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, 2021 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 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 priced its 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 net cash proceeds, before
offering expenses, of $230.6 million. On November 4, 2021, the underwriters
exercised their option to purchase an additional 1,377,000 shares of common
shares, which resulted in net cash proceeds, before offering expenses, of $33.8
million. The Company's common shares began trading on the 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, which includes 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.

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.


                                       60

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

Table of Contents

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 March 31, 2022 there were no unreimbursed Expense
Payments remaining.

Portfolio and Investment Activity



For the three months ended March 31, 2022, we acquired $334.2 million aggregate
principal amount of investments (including $52.8 million of unfunded
commitments), $310.0 million of which was first lien debt, $14.0 million of
which was unsecured debt, $7.3 million of which was equity and $3.0 million of
which was second lien debt.

For the three months ended March 31, 2021, we acquired $1,220.4 million
aggregate principal amount of investments (including $231.2 million of unfunded
commitments), $1,136.3 million of which was first lien debt, $20.9 million of
which was unsecured debt, $31.9 million of which was equity and $31.3 million of
which was second lien debt.
                                       61

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

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


                                                                                   March 31,
                                                                          2022                   2021
Investments:
Total investments, beginning of period                              $   9,745,126           $  5,575,482
New investments purchased                                                 277,733              1,097,111
Payment-in-kind interest capitalized                                       10,690                  1,883
Net accretion of discount on investments                                   10,590                 21,143
Net realized gain (loss) on investments                                     5,382                  4,634
Investments sold or repaid                                               (133,142)              (637,037)
Total investments, end of period                                    $   9,916,379           $  6,063,216
Amount of investments funded at principal:
First lien debt investments                                         $     257,183           $  1,070,714
Second lien debt investments                                                2,976                 28,995
Unsecured debt                                                             14,023                 20,942
Equity investments                                                          7,264                 31,870
Total                                                               $     281,446           $  1,152,521
Proceeds from investments sold or repaid:
First lien debt investments                                         $    (108,920)          $   (590,883)
Second lien debt investments                                                    -                (32,998)
Unsecured debt                                                            (13,535)               (13,156)
Equity investments                                                        (10,687)                     -
Total                                                               $    (133,142)          $   (637,037)
Number of portfolio companies                                                 152                     89
Weighted average yield of new investment commitments                         7.00   %               7.28  %
Weighted average yield on investments fully sold or paid down                6.77   %               7.41  %

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

                                                                      7.26   %               7.65  %

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

                                                                7.22   %               7.60  %
Average loan to value (LTV)(3)                                               44.3   %               44.2  %
Percentage of debt investments bearing a floating rate                       99.9   %               99.9  %
Percentage of debt investments bearing a fixed rate                           0.1   %                0.1  %


(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 March 31, 2022 and 2021, the weighted average total portfolio yield at
cost was 7.17% and 7.57%, respectively. The weighted average total portfolio
yield at fair value was 7.09% and 7.52%, 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.

As of March 31, 2022, our portfolio companies had a weighted average annual
revenue of $472 million and weighted average annual EBITDA of $128 million.
These calculations include all private debt investments for which fair value is
determined by the Board in conjunction with a third-party valuation firm and
excludes quoted assets. Amounts are weighted based on fair market value of each
respective investment. Amounts were derived from the most recently available
portfolio company financial statements, have not been independently by us, and
may reflect a normalized or adjusted amount. Accordingly, we make no
representation or warranty in respect of this information.


                                       62

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

Table of Contents

Our investments consisted of the following (dollar amounts in thousands):


                                                          March 31, 2022                                                          December 31, 2021
                                                                                  % of Total                                                               % of Total
                                                                                Investments at                                                           Investments at
                                     Cost              Fair Value                 Fair Value                   Cost              Fair Value                Fair Value
First lien debt                 $ 9,729,069          $  9,783,698                          97.60  %       $ 9,563,051          $ 9,621,939                          97.63  %
Second lien debt                     65,184                65,638                           0.65               62,445               63,175                           0.64
Equity investments                  122,126               175,146                           1.75              119,630              170,265                           1.73
Total                           $ 9,916,379          $ 10,024,482                         100.00  %       $ 9,745,126          $ 9,855,379                         100.00  %



As of March 31, 2022 and December 31, 2021, no loans in the portfolio were on non-accrual status.



As of March 31, 2022 and December 31, 2021, on a fair value basis, approximately
99.9% and 99.9%, respectively, of our performing debt investments bore interest
at a floating rate and approximately 0.1% and 0.1%, 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 March 31,


                                                                            2022                   2021
Total investment income                                              $       185,597          $   130,710
Net expenses                                                                  81,508               55,073
Net investment income before excise tax                                      104,089               75,637
Excise tax expense                                                             1,386                 (282)
Net investment income after excise tax                                       102,703               75,919
Net unrealized appreciation (depreciation)                                    (1,412)              32,052
Net realized gain (loss)                                                       5,949                3,796

Net increase (decrease) in net assets resulting from operations $

107,240 $ 111,767




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 March 31,
                                             2022                   2021
Interest income                   $       170,989                $ 127,950
Payment-in-kind interest income             8,686                    1,917
Dividend income                             5,908                        -
Fee income                                     14                      843
Total investment income           $       185,597                $ 130,710


Total investment income increased to $185.6 million for the three months ended
March 31, 2022 from $130.7 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 lower weighted average yield on our investments
and lower prepayment related income. The size of our investment portfolio at
fair value increased to $10,024.5 million at March 31, 2022 from $6,105.4
million at March 31, 2021. Additionally, for the three months ended March 31,
2022, we accrued $1.0 million of non-recurring income (e.g. prepayment premiums
and accelerated accretion of upfront loan origination fees and unamortized
discounts) as compared to $18.4 million
                                       63

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

Table of Contents



for the same period in the prior year. For the three months ended March 31, 2022
and 2021, payment-in-kind income represented 4.7% and 1.5% of investment income,
respectively. We expect that investment income will vary based on a variety of
factors including the pace of our originations and repayments.

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 March 31,
                                                                            2022                   2021
Interest expense                                                     $        40,301          $    21,146
Management fees                                                               25,636               11,677
Income based incentive fee                                                    21,284               14,347
Capital gains incentive fee                                                      681                5,377
Professional fees                                                                707                  586
Board of Trustees' fees                                                          181                  131
Administrative service expenses                                                  840                  492
Other general and administrative                                               1,327                1,317
Excise tax expense                                                             1,386                 (282)
Total expenses (including excise tax expense)                                 92,343               54,791
Management fees waived                                                        (6,409)                   -
Incentive fees waived                                                         (3,040)                   -
Net expenses (including excise tax expense)                          $        82,894          $    54,791


Interest Expense

Total interest expense (including unused fees and other debt financing
expenses), increased to $40.3 million for the three months ended March 31, 2022
from $21.1 million for the same period in the prior year primarily driven by
increased borrowings under our credit facilities and our unsecured bond
issuances. The average principal debt outstanding increased to $5,622.0 million
for the three months ended March 31, 2022 from $2,680.7 million for the same
period in the prior year, partially offset by a decrease in our weighted average
interest rate to 2.79% for the three months ended March 31, 2022 from 3.05% for
the same period in the prior year.

Management Fees



Management fees increased to $25.6 million for the three months ended March 31,
2022 from $11.7 million for the same period in the prior year primarily due to
an increase in gross assets. The Adviser voluntarily waived management fees
following the IPO such that the management fee will remain at 0.75% for a period
of two years following the IPO (versus the contractual rate of 1.00%), which
resulted in waivers of $6.4 million and $0.0 million for the three months ended
March 31, 2022 and 2021, respectively. Our total gross assets increased to
$10,331.0 million at March 31, 2022 from $6,504.4 million at March 31, 2021.

Income Based Incentive Fees



Income based incentive fees increased to $21.3 million for the three months
ended March 31, 2022 from $14.3 million for the same period in the prior year
primarily due to our deployment of capital. The Adviser voluntarily waived
incentive fees following the IPO such that the fee will remain at 15.0% for a
period of two years following the IPO (versus the contractual rate of 17.5%),
which resulted in waivers of $3.0 million and $0.0 million for the three months
ended March 31, 2022 and 2021, respectively. Pre-incentive fee net investment
income increased to $121.6 million for the three months ended March 31, 2022
from $95.6 million for the same period in the prior year.
                                       64

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

Table of Contents

Capital Gains Based Incentive Fees



We accrued capital gains incentive fees of $0.7 million for the three months
ended March 31, 2022 compared to $5.4 million for the same period in the prior
year, primarily due to lower net realized and unrealized gains for the three
months ended March 31, 2022 than for the same period in the prior year. 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



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. Prior to the IPO, offering costs included costs associated with our private
offering. Other general and administrative expenses include insurance, filing,
research, our sub-administrator, subscriptions and other costs.

Total other expenses increased to $3.1 million for the three months ended March 31, 2022 from $2.5 million for the same period in the prior year primarily driven by an increase in our administrative service expenses which was attributable to servicing a growing investment portfolio.



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 months ended March 31, 2022 and 2021, we incurred $1.4 million and $(0.3) million, respectively, of U.S. federal excise tax.

Net Unrealized Gain (Loss)



Net unrealized gain (loss) was comprised of the following (dollar amounts in
thousands):
                                                                  Three Months Ended March 31,
                                                                    2022                   2021
Net unrealized gain (loss) on investments                    $        

(2,147) $ 32,766 Net unrealized gain (loss) on translation of assets and liabilities in foreign currencies


735                 (714)
Net unrealized gain (loss)                                   $        (1,412)         $    32,052



For the three months ended March 31, 2022, the net unrealized loss was primarily
driven by an decrease in the fair value of our debt investments during the
period. The fair value of our debt investments as a percentage of principal
decreased by 0.1% as compared to a 0.3% increase in fair value of our debt
investments for the same period in prior year. The unrealized gains during the
three months ended March 31, 2021 were partially driven by a continued recovery
from the COVID-19
                                       65
--------------------------------------------------------------------------------
  Table of Contents
pandemic as credit spreads tightened and the private and syndicated leverage
loan markets have significantly rebounded from the March 2020 lows.

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 March 31,


                                                                     2022                   2021
Net realized gain (loss) on investments                        $        

5,382 $ 4,634 Net realized gain (loss) on translation of assets and liabilities in foreign currencies


567                 (838)
Net realized gain (loss)                                       $        5,949          $     3,796


For the three months ended March 31, 2022 and 2021, we generated realized gains
of $6.2 million and $5.0 million, respectively, partially offset by realized
losses of $0.8 million and $0.4 million respectively, primarily from full or
partial sales of our debt investments.

Financial Condition, Liquidity and Capital Resources



Our liquidity and capital resources are generated primarily from cash flows from
interest, dividends and fees earned from our investments and principal
repayments, our credit facilities, debt securitization transactions, and other
secured and unsecured debt. We may also generate cash flow from operations,
future borrowings and future offerings of securities including public and/or
private issuances of debt and/or equity securities through both registered
offerings and private offerings. 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 both March 31, 2022 and December 31, 2021, we had four revolving credit
facilities outstanding and we had five issuances of unsecured bonds outstanding.
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 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 March 31, 2022 and December 31, 2021,
we had an aggregate amount of $5,680.5 million and $5,544.3 million of senior
securities outstanding and our asset coverage ratio was 178.1% and 180.2%,
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 March 31, 2022, taken together with our $569.5
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 $264.3 million
of Level 2 debt investments as of March 31, 2022, which could provide additional
liquidity if necessary. A continued 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 March 31, 2022, we had $140.9 million in cash and cash equivalents. During
the three months ended March 31, 2022, cash used in operating activities was
$19.2 million, primarily as a result of funding portfolio investments of $277.7
million; partially offset by proceeds from sale of investments of $133.1
million. Cash provided by financing activities was $57.2 million during the
period, which was primarily as a result of net borrowings on our credit
facilities and our unsecured debt issuances of $136.9 million; partially offset
by dividends paid in cash of $78.2 million.

As of March 31, 2021, we had $291.7 million in cash and cash equivalents. During
the three months ended March 31, 2021, cash used in operating activities was
$299.3 million, primarily as a result of funding portfolio investments of
$1,097.1 million; partially offset by proceeds from sale of investments of
$637.0 million and an increase in payables for investments
                                       66

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

Table of Contents



purchased of $63.7 million. Cash provided by financing activities was $373.3
million during the period, which was primarily as a result of net borrowings on
our credit facilities and our unsecured debt issuances of $445.9 million;
partially offset by dividends paid in cash of $75.5 million.

Equity



On October 28, 2021, the Company priced its 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 net cash proceeds, before
offering expenses, of $230.6 million. On November 4, 2021, the underwriters
exercised their option to purchase an additional 1,377,000 shares of common
shares, which resulted in net cash proceeds, before offering expenses, of $33.8
million. The Company's common shares began trading on the NYSE under the symbol
"BXSL" on October 28, 2021.

In connection with the listing of the Company's common shares on the NYSE, the
Board decided to eliminate any outstanding fractional common shares (the
"Fractional Shares"), as permitted by Delaware law by rounding down the number
of Fractional Shares held by each of our shareholders to the nearest whole share
and paying each shareholder cash for such Fractional Shares.

Distributions and Dividend Reinvestment



The following table summarizes our distributions declared and payable for the
three months ended March 31, 2022 (dollar amounts in thousands, except share
amounts):
    Date Declared           Record Date         Payment Date      Per Share Amount      Total Amount
October 18, 2021         January 18, 2022      May 13, 2022      $         0.1000      $      16,927     (1)
October 18, 2021         March 16, 2022        May 13, 2022                0.1500             25,454     (1)
February 23, 2022        March 31, 2022        May 13, 2022                0.5300             89,937
Total distributions                                              $         0.7800      $     132,318

(1)Represents a special distribution.



On October 18, 2021, the Board also declared the following special
distributions:

Record Date               Payment Date            Per Share Amount
May 16, 2022              August 12, 2022        $            0.20
July 18, 2022             November 14, 2022                   0.20
Total distributions                              $            0.40


The following table summarizes our distributions declared and payable for the
three months ended March 31, 2021 (dollar amounts in thousands, except share
amounts):
    Date Declared          Record Date        Payment Date      Per Share Amount      Total Amount
February 24, 2021        March 31, 2021      May 14, 2021      $         0.5000      $      65,052
Total distributions                                            $         0.5000      $      65,052


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. Refer to Note 8 to the consolidated financial
statements for more information on our dividend reinvestment program.
                                       67

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

Table of Contents

The following table summarizes the amounts received and shares issued to shareholders who have not opted out of our dividend reinvestment plan during the three months ended March 31, 2022 (dollars in thousands except share amounts):


     Payment Date          DRIP Shares Value       DRIP Shares Issued
January 30, 2022          $           11,469           417,379
Total distributions       $           11,469           417,379


The following table summarizes the amounts received and shares issued to shareholders who have not opted out of our dividend reinvestment plan during the three months ended March 31, 2021 (dollars in thousands except share amounts):



     Payment Date          DRIP Shares Value       DRIP Shares Issued
January 29, 2021          $           11,179           443,639
Total distributions       $           11,179           443,639


Share Repurchase Plan

On October 18, 2021, the Board approved a share repurchase plan (the "Company
10b5-1 Plan") to acquire up to approximately $262 million (representing the net
proceeds from the IPO) in the aggregate of the Company's common shares at prices
below net asset value per share over a specified period, in accordance with the
guidelines specified in Rule 10b-18 and Rule 10b5-1 of the Exchange Act. The
Company put the 10b5-1 Plan in place because it believes that, in the current
market conditions, if its common shares are trading below its then-current net
asset value per share, it is in the best interest of the Company's shareholders
for the Company to reinvest in its portfolio. For the three months ended March
31, 2022, the Company did not repurchase any of its shares under the Share
Repurchase Plan.

Borrowings



Our outstanding debt obligations were as follows (dollar amounts in thousands):
                                                                            March 31, 2022
                                  Aggregate
                                  Principal           Outstanding            Carrying              Unused                 Amount
                                  Committed            Principal              Value              Portion (1)           Available (2)
Jackson Hole Funding
Facility(3)                     $   400,000          $   360,367          $ 

360,367 $ 39,633 $ 39,633 Breckenridge Funding Facility 825,000

              590,780              590,780               234,220                 234,220
Big Sky Funding Facility            500,000              499,606              499,606                   394                     394
Revolving Credit Facility(4)      1,325,000            1,029,780            1,029,780               295,220                 295,220
2023 Notes(5)                       400,000              400,000              397,233                     -                       -
2026 Notes(5)                       800,000              800,000              793,203                     -                       -
New 2026 Notes(5)                   700,000              700,000              692,105                     -                       -
2027 Notes(5)                       650,000              650,000              636,561                     -                       -
2028 Notes(5)                       650,000              650,000              637,787                     -                       -
Total                           $ 6,250,000          $ 5,680,533          $ 5,637,422          $    569,467          $      569,467


                                       68

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


  Table of Contents

                                                                          December 31, 2021
                                  Aggregate
                                  Principal           Outstanding            Carrying              Unused                 Amount
                                  Committed            Principal              Value              Portion (1)           Available (2)
Jackson Hole Funding
Facility(3)                     $   400,000          $   361,007          $ 

361,007 $ 38,993 $ 38,993 Breckenridge Funding Facility 825,000

              568,680              568,680               256,320                 256,320
Big Sky Funding Facility            500,000              499,606              499,606                   394                     394
Revolving Credit Facility(4)      1,325,000              915,035              915,035               409,965                 271,585
2023 Notes(5)                       400,000              400,000              396,702                     -                       -
2026 Notes(5)                       800,000              800,000              792,757                     -                       -
New 2026 Notes(5)                   700,000              700,000              691,662                     -                       -
2027 Notes(5)                       650,000              650,000              635,860                     -                       -
2028 Notes(5)                       650,000              650,000              637,324                     -                       -
Total                           $ 6,250,000          $ 5,544,328          $ 5,498,633          $    705,672          $      567,292



(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 March 31, 2022, the Company
had borrowings denominated in Euros (EUR) of 23.2 million. As of December 31,
2021, the Company had borrowings denominated in Euros (EUR) of 23.3 million.
(4)Under the Revolving Credit Facility, the Company may borrow in U.S. dollars
or certain other permitted currencies. As of March 31, 2022, the Company had
borrowings denominated in Canadian Dollars (CAD), Euros (EUR) and British Pounds
(GBP) of 270.0 million, 19.6 million and 51.8 million, respectively. As of
December 31, 2021, the Company had borrowings denominated in Canadian Dollars
(CAD), Euros (EUR) and British Pounds (GBP) of 256.3 million, 18.6 million and
49.8 million, respectively.
(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
$2.8 million, $6.8 million, $7.9 million, $13.4 million and $12.2 million,
respectively, as of March 31, 2022. 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 $3.3 million, $7.2 million, $8.3 million,
$14.1 million and $12.7 million, respectively, as of December 31, 2021.

For additional information on our debt obligations see "Item 1. Consolidated Financial Statements-Notes to Consolidated Financial Statements-Note 6. Borrowings."

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 March 31, 2022
and December 31, 2021, we had unfunded delayed draw term loans and revolvers
with an aggregate principal amount of $1,258.4 million and $1,407.3 million,
respectively.

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 March 31, 2022, management is not aware
of any pending or threatened litigation.


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 objectives, positions, policies, strategies and restrictions
as well as regulatory requirements and
                                       69

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

Table of Contents

other pertinent factors. See "Item 1. Consolidated Financial Statements-Notes to Consolidated Financial Statements-Note 3. Agreements and Related Party Transactions."

COVID-19 Update



The impact of the COVID-19 pandemic has rapidly evolved around the globe,
causing disruption in the U.S. and global economies. Although the global economy
continued reopening in early 2022 and robust economic activity has supported a
continued recovery, certain geographies, most notably China, have experienced
setbacks.

The uncertainty surrounding the COVID-19 pandemic, including uncertainty
regarding new variants of COVID-19 that have emerged and other factors have and
may continue to contribute to significant volatility in the global markets.
While vaccine availability and uptake has increased, the longer-term
macro-economic effects on global supply chains, inflation, labor shortages and
wage increases continue to impact many industries, including the collateral
underlying certain of our loans. 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 Estimates



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 estimates,
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,
2021, filed with the SEC on February 28, 2022, and elsewhere in our filings with
the SEC. There have been no material changes in our critical accounting policies
and practices.

© Edgar Online, source Glimpses