses incurred by the Administrator in performing its
administrative obligations under the Administration Agreement, including but not
limited to: (i) our chief compliance officer, chief financial officer and their
respective staffs; (ii) investor relations, legal, operations and other
non-investment professionals at the Administrator that perform duties for us;
and (iii) any internal audit group personnel of Blackstone or any of its
affiliates; and (c) all other expenses of our operations, administrations and
transactions.
From time to time, the Adviser, the Administrator or their affiliates may pay
third-party providers of goods or services. We will reimburse the Adviser,
Administrator or such affiliates thereof for any such amounts paid on our
behalf. From time to time, the Adviser or the Administrator may defer or waive
fees and/or rights to be reimbursed for expenses. In this regard, the
Administrator has waived the right to be reimbursed for rent and related
occupancy costs. However, the Administrator may seek reimbursement for such
costs in future periods. All of the foregoing expenses will ultimately be borne
by our shareholders.
Costs and expenses of the Administrator and the Adviser that are eligible for
reimbursement by us will be reasonably allocated on the basis of time spent,
assets under management, usage rates, proportionate holdings, a combination
thereof or other reasonable methods determined by the Administrator in
accordance with policies adopted by the Board.
On December 12, 2018, we entered into an Expense Support Agreement with the
Adviser. The Expense Support Agreement provides that, at such times as the
Adviser determines, the Adviser may pay certain Expense Payments on behalf of
us, provided that no portion of the payment will be used to pay any of our
interest expense. Such Expense Payment must be made in any combination of cash
or other immediately available funds no later than forty-five days after a
written commitment from the Adviser to pay such expense, and/or by an offset
against amounts due from us to the Adviser or its affiliates. Following any
calendar quarter in which Available Operating Funds (as defined in the Expense
Support Agreement) exceed Excess Operating Funds, we shall pay Reimbursement
Payments to the Adviser until such time as all Expense Payments made by the
Adviser to us within three years prior to the last business day of such calendar
quarter have been reimbursed. The amount of the Reimbursement Payment for any
calendar quarter shall equal the lesser of (i) the Excess Operating Funds in
such quarter and (ii) the aggregate amount of all Expense Payments made by the
Adviser to us within three years prior to the last business day of such calendar
quarter that have not been previously reimbursed by us to the Adviser. The
Expense Support Agreement provides additional restrictions on the amount of each
Reimbursement Payment for any calendar quarter. The Adviser may waive its right
to receive all or a portion of any Reimbursement Payment in any particular
calendar quarter, so that such Reimbursement Payment may be reimbursable in a
future calendar quarter. As of September 30, 2021 there were no unreimbursed
Expense Payments remaining.
Portfolio and Investment Activity
For the three months ended September 30, 2021, we acquired $2,440.2 million
aggregate principal amount of investments (including $569.2 million of unfunded
commitments), $2,406.3 million of which was first lien debt, $4.6 million of
which was second lien debt, $12.5 million of which was unsecured debt and $16.8
million of which was equity.
For the three months ended September 30, 2020, we acquired $1,095.8 million
aggregate principal amount of investments (including $89.4 million of unfunded
commitments), $1,011.9 million of which was first lien debt, $11.4 million of
which was second lien debt, and $72.5 million of which was unsecured debt.
                                       55
--------------------------------------------------------------------------------
  Table of Contents
Our investment activity is presented below (information presented herein is at
amortized cost unless otherwise indicated) (dollar amounts in thousands):
                                                                  As of and for the three months ended
                                                                              September 30,
                                                                       2021                     2020
Investments:
Total investments, beginning of period                         $          7,270,312       $      4,189,892
New investments purchased                                                 1,846,526                989,930
Net accretion of discount on investments                                     17,146                  6,460
Net realized gain (loss) on investments                                     (1,808)                    104
Investments sold or repaid                                              (1,006,855)              (272,504)
Total investments, end of period                               $          8,125,321       $      4,913,882
Amount of investments funded at principal:
First lien debt investments                                    $          1,837,094       $        944,372
Second lien debt investments                                                  4,606                 11,392
Unsecured debt                                                               12,537                 72,489
Equity investments                                                           16,760                      -
Total                                                          $          1,870,997       $      1,028,253
Proceeds from investments sold or repaid:
First lien debt investments                                    $          (972,550)       $      (197,184)
Second lien debt investments                                               (15,026)                      -
Unsecured debt                                                             (19,279)               (75,320)
Equity investments                                                           -                           -
Total                                                          $    (1,006,855)           $    (272,504)
Number of portfolio companies                                              117                       78

Weighted average yield on debt and income producing investments, at cost(1)(2)

                                                7.34    %                7.81  %

Weighted average yield on debt and income producing investments, at fair value(1)(2)

                                          7.28    %                7.87  %
Average loan to value (LTV)(3)                                            45.2    %                48.7  %
Percentage of debt investments bearing a floating rate                    99.9    %                99.5  %
Percentage of debt investments bearing a fixed rate                        0.1    %                 0.5  %


(1)Computed as (a) the annual stated interest rate or yield plus the annual
accretion of discounts or less the annual amortization of premiums, as
applicable, on accruing debt included in such securities, divided by (b) total
debt investments (at fair value or cost, as applicable) included in such
securities. Actual yields earned over the life of each investment could differ
materially from the yields presented above.
(2)As of September 30, 2021 and 2020, the weighted average total portfolio yield
at cost was 7.27% and 7.78%, respectively. The weighted average total portfolio
yield at fair value was 7.18% and 7.84%, respectively.
(3)Includes all private debt investments for which fair value is determined by
our Board in conjunction with a third-party valuation firm and excludes quoted
assets. Average loan-to-value represents the net ratio of loan-to-value for each
portfolio company, weighted based on the fair value of total applicable private
debt investments. Loan-to-value is calculated as the current total net debt
through each respective loan tranche divided by the estimated enterprise value
of the portfolio company as of the most recent quarter end.
Our investments consisted of the following (dollar amounts in thousands):
                                                        September 30, 2021                                                       December 31, 2020
                                                                                 % of Total                                                               % of Total
                                                                               Investments at                                                           Investments at
                                     Cost              Fair Value                Fair Value                   Cost              Fair Value                Fair Value
First lien debt                 $ 7,993,866          $ 8,068,267                          98.12  %       $ 5,493,561          $ 5,502,899                          98.51  %
Second lien debt                     43,559               44,240                           0.54               48,979               50,199                           0.90
Unsecured debt                        3,723                3,492                           0.04                    -                    -                              -
Equity investments                   84,173              107,048                           1.30               32,942               32,844                           0.59
Total                           $ 8,125,321          $ 8,223,047                         100.00  %       $ 5,575,482          $ 5,585,942                         100.00  %




                                       56

--------------------------------------------------------------------------------
  Table of Contents
As of September 30, 2021 and December 31, 2020, no loans in the portfolio were
on non-accrual status.

As of September 30, 2021 and December 31, 2020, on a fair value basis,
approximately 99.9% and 100.0%, respectively, of our performing debt investments
bore interest at a floating rate and approximately 0.1% and 0.0%, respectively,
of our performing debt investments bore interest at a fixed rate.
Results of Operations
The following table represents the operating results (dollar amounts in
thousands):
                                                  Three Months Ended September 30,       Nine Months Ended September 30,
                                                      2021                2020               2021                2020
Total investment income                           $  166,875          $  91,599          $  432,682          $ 252,953
Net expenses                                          70,848             36,257             189,610             98,410
Net investment income before excise tax               96,027             55,342             243,072            154,543
Excise tax expense                                     2,220                  -               1,938                104
Net investment income after excise tax                93,807             55,342             241,134            154,439
Net unrealized appreciation (depreciation)            18,033            120,891              92,028            (59,062)
Net realized gain (loss)                              (1,833)                99               5,308              2,472
Net increase (decrease) in net assets resulting
from operations                                   $  110,007          $ 

176,332 $ 338,470 $ 97,849




Net increase (decrease) in net assets resulting from operations can vary from
period to period as a result of various factors, including acquisitions, the
level of new investment commitments, the recognition of realized gains and
losses and changes in unrealized appreciation and depreciation on the investment
portfolio. As a result, comparisons may not be meaningful.
Investment Income
Investment income was as follows (dollar amounts in thousands):
                                                   Three Months Ended 

September 30, Nine Months Ended September 30,


                                                       2021                2020               2021                2020
Interest income                                    $  165,417          $  90,303          $  424,141          $ 246,388
Payment-in-kind interest income                         1,000              1,282               3,279              6,525
Fee income                                                458                 14               5,262                 40
Total investment income                            $  166,875          $  91,599          $  432,682          $ 252,953


Total investment income increased to $166.9 million for the three months ended
September 30, 2021 from $91.6 million for the same period in the prior year
primarily driven by our deployment of capital and the increased balance of our
investments partially offset by a lower weighted average yield on our debt
investments, at fair value, which decreased to 7.28% as of September 30, 2021
from 7.87% as of September 30, 2020. The size of our investment portfolio at
fair value increased to $8,223.0 million at September 30, 2021 from $4,880.7
million at September 30, 2020. Additionally, for the three months ended
September 30, 2021, we accrued $16.4 million and $0.5 million of non-recurring
income (e.g. prepayment premiums, accelerated accretion of upfront loan
origination fees and unamortized discounts) and other fee income, respectively,
as compared to $7.5 million and $0.0 million for the same period in the prior
year.
Total investment income increased to $432.7 million for the nine months ended
September 30, 2021 from $253.0 million for the same period in the prior year
primarily driven by our deployment of capital and the increased balance of our
investments partially offset by a lower weighted average yield on our debt
investments, at fair value, which decreased to 7.28% as of September 30, 2021
from 7.87% as of September 30, 2020. The size of our investment portfolio at
fair value increased to $8,223.0 million at September 30, 2021 from $4,880.7
million at September 30, 2020. Additionally, for the nine months ended September
30, 2021, we accrued $41.0 million and $5.3 million of non-recurring income
(e.g. prepayment premiums, accelerated accretion of upfront loan origination
fees and unamortized discounts) and other fee income, respectively, as compared
to $12.6 million and $0.0 million, respectively, for the same periods in the
prior year.
                                       57
--------------------------------------------------------------------------------
  Table of Contents
As the impact of COVID-19 persists, it could cause operational and/or liquidity
issues at our portfolio companies which could restrict their ability to make
cash interest payments. Additionally, we may experience full or partial losses
on our investments which may ultimately reduce our investment income in future
periods.
Expenses
Expenses were as follows (dollar amounts in thousands):
                                                  Three Months Ended September 30,       Nine Months Ended September 30,
                                                      2021                2020               2021                2020
Interest expense                                  $   32,740          $  14,766          $   81,053          $  45,278
Management fees                                       15,445              8,606              40,394             22,597
Income based incentive fee                            16,983              9,837              45,130             26,721
Capital gains incentive fee                            2,430                  -              14,600             (4,218)
Professional fees                                        939                462               2,179              1,322
Board of Trustees' fees                                  141                108                 416                334
Administrative service expenses                          500                547               1,623              1,638
Other general and administrative                       1,670              1,104               4,215              2,572
Amortization of offering costs                             -                427                   -                966
Excise tax expense                                     2,220                  -               1,938                104
Total expenses (including excise tax expense)         73,068             35,857             191,548             97,314
Recoupment of expense support                              -                400                   -              1,200

Net expenses (including excise tax expense) $ 73,068 $ 36,257 $ 191,548 $ 98,514




Interest Expense
Total interest expense (including unused fees and other debt financing
expenses), increased to $32.7 million for the three months ended September 30,
2021 from $14.8 million for the same period in the prior year primarily driven
by increased borrowings under our credit facilities and our unsecured bond
issuances resulting from increased deployment of capital for investments. The
average principal debt outstanding increased to $4,487.3 million for the three
months ended September 30, 2021 from $1,865.2 million for the same period in the
prior year, partially offset by a decrease in our weighted average interest rate
to 2.83% for the three months ended September 30, 2021 from 2.96% for the same
period in the prior year.
Total interest expense (including unused fees and other debt financing
expenses), increased to $81.1 million for the nine months ended September 30,
2021 from $45.3 million for the same period in the prior year primarily driven
by increased borrowings under our credit facilities and our unsecured bond
issuances resulting from increased deployment of capital for investments. The
average principal debt outstanding increased to $3,546.3 million for the nine
months ended September 30, 2021 from $1,711.7 million for the same period in the
prior year, partially offset by a decrease in our weighted average interest rate
to 2.92% for the nine months ended September 30, 2021 from 3.36% for the same
period in the prior year.
Management Fees
Management fees increased to $15.4 million for the three months ended September
30, 2021 from $8.6 million for the same period in the prior year primarily due
to an increase in gross assets. Management fees increased to $40.4 million for
the nine months ended September 30, 2021 from $22.6 million for the same period
in the prior year primarily due to an increase in gross assets. Our total gross
assets increased to $8,821.7 million at September 30, 2021 from $5,011.2 million
at September 30, 2020.
Income Based Incentive Fees
Income based incentive fees increased to $17.0 million for the three months
ended September 30, 2021 from $9.8 million for the same period in the prior year
primarily due to our deployment of capital. Pre-incentive fee net investment
income increased to $113.2 million for the three months ended September 30, 2021
from $65.6 million for the same period in the prior year.
                                       58
--------------------------------------------------------------------------------
  Table of Contents
Income based incentive fees increased to $45.1 million for the nine months ended
September 30, 2021 from $26.7 million for the same period in the prior year
primarily due to our deployment of capital. Pre-incentive fee net investment
income increased to $300.9 million for the nine months ended September 30, 2021
from $178.1 million for the same period in the prior year.
Capital Gains Incentive Fees
We accrued capital gains incentive fees of $2.4 million for the three months
ended September 30, 2021 compared to $0.0 million for the same period in the
prior year, primarily due to net realized and unrealized gains in the current
period. We accrued capital gains incentive fees of $14.6 million for the nine
months ended September 30, 2021 compared to $(4.2) million for the same period
in the prior year, primarily due to net realized and unrealized gains in the
current year contrasted by a reversal of previously accrued incentive fees due
to net realized and unrealized losses during the nine months ended September 30,
2020.
The accrual for any capital gains incentive fee under U.S. GAAP in a given
period may result in an additional expense if such cumulative amount is greater
than in the prior period or a reduction of previously recorded expense if such
cumulative amount is less in the prior period. If such cumulative amount is
negative, then there is no accrual.
Other Expenses
Organization costs and offering costs include expenses incurred in our initial
formation and our Private Offering. Professional fees include legal, rating
agencies, audit, tax, valuation, technology and other professional fees incurred
related to the management of us. Administrative service fees represent fees paid
to the Administrator for our allocable portion of overhead and other expenses
incurred by the Administrator in performing its obligations under the
administration agreement, including our allocable portion of the cost of certain
of our executive officers, their respective staff and other non-investment
professionals that perform duties for us. Other general and administrative
expenses include insurance, filing, research, our sub-administrator,
subscriptions and other costs.
Total other expenses increased to $3.3 million for the three months ended
September 30, 2021 from $2.6 million for the same period in the prior year
primarily driven by larger other general and administrative costs, including
expenses associated with our Sub-Administrator.
Total other expenses increased to $8.4 million for the nine months ended
September 30, 2021 from $6.8 million for the same period in the prior year
primarily driven by larger other general and administrative costs and
professional fees, including expenses associated with our Sub-Administrator.
The Adviser may elect to make Expense Payments on our behalf, subject to future
Reimbursement Payments pursuant to the Expense Support Agreement described above
in "-Key Components of Our Results of Operations-Expenses."
Income Taxes, Including Excise Taxes
We elected to be treated as a RIC under Subchapter M of the Code, and we intend
to operate in a manner so as to continue to qualify for the tax treatment
applicable to RICs. To qualify for tax treatment as a RIC, we must, among other
things, distribute to our shareholders in each taxable year generally at least
90% of the sum of our investment company taxable income, as defined by the Code
(without regard to the deduction for dividends paid), and net tax-exempt income
for that taxable year. To maintain our tax treatment as a RIC, we, among other
things, intend to make the requisite distributions to our shareholders, which
generally relieve us from corporate-level U.S. federal income taxes.
Depending on the level of taxable income earned in a tax year, we may carry
forward taxable income (including net capital gains, if any) in excess of
current year dividend distributions from the current tax year into the next tax
year and pay a nondeductible 4% U.S. federal excise tax on such taxable income,
as required. To the extent that we determine that our estimated current year
annual taxable income will be in excess of estimated current year dividend
distributions from such income, we will accrue excise tax on estimated excess
taxable income.
For the three and nine months ended September 30, 2021, we incurred $2.2 million
and $1.9 million, respectively, of U.S. federal excise tax. For the three and
nine months ended September 30, 2020, we incurred $0.0 million and $0.1 million,
respectively, of U.S. federal excise tax.
                                       59
--------------------------------------------------------------------------------
  Table of Contents
Net Unrealized Gain (Loss)
Net unrealized gain (loss) was comprised of the following (dollar amounts in
thousands):
                                           Three Months Ended September 30, 

Nine Months Ended September 30,


                                               2021                2020                  2021                  2020

Net unrealized gain (loss) on investments $ 18,028 $ 120,893

       $        92,625          $ (59,061)
Net unrealized gain (loss) on translation
of assets and liabilities in foreign
currencies                                          5                 (2)                    (597)                (1)
Net unrealized gain (loss)                 $   18,033          $ 120,891          $        92,028          $ (59,062)



For the three months ended September 30, 2021, the net unrealized gain was
primarily driven by an increase in the fair value of our debt investments during
the period. The fair value of our debt investments as a percentage of principal
increased by 0.3% as compared to the prior quarter. The unrealized gains for the
three months ended September 30, 2020 were mainly driven by a recovery from the
COVID-19 pandemic as credit spreads tightened and the private and syndicated
leverage loan markets significantly rebounded from the March 2020 lows.

For the nine months ended September 30, 2021, the net unrealized gain was
primarily driven by an increase in the fair value of our debt investments during
the period. The fair value of our debt investments as a percentage of principal
increased by 1.3% as compared to a 1.7% decrease for the same period in the
prior year. The unrealized losses during the nine months ended September 30,
2020 were driven by market volatility resulting from the onset of the COVID-19
pandemic.

Net Realized Gain (Loss)
The realized gains and losses on fully exited and partially exited investments
comprised of the following (dollar amounts in thousands):
                                           Three Months Ended September 30, 

Nine Months Ended September 30,


                                                2021                2020                2021                2020

Net realized gain (loss) on investments $ (1,808) $ 104

        $     6,509          $   2,453
Net realized gain (loss) on foreign
currency transactions                              (25)                (5)              (1,201)                19
Net realized gain (loss)                   $    (1,833)         $      99          $     5,308          $   2,472


For the three and nine months ended September 30, 2021, we generated realized
gains of $7.0 million and $15.5 million, respectively, partially offset by
realized losses of $8.8 million and $9.0 million, respectively, primarily from
full or partial sales of our debt investments.
For the three and nine months ended September 30, 2020, we generated realized
gains of $6.0 million and $10.5 million, respectively, partially offset by
realized losses of $5.9 million and $8.0 million, respectively (inclusive of a
$4.4 million loss relating to a restructuring of one of our portfolio
companies), primarily from full or partial sales of quoted loans.
As the impact of COVID-19 persists, it may cause us to experience full or
partial losses on our investments upon the exit or restructuring of our
investments.
Financial Condition, Liquidity and Capital Resources
We generate cash from the net proceeds from the issuance of our equity
securities (including the drawdown of Capital Commitments prior to our IPO),
issuances of unsecured debt, proceeds from net borrowings on our credit
facilities and income earned on our debt investments. The primary uses of our
cash and cash equivalents are for (i) originating loans and purchasing senior
secured debt investments, (ii) funding the costs of our operations (including
fees paid to our Adviser and expense reimbursements paid to our Administrator),
(iii) debt service, repayment and other financing costs of our borrowings and
(iv) cash distributions to the holders of our shares.
As of September 30, 2021 and December 31, 2020, we had four and four credit
facilities outstanding and we had four and two issuances of unsecured bonds
outstanding, respectively. We may from time to time enter into additional credit
facilities, increase the size of our existing credit facilities or issue further
debt securities. Any such incurrence or issuance would be subject to prevailing
market conditions, our liquidity requirements, contractual and regulatory
restrictions and other factors. In accordance with the 1940 Act, with certain
limited exceptions, we are only allowed to incur borrowings, issue debt
securities
                                       60
--------------------------------------------------------------------------------
  Table of Contents
or issue preferred stock, if immediately after the borrowing or issuance, the
ratio of total assets (less total liabilities other than indebtedness) to total
indebtedness plus preferred stock, is at least 150%. As of September 30, 2021
and December 31, 2020, we had an aggregate amount of $4,504.5 million and
$2,514.6 million of senior securities outstanding and our asset coverage ratio
was 192.0% and 230.0%, respectively. We seek to carefully consider our unfunded
commitments for the purpose of planning our ongoing financial leverage. Further,
we maintain sufficient borrowing capacity within the 150% asset coverage
limitation to cover any outstanding unfunded commitments we are required to
fund.

Cash and cash equivalents as of September 30, 2021, taken together with our
$1,745.5 million of available capacity under our credit facilities (subject to
borrowing base availability) is expected to be sufficient for our investing
activities and to conduct our operations in the near term. Additionally, we held
$324.4 million of Level 2 debt investments as of September 30, 2021, which could
provide additional liquidity if necessary. Although we were able to issue
unsecured debt during the period ended September 30, 2021, disruption in the
financial markets caused by the COVID-19 outbreak or any other negative economic
development could restrict our access to financing in the future. We may not be
able to find new financing for future investments or liquidity needs and, even
if we are able to obtain such financing, such financing may not be on as
favorable terms as we have recently obtained. These factors may limit our
ability to make new investments and adversely impact our results of operations.
As of September 30, 2021, we had $259.6 million in cash and cash equivalents.
During the nine months ended September 30, 2021, cash used in operating
activities was $2,440.0 million, primarily as a result of funding portfolio
investments of $4,438.5 million; partially offset by proceeds from
sales/repayments of investments of $1,945.6 million. Cash provided by financing
activities was $2,481.0 million during the period, which was primarily as a
result of net borrowings on our credit facilities and our unsecured debt
issuances of $1,959.4 million; our proceeds from issuance of common shares of
$716.7 million; and partially offset by dividends paid in cash of $189.7
million.
As of September 30, 2020, we had $77.3 million in cash and cash equivalents.
During the nine months ended September 30, 2020, cash used in operating
activities was $1,659.7 million, primarily as a result of funding portfolio
investments of $2,499.8 million; partially offset by proceeds from
sales/repayments of investments of $682.8 million and an increase in payables
for investments purchased of $45.7 million. Cash provided by financing
activities was $1,671.4 million during the period, which was primarily the
result of proceeds from the issuance of shares of $899.4 million, net borrowings
on our credit facilities of $880.1 million; partially offset by dividends paid
in cash of $100.8 million.
Equity
The following table summarizes the total shares issued and proceeds received
related to our capital drawdowns delivered pursuant to the Subscription
Agreements for the nine months ended September 30, 2021 (dollars in millions
except share amounts):
                                     Number of
                                       Common               Aggregate
Common Share Issuance Date         Shares Issued        Offering Proceeds
June 8, 2021                      13,869,637           $            357.0
September 8, 2021                 13,723,035                        356.3
Total                             27,592,672           $            713.3


The following table summarizes the total shares issued and proceeds received
related to capital drawdowns delivered pursuant to the Subscription Agreements
for the nine months ended September 30, 2020 (dollar amounts in millions, except
share amounts):
                                     Number of
                                       Common               Aggregate
Common Share Issuance Date         Shares Issued        Offering Proceeds
January 30, 2020                  16,864,983           $            440.9
April 8, 2020                     14,864,518                        324.0
July 15, 2020                      5,304,125                        125.6
July 28, 2020                        123,229                          2.9
Total                             37,156,855           $            893.4



                                       61

--------------------------------------------------------------------------------
  Table of Contents
Distributions and Dividend Reinvestment

The following table summarizes our distributions declared and payable for the
nine months ended September 30, 2021 (dollar amounts in thousands, except per
share amounts):
                                                                                                              Per Share
        Date Declared                         Record Date                        Payment Date                   Amount            Total Amount
February 24, 2021                    March 31, 2021                      May 14, 2021                        $  0.5000          $      65,052
June 7, 2021                         June 7, 2021                        August 13, 2021                        0.3736                 48,734
June 7, 2021                         June 30, 2021                       August 13, 2021                        0.1264                 18,241
September 7, 2021                    September 7, 2021                   November 12, 2021                      0.3750                 54,250
September 7, 2021                    September 30, 2021                  November 12, 2021                      0.1250                 19,800
Total distributions                                                                                          $  1.5000          $     206,077


The following table summarizes our distributions declared and payable for the
nine months ended September 30, 2020 (dollar amounts in thousands, except per
share amounts):
                                                                                                               Per Share
         Date Declared                         Record Date                        Payment Date                   Amount            Total Amount
January 29, 2020                      January 29, 2020                    May 15, 2020                        $  0.1593          $      10,241
February 26, 2020                     March 31, 2020                      May 15, 2020                           0.3407                 27,688
April 7, 2020                         April 7, 2020                       August 14, 2020                        0.0385                  3,129
June 29, 2020                         June 30, 2020                       August 14, 2020                        0.4615                 44,454
July 14, 2020                         July 14, 2020                       November 13, 2020                      0.0761                  7,330
July 27, 2020                         July 27, 2020                       November 13, 2020                      0.0707                  7,185
August 26, 2020                       September 30, 2020                  November 13, 2020                      0.3532                 36,021
Total distributions                                                                                           $  1.5000          $     136,048


With respect to distributions, we have adopted an "opt out" dividend
reinvestment plan for shareholders. As a result, in the event of a declared cash
distribution or other distribution, each shareholder that has not "opted out" of
the dividend reinvestment plan will have their dividends or distributions
automatically reinvested in additional shares rather than receiving cash
distributions. Shareholders who receive distributions in the form of shares will
be subject to the same U.S. federal, state and local tax consequences as if they
received cash distributions.
The following table summarizes the amounts received and shares issued to
shareholders who have not opted out of our dividend reinvestment plan during the
nine months ended September 30, 2021 (dollars in thousands except share
amounts):
     Payment Date          DRIP Shares Value       DRIP Shares Issued
January 29, 2021          $           11,179           443,639
May 14, 2021                           8,674           339,398
August 13, 2021                        9,142           352,656
Total distributions       $           28,995         1,135,693



The following table summarizes the amounts received and shares issued to
shareholders who have not opted out of our dividend reinvestment plan during the
nine months ended September 30, 2020 (dollars in thousands except share
amounts):
     Payment Date          DRIP Shares Value       DRIP Shares Issued
January 30, 2020          $            2,882           112,302
May 15, 2020                           4,244           194,694
August 14, 2020                        5,437           229,591
Total distributions       $           12,563           536,587


                                       62

--------------------------------------------------------------------------------
  Table of Contents
Borrowings
Our outstanding debt obligations were as follows (dollar amounts in thousands):
                                                                         September 30, 2021
                                  Aggregate
                                  Principal           Outstanding            Carrying              Unused                Amount
                                  Committed            Principal              Value             Portion (1)           Available (2)
Jackson Hole Funding
Facility(3)                     $   400,000          $   361,584          $ 

361,584 $ 38,416 $ 38,416 Breckenridge Funding Facility 825,000

              295,780              295,780              529,220                 529,220
Big Sky Funding Facility            500,000              320,506              320,506              179,494                 179,494
Revolving Credit Facility(4)      1,325,000              326,648              326,648              998,352                 998,352
2023 Notes(5)                       400,000              400,000              396,160                    -                       -
2026 Notes(5)                       800,000              800,000              792,311                    -                       -
New 2026 Notes(5)                   700,000              700,000              691,220                    -                       -
2027 Notes(5)                       650,000              650,000              635,630                    -                       -
2028 Notes(5)                       650,000              650,000              637,876                    -                       -
Total                           $ 6,250,000          $ 4,504,518          $ 4,457,715          $ 1,745,482          $    1,745,482


                                                                          December 31, 2020
                                  Aggregate
                                  Principal           Outstanding            Carrying              Unused                Amount
                                  Committed            Principal              Value             Portion (1)           Available (2)
Jackson Hole Funding Facility
(3)                             $   400,000          $   362,316          $ 

362,316 $ 37,684 $ 37,684 Breckenridge Funding Facility 825,000

              569,000              569,000              256,000                 256,000
Big Sky Funding Facility            400,000              200,346              200,346              199,654                 117,599
Revolving Credit Facility (4)       745,000              182,901              182,901              562,099                 562,099
2023 Notes(5)                       400,000              400,000              394,549                    -                       -
2026 Notes(5)                       800,000              800,000              791,281                    -                       -
Total                           $ 3,570,000          $ 2,514,563          $ 2,500,393          $ 1,055,437          $      973,382



(1)The unused portion is the amount upon which commitment fees, if any, are
based.
(2)The amount available reflects any limitations related to each respective
credit facility's borrowing base.
(3)Under the Jackson Hole Funding Facility, the Company may borrow in U.S.
dollars or certain other permitted currencies. As of September 30, 2021 and
December 31, 2020, the Company had borrowings denominated in Euros (EUR) of 23.4
million and 23.5 million, respectively.
(4)Under the Revolving Credit Facility, the Company may borrow in U.S. dollars
or certain other permitted currencies. As of September 30, 2021, the Company had
borrowings denominated in Canadian Dollars (CAD), Euros (EUR) and British Pounds
(GBP) of 239.2 million, 9.8 million and 38.5 million, respectively. As of
December 31, 2020, the Company had borrowings denominated in Canadian Dollars
(CAD) of 138.1 million.
(5)The carrying value of the Company's 2023 Notes, 2026 Notes, New 2026 Notes,
2027 Notes and 2028 Notes is presented net of unamortized debt issuance costs of
$3.8 million, $7.7 million, $8.8 million, $14.4 million and $12.1 million,
respectively, as of September 30, 2021. The carrying value of the Company's 2023
Notes and 2026 Notes is presented net of unamortized debt issuance costs of $5.5
million and $8.7 million, respectively, as of December 31, 2020.
For additional information on our debt obligations see "Item 1. Consolidated
Financial Statements-Notes to Consolidated Financial Statements-Note 6.
Borrowings."
                                       63
--------------------------------------------------------------------------------
  Table of Contents
Off-Balance Sheet Arrangements
Portfolio Company Commitments
Our investment portfolio contains and is expected to continue to contain debt
investments which are in the form of lines of credit or delayed draw
commitments, which require us to provide funding when requested by portfolio
companies in accordance with underlying loan agreements. As of September 30,
2021 and December 31, 2020, we had unfunded delayed draw term loans and
revolvers with an aggregate principal amount of $1,243.2 million and
$432.3 million, respectively.
Additionally, from time to time, the Adviser and its affiliates may commit to an
investment on behalf of the funds it manages. Certain terms of these investments
are not finalized at the time of the commitment and each respective fund's
allocation may change prior to the date of funding. In this regard, as of
September 30, 2021 and December 31, 2020, we estimate that $1,247.1 million and
$0.0 million, respectively, of investments that were committed but not yet
funded.
Other Commitments and Contingencies
From time to time, we may become a party to certain legal proceedings incidental
to the normal course of its business. At September 30, 2021, management is not
aware of any pending or threatened litigation.
Contractual Obligations
Our contractual obligations consisted of the following as of September 30, 2021
(dollar amounts in thousands):
                                                                            Payments Due by Period
                                                            Less than
                                         Total                1 year             1-3 years            3-5 years            After 5 years

Jackson Hole Funding Facility $ 361,584 $ -

$   361,584          $         -          $            -
Breckenridge Funding Facility            295,780                    -              295,780                    -                       -
Big Sky Funding Facility                 320,506                    -                    -              320,506                       -
Revolving Credit Facility                326,648                    -                    -              326,648                       -
2023 Notes                               400,000                    -              400,000                    -                       -
2026 Notes                               800,000                    -                    -              800,000                       -
New 2026 Notes                           700,000                    -                    -              700,000                       -
2027 Notes                               650,000                    -                    -                    -                 650,000
2028 Notes                               650,000                    -                    -                    -                 650,000

Total Contractual Obligations $ 4,504,518 $ -

$ 1,057,364 $ 2,147,154 $ 1,300,000





Related-Party Transactions
We have entered into a number of business relationships with affiliated or
related parties, including the following:
•the Investment Advisory Agreement;
•the Administration Agreement; and
•Expense Support and Conditional Reimbursement Agreement.
In addition to the aforementioned agreements, we, our Adviser and certain of our
Adviser's affiliates have been granted exemptive relief by the SEC to co-invest
with other funds managed by our Adviser or its affiliates in a manner consistent
with our investment objective, positions, policies, strategies and restrictions
as well as regulatory requirements and other pertinent factors. See "Item 1.
Consolidated Financial Statements-Notes to Consolidated Financial
Statements-Note 3. Agreements and Related Party Transactions."
COVID-19 Update
There is an ongoing global outbreak of COVID-19, which has spread to over 200
countries and territories, including the United States, and has spread to every
state in the United States. The global impact of the outbreak has been rapidly
evolving, and as cases of COVID-19, including new variants, have continued to be
identified in additional countries, many countries have reacted by instituting
quarantines and restrictions on travel, closing financial markets and/or
restricting trading,
                                       64

--------------------------------------------------------------------------------


  Table of Contents
and limiting operations of non-essential businesses. Such actions have created
disruption in global supply chains, and adversely impacted many industries. The
COVID-19 pandemic (including the restrictive measures taken in response thereto)
has to date (i) created temporary business disruption issues for certain of our
portfolio companies, and (ii) materially and adversely impacted the value and
performance of certain of our portfolio companies in previous periods. More
recently, robust economic activity in the U.S. has supported a continued
recovery, which nevertheless may remain uneven with dispersion across sectors
and regions.
Although vaccines have been widely distributed in the U.S., certain U.S. states
are planning on reopening and we believe the economy is beginning to rebound in
certain respects, the uncertainty surrounding the COVID-19 pandemic, including
uncertainty regarding new variants of COVID-19 that have emerged in, at least,
the United Kingdom, South Africa, India and Brazil, and other factors have and
may continue to contribute to significant volatility in the global markets.
COVID-19 and the current financial, economic and capital markets environment,
and future developments in these and other areas present uncertainty and risk
with respect to our performance, financial condition, results of operations and
ability to pay distributions.
Critical Accounting Policies
The preparation of the consolidated financial statements requires us to make
estimates and assumptions that affect the reported amounts of assets,
liabilities, revenues and expenses. Changes in the economic environment,
financial markets, and any other parameters used in determining such estimates
could cause actual results to differ. Our critical accounting policies,
including those relating to the valuation of our investment portfolio, are
described in our Annual Report on Form 10-K for the year ended December 31,
2020, filed with the SEC on March 4, 2021, and elsewhere in our filings with the
SEC. There have been no significant changes in our critical accounting policies
and practices.

© Edgar Online, source Glimpses