000173792412/31FALSE2025Q1xbrli:sharesiso4217:USDiso4217:USDxbrli:sharesxbrli:purencdlc:investmentncdlc:portfolioCompanyncdlc:member00017379242025-01-012025-03-3100017379242025-05-060001737924us-gaap:InvestmentUnaffiliatedIssuerMember2025-03-310001737924us-gaap:InvestmentUnaffiliatedIssuerMember2024-12-3100017379242025-03-3100017379242024-12-310001737924us-gaap:InvestmentUnaffiliatedIssuerMember2025-01-012025-03-310001737924us-gaap:InvestmentUnaffiliatedIssuerMember2024-01-012024-03-3100017379242024-01-012024-03-3100017379242023-12-3100017379242024-03-310001737924BlueHalo Global Holdings, LLC (AEgis Technologies)2025-03-310001737924ERA Industries, LLC (BTX Precision) 12025-03-310001737924ERA Industries, LLC (BTX Precision) 22025-03-310001737924PAG Holding Corp. (Precision Aviation Group) 12025-03-310001737924PAG Holding Corp. (Precision Aviation Group) 22025-03-310001737924Signia Aerospace, LLC 12025-03-310001737924Signia Aerospace, LLC 22025-03-310001737924STS Holding, Inc.2025-03-310001737924Turbine Engine Specialists, Inc.2025-03-310001737924Valkyrie Intermediate, LLC2025-03-310001737924ncdlc:AerospaceAndDefenseMemberus-gaap:DebtSecuritiesMember2025-03-310001737924Covercraft Parent III, Inc. 12025-03-310001737924High Bar Brands Operating, LLC 12025-03-310001737924High Bar Brands Operating, LLC 22025-03-310001737924JEGS Automotive 12025-03-310001737924JEGS Automotive 22025-03-310001737924OEP Glass Purchaser, LLC (PGW Auto Glass) 12025-03-310001737924OEP Glass Purchaser, LLC (PGW Auto Glass) 22025-03-310001737924RA Parent Holdings LP (S&S Truck Parts) 12025-03-310001737924RA Parent Holdings LP (S&S Truck Parts) 22025-03-310001737924RA Parent Holdings LP (S&S Truck Parts) 32025-03-310001737924RA Parent Holdings LP (S&S Truck Parts) 42025-03-310001737924RA Parent Holdings LP (S&S Truck Parts) 52025-03-310001737924Randys Holdings, Inc. (Randy's Worldwide Automotive) 12025-03-310001737924Randys Holdings, Inc. (Randy's Worldwide Automotive) 22025-03-310001737924us-gaap:AutomotiveSectorMemberus-gaap:DebtSecuritiesMember2025-03-310001737924Accession Risk Management Group, Inc. (f/k/a RSC Acquisition Inc)2025-03-310001737924Ascend Partner Services LLC 12025-03-310001737924Ascend Partner Services LLC 22025-03-310001737924Big Apple Advisory, LLC 12025-03-310001737924Big Apple Advisory, LLC 22025-03-310001737924Big Apple Advisory, LLC 32025-03-310001737924Cohen Advisory, LLC 12025-03-310001737924Cohen Advisory, LLC 22025-03-310001737924Illumifin Corporation (Long Term Care Group)2025-03-310001737924Patriot Growth Insurance Services, LLC2025-03-310001737924Smith & Howard Advisory LLC 12025-03-310001737924Smith & Howard Advisory LLC 22025-03-310001737924Vensure Employer Services, Inc. 12025-03-310001737924Vensure Employer Services, Inc. 22025-03-310001737924World Insurance Associates, LLC 12025-03-310001737924World Insurance Associates, LLC 22025-03-310001737924ncdlc:BankingFinanceInsuranceRealEstateMemberus-gaap:DebtSecuritiesMember2025-03-310001737924AmerCareRoyal, LLC 12025-03-310001737924AmerCareRoyal, LLC 22025-03-310001737924AmerCareRoyal, LLC 32025-03-310001737924Bardstown PPC Buyer LLC (Bardstown Bourbon Company)2025-03-310001737924BCPE North Star US Holdco 2, Inc. (Dessert Holdings) 12025-03-310001737924BCPE North Star US Holdco 2, Inc. (Dessert Holdings) 22025-03-310001737924Boardwalk Buyer LLC (Death Wish Coffee)2025-03-310001737924Commercial Bakeries Corp. 12025-03-310001737924Commercial Bakeries Corp. 22025-03-310001737924FoodScience, LLC 12025-03-310001737924FoodScience, LLC 22025-03-310001737924IF&P Holding Company, LLC (Fresh Edge) 12025-03-310001737924IF&P Holding Company, LLC (Fresh Edge) 22025-03-310001737924IF&P Holding Company, LLC (Fresh Edge) 32025-03-310001737924Palmetto Acquisitionco, Inc. (Tech24) 12025-03-310001737924Palmetto Acquisitionco, Inc. (Tech24) 22025-03-310001737924Refresh Buyer, LLC (Sunny Sky Products) 12025-03-310001737924Refresh Buyer, LLC (Sunny Sky Products) 22025-03-310001737924Sara Lee Frozen Bakery, LLC (f/k/a KSLB Holdings, LLC) 12025-03-310001737924Sara Lee Frozen Bakery, LLC (f/k/a KSLB Holdings, LLC) 22025-03-310001737924Watermill Express, LLC 12025-03-310001737924Watermill Express, LLC 22025-03-310001737924Watermill Express, LLC 32025-03-310001737924Watermill Express, LLC 42025-03-310001737924Watermill Express, LLC 52025-03-310001737924WCHG Buyer, Inc. (Handgards, LLC)2025-03-310001737924ncdlc:BeverageFoodTobaccoMemberus-gaap:DebtSecuritiesMember2025-03-310001737924Clean Solutions Buyer, Inc.2025-03-310001737924Engineered Fastener Company, LLC (EFC International)2025-03-310001737924FirstCall Mechanical Group, LLC 12025-03-310001737924FirstCall Mechanical Group, LLC 22025-03-310001737924Heartland Home Services, Inc. (Helios Buyer, Inc.) 12025-03-310001737924Heartland Home Services, Inc. (Helios Buyer, Inc.) 22025-03-310001737924Heartland Home Services, Inc. (Helios Buyer, Inc.) 32025-03-310001737924Hyperion Materials & Technologies, Inc.2025-03-310001737924Jetson Buyer, Inc. (E-Technologies Group, Inc.)2025-03-310001737924Ovation Holdings, Inc 12025-03-310001737924Ovation Holdings, Inc 22025-03-310001737924Ovation Holdings, Inc 32025-03-310001737924Ovation Holdings, Inc 42025-03-310001737924PT Intermediate Holdings III, LLC 12025-03-310001737924PT Intermediate Holdings III, LLC 22025-03-310001737924Rhino Intermediate Holding Company, LLC (Rhino Tool House) 12025-03-310001737924Rhino Intermediate Holding Company, LLC (Rhino Tool House) 22025-03-310001737924Thermostat Purchaser III, Inc. 12025-03-310001737924Thermostat Purchaser III, Inc. 22025-03-310001737924Vessco Midco Holdings, LLC 12025-03-310001737924Vessco Midco Holdings, LLC 22025-03-310001737924Vessco Midco Holdings, LLC 32025-03-310001737924ncdlc:CapitalEquipmentMemberus-gaap:DebtSecuritiesMember2025-03-310001737924Boulder Scientific Company, LLC2025-03-310001737924Chroma Color Corporation 12025-03-310001737924Chroma Color Corporation 22025-03-310001737924Olympic Buyer, Inc. (Ascensus)2025-03-310001737924TJC Spartech Acquisition Corp.2025-03-310001737924ncdlc:ChemicalsPlasticsRubberMemberus-gaap:DebtSecuritiesMember2025-03-310001737924Athlete Buyer, LLC (Allstar Holdings) 12025-03-310001737924Athlete Buyer, LLC (Allstar Holdings) 22025-03-310001737924Athlete Buyer, LLC (Allstar Holdings) 32025-03-310001737924Cobalt Service Partners, LLC 12025-03-310001737924Cobalt Service Partners, LLC 22025-03-310001737924Erie Construction Mid-West, LLC (Erie Construction)2025-03-310001737924Gannett Fleming, Inc. 12025-03-310001737924Gannett Fleming, Inc. 22025-03-310001737924Heartland Paving Partners, LLC 12025-03-310001737924Heartland Paving Partners, LLC 22025-03-310001737924Heartland Paving Partners, LLC 32025-03-310001737924ICE USA Infrastructure, Inc.2025-03-310001737924Java Buyer, Inc. (Sciens Building Solutions, LLC) 12025-03-310001737924Java Buyer, Inc. (Sciens Building Solutions, LLC) 22025-03-310001737924MEI Buyer LLC 12025-03-310001737924MEI Buyer LLC 22025-03-310001737924MEI Buyer LLC 32025-03-310001737924Rose Paving, LLC 12025-03-310001737924Rose Paving, LLC 22025-03-310001737924Royal Holdco Corporation (RMA Companies) 12025-03-310001737924Royal Holdco Corporation (RMA Companies) 22025-03-310001737924SCIC Buyer, Inc. 12025-03-310001737924SCIC Buyer, Inc. 22025-03-310001737924WSB Engineering Holdings Inc. 12025-03-310001737924WSB Engineering Holdings Inc. 22025-03-310001737924ncdlc:ConstructionBuildingMemberus-gaap:DebtSecuritiesMember2025-03-310001737924DRS Holdings III, Inc.2025-03-310001737924Momentum Textiles, LLC2025-03-310001737924XpressMyself.com LLC (SmartSign) 12025-03-310001737924XpressMyself.com LLC (SmartSign) 22025-03-310001737924ncdlc:ConsumerGoodsDurableMemberus-gaap:DebtSecuritiesMember2025-03-310001737924ACP Tara Holdings, Inc. 12025-03-310001737924ACP Tara Holdings, Inc. 22025-03-310001737924Gloves Buyer, Inc. (PIP)2025-03-310001737924KL Bronco Acquisition, Inc. (Elevation Labs) 12025-03-310001737924KL Bronco Acquisition, Inc. (Elevation Labs) 22025-03-310001737924MPG Parent Holdings, LLC (Market Performance Group) 12025-03-310001737924MPG Parent Holdings, LLC (Market Performance Group) 22025-03-310001737924Ultima Health Holdings, Inc.2025-03-310001737924ncdlc:ConsumerGoodsNonDurableMemberus-gaap:DebtSecuritiesMember2025-03-310001737924B2B Industrial Products, LLC (AMW Acquisition Company, Inc.) 12025-03-310001737924B2B Industrial Products, LLC (AMW Acquisition Company, Inc.) 22025-03-310001737924good2grow LLC 12025-03-310001737924good2grow LLC 22025-03-310001737924good2grow LLC 32025-03-310001737924Ivex Holdco Inc. (Specialized Packaging Group) 12025-03-310001737924Ivex Holdco Inc. (Specialized Packaging Group) 22025-03-310001737924Ivex Holdco Inc. (Specialized Packaging Group) 32025-03-310001737924Ivex Holdco Inc. (Specialized Packaging Group) 42025-03-310001737924Oliver Packaging, LLC 12025-03-310001737924Oliver Packaging, LLC 22025-03-310001737924Online Labels Group, LLC 12025-03-310001737924Online Labels Group, LLC 22025-03-310001737924Online Labels Group, LLC 32025-03-310001737924ncdlc:ContainersPackagingAndGlassMemberus-gaap:DebtSecuritiesMember2025-03-310001737924Matador US Buyer, LLC (Insulation Technology Group) 12025-03-310001737924Matador US Buyer, LLC (Insulation Technology Group) 22025-03-310001737924US MetalCo Holdings LLC (MGM Transformer Company) 12025-03-310001737924US MetalCo Holdings LLC (MGM Transformer Company) 22025-03-310001737924ncdlc:EnergyElectricityMemberus-gaap:DebtSecuritiesMember2025-03-310001737924CLS Management Services, LLC (Contract Land Staff) 12025-03-310001737924CLS Management Services, LLC (Contract Land Staff) 22025-03-310001737924CLS Management Services, LLC (Contract Land Staff) 32025-03-310001737924Impact Parent Corporation (Impact Environmental Group) 12025-03-310001737924Impact Parent Corporation (Impact Environmental Group) 22025-03-310001737924Impact Parent Corporation (Impact Environmental Group) 32025-03-310001737924Impact Parent Corporation (Impact Environmental Group) 42025-03-310001737924NFM & J, L.P. (The Facilities Group) 12025-03-310001737924NFM & J, L.P. (The Facilities Group) 22025-03-310001737924NFM & J, L.P. (The Facilities Group) 32025-03-310001737924NFM & J, L.P. (The Facilities Group) 42025-03-310001737924Nutrition 101 Buyer, LLC (101 Inc)2025-03-310001737924Orion Group FM Holdings, LLC (Leo Facilities) 12025-03-310001737924Orion Group FM Holdings, LLC (Leo Facilities) 22025-03-310001737924Orion Group FM Holdings, LLC (Leo Facilities) 32025-03-310001737924Orion Group FM Holdings, LLC (Leo Facilities) 42025-03-310001737924SI Solutions, LLC 12025-03-310001737924SI Solutions, LLC 22025-03-310001737924ncdlc:EnvironmentalIndustriesMemberus-gaap:DebtSecuritiesMember2025-03-310001737924AB Centers Acquisition Corporation (Action Behavior Centers) 12025-03-310001737924AB Centers Acquisition Corporation (Action Behavior Centers) 22025-03-310001737924AB Centers Acquisition Corporation (Action Behavior Centers) 32025-03-310001737924ACP Maverick Holdings, Inc. 12025-03-310001737924ACP Maverick Holdings, Inc. 22025-03-310001737924Affinity Hospice Intermediate Holdings, LLC2025-03-310001737924Anne Arundel Dermatology Management, LLC 12025-03-310001737924Anne Arundel Dermatology Management, LLC 22025-03-310001737924Anne Arundel Dermatology Management, LLC 32025-03-310001737924Anne Arundel Dermatology Management, LLC 42025-03-310001737924Bluebird PM Buyer, Inc. 12025-03-310001737924Bluebird PM Buyer, Inc. 22025-03-310001737924Bridges Consumer Healthcare Intermediate LLC 12025-03-310001737924Bridges Consumer Healthcare Intermediate LLC 22025-03-310001737924Bridges Consumer Healthcare Intermediate LLC 32025-03-310001737924Coding Solutions Acquisition, Inc. 12025-03-310001737924Coding Solutions Acquisition, Inc. 22025-03-310001737924Coding Solutions Acquisition, Inc. 32025-03-310001737924Dermatology Intermediate Holdings III, Inc. (Forefront Dermatology)2025-03-310001737924Eyesouth Eye Care Holdco LLC 12025-03-310001737924Eyesouth Eye Care Holdco LLC 22025-03-310001737924FH DMI Buyer, Inc. 12025-03-310001737924FH DMI Buyer, Inc. 22025-03-310001737924Genesee Scientific LLC 12025-03-310001737924Genesee Scientific LLC 22025-03-310001737924GHR Healthcare, LLC 12025-03-310001737924GHR Healthcare, LLC 22025-03-310001737924GHR Healthcare, LLC 32025-03-310001737924GHR Healthcare, LLC 42025-03-310001737924GHR Healthcare, LLC 52025-03-310001737924GHR Healthcare, LLC 62025-03-310001737924GHR Healthcare, LLC 72025-03-310001737924Health Management Associates, Inc. 12025-03-310001737924Health Management Associates, Inc. 22025-03-310001737924Healthspan Buyer, LLC (Thorne HealthTech)2025-03-310001737924Heartland Veterinary Partners LLC 12025-03-310001737924Heartland Veterinary Partners LLC 22025-03-310001737924Heartland Veterinary Partners LLC 32025-03-310001737924HemaSource, Inc.2025-03-310001737924HMN Acquirer Corp. 12025-03-310001737924HMN Acquirer Corp. 22025-03-310001737924Impact Advisors, LLC 12025-03-310001737924Impact Advisors, LLC 22025-03-310001737924Infucare Rx Inc2025-03-310001737924JKC Buyer, Inc. (J. Knipper and Company Inc) 12025-03-310001737924JKC Buyer, Inc. (J. Knipper and Company Inc) 22025-03-310001737924Lavie Group, Inc. 12025-03-310001737924Lavie Group, Inc. 22025-03-310001737924MDC Intermediate Holdings II, LLC (Mosaic Dental) 12025-03-310001737924MDC Intermediate Holdings II, LLC (Mosaic Dental) 22025-03-310001737924Midwest Eye Services, LLC2025-03-310001737924Promptcare Infusion Buyer, Inc. 12025-03-310001737924Promptcare Infusion Buyer, Inc. 22025-03-310001737924Promptcare Infusion Buyer, Inc. 32025-03-310001737924QHR Health, LLC 12025-03-310001737924QHR Health, LLC 22025-03-310001737924QHR Health, LLC 32025-03-310001737924Sandlot Buyer, LLC (Prime Time Healthcare) 12025-03-310001737924Sandlot Buyer, LLC (Prime Time Healthcare) 22025-03-310001737924SM Wellness Holdings, Inc. (Solis Mammography)2025-03-310001737924Smile Brands Inc.2025-03-310001737924TBRS, Inc. 12025-03-310001737924TBRS, Inc. 22025-03-310001737924TBRS, Inc. 32025-03-310001737924Tidi Legacy Products, Inc. 12025-03-310001737924Tidi Legacy Products, Inc. 22025-03-310001737924VMG Holdings LLC (VMG Health) 12025-03-310001737924VMG Holdings LLC (VMG Health) 22025-03-310001737924Wellspring Pharmaceutical Corporation 12025-03-310001737924Wellspring Pharmaceutical Corporation 22025-03-310001737924Wellspring Pharmaceutical Corporation 32025-03-310001737924Wellspring Pharmaceutical Corporation 42025-03-310001737924Wellspring Pharmaceutical Corporation 52025-03-310001737924YI, LLC (Young Innovations) 12025-03-310001737924YI, LLC (Young Innovations) 22025-03-310001737924ncdlc:HealthcareAndPharmaceuticalsMemberus-gaap:DebtSecuritiesMember2025-03-310001737924Alta Buyer, LLC (GoEngineer) 12025-03-310001737924Alta Buyer, LLC (GoEngineer) 22025-03-310001737924Alta Buyer, LLC (GoEngineer) 32025-03-310001737924Diligent Corporation (fka Diamond Merger Sub II, Corp.) 12025-03-310001737924Diligent Corporation (fka Diamond Merger Sub II, Corp.) 22025-03-310001737924Diligent Corporation (fka Diamond Merger Sub II, Corp.) 32025-03-310001737924Eliassen Group, LLC 12025-03-310001737924Eliassen Group, LLC 22025-03-310001737924Ensono, Inc.2025-03-310001737924Exterro, Inc.2025-03-310001737924Infobase Acquisition, Inc.2025-03-310001737924North Haven CS Acquisition, Inc. 12025-03-310001737924North Haven CS Acquisition, Inc. 22025-03-310001737924Prosci, Inc.2025-03-310001737924Quartz Holding Company (Quickbase)2025-03-310001737924Revalize Inc. (f/k/a AQ Holdco Inc.) 12025-03-310001737924Revalize Inc. (f/k/a AQ Holdco Inc.) 22025-03-310001737924Revalize Inc. (f/k/a AQ Holdco Inc.) 32025-03-310001737924Revalize Inc. (f/k/a AQ Holdco Inc.) 42025-03-310001737924Ridge Trail US Bidco, Inc. (Options IT) 12025-03-310001737924Ridge Trail US Bidco, Inc. (Options IT) 22025-03-310001737924Ridge Trail US Bidco, Inc. (Options IT) 32025-03-310001737924Smart Wave Technologies, Inc.2025-03-310001737924Solve Industrial Motion Group LLC 12025-03-310001737924Solve Industrial Motion Group LLC 22025-03-310001737924Solve Industrial Motion Group LLC 32025-03-310001737924Venture Buyer, LLC (Velosio) 12025-03-310001737924Venture Buyer, LLC (Velosio) 22025-03-310001737924ncdlc:HighTechIndustriesMemberus-gaap:DebtSecuritiesMember2025-03-310001737924Davidson Hotel Company LLC 12025-03-310001737924Davidson Hotel Company LLC 22025-03-310001737924ncdlc:HotelGameLeisureMemberus-gaap:DebtSecuritiesMember2025-03-310001737924Calienger Acquisition, L.L.C. (Wpromote, LLC)2025-03-310001737924Tinuiti Inc. 12025-03-310001737924Tinuiti Inc. 22025-03-310001737924Tinuiti Inc. 32025-03-310001737924ncdlc:MediaAdvertisingPrintingPublishingMemberus-gaap:DebtSecuritiesMember2025-03-310001737924BroadcastMed Holdco, LLC2025-03-310001737924Corporate Visions, Inc. (CVI Parent, Inc.) 12025-03-310001737924Corporate Visions, Inc. (CVI Parent, Inc.) 22025-03-310001737924MSM Acquisitions, Inc. (Spectrio) 12025-03-310001737924MSM Acquisitions, Inc. (Spectrio) 22025-03-310001737924MSM Acquisitions, Inc. (Spectrio) 32025-03-310001737924ncdlc:MediaDiversifiedProductionMemberus-gaap:DebtSecuritiesMember2025-03-310001737924ALKU Intermediate Holdings, LLC2025-03-310001737924All4 Buyer, LLC 12025-03-310001737924All4 Buyer, LLC 22025-03-310001737924Archer Acquisition, LLC (ARMstrong) 12025-03-310001737924Archer Acquisition, LLC (ARMstrong) 22025-03-310001737924Bounteous, Inc. 12025-03-310001737924Bounteous, Inc. 22025-03-310001737924Bounteous, Inc. 32025-03-310001737924Bounteous, Inc. 42025-03-310001737924Bullhorn, Inc.2025-03-310001737924Businessolver.com, Inc. 12025-03-310001737924Businessolver.com, Inc. 22025-03-310001737924Caldwell & Gregory LLC2025-03-310001737924CDL Marketing Group, LLC (Career Now)2025-03-310001737924Cornerstone Advisors of Arizona, LLC 12025-03-310001737924Cornerstone Advisors of Arizona, LLC 22025-03-310001737924Cornerstone Advisors of Arizona, LLC 32025-03-310001737924Cornerstone Advisors of Arizona, LLC 42025-03-310001737924DH United Holdings, LLC (D&H United Fueling Solutions) 12025-03-310001737924DH United Holdings, LLC (D&H United Fueling Solutions) 22025-03-310001737924DH United Holdings, LLC (D&H United Fueling Solutions) 32025-03-310001737924DH United Holdings, LLC (D&H United Fueling Solutions) 42025-03-310001737924DH United Holdings, LLC (D&H United Fueling Solutions) 52025-03-310001737924Element 78 Partners, LLC (E78) 12025-03-310001737924Element 78 Partners, LLC (E78) 22025-03-310001737924Element 78 Partners, LLC (E78) 32025-03-310001737924Element 78 Partners, LLC (E78) 42025-03-310001737924Element 78 Partners, LLC (E78) 52025-03-310001737924Empower Brands Franchising, LLC (f/k/a Lynx Franchising LLC) 12025-03-310001737924Empower Brands Franchising, LLC (f/k/a Lynx Franchising LLC) 22025-03-310001737924Esquire Deposition Solutions, LLC2025-03-310001737924Gabriel Partners, LLC 12025-03-310001737924Gabriel Partners, LLC 22025-03-310001737924Gabriel Partners, LLC 32025-03-310001737924Gabriel Partners, LLC 42025-03-310001737924Integrated Power Services Holdings, Inc. 12025-03-310001737924Integrated Power Services Holdings, Inc. 22025-03-310001737924KENG Acquisition, Inc. (Enagage PEO) 12025-03-310001737924KENG Acquisition, Inc. (Enagage PEO) 22025-03-310001737924KENG Acquisition, Inc. (Enagage PEO) 32025-03-310001737924KRIV Acquisition, Inc. (Riveron) 12025-03-310001737924KRIV Acquisition, Inc. (Riveron) 22025-03-310001737924LRN Corporation (Lion Merger Sub, Inc.) 12025-03-310001737924LRN Corporation (Lion Merger Sub, Inc.) 22025-03-310001737924OCM System One Buyer CTB, LLC (System One)2025-03-310001737924Olympus US Bidco LLC (Phaidon International)2025-03-310001737924Output Services Group, Inc. 12025-03-310001737924Output Services Group, Inc. 22025-03-310001737924PLZ Corp (PLZ Aeroscience)2025-03-310001737924Redwood Services Group, LLC (Evergreen Services Group) 12025-03-310001737924Redwood Services Group, LLC (Evergreen Services Group) 22025-03-310001737924Redwood Services Group, LLC (Evergreen Services Group) 32025-03-310001737924Safety Infrastructure Services Intermediate LLC 12025-03-310001737924Safety Infrastructure Services Intermediate LLC 22025-03-310001737924Sagebrush Buyer, LLC (Province)2025-03-310001737924Scaled Agile, Inc. 12025-03-310001737924Scaled Agile, Inc. 22025-03-310001737924Secretariat Advisors LLC 12025-03-310001737924Secretariat Advisors LLC 22025-03-310001737924Tau Buyer, LLC 12025-03-310001737924Tau Buyer, LLC 22025-03-310001737924Tau Buyer, LLC 32025-03-310001737924Transit Buyer, LLC (Propark Mobility) 12025-03-310001737924Transit Buyer, LLC (Propark Mobility) 22025-03-310001737924Transit Buyer, LLC (Propark Mobility) 32025-03-310001737924Trilon Group, LLC 12025-03-310001737924Trilon Group, LLC 22025-03-310001737924TSS Buyer, LLC (Technical Safety Services) 12025-03-310001737924TSS Buyer, LLC (Technical Safety Services) 22025-03-310001737924TSS Buyer, LLC (Technical Safety Services) 32025-03-310001737924Victors CCC Buyer LLC (CrossCountry Consulting) 12025-03-310001737924Victors CCC Buyer LLC (CrossCountry Consulting) 22025-03-310001737924VRC Companies, LLC (Vital Records Control) 12025-03-310001737924VRC Companies, LLC (Vital Records Control) 22025-03-310001737924ncdlc:ServicesBusinessMemberus-gaap:DebtSecuritiesMember2025-03-310001737924360 Holdco, Inc. (360 Training) 12025-03-310001737924360 Holdco, Inc. (360 Training) 22025-03-310001737924ADPD Holdings LLC (NearU) 12025-03-310001737924ADPD Holdings LLC (NearU) 22025-03-310001737924ADPD Holdings LLC (NearU) 32025-03-310001737924AMS Parent, LLC (All My Sons)2025-03-310001737924Apex Service Partners, LLC 12025-03-310001737924Apex Service Partners, LLC 22025-03-310001737924Apex Service Partners, LLC 32025-03-310001737924Apex Service Partners, LLC 42025-03-310001737924Athlete Buyer, LLC (Allstar Holdings)2025-03-310001737924Entomo Brands Acquisitions, Inc. (Palmetto Exterminators) 12025-03-310001737924Entomo Brands Acquisitions, Inc. (Palmetto Exterminators) 22025-03-310001737924Excel Fitness Holdings, Inc. 12025-03-310001737924Excel Fitness Holdings, Inc. 22025-03-310001737924Legacy Parent Holdings, LLC (Legacy Service Partners) 12025-03-310001737924Legacy Parent Holdings, LLC (Legacy Service Partners) 22025-03-310001737924Legacy Service Partners, LLC2025-03-310001737924Liberty Buyer, Inc. (Liberty Group) 12025-03-310001737924Liberty Buyer, Inc. (Liberty Group) 22025-03-310001737924National Renovations LLC (Repipe Specialists) 12025-03-310001737924National Renovations LLC (Repipe Specialists) 22025-03-310001737924National Renovations LLC (Repipe Specialists) 32025-03-310001737924NJEye LLC 12025-03-310001737924NJEye LLC 22025-03-310001737924NJEye LLC 32025-03-310001737924NJEye LLC 42025-03-310001737924North Haven Fairway Buyer, LLC (Fairway Lawns) 12025-03-310001737924North Haven Fairway Buyer, LLC (Fairway Lawns) 22025-03-310001737924North Haven Fairway Buyer, LLC (Fairway Lawns) 32025-03-310001737924North Haven Spartan US Holdco LLC 12025-03-310001737924North Haven Spartan US Holdco LLC 22025-03-310001737924North Haven Spartan US Holdco LLC 32025-03-310001737924One World Fitness PFF, LLC2025-03-310001737924Perennial Services Group, LLC 12025-03-310001737924Perennial Services Group, LLC 22025-03-310001737924Wrench Group LLC2025-03-310001737924us-gaap:ConsumerSectorMemberus-gaap:DebtSecuritiesMember2025-03-310001737924Renaissance Buyer, LLC (LMI Consulting, LLC)2025-03-310001737924ncdlc:SovereignAndPublicFinanceMemberus-gaap:DebtSecuritiesMember2025-03-310001737924BCM One, Inc. 12025-03-310001737924BCM One, Inc. 22025-03-310001737924MBS Holdings, Inc. 12025-03-310001737924MBS Holdings, Inc. 22025-03-310001737924MBS Holdings, Inc. 32025-03-310001737924Mobile Communications America, Inc. 12025-03-310001737924Mobile Communications America, Inc. 22025-03-310001737924Sapphire Telecom, Inc.2025-03-310001737924Tyto Athene, LLC2025-03-310001737924ncdlc:TelecommunicationsMemberus-gaap:DebtSecuritiesMember2025-03-310001737924A&R Logistics Holdings, Inc. (Quantix SCS, LLC) 12025-03-310001737924A&R Logistics Holdings, Inc. (Quantix SCS, LLC) 22025-03-310001737924A&R Logistics Holdings, Inc. (Quantix SCS, LLC) 32025-03-310001737924A&R Logistics Holdings, Inc. (Quantix SCS, LLC) 42025-03-310001737924A&R Logistics Holdings, Inc. (Quantix SCS, LLC) 52025-03-310001737924Armstrong Midco, LLC (Armstrong Transport Group)2025-03-310001737924Armstrong Transport Group, LLC2025-03-310001737924FSK Pallet Holding Corp. (Kamps Pallets)2025-03-310001737924Kenco PPC Buyer LLC 12025-03-310001737924Kenco PPC Buyer LLC 22025-03-310001737924Kenco PPC Buyer LLC 32025-03-310001737924R1 Holdings, LLC (RoadOne)2025-03-310001737924SEKO Global Logistics Network, LLC 12025-03-310001737924SEKO Global Logistics Network, LLC 22025-03-310001737924TI Acquisition NC, LLC2025-03-310001737924ncdlc:TransportationCargoMemberus-gaap:DebtSecuritiesMember2025-03-310001737924American Student Transportation Partners, Inc.2025-03-310001737924EVDR Purchaser, Inc. (Alternative Logistics Technologies Buyer, LLC) 12025-03-310001737924EVDR Purchaser, Inc. (Alternative Logistics Technologies Buyer, LLC) 22025-03-310001737924ncdlc:TransportationConsumerMemberus-gaap:DebtSecuritiesMember2025-03-310001737924CRCI Longhorn Holdings, Inc. (CRCI Holdings Inc) 12025-03-310001737924CRCI Longhorn Holdings, Inc. (CRCI Holdings Inc) 22025-03-310001737924CRCI Longhorn Holdings, Inc. (CRCI Holdings Inc) 32025-03-310001737924DMC Holdco, LLC (DMC Power) 12025-03-310001737924DMC Holdco, LLC (DMC Power) 22025-03-310001737924Pinnacle Supply Partners, LLC 12025-03-310001737924Pinnacle Supply Partners, LLC 22025-03-310001737924ncdlc:UtilitiesElectricMemberus-gaap:DebtSecuritiesMember2025-03-310001737924USA Water Intermediate Holdings, LLC 12025-03-310001737924USA Water Intermediate Holdings, LLC 22025-03-310001737924ncdlc:UtilitiesWaterMemberus-gaap:DebtSecuritiesMember2025-03-310001737924INS Intermediate II, LLC (Ergotech DBA Industrial Networking Solutions) 12025-03-310001737924INS Intermediate II, LLC (Ergotech DBA Industrial Networking Solutions) 22025-03-310001737924INS Intermediate II, LLC (Ergotech DBA Industrial Networking Solutions) 32025-03-310001737924ISG Enterprises, LLC (Industrial Service Group) 12025-03-310001737924ISG Enterprises, LLC (Industrial Service Group) 22025-03-310001737924Micronics Filtration Holdings, Inc.2025-03-310001737924TPC Wire & Cable Corp. 12025-03-310001737924TPC Wire & Cable Corp. 22025-03-310001737924TPC Wire & Cable Corp. 32025-03-310001737924ncdlc:WholesaleMemberus-gaap:DebtSecuritiesMember2025-03-310001737924us-gaap:DebtSecuritiesMember2025-03-310001737924BPC Kodiak LLC (Turbine Engine Specialists)2025-03-310001737924ncdlc:AerospaceAndDefenseMemberus-gaap:EquitySecuritiesMember2025-03-310001737924Buckeye Group Holdings, L.P. (JEGS Automotive) 12025-03-310001737924Buckeye Group Holdings, L.P. (JEGS Automotive) 22025-03-310001737924Buckeye Group Holdings, L.P. (JEGS Automotive) 32025-03-310001737924Covercraft Parent III, Inc. 22025-03-310001737924HBB Parent, LLC (High Bar Brands)2025-03-310001737924Pegasus Aggregator Holdings LP (S&S Truck Parts)2025-03-310001737924Phoenix Topco Holdings LP (S&S Truck Parts) 12025-03-310001737924Phoenix Topco Holdings LP (S&S Truck Parts) 22025-03-310001737924us-gaap:AutomotiveSectorMemberus-gaap:EquitySecuritiesMember2025-03-310001737924Bardstown PPC Buyer LLC (Bardstown Bourbon Company) 22025-03-310001737924VCP Tech24 Co-Invest Aggregator LP (Tech24)2025-03-310001737924WPP Fairway Aggregator B, L.P (Fresh Edge) 12025-03-310001737924WPP Fairway Aggregator B, L.P (Fresh Edge) 22025-03-310001737924ncdlc:BeverageFoodTobaccoMemberus-gaap:EquitySecuritiesMember2025-03-310001737924CMG HoldCo, LLC (Crete)2025-03-310001737924EFC Holdings, LLC (EFC International) 12025-03-310001737924EFC Holdings, LLC (EFC International) 22025-03-310001737924E-Tech Holdings Partnership, L.P. (E-Technologies Group, Inc.)2025-03-310001737924Lapmaster Co-Investment, LLC (Precision Surfacing Solutions)2025-03-310001737924ncdlc:CapitalEquipmentMemberus-gaap:EquitySecuritiesMember2025-03-310001737924Erie Construction, LLC (Erie Construction)2025-03-310001737924Oceansound Partners Co-Invest II, LP (Gannett Fleming)2025-03-310001737924OSP Gannett Aggregator, LP (Gannett Fleming)2025-03-310001737924RPI Investments LP (Rose Paving)2025-03-310001737924ncdlc:ConstructionBuildingMemberus-gaap:EquitySecuritiesMember2025-03-310001737924Ultima Health Holdings, LLC2025-03-310001737924ncdlc:ConsumerGoodsNonDurableMemberus-gaap:EquitySecuritiesMember2025-03-310001737924Conversion Holdings, L.P. (Specialized Packaging Group)2025-03-310001737924Oliver Investors, LP (Oliver Packaging)2025-03-310001737924ncdlc:ContainersPackagingAndGlassMemberus-gaap:EquitySecuritiesMember2025-03-310001737924HMA Equity, LP (Health Management Associates)2025-03-310001737924MDC Group Holdings, LP (Mosaic Dental)2025-03-310001737924RCP Nats Co-Investment Fund LP2025-03-310001737924REP Coinvest III AAD, L.P. (Anne Arundel)2025-03-310001737924REP HS Holdings, LLC (HemaSource)2025-03-310001737924ncdlc:HealthcareAndPharmaceuticalsMemberus-gaap:EquitySecuritiesMember2025-03-310001737924Solve Group Holdings, L.P. (Solve Industrial)2025-03-310001737924ncdlc:HighTechIndustriesMemberus-gaap:EquitySecuritiesMember2025-03-310001737924BroadcastMed Holdco, LLC 22025-03-310001737924ncdlc:MediaDiversifiedProductionMemberus-gaap:EquitySecuritiesMember2025-03-310001737924CDL Marketing Group, LLC (Career Now) 12025-03-310001737924CDL Marketing Group, LLC (Career Now) 22025-03-310001737924Concord FG Holdings, LP (E78)2025-03-310001737924Geds Equity Investors, LP (Esquire Deposition Services)2025-03-310001737924KRIV Co-Invest Holdings, L.P. (Riveron)2025-03-310001737924North Haven Terrapin IntermediateCo, LLC (Apex Companies)2025-03-310001737924OSG Topco Holdings, LLC (Output Services Group, Inc.)2025-03-310001737924ncdlc:ServicesBusinessMemberus-gaap:EquitySecuritiesMember2025-03-310001737924Entomo Brands Acquisitions, Inc. (Palmetto Exterminators)2025-03-310001737924FS NU Investors, LP (NearU)2025-03-310001737924Legacy Parent Holdings, LLC (Legacy Service Partners) 32025-03-310001737924Legacy Parent Holdings, LLC (Legacy Service Partners) 42025-03-310001737924Perennial Services Investors LLC (Perennial Services Group)2025-03-310001737924Repipe Aggregator, LLC (Repipe Specialists)2025-03-310001737924us-gaap:ConsumerSectorMemberus-gaap:EquitySecuritiesMember2025-03-310001737924CMP Ren Partners I-A LP (LMI Consulting, LLC)2025-03-310001737924ncdlc:SovereignAndPublicFinanceMemberus-gaap:EquitySecuritiesMember2025-03-310001737924Red Griffin TopCo, LLC (Seko Global Logistics LLC) 12025-03-310001737924Red Griffin TopCo, LLC (Seko Global Logistics LLC) 22025-03-310001737924REP RO Coinvest IV-A, LP (RoadOne)2025-03-310001737924ncdlc:TransportationCargoMemberus-gaap:EquitySecuritiesMember2025-03-310001737924ASTP Holdings CO-Investment LP (American Student Transportation Partners)2025-03-310001737924ncdlc:TransportationConsumerMemberus-gaap:EquitySecuritiesMember2025-03-310001737924Helios Aggregator Holdings I LP (Pinnacle Supply Partners, LLC)2025-03-310001737924ncdlc:UtilitiesElectricMemberus-gaap:EquitySecuritiesMember2025-03-310001737924USAW Parent LLC (USA Water)2025-03-310001737924ncdlc:UtilitiesWaterMemberus-gaap:EquitySecuritiesMember2025-03-310001737924us-gaap:EquitySecuritiesMember2025-03-310001737924BlackRock Liquidity Funds T-Fund - Institutional Class2025-03-310001737924First American Government Obligations Fund - Class Z2025-03-310001737924us-gaap:CashEquivalentsMember2025-03-310001737924us-gaap:InterestRateSwapMember2025-01-220001737924us-gaap:InterestRateSwapMember2025-03-310001737924ncdlc:OneMonthSOFRMember2025-03-310001737924ncdlc:ThreeMonthSOFRMember2025-03-310001737924ncdlc:SixMonthSOFRMember2025-03-310001737924ncdlc:TwelveMonthSOFRMember2025-03-310001737924ncdlc:RestrictedSecurityMember2025-03-310001737924ncdlc:QualifyingAssetsMember2025-03-310001737924ncdlc:NonQualifyingAssetsMember2025-03-310001737924Arotech Corporation 12024-12-310001737924Arotech Corporation 22024-12-310001737924BlueHalo Global Holdings, LLC (AEgis Technologies)2024-12-310001737924ERA Industries, LLC (BTX Precision) 12024-12-310001737924ERA Industries, LLC (BTX Precision) 22024-12-310001737924PAG Holding Corp. (Precision Aviation Group) 12024-12-310001737924PAG Holding Corp. (Precision Aviation Group) 22024-12-310001737924Signia Aerospace, LLC 12024-12-310001737924Signia Aerospace, LLC 22024-12-310001737924STS Holding, Inc.2024-12-310001737924Turbine Engine Specialists, Inc.2024-12-310001737924Valkyrie Intermediate, LLC2024-12-310001737924ncdlc:AerospaceAndDefenseMemberus-gaap:DebtSecuritiesMember2024-12-310001737924Covercraft Parent III, Inc. 12024-12-310001737924High Bar Brands Operating, LLC 12024-12-310001737924High Bar Brands Operating, LLC 22024-12-310001737924JEGS Automotive 12024-12-310001737924JEGS Automotive 22024-12-310001737924OEP Glass Purchaser, LLC (PGW Auto Glass) 12024-12-310001737924OEP Glass Purchaser, LLC (PGW Auto Glass) 22024-12-310001737924Randys Holdings, Inc. (Randy's Worldwide Automotive) 12024-12-310001737924Randys Holdings, Inc. (Randy's Worldwide Automotive) 22024-12-310001737924RA Parent Holdings LP (S&S Truck Parts) 12024-12-310001737924RA Parent Holdings LP (S&S Truck Parts) 22024-12-310001737924RA Parent Holdings LP (S&S Truck Parts) 32024-12-310001737924RA Parent Holdings LP (S&S Truck Parts) 42024-12-310001737924us-gaap:AutomotiveSectorMemberus-gaap:DebtSecuritiesMember2024-12-310001737924Accession Risk Management Group, Inc. (f/k/a RSC Acquisition Inc)2024-12-310001737924Ascend Partner Services LLC 12024-12-310001737924Ascend Partner Services LLC 22024-12-310001737924Big Apple Advisory, LLC 12024-12-310001737924Big Apple Advisory, LLC 22024-12-310001737924Big Apple Advisory, LLC 32024-12-310001737924Cohen Advisory, LLC 12024-12-310001737924Cohen Advisory, LLC 22024-12-310001737924Illumifin Corporation (Long Term Care Group)2024-12-310001737924Patriot Growth Insurance Services, LLC2024-12-310001737924Smith & Howard Advisory LLC 12024-12-310001737924Smith & Howard Advisory LLC 22024-12-310001737924Vensure Employer Services, Inc. 12024-12-310001737924Vensure Employer Services, Inc. 22024-12-310001737924World Insurance Associates, LLC2024-12-310001737924ncdlc:BankingFinanceInsuranceRealEstateMemberus-gaap:DebtSecuritiesMember2024-12-310001737924AmerCareRoyal, LLC 12024-12-310001737924AmerCareRoyal, LLC 22024-12-310001737924AmerCareRoyal, LLC 32024-12-310001737924Bardstown PPC Buyer LLC (Bardstown Bourbon Company) 12024-12-310001737924BCPE North Star US Holdco 2, Inc. (Dessert Holdings) 12024-12-310001737924BCPE North Star US Holdco 2, Inc. (Dessert Holdings) 22024-12-310001737924Boardwalk Buyer LLC (Death Wish Coffee)2024-12-310001737924Commercial Bakeries Corp. 12024-12-310001737924Commercial Bakeries Corp. 22024-12-310001737924FoodScience, LLC 12024-12-310001737924FoodScience, LLC 22024-12-310001737924IF&P Holding Company, LLC (Fresh Edge) 12024-12-310001737924IF&P Holding Company, LLC (Fresh Edge) 22024-12-310001737924IF&P Holding Company, LLC (Fresh Edge) 32024-12-310001737924LHS Acquistion, LLC (Summit Hill Foods)2024-12-310001737924Palmetto Acquisitionco, Inc. (Tech24) 12024-12-310001737924Palmetto Acquisitionco, Inc. (Tech24) 22024-12-310001737924Refresh Buyer, LLC (Sunny Sky Products) 12024-12-310001737924Refresh Buyer, LLC (Sunny Sky Products) 22024-12-310001737924Sara Lee Frozen Bakery, LLC (f/k/a KSLB Holdings, LLC)2024-12-310001737924Watermill Express, LLC 12024-12-310001737924Watermill Express, LLC 22024-12-310001737924Watermill Express, LLC 32024-12-310001737924Watermill Express, LLC 42024-12-310001737924Watermill Express, LLC 52024-12-310001737924WCHG Buyer, Inc. (Handgards, LLC)2024-12-310001737924ncdlc:BeverageFoodTobaccoMemberus-gaap:DebtSecuritiesMember2024-12-310001737924Clean Solutions Buyer, Inc.2024-12-310001737924Engineered Fastener Company, LLC (EFC International)2024-12-310001737924FirstCall Mechanical Group, LLC 12024-12-310001737924FirstCall Mechanical Group, LLC 22024-12-310001737924Heartland Home Services, Inc. (Helios Buyer, Inc.) 12024-12-310001737924Heartland Home Services, Inc. (Helios Buyer, Inc.) 22024-12-310001737924Heartland Home Services, Inc. (Helios Buyer, Inc.) 32024-12-310001737924Hyperion Materials & Technologies, Inc.2024-12-310001737924Jetson Buyer, Inc. (E-Technologies Group, Inc.)2024-12-310001737924Ovation Holdings, Inc 12024-12-310001737924Ovation Holdings, Inc 22024-12-310001737924Ovation Holdings, Inc 32024-12-310001737924Ovation Holdings, Inc 42024-12-310001737924PT Intermediate Holdings III, LLC 12024-12-310001737924PT Intermediate Holdings III, LLC 22024-12-310001737924Rhino Intermediate Holding Company, LLC (Rhino Tool House) 12024-12-310001737924Rhino Intermediate Holding Company, LLC (Rhino Tool House) 22024-12-310001737924Service Logic Acquisition, Inc.2024-12-310001737924Thermostat Purchaser III, Inc. 12024-12-310001737924Thermostat Purchaser III, Inc. 22024-12-310001737924Vessco Midco Holdings, LLC 12024-12-310001737924Vessco Midco Holdings, LLC 22024-12-310001737924Vessco Midco Holdings, LLC 32024-12-310001737924ncdlc:CapitalEquipmentMemberus-gaap:DebtSecuritiesMember2024-12-310001737924Boulder Scientific Company, LLC2024-12-310001737924Chroma Color Corporation 12024-12-310001737924Chroma Color Corporation 22024-12-310001737924Olympic Buyer, Inc. (Ascensus)2024-12-310001737924TJC Spartech Acquisition Corp.2024-12-310001737924ncdlc:ChemicalsPlasticsRubberMemberus-gaap:DebtSecuritiesMember2024-12-310001737924Athlete Buyer, LLC (Allstar Holdings) 12024-12-310001737924Athlete Buyer, LLC (Allstar Holdings) 22024-12-310001737924Athlete Buyer, LLC (Allstar Holdings) 32024-12-310001737924Cobalt Service Partners, LLC 12024-12-310001737924Cobalt Service Partners, LLC 22024-12-310001737924Erie Construction Mid-West, LLC (Erie Construction)2024-12-310001737924Gannett Fleming, Inc. 12024-12-310001737924Gannett Fleming, Inc. 22024-12-310001737924Heartland Paving Partners, LLC 12024-12-310001737924Heartland Paving Partners, LLC 22024-12-310001737924Heartland Paving Partners, LLC 32024-12-310001737924ICE USA Infrastructure, Inc.2024-12-310001737924Java Buyer, Inc. (Sciens Building Solutions, LLC) 12024-12-310001737924Java Buyer, Inc. (Sciens Building Solutions, LLC) 22024-12-310001737924MEI Buyer LLC 12024-12-310001737924MEI Buyer LLC 22024-12-310001737924Rose Paving, LLC 12024-12-310001737924Rose Paving, LLC 22024-12-310001737924Royal Holdco Corporation (RMA Companies) 12024-12-310001737924Royal Holdco Corporation (RMA Companies) 22024-12-310001737924Royal Holdco Corporation (RMA Companies) 32024-12-310001737924Royal Holdco Corporation (RMA Companies) 42024-12-310001737924WSB Engineering Holdings Inc. 12024-12-310001737924WSB Engineering Holdings Inc. 22024-12-310001737924ncdlc:ConstructionBuildingMemberus-gaap:DebtSecuritiesMember2024-12-310001737924Halo Buyer, Inc.2024-12-310001737924XpressMyself.com LLC (SmartSign) 12024-12-310001737924XpressMyself.com LLC (SmartSign) 22024-12-310001737924ncdlc:ConsumerGoodsDurableMemberus-gaap:DebtSecuritiesMember2024-12-310001737924ACP Tara Holdings, Inc. 12024-12-310001737924ACP Tara Holdings, Inc. 22024-12-310001737924Gloves Buyer, Inc. (PIP)2024-12-310001737924KL Bronco Acquisition, Inc. (Elevation Labs) 12024-12-310001737924KL Bronco Acquisition, Inc. (Elevation Labs) 22024-12-310001737924MPG Parent Holdings, LLC (Market Performance Group) 12024-12-310001737924MPG Parent Holdings, LLC (Market Performance Group) 22024-12-310001737924Ultima Health Holdings, Inc.2024-12-310001737924ncdlc:ConsumerGoodsNonDurableMemberus-gaap:DebtSecuritiesMember2024-12-310001737924B2B Industrial Products, LLC (AMW Acquisition Company, Inc.) 12024-12-310001737924B2B Industrial Products, LLC (AMW Acquisition Company, Inc.) 22024-12-310001737924Five Star Lower Holding LLC (Five Star Packaging)2024-12-310001737924good2grow LLC 12024-12-310001737924good2grow LLC 22024-12-310001737924good2grow LLC 32024-12-310001737924Ivex Holdco Inc. (Specialized Packaging Group) 12024-12-310001737924Ivex Holdco Inc. (Specialized Packaging Group) 22024-12-310001737924Ivex Holdco Inc. (Specialized Packaging Group) 32024-12-310001737924Ivex Holdco Inc. (Specialized Packaging Group) 42024-12-310001737924Oliver Packaging, LLC 12024-12-310001737924Oliver Packaging, LLC 22024-12-310001737924Online Labels Group, LLC 12024-12-310001737924Online Labels Group, LLC 22024-12-310001737924Online Labels Group, LLC 32024-12-310001737924ncdlc:ContainersPackagingAndGlassMemberus-gaap:DebtSecuritiesMember2024-12-310001737924Matador US Buyer, LLC (Insulation Technology Group) 12024-12-310001737924Matador US Buyer, LLC (Insulation Technology Group) 22024-12-310001737924US MetalCo Holdings LLC (MGM Transformer Company) 12024-12-310001737924US MetalCo Holdings LLC (MGM Transformer Company) 22024-12-310001737924ncdlc:EnergyElectricityMemberus-gaap:DebtSecuritiesMember2024-12-310001737924CLS Management Services, LLC (Contract Land Staff) 12024-12-310001737924CLS Management Services, LLC (Contract Land Staff) 22024-12-310001737924CLS Management Services, LLC (Contract Land Staff) 32024-12-310001737924Impact Parent Corporation (Impact Environmental Group) 12024-12-310001737924Impact Parent Corporation (Impact Environmental Group) 22024-12-310001737924Impact Parent Corporation (Impact Environmental Group) 32024-12-310001737924Impact Parent Corporation (Impact Environmental Group) 42024-12-310001737924NFM & J, L.P. (The Facilities Group) 12024-12-310001737924NFM & J, L.P. (The Facilities Group) 22024-12-310001737924NFM & J, L.P. (The Facilities Group) 32024-12-310001737924NFM & J, L.P. (The Facilities Group) 42024-12-310001737924Nutrition 101 Buyer, LLC (101 Inc)2024-12-310001737924Orion Group FM Holdings, LLC (Leo Facilities) 12024-12-310001737924Orion Group FM Holdings, LLC (Leo Facilities) 22024-12-310001737924Orion Group FM Holdings, LLC (Leo Facilities) 32024-12-310001737924Orion Group FM Holdings, LLC (Leo Facilities) 42024-12-310001737924SI Solutions, LLC 12024-12-310001737924SI Solutions, LLC 22024-12-310001737924ncdlc:EnvironmentalIndustriesMemberus-gaap:DebtSecuritiesMember2024-12-310001737924AB Centers Acquisition Corporation (Action Behavior Centers) 12024-12-310001737924AB Centers Acquisition Corporation (Action Behavior Centers) 22024-12-310001737924AB Centers Acquisition Corporation (Action Behavior Centers) 32024-12-310001737924Affinity Hospice Intermediate Holdings, LLC2024-12-310001737924Anne Arundel Dermatology Management, LLC 12024-12-310001737924Anne Arundel Dermatology Management, LLC 22024-12-310001737924Anne Arundel Dermatology Management, LLC 32024-12-310001737924Anne Arundel Dermatology Management, LLC 42024-12-310001737924Bridges Consumer Healthcare Intermediate LLC 12024-12-310001737924Bridges Consumer Healthcare Intermediate LLC 22024-12-310001737924Coding Solutions Acquisition, Inc. 12024-12-310001737924Coding Solutions Acquisition, Inc. 22024-12-310001737924Coding Solutions Acquisition, Inc. 32024-12-310001737924Dermatology Intermediate Holdings III, Inc. (Forefront Dermatology)2024-12-310001737924Eyesouth Eye Care Holdco LLC 12024-12-310001737924Eyesouth Eye Care Holdco LLC 22024-12-310001737924FH DMI Buyer, Inc. 12024-12-310001737924FH DMI Buyer, Inc. 22024-12-310001737924Genesee Scientific LLC 12024-12-310001737924Genesee Scientific LLC 22024-12-310001737924GHR Healthcare, LLC 12024-12-310001737924GHR Healthcare, LLC 22024-12-310001737924GHR Healthcare, LLC 32024-12-310001737924GHR Healthcare, LLC 42024-12-310001737924GHR Healthcare, LLC 52024-12-310001737924GHR Healthcare, LLC 62024-12-310001737924GHR Healthcare, LLC 72024-12-310001737924Health Management Associates, Inc. 12024-12-310001737924Health Management Associates, Inc. 22024-12-310001737924Heartland Veterinary Partners LLC 12024-12-310001737924Heartland Veterinary Partners LLC 22024-12-310001737924Heartland Veterinary Partners LLC 32024-12-310001737924Healthspan Buyer, LLC (Thorne HealthTech)2024-12-310001737924HemaSource, Inc.2024-12-310001737924HMN Acquirer Corp. 12024-12-310001737924HMN Acquirer Corp. 22024-12-310001737924Infucare Rx Inc2024-12-310001737924MDC Intermediate Holdings II, LLC (Mosaic Dental) 12024-12-310001737924MDC Intermediate Holdings II, LLC (Mosaic Dental) 22024-12-310001737924Midwest Eye Services, LLC2024-12-310001737924Promptcare Infusion Buyer, Inc. 12024-12-310001737924Promptcare Infusion Buyer, Inc. 22024-12-310001737924Promptcare Infusion Buyer, Inc. 32024-12-310001737924QHR Health, LLC 12024-12-310001737924QHR Health, LLC 22024-12-310001737924QHR Health, LLC 32024-12-310001737924Sandlot Buyer, LLC (Prime Time Healthcare) 12024-12-310001737924Sandlot Buyer, LLC (Prime Time Healthcare) 22024-12-310001737924Smile Brands Inc.2024-12-310001737924SM Wellness Holdings, Inc. (Solis Mammography)2024-12-310001737924Southern Veterinary Partners, LLC2024-12-310001737924TBRS, Inc. 12024-12-310001737924TBRS, Inc. 22024-12-310001737924TBRS, Inc. 32024-12-310001737924Tidi Legacy Products, Inc. 12024-12-310001737924Tidi Legacy Products, Inc. 22024-12-310001737924VMG Holdings LLC (VMG Health) 12024-12-310001737924VMG Holdings LLC (VMG Health) 22024-12-310001737924Wellspring Pharmaceutical Corporation 12024-12-310001737924Wellspring Pharmaceutical Corporation 22024-12-310001737924Wellspring Pharmaceutical Corporation 32024-12-310001737924Wellspring Pharmaceutical Corporation 42024-12-310001737924Wellspring Pharmaceutical Corporation 52024-12-310001737924YI, LLC (Young Innovations) 12024-12-310001737924YI, LLC (Young Innovations) 22024-12-310001737924ncdlc:HealthcareAndPharmaceuticalsMemberus-gaap:DebtSecuritiesMember2024-12-310001737924Alta Buyer, LLC (GoEngineer) 12024-12-310001737924Alta Buyer, LLC (GoEngineer) 22024-12-310001737924Alta Buyer, LLC (GoEngineer) 32024-12-310001737924Cedar Services Group, LLC (Evergreen Services Group II) 12024-12-310001737924Cedar Services Group, LLC (Evergreen Services Group II) 22024-12-310001737924Diligent Corporation (fka Diamond Merger Sub II, Corp.) 12024-12-310001737924Diligent Corporation (fka Diamond Merger Sub II, Corp.) 22024-12-310001737924Diligent Corporation (fka Diamond Merger Sub II, Corp.) 32024-12-310001737924Eliassen Group, LLC 12024-12-310001737924Eliassen Group, LLC 22024-12-310001737924Ensono, Inc.2024-12-310001737924Exterro, Inc.2024-12-310001737924Infobase Acquisition, Inc.2024-12-310001737924North Haven CS Acquisition, Inc. 12024-12-310001737924North Haven CS Acquisition, Inc. 22024-12-310001737924Prosci, Inc.2024-12-310001737924Quartz Holding Company (Quickbase)2024-12-310001737924Revalize Inc. (f/k/a AQ Holdco Inc.) 12024-12-310001737924Revalize Inc. (f/k/a AQ Holdco Inc.) 22024-12-310001737924Revalize Inc. (f/k/a AQ Holdco Inc.) 32024-12-310001737924Ridge Trail US Bidco, Inc. (Options IT) 12024-12-310001737924Ridge Trail US Bidco, Inc. (Options IT) 22024-12-310001737924Ridge Trail US Bidco, Inc. (Options IT) 32024-12-310001737924Smart Wave Technologies, Inc.2024-12-310001737924Solve Industrial Motion Group LLC 12024-12-310001737924Solve Industrial Motion Group LLC 22024-12-310001737924Solve Industrial Motion Group LLC 32024-12-310001737924Venture Buyer, LLC (Velosio) 12024-12-310001737924Venture Buyer, LLC (Velosio) 22024-12-310001737924ncdlc:HighTechIndustriesMemberus-gaap:DebtSecuritiesMember2024-12-310001737924Davidson Hotel Company LLC 12024-12-310001737924Davidson Hotel Company LLC 22024-12-310001737924ncdlc:HotelGameLeisureMemberus-gaap:DebtSecuritiesMember2024-12-310001737924Calienger Acquisition, L.L.C. (Wpromote, LLC)2024-12-310001737924Tinuiti Inc. 12024-12-310001737924Tinuiti Inc. 22024-12-310001737924Tinuiti Inc. 32024-12-310001737924ncdlc:MediaAdvertisingPrintingPublishingMemberus-gaap:DebtSecuritiesMember2024-12-310001737924BroadcastMed Holdco, LLC 12024-12-310001737924Corporate Visions, Inc. (CVI Parent, Inc.) 12024-12-310001737924Corporate Visions, Inc. (CVI Parent, Inc.) 22024-12-310001737924MSM Acquisitions, Inc. (Spectrio) 12024-12-310001737924MSM Acquisitions, Inc. (Spectrio) 22024-12-310001737924MSM Acquisitions, Inc. (Spectrio) 32024-12-310001737924ncdlc:MediaDiversifiedProductionMemberus-gaap:DebtSecuritiesMember2024-12-310001737924Syndigo LLC2024-12-310001737924us-gaap:RetailSectorMemberus-gaap:DebtSecuritiesMember2024-12-310001737924ALKU Intermediate Holdings, LLC2024-12-310001737924Archer Acquisition, LLC (ARMstrong) 12024-12-310001737924Archer Acquisition, LLC (ARMstrong) 22024-12-310001737924Azalea TopCo, Inc. (Press Ganey)2024-12-310001737924Bounteous, Inc. 12024-12-310001737924Bounteous, Inc. 22024-12-310001737924Bounteous, Inc. 32024-12-310001737924Bounteous, Inc. 42024-12-310001737924Bullhorn, Inc.2024-12-310001737924Businessolver.com, Inc. 12024-12-310001737924Businessolver.com, Inc. 22024-12-310001737924Caldwell & Gregory LLC2024-12-310001737924CDL Marketing Group, LLC (Career Now)2024-12-310001737924Cornerstone Advisors of Arizona, LLC 12024-12-310001737924Cornerstone Advisors of Arizona, LLC 22024-12-310001737924Cornerstone Advisors of Arizona, LLC 32024-12-310001737924Cornerstone Advisors of Arizona, LLC 42024-12-310001737924DH United Holdings, LLC (D&H United Fueling Solutions) 12024-12-310001737924DH United Holdings, LLC (D&H United Fueling Solutions) 22024-12-310001737924DH United Holdings, LLC (D&H United Fueling Solutions) 32024-12-310001737924DH United Holdings, LLC (D&H United Fueling Solutions) 42024-12-310001737924DH United Holdings, LLC (D&H United Fueling Solutions) 52024-12-310001737924Element 78 Partners, LLC (E78) 12024-12-310001737924Element 78 Partners, LLC (E78) 22024-12-310001737924Element 78 Partners, LLC (E78) 32024-12-310001737924Element 78 Partners, LLC (E78) 42024-12-310001737924Element 78 Partners, LLC (E78) 52024-12-310001737924Empower Brands Franchising, LLC (f/k/a Lynx Franchising LLC) 12024-12-310001737924Empower Brands Franchising, LLC (f/k/a Lynx Franchising LLC) 22024-12-310001737924Esquire Deposition Solutions, LLC2024-12-310001737924Gabriel Partners, LLC 12024-12-310001737924Gabriel Partners, LLC 22024-12-310001737924Gabriel Partners, LLC 32024-12-310001737924Gabriel Partners, LLC 42024-12-310001737924ImageFirst Holdings, LLC2024-12-310001737924Integrated Power Services Holdings, Inc. 12024-12-310001737924Integrated Power Services Holdings, Inc. 22024-12-310001737924KENG Acquisition, Inc. (Engage PEO) 12024-12-310001737924KENG Acquisition, Inc. (Engage PEO) 22024-12-310001737924KENG Acquisition, Inc. (Engage PEO) 32024-12-310001737924KRIV Acquisition, Inc. (Riveron) 12024-12-310001737924KRIV Acquisition, Inc. (Riveron) 22024-12-310001737924LRN Corporation (Lion Merger Sub, Inc.) 12024-12-310001737924LRN Corporation (Lion Merger Sub, Inc.) 22024-12-310001737924LSCS Holdings, Inc. (Dohmen)2024-12-310001737924OCM System One Buyer CTB, LLC (System One)2024-12-310001737924Olympus US Bidco LLC (Phaidon International)2024-12-310001737924Output Services Group, Inc. 12024-12-310001737924Output Services Group, Inc. 22024-12-310001737924PLZ Corp (PLZ Aeroscience)2024-12-310001737924Redwood Services Group, LLC (Evergreen Services Group) 12024-12-310001737924Redwood Services Group, LLC (Evergreen Services Group) 22024-12-310001737924Safety Infrastructure Services Intermediate LLC2024-12-310001737924Sagebrush Buyer, LLC (Province)2024-12-310001737924Scaled Agile, Inc. 12024-12-310001737924Scaled Agile, Inc. 22024-12-310001737924TSS Buyer, LLC (Technical Safety Services) 12024-12-310001737924TSS Buyer, LLC (Technical Safety Services) 22024-12-310001737924TSS Buyer, LLC (Technical Safety Services) 32024-12-310001737924Transit Buyer, LLC (Propark Mobility) 12024-12-310001737924Transit Buyer, LLC (Propark Mobility) 22024-12-310001737924Transit Buyer, LLC (Propark Mobility) 32024-12-310001737924Trilon Group, LLC 12024-12-310001737924Trilon Group, LLC 22024-12-310001737924Victors CCC Buyer LLC (CrossCountry Consulting) 12024-12-310001737924Victors CCC Buyer LLC (CrossCountry Consulting) 22024-12-310001737924VRC Companies, LLC (Vital Records Control) 12024-12-310001737924VRC Companies, LLC (Vital Records Control) 22024-12-310001737924VSTG Intermediate Holdings, Inc. (Vistage Worldwide, Inc.)2024-12-310001737924ncdlc:ServicesBusinessMemberus-gaap:DebtSecuritiesMember2024-12-310001737924360 Holdco, Inc. (360 Training) 12024-12-310001737924360 Holdco, Inc. (360 Training) 22024-12-310001737924ADPD Holdings LLC (NearU) 12024-12-310001737924ADPD Holdings LLC (NearU) 22024-12-310001737924ADPD Holdings LLC (NearU) 32024-12-310001737924AMS Parent, LLC (All My Sons)2024-12-310001737924Apex Service Partners, LLC 12024-12-310001737924Apex Service Partners, LLC 22024-12-310001737924Apex Service Partners, LLC 32024-12-310001737924Apex Service Partners, LLC 42024-12-310001737924Entomo Brands Acquisitions, Inc. (Palmetto Exterminators) 12024-12-310001737924Entomo Brands Acquisitions, Inc. (Palmetto Exterminators) 22024-12-310001737924Excel Fitness Holdings, Inc. 12024-12-310001737924Excel Fitness Holdings, Inc. 22024-12-310001737924Legacy Service Partners, LLC 12024-12-310001737924Legacy Service Partners, LLC 22024-12-310001737924Legacy Service Partners, LLC 32024-12-310001737924Liberty Buyer, Inc. (Liberty Group) 12024-12-310001737924Liberty Buyer, Inc. (Liberty Group) 22024-12-310001737924National Renovations LLC (Repipe Specialists) 12024-12-310001737924National Renovations LLC (Repipe Specialists) 22024-12-310001737924NJEye LLC 12024-12-310001737924NJEye LLC 22024-12-310001737924NJEye LLC 32024-12-310001737924NJEye LLC 42024-12-310001737924North Haven Fairway Buyer, LLC (Fairway Lawns) 12024-12-310001737924North Haven Fairway Buyer, LLC (Fairway Lawns) 22024-12-310001737924North Haven Fairway Buyer, LLC (Fairway Lawns) 32024-12-310001737924North Haven Spartan US Holdco LLC 12024-12-310001737924North Haven Spartan US Holdco LLC 22024-12-310001737924North Haven Spartan US Holdco LLC 32024-12-310001737924One World Fitness PFF, LLC2024-12-310001737924Perennial Services Group, LLC 12024-12-310001737924Perennial Services Group, LLC 22024-12-310001737924Wrench Group LLC2024-12-310001737924us-gaap:ConsumerSectorMemberus-gaap:DebtSecuritiesMember2024-12-310001737924Renaissance Buyer, LLC (LMI Consulting, LLC)2024-12-310001737924ncdlc:SovereignAndPublicFinanceMemberus-gaap:DebtSecuritiesMember2024-12-310001737924BCM One, Inc. 12024-12-310001737924BCM One, Inc. 22024-12-310001737924MBS Holdings, Inc. 12024-12-310001737924MBS Holdings, Inc. 22024-12-310001737924MBS Holdings, Inc. 32024-12-310001737924Mobile Communications America, Inc. 12024-12-310001737924Mobile Communications America, Inc. 22024-12-310001737924Sapphire Telecom, Inc.2024-12-310001737924Tyto Athene, LLC2024-12-310001737924ncdlc:TelecommunicationsMemberus-gaap:DebtSecuritiesMember2024-12-310001737924Armstrong Midco, LLC (Armstrong Transport Group)2024-12-310001737924Armstrong Transport Group, LLC2024-12-310001737924A&R Logistics Holdings, Inc. (Quantix SCS, LLC) 12024-12-310001737924A&R Logistics Holdings, Inc. (Quantix SCS, LLC) 22024-12-310001737924A&R Logistics Holdings, Inc. (Quantix SCS, LLC) 32024-12-310001737924A&R Logistics Holdings, Inc. (Quantix SCS, LLC) 42024-12-310001737924A&R Logistics Holdings, Inc. (Quantix SCS, LLC) 52024-12-310001737924FSK Pallet Holding Corp. (Kamps Pallets)2024-12-310001737924Kenco PPC Buyer LLC 12024-12-310001737924Kenco PPC Buyer LLC 22024-12-310001737924Kenco PPC Buyer LLC 32024-12-310001737924R1 Holdings, LLC (RoadOne)2024-12-310001737924SEKO Global Logistics Network, LLC 12024-12-310001737924SEKO Global Logistics Network, LLC 22024-12-310001737924TI Acquisition NC, LLC2024-12-310001737924ncdlc:TransportationCargoMemberus-gaap:DebtSecuritiesMember2024-12-310001737924American Student Transportation Partners, Inc.2024-12-310001737924EVDR Purchaser, Inc. (Alternative Logistics Technologies Buyer, LLC) 12024-12-310001737924EVDR Purchaser, Inc. (Alternative Logistics Technologies Buyer, LLC) 22024-12-310001737924ncdlc:TransportationConsumerMemberus-gaap:DebtSecuritiesMember2024-12-310001737924CRCI Longhorn Holdings, Inc. (CRCI Holdings Inc) 12024-12-310001737924CRCI Longhorn Holdings, Inc. (CRCI Holdings Inc) 22024-12-310001737924CRCI Longhorn Holdings, Inc. (CRCI Holdings Inc) 32024-12-310001737924DMC Holdco, LLC (DMC Power) 12024-12-310001737924DMC Holdco, LLC (DMC Power) 22024-12-310001737924Pinnacle Supply Partners, LLC 12024-12-310001737924Pinnacle Supply Partners, LLC 22024-12-310001737924ncdlc:UtilitiesElectricMemberus-gaap:DebtSecuritiesMember2024-12-310001737924USA Water Intermediate Holdings, LLC 12024-12-310001737924USA Water Intermediate Holdings, LLC 22024-12-310001737924ncdlc:UtilitiesWaterMemberus-gaap:DebtSecuritiesMember2024-12-310001737924INS Intermediate II, LLC (Ergotech DBA Industrial Networking Solutions) 12024-12-310001737924INS Intermediate II, LLC (Ergotech DBA Industrial Networking Solutions) 22024-12-310001737924ISG Enterprises, LLC (Industrial Service Group) 12024-12-310001737924ISG Enterprises, LLC (Industrial Service Group) 22024-12-310001737924Micronics Filtration Holdings, Inc.2024-12-310001737924TPC Wire & Cable Corp. 12024-12-310001737924TPC Wire & Cable Corp. 22024-12-310001737924TPC Wire & Cable Corp. 32024-12-310001737924ncdlc:WholesaleMemberus-gaap:DebtSecuritiesMember2024-12-310001737924us-gaap:DebtSecuritiesMember2024-12-310001737924BPC Kodiak LLC (Turbine Engine Specialists)2024-12-310001737924ncdlc:AerospaceAndDefenseMemberus-gaap:EquitySecuritiesMember2024-12-310001737924Covercraft Parent III, Inc. 22024-12-310001737924Buckeye Group Holdings, L.P. (JEGS Automotive) 12024-12-310001737924Buckeye Group Holdings, L.P. (JEGS Automotive) 22024-12-310001737924Buckeye Group Holdings, L.P. (JEGS Automotive) 32024-12-310001737924HBB Parent, LLC (High Bar Brands)2024-12-310001737924Pegasus Aggregator Holdings LP (S&S Truck Parts)2024-12-310001737924Phoenix Topco Holdings LP (S&S Truck Parts) 12024-12-310001737924Phoenix Topco Holdings LP (S&S Truck Parts) 22024-12-310001737924us-gaap:AutomotiveSectorMemberus-gaap:EquitySecuritiesMember2024-12-310001737924Bardstown PPC Buyer LLC (Bardstown Bourbon Company) 22024-12-310001737924VCP Tech24 Co-Invest Aggregator LP (Tech24)2024-12-310001737924WPP Fairway Aggregator B, L.P (Fresh Edge) 12024-12-310001737924WPP Fairway Aggregator B, L.P (Fresh Edge) 22024-12-310001737924ncdlc:BeverageFoodTobaccoMemberus-gaap:EquitySecuritiesMember2024-12-310001737924CMG HoldCo, LLC (Crete)2024-12-310001737924EFC Holdings, LLC (EFC International) 12024-12-310001737924EFC Holdings, LLC (EFC International) 22024-12-310001737924E-Tech Holdings partnership, L.P. (E-Technologies Group, Inc.)2024-12-310001737924Lapmaster Co-Investment, LLC (Precision Surfacing Solutions)2024-12-310001737924ncdlc:CapitalEquipmentMemberus-gaap:EquitySecuritiesMember2024-12-310001737924Erie Construction, LLC (Erie Construction)2024-12-310001737924Oceansound Partners Co-Invest II, LP (Gannett Fleming)2024-12-310001737924OSP Gannett Aggregator, LP (Gannett Fleming)2024-12-310001737924RPI Investments LP (Rose Paving)2024-12-310001737924ncdlc:ConstructionBuildingMemberus-gaap:EquitySecuritiesMember2024-12-310001737924FS Parent Holding, LLC (FoodScience LLC) 12024-12-310001737924FS Parent Holding, LLC (FoodScience LLC) 22024-12-310001737924Ultima Health Holdings, LLC2024-12-310001737924ncdlc:ConsumerGoodsNonDurableMemberus-gaap:EquitySecuritiesMember2024-12-310001737924Conversion Holdings, L.P. (Specialized Packaging Group)2024-12-310001737924Oliver Investors, LP (Oliver Packaging)2024-12-310001737924ncdlc:ContainersPackagingAndGlassMemberus-gaap:EquitySecuritiesMember2024-12-310001737924HMA Equity, LP (Health Management Associates)2024-12-310001737924MDC Group Holdings, LP (Mosaic Dental)2024-12-310001737924REP Coinvest III AAD, L.P. (Anne Arundel)2024-12-310001737924REP HS Holdings, LLC (HemaSource)2024-12-310001737924ncdlc:HealthcareAndPharmaceuticalsMemberus-gaap:EquitySecuritiesMember2024-12-310001737924Solve Group Holdings, L.P. (Solve Industrial)2024-12-310001737924ncdlc:HighTechIndustriesMember2024-12-310001737924BroadcastMed Holdco, LLC 22024-12-310001737924ncdlc:MediaDiversifiedProductionMember2024-12-310001737924CDL Marketing Group, LLC (Career Now) 12024-12-310001737924CDL Marketing Group, LLC (Career Now) 22024-12-310001737924Concord FG Holdings, LP (E78)2024-12-310001737924Geds Equity Investors, LP (Esquire Deposition Services)2024-12-310001737924KRIV Co-Invest Holdings, L.P. (Riveron)2024-12-310001737924North Haven Terrapin IntermediateCo, LLC (Apex Companies)2024-12-310001737924OSG Topco Holdings, LLC (Output Services Group, Inc.)2024-12-310001737924ncdlc:ServicesBusinessMemberus-gaap:EquitySecuritiesMember2024-12-310001737924Entomo Brands Acquisitions, Inc. (Palmetto Exterminators) 32024-12-310001737924FS NU Investors, LP (NearU)2024-12-310001737924Legacy Parent Holdings, LLC (Legacy Service Partners)2024-12-310001737924Perennial Services Investors LLC (Perennial Services Group)2024-12-310001737924Repipe Aggregator, LLC (Repipe Specialists)2024-12-310001737924us-gaap:ConsumerSectorMemberus-gaap:EquitySecuritiesMember2024-12-310001737924CMP Ren Partners I-A LP (LMI Consulting, LLC)2024-12-310001737924ncdlc:SovereignAndPublicFinanceMemberus-gaap:EquitySecuritiesMember2024-12-310001737924REP RO Coinvest IV-A, LP (RoadOne)2024-12-310001737924Red Griffin TopCo, LLC (Seko Global Logistics LLC) 12024-12-310001737924Red Griffin TopCo, LLC (Seko Global Logistics LLC) 22024-12-310001737924ncdlc:TransportationCargoMemberus-gaap:EquitySecuritiesMember2024-12-310001737924ASTP Holdings CO-Investment LP (American Student Transportation Partners)2024-12-310001737924ncdlc:TransportationConsumerMemberus-gaap:EquitySecuritiesMember2024-12-310001737924Helios Aggregator Holdings I LP (Pinnacle Supply Partners, LLC)2024-12-310001737924ncdlc:UtilitiesElectricMemberus-gaap:EquitySecuritiesMember2024-12-310001737924USAW Parent LLC (USA Water)2024-12-310001737924ncdlc:UtilitiesWaterMemberus-gaap:EquitySecuritiesMember2024-12-310001737924us-gaap:EquitySecuritiesMember2024-12-310001737924BlackRock Liquidity Funds T-Fund - Institutional Class2024-12-310001737924First American Government Obligations Fund - Class Z2024-12-310001737924us-gaap:CashEquivalentsMember2024-12-310001737924ncdlc:OneMonthSOFRMember2024-12-310001737924ncdlc:ThreeMonthSOFRMember2024-12-310001737924ncdlc:SixMonthSOFRMember2024-12-310001737924ncdlc:TwelveMonthSOFRMember2024-12-310001737924ncdlc:RestrictedSecurityMember2024-12-310001737924ncdlc:QualifyingAssetsMember2024-12-310001737924ncdlc:NonQualifyingAssetsMember2024-12-310001737924us-gaap:PaymentInKindPIKNoteMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924us-gaap:PaymentInKindPIKNoteMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-03-310001737924ncdlc:NonAccrualLoansMember2025-03-310001737924ncdlc:NonAccrualLoansMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:NonAccrualLoansMember2024-12-310001737924ncdlc:NonAccrualLoansMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:DebtSecuritiesFirstLienMember2025-03-310001737924ncdlc:DebtSecuritiesFirstLienMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:DebtSecuritiesFirstLienMember2024-12-310001737924ncdlc:DebtSecuritiesFirstLienMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924us-gaap:SubordinatedDebtMember2025-03-310001737924us-gaap:SubordinatedDebtMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924us-gaap:SubordinatedDebtMember2024-12-310001737924us-gaap:SubordinatedDebtMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924us-gaap:EquitySecuritiesMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924us-gaap:EquitySecuritiesMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:SubordinatedDebtSecondLienMember2025-03-310001737924ncdlc:SubordinatedDebtMezzanineDebtMember2025-03-310001737924ncdlc:StructuredDebtMember2025-03-310001737924ncdlc:SubordinatedDebtSecondLienMember2024-12-310001737924ncdlc:SubordinatedDebtMezzanineDebtMember2024-12-310001737924ncdlc:StructuredDebtMember2024-12-310001737924ncdlc:AerospaceDefenseMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:AerospaceDefenseMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:AutomotiveMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:AutomotiveMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:BankingFinanceInsuranceRealEstateMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:BankingFinanceInsuranceRealEstateMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:BeverageFoodTobaccoMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:BeverageFoodTobaccoMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:CapitalEquipmentMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:CapitalEquipmentMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:ChemicalsPlasticsRubberMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:ChemicalsPlasticsRubberMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:ConstructionBuildingMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:ConstructionBuildingMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:ConsumerGoodsDurableMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:ConsumerGoodsDurableMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:ConsumerGoodsNonDurableMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:ConsumerGoodsNonDurableMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:ContainersPackagingGlassMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:ContainersPackagingGlassMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:EnergyElectricityMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:EnergyElectricityMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:EnvironmentalIndustriesMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:EnvironmentalIndustriesMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:HealthcarePharmaceuticalsMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:HealthcarePharmaceuticalsMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:HighTechIndustriesMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:HighTechIndustriesMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:HotelGamingAndLeisureMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:HotelGamingAndLeisureMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:MediaAdvertisingPrintingPublishingMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:MediaAdvertisingPrintingPublishingMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:MediaDiversifiedProductionMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:MediaDiversifiedProductionMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924us-gaap:RetailSectorMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924us-gaap:RetailSectorMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:ServicesBusinessMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:ServicesBusinessMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:ServicesConsumerMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:ServicesConsumerMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:SovereignPublicFinanceMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:SovereignPublicFinanceMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:TelecommunicationsMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:TelecommunicationsMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:TransportationCargoMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:TransportationCargoMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:TransportationConsumerMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:TransportationConsumerMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:UtilitiesElectricMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:UtilitiesElectricMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:UtilitiesWaterMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:UtilitiesWaterMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:WholesaleMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:WholesaleMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924country:US2025-03-310001737924country:USncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924country:CA2025-03-310001737924country:CAncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924country:DE2025-03-310001737924country:DEncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924country:GB2025-03-310001737924country:GBncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924country:US2024-12-310001737924country:USncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924country:CA2024-12-310001737924country:CAncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924country:DE2024-12-310001737924country:DEncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924country:GB2024-12-310001737924country:GBncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:DebtSecuritiesVariableRateMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:DebtSecuritiesVariableRateMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:DebtSecuritiesFixedRateMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2025-01-012025-03-310001737924ncdlc:DebtSecuritiesFixedRateMemberncdlc:InvestmentTypeConcentrationRiskMemberncdlc:InvestmentOwnedAtFairValueMember2024-01-012024-12-310001737924ncdlc:A6.650NotesDueMarch2030Memberus-gaap:InterestRateSwapMember2025-01-220001737924us-gaap:InterestRateSwapMember2025-01-012025-03-310001737924ncdlc:A6.650NotesDueMarch2030Member2025-03-310001737924us-gaap:FairValueInputsLevel1Memberncdlc:DebtSecuritiesFirstLienMember2025-03-310001737924us-gaap:FairValueInputsLevel2Memberncdlc:DebtSecuritiesFirstLienMember2025-03-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:DebtSecuritiesFirstLienMember2025-03-310001737924ncdlc:DebtSecuritiesFirstLienMember2025-03-310001737924us-gaap:FairValueInputsLevel1Memberus-gaap:SubordinatedDebtMember2025-03-310001737924us-gaap:FairValueInputsLevel2Memberus-gaap:SubordinatedDebtMember2025-03-310001737924us-gaap:FairValueInputsLevel3Memberus-gaap:SubordinatedDebtMember2025-03-310001737924us-gaap:SubordinatedDebtMember2025-03-310001737924us-gaap:FairValueInputsLevel1Memberus-gaap:EquitySecuritiesMember2025-03-310001737924us-gaap:FairValueInputsLevel2Memberus-gaap:EquitySecuritiesMember2025-03-310001737924us-gaap:FairValueInputsLevel3Memberus-gaap:EquitySecuritiesMember2025-03-310001737924us-gaap:EquitySecuritiesMember2025-03-310001737924us-gaap:FairValueInputsLevel1Memberus-gaap:CashEquivalentsMember2025-03-310001737924us-gaap:FairValueInputsLevel2Memberus-gaap:CashEquivalentsMember2025-03-310001737924us-gaap:FairValueInputsLevel3Memberus-gaap:CashEquivalentsMember2025-03-310001737924us-gaap:CashEquivalentsMember2025-03-310001737924us-gaap:FairValueInputsLevel1Member2025-03-310001737924us-gaap:FairValueInputsLevel2Member2025-03-310001737924us-gaap:FairValueInputsLevel3Member2025-03-310001737924us-gaap:FairValueInputsLevel1Memberncdlc:DebtSecuritiesFirstLienMember2024-12-310001737924us-gaap:FairValueInputsLevel2Memberncdlc:DebtSecuritiesFirstLienMember2024-12-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:DebtSecuritiesFirstLienMember2024-12-310001737924ncdlc:DebtSecuritiesFirstLienMember2024-12-310001737924us-gaap:FairValueInputsLevel1Memberus-gaap:SubordinatedDebtMember2024-12-310001737924us-gaap:FairValueInputsLevel2Memberus-gaap:SubordinatedDebtMember2024-12-310001737924us-gaap:FairValueInputsLevel3Memberus-gaap:SubordinatedDebtMember2024-12-310001737924us-gaap:SubordinatedDebtMember2024-12-310001737924us-gaap:FairValueInputsLevel1Memberus-gaap:EquitySecuritiesMember2024-12-310001737924us-gaap:FairValueInputsLevel2Memberus-gaap:EquitySecuritiesMember2024-12-310001737924us-gaap:FairValueInputsLevel3Memberus-gaap:EquitySecuritiesMember2024-12-310001737924us-gaap:EquitySecuritiesMember2024-12-310001737924us-gaap:FairValueInputsLevel1Memberus-gaap:CashEquivalentsMember2024-12-310001737924us-gaap:FairValueInputsLevel2Memberus-gaap:CashEquivalentsMember2024-12-310001737924us-gaap:FairValueInputsLevel3Memberus-gaap:CashEquivalentsMember2024-12-310001737924us-gaap:CashEquivalentsMember2024-12-310001737924us-gaap:FairValueInputsLevel1Member2024-12-310001737924us-gaap:FairValueInputsLevel2Member2024-12-310001737924us-gaap:FairValueInputsLevel3Member2024-12-310001737924ncdlc:DebtSecuritiesFirstLienMember2024-12-310001737924us-gaap:SubordinatedDebtMember2024-12-310001737924us-gaap:EquitySecuritiesMember2024-12-310001737924us-gaap:InvestmentsMember2024-12-310001737924ncdlc:DebtSecuritiesFirstLienMember2025-01-012025-03-310001737924us-gaap:SubordinatedDebtMember2025-01-012025-03-310001737924us-gaap:EquitySecuritiesMember2025-01-012025-03-310001737924us-gaap:InvestmentsMember2025-01-012025-03-310001737924ncdlc:DebtAndEquitySecuritiesRealizedGainLossMemberncdlc:DebtSecuritiesFirstLienMember2025-01-012025-03-310001737924ncdlc:DebtAndEquitySecuritiesRealizedGainLossMemberus-gaap:SubordinatedDebtMember2025-01-012025-03-310001737924ncdlc:DebtAndEquitySecuritiesRealizedGainLossMemberus-gaap:EquitySecuritiesMember2025-01-012025-03-310001737924ncdlc:DebtAndEquitySecuritiesRealizedGainLossMemberus-gaap:InvestmentsMember2025-01-012025-03-310001737924ncdlc:DebtAndEquitySecuritiesUnrealizedGainLossMemberncdlc:DebtSecuritiesFirstLienMember2025-01-012025-03-310001737924ncdlc:DebtAndEquitySecuritiesUnrealizedGainLossMemberus-gaap:SubordinatedDebtMember2025-01-012025-03-310001737924ncdlc:DebtAndEquitySecuritiesUnrealizedGainLossMemberus-gaap:EquitySecuritiesMember2025-01-012025-03-310001737924ncdlc:DebtAndEquitySecuritiesUnrealizedGainLossMemberus-gaap:InvestmentsMember2025-01-012025-03-310001737924ncdlc:DebtSecuritiesFirstLienMember2025-03-310001737924us-gaap:SubordinatedDebtMember2025-03-310001737924us-gaap:EquitySecuritiesMember2025-03-310001737924us-gaap:InvestmentsMember2025-03-310001737924ncdlc:DebtSecuritiesFirstLienMember2023-12-310001737924us-gaap:SubordinatedDebtMember2023-12-310001737924us-gaap:EquitySecuritiesMember2023-12-310001737924us-gaap:InvestmentsMember2023-12-310001737924ncdlc:DebtSecuritiesFirstLienMember2024-01-012024-03-310001737924us-gaap:SubordinatedDebtMember2024-01-012024-03-310001737924us-gaap:EquitySecuritiesMember2024-01-012024-03-310001737924us-gaap:InvestmentsMember2024-01-012024-03-310001737924ncdlc:DebtAndEquitySecuritiesRealizedGainLossMemberncdlc:DebtSecuritiesFirstLienMember2024-01-012024-03-310001737924ncdlc:DebtAndEquitySecuritiesRealizedGainLossMemberus-gaap:SubordinatedDebtMember2024-01-012024-03-310001737924ncdlc:DebtAndEquitySecuritiesRealizedGainLossMemberus-gaap:EquitySecuritiesMember2024-01-012024-03-310001737924ncdlc:DebtAndEquitySecuritiesRealizedGainLossMemberus-gaap:InvestmentsMember2024-01-012024-03-310001737924ncdlc:DebtAndEquitySecuritiesUnrealizedGainLossMemberncdlc:DebtSecuritiesFirstLienMember2024-01-012024-03-310001737924ncdlc:DebtAndEquitySecuritiesUnrealizedGainLossMemberus-gaap:SubordinatedDebtMember2024-01-012024-03-310001737924ncdlc:DebtAndEquitySecuritiesUnrealizedGainLossMemberus-gaap:EquitySecuritiesMember2024-01-012024-03-310001737924ncdlc:DebtAndEquitySecuritiesUnrealizedGainLossMemberus-gaap:InvestmentsMember2024-01-012024-03-310001737924ncdlc:DebtSecuritiesFirstLienMember2024-03-310001737924us-gaap:SubordinatedDebtMember2024-03-310001737924us-gaap:EquitySecuritiesMember2024-03-310001737924us-gaap:InvestmentsMember2024-03-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMemberncdlc:DebtSecuritiesFirstLienMember2025-03-310001737924srt:MinimumMemberncdlc:DebtSecuritiesFirstLienMemberus-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMember2025-03-310001737924srt:MaximumMemberncdlc:DebtSecuritiesFirstLienMemberus-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMember2025-03-310001737924srt:WeightedAverageMemberncdlc:DebtSecuritiesFirstLienMemberus-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMember2025-03-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMemberncdlc:DebtSecuritiesFirstLienMember2025-03-310001737924srt:MinimumMemberncdlc:DebtSecuritiesFirstLienMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMember2025-03-310001737924srt:MaximumMemberncdlc:DebtSecuritiesFirstLienMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMember2025-03-310001737924srt:WeightedAverageMemberncdlc:DebtSecuritiesFirstLienMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMember2025-03-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:RevenueMultipleMemberncdlc:ValuationMarketApproachMemberncdlc:DebtSecuritiesFirstLienMember2025-03-310001737924srt:MinimumMemberncdlc:DebtSecuritiesFirstLienMemberus-gaap:FairValueInputsLevel3Memberncdlc:RevenueMultipleMemberncdlc:ValuationMarketApproachMember2025-03-310001737924srt:MaximumMemberncdlc:DebtSecuritiesFirstLienMemberus-gaap:FairValueInputsLevel3Memberncdlc:RevenueMultipleMemberncdlc:ValuationMarketApproachMember2025-03-310001737924srt:WeightedAverageMemberncdlc:DebtSecuritiesFirstLienMemberus-gaap:FairValueInputsLevel3Memberncdlc:RevenueMultipleMemberncdlc:ValuationMarketApproachMember2025-03-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMemberus-gaap:SubordinatedDebtMember2025-03-310001737924srt:MinimumMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMember2025-03-310001737924srt:MaximumMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMember2025-03-310001737924srt:WeightedAverageMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMember2025-03-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMemberus-gaap:SubordinatedDebtMember2025-03-310001737924srt:MinimumMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMember2025-03-310001737924srt:MaximumMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMember2025-03-310001737924srt:WeightedAverageMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMember2025-03-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:RevenueMultipleMemberncdlc:ValuationMarketApproachMemberus-gaap:SubordinatedDebtMember2025-03-310001737924srt:MinimumMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:RevenueMultipleMemberncdlc:ValuationMarketApproachMember2025-03-310001737924srt:MaximumMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:RevenueMultipleMemberncdlc:ValuationMarketApproachMember2025-03-310001737924srt:WeightedAverageMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:RevenueMultipleMemberncdlc:ValuationMarketApproachMember2025-03-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationBlackScholesMemberus-gaap:SubordinatedDebtMember2025-03-310001737924srt:MinimumMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationBlackScholesMember2025-03-310001737924srt:MaximumMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationBlackScholesMember2025-03-310001737924srt:WeightedAverageMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationBlackScholesMember2025-03-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMemberus-gaap:EquitySecuritiesMember2025-03-310001737924srt:MinimumMemberus-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMember2025-03-310001737924srt:MaximumMemberus-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMember2025-03-310001737924srt:WeightedAverageMemberus-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMember2025-03-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMemberus-gaap:EquitySecuritiesMember2025-03-310001737924srt:MinimumMemberus-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMember2025-03-310001737924srt:MaximumMemberus-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMember2025-03-310001737924srt:WeightedAverageMemberus-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMember2025-03-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:ValuationRecentTransactionsMemberncdlc:DebtSecuritiesFirstLienMember2025-03-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:ValuationRecentTransactionsMemberus-gaap:SubordinatedDebtMember2025-03-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:ValuationRecentTransactionsMemberus-gaap:EquitySecuritiesMember2025-03-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMemberncdlc:DebtSecuritiesFirstLienMember2024-12-310001737924srt:MinimumMemberncdlc:DebtSecuritiesFirstLienMemberus-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMember2024-12-310001737924srt:MaximumMemberncdlc:DebtSecuritiesFirstLienMemberus-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMember2024-12-310001737924srt:WeightedAverageMemberncdlc:DebtSecuritiesFirstLienMemberus-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMember2024-12-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMemberncdlc:DebtSecuritiesFirstLienMember2024-12-310001737924srt:MinimumMemberncdlc:DebtSecuritiesFirstLienMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMember2024-12-310001737924srt:MaximumMemberncdlc:DebtSecuritiesFirstLienMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMember2024-12-310001737924srt:WeightedAverageMemberncdlc:DebtSecuritiesFirstLienMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMember2024-12-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMemberus-gaap:SubordinatedDebtMember2024-12-310001737924srt:MinimumMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMember2024-12-310001737924srt:MaximumMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMember2024-12-310001737924srt:WeightedAverageMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMember2024-12-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMemberus-gaap:SubordinatedDebtMember2024-12-310001737924srt:MinimumMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMember2024-12-310001737924srt:MaximumMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMember2024-12-310001737924srt:WeightedAverageMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMember2024-12-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationBlackScholesMemberus-gaap:SubordinatedDebtMember2024-12-310001737924srt:MinimumMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationBlackScholesMember2024-12-310001737924srt:MaximumMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationBlackScholesMember2024-12-310001737924srt:WeightedAverageMemberus-gaap:SubordinatedDebtMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationBlackScholesMember2024-12-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMemberus-gaap:EquitySecuritiesMember2024-12-310001737924srt:MinimumMemberus-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMember2024-12-310001737924srt:MaximumMemberus-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMember2024-12-310001737924srt:WeightedAverageMemberus-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel3Memberncdlc:MarketYieldDiscountRatesMemberncdlc:ValuationYieldMethodMember2024-12-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMemberus-gaap:EquitySecuritiesMember2024-12-310001737924srt:MinimumMemberus-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMember2024-12-310001737924srt:MaximumMemberus-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMember2024-12-310001737924srt:WeightedAverageMemberus-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel3Memberncdlc:EBITDAMultipleMemberncdlc:ValuationMarketApproachMember2024-12-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:RevenueMultipleMemberncdlc:ValuationMarketApproachMemberus-gaap:EquitySecuritiesMember2024-12-310001737924srt:MinimumMemberus-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel3Memberncdlc:RevenueMultipleMemberncdlc:ValuationMarketApproachMember2024-12-310001737924srt:MaximumMemberus-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel3Memberncdlc:RevenueMultipleMemberncdlc:ValuationMarketApproachMember2024-12-310001737924srt:WeightedAverageMemberus-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel3Memberncdlc:RevenueMultipleMemberncdlc:ValuationMarketApproachMember2024-12-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:ValuationRecentTransactionsMemberncdlc:DebtSecuritiesFirstLienMember2024-12-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:ValuationRecentTransactionsMemberus-gaap:SubordinatedDebtMember2024-12-310001737924us-gaap:FairValueInputsLevel3Memberncdlc:ValuationRecentTransactionsMemberus-gaap:EquitySecuritiesMember2024-12-310001737924ncdlc:WellsFargoFinancingFacilityMemberus-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:SecuredDebtMember2025-03-310001737924ncdlc:WellsFargoFinancingFacilityMemberus-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:SecuredDebtMember2025-03-310001737924ncdlc:WellsFargoFinancingFacilityMemberus-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:SecuredDebtMember2024-12-310001737924ncdlc:WellsFargoFinancingFacilityMemberus-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:SecuredDebtMember2024-12-310001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:SecuredDebtMember2025-03-310001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:SecuredDebtMember2025-03-310001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:SecuredDebtMember2024-12-310001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:SecuredDebtMember2024-12-310001737924ncdlc:A2025And2022DebtSecuritizationMemberus-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:SecuredDebtMember2025-03-310001737924ncdlc:A2025And2022DebtSecuritizationMemberus-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:SecuredDebtMember2025-03-310001737924ncdlc:A2025And2022DebtSecuritizationMemberus-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:SecuredDebtMember2024-12-310001737924ncdlc:A2025And2022DebtSecuritizationMemberus-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:SecuredDebtMember2024-12-310001737924ncdlc:A2023DebtSecuritizationMemberus-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:SecuredDebtMember2025-03-310001737924ncdlc:A2023DebtSecuritizationMemberus-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:SecuredDebtMember2025-03-310001737924ncdlc:A2023DebtSecuritizationMemberus-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:SecuredDebtMember2024-12-310001737924ncdlc:A2023DebtSecuritizationMemberus-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:SecuredDebtMember2024-12-310001737924ncdlc:A2024DebtSecuritizationMemberus-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:SecuredDebtMember2025-03-310001737924ncdlc:A2024DebtSecuritizationMemberus-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:SecuredDebtMember2025-03-310001737924ncdlc:A2024DebtSecuritizationMemberus-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:SecuredDebtMember2024-12-310001737924ncdlc:A2024DebtSecuritizationMemberus-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:SecuredDebtMember2024-12-310001737924ncdlc:A6.650NotesDueMarch2030Memberus-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:SecuredDebtMember2025-03-310001737924ncdlc:A6.650NotesDueMarch2030Memberus-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:SecuredDebtMember2025-03-310001737924ncdlc:A6.650NotesDueMarch2030Memberus-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:SecuredDebtMember2024-12-310001737924ncdlc:A6.650NotesDueMarch2030Memberus-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:SecuredDebtMember2024-12-310001737924us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:SecuredDebtMember2025-03-310001737924us-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:SecuredDebtMember2025-03-310001737924us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:SecuredDebtMember2024-12-310001737924us-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:SecuredDebtMember2024-12-310001737924us-gaap:RelatedPartyMemberncdlc:InvestmentAdvisoryAgreementsMember2019-12-312019-12-310001737924us-gaap:RelatedPartyMemberncdlc:InvestmentAdvisoryAgreementsMember2024-01-292024-01-290001737924us-gaap:RelatedPartyMemberncdlc:InvestmentAdvisoryAgreementCompensationOfTheAdviserManagementFeeFirstFiveQuartersMember2024-01-292024-01-290001737924us-gaap:RelatedPartyMemberncdlc:InvestmentAdvisoryAgreementCompensationOfTheAdviserManagementFeeThereafterMember2024-01-292024-01-290001737924us-gaap:RelatedPartyMemberncdlc:InvestmentAdvisoryAgreementIncentiveRateQuarterlyHurdleRateMember2024-01-292024-01-290001737924us-gaap:RelatedPartyMemberncdlc:InvestmentAdvisoryAgreementIncentiveRateAnnualizedHurdleRateMember2024-01-292024-01-290001737924us-gaap:RelatedPartyMemberncdlc:InvestmentAdvisoryAgreementIncentiveRatePreIncentiveFeeNetInvestmentIncomeBelowCatchUpThresholdMember2024-01-292024-01-290001737924us-gaap:RelatedPartyMemberncdlc:InvestmentAdvisoryAgreementIncentiveRateQuarterlyCatchUpThresholdMember2024-01-292024-01-290001737924us-gaap:RelatedPartyMemberncdlc:InvestmentAdvisoryAgreementIncentiveRatePreIncentiveFeeNetInvestmentIncomeExceedsCatchUpThresholdMember2024-01-292024-01-290001737924us-gaap:RelatedPartyMemberncdlc:InvestmentAdvisoryAgreementCumulativePreIncentiveFeeNetReturnMember2024-01-292024-01-290001737924us-gaap:RelatedPartyMemberncdlc:InvestmentAdvisoryAgreementIncentiveRateRealizedCapitalGainsMember2024-01-292024-01-290001737924us-gaap:RelatedPartyMemberncdlc:AdvisorAndAdministratorMember2025-03-310001737924us-gaap:RelatedPartyMemberncdlc:AdvisorAndAdministratorMember2024-12-310001737924ncdlc:WellsFargoFinancingFacilityDailyUndrawnAmountsDuringThePeriodMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2025-03-310001737924ncdlc:WellsFargoFinancingFacilityDailyUndrawnAmountsDuringThePeriodMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2024-03-142024-03-140001737924ncdlc:WellsFargoFinancingFacilityForNextSixMonthsAndThereafterMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2024-03-142024-03-140001737924ncdlc:WellsFargoFinancingFacilityMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2024-03-142024-03-140001737924ncdlc:WellsFargoFinancingFacilityMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2025-01-012025-03-310001737924ncdlc:WellsFargoFinancingFacilityMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2024-01-012024-03-310001737924ncdlc:SMBCFinancingFacilityMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2023-12-070001737924ncdlc:SMBCFinancingFacilityMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2023-12-060001737924ncdlc:SMBCFinancingFacilityMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMemberus-gaap:BaseRateMember2023-11-212023-11-210001737924ncdlc:SMBCFinancingFacilityMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMemberus-gaap:SecuredOvernightFinancingRateSofrMember2023-11-212023-11-210001737924ncdlc:SMBCFinancingFacilityMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2023-11-202023-11-200001737924ncdlc:SMBCFinancingFacilityMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2023-11-212023-11-210001737924ncdlc:SMBCFinancingFacilityMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2025-01-012025-03-310001737924ncdlc:SMBCFinancingFacilityMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2024-01-012024-03-310001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2024-10-030001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2024-10-040001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2024-10-032024-10-030001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2024-10-042024-10-040001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMemberncdlc:ThreeMonthSOFRMember2024-10-032024-10-030001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMemberncdlc:ThreeMonthSOFRMember2024-10-042024-10-040001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMemberncdlc:SixMonthSOFRMember2024-10-032024-10-030001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMemberncdlc:SixMonthSOFRMember2024-10-042024-10-040001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMemberncdlc:AllOtherBorrowingRatesMember2024-10-032024-10-030001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMemberncdlc:AllOtherBorrowingRatesMember2024-10-042024-10-040001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:BridgeLoanMemberus-gaap:LineOfCreditMember2023-06-230001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2023-06-232023-06-230001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMemberus-gaap:SecuredOvernightFinancingRateSofrMember2025-01-012025-03-310001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMemberus-gaap:SecuredOvernightFinancingRateSofrMember2024-01-012024-12-310001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2025-01-012025-03-310001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2024-01-012024-03-310001737924ncdlc:A2022DebtSecuritizationMemberus-gaap:SecuredDebtMember2022-05-200001737924ncdlc:AAAClassA12022NotesMemberus-gaap:SecuredDebtMember2022-05-200001737924ncdlc:AAAClassA12022NotesMemberus-gaap:SecuredDebtMemberus-gaap:SecuredOvernightFinancingRateSofrMember2022-05-202022-05-200001737924ncdlc:AAAClassA1F2022NotesMemberus-gaap:SecuredDebtMember2022-05-200001737924ncdlc:AAAClassA1F2022NotesMemberus-gaap:SecuredDebtMember2022-05-202022-05-200001737924ncdlc:AAClassB2022NotesMemberus-gaap:SecuredDebtMember2022-05-200001737924ncdlc:AAClassB2022NotesMemberus-gaap:SecuredDebtMemberus-gaap:SecuredOvernightFinancingRateSofrMember2022-05-202022-05-200001737924ncdlc:AClassC2022NotesMemberus-gaap:SecuredDebtMember2022-05-200001737924ncdlc:AClassC2022NotesMemberus-gaap:SecuredDebtMemberus-gaap:SecuredOvernightFinancingRateSofrMember2022-05-202022-05-200001737924ncdlc:BBBClassD2022NotesMemberus-gaap:SecuredDebtMember2022-05-200001737924ncdlc:BBBClassD2022NotesMemberus-gaap:SecuredDebtMemberus-gaap:SecuredOvernightFinancingRateSofrMember2022-05-202022-05-200001737924ncdlc:Subordinated2022NotesMemberus-gaap:SecuredDebtMember2022-05-200001737924ncdlc:AAAClassAL2022LoansToCLOIMemberus-gaap:SecuredDebtMember2022-05-200001737924ncdlc:AAAClassAL2022LoansToCLOIMemberus-gaap:SecuredDebtMemberus-gaap:SecuredOvernightFinancingRateSofrMember2022-05-202022-05-200001737924ncdlc:CLOIRefinancingMemberus-gaap:SecuredDebtMember2025-03-200001737924ncdlc:AAAClassX2025NotesMemberus-gaap:SecuredDebtMember2025-03-200001737924ncdlc:AAAClassX2025NotesMemberus-gaap:SecuredDebtMemberus-gaap:SecuredOvernightFinancingRateSofrMember2025-03-202025-03-200001737924ncdlc:AAAClassAR2025NotesMemberus-gaap:SecuredDebtMember2025-03-200001737924ncdlc:AAAClassAR2025NotesMemberus-gaap:SecuredDebtMember2025-03-202025-03-200001737924ncdlc:AAClassBR2025NotesMemberus-gaap:SecuredDebtMember2025-03-200001737924ncdlc:AAClassBR2025NotesMemberus-gaap:SecuredDebtMemberus-gaap:SecuredOvernightFinancingRateSofrMember2025-03-202025-03-200001737924ncdlc:Subordinated2025NotesMemberus-gaap:SecuredDebtMember2025-03-200001737924ncdlc:CLOIRefinancingMemberus-gaap:SecuredDebtMember2022-05-200001737924ncdlc:AAAClassALR2025LoansToCLOIMemberus-gaap:SecuredDebtMember2025-03-200001737924ncdlc:A2022DebtSecuritizationMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2025-01-012025-03-310001737924ncdlc:A2022DebtSecuritizationMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2024-01-012024-03-310001737924ncdlc:A2023DebtSecuritizationMemberus-gaap:SecuredDebtMember2023-12-070001737924ncdlc:AAAClassX2023NotesMemberus-gaap:SecuredDebtMember2023-12-070001737924ncdlc:AAAClassX2023NotesMemberus-gaap:SecuredDebtMemberus-gaap:SecuredOvernightFinancingRateSofrMember2023-12-072023-12-070001737924ncdlc:AAAClassA12023NotesMemberus-gaap:SecuredDebtMember2023-12-070001737924ncdlc:AAAClassA12023NotesMemberus-gaap:SecuredDebtMemberus-gaap:SecuredOvernightFinancingRateSofrMember2023-12-072023-12-070001737924ncdlc:AAClassB2023NotesMemberus-gaap:SecuredDebtMember2023-12-070001737924ncdlc:AAClassB2023NotesMemberus-gaap:SecuredDebtMemberus-gaap:SecuredOvernightFinancingRateSofrMember2023-12-072023-12-070001737924ncdlc:Subordinated2023NotesMemberus-gaap:SecuredDebtMember2023-12-070001737924ncdlc:AAAClassALA2023ToCLOIIMemberus-gaap:SecuredDebtMember2023-12-070001737924ncdlc:AAAClassALB2023LoansToCLOIIMemberus-gaap:SecuredDebtMember2023-12-070001737924ncdlc:AAAClassALB2023LoansToCLOIIMemberus-gaap:SecuredDebtMemberus-gaap:SecuredOvernightFinancingRateSofrMember2023-12-072023-12-070001737924ncdlc:AAAClassALA2023ToCLOIIMemberus-gaap:SecuredDebtMemberus-gaap:SecuredOvernightFinancingRateSofrMember2023-12-072023-12-070001737924ncdlc:A2023DebtSecuritizationMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2025-01-012025-03-310001737924ncdlc:A2023DebtSecuritizationMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2024-01-012024-03-310001737924ncdlc:A2024DebtSecuritizationMemberus-gaap:SecuredDebtMember2024-03-140001737924ncdlc:AAAClassX2024NotesMemberus-gaap:SecuredDebtMember2024-03-140001737924ncdlc:AAAClassX2024NotesMemberus-gaap:SecuredDebtMemberus-gaap:SecuredOvernightFinancingRateSofrMember2024-03-142024-03-140001737924ncdlc:AAAClassA2024NotesMemberus-gaap:SecuredDebtMember2024-03-140001737924ncdlc:AAAClassA2024NotesMemberus-gaap:SecuredDebtMemberus-gaap:SecuredOvernightFinancingRateSofrMember2024-03-142024-03-140001737924ncdlc:AAClassB2024NotesMemberus-gaap:SecuredDebtMember2024-03-140001737924ncdlc:AAClassB2024NotesMemberus-gaap:SecuredDebtMemberus-gaap:SecuredOvernightFinancingRateSofrMember2024-03-142024-03-140001737924ncdlc:Subordinated2024NotesMemberus-gaap:SecuredDebtMember2024-03-140001737924ncdlc:A2024DebtSecuritizationMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2025-01-012025-03-310001737924ncdlc:A2024DebtSecuritizationMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2024-01-012024-03-310001737924ncdlc:A6.650NotesDueMarch2030Member2025-01-220001737924ncdlc:A6.650NotesDueMarch2030Memberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2025-01-012025-03-310001737924ncdlc:A6.650NotesDueMarch2030Memberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2024-01-012024-03-310001737924ncdlc:A6.650NotesDueMarch2030Memberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2025-03-310001737924ncdlc:A2022DebtSecuritizationMemberus-gaap:SecuredDebtMember2025-03-310001737924ncdlc:A2023DebtSecuritizationMemberus-gaap:SecuredDebtMember2025-03-310001737924ncdlc:A2024DebtSecuritizationMemberus-gaap:SecuredDebtMember2025-03-310001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2025-03-310001737924ncdlc:WellsFargoFinancingFacilityMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2024-12-310001737924ncdlc:A2022DebtSecuritizationMemberus-gaap:SecuredDebtMember2024-12-310001737924ncdlc:A2023DebtSecuritizationMemberus-gaap:SecuredDebtMember2024-12-310001737924ncdlc:A2024DebtSecuritizationMemberus-gaap:SecuredDebtMember2024-12-310001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2024-12-310001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:LineOfCreditMember2025-03-310001737924ncdlc:A6.650NotesDueMarch2030Memberus-gaap:SecuredDebtMember2025-03-310001737924ncdlc:WellsFargoFinancingFacilityMemberus-gaap:LineOfCreditMember2024-12-310001737924ncdlc:SeniorSecuredRevolvingCreditAgreementMemberus-gaap:LineOfCreditMember2024-12-310001737924360 Holdco, Inc. (360 Training) - Delayed Draw Loan2025-03-310001737924360 Holdco, Inc. (360 Training) - Delayed Draw Loan2024-12-310001737924AB Centers Acquisition Corporation (Action Behavior Centers) - Delayed Draw Loan2025-03-310001737924AB Centers Acquisition Corporation (Action Behavior Centers) - Delayed Draw Loan2024-12-310001737924ACP Maverick Holdings, Inc. - Delayed Draw Loan2025-03-310001737924ACP Maverick Holdings, Inc. - Delayed Draw Loan2024-12-310001737924ADPD Holdings LLC (NearU) - Delayed Draw Loan2025-03-310001737924ADPD Holdings LLC (NearU) - Delayed Draw Loan2024-12-310001737924All4 Buyer, LLC - Delayed Draw Loan2025-03-310001737924All4 Buyer, LLC - Delayed Draw Loan2024-12-310001737924AmerCareRoyal, LLC - Delayed Draw Loan2025-03-310001737924AmerCareRoyal, LLC - Delayed Draw Loan2024-12-310001737924Anne Arundel Dermatology Management, LLC - Delayed Draw Loan2025-03-310001737924Anne Arundel Dermatology Management, LLC - Delayed Draw Loan2024-12-310001737924Apex Service Partners, LLC - Delayed Draw Loan2025-03-310001737924Apex Service Partners, LLC - Delayed Draw Loan2024-12-310001737924Apex Service Partners, LLC - Revolving Loan2025-03-310001737924Apex Service Partners, LLC - Revolving Loan2024-12-310001737924Archer Acquisition, LLC (ARMstrong) - Delayed Draw Loan2025-03-310001737924Archer Acquisition, LLC (ARMstrong) - Delayed Draw Loan2024-12-310001737924Ascend Partner Services LLC - Delayed Draw Loan2025-03-310001737924Ascend Partner Services LLC - Delayed Draw Loan2024-12-310001737924Athlete Buyer, LLC (Allstar Holdings) - Delayed Draw Loan2025-03-310001737924Athlete Buyer, LLC (Allstar Holdings) - Delayed Draw Loan2024-12-310001737924Big Apple Advisory, LLC - Delayed Draw Loan2025-03-310001737924Big Apple Advisory, LLC - Delayed Draw Loan2024-12-310001737924Big Apple Advisory, LLC - Revolving Loan2025-03-310001737924Big Apple Advisory, LLC - Revolving Loan2024-12-310001737924Bluebird PM Buyer, Inc. - Delayed Draw Loan2025-03-310001737924Bluebird PM Buyer, Inc. - Delayed Draw Loan2024-12-310001737924Bridges Consumer Healthcare Intermediate LLC - Delayed Draw Loan2025-03-310001737924Bridges Consumer Healthcare Intermediate LLC - Delayed Draw Loan2024-12-310001737924Businessolver.com, Inc. - Delayed Draw Loan2025-03-310001737924Businessolver.com, Inc. - Delayed Draw Loan2024-12-310001737924CLS Management Services, LLC (Contract Land Staff) - Delayed Draw Loan2025-03-310001737924CLS Management Services, LLC (Contract Land Staff) - Delayed Draw Loan2024-12-310001737924Cobalt Service Partners, LLC - Delayed Draw Loan2025-03-310001737924Cobalt Service Partners, LLC - Delayed Draw Loan2024-12-310001737924Coding Solutions Acquisition, Inc. - Delayed Draw Loan2025-03-310001737924Coding Solutions Acquisition, Inc. - Delayed Draw Loan2024-12-310001737924Coding Solutions Acquisition, Inc. - Revolving Loan2025-03-310001737924Coding Solutions Acquisition, Inc. - Revolving Loan2024-12-310001737924Cohen Advisory, LLC - Delayed Draw Loan2025-03-310001737924Cohen Advisory, LLC - Delayed Draw Loan2024-12-310001737924CRCI Longhorn Holdings, Inc. (CRCI Holdings Inc) - Delayed Draw Loan2025-03-310001737924CRCI Longhorn Holdings, Inc. (CRCI Holdings Inc) - Delayed Draw Loan2024-12-310001737924CRCI Longhorn Holdings, Inc. (CRCI Holdings Inc) - Revolving Loan2025-03-310001737924CRCI Longhorn Holdings, Inc. (CRCI Holdings Inc) - Revolving Loan2024-12-310001737924Davidson Hotel Company LLC - Delayed Draw Loan2025-03-310001737924Davidson Hotel Company LLC - Delayed Draw Loan2024-12-310001737924DH United Holdings, LLC (D&H United Fueling Solutions) - Delayed Draw Loan2025-03-310001737924DH United Holdings, LLC (D&H United Fueling Solutions) - Delayed Draw Loan2024-12-310001737924Diligent Corporation (fka Diamond Merger Sub II, Corp.) - Delayed Draw Loan2025-03-310001737924Diligent Corporation (fka Diamond Merger Sub II, Corp.) - Delayed Draw Loan2024-12-310001737924DMC Holdco, LLC (DMC Power) - Delayed Draw Loan2025-03-310001737924DMC Holdco, LLC (DMC Power) - Delayed Draw Loan2024-12-310001737924Element 78 Partners, LLC (E78) - Delayed Draw Loan2025-03-310001737924Element 78 Partners, LLC (E78) - Delayed Draw Loan2024-12-310001737924ERA Industries, LLC (BTX Precision) - Delayed Draw Loan2025-03-310001737924ERA Industries, LLC (BTX Precision) - Delayed Draw Loan2024-12-310001737924EVDR Purchaser, Inc. (Alternative Logistics Technologies Buyer, LLC) - Delayed Draw Loan2025-03-310001737924EVDR Purchaser, Inc. (Alternative Logistics Technologies Buyer, LLC) - Delayed Draw Loan2024-12-310001737924Excel Fitness Holdings, Inc. - Delayed Draw Loan2025-03-310001737924Excel Fitness Holdings, Inc. - Delayed Draw Loan2024-12-310001737924FH DMI Buyer, Inc. - Delayed Draw Loan2025-03-310001737924FH DMI Buyer, Inc. - Delayed Draw Loan2024-12-310001737924FirstCall Mechanical Group, LLC - Delayed Draw Loan2025-03-310001737924FirstCall Mechanical Group, LLC - Delayed Draw Loan2024-12-310001737924FoodScience, LLC - Delayed Draw Loan2025-03-310001737924FoodScience, LLC - Delayed Draw Loan2024-12-310001737924Gannett Fleming, Inc. - Revolving Loan2025-03-310001737924Gannett Fleming, Inc. - Revolving Loan2024-12-310001737924GHR Healthcare, LLC - Delayed Draw Loan2025-03-310001737924GHR Healthcare, LLC - Delayed Draw Loan2024-12-310001737924Health Management Associates, Inc. - Delayed Draw Loan2025-03-310001737924Health Management Associates, Inc. - Delayed Draw Loan2024-12-310001737924Heartland Paving Partners, LLC - Delayed Draw Loan2025-03-310001737924Heartland Paving Partners, LLC - Delayed Draw Loan2024-12-310001737924Heartland Veterinary Partners LLC - Delayed Draw Loan2025-03-310001737924Heartland Veterinary Partners LLC - Delayed Draw Loan2024-12-310001737924High Bar Brands Operating, LLC - Delayed Draw Loan2025-03-310001737924High Bar Brands Operating, LLC - Delayed Draw Loan2024-12-310001737924HMN Acquirer Corp. - Delayed Draw Loan2025-03-310001737924HMN Acquirer Corp. - Delayed Draw Loan2024-12-310001737924Impact Advisors, LLC - Delayed Draw Loan2025-03-310001737924Impact Advisors, LLC - Delayed Draw Loan2024-12-310001737924INS Intermediate II, LLC (Ergotech DBA Industrial Networking Solutions) - Delayed Draw Loan2025-03-310001737924INS Intermediate II, LLC (Ergotech DBA Industrial Networking Solutions) - Delayed Draw Loan2024-12-310001737924Integrated Power Services Holdings, Inc. - Delayed Draw Loan2025-03-310001737924Integrated Power Services Holdings, Inc. - Delayed Draw Loan2024-12-310001737924JKC Buyer, Inc. (J. Knipper and Company Inc) - Delayed Draw Loan2025-03-310001737924JKC Buyer, Inc. (J. Knipper and Company Inc) - Delayed Draw Loan2024-12-310001737924Kenco PPC Buyer LLC - Delayed Draw Loan2025-03-310001737924Kenco PPC Buyer LLC - Delayed Draw Loan2024-12-310001737924KENG Acquisition, Inc. (Enagage PEO) - Delayed Draw Loan2025-03-310001737924KENG Acquisition, Inc. (Enagage PEO) - Delayed Draw Loan2024-12-310001737924KL Bronco Acquisition, Inc. (Elevation Labs) - Delayed Draw Loan2025-03-310001737924KL Bronco Acquisition, Inc. (Elevation Labs) - Delayed Draw Loan2024-12-310001737924Lavie Group, Inc. - Delayed Draw Loan2025-03-310001737924Lavie Group, Inc. - Delayed Draw Loan2024-12-310001737924Liberty Buyer, Inc. (Liberty Group) - Delayed Draw Loan2025-03-310001737924Liberty Buyer, Inc. (Liberty Group) - Delayed Draw Loan2024-12-310001737924Matador US Buyer, LLC (Insulation Technology Group) - Delayed Draw Loan2025-03-310001737924Matador US Buyer, LLC (Insulation Technology Group) - Delayed Draw Loan2024-12-310001737924MEI Buyer LLC - Delayed Draw Loan2025-03-310001737924MEI Buyer LLC - Delayed Draw Loan2024-12-310001737924Mobile Communications America, Inc. - Delayed Draw Loan2025-03-310001737924Mobile Communications America, Inc. - Delayed Draw Loan2024-12-310001737924NFM & J, L.P. (The Facilities Group) - Delayed Draw Loan2025-03-310001737924NFM & J, L.P. (The Facilities Group) - Delayed Draw Loan2024-12-310001737924North Haven Fairway Buyer, LLC (Fairway Lawns) - Delayed Draw Loan2025-03-310001737924North Haven Fairway Buyer, LLC (Fairway Lawns) - Delayed Draw Loan2024-12-310001737924North Haven Spartan US Holdco LLC - Delayed Draw Loan2025-03-310001737924North Haven Spartan US Holdco LLC - Delayed Draw Loan2024-12-310001737924Online Labels Group, LLC - Delayed Draw Loan2025-03-310001737924Online Labels Group, LLC - Delayed Draw Loan2024-12-310001737924Orion Group FM Holdings, LLC (Leo Facilities) - Delayed Draw Loan2025-03-310001737924Orion Group FM Holdings, LLC (Leo Facilities) - Delayed Draw Loan2024-12-310001737924Ovation Holdings, Inc - Delayed Draw Loan2025-03-310001737924Ovation Holdings, Inc - Delayed Draw Loan2024-12-310001737924Palmetto Acquisitionco, Inc. (Tech24) - Delayed Draw Loan2025-03-310001737924Palmetto Acquisitionco, Inc. (Tech24) - Delayed Draw Loan2024-12-310001737924Pinnacle Supply Partners, LLC - Delayed Draw Loan2025-03-310001737924Pinnacle Supply Partners, LLC - Delayed Draw Loan2024-12-310001737924Promptcare Infusion Buyer, Inc. - Delayed Draw Loan2025-03-310001737924Promptcare Infusion Buyer, Inc. - Delayed Draw Loan2024-12-310001737924PT Intermediate Holdings III, LLC - Delayed Draw Loan2025-03-310001737924PT Intermediate Holdings III, LLC - Delayed Draw Loan2024-12-310001737924Randys Holdings, Inc. (Randy's Worldwide Automotive) - Delayed Draw Loan2025-03-310001737924Randys Holdings, Inc. (Randy's Worldwide Automotive) - Delayed Draw Loan2024-12-310001737924Redwood Services Group, LLC (Evergreen Services Group) - Delayed Draw Loan2025-03-310001737924Redwood Services Group, LLC (Evergreen Services Group) - Delayed Draw Loan2024-12-310001737924Refresh Buyer, LLC (Sunny Sky Products) - Delayed Draw Loan2025-03-310001737924Refresh Buyer, LLC (Sunny Sky Products) - Delayed Draw Loan2024-12-310001737924Ridge Trail US Bidco, Inc. (Options IT) - Delayed Draw Loan2025-03-310001737924Ridge Trail US Bidco, Inc. (Options IT) - Delayed Draw Loan2024-12-310001737924Ridge Trail US Bidco, Inc. (Options IT) - Revolving Loan2025-03-310001737924Ridge Trail US Bidco, Inc. (Options IT) - Revolving Loan2024-12-310001737924Rose Paving, LLC - Delayed Draw Loan2025-03-310001737924Rose Paving, LLC - Delayed Draw Loan2024-12-310001737924Royal Holdco Corporation (RMA Companies) - Delayed Draw Loan2025-03-310001737924Royal Holdco Corporation (RMA Companies) - Delayed Draw Loan2024-12-310001737924Safety Infrastructure Services Intermediate LLC - Delayed Draw Loan2025-03-310001737924Safety Infrastructure Services Intermediate LLC - Delayed Draw Loan2024-12-310001737924SCIC Buyer, Inc. - Delayed Draw Loan2025-03-310001737924SCIC Buyer, Inc. - Delayed Draw Loan2024-12-310001737924Secretariat Advisors LLC - Delayed Draw Loan2025-03-310001737924Secretariat Advisors LLC - Delayed Draw Loan2024-12-310001737924SI Solutions, LLC - Delayed Draw Loan2025-03-310001737924SI Solutions, LLC - Delayed Draw Loan2024-12-310001737924Signia Aerospace, LLC - Delayed Draw Loan2025-03-310001737924Signia Aerospace, LLC - Delayed Draw Loan2024-12-310001737924Smith & Howard Advisory LLC - Delayed Draw Loan2025-03-310001737924Smith & Howard Advisory LLC - Delayed Draw Loan2024-12-310001737924Tau Buyer, LLC - Delayed Draw Loan2025-03-310001737924Tau Buyer, LLC - Delayed Draw Loan2024-12-310001737924Tau Buyer, LLC - Revolving Loan2025-03-310001737924Tau Buyer, LLC - Revolving Loan2024-12-310001737924TBRS, Inc. - Delayed Draw Loan2025-03-310001737924TBRS, Inc. - Delayed Draw Loan2024-12-310001737924TBRS, Inc. - Revolving Loan2025-03-310001737924TBRS, Inc. - Revolving Loan2024-12-310001737924Thermostat Purchaser III, Inc. - Delayed Draw Loan2025-03-310001737924Thermostat Purchaser III, Inc. - Delayed Draw Loan2024-12-310001737924Tidi Legacy Products, Inc. - Delayed Draw Loan2025-03-310001737924Tidi Legacy Products, Inc. - Delayed Draw Loan2024-12-310001737924Transit Buyer, LLC (Propark Mobility) - Delayed Draw Loan2025-03-310001737924Transit Buyer, LLC (Propark Mobility) - Delayed Draw Loan2024-12-310001737924TSS Buyer, LLC (Technical Safety Services) - Delayed Draw Loan2025-03-310001737924TSS Buyer, LLC (Technical Safety Services) - Delayed Draw Loan2024-12-310001737924USA Water Intermediate Holdings, LLC - Delayed Draw Loan2025-03-310001737924USA Water Intermediate Holdings, LLC - Delayed Draw Loan2024-12-310001737924Vensure Employer Services, Inc. - Delayed Draw Loan2025-03-310001737924Vensure Employer Services, Inc. - Delayed Draw Loan2024-12-310001737924Venture Buyer, LLC (Velosio) - Delayed Draw Loan2025-03-310001737924Venture Buyer, LLC (Velosio) - Delayed Draw Loan2024-12-310001737924Vessco Midco Holdings, LLC - Delayed Draw Loan2025-03-310001737924Vessco Midco Holdings, LLC - Delayed Draw Loan2024-12-310001737924Vessco Midco Holdings, LLC - Revolving Loan2025-03-310001737924Vessco Midco Holdings, LLC - Revolving Loan2024-12-310001737924Watermill Express, LLC - Delayed Draw Loan2025-03-310001737924Watermill Express, LLC - Delayed Draw Loan2024-12-310001737924Wellspring Pharmaceutical Corporation - Delayed Draw Loan2025-03-310001737924Wellspring Pharmaceutical Corporation - Delayed Draw Loan2024-12-310001737924WSB Engineering Holdings Inc. - Delayed Draw Loan2025-03-310001737924WSB Engineering Holdings Inc. - Delayed Draw Loan2024-12-310001737924YI, LLC (Young Innovations) - Delayed Draw Loan2025-03-310001737924YI, LLC (Young Innovations) - Delayed Draw Loan2024-12-310001737924us-gaap:IPOMember2024-01-292024-01-290001737924us-gaap:IPOMember2024-01-2900017379242024-01-052024-01-050001737924ncdlc:AtTheMarketOfferingMember2025-03-102025-03-100001737924ncdlc:O2025Q2DividendsMember2025-01-012025-03-310001737924ncdlc:O2024Q2DividendsMember2024-01-012024-12-3100017379242025-01-282025-01-280001737924ncdlc:O2025Q1DividendsMember2025-01-282025-01-2800017379242024-01-102024-01-100001737924ncdlc:ShareRepurchasePlanMember2024-03-0500017379242024-04-012024-04-3000017379242024-04-3000017379242024-05-012024-05-3100017379242024-05-3100017379242024-06-012024-06-3000017379242024-06-3000017379242024-07-012024-07-3100017379242024-07-3100017379242024-08-012024-08-3100017379242024-08-3100017379242024-09-012024-09-3000017379242024-09-3000017379242024-10-012024-10-3100017379242024-10-3100017379242024-11-012024-11-3000017379242024-11-3000017379242024-12-012024-12-3100017379242025-01-012025-01-3100017379242025-01-3100017379242025-02-012025-02-2800017379242025-02-2800017379242025-03-012025-03-3100017379242024-04-012025-03-310001737924us-gaap:SubsequentEventMemberncdlc:O2024Q4RegularDividendsMember2025-04-302025-04-300001737924us-gaap:SubsequentEventMember2025-05-02
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
| | | | | |
ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2025
OR
| | | | | |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from __ to __
Commission file number: 000-56133
NUVEEN CHURCHILL DIRECT LENDING CORP.
(Exact name of registrant as specified in its charter)
| | | | | | | | |
Maryland | | 84-3613224 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
375 Park Avenue, 9th Floor, New York, NY | | 10152 |
(Address of principal executive offices) | | (Zip Code) |
(212) 478-9200
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
| | | | | | | | | | | | | | |
Title of Each Class | | Trading Symbol(s) | | Name of Each Exchange on Which Registered |
Common Stock, par value $0.01 | | NCDL | | New York Stock Exchange |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No ¨
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ý No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.
| | | | | | | | | | | | | | |
Large accelerated filer | ý | | Accelerated filer | ¨ |
Non-accelerated filer | ¨ | | Smaller reporting company | ¨ |
| | | Emerging growth company | ¨ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No ý
As of May 6, 2025, the registrant had 50,281,364 shares of common stock, $0.01 par value, outstanding.
TABLE OF CONTENTS
FORWARD-LOOKING STATEMENTS
This report contains forward-looking statements that involve substantial risks and uncertainties. Such statements involve known and unknown risks, uncertainties and other factors and undue reliance should not be placed thereon. These forward-looking statements are not historical facts, but rather are based on our current expectations and estimates, our current and prospective portfolio investments, our industry, our beliefs and opinions, and our assumptions. Words such as “anticipates,” “expects,” “intends,” “plans,” “will,” “may,” “continue,” “believes,” “seeks,” “estimates,” “would,” “could,” “should,” “targets,” “projects,” “outlook,” “potential,” “predicts” and variations of these words and similar expressions are intended to identify forward-looking statements. These statements are not guarantees of future performance and are subject to risks, uncertainties and other factors, some of which are beyond our control and difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements, including without limitation:
•our future operating results;
•our business prospects and the prospects of our portfolio companies;
•the dependence of our future success on the general economy and its impact on the industries in which we invest;
•changes in the markets in which we invest and changes in financial and lending markets generally;
•the impact of a protracted decline in the liquidity of credit markets on our business;
•the impact of increased competition;
•an economic downturn or recession and its impact on the ability of our portfolio companies to operate and the investment opportunities available to us;
•the impact of interest rate volatility on our business, our financial condition and our portfolio companies;
•the impact of supply chain constraints and labor difficulties on our portfolio companies and the global economy;
•the level of inflation, and its impact on our portfolio companies and on the industries in which we invest;
•the uncertainty associated with the imposition of tariffs and trade barriers and changes in trade policies and its impact on our portfolio companies and the global economy;
•the impact of geopolitical conditions, including the conflict between Ukraine and Russia and in the Middle East, and their impact on financial market volatility, global economic markets, and various sectors, industries and markets for commodities globally, such as oil and natural gas;
•our contractual arrangements and relationships with third parties;
•the valuation of our investments in portfolio companies, particularly those having no liquid trading market;
•actual and potential conflicts of interest with the Advisers, and/or their respective affiliates;
•the ability of our portfolio companies to achieve their objectives;
•the use of borrowed money to finance a portion of our investments;
•the adequacy of our financing sources and working capital;
•the timing of cash flows, if any, from the operations of our portfolio companies;
•the ability of the Advisers to locate suitable investments for us and to monitor and administer our investments;
•the ability of the Advisers or their respective affiliates to attract and retain highly talented professionals;
•our ability to qualify and maintain our qualification as a regulated investment company (a “RIC”) for U.S. federal income tax purposes and operate as a business development company ("BDC"); and
•the impact of future legislation and regulation on our business and our portfolio companies.
Although we believe that the assumptions on which these forward-looking statements are based are reasonable, any of those assumptions could prove to be inaccurate, and as a result, the forward-looking statements based on those assumptions also could be inaccurate. Important assumptions include our ability to originate new loans and investments, certain margins and levels of profitability and the availability of additional capital. In light of these and other uncertainties, the inclusion of forward-looking statements in this report should not be regarded as a representation by us that our plans and objectives will be achieved. These forward-looking statements apply only as of the date of this report. Moreover, we assume no duty and do not undertake to update the forward-looking statements except as otherwise provided by law.
PART I. FINANCIAL INFORMATION
ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES
(dollars in thousands, except share and per share data)
| | | | | | | | | | | |
| March 31, 2025 | | December 31, 2024 |
| | | |
Assets | (Unaudited) | | |
Investments | | | |
Non-controlled/non-affiliated company investments, at fair value (amortized cost of $2,108,339 and $2,098,575, respectively) | $ | 2,077,570 | | | $ | 2,081,379 | |
Cash and cash equivalents | 49,178 | | | 43,254 | |
Restricted cash | — | | | 50 | |
| | | |
| | | |
Interest receivable | 20,701 | | | 17,971 | |
Derivative asset, at fair value (Note 4) | 8,184 | | | — | |
Receivable for investments sold | 16,563 | | | 1,024 | |
| | | |
| | | |
Other assets | 388 | | | 47 | |
Total assets | $ | 2,172,584 | | | $ | 2,143,725 | |
| | | |
Liabilities | | | |
Debt (net of $10,315 and $6,668 deferred financing costs, respectively, and net of unamortized discount of $555 and $0, respectively) (See Note 7) | $ | 1,199,570 | | | $ | 1,108,261 | |
Payable for investments purchased | 6,650 | | | 14,973 | |
Interest payable | 10,416 | | | 12,967 | |
| | | |
| | | |
Management fees payable | 3,914 | | | 3,956 | |
Distributions payable | 28,266 | | | 29,468 | |
Directors’ fees payable | 156 | | | 128 | |
Accounts payable and accrued expenses | 3,592 | | | 3,652 | |
Total liabilities | $ | 1,252,564 | | | $ | 1,173,405 | |
| | | |
Commitments and contingencies (See Note 8) | | | |
| | | |
| | | |
| | | |
Common shares, $0.01 par value, 500,000,000 and 500,000,000 shares authorized, 51,217,252 and 53,387,277 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively | $ | 512 | | | $ | 534 | |
Paid-in-capital in excess of par value | 959,251 | | | 996,286 | |
Total distributable earnings (loss) | (39,743) | | | (26,500) | |
Total net assets | $ | 920,020 | | | $ | 970,320 | |
| | | |
Total liabilities and net assets | $ | 2,172,584 | | | $ | 2,143,725 | |
| | | |
Net asset value per share (See Note 11) | $ | 17.96 | | | $ | 18.18 | |
See Notes to Consolidated Financial Statements
3
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(dollars in thousands, except share and per share data)
| | | | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, | | |
| | | | | 2025 | | 2024 | | |
Investment income: | | | | | | | | | |
Non-controlled/non-affiliated company investments: | | | | | | | | | |
Interest income | | | | | $ | 50,846 | | | $ | 49,078 | | | |
Payment-in-kind interest income | | | | | 2,365 | | | 1,992 | | | |
Dividend income | | | | | — | | | 308 | | | |
Other income | | | | | 375 | | | 217 | | | |
Total investment income | | | | | 53,586 | | | 51,595 | | | |
| | | | | | | | | |
Expenses: | | | | | | | | | |
Interest and debt financing expenses | | | | | 20,643 | | | 16,941 | | | |
| | | | | 3,914 | | | 3,264 | | | |
Incentive fees on net investment income | | | | | 2,253 | | | 4,459 | | | |
| | | | | | | | | |
Professional fees | | | | | 493 | | | 710 | | | |
Directors' fees | | | | | 156 | | | 128 | | | |
Administration fees (See Note 6) | | | | | 586 | | | 542 | | | |
Other general and administrative expenses | | | | | 342 | | | 277 | | | |
Total expenses before incentive fees waived | | | | | 28,387 | | | 26,321 | | | |
| | | | | | | | | |
Incentive fees waived (See Note 6) | | | | | (2,253) | | | (4,459) | | | |
Net expenses after incentive fees waived | | | | | 26,134 | | | 21,862 | | | |
| | | | | | | | | |
| | | | | | | | | |
Net investment income | | | | | 27,452 | | | 29,733 | | | |
| | | | | | | | | |
Realized and unrealized gain (loss) on investments: | | | | | | | | | |
Net realized gain (loss) on non-controlled/non-affiliated company investments | | | | | 1,103 | | | (3,625) | | | |
Net change in unrealized appreciation (depreciation): | | | | | | | | | |
Non-controlled/non-affiliated company investments | | | | | (13,573) | | | 4,057 | | | |
Income tax (provision) benefit | | | | | 39 | | | (141) | | | |
Total net change in unrealized gain (loss) | | | | | (13,534) | | | 3,916 | | | |
Total net realized and unrealized gain (loss) on investments | | | | | (12,431) | | | 291 | | | |
| | | | | | | | | |
Net increase (decrease) in net assets resulting from operations | | | | | $ | 15,021 | | | $ | 30,024 | | | |
| | | | | | | | | |
Per share data: | | | | | | | | | |
Net investment income per share - basic and diluted | | | | | $ | 0.53 | | | $ | 0.56 | | | |
Net increase (decrease) in net assets resulting from operations per share - basic and diluted | | | | | $ | 0.29 | | | $ | 0.57 | | | |
Weighted average common shares outstanding - basic and diluted | | | | | 52,211,340 | | | 52,758,353 | | | |
See Notes to Consolidated Financial Statements
4
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS (UNAUDITED)
(dollars in thousands, except share and per share data)
| | | | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2025 | | 2024 | | |
Increase (decrease) in net assets resulting from operations: | | | | | | | | | |
Net investment income | | | | | $ | 27,452 | | | $ | 29,733 | | | |
Net realized gain (loss) on investments | | | | | 1,103 | | | (3,625) | | | |
Net change in unrealized appreciation (depreciation) on investments | | | | | (13,534) | | | 3,916 | | | |
Net increase (decrease) in net assets resulting from operations | | | | | 15,021 | | | 30,024 | | | |
Shareholder distributions: | | | | | | | | | |
Distributions declared from distributable earnings | | | | | (28,265) | | | (24,667) | | | |
Net increase (decrease) in net assets resulting from shareholder distributions | | | | | (28,265) | | | (24,667) | | | |
Capital share transactions: | | | | | | | | | |
Issuance of common shares, net | | | | | — | | | 241,657 | | | |
Reinvestment of shareholder distributions | | | | | — | | | 3,334 | | | |
Repurchases of common stock | | | | | (37,056) | | | — | | | |
Net increase (decrease) in net assets resulting from capital share transactions | | | | | (37,056) | | | 244,991 | | | |
Total increase (decrease) in net assets | | | | | (50,300) | | | 250,348 | | | |
Net assets, beginning of period | | | | | 970,320 | | | 747,885 | | | |
Net assets, end of period | | | | | $ | 920,020 | | | $ | 998,233 | | | |
See Notes to Consolidated Financial Statements
5
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(dollars in thousands, except share and per share data) | | | | | | | | | | | | | |
| Three Months Ended March 31, |
| 2025 | | 2024 | | |
Cash flows from operating activities: | | | | | |
Net increase (decrease) in net assets resulting from operations | $ | 15,021 | | | $ | 30,024 | | | |
| | | | | |
Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities | | | | | |
Purchase of investments | (153,019) | | | (204,329) | | | |
Proceeds from principal repayments and sales of investments | 148,350 | | | 54,896 | | | |
Payment-in-kind interest | (2,365) | | | (1,992) | | | |
Amortization of (premium)/accretion of discount, net | (1,627) | | | (1,016) | | | |
Net realized (gain) loss on investments | (1,103) | | | 3,625 | | | |
Net change in unrealized (appreciation) depreciation on investments | 13,573 | | | (4,057) | | | |
Net fair value adjustment for hedging transaction | (36) | | | — | | | |
Amortization of deferred financing costs | 1,956 | | | 1,296 | | | |
| | | | | |
Changes in operating assets and liabilities: | | | | | |
| | | | | |
Interest receivable | (2,730) | | | 1,607 | | | |
Receivable for investments sold | (15,539) | | | 3,497 | | | |
| | | | | |
Prepaid expenses | — | | | (105) | | | |
Other assets | (341) | | | 2 | | | |
Payable for investments purchased | (8,323) | | | 16,877 | | | |
Interest payable | (2,551) | | | 1,185 | | | |
Due to adviser for expense support | — | | | (632) | | | |
| | | | | |
Management fees payable | (42) | | | 258 | | | |
Directors’ fees payable | 28 | | | 32 | | | |
| | | | | |
Accounts payable and accrued expenses | (60) | | | 1,276 | | | |
Net cash provided by (used in) operating activities | (8,808) | | | (97,556) | | | |
| | | | | |
Cash flows from financing activities: | | | | | |
| | | | | |
Proceeds from issuance of common shares, net | — | | | 241,657 | | | |
| | | | | |
Shareholder distributions | (29,467) | | | (19,332) | | | |
Repurchases of common shares | (37,056) | | | — | | | |
Proceeds from debt | 796,845 | | | 323,000 | | | |
Repayments on debt | (710,037) | | | (449,377) | | | |
Payments of deferred financing costs | (5,603) | | | (1,641) | | | |
Net cash provided by (used in) financing activities | 14,682 | | | 94,307 | | | |
| | | | | |
Net increase (decrease) in Cash and Cash Equivalents and Restricted Cash | 5,874 | | | (3,249) | | | |
Cash and Cash Equivalents and Restricted Cash, beginning of period | 43,304 | | | 67,445 | | | |
Cash and Cash Equivalents and Restricted Cash, end of period | $ | 49,178 | | | $ | 64,196 | | | |
| | | | | |
Supplemental disclosure of cash flow information: | | | | | |
Cash paid during the period for interest | $ | 21,238 | | | $ | 14,460 | | | |
Cash paid during the period for excise taxes | $ | — | | | $ | 6 | | | |
Supplemental disclosure of non-cash flow financing activity: | | | | | |
Distributions payable | $ | 28,266 | | | $ | 24,684 | | | |
Reinvestment of shareholder distributions | $ | — | | | $ | 3,334 | | | |
| | | | | |
See Notes to Consolidated Financial Statements
6
The following tables provide a reconciliation of cash and cash equivalents and restricted cash reported on the consolidated statements of assets and liabilities to comparable amounts on the consolidated statements of cash flows (dollars in thousands):
| | | | | | | | | | | | | |
| March 31, 2025 | | March 31, 2024 | | |
Cash | $ | 1,931 | | | $ | 11,373 | | | |
Cash equivalents | 47,247 | | | 52,773 | | | |
Restricted cash | — | | | 50 | | | |
Total cash and cash equivalents and restricted cash shown on the Consolidated Statements of Cash Flows | $ | 49,178 | | | $ | 64,196 | | | |
See Notes to Consolidated Financial Statements
7
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Investments | | | | | | | | | | | | | | | | | | | | | | | | |
Debt Investments | | | | | | | | | | | | | | | | | | | | | | | | |
Aerospace & Defense | | | | | | | | | | | | | | | | | | | | | | | | |
BlueHalo Global Holdings, LLC (AEgis Technologies) | | (6) (12) | | First Lien Debt | | S + 6.00% | | 10.31 | % | | 10/31/2025 | | $ | 19,916 | | | $ | 19,882 | | | $ | 19,916 | | | 2.16 | % | | | | | | |
ERA Industries, LLC (BTX Precision) | | (12) | | First Lien Debt | | S + 5.00% | | 9.32 | % | | 7/25/2030 | | 1,563 | | | 1,545 | | | 1,548 | | | 0.17 | % | | | | | | |
ERA Industries, LLC (BTX Precision) | | (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.32 | % | | 7/25/2030 | | 895 | | | 894 | | | 887 | | | 0.10 | % | | | | | | |
PAG Holding Corp. (Precision Aviation Group) | | (6) (12) | | First Lien Debt | | S + 4.75% | | 9.05 | % | | 12/21/2029 | | 14,851 | | | 14,607 | | | 14,821 | | | 1.60 | % | | | | | | |
PAG Holding Corp. (Precision Aviation Group) | | (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.05 | % | | 12/21/2029 | | 4,923 | | | 4,885 | | | 4,913 | | | 0.53 | % | | | | | | |
Signia Aerospace, LLC | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 3.00% | | 7.32 | % | | 12/11/2031 | | 122 | | | — | | | — | | | — | % | | | | | | |
Signia Aerospace, LLC | | (6) (9) | | First Lien Debt | | S + 3.00% | | 7.32 | % | | 12/11/2031 | | 1,470 | | | 1,467 | | | 1,466 | | | 0.16 | % | | | | | | |
STS Holding, Inc. | | (6) | | First Lien Debt | | S + 4.75% | | 9.05 | % | | 11/12/2030 | | 3,856 | | | 3,820 | | | 3,834 | | | 0.42 | % | | | | | | |
Turbine Engine Specialists, Inc. | | (12) | | Subordinated Debt | | S + 9.50% | | 13.92 | % | | 3/1/2029 | | 2,524 | | | 2,475 | | | 2,534 | | | 0.28 | % | | | | | | |
Valkyrie Intermediate, LLC | | (12) | | Subordinated Debt | | N/A | | 10.50% (Cash) 1.00% (PIK) | | 11/17/2027 | | 2,872 | | | 2,841 | | | 2,832 | | | 0.31 | % | | | | | | |
Total Aerospace & Defense | | | | | | | | | | | | | | 52,416 | | | 52,751 | | | 5.73 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Automotive | | | | | | | | | | | | | | | | | | | | | | | | |
Covercraft Parent III, Inc. | | (12) | | Subordinated Debt | | N/A | | 10.00% (Cash) 0.75% (PIK) | | 2/20/2028 | | 7,548 | | | 7,473 | | | 5,802 | | | 0.63 | % | | | | | | |
High Bar Brands Operating, LLC | | (11) (12) | | Subordinated Debt (Delayed Draw) | | N/A | | 13.00 | % | | 6/19/2030 | | 596 | | | (6) | | | (7) | | | — | % | | | | | | |
High Bar Brands Operating, LLC | | (12) | | Subordinated Debt | | N/A | | 13.00 | % | | 6/19/2030 | | 2,088 | | | 2,046 | | | 2,062 | | | 0.22 | % | | | | | | |
JEGS Automotive | | (12) | | First Lien Debt | | S + 7.00% | | 11.30 | % | | 12/22/2029 | | 1,256 | | | 1,256 | | | 1,256 | | | 0.14 | % | | | | | | |
JEGS Automotive | | (12) | | Revolving Loan | | S + 7.00% | | 11.30 | % | | 12/22/2029 | | 209 | | | 209 | | | 209 | | | 0.02 | % | | | | | | |
OEP Glass Purchaser, LLC (PGW Auto Glass) | | (6) (12) | | First Lien Debt | | S + 5.00% | | 9.39 | % | | 4/18/2028 | | 12,563 | | | 12,492 | | | 12,521 | | | 1.36 | % | | | | | | |
OEP Glass Purchaser, LLC (PGW Auto Glass) | | (12) | | First Lien Debt | | S + 5.00% | | 9.39 | % | | 4/18/2028 | | 2,419 | | | 2,399 | | | 2,411 | | | 0.26 | % | | | | | | |
RA Parent Holdings LP (S&S Truck Parts) | | (6) | | First Lien Debt | | S + 4.75% | | 9.16 | % | | 3/1/2029 | | 1,144 | | | 1,138 | | | 1,131 | | | 0.12 | % | | | | | | |
RA Parent Holdings LP (S&S Truck Parts) | | (6) (12) | | First Lien Debt | | S + 4.75% | | 9.17 | % | | 3/1/2029 | | 19,983 | | | 19,814 | | | 19,749 | | | 2.15 | % | | | | | | |
RA Parent Holdings LP (S&S Truck Parts) | | (6) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.16 | % | | 3/1/2029 | | 1,703 | | | 1,703 | | | 1,683 | | | 0.18 | % | | | | | | |
RA Parent Holdings LP (S&S Truck Parts) | | (6) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.17 | % | | 3/1/2029 | | 97 | | | 97 | | | 96 | | | 0.01 | % | | | | | | |
See Notes to Consolidated Financial Statements
8
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
RA Parent Holdings LP (S&S Truck Parts) | | (6) | | First Lien Debt | | S + 4.75% | | 9.16 | % | | 3/1/2029 | | $ | 6,771 | | | $ | 6,730 | | | $ | 6,692 | | | 0.73 | % | | | | | | |
Randys Holdings, Inc. (Randy's Worldwide Automotive) | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.30 | % | | 11/1/2029 | | 3,742 | | | 2,137 | | | 2,089 | | | 0.23 | % | | | | | | |
Randys Holdings, Inc. (Randy's Worldwide Automotive) | | (6) (9) (12) | | First Lien Debt | | S + 5.00% | | 9.29 | % | | 11/1/2029 | | 10,997 | | | 10,850 | | | 10,857 | | | 1.18 | % | | | | | | |
Total Automotive | | | | | | | | | | | | | | 68,338 | | | 66,551 | | | 7.23 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Banking, Finance, Insurance, Real Estate | | | | | | | | | | | | | | | | | | | | | | | | |
Accession Risk Management Group, Inc. (f/k/a RSC Acquisition Inc) | | (6) (9) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.05 | % | | 11/1/2029 | | 9,719 | | | 9,719 | | | 9,690 | | | 1.05 | % | | | | | | |
Ascend Partner Services LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.50% | | 8.75 | % | | 8/11/2031 | | 12,642 | | | 3,510 | | | 3,601 | | | 0.39 | % | | | | | | |
Ascend Partner Services LLC | | (6) (12) | | First Lien Debt | | S + 4.50% | | 8.75 | % | | 8/11/2031 | | 7,339 | | | 7,273 | | | 7,360 | | | 0.80 | % | | | | | | |
Big Apple Advisory, LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.50% | | 8.79 | % | | 11/18/2031 | | 4,305 | | | (20) | | | (43) | | | — | % | | | | | | |
Big Apple Advisory, LLC | | (11) (12) | | Revolving Loan | | S + 4.50% | | 8.79 | % | | 11/18/2031 | | 1,740 | | | (16) | | | (17) | | | — | % | | | | | | |
Big Apple Advisory, LLC | | (12) | | First Lien Debt | | S + 4.50% | | 8.79 | % | | 11/18/2031 | | 8,955 | | | 8,870 | | | 8,866 | | | 0.96 | % | | | | | | |
Cohen Advisory, LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.50% | | 8.80 | % | | 12/31/2031 | | 4,825 | | | 194 | | | 181 | | | 0.02 | % | | | | | | |
Cohen Advisory, LLC | | (6) (12) | | First Lien Debt | | S + 4.50% | | 8.80 | % | | 12/31/2031 | | 8,664 | | | 8,582 | | | 8,599 | | | 0.93 | % | | | | | | |
Illumifin Corporation (Long Term Care Group) | | (9) (12) | | First Lien Debt | | S + 6.00% | | 10.55 | % | | 9/8/2027 | | 7,326 | | | 7,312 | | | 6,826 | | | 0.74 | % | | | | | | |
Patriot Growth Insurance Services, LLC | | (9) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.45 | % | | 10/16/2028 | | 7,082 | | | 7,039 | | | 7,082 | | | 0.77 | % | | | | | | |
Smith & Howard Advisory LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.04 | % | | 11/26/2030 | | 2,351 | | | 1,105 | | | 1,088 | | | 0.12 | % | | | | | | |
Smith & Howard Advisory LLC | | (6) | | First Lien Debt | | S + 4.75% | | 9.07 | % | | 11/26/2030 | | 2,915 | | | 2,888 | | | 2,887 | | | 0.31 | % | | | | | | |
Vensure Employer Services, Inc. | | (9) (12) | | First Lien Debt | | S + 5.00% | | 9.30 | % | | 9/27/2031 | | 2,751 | | | 2,728 | | | 2,735 | | | 0.30 | % | | | | | | |
Vensure Employer Services, Inc. | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.32 | % | | 9/27/2031 | | 542 | | | (3) | | | (3) | | | — | % | | | | | | |
World Insurance Associates, LLC | | (6) (9) | | First Lien Debt | | S + 5.00% | | 9.30 | % | | 4/3/2030 | | 971 | | | 966 | | | 967 | | | 0.11 | % | | | | | | |
World Insurance Associates, LLC | | (9) (12) | | First Lien Debt | | S + 5.00% | | 9.30 | % | | 4/3/2030 | | 13,761 | | | 13,756 | | | 13,707 | | | 1.49 | % | | | | | | |
Total Banking, Finance, Insurance, Real Estate | | | | | | | | | | | | | | 73,903 | | | 73,526 | | | 7.99 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Beverage, Food & Tobacco | | | | | | | | | | | | | | | | | | | | | | | | |
AmerCareRoyal, LLC | | (6) | | First Lien Debt | | S + 5.00% | | 9.32 | % | | 9/10/2030 | | 718 | | | 712 | | | 712 | | | 0.08 | % | | | | | | |
AmerCareRoyal, LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.32 | % | | 9/10/2030 | | 165 | | | — | | | (2) | | | — | % | | | | | | |
AmerCareRoyal, LLC | | (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.32 | % | | 9/10/2030 | | 114 | | | 114 | | | 113 | | | 0.01 | % | | | | | | |
See Notes to Consolidated Financial Statements
9
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Bardstown PPC Buyer LLC (Bardstown Bourbon Company) | | (12) | | Subordinated Debt | | S + 7.75% | | 12.05 | % | | 8/30/2027 | | $ | 9,300 | | | $ | 9,199 | | | $ | 9,260 | | | 1.01 | % | | | | | | |
BCPE North Star US Holdco 2, Inc. (Dessert Holdings) | | (6) (9) (12) (14) | | Subordinated Debt | | S + 7.25% | | 11.69 | % | | 6/8/2029 | | 9,000 | | | 8,899 | | | 8,694 | | | 0.94 | % | | | | | | |
BCPE North Star US Holdco 2, Inc. (Dessert Holdings) | | (6) (12) (14) | | First Lien Debt | | S + 4.00% | | 8.44 | % | | 6/9/2028 | | 10,491 | | | 10,075 | | | 10,265 | | | 1.12 | % | | | | | | |
Boardwalk Buyer LLC (Death Wish Coffee) | | (6) (9) (12) | | First Lien Debt | | S + 5.00% | | 9.40 | % | | 9/28/2027 | | 9,675 | | | 9,635 | | | 9,675 | | | 1.05 | % | | | | | | |
Commercial Bakeries Corp. | | (6) (10) (12) | | First Lien Debt | | S + 5.50% | | 9.80 | % | | 9/25/2029 | | 17,066 | | | 16,804 | | | 16,869 | | | 1.83 | % | | | | | | |
Commercial Bakeries Corp. | | (6) (10) | | First Lien Debt | | S + 5.50% | | 9.82 | % | | 9/25/2029 | | 2,019 | | | 2,006 | | | 1,996 | | | 0.22 | % | | | | | | |
FoodScience, LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 8.97 | % | | 11/14/2031 | | 6,322 | | | (15) | | | (13) | | | — | % | | | | | | |
FoodScience, LLC | | (6) (12) | | First Lien Debt | | S + 4.75% | | 8.97 | % | | 11/14/2031 | | 5,912 | | | 5,857 | | | 5,899 | | | 0.64 | % | | | | | | |
IF&P Holding Company, LLC (Fresh Edge) | | (12) | | Subordinated Debt | | S + 4.50% | | 8.90% (Cash) 5.13% (PIK) | | 4/3/2029 | | 4,130 | | | 4,065 | | | 4,020 | | | 0.44 | % | | | | | | |
IF&P Holding Company, LLC (Fresh Edge) | | (12) | | Subordinated Debt | | S + 4.50% | | 8.90% (Cash) 5.13% (PIK) | | 4/3/2029 | | 825 | | | 810 | | | 803 | | | 0.09 | % | | | | | | |
IF&P Holding Company, LLC (Fresh Edge) | | (12) | | Subordinated Debt | | S + 4.50% | | 8.90% (Cash) 5.13% (PIK) | | 4/3/2029 | | 976 | | | 957 | | | 950 | | | 0.10 | % | | | | | | |
Palmetto Acquisitionco, Inc. (Tech24) | | (6) (12) | | First Lien Debt | | S + 5.75% | | 10.05 | % | | 9/18/2029 | | 13,148 | | | 12,967 | | | 12,844 | | | 1.40 | % | | | | | | |
Palmetto Acquisitionco, Inc. (Tech24) | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.75% | | 10.05 | % | | 9/18/2029 | | 4,813 | | | 3,085 | | | 2,987 | | | 0.32 | % | | | | | | |
Refresh Buyer, LLC (Sunny Sky Products) | | (6) (12) | | First Lien Debt | | S + 4.75% | | 9.05 | % | | 12/23/2028 | | 7,005 | | | 6,953 | | | 6,926 | | | 0.75 | % | | | | | | |
Refresh Buyer, LLC (Sunny Sky Products) | | (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.07 | % | | 12/23/2028 | | 1,773 | | | 1,773 | | | 1,754 | | | 0.19 | % | | | | | | |
Sara Lee Frozen Bakery, LLC (f/k/a KSLB Holdings, LLC) | | (12) | | First Lien Debt | | S + 4.75% | | 9.20 | % | | 7/30/2027 | | 10,463 | | | 10,366 | | | 10,377 | | | 1.13 | % | | | | | | |
Sara Lee Frozen Bakery, LLC (f/k/a KSLB Holdings, LLC) | | (6) (12) | | First Lien Debt | | S + 4.75% | | 9.19 | % | | 7/30/2027 | | 9,511 | | | 9,460 | | | 9,432 | | | 1.03 | % | | | | | | |
Watermill Express, LLC | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.21 | % | | 7/5/2029 | | 2,373 | | | 1,094 | | | 1,099 | | | 0.12 | % | | | | | | |
Watermill Express, LLC | | (9) (12) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.70 | % | | 7/5/2029 | | 3,154 | | | 3,154 | | | 3,154 | | | 0.34 | % | | | | | | |
Watermill Express, LLC | | (6) (9) (12) | | First Lien Debt | | S + 5.25% | | 9.70 | % | | 7/5/2029 | | 6,295 | | | 6,245 | | | 6,295 | | | 0.68 | % | | | | | | |
Watermill Express, LLC | | (6) (9) | | First Lien Debt | | S + 5.25% | | 9.70 | % | | 7/5/2029 | | 3,211 | | | 3,198 | | | 3,211 | | | 0.35 | % | | | | | | |
Watermill Express, LLC | | (6) (9) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.70 | % | | 7/5/2029 | | 310 | | | 310 | | | 310 | | | 0.03 | % | | | | | | |
WCHG Buyer, Inc. (Handgards, LLC) | | (6) (12) | | First Lien Debt | | S + 5.00% | | 9.30 | % | | 4/10/2031 | | 24,294 | | | 24,080 | | | 24,035 | | | 2.61 | % | | | | | | |
Total Beverage, Food & Tobacco | | | | | | | | | | | | | | 151,803 | | | 151,665 | | | 16.48 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
See Notes to Consolidated Financial Statements
10
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Capital Equipment | | | | | | | | | | | | | | | | | | | | | | | | |
Clean Solutions Buyer, Inc. | | (6) | | First Lien Debt | | S + 4.50% | | 8.82 | % | | 9/9/2030 | | $ | 995 | | | $ | 986 | | | $ | 986 | | | 0.11 | % | | | | | | |
Engineered Fastener Company, LLC (EFC International) | | (12) | | Subordinated Debt | | N/A | | 11.00%(Cash) 2.50% (PIK) | | 5/1/2028 | | 3,289 | | | 3,226 | | | 3,287 | | | 0.36 | % | | | | | | |
FirstCall Mechanical Group, LLC | | (6) (12) | | First Lien Debt | | S + 4.75% | | 9.05 | % | | 6/27/2030 | | 9,925 | | | 9,838 | | | 9,834 | | | 1.06 | % | | | | | | |
FirstCall Mechanical Group, LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.05% | | 6/27/2030 | | 19,961 | | | 9,142 | | | 8,977 | | | 0.97 | % | | | | | | |
Heartland Home Services, Inc. (Helios Buyer, Inc.) | | (6) (9) (12) | | First Lien Debt | | S + 6.00% | | 10.40 | % | | 12/15/2026 | | 6,384 | | | 6,363 | | | 6,139 | | | 0.67 | % | | | | | | |
Heartland Home Services, Inc. (Helios Buyer, Inc.) | | (6) (9) (12) | | First Lien Debt (Delayed Draw) | | S + 6.00% | | 10.40 | % | | 12/15/2026 | | 5,536 | | | 5,527 | | | 5,324 | | | 0.58 | % | | | | | | |
Heartland Home Services, Inc. (Helios Buyer, Inc.) | | (6) (9) (12) | | First Lien Debt (Delayed Draw) | | S + 6.00% | | 10.40 | % | | 12/15/2026 | | 2,538 | | | 2,538 | | | 2,441 | | | 0.27 | % | | | | | | |
Hyperion Materials & Technologies, Inc. | | (12) | | First Lien Debt | | S + 4.50% | | 9.01 | % | | 8/30/2028 | | 2,620 | | | 2,619 | | | 2,538 | | | 0.28 | % | | | | | | |
Jetson Buyer, Inc. (E-Technologies Group, Inc.) | | (6) (12) | | First Lien Debt | | S + 5.50% | | 9.82 | % | | 4/9/2030 | | 7,259 | | | 7,196 | | | 7,089 | | | 0.77 | % | | | | | | |
Ovation Holdings, Inc | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.30 | % | | 2/4/2030 | | 7,890 | | | 4,130 | | | 4,195 | | | 0.46 | % | | | | | | |
Ovation Holdings, Inc | | (6) | | First Lien Debt | | S + 5.00% | | 9.29 | % | | 2/4/2030 | | 946 | | | 937 | | | 945 | | | 0.10 | % | | | | | | |
Ovation Holdings, Inc | | (6) | | First Lien Debt | | S + 5.00% | | 9.29 | % | | 2/4/2030 | | 7,934 | | | 7,813 | | | 7,926 | | | 0.86 | % | | | | | | |
Ovation Holdings, Inc | | (6) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.29 | % | | 2/4/2030 | | 1,877 | | | 1,861 | | | 1,876 | | | 0.20 | % | | | | | | |
PT Intermediate Holdings III, LLC | | (6) (9) (12) | | First Lien Debt | | S + 3.25% | | 7.55% (Cash) 1.75% (PIK) | | 4/9/2030 | | 7,536 | | | 7,514 | | | 7,498 | | | 0.81 | % | | | | | | |
PT Intermediate Holdings III, LLC | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 3.25% | | 7.55% (Cash) 1.75% (PIK) | | 4/9/2030 | | 879 | | | (1) | | | (4) | | | — | % | | | | | | |
Rhino Intermediate Holding Company, LLC (Rhino Tool House) | | (6) (12) | | First Lien Debt | | S + 5.25% | | 9.72 | % | | 4/4/2029 | | 9,501 | | | 9,376 | | | 9,436 | | | 1.03 | % | | | | | | |
Rhino Intermediate Holding Company, LLC (Rhino Tool House) | | (12) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.78 | % | | 4/4/2029 | | 1,826 | | | 1,821 | | | 1,814 | | | 0.20 | % | | | | | | |
Thermostat Purchaser III, Inc. | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.25% | | 8.55 | % | | 8/31/2028 | | 2,267 | | | — | | | 3 | | | — | % | | | | | | |
Thermostat Purchaser III, Inc. | | (6) (9) | | First Lien Debt | | S + 4.25% | | 8.55 | % | | 8/31/2028 | | 1,078 | | | 1,078 | | | 1,079 | | | 0.12 | % | | | | | | |
Vessco Midco Holdings, LLC | | (6) (9) (12) | | First Lien Debt | | S + 4.75% | | 9.05 | % | | 7/24/2031 | | 13,706 | | | 13,579 | | | 13,575 | | | 1.47 | % | | | | | | |
Vessco Midco Holdings, LLC | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.06 | % | | 7/24/2031 | | 4,569 | | | 1,183 | | | 1,160 | | | 0.13 | % | | | | | | |
Vessco Midco Holdings, LLC | | (9) (11) (12) | | Revolving Loan | | S + 4.75% | | 9.07 | % | | 7/24/2031 | | 1,726 | | | (16) | | | (16) | | | — | % | | | | | | |
Total Capital Equipment | | | | | | | | | | | | | | 96,710 | | | 96,102 | | | 10.45 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Chemicals, Plastics, & Rubber | | | | | | | | | | | | | | | | | | | | | | | | |
Boulder Scientific Company, LLC | | (6) | | First Lien Debt | | S + 4.75% | | 9.06 | % | | 12/31/2027 | | 2,034 | | | 2,043 | | | 1,986 | | | 0.22 | % | | | | | | |
Chroma Color Corporation | | (6) | | First Lien Debt | | S + 4.25% | | 8.54 | % | | 4/23/2029 | | 6,235 | | | 6,143 | | | 6,191 | | | 0.67 | % | | | | | | |
See Notes to Consolidated Financial Statements
11
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Chroma Color Corporation | | (6) | | First Lien Debt (Delayed Draw) | | S + 4.25% | | 8.55 | % | | 4/23/2029 | | $ | 1,376 | | | $ | 1,367 | | | $ | 1,366 | | | 0.15 | % | | | | | | |
Olympic Buyer, Inc. (Ascensus) | | (6) (9) (12) | | First Lien Debt | | S + 4.35% | | 8.67 | % | | 6/30/2028 | | 9,606 | | | 9,501 | | | 8,227 | | | 0.89 | % | | | | | | |
TJC Spartech Acquisition Corp. | | (9) (12) (16) | | First Lien Debt | | S + 4.75% | | 9.04 | % | | 5/6/2028 | | 14,579 | | | 14,532 | | | 4,781 | | | 0.52 | % | | | | | | |
Total Chemicals, Plastics, & Rubber | | | | | | | | | | | | | | 33,586 | | | 22,551 | | | 2.45 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Construction & Building | | | | | | | | | | | | | | | | | | | | | | | | |
Athlete Buyer, LLC (Allstar Holdings) | | (12) | | Subordinated Debt | | N/A | | 14.00% (PIK) | | 4/26/2030 | | 2,318 | | | 2,268 | | | 2,240 | | | 0.24 | % | | | | | | |
Athlete Buyer, LLC (Allstar Holdings) | | (12) | | Subordinated Debt (Delayed Draw) | | N/A | | 14.00% (PIK) | | 4/26/2030 | | 4,412 | | | 4,366 | | | 4,264 | | | 0.46 | % | | | | | | |
Athlete Buyer, LLC (Allstar Holdings) | | (12) | | Subordinated Debt (Delayed Draw) | | N/A | | 14.00% (PIK) | | 4/26/2030 | | 5,598 | | | 5,537 | | | 5,411 | | | 0.59 | % | | | | | | |
Cobalt Service Partners, LLC | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.05 | % | | 10/13/2031 | | 3,165 | | | 727 | | | 711 | | | 0.08 | % | | | | | | |
Cobalt Service Partners, LLC | | (6) (9) | | First Lien Debt | | S + 4.75% | | 9.05 | % | | 10/13/2031 | | 1,835 | | | 1,818 | | | 1,818 | | | 0.20 | % | | | | | | |
Erie Construction Mid-West, LLC (Erie Construction) | | (6) (12) | | First Lien Debt | | S + 4.75% | | 9.19 | % | | 7/30/2027 | | 9,467 | | | 9,424 | | | 9,467 | | | 1.03 | % | | | | | | |
Gannett Fleming, Inc. | | (9) (12) | | First Lien Debt | | S + 4.75% | | 9.04 | % | | 8/5/2030 | | 17,779 | | | 17,538 | | | 17,610 | | | 1.90 | % | | | | | | |
Gannett Fleming, Inc. | | (9) (11) (12) | | Revolving Loan | | S + 4.75% | | 9.07 | % | | 8/5/2030 | | 2,131 | | | (29) | | | (20) | | | — | % | | | | | | |
Heartland Paving Partners, LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.50% | | 8.81 | % | | 8/9/2030 | | 5,714 | | | (13) | | | (53) | | | (0.01 | %) | | | | | | |
Heartland Paving Partners, LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.50% | | 8.81 | % | | 8/9/2030 | | 5,714 | | | 2,273 | | | 2,233 | | | 0.24 | % | | | | | | |
Heartland Paving Partners, LLC | | (6) (12) | | First Lien Debt | | S + 4.50% | | 8.72 | % | | 8/9/2030 | | 8,529 | | | 8,451 | | | 8,450 | | | 0.92 | % | | | | | | |
ICE USA Infrastructure, Inc. | | (6) (12) | | First Lien Debt | | S + 5.75% | | 10.05 | % | | 3/15/2030 | | 6,555 | | | 6,500 | | | 6,497 | | | 0.71 | % | | | | | | |
Java Buyer, Inc. (Sciens Building Solutions, LLC) | | (9) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.30 | % | | 12/15/2027 | | 4,858 | | | 4,836 | | | 4,836 | | | 0.53 | % | | | | | | |
Java Buyer, Inc. (Sciens Building Solutions, LLC) | | (6) (9) (12) | | First Lien Debt | | S + 5.00% | | 9.30 | % | | 12/15/2027 | | 9,196 | | | 9,104 | | | 9,155 | | | 1.00 | % | | | | | | |
MEI Buyer LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.32 | % | | 6/29/2029 | | 2,099 | | | — | | | — | | | — | % | | | | | | |
MEI Buyer LLC | | (6) (12) | | First Lien Debt | | S + 5.00% | | 9.32 | % | | 6/29/2029 | | 11,288 | | | 11,114 | | | 11,289 | | | 1.23 | % | | | | | | |
MEI Buyer LLC | | (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.32 | % | | 6/29/2029 | | 1,805 | | | 1,799 | | | 1,805 | | | 0.20 | % | | | | | | |
Rose Paving, LLC | | (11) (12) | | Subordinated Debt (Delayed Draw) | | N/A | | 12.00 | % | | 5/7/2030 | | 191 | | | (1) | | | (2) | | | — | % | | | | | | |
Rose Paving, LLC | | (12) | | Subordinated Debt | | N/A | | 12.00 | % | | 5/7/2030 | | 2,937 | | | 2,904 | | | 2,906 | | | 0.32 | % | | | | | | |
Royal Holdco Corporation (RMA Companies) | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.50% | | 8.79 | % | | 12/30/2030 | | 3,435 | | | (34) | | | (34) | | | — | % | | | | | | |
Royal Holdco Corporation (RMA Companies) | | (6) (12) | | First Lien Debt | | S + 4.50% | | 8.79 | % | | 12/30/2030 | | 16,523 | | | 16,429 | | | 16,358 | | | 1.77 | % | | | | | | |
SCIC Buyer, Inc. | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.30 | % | | 3/14/2031 | | 3,106 | | | (8) | | | (31) | | | — | % | | | | | | |
See Notes to Consolidated Financial Statements
12
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
SCIC Buyer, Inc. | | (6) (12) | | First Lien Debt | | S + 5.00% | | 9.30 | % | | 3/14/2031 | | $ | 14,813 | | | $ | 14,665 | | | $ | 14,667 | | | 1.59 | % | | | | | | |
WSB Engineering Holdings Inc. | | (6) | | First Lien Debt | | S + 6.00% | | 10.31 | % | | 8/31/2029 | | 6,438 | | | 6,365 | | | 6,416 | | | 0.70 | % | | | | | | |
WSB Engineering Holdings Inc. | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 6.00% | | 10.29 | % | | 8/31/2029 | | 4,315 | | | 3,769 | | | 3,778 | | | 0.41 | % | | | | | | |
Total Construction & Building | | | | | | | | | | | | | | 129,802 | | | 129,771 | | | 14.11 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Consumer Goods: Durable | | | | | | | | | | | | | | | | | | | | | | | | |
DRS Holdings III, Inc. | | (6) (9) | | First Lien Debt | | S + 5.25% | | 9.55 | % | | 11/1/2028 | | 2,999 | | | 2,999 | | | 2,984 | | | 0.32 | % | | | | | | |
Momentum Textiles, LLC | | (12) | | Subordinated Debt | | N/A | | 8.00% (Cash) 5.50% (PIK) | | 3/28/2029 | | 5,000 | | | 4,913 | | | 4,913 | | | 0.53 | % | | | | | | |
XpressMyself.com LLC (SmartSign) | | (6) (12) | | First Lien Debt | | S + 5.50% | | 9.89 | % | | 9/7/2028 | | 9,750 | | | 9,695 | | | 9,750 | | | 1.06 | % | | | | | | |
XpressMyself.com LLC (SmartSign) | | (6) | | First Lien Debt | | S + 5.75% | | 10.14 | % | | 9/7/2028 | | 4,962 | | | 4,893 | | | 4,962 | | | 0.55 | % | | | | | | |
Total Consumer Goods: Durable | | | | | | | | | | | | | | 22,500 | | | 22,609 | | | 2.46 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Consumer Goods: Non-durable | | | | | | | | | | | | | | | | | | | | | | | | |
ACP Tara Holdings, Inc. | | (6) (9) (12) | | First Lien Debt | | S + 4.50% | | 8.90 | % | | 9/10/2027 | | 12,443 | | | 12,391 | | | 12,443 | | | 1.35 | % | | | | | | |
ACP Tara Holdings, Inc. | | (6) (9) | | First Lien Debt | | S + 5.75% | | 10.15 | % | | 9/10/2027 | | 1,376 | | | 1,360 | | | 1,376 | | | 0.15 | % | | | | | | |
Gloves Buyer, Inc. (PIP) | | (6) (12) | | First Lien Debt | | S + 4.00% | | 8.44 | % | | 12/29/2027 | | 9,028 | | | 9,017 | | | 9,028 | | | 0.98 | % | | | | | | |
KL Bronco Acquisition, Inc. (Elevation Labs) | | (6) (12) | | First Lien Debt | | S + 5.25% | | 9.64 | % | | 6/30/2028 | | 6,703 | | | 6,665 | | | 6,703 | | | 0.73 | % | | | | | | |
KL Bronco Acquisition, Inc. (Elevation Labs) | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.65 | % | | 6/30/2028 | | 3,116 | | | 911 | | | 928 | | | 0.10 | % | | | | | | |
MPG Parent Holdings, LLC (Market Performance Group) | | (6) (12) | | First Lien Debt | | S + 5.00% | | 9.30 | % | | 1/8/2030 | | 12,493 | | | 12,391 | | | 12,595 | | | 1.37 | % | | | | | | |
MPG Parent Holdings, LLC (Market Performance Group) | | (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.32 | % | | 1/8/2030 | | 3,067 | | | 3,067 | | | 3,092 | | | 0.34 | % | | | | | | |
Ultima Health Holdings, Inc. | | (12) | | Subordinated Debt | | N/A | | 12.50 | % | | 3/12/2029 | | 1,767 | | | 1,744 | | | 1,767 | | | 0.19 | % | | | | | | |
Total Consumer Goods: Non-durable | | | | | | | | | | | | | | 47,546 | | | 47,932 | | | 5.21 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Containers, Packaging & Glass | | | | | | | | | | | | | | | | | | | | | | | | |
B2B Industrial Products, LLC (AMW Acquisition Company, Inc.) | | (6) (12) | | First Lien Debt | | S + 6.75% | | 11.43 | % | | 10/7/2026 | | 14,247 | | | 14,235 | | | 13,856 | | | 1.51 | % | | | | | | |
B2B Industrial Products, LLC (AMW Acquisition Company, Inc.) | | (12) | | First Lien Debt | | S + 6.75% | | 11.25 | % | | 10/7/2026 | | 113 | | | 112 | | | 110 | | | 0.01 | % | | | | | | |
good2grow LLC | | (6) (12) | | First Lien Debt | | S + 4.50% | | 8.96 | % | | 12/1/2027 | | 8,699 | | | 8,658 | | | 8,699 | | | 0.95 | % | | | | | | |
good2grow LLC | | (6) (12) | | First Lien Debt | | S + 5.50% | | 9.96 | % | | 12/1/2027 | | 4,981 | | | 4,932 | | | 4,981 | | | 0.54 | % | | | | | | |
good2grow LLC | | (6) (12) | | First Lien Debt | | S + 4.75% | | 9.21 | % | | 12/1/2027 | | 14,230 | | | 14,126 | | | 14,230 | | | 1.55 | % | | | | | | |
Ivex Holdco Inc. (Specialized Packaging Group) | | (6) (12) | | First Lien Debt | | S + 5.50% | | 9.96 | % | | 12/17/2027 | | 10,128 | | | 10,099 | | | 10,030 | | | 1.09 | % | | | | | | |
See Notes to Consolidated Financial Statements
13
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Ivex Holdco Inc. (Specialized Packaging Group) | | (10) (12) | | First Lien Debt | | S + 5.50% | | 9.96 | % | | 12/17/2027 | | $ | 4,354 | | | $ | 4,334 | | | $ | 4,312 | | | 0.47 | % | | | | | | |
Ivex Holdco Inc. (Specialized Packaging Group) | | (6) (10) (12) | | First Lien Debt | | S + 5.50% | | 9.96 | % | | 12/17/2027 | | 6,808 | | | 6,774 | | | 6,742 | | | 0.73 | % | | | | | | |
Ivex Holdco Inc. (Specialized Packaging Group) | | (12) | | First Lien Debt | | S + 5.50% | | 9.96 | % | | 12/17/2027 | | 3,283 | | | 3,268 | | | 3,251 | | | 0.35 | % | | | | | | |
Oliver Packaging, LLC | | (12) | | Subordinated Debt | | N/A | | 11.50% (PIK) | | 1/6/2029 | | 2,556 | | | 2,527 | | | 2,381 | | | 0.26 | % | | | | | | |
Oliver Packaging, LLC | | (12) | | Subordinated Debt | | N/A | | 13.00% (PIK) | | 1/6/2029 | | 475 | | | 466 | | | 463 | | | 0.05 | % | | | | | | |
Online Labels Group, LLC | | (12) | | First Lien Debt | | S + 5.25% | | 9.55 | % | | 12/19/2029 | | 3,287 | | | 3,261 | | | 3,287 | | | 0.36 | % | | | | | | |
Online Labels Group, LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.55 | % | | 12/19/2029 | | 403 | | | 202 | | | 202 | | | 0.02 | % | | | | | | |
Online Labels Group, LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.55 | % | | 12/19/2029 | | 403 | | | — | | | — | | | — | % | | | | | | |
Total Containers, Packaging & Glass | | | | | | | | | | | | | | 72,994 | | | 72,544 | | | 7.89 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Energy: Electricity | | | | | | | | | | | | | | | | | | | | | | | | |
Matador US Buyer, LLC (Insulation Technology Group) | | (6) (10) (12) | | First Lien Debt | | S + 5.00% | | 9.32 | % | | 6/25/2030 | | 22,298 | | | 22,102 | | | 22,076 | | | 2.41 | % | | | | | | |
Matador US Buyer, LLC (Insulation Technology Group) | | (10) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.32 | % | | 6/25/2030 | | 5,898 | | | 5,617 | | | 5,558 | | | 0.60 | % | | | | | | |
US MetalCo Holdings LLC (MGM Transformer Company) | | (6) (12) | | First Lien Debt | | S + 5.50% | | 9.81 | % | | 10/31/2029 | | 23,317 | | | 23,035 | | | 23,384 | | | 2.54 | % | | | | | | |
US MetalCo Holdings LLC (MGM Transformer Company) | | (12) | | First Lien Debt (Delayed Draw) | | S + 5.50% | | 9.80 | % | | 10/31/2029 | | 6,340 | | | 6,329 | | | 6,358 | | | 0.69 | % | | | | | | |
Total Energy: Electricity | | | | | | | | | | | | | | 57,083 | | | 57,376 | | | 6.24 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Environmental Industries | | | | | | | | | | | | | | | | | | | | | | | | |
CLS Management Services, LLC (Contract Land Staff) | | (6) (12) | | First Lien Debt | | S + 5.00% | | 9.30 | % | | 3/27/2030 | | 7,488 | | | 7,424 | | | 7,422 | | | 0.81 | % | | | | | | |
CLS Management Services, LLC (Contract Land Staff) | | (6) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.30 | % | | 3/27/2030 | | 3,010 | | | 3,005 | | | 2,984 | | | 0.32 | % | | | | | | |
CLS Management Services, LLC (Contract Land Staff) | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.30 | % | | 3/27/2030 | | 4,999 | | | (11) | | | (44) | | | — | % | | | | | | |
Impact Parent Corporation (Impact Environmental Group) | | (6) (12) | | First Lien Debt | | S + 5.25% | | 9.65 | % | | 3/23/2029 | | 6,691 | | | 6,591 | | | 6,646 | | | 0.72 | % | | | | | | |
Impact Parent Corporation (Impact Environmental Group) | | (6) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.65 | % | | 3/23/2029 | | 3,126 | | | 3,114 | | | 3,105 | | | 0.34 | % | | | | | | |
Impact Parent Corporation (Impact Environmental Group) | | (12) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.65 | % | | 3/23/2029 | | 6,775 | | | 6,752 | | | 6,730 | | | 0.73 | % | | | | | | |
Impact Parent Corporation (Impact Environmental Group) | | (6) | | First Lien Debt | | S + 5.25% | | 9.65 | % | | 3/23/2029 | | 1,714 | | | 1,688 | | | 1,703 | | | 0.19 | % | | | | | | |
NFM & J, L.P. (The Facilities Group) | | (6) (9) | | First Lien Debt | | S + 5.75% | | 10.09 | % | | 11/30/2027 | | 4,810 | | | 4,790 | | | 4,785 | | | 0.52 | % | | | | | | |
See Notes to Consolidated Financial Statements
14
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
NFM & J, L.P. (The Facilities Group) | | (6) (9) (12) | | First Lien Debt | | S + 5.75% | | 10.13 | % | | 11/30/2027 | | $ | 8,925 | | | $ | 8,867 | | | $ | 8,878 | | | 0.96 | % | | | | | | |
NFM & J, L.P. (The Facilities Group) | | (6) (9) | | First Lien Debt (Delayed Draw) | | S + 5.75% | | 10.16 | % | | 11/30/2027 | | 4,889 | | | 4,889 | | | 4,864 | | | 0.53 | % | | | | | | |
NFM & J, L.P. (The Facilities Group) | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.75% | | 10.16 | % | | 11/30/2027 | | 5,024 | | | 559 | | | 533 | | | 0.06 | % | | | | | | |
Nutrition 101 Buyer, LLC (101 Inc) | | (6) | | First Lien Debt | | S + 5.25% | | 9.64 | % | | 8/31/2028 | | 6,564 | | | 6,528 | | | 6,141 | | | 0.67 | % | | | | | | |
Orion Group FM Holdings, LLC (Leo Facilities) | | (6) | | First Lien Debt | | S + 5.50% | | 9.80 | % | | 7/3/2029 | | 8,443 | | | 8,343 | | | 8,414 | | | 0.91 | % | | | | | | |
Orion Group FM Holdings, LLC (Leo Facilities) | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.50% | | 9.79 | % | | 7/3/2029 | | 6,393 | | | 4,711 | | | 4,700 | | | 0.51 | % | | | | | | |
Orion Group FM Holdings, LLC (Leo Facilities) | | (6) | | First Lien Debt | | S + 5.50% | | 9.80 | % | | 7/3/2029 | | 1,585 | | | 1,570 | | | 1,579 | | | 0.17 | % | | | | | | |
Orion Group FM Holdings, LLC (Leo Facilities) | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.50% | | 9.80 | % | | 7/3/2029 | | 13,446 | | | — | | | (46) | | | — | % | | | | | | |
SI Solutions, LLC | | (6) | | First Lien Debt | | S + 4.75% | | 9.04 | % | | 8/15/2030 | | 11,843 | | | 11,736 | | | 11,857 | | | 1.28 | % | | | | | | |
SI Solutions, LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.04 | % | | 8/15/2030 | | 5,601 | | | (13) | | | 7 | | | — | % | | | | | | |
Total Environmental Industries | | | | | | | | | | | | | | 80,543 | | | 80,258 | | | 8.72 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Healthcare & Pharmaceuticals | | | | | | | | | | | | | | | | | | | | | | | | |
AB Centers Acquisition Corporation (Action Behavior Centers) | | (12) | | First Lien Debt | | S + 5.00% | | 9.32 | % | | 7/2/2031 | | 1,477 | | | 1,471 | | | 1,507 | | | 0.16 | % | | | | | | |
AB Centers Acquisition Corporation (Action Behavior Centers) | | (6) (12) | | First Lien Debt | | S + 5.00% | | 9.32 | % | | 7/2/2031 | | 15,634 | | | 15,492 | | | 15,946 | | | 1.73 | % | | | | | | |
AB Centers Acquisition Corporation (Action Behavior Centers) | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.32 | % | | 7/2/2031 | | 2,847 | | | 862 | | | 925 | | | 0.10 | % | | | | | | |
ACP Maverick Holdings, Inc. | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.05 | % | | 3/18/2031 | | 3,636 | | | (18) | | | (36) | | | — | % | | | | | | |
ACP Maverick Holdings, Inc. | | (6) (9) (12) | | First Lien Debt | | S + 4.75% | | 9.05 | % | | 3/18/2031 | | 16,364 | | | 16,201 | | | 16,202 | | | 1.76 | % | | | | | | |
Affinity Hospice Intermediate Holdings, LLC | | (6) (12) | | First Lien Debt | | S + 4.75% | | 9.15 | % | | 12/17/2027 | | 7,772 | | | 7,733 | | | 6,655 | | | 0.72 | % | | | | | | |
Anne Arundel Dermatology Management, LLC | | (12) (16) | | Subordinated Debt | | N/A | | 12.75% (PIK) | | 10/16/2026 | | 3,282 | | | 3,272 | | | 863 | | | 0.09 | % | | | | | | |
Anne Arundel Dermatology Management, LLC | | (12) (16) | | Subordinated Debt | | N/A | | 13.25% (PIK) | | 4/16/2026 | | 1,972 | | | 1,968 | | | 899 | | | 0.10 | % | | | | | | |
Anne Arundel Dermatology Management, LLC | | (12) | | First Lien Debt | | N/A | | 4.71% (PIK) | | 1/15/2026 | | 540 | | | 540 | | | 540 | | | 0.06 | % | | | | | | |
Anne Arundel Dermatology Management, LLC | | (11) (12) (16) | | Subordinated Debt | | N/A | | 13.25% (PIK) | | 4/16/2026 | | 2,396 | | | 2,027 | | | 726 | | | 0.08 | % | | | | | | |
Bluebird PM Buyer, Inc. | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.05 | % | | 2/3/2032 | | 1,153 | | | (3) | | | (11) | | | — | % | | | | | | |
Bluebird PM Buyer, Inc. | | (6) (12) | | First Lien Debt | | S + 4.75% | | 9.05 | % | | 2/3/2032 | | 8,456 | | | 8,376 | | | 8,375 | | | 0.91 | % | | | | | | |
See Notes to Consolidated Financial Statements
15
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Bridges Consumer Healthcare Intermediate LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.55 | % | | 12/22/2031 | | $ | 4,822 | | | $ | (24) | | | $ | (47) | | | (0.01 | %) | | | | | | |
Bridges Consumer Healthcare Intermediate LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.49 | % | | 12/22/2031 | | 2,760 | | | 2,195 | | | 2,181 | | | 0.24 | % | | | | | | |
Bridges Consumer Healthcare Intermediate LLC | | (6) (12) | | First Lien Debt | | S + 5.25% | | 9.47 | % | | 12/22/2031 | | 5,799 | | | 5,745 | | | 5,742 | | | 0.62 | % | | | | | | |
Coding Solutions Acquisition, Inc. | | (9) (12) | | First Lien Debt | | S + 5.00% | | 9.32 | % | | 8/7/2031 | | 12,257 | | | 12,183 | | | 12,222 | | | 1.33 | % | | | | | | |
Coding Solutions Acquisition, Inc. | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.43 | % | | 8/7/2031 | | 1,872 | | | (4) | | | (5) | | | — | % | | | | | | |
Coding Solutions Acquisition, Inc. | | (9) (11) (12) | | Revolving Loan | | S + 5.00% | | 9.32 | % | | 8/7/2031 | | 1,246 | | | 1,079 | | | 1,087 | | | 0.12 | % | | | | | | |
Dermatology Intermediate Holdings III, Inc. (Forefront Dermatology) | | (6) (9) (14) | | First Lien Debt | | S + 4.25% | | 8.54 | % | | 3/30/2029 | | 3,273 | | | 3,237 | | | 3,082 | | | 0.33 | % | | | | | | |
Eyesouth Eye Care Holdco LLC | | (6) (12) | | First Lien Debt | | S + 5.50% | | 9.92 | % | | 10/5/2029 | | 7,379 | | | 7,326 | | | 7,251 | | | 0.79 | % | | | | | | |
Eyesouth Eye Care Holdco LLC | | (12) | | First Lien Debt (Delayed Draw) | | S + 5.50% | | 9.92 | % | | 10/5/2029 | | 2,419 | | | 2,419 | | | 2,377 | | | 0.26 | % | | | | | | |
FH DMI Buyer, Inc. | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.22 | % | | 10/11/2030 | | 1,104 | | | 202 | | | 194 | | | 0.02 | % | | | | | | |
FH DMI Buyer, Inc. | | (6) | | First Lien Debt | | S + 5.00% | | 9.22 | % | | 10/11/2030 | | 1,987 | | | 1,969 | | | 1,969 | | | 0.21 | % | | | | | | |
Genesee Scientific LLC | | (6) (9) (12) | | First Lien Debt | | S + 5.75% | | 10.15 | % | | 9/30/2027 | | 5,883 | | | 5,859 | | | 5,113 | | | 0.56 | % | | | | | | |
Genesee Scientific LLC | | (9) (12) | | First Lien Debt (Delayed Draw) | | S + 5.75% | | 10.15 | % | | 9/30/2027 | | 1,540 | | | 1,540 | | | 1,339 | | | 0.15 | % | | | | | | |
GHR Healthcare, LLC | | (6) (9) (12) | | First Lien Debt | | S + 5.25% | | 9.69 | % | | 12/9/2027 | | 6,320 | | | 6,290 | | | 6,098 | | | 0.66 | % | | | | | | |
GHR Healthcare, LLC | | (9) (12) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.69 | % | | 12/9/2027 | | 1,977 | | | 1,977 | | | 1,907 | | | 0.21 | % | | | | | | |
GHR Healthcare, LLC | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.69 | % | | 12/9/2027 | | 1,946 | | | — | | | (68) | | | (0.01 | %) | | | | | | |
GHR Healthcare, LLC | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.69 | % | | 12/9/2027 | | 648 | | | — | | | (23) | | | — | % | | | | | | |
GHR Healthcare, LLC | | (6) (9) (12) | | First Lien Debt | | S + 5.25% | | 9.69 | % | | 12/9/2027 | | 4,920 | | | 4,863 | | | 4,747 | | | 0.52 | % | | | | | | |
GHR Healthcare, LLC | | (6) (9) (12) | | First Lien Debt | | S + 5.25% | | 9.69 | % | | 12/9/2027 | | 8,028 | | | 7,966 | | | 7,746 | | | 0.84 | % | | | | | | |
GHR Healthcare, LLC | | (6) (9) (12) | | First Lien Debt | | S + 5.25% | | 9.69 | % | | 12/9/2027 | | 3,733 | | | 3,703 | | | 3,602 | | | 0.39 | % | | | | | | |
Health Management Associates, Inc. | | (6) (12) | | First Lien Debt | | S + 6.25% | | 10.57 | % | | 3/30/2029 | | 8,264 | | | 8,144 | | | 8,205 | | | 0.89 | % | | | | | | |
Health Management Associates, Inc. | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 6.25% | | 10.56 | % | | 3/30/2029 | | 1,497 | | | 1,047 | | | 1,063 | | | 0.12 | % | | | | | | |
Healthspan Buyer, LLC (Thorne HealthTech) | | (6) (12) | | First Lien Debt | | S + 5.25% | | 9.55 | % | | 10/16/2030 | | 10,519 | | | 10,432 | | | 10,470 | | | 1.14 | % | | | | | | |
Heartland Veterinary Partners LLC | | (12) | | Subordinated Debt (Delayed Draw) | | N/A | | 7.50% (Cash) 7.00% (PIK) | | 12/10/2027 | | 3,698 | | | 3,698 | | | 3,694 | | | 0.40 | % | | | | | | |
Heartland Veterinary Partners LLC | | (12) | | Subordinated Debt (Delayed Draw) | | N/A | | 7.50% (Cash) 7.00% (PIK) | | 12/10/2027 | | 10,187 | | | 10,187 | | | 10,176 | | | 1.11 | % | | | | | | |
Heartland Veterinary Partners LLC | | (12) | | Subordinated Debt | | N/A | | 7.50% (Cash) 7.00% (PIK) | | 12/10/2027 | | 2,037 | | | 2,021 | | | 2,035 | | | 0.22 | % | | | | | | |
HemaSource, Inc. | | (12) | | Subordinated Debt | | N/A | | 8.50% (Cash) 5.00% (PIK) | | 2/28/2030 | | 5,292 | | | 5,174 | | | 5,277 | | | 0.57 | % | | | | | | |
See Notes to Consolidated Financial Statements
16
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
HMN Acquirer Corp. | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.05 | % | | 11/5/2031 | | $ | 2,426 | | | $ | (6) | | | $ | (23) | | | — | % | | | | | | |
HMN Acquirer Corp. | | (6) | | First Lien Debt | | S + 4.75% | | 9.05 | % | | 11/5/2031 | | 6,581 | | | 6,521 | | | 6,518 | | | 0.71 | % | | | | | | |
Impact Advisors, LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.06 | % | | 3/19/2032 | | 7,143 | | | (36) | | | (71) | | | (0.01 | %) | | | | | | |
Impact Advisors, LLC | | (6) (12) | | First Lien Debt | | S + 4.75% | | 9.06 | % | | 3/19/2032 | | 12,857 | | | 12,729 | | | 12,730 | | | 1.38 | % | | | | | | |
Infucare Rx Inc | | (6) (12) | | First Lien Debt | | S + 4.25% | | 8.65 | % | | 1/4/2028 | | 4,250 | | | 4,230 | | | 4,250 | | | 0.46 | % | | | | | | |
JKC Buyer, Inc. (J. Knipper and Company Inc) | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.32 | % | | 2/13/2032 | | 2,102 | | | (10) | | | (20) | | | — | % | | | | | | |
JKC Buyer, Inc. (J. Knipper and Company Inc) | | (6) | | First Lien Debt | | S + 5.00% | | 9.32 | % | | 2/13/2032 | | 6,073 | | | 6,017 | | | 6,015 | | | 0.65 | % | | | | | | |
Lavie Group, Inc. | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.59 | % | | 10/10/2029 | | 736 | | | (3) | | | (7) | | | — | % | | | | | | |
Lavie Group, Inc. | | (9) (12) | | First Lien Debt | | S + 5.25% | | 9.59 | % | | 10/10/2029 | | 2,762 | | | 2,734 | | | 2,734 | | | 0.30 | % | | | | | | |
MDC Intermediate Holdings II, LLC (Mosaic Dental) | | (12) | | Subordinated Debt | | N/A | | 10.00% (Cash) 2.25% (PIK) | | 2/7/2030 | | 1,799 | | | 1,769 | | | 1,715 | | | 0.19 | % | | | | | | |
MDC Intermediate Holdings II, LLC (Mosaic Dental) | | (12) | | Subordinated Debt (Delayed Draw) | | N/A | | 10.00% (Cash) 2.25% (PIK) | | 2/7/2030 | | 480 | | | 476 | | | 457 | | | 0.05 | % | | | | | | |
Midwest Eye Services, LLC | | (6) (12) | | First Lien Debt | | S + 4.50% | | 8.95 | % | | 8/20/2027 | | 8,906 | | | 8,870 | | | 8,836 | | | 0.96 | % | | | | | | |
Promptcare Infusion Buyer, Inc. | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 6.00% | | 10.42 | % | | 9/1/2027 | | 2,864 | | | 1,427 | | | 1,427 | | | 0.16 | % | | | | | | |
Promptcare Infusion Buyer, Inc. | | (6) (9) | | First Lien Debt | | S + 6.00% | | 10.42 | % | | 9/1/2027 | | 8,099 | | | 8,069 | | | 8,099 | | | 0.88 | % | | | | | | |
Promptcare Infusion Buyer, Inc. | | (6) (9) | | First Lien Debt (Delayed Draw) | | S + 6.00% | | 10.42 | % | | 9/1/2027 | | 1,262 | | | 1,260 | | | 1,262 | | | 0.14 | % | | | | | | |
QHR Health, LLC | | (6) (12) | | First Lien Debt | | S + 5.25% | | 9.93 | % | | 5/28/2027 | | 7,581 | | | 7,544 | | | 7,581 | | | 0.82 | % | | | | | | |
QHR Health, LLC | | (6) (12) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.67 | % | | 5/28/2027 | | 3,207 | | | 3,204 | | | 3,207 | | | 0.35 | % | | | | | | |
QHR Health, LLC | | (6) (12) | | First Lien Debt | | S + 5.25% | | 9.67 | % | | 5/28/2027 | | 3,207 | | | 3,176 | | | 3,207 | | | 0.35 | % | | | | | | |
Sandlot Buyer, LLC (Prime Time Healthcare) | | (6) (12) | | First Lien Debt | | S + 6.25% | | 10.63 | % | | 9/19/2028 | | 7,833 | | | 7,679 | | | 7,759 | | | 0.84 | % | | | | | | |
Sandlot Buyer, LLC (Prime Time Healthcare) | | (6) (12) | | First Lien Debt | | S + 6.25% | | 10.80 | % | | 9/19/2028 | | 9,481 | | | 9,340 | | | 9,391 | | | 1.02 | % | | | | | | |
SM Wellness Holdings, Inc. (Solis Mammography) | | (6) (12) | | First Lien Debt | | S + 4.50% | | 9.05 | % | | 4/17/2028 | | 12,989 | | | 12,934 | | | 12,891 | | | 1.40 | % | | | | | | |
Smile Brands Inc. | | (12) | | Subordinated Debt | | S + 8.50% | | 12.90 | % | | 4/12/2028 | | 11,723 | | | 11,692 | | | 9,390 | | | 1.02 | % | | | | | | |
TBRS, Inc. | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.08 | % | | 11/22/2031 | | 2,209 | | | (10) | | | (21) | | | — | % | | | | | | |
TBRS, Inc. | | (9) (11) (12) | | Revolving Loan | | S + 4.75% | | 9.08 | % | | 11/22/2030 | | 1,406 | | | 71 | | | 71 | | | 0.01 | % | | | | | | |
TBRS, Inc. | | (6) (9) (12) | | First Lien Debt | | S + 4.75% | | 9.08 | % | | 11/22/2031 | | 8,081 | | | 8,004 | | | 8,002 | | | 0.87 | % | | | | | | |
Tidi Legacy Products, Inc. | | (6) (9) (12) | | First Lien Debt | | S + 5.25% | | 9.57 | % | | 12/19/2029 | | 15,329 | | | 15,207 | | | 15,454 | | | 1.68 | % | | | | | | |
Tidi Legacy Products, Inc. | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.57 | % | | 12/19/2029 | | 4,085 | | | — | | | 33 | | | — | % | | | | | | |
VMG Holdings LLC (VMG Health) | | (12) | | First Lien Debt | | S + 4.75% | | 9.05 | % | | 4/16/2030 | | 1,139 | | | 1,128 | | | 1,128 | | | 0.12 | % | | | | | | |
VMG Holdings LLC (VMG Health) | | (6) (12) | | First Lien Debt | | S + 4.75% | | 9.05 | % | | 4/16/2030 | | 15,852 | | | 15,714 | | | 15,710 | | | 1.71 | % | | | | | | |
See Notes to Consolidated Financial Statements
17
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Wellspring Pharmaceutical Corporation | | (6) (12) | | First Lien Debt | | S + 5.00% | | 9.40 | % | | 8/22/2028 | | $ | 7,294 | | | $ | 7,253 | | | $ | 7,283 | | | 0.79 | % | | | | | | |
Wellspring Pharmaceutical Corporation | | (6) | | First Lien Debt | | S + 5.00% | | 9.40 | % | | 8/22/2028 | | 3,336 | | | 3,293 | | | 3,331 | | | 0.36 | % | | | | | | |
Wellspring Pharmaceutical Corporation | | (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.40 | % | | 8/22/2028 | | 1,551 | | | 1,544 | | | 1,549 | | | 0.17 | % | | | | | | |
Wellspring Pharmaceutical Corporation | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.40 | % | | 8/22/2028 | | 3,744 | | | 2,542 | | | 2,549 | | | 0.28 | % | | | | | | |
Wellspring Pharmaceutical Corporation | | (6) (12) | | First Lien Debt | | S + 5.00% | | 9.40 | % | | 8/22/2028 | | 1,230 | | | 1,213 | | | 1,228 | | | 0.13 | % | | | | | | |
YI, LLC (Young Innovations) | | (6) (9) (12) | | First Lien Debt | | S + 5.75% | | 10.05 | % | | 12/3/2029 | | 16,345 | | | 16,215 | | | 16,132 | | | 1.75 | % | | | | | | |
YI, LLC (Young Innovations) | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.75% | | 10.05 | % | | 12/3/2029 | | 3,448 | | | — | | | (45) | | | — | % | | | | | | |
Total Healthcare & Pharmaceuticals | | | | | | | | | | | | | | 348,939 | | | 339,777 | | | 36.93 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
High Tech Industries | | | | | | | | | | | | | | | | | | | | | | | | |
Alta Buyer, LLC (GoEngineer) | | (6) (9) (12) | | First Lien Debt | | S + 5.00% | | 9.30 | % | | 12/21/2027 | | 11,425 | | | 11,403 | | | 11,347 | | | 1.23 | % | | | | | | |
Alta Buyer, LLC (GoEngineer) | | (6) (9) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.30 | % | | 12/21/2027 | | 3,112 | | | 3,097 | | | 3,091 | | | 0.34 | % | | | | | | |
Alta Buyer, LLC (GoEngineer) | | (9) (12) | | First Lien Debt | | S + 5.00% | | 9.30 | % | | 12/21/2027 | | 5,324 | | | 5,282 | | | 5,288 | | | 0.57 | % | | | | | | |
Diligent Corporation (fka Diamond Merger Sub II, Corp.) | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.31 | % | | 8/2/2030 | | 2,553 | | | (11) | | | (13) | | | — | % | | | | | | |
Diligent Corporation (fka Diamond Merger Sub II, Corp.) | | (9) (12) | | First Lien Debt | | S + 5.00% | | 9.31 | % | | 8/2/2030 | | 2,553 | | | 2,542 | | | 2,540 | | | 0.28 | % | | | | | | |
Diligent Corporation (fka Diamond Merger Sub II, Corp.) | | (9) (12) | | First Lien Debt | | S + 5.00% | | 9.31 | % | | 8/2/2030 | | 14,894 | | | 14,830 | | | 14,819 | | | 1.62 | % | | | | | | |
Eliassen Group, LLC | | (6) (9) (12) | | First Lien Debt | | S + 5.75% | | 10.05 | % | | 4/14/2028 | | 11,917 | | | 11,849 | | | 11,875 | | | 1.29 | % | | | | | | |
Eliassen Group, LLC | | (6) (9) | | First Lien Debt (Delayed Draw) | | S + 5.75% | | 10.05 | % | | 4/14/2028 | | 858 | | | 857 | | | 855 | | | 0.09 | % | | | | | | |
Ensono, Inc. | | (6) (12) (14) | | First Lien Debt | | S + 4.00% | | 8.44 | % | | 5/26/2028 | | 14,009 | | | 13,978 | | | 13,824 | | | 1.50 | % | | | | | | |
Exterro, Inc. | | (6) (12) | | First Lien Debt | | S + 5.50% | | 9.97 | % | | 6/1/2027 | | 9,474 | | | 9,438 | | | 9,569 | | | 1.04 | % | | | | | | |
Infobase Acquisition, Inc. | | (6) | | First Lien Debt | | S + 5.50% | | 10.03 | % | | 6/14/2028 | | 4,276 | | | 4,251 | | | 4,276 | | | 0.46 | % | | | | | | |
North Haven CS Acquisition, Inc. | | (6) (12) | | First Lien Debt | | S + 5.25% | | 9.70 | % | | 1/22/2027 | | 5,699 | | | 5,699 | | | 5,699 | | | 0.62 | % | | | | | | |
North Haven CS Acquisition, Inc. | | (6) (12) | | First Lien Debt | | S + 5.25% | | 9.70 | % | | 1/22/2027 | | 22,131 | | | 21,992 | | | 22,131 | | | 2.42 | % | | | | | | |
Prosci, Inc. | | (6) | | First Lien Debt | | S + 4.50% | | 8.92 | % | | 10/21/2026 | | 4,733 | | | 4,717 | | | 4,733 | | | 0.51 | % | | | | | | |
Quartz Holding Company (Quickbase) | | (6) (12) | | First Lien Debt | | S + 3.50% | | 7.82 | % | | 10/2/2028 | | 6,815 | | | 6,799 | | | 6,800 | | | 0.74 | % | | | | | | |
Revalize Inc. (f/k/a AQ Holdco Inc.) | | (9) (12) | | First Lien Debt (Delayed Draw) | | S + 5.75% | | 10.19 | % | | 4/15/2027 | | 742 | | | 741 | | | 709 | | | 0.08 | % | | | | | | |
Revalize Inc. (f/k/a AQ Holdco Inc.) | | (6) (9) (12) | | First Lien Debt (Delayed Draw) | | S + 5.75% | | 10.19 | % | | 4/15/2027 | | 1,076 | | | 1,072 | | | 1,028 | | | 0.11 | % | | | | | | |
Revalize Inc. (f/k/a AQ Holdco Inc.) | | (9) (12) | | First Lien Debt (Delayed Draw) | | S + 5.75% | | 10.19 | % | | 4/15/2027 | | 239 | | | 238 | | | 228 | | | 0.02 | % | | | | | | |
See Notes to Consolidated Financial Statements
18
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Revalize Inc. (f/k/a AQ Holdco Inc.) | | (6) (9) | | First Lien Debt (Delayed Draw) | | S + 5.75% | | 10.19 | % | | 4/15/2027 | | $ | 3,447 | | | $ | 3,443 | | | $ | 3,295 | | | 0.36 | % | | | | | | |
Ridge Trail US Bidco, Inc. (Options IT) | | (9) (12) | | First Lien Debt | | S + 4.50% | | 8.80 | % | | 9/30/2031 | | 683 | | | 677 | | | 677 | | | 0.07 | % | | | | | | |
Ridge Trail US Bidco, Inc. (Options IT) | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.50% | | 8.80 | % | | 9/30/2031 | | 236 | | | (1) | | | (2) | | | — | % | | | | | | |
Ridge Trail US Bidco, Inc. (Options IT) | | (9) (11) (12) | | Revolving Loan | | S + 4.50% | | 8.80 | % | | 3/31/2031 | | 79 | | | 21 | | | 21 | | | — | % | | | | | | |
Smart Wave Technologies, Inc. | | (6) (12) | | First Lien Debt | | S + 6.00% | | 10.44 | % | | 11/5/2026 | | 8,701 | | | 8,660 | | | 7,651 | | | 0.83 | % | | | | | | |
Solve Industrial Motion Group LLC | | (12) | | Subordinated Debt | | N/A | | 10.00% (Cash) 2.00%(PIK) | | 6/30/2028 | | 1,897 | | | 1,878 | | | 1,801 | | | 0.20 | % | | | | | | |
Solve Industrial Motion Group LLC | | (12) | | Subordinated Debt | | N/A | | 10.00% (Cash) 2.50% (PIK) | | 6/30/2028 | | 816 | | | 806 | | | 786 | | | 0.09 | % | | | | | | |
Solve Industrial Motion Group LLC | | (12) | | Subordinated Debt (Delayed Draw) | | N/A | | 10.00% (Cash) 2.00% (PIK) | | 6/30/2028 | | 2,173 | | | 2,173 | | | 2,063 | | | 0.22 | % | | | | | | |
Venture Buyer, LLC (Velosio) | | (6) (9) (12) | | First Lien Debt | | S + 5.25% | | 9.54 | % | | 3/1/2030 | | 6,185 | | | 6,135 | | | 6,191 | | | 0.67 | % | | | | | | |
Venture Buyer, LLC (Velosio) | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.57 | % | | 3/1/2030 | | 1,284 | | | — | | | 1 | | | — | % | | | | | | |
Total High Tech Industries | | | | | | | | | | | | | | 142,566 | | | 141,283 | | | 15.36 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Hotel, Game & Leisure | | | | | | | | | | | | | | | | | | | | | | | | |
Davidson Hotel Company LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.32 | % | | 10/31/2031 | | 1,052 | | | (2) | | | (9) | | | — | % | | | | | | |
Davidson Hotel Company LLC | | (6) | | First Lien Debt | | S + 5.00% | | 9.32 | % | | 10/31/2031 | | 3,156 | | | 3,127 | | | 3,129 | | | 0.34 | % | | | | | | |
Total Hotel, Game & Leisure | | | | | | | | | | | | | | 3,125 | | | 3,120 | | | 0.34 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Media: Advertising, Printing & Publishing | | | | | | | | | | | | | | | | | | | | | | | | |
Calienger Acquisition, L.L.C. (Wpromote, LLC) | | (6) (12) | | First Lien Debt | | S + 5.75% | | 10.17 | % | | 10/23/2028 | | 4,324 | | | 4,267 | | | 4,296 | | | 0.47 | % | | | | | | |
Tinuiti Inc. | | (6) (9) (12) | | First Lien Debt | | S + 5.25% | | 9.65 | % | | 12/10/2026 | | 2,910 | | | 2,899 | | | 2,869 | | | 0.31 | % | | | | | | |
Tinuiti Inc. | | (6) (9) (12) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.65 | % | | 12/10/2026 | | 1,902 | | | 1,902 | | | 1,875 | | | 0.20 | % | | | | | | |
Tinuiti Inc. | | (9) (12) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.65 | % | | 12/10/2026 | | 9,738 | | | 9,738 | | | 9,599 | | | 1.05 | % | | | | | | |
Total Media: Advertising, Printing & Publishing | | | | | | | | | | | | | | 18,806 | | | 18,639 | | | 2.03 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Media: Diversified & Production | | | | | | | | | | | | | | | | | | | | | | | | |
BroadcastMed Holdco, LLC | | (12) | | Subordinated Debt | | N/A | | 10.00% (Cash) 3.75% (PIK) | | 11/12/2027 | | 3,753 | | | 3,710 | | | 3,590 | | | 0.39 | % | | | | | | |
Corporate Visions, Inc. (CVI Parent, Inc.) | | (6) (12) | | First Lien Debt | | S + 1.00% | | 5.40% (Cash) 4.00% (PIK) | | 8/12/2027 | | 2,609 | | | 2,590 | | | 2,014 | | | 0.22 | % | | | | | | |
See Notes to Consolidated Financial Statements
19
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Corporate Visions, Inc. (CVI Parent, Inc.) | | (6) (12) | | First Lien Debt | | S + 1.00% | | 5.40% (Cash) 4.00% (PIK) | | 8/12/2027 | | $ | 2,968 | | | $ | 2,956 | | | $ | 2,291 | | | 0.25 | % | | | | | | |
MSM Acquisitions, Inc. (Spectrio) | | (9) (12) | | First Lien Debt | | S + 6.00% | | 7.81% (Cash) 2.50% (PIK) | | 12/9/2026 | | 8,230 | | | 8,213 | | | 7,458 | | | 0.81 | % | | | | | | |
MSM Acquisitions, Inc. (Spectrio) | | (9) (12) | | First Lien Debt (Delayed Draw) | | S + 6.00% | | 7.81% (Cash) 2.50% (PIK) | | 12/9/2026 | | 2,929 | | | 2,918 | | | 2,654 | | | 0.29 | % | | | | | | |
MSM Acquisitions, Inc. (Spectrio) | | (9) (12) | | First Lien Debt (Delayed Draw) | | S + 6.00% | | 7.81% (Cash) 2.50% (PIK) | | 12/9/2026 | | 447 | | | 446 | | | 405 | | | 0.04 | % | | | | | | |
Total Media: Diversified & Production | | | | | | | | | | | | | | 20,833 | | | 18,412 | | | 2.00 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Services: Business | | | | | | | | | | | | | | | | | | | | | | | | |
ALKU Intermediate Holdings, LLC | | (12) | | First Lien Debt | | S + 6.25% | | 10.47 | % | | 5/23/2029 | | 4,462 | | | 4,394 | | | 4,462 | | | 0.48 | % | | | | | | |
All4 Buyer, LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.50% | | 8.89 | % | | 1/23/2032 | | 2,385 | | | (12) | | | (22) | | | — | % | | | | | | |
All4 Buyer, LLC | | (6) | | First Lien Debt | | S + 4.50% | | 8.79 | % | | 1/23/2032 | | 2,862 | | | 2,834 | | | 2,835 | | | 0.31 | % | | | | | | |
Archer Acquisition, LLC (ARMstrong) | | (6) (12) | | First Lien Debt | | S + 5.00% | | 9.40 | % | | 10/8/2029 | | 11,304 | | | 11,167 | | | 11,200 | | | 1.21 | % | | | | | | |
Archer Acquisition, LLC (ARMstrong) | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.41 | % | | 10/8/2029 | | 1,096 | | | 297 | | | 293 | | | 0.03 | % | | | | | | |
Bounteous, Inc. | | (6) (12) | | First Lien Debt | | S + 4.75% | | 9.17 | % | | 8/2/2027 | | 5,279 | | | 5,257 | | | 5,269 | | | 0.57 | % | | | | | | |
Bounteous, Inc. | | (12) | | First Lien Debt | | S + 4.75% | | 9.17 | % | | 8/2/2027 | | 2,161 | | | 2,151 | | | 2,157 | | | 0.23 | % | | | | | | |
Bounteous, Inc. | | (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.17 | % | | 8/2/2027 | | 2,732 | | | 2,721 | | | 2,727 | | | 0.30 | % | | | | | | |
Bounteous, Inc. | | (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.17 | % | | 8/2/2027 | | 3,532 | | | 3,532 | | | 3,525 | | | 0.38 | % | | | | | | |
Bullhorn, Inc. | | (6) (9) (12) | | First Lien Debt | | S + 5.00% | | 9.32 | % | | 10/1/2029 | | 13,671 | | | 13,618 | | | 13,671 | | | 1.49 | % | | | | | | |
Businessolver.com, Inc. | | (6) (9) | | First Lien Debt | | S + 5.50% | | 9.90 | % | | 12/1/2027 | | 7,642 | | | 7,606 | | | 7,642 | | | 0.83 | % | | | | | | |
Businessolver.com, Inc. | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.50% | | 9.90 | % | | 12/1/2027 | | 1,146 | | | 271 | | | 273 | | | 0.03 | % | | | | | | |
Caldwell & Gregory LLC | | (12) | | Subordinated Debt | | S + 9.25% | | 13.55% (PIK) | | 3/31/2031 | | 1,071 | | | 1,052 | | | 1,082 | | | 0.12 | % | | | | | | |
CDL Marketing Group, LLC (Career Now) | | (12) | | Subordinated Debt | | N/A | | 13.00% (PIK) | | 3/30/2027 | | 3,863 | | | 3,837 | | | 2,518 | | | 0.27 | % | | | | | | |
Cornerstone Advisors of Arizona, LLC | | (6) | | First Lien Debt | | S + 5.50% | | 9.82 | % | | 9/24/2026 | | 304 | | | 303 | | | 304 | | | 0.03 | % | | | | | | |
Cornerstone Advisors of Arizona, LLC | | (6) | | First Lien Debt | | S + 5.50% | | 9.82 | % | | 9/24/2026 | | 2,265 | | | 2,258 | | | 2,265 | | | 0.25 | % | | | | | | |
Cornerstone Advisors of Arizona, LLC | | (6) | | First Lien Debt (Delayed Draw) | | S + 5.50% | | 9.82 | % | | 9/24/2026 | | 208 | | | 207 | | | 208 | | | 0.02 | % | | | | | | |
Cornerstone Advisors of Arizona, LLC | | (6) | | First Lien Debt | | S + 5.50% | | 9.82 | % | | 9/24/2026 | | 3,414 | | | 3,395 | | | 3,414 | | | 0.37 | % | | | | | | |
DH United Holdings, LLC (D&H United Fueling Solutions) | | (6) (12) | | First Lien Debt | | S + 5.00% | | 9.45 | % | | 9/15/2028 | | 7,396 | | | 7,304 | | | 7,265 | | | 0.79 | % | | | | | | |
DH United Holdings, LLC (D&H United Fueling Solutions) | | (6) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.47 | % | | 9/15/2028 | | 2,354 | | | 2,341 | | | 2,312 | | | 0.25 | % | | | | | | |
See Notes to Consolidated Financial Statements
20
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
DH United Holdings, LLC (D&H United Fueling Solutions) | | (6) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.45 | % | | 9/15/2028 | | $ | 1,551 | | | $ | 1,547 | | | $ | 1,524 | | | 0.17 | % | | | | | | |
DH United Holdings, LLC (D&H United Fueling Solutions) | | (6) (12) | | First Lien Debt | | S + 5.00% | | 9.45 | % | | 9/15/2028 | | 3,422 | | | 3,373 | | | 3,361 | | | 0.37 | % | | | | | | |
DH United Holdings, LLC (D&H United Fueling Solutions) | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.58 | % | | 9/15/2028 | | 5,129 | | | 4,309 | | | 4,238 | | | 0.46 | % | | | | | | |
Element 78 Partners, LLC (E78) | | (6) (12) | | First Lien Debt | | S + 5.50% | | 9.92 | % | | 12/1/2027 | | 5,529 | | | 5,501 | | | 5,529 | | | 0.60 | % | | | | | | |
Element 78 Partners, LLC (E78) | | (12) | | First Lien Debt | | S + 5.50% | | 9.92 | % | | 12/1/2027 | | 1,420 | | | 1,412 | | | 1,420 | | | 0.15 | % | | | | | | |
Element 78 Partners, LLC (E78) | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.50% | | 9.92 | % | | 12/1/2027 | | 15,233 | | | — | | | — | | | — | % | | | | | | |
Element 78 Partners, LLC (E78) | | (6) (12) | | First Lien Debt (Delayed Draw) | | S + 5.50% | | 9.92 | % | | 12/1/2027 | | 4,157 | | | 4,137 | | | 4,157 | | | 0.45 | % | | | | | | |
Element 78 Partners, LLC (E78) | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.50% | | 9.92 | % | | 12/1/2027 | | 3,516 | | | 3,110 | | | 3,110 | | | 0.34 | % | | | | | | |
Empower Brands Franchising, LLC (f/k/a Lynx Franchising LLC) | | (6) (9) (12) | | First Lien Debt | | S + 6.25% | | 10.70 | % | | 12/23/2026 | | 9,675 | | | 9,620 | | | 9,675 | | | 1.05 | % | | | | | | |
Empower Brands Franchising, LLC (f/k/a Lynx Franchising LLC) | | (9) (12) | | First Lien Debt | | S + 6.75% | | 11.20 | % | | 12/23/2026 | | 6,706 | | | 6,611 | | | 6,706 | | | 0.73 | % | | | | | | |
Esquire Deposition Solutions, LLC | | (12) | | Subordinated Debt | | N/A | | 14.00% (PIK) | | 6/30/2029 | | 1,862 | | | 1,825 | | | 1,844 | | | 0.20 | % | | | | | | |
Gabriel Partners, LLC | | (12) | | First Lien Debt | | S + 6.25% | | 10.71 | % | | 9/21/2026 | | 662 | | | 659 | | | 639 | | | 0.07 | % | | | | | | |
Gabriel Partners, LLC | | (6) (9) (12) | | First Lien Debt | | S + 6.25% | | 10.71 | % | | 9/21/2026 | | 9,072 | | | 9,051 | | | 8,767 | | | 0.95 | % | | | | | | |
Gabriel Partners, LLC | | (6) (9) (12) | | First Lien Debt (Delayed Draw) | | S + 6.25% | | 10.71 | % | | 9/21/2026 | | 1,511 | | | 1,511 | | | 1,461 | | | 0.16 | % | | | | | | |
Gabriel Partners, LLC | | (6) (9) (12) | | First Lien Debt | | S + 6.25% | | 10.71 | % | | 9/21/2026 | | 3,745 | | | 3,734 | | | 3,619 | | | 0.39 | % | | | | | | |
Integrated Power Services Holdings, Inc. | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.50% | | 8.94 | % | | 11/22/2028 | | 3,165 | | | (7) | | | — | | | — | % | | | | | | |
Integrated Power Services Holdings, Inc. | | (12) | | First Lien Debt | | S + 4.50% | | 8.94 | % | | 11/22/2028 | | 3,973 | | | 3,971 | | | 3,973 | | | 0.43 | % | | | | | | |
KENG Acquisition, Inc. (Enagage PEO) | | (6) (9) (12) | | First Lien Debt | | S + 5.00% | | 9.32 | % | | 8/1/2029 | | 9,546 | | | 9,431 | | | 9,462 | | | 1.03 | % | | | | | | |
KENG Acquisition, Inc. (Enagage PEO) | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.32 | % | | 8/1/2029 | | 9,270 | | | 5,755 | | | 5,688 | | | 0.62 | % | | | | | | |
KENG Acquisition, Inc. (Enagage PEO) | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.32 | % | | 8/1/2029 | | 1,074 | | | (2) | | | (9) | | | — | % | | | | | | |
KRIV Acquisition, Inc. (Riveron) | | (6) (12) | | First Lien Debt | | S + 5.75% | | 10.05 | % | | 7/6/2029 | | 10,629 | | | 10,398 | | | 10,578 | | | 1.15 | % | | | | | | |
KRIV Acquisition, Inc. (Riveron) | | (12) | | First Lien Debt (Delayed Draw) | | S + 5.75% | | 10.05 | % | | 7/6/2029 | | 1,594 | | | 1,580 | | | 1,587 | | | 0.17 | % | | | | | | |
LRN Corporation (Lion Merger Sub, Inc.) | | (9) (12) | | First Lien Debt | | S + 6.50% | | 10.90 | % | | 12/17/2025 | | 7,227 | | | 7,216 | | | 7,160 | | | 0.78 | % | | | | | | |
LRN Corporation (Lion Merger Sub, Inc.) | | (9) (12) | | First Lien Debt | | S + 6.50% | | 10.90 | % | | 12/17/2025 | | 7,204 | | | 7,181 | | | 7,137 | | | 0.78 | % | | | | | | |
OCM System One Buyer CTB, LLC (System One) | | (6) | | First Lien Debt | | S + 3.75% | | 8.05 | % | | 3/2/2028 | | 3,196 | | | 3,196 | | | 3,189 | | | 0.35 | % | | | | | | |
Olympus US Bidco LLC (Phaidon International) | | (6) (10) (12) | | First Lien Debt | | S + 5.50% | | 9.92 | % | | 8/22/2029 | | 13,260 | | | 13,174 | | | 12,993 | | | 1.41 | % | | | | | | |
Output Services Group, Inc. | | (10) (12) | | First Lien Debt | | S + 8.00% | | 12.86 | % | | 5/30/2028 | | 155 | | | 155 | | | 155 | | | 0.02 | % | | | | | | |
See Notes to Consolidated Financial Statements
21
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Output Services Group, Inc. | | (12) | | First Lien Debt | | S + 6.25% | | 11.11 | % | | 11/30/2028 | | $ | 837 | | | $ | 837 | | | $ | 837 | | | 0.09 | % | | | | | | |
PLZ Corp (PLZ Aeroscience) | | (12) | | Subordinated Debt | | S + 7.50% | | 11.94 | % | | 7/7/2028 | | 13,500 | | | 13,272 | | | 12,240 | | | 1.33 | % | | | | | | |
Redwood Services Group, LLC (Evergreen Services Group) | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.55 | % | | 6/15/2029 | | 2,958 | | | (14) | | | (26) | | | — | % | | | | | | |
Redwood Services Group, LLC (Evergreen Services Group) | | (6) (9) (12) | | First Lien Debt | | S + 5.25% | | 9.55 | % | | 6/15/2029 | | 14,135 | | | 13,953 | | | 14,009 | | | 1.52 | % | | | | | | |
Redwood Services Group, LLC (Evergreen Services Group) | | (9) (12) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.55 | % | | 6/15/2029 | | 2,827 | | | 2,808 | | | 2,802 | | | 0.30 | % | | | | | | |
Safety Infrastructure Services Intermediate LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.04 | % | | 7/21/2028 | | 3,969 | | | 705 | | | 599 | | | 0.07 | % | | | | | | |
Safety Infrastructure Services Intermediate LLC | | (6) (12) | | First Lien Debt | | S + 4.75% | | 9.05 | % | | 7/21/2028 | | 7,085 | | | 7,025 | | | 6,879 | | | 0.75 | % | | | | | | |
Sagebrush Buyer, LLC (Province) | | (6) (12) | | First Lien Debt | | S + 5.00% | | 9.32 | % | | 7/1/2030 | | 4,793 | | | 4,750 | | | 4,749 | | | 0.52 | % | | | | | | |
Scaled Agile, Inc. | | (6) (9) (12) | | First Lien Debt | | S + 2.35% | | 6.65% (Cash) 3.75% (PIK) | | 12/15/2028 | | 7,908 | | | 7,863 | | | 6,843 | | | 0.74 | % | | | | | | |
Scaled Agile, Inc. | | (9) (12) | | First Lien Debt (Delayed Draw) | | S + 2.35% | | 6.65% (Cash) 3.75% (PIK) | | 12/15/2028 | | 385 | | | 385 | | | 334 | | | 0.04 | % | | | | | | |
Secretariat Advisors LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.00% | | 8.31 | % | | 2/24/2032 | | 910 | | | — | | | (4) | | | — | % | | | | | | |
Secretariat Advisors LLC | | (6) (12) | | First Lien Debt | | S + 4.00% | | 8.31 | % | | 2/24/2032 | | 7,549 | | | 7,512 | | | 7,514 | | | 0.82 | % | | | | | | |
Tau Buyer, LLC | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.05 | % | | 2/2/2032 | | 3,427 | | | 120 | | | 105 | | | 0.01 | % | | | | | | |
Tau Buyer, LLC | | (9) (11) (12) | | Revolving Loan | | S + 4.75% | | 9.05 | % | | 2/2/2032 | | 1,720 | | | (17) | | | (16) | | | — | % | | | | | | |
Tau Buyer, LLC | | (6) (9) (12) | | First Lien Debt | | S + 4.75% | | 9.05 | % | | 2/2/2032 | | 9,853 | | | 9,759 | | | 9,760 | | | 1.06 | % | | | | | | |
Transit Buyer, LLC (Propark Mobility) | | (6) | | First Lien Debt | | S + 5.00% | | 9.32 | % | | 1/31/2029 | | 6,738 | | | 6,648 | | | 6,760 | | | 0.73 | % | | | | | | |
Transit Buyer, LLC (Propark Mobility) | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.32 | % | | 1/31/2029 | | 3,101 | | | 2,638 | | | 2,689 | | | 0.29 | % | | | | | | |
Transit Buyer, LLC (Propark Mobility) | | (6) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.32 | % | | 1/31/2029 | | 10,147 | | | 10,129 | | | 10,181 | | | 1.11 | % | | | | | | |
Trilon Group, LLC | | (6) (12) | | First Lien Debt | | S + 5.50% | | 9.80 | % | | 5/25/2029 | | 27,686 | | | 27,541 | | | 27,882 | | | 3.03 | % | | | | | | |
Trilon Group, LLC | | (12) | | First Lien Debt (Delayed Draw) | | S + 5.50% | | 9.81 | % | | 5/25/2029 | | 1,870 | | | 1,862 | | | 1,883 | | | 0.20 | % | | | | | | |
TSS Buyer, LLC (Technical Safety Services) | | (6) | | First Lien Debt | | S + 5.50% | | 9.94 | % | | 6/22/2029 | | 6,686 | | | 6,642 | | | 6,686 | | | 0.73 | % | | | | | | |
TSS Buyer, LLC (Technical Safety Services) | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.50% | | 9.94 | % | | 6/22/2029 | | 6,347 | | | 5,090 | | | 5,147 | | | 0.56 | % | | | | | | |
TSS Buyer, LLC (Technical Safety Services) | | (6) (12) | | First Lien Debt | | S + 5.50% | | 9.94 | % | | 6/22/2029 | | 1,866 | | | 1,845 | | | 1,866 | | | 0.20 | % | | | | | | |
Victors CCC Buyer LLC (CrossCountry Consulting) | | (6) (9) | | First Lien Debt | | S + 4.75% | | 9.07 | % | | 6/1/2029 | | 8,071 | | | 7,963 | | | 8,151 | | | 0.89 | % | | | | | | |
See Notes to Consolidated Financial Statements
22
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Victors CCC Buyer LLC (CrossCountry Consulting) | | (9) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.07 | % | | 6/1/2029 | | $ | 828 | | | $ | 823 | | | $ | 836 | | | 0.09 | % | | | | | | |
VRC Companies, LLC (Vital Records Control) | | (6) (9) | | First Lien Debt | | S + 5.50% | | 10.05 | % | | 6/29/2027 | | 4,524 | | | 4,500 | | | 4,507 | | | 0.49 | % | | | | | | |
VRC Companies, LLC (Vital Records Control) | | (6) (9) | | First Lien Debt | | S + 5.75% | | 10.07 | % | | 6/29/2027 | | 330 | | | 327 | | | 330 | | | 0.04 | % | | | | | | |
Total Services: Business | | | | | | | | | | | | | | 337,947 | | | 334,906 | | | 36.40 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Services: Consumer | | | | | | | | | | | | | | | | | | | | | | | | |
360 Holdco, Inc. (360 Training) | | (6) | | First Lien Debt | | S + 5.00% | | 9.32 | % | | 8/2/2028 | | 3,429 | | | 3,402 | | | 3,429 | | | 0.37 | % | | | | | | |
360 Holdco, Inc. (360 Training) | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.32 | % | | 8/2/2028 | | 3,093 | | | — | | | — | | | — | % | | | | | | |
ADPD Holdings LLC (NearU) | | (9) (12) | | First Lien Debt | | S + 6.00% | | 10.47 | % | | 8/16/2028 | | 9,739 | | | 9,706 | | | 9,304 | | | 1.01 | % | | | | | | |
ADPD Holdings LLC (NearU) | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 6.00% | | 10.70 | % | | 8/16/2028 | | 253 | | | — | | | (11) | | | — | % | | | | | | |
ADPD Holdings LLC (NearU) | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 6.00% | | 10.70 | % | | 8/16/2028 | | 1,427 | | | — | | | (64) | | | (0.01 | %) | | | | | | |
AMS Parent, LLC (All My Sons) | | (6) | | First Lien Debt | | S + 5.00% | | 9.44 | % | | 10/25/2028 | | 5,190 | | | 5,161 | | | 5,166 | | | 0.56 | % | | | | | | |
Apex Service Partners, LLC | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.31 | % | | 10/24/2030 | | 154 | | | 98 | | | 97 | | | 0.01 | % | | | | | | |
Apex Service Partners, LLC | | (9) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.31 | % | | 10/24/2030 | | 155 | | | 154 | | | 154 | | | 0.02 | % | | | | | | |
Apex Service Partners, LLC | | (9) (11) (12) | | Revolving Loan | | S + 5.00% | | 9.31 | % | | 10/24/2029 | | 55 | | | 46 | | | 46 | | | — | % | | | | | | |
Apex Service Partners, LLC | | (9) (12) | | First Lien Debt | | S + 5.00% | | 9.31 | % | | 10/24/2030 | | 632 | | | 626 | | | 628 | | | 0.07 | % | | | | | | |
Athlete Buyer, LLC (Allstar Holdings) | | (11) (12) | | Subordinated Debt (Delayed Draw) | | N/A | | 14.00% (PIK) | | 1/7/2032 | | 2,510 | | | (30) | | | (84) | | | (0.01 | %) | | | | | | |
Entomo Brands Acquisitions, Inc. (Palmetto Exterminators) | | (12) | | Subordinated Debt | | N/A | | 9.00% (Cash) 4.00% (PIK) | | 1/28/2030 | | 881 | | | 863 | | | 840 | | | 0.09 | % | | | | | | |
Entomo Brands Acquisitions, Inc. (Palmetto Exterminators) | | (12) | | Subordinated Debt (Delayed Draw) | | N/A | | 9.00% (Cash) 4.00% (PIK) | | 1/28/2030 | | 673 | | | 666 | | | 641 | | | 0.07 | % | | | | | | |
Excel Fitness Holdings, Inc. | | (6) (12) | | First Lien Debt | | S + 5.25% | | 9.55 | % | | 4/27/2029 | | 9,825 | | | 9,748 | | | 9,825 | | | 1.07 | % | | | | | | |
Excel Fitness Holdings, Inc. | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.50% | | 9.80 | % | | 4/27/2029 | | 2,370 | | | 459 | | | 473 | | | 0.05 | % | | | | | | |
Legacy Parent Holdings, LLC (Legacy Service Partners) | | (6) (12) | | First Lien Debt | | S + 5.25% | | 9.70 | % | | 1/9/2029 | | 10,033 | | | 9,894 | | | 9,991 | | | 1.08 | % | | | | | | |
Legacy Parent Holdings, LLC (Legacy Service Partners) | | (6) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.70 | % | | 1/9/2029 | | 4,676 | | | 4,663 | | | 4,657 | | | 0.51 | % | | | | | | |
Legacy Service Partners, LLC | | (12) | | First Lien Debt | | S + 5.25% | | 9.70 | % | | 1/9/2029 | | 2,926 | | | 2,900 | | | 2,914 | | | 0.32 | % | | | | | | |
Liberty Buyer, Inc. (Liberty Group) | | (6) (9) (12) | | First Lien Debt | | S + 5.75% | | 10.11 | % | | 6/15/2028 | | 3,879 | | | 3,858 | | | 3,759 | | | 0.41 | % | | | | | | |
Liberty Buyer, Inc. (Liberty Group) | | (9) (12) | | First Lien Debt (Delayed Draw) | | S + 5.75% | | 10.09 | % | | 6/15/2028 | | 292 | | | 292 | | | 283 | | | 0.03 | % | | | | | | |
National Renovations LLC (Repipe Specialists) | | (12) | | Subordinated Debt | | N/A | | 10.00% (Cash) 2.00% (PIK) | | 3/18/2029 | | 723 | | | 714 | | | 615 | | | 0.07 | % | | | | | | |
National Renovations LLC (Repipe Specialists) | | (12) | | Subordinated Debt | | N/A | | 1.00% (Cash) 10.00% (PIK) | | 3/18/2029 | | 2,670 | | | 2,638 | | | 2,271 | | | 0.25 | % | | | | | | |
See Notes to Consolidated Financial Statements
23
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
National Renovations LLC (Repipe Specialists) | | (12) | | Subordinated Debt (Delayed Draw) | | N/A | | 1.00% (Cash) 10.00% (PIK) | | 3/18/2029 | | $ | 231 | | | $ | 231 | | | $ | 196 | | | 0.02 | % | | | | | | |
NJEye LLC | | (6) | | First Lien Debt | | S + 4.75% | | 9.20 | % | | 6/14/2025 | | 4,678 | | | 4,677 | | | 4,678 | | | 0.51 | % | | | | | | |
NJEye LLC | | (6) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.26 | % | | 6/14/2025 | | 613 | | | 613 | | | 613 | | | 0.07 | % | | | | | | |
NJEye LLC | | (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.23 | % | | 6/14/2025 | | 785 | | | 785 | | | 785 | | | 0.09 | % | | | | | | |
NJEye LLC | | (6) | | First Lien Debt | | S + 4.75% | | 9.22 | % | | 6/14/2025 | | 780 | | | 780 | | | 780 | | | 0.08 | % | | | | | | |
North Haven Fairway Buyer, LLC (Fairway Lawns) | | (11) (12) | | Subordinated Debt (Delayed Draw) | | N/A | | 8.00% (Cash) 3.50% (PIK) | | 5/17/2029 | | 5,000 | | | — | | | (64) | | | (0.01 | %) | | | | | | |
North Haven Fairway Buyer, LLC (Fairway Lawns) | | (12) | | Subordinated Debt (Delayed Draw) | | N/A | | 8.00% (Cash) 3.50% (PIK) | | 5/17/2029 | | 4,380 | | | 4,380 | | | 4,324 | | | 0.47 | % | | | | | | |
North Haven Fairway Buyer, LLC (Fairway Lawns) | | (11) (12) | | Subordinated Debt (Delayed Draw) | | N/A | | 8.00% (Cash) 3.50% (PIK) | | 5/17/2029 | | 6,324 | | | 4,684 | | | 4,603 | | | 0.50 | % | | | | | | |
North Haven Spartan US Holdco LLC | | (6) | | First Lien Debt | | S + 5.75% | | 10.04 | % | | 6/8/2026 | | 2,470 | | | 2,470 | | | 2,470 | | | 0.27 | % | | | | | | |
North Haven Spartan US Holdco LLC | | (6) | | First Lien Debt (Delayed Draw) | | S + 5.75% | | 10.05 | % | | 6/8/2026 | | 214 | | | 214 | | | 214 | | | 0.02 | % | | | | | | |
North Haven Spartan US Holdco LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.75% | | 10.04 | % | | 6/8/2026 | | 3,260 | | | 808 | | | 815 | | | 0.09 | % | | | | | | |
One World Fitness PFF, LLC | | (6) | | First Lien Debt | | S + 5.25% | | 9.65% (Cash) 1.00% (PIK) | | 11/26/2025 | | 3,883 | | | 3,884 | | | 3,798 | | | 0.41 | % | | | | | | |
Perennial Services Group, LLC | | (6) | | First Lien Debt | | S + 5.50% | | 9.91 | % | | 9/7/2029 | | 6,648 | | | 6,575 | | | 6,715 | | | 0.73 | % | | | | | | |
Perennial Services Group, LLC | | (6) (12) | | First Lien Debt (Delayed Draw) | | S + 5.50% | | 9.91 | % | | 9/7/2029 | | 5,950 | | | 5,945 | | | 6,009 | | | 0.65 | % | | | | | | |
Wrench Group LLC | | (6) (9) | | First Lien Debt | | S + 4.00% | | 8.56 | % | | 10/30/2028 | | 9,950 | | | 9,940 | | | 9,713 | | | 1.06 | % | | | | | | |
Total Services: Consumer | | | | | | | | | | | | | | 101,844 | | | 100,583 | | | 10.93 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Sovereign & Public Finance | | | | | | | | | | | | | | | | | | | | | | | | |
Renaissance Buyer, LLC (LMI Consulting, LLC) | | (6) (12) | | First Lien Debt | | S + 5.50% | | 9.79 | % | | 7/18/2028 | | 12,102 | | | 12,010 | | | 12,204 | | | 1.33 | % | | | | | | |
Total Sovereign & Public Finance | | | | | | | | | | | | | | 12,010 | | | 12,204 | | | 1.33 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Telecommunications | | | | | | | | | | | | | | | | | | | | | | | | |
BCM One, Inc. | | (6) | | First Lien Debt | | S + 4.50% | | 8.87 | % | | 11/17/2027 | | 5,697 | | | 5,697 | | | 5,697 | | | 0.62 | % | | | | | | |
BCM One, Inc. | | (6) | | First Lien Debt (Delayed Draw) | | S + 4.50% | | 8.84 | % | | 11/17/2027 | | 1,803 | | | 1,803 | | | 1,803 | | | 0.20 | % | | | | | | |
MBS Holdings, Inc. | | (6) (9) | | First Lien Debt | | S + 6.25% | | 10.60 | % | | 4/16/2027 | | 1,805 | | | 1,786 | | | 1,823 | | | 0.20 | % | | | | | | |
MBS Holdings, Inc. | | (6) (9) (12) | | First Lien Debt | | S + 5.75% | | 10.10 | % | | 4/16/2027 | | 9,925 | | | 9,892 | | | 9,925 | | | 1.08 | % | | | | | | |
MBS Holdings, Inc. | | (6) (9) | | First Lien Debt | | S + 6.50% | | 10.85 | % | | 4/16/2027 | | 1,298 | | | 1,283 | | | 1,311 | | | 0.14 | % | | | | | | |
Mobile Communications America, Inc. | | (6) (12) | | First Lien Debt | | S + 5.25% | | 9.55 | % | | 10/16/2029 | | 18,274 | | | 18,077 | | | 18,364 | | | 2.00 | % | | | | | | |
See Notes to Consolidated Financial Statements
24
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Mobile Communications America, Inc. | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.25% | | 9.55 | % | | 10/16/2029 | | $ | 5,960 | | | $ | 1,676 | | | $ | 1,739 | | | 0.19 | % | | | | | | |
Sapphire Telecom, Inc. | | (6) (12) | | First Lien Debt | | S + 5.00% | | 9.30 | % | | 6/27/2029 | | 18,995 | | | 18,834 | | | 19,143 | | | 2.07 | % | | | | | | |
Tyto Athene, LLC | | (6) (12) | | First Lien Debt | | S + 4.75% | | 9.21 | % | | 4/3/2028 | | 7,157 | | | 7,119 | | | 6,978 | | | 0.76 | % | | | | | | |
Total Telecommunications | | | | | | | | | | | | | | 66,167 | | | 66,783 | | | 7.26 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Transportation: Cargo | | | | | | | | | | | | | | | | | | | | | | | | |
A&R Logistics Holdings, Inc. (Quantix SCS, LLC) | | (9) (12) | | First Lien Debt | | S + 6.75% | | 11.21 | % | | 8/3/2026 | | 260 | | | 260 | | | 240 | | | 0.03 | % | | | | | | |
A&R Logistics Holdings, Inc. (Quantix SCS, LLC) | | (6) (9) | | First Lien Debt | | S + 6.75% | | 11.21 | % | | 8/3/2026 | | 902 | | | 902 | | | 833 | | | 0.09 | % | | | | | | |
A&R Logistics Holdings, Inc. (Quantix SCS, LLC) | | (9) (12) | | First Lien Debt | | S + 5.50% | | 9.96 | % | | 8/3/2026 | | 183 | | | 182 | | | 169 | | | 0.02 | % | | | | | | |
A&R Logistics Holdings, Inc. (Quantix SCS, LLC) | | (9) (12) | | First Lien Debt | | S + 6.75% | | 11.21 | % | | 8/3/2026 | | 4,405 | | | 4,403 | | | 4,066 | | | 0.44 | % | | | | | | |
A&R Logistics Holdings, Inc. (Quantix SCS, LLC) | | (9) (12) | | First Lien Debt | | S + 6.75% | | 11.21 | % | | 8/3/2026 | | 1,371 | | | 1,370 | | | 1,265 | | | 0.14 | % | | | | | | |
Armstrong Midco, LLC (Armstrong Transport Group) | | (12) | | Subordinated Debt | | N/A | | 17.00% (PIK) | | 6/30/2027 | | 1,155 | | | 1,140 | | | 1,132 | | | 0.12 | % | | | | | | |
Armstrong Transport Group, LLC | | (12) | | Subordinated Debt | | N/A | | 7.00% (Cash) 7.00% (PIK) | | 6/30/2027 | | 7,751 | | | 7,642 | | | 7,596 | | | 0.83 | % | | | | | | |
FSK Pallet Holding Corp. (Kamps Pallets) | | (6) (12) | | First Lien Debt | | S + 6.00% | | 10.44 | % | | 12/23/2026 | | 9,750 | | | 9,665 | | | 9,515 | | | 1.03 | % | | | | | | |
Kenco PPC Buyer LLC | | (6) (12) | | First Lien Debt | | S + 4.75% | | 9.00 | % | | 11/15/2029 | | 21,827 | | | 21,680 | | | 21,613 | | | 2.34 | % | | | | | | |
Kenco PPC Buyer LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.04 | % | | 11/15/2029 | | 3,839 | | | 1,051 | | | 1,037 | | | 0.11 | % | | | | | | |
Kenco PPC Buyer LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.04 | % | | 11/15/2029 | | 4,111 | | | (35) | | | (40) | | | — | % | | | | | | |
R1 Holdings, LLC (RoadOne) | | (12) | | Subordinated Debt | | N/A | | 8.75% (Cash) 5.00% (PIK) | | 6/30/2029 | | 5,006 | | | 4,907 | | | 4,864 | | | 0.52 | % | | | | | | |
SEKO Global Logistics Network, LLC | | (12) | | First Lien Debt | | S + 8.00% | | 12.32 | % | | 11/27/2029 | | 426 | | | 418 | | | 426 | | | 0.05 | % | | | | | | |
SEKO Global Logistics Network, LLC | | (12) | | First Lien Debt | | S + 5.00% | | 9.32 | % | | 5/27/2030 | | 1,626 | | | 1,626 | | | 1,626 | | | 0.18 | % | | | | | | |
TI Acquisition NC, LLC | | (6) | | First Lien Debt | | S + 4.75% | | 9.03 | % | | 3/19/2027 | | 2,744 | | | 2,703 | | | 2,744 | | | 0.30 | % | | | | | | |
Total Transportation: Cargo | | | | | | | | | | | | | | 57,914 | | | 57,086 | | | 6.20 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
See Notes to Consolidated Financial Statements
25
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Transportation: Consumer | | | | | | | | | | | | | | | | | | | | | | | | |
American Student Transportation Partners, Inc. | | (12) | | Subordinated Debt | | N/A | | 13.50 | % | | 9/11/2029 | | $ | 2,264 | | | $ | 2,220 | | | $ | 2,214 | | | 0.24 | % | | | | | | |
EVDR Purchaser, Inc. (Alternative Logistics Technologies Buyer, LLC) | | (6) (9) (12) | | First Lien Debt | | S + 5.50% | | 9.82 | % | | 2/14/2031 | | 10,533 | | | 10,446 | | | 10,439 | | | 1.13 | % | | | | | | |
EVDR Purchaser, Inc. (Alternative Logistics Technologies Buyer, LLC) | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.50% | | 9.82 | % | | 2/14/2031 | | 3,040 | | | — | | | (27) | | | — | % | | | | | | |
Total Transportation: Consumer | | | | | | | | | | | | | | 12,666 | | | 12,626 | | | 1.37 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Utilities: Electric | | | | | | | | | | | | | | | | | | | | | | | | |
CRCI Longhorn Holdings, Inc. (CRCI Holdings Inc) | | (9) (12) | | First Lien Debt | | S + 5.00% | | 9.32 | % | | 8/27/2031 | | 10,434 | | | 10,339 | | | 10,461 | | | 1.14 | % | | | | | | |
CRCI Longhorn Holdings, Inc. (CRCI Holdings Inc) | | (9) (11) (12) | | First Lien Debt (Delayed Draw) | | S + 5.00% | | 9.32 | % | | 8/27/2031 | | 2,615 | | | (12) | | | 7 | | | — | % | | | | | | |
CRCI Longhorn Holdings, Inc. (CRCI Holdings Inc) | | (9) (11) (12) | | Revolving Loan | | S + 5.00% | | 9.32 | % | | 8/27/2031 | | 1,925 | | | 983 | | | 1,006 | | | 0.11 | % | | | | | | |
DMC Holdco, LLC (DMC Power) | | (6) | | First Lien Debt | | S + 4.75% | | 9.07 | % | | 7/13/2029 | | 4,937 | | | 4,881 | | | 4,965 | | | 0.54 | % | | | | | | |
DMC Holdco, LLC (DMC Power) | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.07 | % | | 7/13/2029 | | 1,671 | | | (3) | | | 9 | | | — | % | | | | | | |
Pinnacle Supply Partners, LLC | | (6) | | First Lien Debt | | S + 6.25% | | 10.67 | % | | 4/3/2030 | | 6,252 | | | 6,157 | | | 6,155 | | | 0.67 | % | | | | | | |
Pinnacle Supply Partners, LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 6.25% | | 10.65 | % | | 10/3/2026 | | 3,621 | | | 1,966 | | | 1,928 | | | 0.21 | % | | | | | | |
Total Utilities: Electric | | | | | | | | | | | | | | 24,311 | | | 24,531 | | | 2.67 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Utilities: Water | | | | | | | | | | | | | | | | | | | | | | | | |
USA Water Intermediate Holdings, LLC | | (6) (12) | | First Lien Debt | | S + 4.75% | | 9.04 | % | | 2/21/2031 | | 7,818 | | | 7,753 | | | 7,818 | | | 0.85 | % | | | | | | |
USA Water Intermediate Holdings, LLC | | (11) (12) | | First Lien Debt (Delayed Draw) | | S + 4.75% | | 9.04 | % | | 2/21/2031 | | 3,035 | | | 611 | | | 611 | | | 0.07 | % | | | | | | |
Total Utilities: Water | | | | | | | | | | | | | | 8,364 | | | 8,429 | | | 0.92 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Wholesale | | | | | | | | | | | | | | | | | | | | | | | | |
INS Intermediate II, LLC (Ergotech DBA Industrial Networking Solutions) | | (6) | | First Lien Debt | | S + 5.50% | | 9.94 | % | | 1/19/2029 | | 3,775 | | | 3,738 | | | 3,738 | | | 0.41 | % | | | | | | |
INS Intermediate II, LLC (Ergotech DBA Industrial Networking Solutions) | | (6) | | First Lien Debt | | S + 5.50% | | 9.94 | % | | 1/19/2029 | | 7,861 | | | 7,755 | | | 7,784 | | | 0.84 | % | | | | | | |
INS Intermediate II, LLC (Ergotech DBA Industrial Networking Solutions) | | (12) | | First Lien Debt (Delayed Draw) | | S + 5.50% | | 9.94 | % | | 1/19/2029 | | 1,979 | | | 1,954 | | | 1,959 | | | 0.21 | % | | | | | | |
ISG Enterprises, LLC (Industrial Service Group) | | (6) | | First Lien Debt | | S + 5.75% | | 10.04 | % | | 12/7/2028 | | 6,443 | | | 6,356 | | | 6,333 | | | 0.68 | % | | | | | | |
See Notes to Consolidated Financial Statements
26
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
ISG Enterprises, LLC (Industrial Service Group) | | (6) | | First Lien Debt (Delayed Draw) | | S + 5.75% | | 10.04 | % | | 12/7/2028 | | $ | 3,355 | | | $ | 3,346 | | | $ | 3,297 | | | 0.36 | % | | | | | | |
Micronics Filtration Holdings, Inc. | | (12) | | Subordinated Debt | | S + 5.50% | | 9.81 | % | | 2/17/2027 | | 2,450 | | | 2,420 | | | 2,450 | | | 0.27 | % | | | | | | |
TPC Wire & Cable Corp. | | (12) | | Subordinated Debt | | N/A | | 11.00% (Cash) 1.50% (PIK) | | 2/16/2028 | | 2,278 | | | 2,265 | | | 2,246 | | | 0.24 | % | | | | | | |
TPC Wire & Cable Corp. | | (12) | | Subordinated Debt (Delayed Draw) | | N/A | | 11.00% (Cash) 1.50% (PIK) | | 2/16/2028 | | 932 | | | 932 | | | 919 | | | 0.10 | % | | | | | | |
TPC Wire & Cable Corp. | | (12) | | Subordinated Debt (Delayed Draw) | | N/A | | 11.00% (Cash) 1.50% (PIK) | | 2/16/2028 | | 1,736 | | | 1,737 | | | 1,712 | | | 0.19 | % | | | | | | |
Total Wholesale | | | | | | | | | | | | | | 30,503 | | | 30,438 | | | 3.30 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Debt Investments | | | | | | | | | | | | | | 2,073,219 | | | 2,042,453 | | | 222.00 | % | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Acquisition Date | | Shares/Units | | Cost | | Fair Value (4) | | % of Net Assets (5) | | |
| | | | | | | | | | | | | | | | |
Equity Investments | | | | | | | | | | | | | | | | |
Aerospace & Defense | | | | | | | | | | | | | | | | |
BPC Kodiak LLC (Turbine Engine Specialists) | | (8) (12) (15) | | Class A-1 Units | | 9/1/2023 | | 1,530,000 | | | $ | 1,530 | | | $ | 1,897 | | | 0.21 | % | | |
Total Aerospace & Defense | | | | | | | | | | 1,530 | | | 1,897 | | | 0.21 | % | | |
| | | | | | | | | | | | | | | | |
Automotive | | | | | | | | | | | | | | | | |
Buckeye Group Holdings, L.P. (JEGS Automotive) | | (8) (9) (12) | | LP Interests | | 12/31/2024 | | 998,311 | | | 402 | | | 403 | | | 0.04 | % | | |
Buckeye Group Holdings, L.P. (JEGS Automotive) | | (8) (9) (12) | | LP Interests | | 12/31/2024 | | 1,836,884 | | | 404 | | | — | | | — | % | | |
Buckeye Group Holdings, L.P. (JEGS Automotive) | | (8) (9) (12) | | LP Interests | | 12/31/2024 | | 998,311 | | | — | | | — | | | — | % | | |
Covercraft Parent III, Inc. | | (8) (12) | | LP Interests | | 8/20/2021 | | 768 | | | 768 | | | — | | | — | % | | |
HBB Parent, LLC (High Bar Brands) | | (8) (10) (12) | | LP Interests | | 12/19/2023 | | 303,000 | | | 303 | | | 341 | | | 0.04 | % | | |
Pegasus Aggregator Holdings LP (S&S Truck Parts) | | (8) (12) | | LP Interests | | 12/31/2024 | | 7 | | | 668 | | | 658 | | | 0.07 | % | | |
Phoenix Topco Holdings LP (S&S Truck Parts) | | (8) (10) (12) | | Partnership Interests | | 6/3/2024 | | 1,000 | | | 974 | | | 1,092 | | | 0.12 | % | | |
Phoenix Topco Holdings LP (S&S Truck Parts) | | (8) (10) (12) | | Warrants | | 6/3/2024 | | 1,000 | | | 1 | | | — | | | — | % | | |
Total Automotive | | | | | | | | | | 3,520 | | | 2,494 | | | 0.27 | % | | |
| | | | | | | | | | | | | | | | |
See Notes to Consolidated Financial Statements
27
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Acquisition Date | | Shares/Units | | Cost | | Fair Value (4) | | % of Net Assets (5) | | |
Beverage, Food & Tobacco | | | | | | | | | | | | | | | | |
Bardstown PPC Buyer LLC (Bardstown Bourbon Company) | | (8) (10) (12) | | Common Units | | 7/13/2022 | | 14,777 | | | $ | 1,860 | | | $ | 2,374 | | | 0.26 | % | | |
VCP Tech24 Co-Invest Aggregator LP (Tech24) | | (8) (12) | | Company Unit | | 10/5/2023 | | 954 | | | 954 | | | 841 | | | 0.09 | % | | |
WPP Fairway Aggregator B, L.P (Fresh Edge) | | (8) (12) | | Class B Common Units | | 10/3/2022 | | 698 | | | 5 | | | — | | | — | % | | |
WPP Fairway Aggregator B, L.P (Fresh Edge) | | (8) (12) | | Class A Preferred Units | | 10/3/2022 | | 698 | | | 698 | | | 569 | | | 0.06 | % | | |
Total Beverage, Food & Tobacco | | | | | | | | | | 3,517 | | | 3,784 | | | 0.41 | % | | |
| | | | | | | | | | | | | | | | |
Capital Equipment | | | | | | | | | | | | | | | | |
CMG HoldCo, LLC (Crete) | | (8) (12) | | Equity Co-Investment | | 5/19/2022 | | 24 | | | 249 | | | 814 | | | 0.09 | % | | |
EFC Holdings, LLC (EFC International) | | (8) (10) (12) | | Class A Common Units | | 3/1/2023 | | 148 | | | 60 | | | 121 | | | 0.01 | % | | |
EFC Holdings, LLC (EFC International) | | (8) (10) (12) | | Series A Preferred Units | | 3/1/2023 | | 148 | | | 148 | | | 175 | | | 0.02 | % | | |
E-Tech Holdings Partnership, L.P. (E-Technologies Group, Inc.) | | (8) (12) | | Partnership Interests | | 5/22/2024 | | 1,000,000 | | | 1,000 | | | 654 | | | 0.07 | % | | |
Lapmaster Co-Investment, LLC (Precision Surfacing Solutions) | | (8) (10) (12) | | Common Units | | 10/5/2022 | | 3,750,000 | | | 3,750 | | | 6,086 | | | 0.66 | % | | |
Total Capital Equipment | | | | | | | | | | 5,207 | | | 7,850 | | | 0.85 | % | | |
| | | | | | | | | | | | | | | | |
Construction & Building | | | | | | | | | | | | | | | | |
Erie Construction, LLC (Erie Construction) | | (8) (10) (12) | | Common Units | | 9/3/2021 | | 166 | | | 166 | | | 571 | | | 0.06 | % | | |
Oceansound Partners Co-Invest II, LP (Gannett Fleming) | | (8) (12) | | Series F Units | | 5/26/2023 | | 1,272,139 | | | 1,272 | | | 1,313 | | | 0.15 | % | | |
OSP Gannett Aggregator, LP (Gannett Fleming) | | (8) (12) (15) | | Limited Partnership Interests | | 12/20/2022 | | 894,607 | | | 895 | | | 923 | | | 0.10 | % | | |
RPI Investments LP (Rose Paving) | | (8) (12) | | Limited Partnership Interests | | 11/27/2024 | | 690 | | | 100 | | | 98 | | | 0.01 | % | | |
Total Construction & Building | | | | | | | | | | 2,433 | | | 2,905 | | | 0.32 | % | | |
| | | | | | | | | | | | | | | | |
Consumer Goods: Non-durable | | | | | | | | | | | | | | | | |
Ultima Health Holdings, LLC | | (8) (12) | | Preferred Units | | 9/12/2022 | | 15 | | | 170 | | | 247 | | | 0.03 | % | | |
Total Consumer Goods: Non-durable | | | | | | | | | | 170 | | | 247 | | | 0.03 | % | | |
| | | | | | | | | | | | | | | | |
See Notes to Consolidated Financial Statements
28
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Acquisition Date | | Shares/Units | | Cost | | Fair Value (4) | | % of Net Assets (5) | | |
Containers, Packaging & Glass | | | | | | | | | | | | | | | | |
Conversion Holdings, L.P. (Specialized Packaging Group) | | (8) (10) (12) | | Class A Units | | 12/17/2020 | | 147,708 | | | $ | 148 | | | $ | 156 | | | 0.02 | % | | |
Oliver Investors, LP (Oliver Packaging) | | (8) (12) | | Class A Common Units | | 7/12/2022 | | 11,916 | | | 1,131 | | | 423 | | | 0.04 | % | | |
Total Containers, Packaging & Glass | | | | | | | | | | 1,279 | | | 579 | | | 0.06 | % | | |
| | | | | | | | | | | | | | | | |
Healthcare & Pharmaceuticals | | | | | | | | | | | | | | | | |
HMA Equity, LP (Health Management Associates) | | (8) (12) | | AA Equity Co-Invest | | 3/30/2023 | | 399,904 | | | 400 | | | 446 | | | 0.05 | % | | |
MDC Group Holdings, LP (Mosaic Dental) | | (8) (10) (12) | | AA Equity Co-Invest | | 2/7/2023 | | 245 | | | 245 | | | 146 | | | 0.02 | % | | |
RCP Nats Co-Investment Fund LP | | (8) (12) | | LP Interests | | 3/18/2025 | | 1,000,000 | | | 1,000 | | | 1,000 | | | 0.10 | % | | |
REP Coinvest III AAD, L.P. (Anne Arundel) | | (8) (12) | | AA Equity Co-Invest | | 10/16/2020 | | 12,175 | | | 880 | | | — | | | — | % | | |
REP HS Holdings, LLC (HemaSource) | | (8) (12) | | LP Interests | | 8/31/2023 | | 577,000 | | | 577 | | | 800 | | | 0.09 | % | | |
Total Healthcare & Pharmaceuticals | | | | | | | | | | 3,102 | | | 2,392 | | | 0.26 | % | | |
| | | | | | | | | | | | | | | | |
High Tech Industries | | | | | | | | | | | | | | | | |
Solve Group Holdings, L.P. (Solve Industrial) | | (8) (12) | | LP Interests | | 6/30/2021 | | 313 | | | 313 | | | 153 | | | 0.02 | % | | |
Total High Tech Industries | | | | | | | | | | 313 | | | 153 | | | 0.02 | % | | |
| | | | | | | | | | | | | | | | |
Media: Diversified & Production | | | | | | | | | | | | | | | | |
BroadcastMed Holdco, LLC | | (8) (12) | | Series A-3 Preferred Units | | 10/4/2022 | | 56,899 | | | 853 | | | 637 | | | 0.07 | % | | |
Total Media: Diversified & Production | | | | | | | | | | 853 | | | 637 | | | 0.07 | % | | |
| | | | | | | | | | | | | | | | |
Services: Business | | | | | | | | | | | | | | | | |
CDL Marketing Group, LLC (Career Now) | | (8) (12) | | Common Equity | | 9/30/2021 | | 624 | | | 624 | | | — | | | — | % | | |
CDL Marketing Group, LLC (Career Now) | | (8) (12) | | Series B Limited Partnership Units | | 10/23/2023 | | 222 | | | 22 | | | — | | | — | % | | |
Concord FG Holdings, LP (E78) | | (8) (10) (12) | | Class A Common Units | | 12/1/2021 | | 816 | | | 860 | | | 907 | | | 0.10 | % | | |
See Notes to Consolidated Financial Statements
29
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Acquisition Date | | Shares/Units | | Cost | | Fair Value (4) | | % of Net Assets (5) | | |
Geds Equity Investors, LP (Esquire Deposition Services) | | (8) (12) | | Class A Common Units | | 7/1/2024 | | 2,424 | | | $ | 320 | | | $ | 291 | | | 0.03 | % | | |
KRIV Co-Invest Holdings, L.P. (Riveron) | | (8) (12) | | Class A Common Units | | 7/17/2023 | | 790 | | | 790 | | | 723 | | | 0.08 | % | | |
North Haven Terrapin IntermediateCo, LLC (Apex Companies) | | (8) (10) (12) | | Class A Common Units | | 1/31/2023 | | 1,173 | | | 117 | | | 147 | | | 0.02 | % | | |
OSG Topco Holdings, LLC (Output Services Group, Inc.) | | (8) (10) (12) | | Class A Units | | 11/30/2023 | | 47,021 | | | 833 | | | 833 | | | 0.09 | % | | |
Total Services: Business | | | | | | | | | | 3,566 | | | 2,901 | | | 0.32 | % | | |
| | | | | | | | | | | | | | | | |
Services: Consumer | | | | | | | | | | | | | | | | |
Entomo Brands Acquisitions, Inc. (Palmetto Exterminators) | | (8) (12) | | Class B Units | | 7/31/2023 | | 997,000 | | | 1,117 | | | 929 | | | 0.10 | % | | |
FS NU Investors, LP (NearU) | | (8) (9) (12) | | Class B Units | | 8/11/2022 | | 2,432 | | | 243 | | | 155 | | | 0.02 | % | | |
Legacy Parent Holdings, LLC (Legacy Service Partners) | | (8) (12) | | Class B Units | | 2/28/2025 | | 121 | | | 14 | | | 15 | | | — | % | | |
Legacy Parent Holdings, LLC (Legacy Service Partners) | | (8) (12) | | Class B Units | | 1/9/2023 | | 4,907 | | | 491 | | | 592 | | | 0.06 | % | | |
Perennial Services Investors LLC (Perennial Services Group) | | (8) (10) (12) | | Class A Units | | 9/8/2023 | | 7,784 | | | 778 | | | 1,030 | | | 0.11 | % | | |
Repipe Aggregator, LLC (Repipe Specialists) | | (8) (10) (12) | | Purchased Units | | 3/31/2022 | | 253 | | | 253 | | | 66 | | | 0.01 | % | | |
Total Services: Consumer | | | | | | | | | | 2,896 | | | 2,787 | | | 0.30 | % | | |
| | | | | | | | | | | | | | | | |
Sovereign & Public Finance | | | | | | | | | | | | | | | | |
CMP Ren Partners I-A LP (LMI Consulting, LLC) | | (8) (12) | | Limited Partnership Interests | | 6/30/2022 | | 633,980 | | | 634 | | | 1,206 | | | 0.13 | % | | |
Total Sovereign & Public Finance | | | | | | | | | | 634 | | | 1,206 | | | 0.13 | % | | |
| | | | | | | | | | | | | | | | |
Transportation: Cargo | | | | | | | | | | | | | | | | |
Red Griffin TopCo, LLC (Seko Global Logistics LLC) | | (8) (12) | | Partnership Units | | 11/27/2024 | | 778 | | | 2,820 | | | 2,366 | | | 0.25 | % | | |
Red Griffin TopCo, LLC (Seko Global Logistics LLC) | | (8) (12) | | Partnership Units | | 11/27/2024 | | 409 | | | 1,481 | | | 1,243 | | | 0.14 | % | | |
REP RO Coinvest IV-A, LP (RoadOne) | | (8) (12) | | Partnership Units | | 12/29/2022 | | 938,576 | | | 939 | | | 760 | | | 0.08 | % | | |
Total Transportation: Cargo | | | | | | | | | | 5,240 | | | 4,369 | | | 0.47 | % | | |
| | | | | | | | | | | | | | | | |
Transportation: Consumer | | | | | | | | | | | | | | | | |
ASTP Holdings CO-Investment LP (American Student Transportation Partners) | | (8) (12) | | Limited Partnership Interest | | 9/11/2023 | | 102,475 | | | 102 | | | 143 | | | 0.02 | % | | |
Total Transportation: Consumer | | | | | | | | | | 102 | | | 143 | | | 0.02 | % | | |
See Notes to Consolidated Financial Statements
30
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Acquisition Date | | Shares/Units | | Cost | | Fair Value (4) | | % of Net Assets (5) | | |
| | | | | | | | | | | | | | | | |
Utilities: Electric | | | | | | | | | | | | | | | | |
Helios Aggregator Holdings I LP (Pinnacle Supply Partners, LLC) | | (8) (12) | | Subject Partnership Units | | 4/3/2023 | | 279,687 | | | $ | 280 | | | $ | 208 | | | 0.02 | % | | |
Total Utilities: Electric | | | | | | | | | | 280 | | | 208 | | | 0.02 | % | | |
| | | | | | | | | | | | | | | | |
Utilities: Water | | | | | | | | | | | | | | | | |
USAW Parent LLC (USA Water) | | (8) (10) (12) | | Common Units | | 2/21/2024 | | 4,781 | | | 478 | | | 565 | | | 0.06 | % | | |
Total Utilities: Water | | | | | | | | | | 478 | | | 565 | | | 0.06 | % | | |
| | | | | | | | | | | | | | | | |
Total Equity Investments | | | | | | | | | | 35,120 | | | 35,117 | | | 3.82 | % | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Interest Rate | | Shares/Units | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | |
Cash Equivalents | | | | | | | | | | | | |
BlackRock Liquidity Funds T-Fund - Institutional Class | | 4.22% | | 47,219,803 | | | $ | 47,220 | | | $ | 47,220 | | | 5.13 | % | | |
First American Government Obligations Fund - Class Z | | 4.23% | | 27,386 | | | 27 | | | 27 | | | — | % | | |
Total Cash Equivalents | | | | | | $ | 47,247 | | | $ | 47,247 | | | 5.13 | % | | |
Total Investments and Cash Equivalents | | | | | | $ | 2,155,586 | | | $ | 2,124,817 | | | 230.95 | % | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Counterparty | | Footnotes | | Hedged Instrument | | Company Receives | | Company Pays | | Maturity Date | | Notional Amount | | Fair Value | | Unrealized Appreciation (Depreciation) | | Upfront Payments/Receipts |
Derivatives - Interest Rate Swaps | | | | | | | | | | | | | | | | | | |
Wells Fargo Bank, N.A. | | (13) (14) | | 2030 Notes | | 6.65% | | S + 2.3015% | | 3/15/2030 | | $ | 300,000 | | $ | 8,184 | | | $ | 8,184 | | | — | |
Total Derivatives - Interest Rate Swaps | | | | | | | | | | | | | | $ | 8,184 | | | $ | 8,184 | | | — | |
_______________
(1)Unless otherwise indicated, all investments are non-controlled/non-affiliated investments as defined by the Investment Company Act of 1940, as amended (the "1940 Act"). The 1940 Act classifies investments based on the level of control that the Company maintains in a particular portfolio company. As defined in the 1940 Act, a portfolio company is generally presumed to be “non-controlled” when the Company owns 25% or less of the portfolio company’s voting securities and “controlled” when the Company owns more than 25% of the portfolio company’s voting securities. The 1940 Act also classifies investments further based on the level of ownership that the Company maintains in a particular portfolio company. As defined in the 1940 Act, a company is generally deemed as “non-affiliated” when the Company owns less than 5% of a portfolio company’s voting securities and “affiliated” when the Company owns 5% or more of a portfolio company’s voting securities.
(2)Refer to Note 3 "Investments" for the geographic composition of investments at cost and fair value. (3)The majority of the investments bear interest at rates that may be determined by reference to Secured Overnight Financing Rate ("SOFR" or "S"), which reset monthly or quarterly. For each such investment, the Company has provided the spread over SOFR and the current contractual interest rate in effect at March 31, 2025. As of March 31, 2025, rates for 1M S, 3M S, 6M S, 12M S ("SOFR") are 4.32%, 4.29%, 4.19%, and 4.01% respectively. Certain investments are subject to a SOFR floor or may utilize an alternative reference rate such as U.S. Prime Rate (“P”). For fixed rate loans, a spread above a reference rate is not applicable.
(4)Investment valued using unobservable inputs (Level 3). See Note 2 “Significant Accounting Policies – Valuation of Portfolio Investments” and Note 5 "Fair Value Measurements" for more information. (5)Percentage is based on net assets of $920,020 as of March 31, 2025.
See Notes to Consolidated Financial Statements
31
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)
March 31, 2025
(dollar amounts in thousands)
(6)Denotes that all or a portion of the assets are owned by CLO-I, CLO-II and/or CLO-III (each as defined in Note 1 "Organization"), which serve as collateral for the 2023 Debt Securitization, the 2024 Debt Securitization, and the 2025 Debt Securitization (each as defined in the Notes). See Note 7 "Borrowings". (7)As of March 31, 2025, there are no portfolio investments that represented greater than 5% of our total assets.
(8)Security acquired in transaction exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”), and may be deemed to be a “restricted security” under the Securities Act. As of March 31, 2025, the Company held fifty-two restricted securities with an aggregate fair value of $35,117, or 3.82% of the Company’s net assets.
(9)Investment is a unitranche position.
(10)The investment is considered a non-qualifying asset under Section 55(a) of the 1940 Act. Under the 1940 Act, the Company cannot acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company's total assets. As of March 31, 2025, total non-qualifying assets at fair value represented 3.93% of the Company's total assets calculated in accordance with the 1940 Act.
(11)Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion, although the investment may be subject to unused commitment fees. Negative cost and fair value results from unamortized fees, which are capitalized to the investment cost. The unfunded loan commitment may be subject to a commitment termination date that may expire prior to the maturity date stated. See Note 8 "Commitments and Contingencies". (12)Denotes that all or a portion of the assets are owned by the Company or NCDL Equity Holdings (each as defined in Note 1 "Organization"). The Company entered into a senior secured revolving credit agreement (the “Revolving Credit Facility”). The Revolving Credit Facility is guaranteed by NCDL Equity Holdings and will be guaranteed by certain subsidiaries of the Company that are formed or acquired by the Company in the future. (13)Instrument is used in a qualifying hedge accounting relationship. The associated change in fair value is recorded with the change in fair value of the hedged item within interest expense on the consolidated statements of operations. Refer to Note 4 "Derivatives" for more information. (14)Investments valued using observable inputs (Level 2). See Note 2 “Significant Accounting Policies – Valuation of Portfolio Investments” and Note 5 "Fair Value Measurements" for more information. (15)Represents an investment held through an aggregator vehicle organized as a pooled investment vehicle.
(16)Loan was on non-accrual status as of March 31, 2025.
See Notes to Consolidated Financial Statements
32
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS
December 31, 2024
(dollar amounts in thousands, including share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | |
| | | | | | | | | | | | | | | | | | | | |
Investments | | | | | | | | | | | | | | | | | | | | |
Debt Investments | | | | | | | | | | | | | | | | | | | | |
Aerospace & Defense | | | | | | | | | | | | | | | | | | | | |
Arotech Corporation | | (6) (12) | | First Lien Term Loan | | S + 6.00% | | 10.69 | % | | 10/22/2026 | | $ | 14,965 | | | $ | 14,459 | | | $ | 14,965 | | | 1.54 | % | | |
Arotech Corporation | | (6) (12) | | First Lien Term Loan (Delayed Draw) | | S + 6.00% | | 10.45 | % | | 10/22/2026 | | 728 | | | 705 | | | 728 | | | 0.08 | % | | |
BlueHalo Global Holdings, LLC (AEgis Technologies) | | (6) (12) (13) | | First Lien Term Loan | | S + 6.00% | | 10.41 | % | | 10/31/2025 | | 19,949 | | | 19,888 | | | 19,852 | | | 2.05 | % | | |
ERA Industries, LLC (BTX Precision) | | (12) | | First Lien Term Loan | | S + 5.00% | | 9.36 | % | | 7/25/2030 | | 1,567 | | | 1,548 | | | 1,549 | | | 0.16 | % | | |
ERA Industries, LLC (BTX Precision) | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.00% | | 9.43 | % | | 7/25/2030 | | 898 | | | 743 | | | 735 | | | 0.08 | % | | |
PAG Holding Corp. (Precision Aviation Group) | | (6) (13) | | First Lien Term Loan | | S + 5.25% | | 9.58 | % | | 12/21/2029 | | 14,889 | | | 14,628 | | | 14,836 | | | 1.53 | % | | |
PAG Holding Corp. (Precision Aviation Group) | | (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.25% | | 9.58 | % | | 12/21/2029 | | 4,936 | | | 4,894 | | | 4,918 | | | 0.51 | % | | |
Signia Aerospace, LLC | | (9) (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 3.00% | | 7.40 | % | | 12/11/2031 | | 122 | | | — | | | — | | | — | % | | |
Signia Aerospace, LLC | | (6) (9) | | First Lien Term Loan | | S + 3.00% | | 7.40 | % | | 12/11/2031 | | 1,470 | | | 1,466 | | | 1,467 | | | 0.15 | % | | |
STS Holding, Inc. | | (6) | | First Lien Term Loan | | S + 4.75% | | 9.08 | % | | 10/31/2030 | | 3,865 | | | 3,827 | | | 3,829 | | | 0.39 | % | | |
Turbine Engine Specialists, Inc. | | (12) | | Subordinated Debt | | S + 9.50% | | 13.96 | % | | 3/1/2029 | | 2,530 | | | 2,478 | | | 2,530 | | | 0.26 | % | | |
Valkyrie Intermediate, LLC | | (12) | | Subordinated Debt | | N/A | | 10.50% (Cash) 1.00% (PIK) | | 11/17/2027 | | 2,865 | | | 2,830 | | | 2,823 | | | 0.29 | % | | |
Total Aerospace & Defense | | | | | | | | | | | | | | 67,466 | | | 68,232 | | | 7.04 | % | | |
| | | | | | | | | | | | | | | | | | | | |
Automotive | | | | | | | | | | | | | | | | | | | | |
Covercraft Parent III, Inc. | | (12) | | Subordinated Debt | | N/A | | 10.00% (Cash) 0.75% (PIK) | | 2/20/2028 | | 7,534 | | | 7,454 | | | 6,701 | | | 0.69 | % | | |
High Bar Brands Operating, LLC | | (12) | | Subordinated Debt | | N/A | | 13.00 | % | | 6/19/2030 | | 2,088 | | | 2,043 | | | 2,061 | | | 0.21 | % | | |
High Bar Brands Operating, LLC | | (11) (12) | | Subordinated Debt (Delayed Draw) | | N/A | | 13.00 | % | | 6/19/2030 | | 596 | | | (6) | | | (8) | | | — | % | | |
JEGS Automotive | | (12) | | Revolving Loan | | S + 6.00% | | 11.33 | % | | 12/22/2029 | | 203 | | | 203 | | | 203 | | | 0.02 | % | | |
JEGS Automotive | | (6) | | First Lien Term Loan | | S + 6.00% | | 11.33 | % | | 12/22/2029 | | 1,222 | | | 1,222 | | | 1,222 | | | 0.13 | % | | |
OEP Glass Purchaser, LLC (PGW Auto Glass) | | (6) (13) | | First Lien Term Loan | | S + 5.00% | | 9.39 | % | | 4/18/2028 | | 12,563 | | | 12,485 | | | 12,484 | | | 1.29 | % | | |
OEP Glass Purchaser, LLC (PGW Auto Glass) | | (12) | | First Lien Term Loan | | S + 5.00% | | 9.39 | % | | 4/18/2028 | | 2,425 | | | 2,403 | | | 2,410 | | | 0.25 | % | | |
Randys Holdings, Inc. (Randy's Worldwide Automotive) | | (6) (9) (12) (13) | | First Lien Term Loan | | S + 5.00% | | 9.57 | % | | 11/1/2028 | | 11,025 | | | 10,865 | | | 10,908 | | | 1.12 | % | | |
Randys Holdings, Inc. (Randy's Worldwide Automotive) | | (9) (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.00% | | 9.57 | % | | 11/1/2028 | | 3,744 | | | 1,108 | | | 1,068 | | | 0.11 | % | | |
See Notes to Consolidated Financial Statements
33
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS
December 31, 2024
(dollar amounts in thousands, including share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | |
| | | | | | | | | | | | | | | | | | | | |
RA Parent Holdings LP (S&S Truck Parts) | | (6) | | First Lien Term Loan | | S + 5.00% | | 9.62 | % | | 3/1/2029 | | $ | 7,935 | | | $ | 7,883 | | | $ | 7,830 | | | 0.81 | % | | |
RA Parent Holdings LP (S&S Truck Parts) | | (6) | | First Lien Term Loan (Delayed Draw) | | S + 5.00% | | 9.46 | % | | 3/1/2029 | | 97 | | | 97 | | | 96 | | | 0.01 | % | | |
RA Parent Holdings LP (S&S Truck Parts) | | (6) | | First Lien Term Loan (Delayed Draw) | | S + 5.00% | | 9.61 | % | | 3/1/2029 | | 1,707 | | | 1,707 | | | 1,685 | | | 0.17 | % | | |
RA Parent Holdings LP (S&S Truck Parts) | | (6) (12) (13) | | First Lien Term Loan | | S + 5.00% | | 9.46 | % | | 3/1/2029 | | 20,033 | | | 19,849 | | | 19,767 | | | 2.04 | % | | |
Total Automotive | | | | | | | | | | | | | | 67,313 | | | 66,427 | | | 6.85 | % | | |
| | | | | | | | | | | | | | | | | | | | |
Banking, Finance, Insurance, Real Estate | | | | | | | | | | | | | | | | | | | | |
Accession Risk Management Group, Inc. (f/k/a RSC Acquisition Inc) | | (6) (9) (12) | | First Lien Term Loan (Delayed Draw) | | S + 4.75% | | 9.08 | % | | 11/1/2029 | | 9,744 | | | 9,744 | | | 9,620 | | | 0.99 | % | | |
Ascend Partner Services LLC | | (12) (13) | | First Lien Term Loan | | S + 4.50% | | 8.86 | % | | 8/11/2031 | | 7,358 | | | 7,286 | | | 7,289 | | | 0.75 | % | | |
Ascend Partner Services LLC | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 4.50% | | 8.86 | % | | 8/11/2031 | | 12,642 | | | (60) | | | (119) | | | (0.01 | %) | | |
Big Apple Advisory, LLC | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | P + 3.50% | | 11.00 | % | | 11/18/2031 | | 4,305 | | | (21) | | | (41) | | | — | % | | |
Big Apple Advisory, LLC | | (11) (12) | | Revolving Loan | | P + 3.50% | | 11.00 | % | | 11/18/2031 | | 1,740 | | | (17) | | | (17) | | | — | % | | |
Big Apple Advisory, LLC | | (12) | | First Lien Term Loan | | P + 3.50% | | 11.00 | % | | 11/18/2031 | | 8,955 | | | 8,866 | | | 8,869 | | | 0.91 | % | | |
Cohen Advisory, LLC | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 4.50% | | 8.83 | % | | 12/31/2031 | | 4,825 | | | (24) | | | (48) | | | — | % | | |
Cohen Advisory, LLC | | (12) | | First Lien Term Loan | | S + 4.50% | | 8.83 | % | | 12/31/2031 | | 8,685 | | | 8,599 | | | 8,599 | | | 0.88 | % | | |
Illumifin Corporation (Long Term Care Group) | | (6) (9) (12) | | First Lien Term Loan | | S + 3.27% | | 11.88 | % | | 9/8/2027 | | 7,274 | | | 7,257 | | | 6,650 | | | 0.69 | % | | |
Patriot Growth Insurance Services, LLC | | (9) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.00% | | 9.48 | % | | 10/16/2028 | | 7,100 | | | 7,052 | | | 7,091 | | | 0.73 | % | | |
Smith & Howard Advisory LLC | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 4.75% | | 9.23 | % | | 11/26/2030 | | 2,351 | | | (6) | | | (23) | | | — | % | | |
Smith & Howard Advisory LLC | | (6) | | First Lien Term Loan | | S + 4.75% | | 9.11 | % | | 11/26/2030 | | 2,915 | | | 2,886 | | | 2,887 | | | 0.30 | % | | |
Vensure Employer Services, Inc. | | (9) (12) | | First Lien Term Loan | | S + 5.00% | | 9.34 | % | | 9/27/2031 | | 2,733 | | | 2,708 | | | 2,718 | | | 0.28 | % | | |
Vensure Employer Services, Inc. | | (9) (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.00% | | 9.65 | % | | 9/27/2031 | | 567 | | | (3) | | | (3) | | | — | % | | |
World Insurance Associates, LLC | | (6) (9) (12) | | First Lien Term Loan | | S + 6.00% | | 10.33 | % | | 4/3/2028 | | 14,731 | | | 14,720 | | | 14,716 | | | 1.51 | % | | |
Total Banking, Finance, Insurance, Real Estate | | | | | | | | | | | | | | 68,987 | | | 68,188 | | | 7.03 | % | | |
| | | | | | | | | | | | | | | | | | | | |
See Notes to Consolidated Financial Statements
34
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS
December 31, 2024
(dollar amounts in thousands, including share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | |
| | | | | | | | | | | | | | | | | | | | |
Beverage, Food & Tobacco | | | | | | | | | | | | | | | | | | | | |
AmerCareRoyal, LLC | | (6) | | First Lien Term Loan | | S + 5.00% | | 9.36 | % | | 9/10/2030 | | $ | 720 | | | $ | 713 | | | $ | 713 | | | 0.07 | % | | |
AmerCareRoyal, LLC | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.00% | | 9.36 | % | | 9/10/2030 | | 165 | | | — | | | (2) | | | — | % | | |
AmerCareRoyal, LLC | | (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.00% | | 9.36 | % | | 9/10/2030 | | 115 | | | 114 | | | 114 | | | 0.01 | % | | |
Bardstown PPC Buyer LLC (Bardstown Bourbon Company) | | (12) | | Subordinated Debt | | S + 7.75% | | 12.96 | % | | 8/30/2027 | | 9,300 | | | 9,188 | | | 9,221 | | | 0.95 | % | | |
BCPE North Star US Holdco 2, Inc. (Dessert Holdings) | | (6) (9) (12) (14) | | Subordinated Debt | | S + 7.25% | | 11.72 | % | | 6/8/2029 | | 9,000 | | | 8,891 | | | 8,359 | | | 0.86 | % | | |
BCPE North Star US Holdco 2, Inc. (Dessert Holdings) | | (6) (10) (13) (14) | | First Lien Term Loan | | S + 4.00% | | 8.47 | % | | 6/9/2028 | | 10,518 | | | 10,070 | | | 10,147 | | | 1.05 | % | | |
Boardwalk Buyer LLC (Death Wish Coffee) | | (6) (9) (13) | | First Lien Term Loan | | S + 5.00% | | 9.43 | % | | 9/28/2027 | | 9,700 | | | 9,653 | | | 9,700 | | | 1.00 | % | | |
Commercial Bakeries Corp. | | (6) (10) (12) | | First Lien Term Loan | | S + 5.50% | | 9.83 | % | | 9/25/2029 | | 17,109 | | | 16,829 | | | 16,905 | | | 1.74 | % | | |
Commercial Bakeries Corp. | | (6) (10) | | First Lien Term Loan | | S + 5.50% | | 9.99 | % | | 9/25/2029 | | 2,024 | | | 2,009 | | | 2,000 | | | 0.21 | % | | |
FoodScience, LLC | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 4.75% | | 9.08 | % | | 11/14/2031 | | 6,322 | | | (16) | | | (61) | | | (0.01 | %) | | |
FoodScience, LLC | | (12) | | First Lien Term Loan | | S + 4.75% | | 9.08 | % | | 11/14/2031 | | 5,927 | | | 5,868 | | | 5,870 | | | 0.60 | % | | |
IF&P Holding Company, LLC (Fresh Edge) | | (12) | | Subordinated Debt | | S + 4.50% | | 9.16% (Cash) 5.13% (PIK) | | 4/3/2029 | | 4,077 | | | 4,007 | | | 3,963 | | | 0.41 | % | | |
IF&P Holding Company, LLC (Fresh Edge) | | (12) | | Subordinated Debt | | S + 4.50% | | 9.16% (Cash) 5.13% (PIK) | | 4/3/2029 | | 814 | | | 798 | | | 791 | | | 0.08 | % | | |
IF&P Holding Company, LLC (Fresh Edge) | | (12) | | Subordinated Debt | | S + 4.50% | | 9.16% (Cash) 5.13% (PIK) | | 4/3/2029 | | 963 | | | 943 | | | 937 | | | 0.10 | % | | |
LHS Acquistion, LLC (Summit Hill Foods) | | (6) | | First Lien Term Loan | | S + 5.75% | | 10.26 | % | | 11/29/2029 | | 8,053 | | | 7,946 | | | 8,024 | | | 0.83 | % | | |
Palmetto Acquisitionco, Inc. (Tech24) | | (6) | | First Lien Term Loan | | S + 5.75% | | 10.08 | % | | 9/18/2029 | | 13,181 | | | 12,987 | | | 12,986 | | | 1.33 | % | | |
Palmetto Acquisitionco, Inc. (Tech24) | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.75% | | 10.24 | % | | 9/18/2029 | | 4,821 | | | 3,091 | | | 3,035 | | | 0.31 | % | | |
Refresh Buyer, LLC (Sunny Sky Products) | | (6) (12) | | First Lien Term Loan | | S + 4.50% | | 9.58 | % | | 12/23/2028 | | 7,023 | | | 6,965 | | | 6,963 | | | 0.72 | % | | |
Refresh Buyer, LLC (Sunny Sky Products) | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 4.50% | | 9.58 | % | | 12/23/2028 | | 1,773 | | | — | | | (15) | | | — | % | | |
Sara Lee Frozen Bakery, LLC (f/k/a KSLB Holdings, LLC) | | | | First Lien Term Loan | | S + 4.50% | | 9.24 | % | | 7/30/2025 | | 2,820 | | | 2,815 | | | 2,762 | | | 0.28 | % | | |
Watermill Express, LLC | | (9) (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 4.75% | | 9.23 | % | | 7/5/2029 | | 2,374 | | | 573 | | | 578 | | | 0.06 | % | | |
Watermill Express, LLC | | (9) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.25% | | 9.77 | % | | 7/5/2029 | | 3,162 | | | 3,162 | | | 3,162 | | | 0.33 | % | | |
Watermill Express, LLC | | (6) (9) (13) | | First Lien Term Loan | | S + 5.25% | | 9.73 | % | | 7/5/2029 | | 6,311 | | | 6,256 | | | 6,311 | | | 0.65 | % | | |
See Notes to Consolidated Financial Statements
35
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS
December 31, 2024
(dollar amounts in thousands, including share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | |
| | | | | | | | | | | | | | | | | | | | |
Watermill Express, LLC | | (6) (9) | | First Lien Term Loan | | S + 5.25% | | 9.73 | % | | 7/5/2029 | | $ | 3,220 | | | $ | 3,205 | | | $ | 3,220 | | | 0.33 | % | | |
Watermill Express, LLC | | (6) (9) | | First Lien Term Loan (Delayed Draw) | | S + 5.25% | | 9.73 | % | | 7/5/2029 | | 311 | | | 311 | | | 311 | | | 0.03 | % | | |
WCHG Buyer, Inc. (Handgards, LLC) | | (6) (12) (13) | | First Lien Term Loan | | S + 5.50% | | 9.75 | % | | 4/10/2031 | | 24,369 | | | 24,140 | | | 24,613 | | | 2.54 | % | | |
Total Beverage, Food & Tobacco | | | | | | | | | | | | | | 140,518 | | | 140,607 | | | 14.48 | % | | |
| | | | | | | | | | | | | | | | | | | | |
Capital Equipment | | | | | | | | | | | | | | | | | | | | |
Clean Solutions Buyer, Inc. | | (6) | | First Lien Term Loan | | S + 4.50% | | 8.86 | % | | 9/9/2030 | | 998 | | | 988 | | | 988 | | | 0.10 | % | | |
Engineered Fastener Company, LLC (EFC International) | | (12) | | Subordinated Debt | | N/A | | 11.00% (Cash) 2.50% (PIK) | | 5/1/2028 | | 3,269 | | | 3,199 | | | 3,266 | | | 0.34 | % | | |
FirstCall Mechanical Group, LLC | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 4.75% | | 9.08% | | | 6/27/2030 | | 19,984 | | | 6,361 | | | 6,196 | | | 0.64 | % | | |
FirstCall Mechanical Group, LLC | | (12) (13) | | First Lien Term Loan | | S + 4.75% | | 9.08% | | | 6/27/2030 | | 9,950 | | | 9,857 | | | 9,856 | | | 1.02 | % | | |
Heartland Home Services, Inc. (Helios Buyer, Inc.) | | (6) (9) | | First Lien Term Loan | | S + 6.00% | | 10.43% | | | 12/15/2026 | | 6,400 | | | 6,375 | | | 6,123 | | | 0.63 | % | | |
Heartland Home Services, Inc. (Helios Buyer, Inc.) | | (6) (9) (13) | | First Lien Term Loan (Delayed Draw) | | S + 6.00% | | 10.43% | | | 12/15/2026 | | 5,550 | | | 5,538 | | | 5,310 | | | 0.55 | % | | |
Heartland Home Services, Inc. (Helios Buyer, Inc.) | | (6) (9) (13) | | First Lien Term Loan (Delayed Draw) | | S + 6.00% | | 10.43 | % | | 12/15/2026 | | 2,545 | | | 2,545 | | | 2,435 | | | 0.25 | % | | |
Hyperion Materials & Technologies, Inc. | | (12) (13) (14) | | First Lien Term Loan | | S + 4.50% | | 9.06 | % | | 8/30/2028 | | 2,627 | | | 2,625 | | | 2,588 | | | 0.27 | % | | |
Jetson Buyer, Inc. (E-Technologies Group, Inc.) | | (6) (13) | | First Lien Term Loan | | S + 5.50% | | 9.86 | % | | 4/9/2030 | | 7,277 | | | 7,209 | | | 7,138 | | | 0.74 | % | | |
Ovation Holdings, Inc | | (6) (13) | | First Lien Term Loan | | S + 5.00% | | 9.59 | % | | 2/4/2030 | | 7,954 | | | 7,824 | | | 7,946 | | | 0.82 | % | | |
Ovation Holdings, Inc | | (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.00% | | 9.59 | % | | 2/4/2030 | | 1,882 | | | 1,864 | | | 1,880 | | | 0.19 | % | | |
Ovation Holdings, Inc | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.00% | | 9.59 | % | | 2/4/2030 | | 7,901 | | | (78) | | | (8) | | | — | % | | |
Ovation Holdings, Inc | | (12) | | First Lien Term Loan | | S + 5.00% | | 9.50 | % | | 2/4/2030 | | 948 | | | 939 | | | 947 | | | 0.10 | % | | |
PT Intermediate Holdings III, LLC | | (6) (9) (12) (13) | | First Lien Term Loan | | S + 3.25% | | 7.58% (Cash) 1.75% (PIK) | | 4/9/2030 | | 12,276 | | | 12,238 | | | 12,352 | | | 1.26 | % | | |
PT Intermediate Holdings III, LLC | | (9) (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 3.25% | | 7.58% (Cash) 1.75% (PIK) | | 4/9/2030 | | 1,106 | | | (1) | | | 7 | | | — | % | | |
Rhino Intermediate Holding Company, LLC (Rhino Tool House) | | (6) (12) | | First Lien Term Loan | | S + 5.25% | | 9.79 | % | | 4/4/2029 | | 9,524 | | | 9,389 | | | 9,456 | | | 0.97 | % | | |
Rhino Intermediate Holding Company, LLC (Rhino Tool House) | | (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.25% | | 10.14 | % | | 4/4/2029 | | 1,831 | | | 1,825 | | | 1,818 | | | 0.19 | % | | |
Service Logic Acquisition, Inc. | | (6) (9) | | First Lien Term Loan | | S + 3.50% | | 8.09 | % | | 10/29/2027 | | 7,919 | | | 7,934 | | | 7,939 | | | 0.82 | % | | |
Thermostat Purchaser III, Inc. | | (6) (9) (12) | | First Lien Term Loan | | S + 4.25% | | 8.58 | % | | 8/31/2028 | | 4,635 | | | 4,633 | | | 4,635 | | | 0.48 | % | | |
See Notes to Consolidated Financial Statements
36
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS
December 31, 2024
(dollar amounts in thousands, including share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | |
| | | | | | | | | | | | | | | | | | | | |
Thermostat Purchaser III, Inc. | | (9) (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 4.25% | | 8.58 | % | | 8/31/2028 | | $ | 2,787 | | | $ | — | | | $ | — | | | — | % | | |
Vessco Midco Holdings, LLC | | (6) (9) (12) (13) | | First Lien Term Loan | | S + 4.75% | | 9.43 | % | | 7/24/2031 | | 13,706 | | | 13,570 | | | 13,573 | | | 1.39 | % | | |
Vessco Midco Holdings, LLC | | (9) (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 4.75% | | 9.43 | % | | 7/24/2031 | | 4,569 | | | 1,181 | | | 1,159 | | | 0.12 | % | | |
Vessco Midco Holdings, LLC | | (9) (11) (12) | | Revolving Loan | | S + 4.75% | | 9.43 | % | | 7/24/2031 | | 1,726 | | | (16) | | | (17) | | | — | % | | |
Total Capital Equipment | | | | | | | | | | | | | | 105,999 | | | 105,587 | | | 10.88 | % | | |
| | | | | | | | | | | | | | | | | | | | |
Chemicals, Plastics, & Rubber | | | | | | | | | | | | | | | | | | | | |
Boulder Scientific Company, LLC | | (6) | | First Lien Term Loan | | S + 4.75% | | 9.45 | % | | 12/31/2027 | | 2,040 | | | 2,049 | | | 1,975 | | | 0.20 | % | | |
Chroma Color Corporation | | (6) | | First Lien Term Loan | | S + 6.00% | | 10.63 | % | | 4/23/2029 | | 6,250 | | | 6,153 | | | 6,205 | | | 0.64 | % | | |
Chroma Color Corporation | | (12) | | First Lien Term Loan (Delayed Draw) | | S + 6.00% | | 10.35 | % | | 4/23/2029 | | 1,379 | | | 1,370 | | | 1,369 | | | 0.14 | % | | |
Olympic Buyer, Inc. (Ascensus) | | (6) (9) (13) | | First Lien Term Loan | | S + 4.35% | | 8.71 | % | | 6/30/2028 | | 9,631 | | | 9,516 | | | 8,132 | | | 0.84 | % | | |
TJC Spartech Acquisition Corp. | | (6) (9) (12) (14) | | First Lien Term Loan | | S + 4.75% | | 9.41 | % | | 5/6/2028 | | 14,617 | | | 14,563 | | | 10,616 | | | 1.09 | % | | |
Total Chemicals, Plastics, & Rubber | | | | | | | | | | | | | | 33,651 | | | 28,297 | | | 2.91 | % | | |
| | | | | | | | | | | | | | | | | | | | |
Construction & Building | | | | | | | | | | | | | | | | | | | | |
Athlete Buyer, LLC (Allstar Holdings) | | (12) | | Subordinated Debt | | N/A | | 10.00% (Cash) 3.00% (PIK) | | 4/26/2030 | | 2,239 | | | 2,187 | | | 2,162 | | | 0.22 | % | | |
Athlete Buyer, LLC (Allstar Holdings) | | (12) | | Subordinated Debt (Delayed Draw) | | N/A | | 10.00% (Cash) 3.00% (PIK) | | 4/26/2030 | | 4,263 | | | 4,213 | | | 4,114 | | | 0.42 | % | | |
Athlete Buyer, LLC (Allstar Holdings) | | (12) | | Subordinated Debt (Delayed Draw) | | N/A | | 10.00% (Cash) 3.00% (PIK) | | 4/26/2030 | | 5,409 | | | 5,344 | | | 5,221 | | | 0.54 | % | | |
Cobalt Service Partners, LLC | | (9) (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 4.75% | | 9.08 | % | | 10/13/2031 | | 3,165 | | | 137 | | | 123 | | | 0.01 | % | | |
Cobalt Service Partners, LLC | | (6) (9) | | First Lien Term Loan | | S + 4.75% | | 9.08 | % | | 10/13/2031 | | 1,835 | | | 1,817 | | | 1,818 | | | 0.19 | % | | |
Erie Construction Mid-West, LLC (Erie Construction) | | (6) (13) | | First Lien Term Loan | | S + 4.75% | | 10.09 | % | | 7/30/2027 | | 9,604 | | | 9,554 | | | 9,604 | | | 0.99 | % | | |
Gannett Fleming, Inc. | | (9) (12) (13) | | First Lien Term Loan | | S + 4.75% | | 9.23 | % | | 8/5/2030 | | 17,824 | | | 17,568 | | | 17,669 | | | 1.83 | % | | |
Gannett Fleming, Inc. | | (9) (11) (12) | | Revolving Loan | | S + 4.75% | | 9.23 | % | | 8/5/2030 | | 2,131 | | | (30) | | | (19) | | | — | % | | |
Heartland Paving Partners, LLC | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 4.75% | | 9.08 | % | | 8/9/2030 | | 5,714 | | | (14) | | | (54) | | | (0.01 | %) | | |
Heartland Paving Partners, LLC | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 4.75% | | 9.08 | % | | 8/9/2030 | | 5,714 | | | (14) | | | (54) | | | (0.01 | %) | | |
Heartland Paving Partners, LLC | | (6) | | First Lien Term Loan | | S + 4.75% | | 9.08 | % | | 8/9/2030 | | 8,550 | | | 8,466 | | | 8,469 | | | 0.87 | % | | |
See Notes to Consolidated Financial Statements
37
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS
December 31, 2024
(dollar amounts in thousands, including share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | |
| | | | | | | | | | | | | | | | | | | | |
ICE USA Infrastructure, Inc. | | (6) (13) | | First Lien Term Loan | | S + 5.25% | | 9.58 | % | | 3/15/2030 | | $ | 6,572 | | | $ | 6,512 | | | $ | 6,511 | | | 0.67 | % | | |
Java Buyer, Inc. (Sciens Building Solutions, LLC) | | (6) (9) | | First Lien Term Loan | | S + 5.75% | | 10.20 | % | | 12/15/2027 | | 9,220 | | | 9,118 | | | 9,220 | | | 0.95 | % | | |
Java Buyer, Inc. (Sciens Building Solutions, LLC) | | (6) (9) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.75% | | 10.39 | % | | 12/15/2027 | | 4,870 | | | 4,845 | | | 4,870 | | | 0.50 | % | | |
MEI Buyer LLC | | (6) (12) (13) | | First Lien Term Loan | | S + 5.00% | | 9.36 | % | | 6/29/2029 | | 11,316 | | | 11,130 | | | 11,319 | | | 1.17 | % | | |
MEI Buyer LLC | | (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.00% | | 9.48 | % | | 6/29/2029 | | 1,810 | | | 1,803 | | | 1,810 | | | 0.19 | % | | |
Rose Paving, LLC | | (11) (12) | | Subordinated Debt (Delayed Draw) | | N/A | | 12.50 | % | | 5/7/2030 | | 191 | | | (1) | | | (2) | | | — | % | | |
Rose Paving, LLC | | (12) | | Subordinated Debt | | N/A | | 12.50 | % | | 5/7/2030 | | 2,937 | | | 2,900 | | | 2,901 | | | 0.30 | % | | |
Royal Holdco Corporation (RMA Companies) | | (6) | | First Lien Term Loan | | S + 4.75% | | 9.24 | % | | 12/30/2027 | | 5,229 | | | 5,178 | | | 5,178 | | | 0.53 | % | | |
Royal Holdco Corporation (RMA Companies) | | (6) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.75% | | 10.44 | % | | 12/30/2027 | | 4,582 | | | 4,575 | | | 4,582 | | | 0.47 | % | | |
Royal Holdco Corporation (RMA Companies) | | (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.75% | | 10.31 | % | | 12/30/2027 | | 3,132 | | | 3,127 | | | 3,132 | | | 0.32 | % | | |
Royal Holdco Corporation (RMA Companies) | | (6) | | First Lien Term Loan | | S + 5.75% | | 10.44 | % | | 12/30/2027 | | 3,087 | | | 3,053 | | | 3,087 | | | 0.32 | % | | |
WSB Engineering Holdings Inc. | | (6) (12) | | First Lien Term Loan | | S + 6.00% | | 10.51 | % | | 8/31/2029 | | 6,454 | | | 6,376 | | | 6,432 | | | 0.66 | % | | |
WSB Engineering Holdings Inc. | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 6.00% | | 10.59 | % | | 8/31/2029 | | 4,325 | | | 3,733 | | | 3,743 | | | 0.39 | % | | |
Total Construction & Building | | | | | | | | | | | | | | 111,577 | | | 111,836 | | | 11.52 | % | | |
| | | | | | | | | | | | | | | | | | | | |
Consumer Goods: Durable | | | | | | | | | | | | | | | | | | | | |
Halo Buyer, Inc. | | (6) (14) | | First Lien Term Loan | | S + 4.50% | | 8.96 | % | | 6/30/2025 | | 5,607 | | | 5,597 | | | 5,348 | | | 0.55 | % | | |
XpressMyself.com LLC (SmartSign) | | (6) (13) | | First Lien Term Loan | | S + 5.50% | | 10.03 | % | | 9/7/2028 | | 9,775 | | | 9,713 | | | 9,775 | | | 1.01 | % | | |
XpressMyself.com LLC (SmartSign) | | (6) | | First Lien Term Loan | | S + 5.75% | | 10.25 | % | | 9/7/2028 | | 4,974 | | | 4,900 | | | 4,974 | | | 0.51 | % | | |
Total Consumer Goods: Durable | | | | | | | | | | | | | | 20,210 | | | 20,097 | | | 2.07 | % | | |
| | | | | | | | | | | | | | | | | | | | |
Consumer Goods: Non-durable | | | | | | | | | | | | | | | | | | | | |
ACP Tara Holdings, Inc. | | (6) (9) (13) | | First Lien Term Loan | | S + 4.50% | | 8.93 | % | | 9/10/2027 | | 12,475 | | | 12,415 | | | 12,475 | | | 1.29 | % | | |
ACP Tara Holdings, Inc. | | (6) (9) | | First Lien Term Loan | | S + 5.75% | | 10.18 | % | | 9/10/2027 | | 1,706 | | | 1,683 | | | 1,706 | | | 0.18 | % | | |
Gloves Buyer, Inc. (PIP) | | (6) (13) | | First Lien Term Loan | | S + 4.00% | | 8.47 | % | | 12/29/2027 | | 9,052 | | | 9,037 | | | 9,052 | | | 0.93 | % | | |
KL Bronco Acquisition, Inc. (Elevation Labs) | | (6) | | First Lien Term Loan | | S + 5.25% | | 9.94 | % | | 6/30/2028 | | 6,720 | | | 6,677 | | | 6,721 | | | 0.69 | % | | |
KL Bronco Acquisition, Inc. (Elevation Labs) | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.25% | | 9.70 | % | | 6/30/2028 | | 3,118 | | | 912 | | | 931 | | | 0.10 | % | | |
See Notes to Consolidated Financial Statements
38
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS
December 31, 2024
(dollar amounts in thousands, including share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | |
| | | | | | | | | | | | | | | | | | | | |
MPG Parent Holdings, LLC (Market Performance Group) | | (6) (13) | | First Lien Term Loan | | S + 5.00% | | 9.33 | % | | 1/8/2030 | | $ | 12,525 | | | $ | 12,413 | | | $ | 12,650 | | | 1.31 | % | | |
MPG Parent Holdings, LLC (Market Performance Group) | | (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.00% | | 9.59 | % | | 1/8/2030 | | 3,075 | | | 3,075 | | | 3,106 | | | 0.32 | % | | |
Ultima Health Holdings, Inc. | | (12) | | Subordinated Debt | | N/A | | 11.00% (Cash) 1.50% (PIK) | | 3/12/2029 | | 1,761 | | | 1,737 | | | 1,761 | | | 0.18 | % | | |
Total Consumer Goods: Non-durable | | | | | | | | | | | | | | 47,949 | | | 48,402 | | | 5.00 | % | | |
| | | | | | | | | | | | | | | | | | | | |
Containers, Packaging & Glass | | | | | | | | | | | | | | | | | | | | |
B2B Industrial Products, LLC (AMW Acquisition Company, Inc.) | | (6) (13) | | First Lien Term Loan | | S + 6.75% | | 11.43 | % | | 10/7/2026 | | 14,284 | | | 14,266 | | | 13,536 | | | 1.40 | % | | |
B2B Industrial Products, LLC (AMW Acquisition Company, Inc.) | | (6) | | First Lien Term Loan | | S + 6.75% | | 11.41 | % | | 10/7/2026 | | 113 | | | 112 | | | 107 | | | 0.01 | % | | |
Five Star Lower Holding LLC (Five Star Packaging) | | (6) (13) (14) | | First Lien Term Loan | | S + 4.25% | | 8.68 | % | | 5/5/2029 | | 7,500 | | | 7,421 | | | 7,468 | | | 0.77 | % | | |
good2grow LLC | | (6) (13) | | First Lien Term Loan | | S + 4.50% | | 9.16 | % | | 12/1/2027 | | 8,699 | | | 8,653 | | | 8,699 | | | 0.90 | % | | |
good2grow LLC | | (6) (12) | | First Lien Term Loan | | S + 5.50% | | 10.16 | % | | 12/1/2027 | | 4,981 | | | 4,927 | | | 4,981 | | | 0.51 | % | | |
good2grow LLC | | (6) (13) | | First Lien Term Loan | | S + 4.75% | | 9.41 | % | | 12/1/2027 | | 14,266 | | | 14,149 | | | 14,408 | | | 1.48 | % | | |
Ivex Holdco Inc. (Specialized Packaging Group) | | (10) | | First Lien Term Loan | | S + 5.50% | | 10.19 | % | | 12/17/2027 | | 4,365 | | | 4,336 | | | 4,333 | | | 0.45 | % | | |
Ivex Holdco Inc. (Specialized Packaging Group) | | (6) (10) (12) | | First Lien Term Loan | | S + 6.25% | | 10.99 | % | | 12/17/2027 | | 6,825 | | | 6,777 | | | 6,776 | | | 0.70 | % | | |
Ivex Holdco Inc. (Specialized Packaging Group) | | (12) | | First Lien Term Loan | | S + 5.75% | | 10.49 | % | | 12/17/2027 | | 3,291 | | | 3,271 | | | 3,267 | | | 0.34 | % | | |
Ivex Holdco Inc. (Specialized Packaging Group) | | (6) (13) | | First Lien Term Loan | | S + 5.50% | | 10.19 | % | | 12/17/2027 | | 10,153 | | | 10,119 | | | 10,080 | | | 1.04 | % | | |
Oliver Packaging, LLC | | (12) | | Subordinated Debt | | N/A | | 11.00 | % | | 1/6/2029 | | 2,510 | | | 2,479 | | | 2,366 | | | 0.24 | % | | |
Oliver Packaging, LLC | | (12) | | Subordinated Debt | | N/A | | 12.50 | % | | 1/6/2029 | | 465 | | | 456 | | | 460 | | | 0.05 | % | | |
Online Labels Group, LLC | | (13) | | First Lien Term Loan | | S + 5.25% | | 9.58 | % | | 12/19/2029 | | 3,295 | | | 3,267 | | | 3,295 | | | 0.34 | % | | |
Online Labels Group, LLC | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.25% | | 9.58 | % | | 12/19/2029 | | 403 | | | — | | | — | | | — | % | | |
Online Labels Group, LLC | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.25% | | 9.58 | % | | 12/19/2029 | | 403 | | | — | | | — | | | — | % | | |
Total Containers, Packaging & Glass | | | | | | | | | | | | | | 80,233 | | | 79,776 | | | 8.23 | % | | |
| | | | | | | | | | | | | | | | | | | | |
See Notes to Consolidated Financial Statements
39
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS
December 31, 2024
(dollar amounts in thousands, including share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | |
| | | | | | | | | | | | | | | | | | | | |
Energy: Electricity | | | | | | | | | | | | | | | | | | | | |
Matador US Buyer, LLC (Insulation Technology Group) | | (6) (10) (12) (13) | | First Lien Term Loan | | S + 5.00% | | 9.36 | % | | 6/25/2030 | | $ | 22,354 | | | $ | 22,142 | | | $ | 22,155 | | | 2.28 | % | | |
Matador US Buyer, LLC (Insulation Technology Group) | | (10) (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.00% | | 9.36 | % | | 6/25/2030 | | 5,912 | | | — | | | (53) | | | (0.01 | %) | | |
US MetalCo Holdings LLC (MGM Transformer Company) | | (6) (12) | | First Lien Term Loan | | S + 5.50% | | 10.09 | % | | 10/31/2029 | | 23,376 | | | 23,073 | | | 23,511 | | | 2.43 | % | | |
US MetalCo Holdings LLC (MGM Transformer Company) | | (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.50% | | 9.83 | % | | 10/31/2029 | | 6,356 | | | 6,342 | | | 6,393 | | | 0.66 | % | | |
Total Energy: Electricity | | | | | | | | | | | | | | 51,557 | | | 52,006 | | | 5.36 | % | | |
| | | | | | | | | | | | | | | | | | | | |
Environmental Industries | | | | | | | | | | | | | | | | | | | | |
CLS Management Services, LLC (Contract Land Staff) | | (6) (13) | | First Lien Term Loan | | S + 5.00% | | 9.33 | % | | 3/27/2030 | | 7,507 | | | 7,437 | | | 7,439 | | | 0.77 | % | | |
CLS Management Services, LLC (Contract Land Staff) | | (6) | | First Lien Term Loan (Delayed Draw) | | S + 5.00% | | 9.62 | % | | 3/27/2030 | | 3,018 | | | 3,011 | | | 2,990 | | | 0.31 | % | | |
CLS Management Services, LLC (Contract Land Staff) | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.00% | | 9.62 | % | | 3/27/2030 | | 4,999 | | | (12) | | | (45) | | | — | % | | |
Impact Parent Corporation (Impact Environmental Group) | | (6) (12) | | First Lien Term Loan | | S + 5.00% | | 9.43 | % | | 3/23/2029 | | 6,708 | | | 6,600 | | | 6,661 | | | 0.69 | % | | |
Impact Parent Corporation (Impact Environmental Group) | | (6) | | First Lien Term Loan (Delayed Draw) | | S + 5.00% | | 9.43 | % | | 3/23/2029 | | 3,134 | | | 3,121 | | | 3,112 | | | 0.32 | % | | |
Impact Parent Corporation (Impact Environmental Group) | | (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.00% | | 9.43 | % | | 3/23/2029 | | 6,792 | | | 6,766 | | | 6,745 | | | 0.70 | % | | |
Impact Parent Corporation (Impact Environmental Group) | | (6) | | First Lien Term Loan | | S + 5.00% | | 9.43 | % | | 3/23/2029 | | 1,718 | | | 1,691 | | | 1,706 | | | 0.18 | % | | |
NFM & J, L.P. (The Facilities Group) | | (6) (9) | | First Lien Term Loan | | S + 5.75% | | 10.44 | % | | 11/30/2027 | | 4,822 | | | 4,799 | | | 4,806 | | | 0.50 | % | | |
NFM & J, L.P. (The Facilities Group) | | (6) (9) (13) | | First Lien Term Loan | | S + 5.75% | | 10.37 | % | | 11/30/2027 | | 8,950 | | | 8,885 | | | 8,920 | | | 0.92 | % | | |
NFM & J, L.P. (The Facilities Group) | | (6) (9) | | First Lien Term Loan (Delayed Draw) | | S + 5.75% | | 10.44 | % | | 11/30/2027 | | 4,902 | | | 4,902 | | | 4,885 | | | 0.50 | % | | |
NFM & J, L.P. (The Facilities Group) | | (9) (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.75% | | 10.42 | % | | 11/30/2027 | | 5,026 | | | 561 | | | 544 | | | 0.06 | % | | |
Nutrition 101 Buyer, LLC (101 Inc) | | (6) | | First Lien Term Loan | | S + 5.25% | | 9.94 | % | | 8/31/2028 | | 6,581 | | | 6,541 | | | 6,109 | | | 0.63 | % | | |
Orion Group FM Holdings, LLC (Leo Facilities) | | (6) (12) | | First Lien Term Loan | | S + 5.50% | | 9.83 | % | | 7/3/2029 | | 8,464 | | | 8,356 | | | 8,359 | | | 0.86 | % | | |
Orion Group FM Holdings, LLC (Leo Facilities) | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.50% | | 10.48 | % | | 7/3/2029 | | 6,405 | | | 4,721 | | | 4,654 | | | 0.48 | % | | |
See Notes to Consolidated Financial Statements
40
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS
December 31, 2024
(dollar amounts in thousands, including share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | |
| | | | | | | | | | | | | | | | | | | | |
Orion Group FM Holdings, LLC (Leo Facilities) | | (6) | | First Lien Term Loan | | S + 5.50% | | 9.75 | % | | 7/3/2029 | | $ | 1,589 | | | $ | 1,573 | | | $ | 1,569 | | | 0.16 | % | | |
Orion Group FM Holdings, LLC (Leo Facilities) | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.50% | | 10.58 | % | | 7/3/2029 | | 13,446 | | | — | | | (167) | | | (0.02 | %) | | |
SI Solutions, LLC | | (6) | | First Lien Term Loan | | S + 4.75% | | 9.34 | % | | 8/15/2030 | | 11,872 | | | 11,758 | | | 11,888 | | | 1.22 | % | | |
SI Solutions, LLC | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 4.75% | | 9.34 | % | | 8/15/2030 | | 5,601 | | | (13) | | | 7 | | | — | % | | |
Total Environmental Industries | | | | | | | | | | | | | | 80,697 | | | 80,182 | | | 8.28 | % | | |
| | | | | | | | | | | | | | | | | | | | |
Healthcare & Pharmaceuticals | | | | | | | | | | | | | | | | | | | | |
AB Centers Acquisition Corporation (Action Behavior Centers) | | (12) (13) | | First Lien Term Loan | | S + 5.25% | | 9.84 | % | | 7/2/2031 | | 15,673 | | | 15,520 | | | 15,588 | | | 1.60 | % | | |
AB Centers Acquisition Corporation (Action Behavior Centers) | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.25% | | 9.80 | % | | 7/2/2031 | | 2,850 | | | 189 | | | 180 | | | 0.02 | % | | |
AB Centers Acquisition Corporation (Action Behavior Centers) | | | | First Lien Term Loan | | S + 5.25% | | 9.61 | % | | 7/2/2031 | | 1,477 | | | 1,470 | | | 1,469 | | | 0.15 | % | | |
Affinity Hospice Intermediate Holdings, LLC | | (6) (12) | | First Lien Term Loan | | S + 4.75% | | 9.18 | % | | 12/17/2027 | | 7,792 | | | 7,748 | | | 6,531 | | | 0.67 | % | | |
Anne Arundel Dermatology Management, LLC | | (12) (16) | | Subordinated Debt | | N/A | | 12.75% (PIK) | | 10/16/2026 | | 3,282 | | | 3,266 | | | 535 | | | 0.06 | % | | |
Anne Arundel Dermatology Management, LLC | | (12) (16) | | Subordinated Debt | | N/A | | 13.25% (PIK) | | 4/16/2026 | | 1,972 | | | 1,965 | | | 780 | | | 0.08 | % | | |
Anne Arundel Dermatology Management, LLC | | (12) | | First Lien Term Loan | | N/A | | 4.71% (PIK) | | 1/15/2026 | | 533 | | | 533 | | | 533 | | | 0.05 | % | | |
Anne Arundel Dermatology Management, LLC | | (11) (12) (16) | | Subordinated Debt | | N/A | | 13.25% (PIK) | | 4/16/2026 | | 2,396 | | | 2,026 | | | 581 | | | 0.06 | % | | |
Bridges Consumer Healthcare Intermediate LLC | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.25% | | 9.53 | % | | 12/20/2031 | | 2,760 | | | (14) | | | (27) | | | — | % | | |
Bridges Consumer Healthcare Intermediate LLC | | (6) (12) | | First Lien Term Loan | | S + 5.25% | | 9.53 | % | | 12/20/2031 | | 5,814 | | | 5,756 | | | 5,756 | | | 0.59 | % | | |
Coding Solutions Acquisition, Inc. | | (9) (12) (13) | | First Lien Term Loan | | S + 5.00% | | 9.25 | % | | 8/7/2031 | | 12,288 | | | 12,207 | | | 12,193 | | | 1.25 | % | | |
Coding Solutions Acquisition, Inc. | | (9) (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.00% | | 9.43 | % | | 8/7/2031 | | 1,872 | | | (4) | | | (14) | | | — | % | | |
Coding Solutions Acquisition, Inc. | | (9) (11) (12) | | Revolving Loan | | S + 5.00% | | 9.43 | % | | 8/7/2031 | | 1,246 | | | 1,079 | | | 1,081 | | | 0.11 | % | | |
Dermatology Intermediate Holdings III, Inc. (Forefront Dermatology) | | (6) (9) (14) | | First Lien Term Loan | | S + 4.25% | | 8.84 | % | | 3/30/2029 | | 3,281 | | | 3,242 | | | 3,174 | | | 0.33 | % | | |
Eyesouth Eye Care Holdco LLC | | (6) (13) | | First Lien Term Loan | | S + 5.50% | | 9.96 | % | | 10/5/2029 | | 7,398 | | | 7,341 | | | 7,264 | | | 0.75 | % | | |
Eyesouth Eye Care Holdco LLC | | (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.50% | | 10.00 | % | | 10/5/2029 | | 2,425 | | | 2,425 | | | 2,381 | | | 0.25 | % | | |
See Notes to Consolidated Financial Statements
41
NUVEEN CHURCHILL DIRECT LENDING CORP.
CONSOLIDATED SCHEDULE OF INVESTMENTS
December 31, 2024
(dollar amounts in thousands, including share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company (1) (2) (7) | | Footnotes | | Investment | | Spread Above Reference Rate (3) | | Interest Rate (3) | | Maturity Date | | Par Amount | | Amortized Cost | | Fair Value (4) | | % of Net Assets (5) | | |
| | | | | | | | | | | | | | | | | | | | |
FH DMI Buyer, Inc. | | (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.00% | | 9.33 | % | | 10/11/2030 | | $ | 1,104 | | | $ | (3) | | | $ | (10) | | | — | % | | |
FH DMI Buyer, Inc. | | (6) | | First Lien Term Loan | | S + 5.00% | | 9.33 | % | | 10/11/2030 | | 1,987 | | | 1,968 | | | 1,969 | | | 0.20 | % | | |
Genesee Scientific LLC | | (6) (9) | | First Lien Term Loan | | S + 5.75% | | 10.10 | % | | 9/30/2027 | | 5,898 | | | 5,870 | | | 5,176 | | | 0.53 | % | | |
Genesee Scientific LLC | | (9) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.75% | | 10.10 | % | | 9/30/2027 | | 1,544 | | | 1,544 | | | 1,355 | | | 0.14 | % | | |
GHR Healthcare, LLC | | (6) (9) | | First Lien Term Loan | | S + 5.25% | | 9.99 | % | | 12/9/2027 | | 6,336 | | | 6,302 | | | 6,183 | | | 0.64 | % | | |
GHR Healthcare, LLC | | (6) (9) | | First Lien Term Loan (Delayed Draw) | | S + 5.25% | | 9.99 | % | | 12/9/2027 | | 1,982 | | | 1,982 | | | 1,934 | | | 0.20 | % | | |
GHR Healthcare, LLC | | (9) (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.25% | | 9.99 | % | | 12/9/2027 | | 1,946 | | | — | | | (47) | | | — | % | | |
GHR Healthcare, LLC | | (9) (11) (12) | | First Lien Term Loan (Delayed Draw) | | S + 5.25% | | 9.99 | % | | 12/9/2027 | | 648 | | | — | | | (16) | | | — | % | | |
GHR Healthcare, LLC | | (6) (9) | | First Lien Term Loan | | S + 5.25% | | 9.99 | % | | 12/9/2027 | | 4,933 | | | 4,870 | | | 4,814 | | | 0.50 | % | | |
GHR Healthcare, LLC | | (6) (9) (13) | | First Lien Term Loan | | S + 5.25% | | 9.99 | % | | 12/9/2027 | | 8,048 | | | 7,979 | | | 7,854 | | | 0.81 | % | | |
GHR Healthcare, LLC | | (6) (9) (13) | | First Lien Term Loan | | S + 5.25% | | 9.99 | % | | 12/9/2027 | | 3,742 | | | 3,710 | | | 3,652 | | | 0.38 | % | | |
Health Management Associates, Inc. | | (6) (12) | | First Lien Term Loan | | S + 6.25% | | 10.82 | |