John Hancock GA Senior Loan Trust
Portfolio of investments 3-31-24 (unaudited)
Portfolio of investments 3-31-24 (unaudited)
Rate (%) | Maturity date | Par value^ | Value | ||
Senior loans (A)(B) 105.6% | $629,328,282 | ||||
(Cost $628,745,473) | |||||
Consumer discretionary 16.1% | 95,880,080 | ||||
Automobile components 1.7% | |||||
Paint Intermediate III LLC, 2022 USD Revolver (3 month CME Term SOFR + 5.750%) (C) | 11.160 | 10-07-27 | 990,991 | 990,991 | |
Paint Intermediate III LLC, 2022 USD Term Loan B1 (3 month CME Term SOFR + 5.750%) | 11.163 | 10-06-28 | 8,896,396 | 8,985,360 | |
Diversified consumer services 7.8% | |||||
Capital Construction LLC, Delayed Draw Term Loan (1 month CME Term SOFR + 6.000%) | 11.423 | 10-22-26 | 5,235,165 | 5,287,517 | |
Capital Construction LLC, Revolver (C) | — | 10-22-26 | 824,176 | 824,176 | |
Capital Construction LLC, Term Loan (1 month CME Term SOFR + 6.250%) | 11.426 | 10-22-26 | 3,862,088 | 3,900,709 | |
Leap Service Partners LLC, Delayed Draw Term Loan (C) | — | 03-15-29 | 5,282,508 | 5,236,286 | |
Leap Service Partners LLC, Revolver (C) | — | 03-15-29 | 1,760,836 | 1,730,021 | |
Leap Service Partners LLC, Term Loan A (3 month CME Term SOFR + 5.000%) | 10.329 | 03-15-29 | 4,930,341 | 4,844,060 | |
LUV Car Wash Group LLC, 2021 Delayed Draw Term Loan A (1 month CME Term SOFR + 7.150%) | 12.480 | 12-09-26 | 1,903,161 | 1,903,161 | |
LUV Car Wash Group LLC, 2021 Delayed Draw Term Loan B (1 month CME Term SOFR + 7.150%) | 12.480 | 12-09-26 | 1,540,082 | 1,540,082 | |
LUV Car Wash Group LLC, 2022 Delayed Draw Term Loan C (1 and 3 month CME Term SOFR + 7.150%) (C) | 12.478 | 12-09-26 | 6,420,068 | 6,420,068 | |
Perennial Services Group LLC, Delayed Draw Term Loan (3 month CME Term SOFR + 6.000%) | 11.443 | 09-07-29 | 6,311,234 | 6,311,234 | |
Perennial Services Group LLC, Revolver (3 month CME Term SOFR + 6.250%) (C) | 11.438 | 09-07-29 | 1,582,278 | 1,582,278 | |
Perennial Services Group LLC, Term Loan (3 month CME Term SOFR + 6.000%) | 11.443 | 09-07-29 | 7,053,165 | 7,053,165 | |
Hotels, restaurants and leisure 2.1% | |||||
Bandon Fitness, Inc., Delayed Draw Term Loan (1 and 3 month CME Term SOFR + 6.000%) (C) | 11.472 | 07-27-28 | 2,609,583 | 2,603,059 | |
Bandon Fitness, Inc., Revolver (3 month CME Term SOFR + 6.000%) (C) | 11.470 | 07-27-28 | 524,934 | 523,622 | |
Bandon Fitness, Inc., Term Loan (3 month CME Term SOFR + 6.000%) | 11.463 | 07-27-28 | 6,747,638 | 6,730,769 | |
Fresh Holdco, Inc., Term Loan (3 month CME Term SOFR + 5.750%) | 11.219 | 01-26-26 | 2,894,472 | 2,865,528 | |
Leisure products 4.5% | |||||
4M Capital, Ltd., Revolver (C) | — | 06-18-27 | 2,310,000 | 2,263,800 | |
4M Capital, Ltd., Term Loan A (3 month CME Term SOFR + 5.250%) | 10.523 | 06-18-27 | 15,190,000 | 14,886,200 | |
GSM Acquisition Corp., Delayed Draw Term Loan (1 month CME Term SOFR + 5.000%) | 10.441 | 11-16-26 | 889,222 | 889,222 | |
GSM Acquisition Corp., Revolver (C) | — | 11-16-26 | 825,949 | 825,949 | |
GSM Acquisition Corp., Term Loan (1 month CME Term SOFR + 5.000%) | 10.441 | 11-16-26 | 7,682,823 | 7,682,823 |
See notes to Portfolio of investments
1
John Hancock GA Senior Loan Trust
Portfolio of investments 3-31-24 (unaudited)
Portfolio of investments 3-31-24 (unaudited)
Rate (%) | Maturity date | Par value^ | Value | ||
Consumer staples 5.7% | $33,695,221 | ||||
Consumer staples distribution and retail 4.1% | |||||
City Line Distributors, Delayed Draw Term Loan (1 month CME Term SOFR + 6.000%) | 11.434 | 08-31-28 | 2,503,129 | 2,503,129 | |
City Line Distributors, Revolver (C) | — | 08-31-28 | 1,042,970 | 1,042,970 | |
City Line Distributors, Term Loan (1 month CME Term SOFR + 6.000%) | 11.441 | 08-31-28 | 6,226,533 | 6,226,533 | |
PAK Quality Foods Acquisition LLC, Delayed Draw Term Loan (C) | — | 12-28-29 | 2,686,567 | 2,632,836 | |
PAK Quality Foods Acquisition LLC, Revolver (C) | — | 12-28-29 | 1,567,164 | 1,535,821 | |
PAK Quality Foods Acquisition LLC, Term Loan (1 month CME Term SOFR + 6.250%) | 11.690 | 12-28-29 | 10,719,403 | 10,505,015 | |
Household products 1.6% | |||||
Walnut Parent, Inc., 2022 2nd Amendment Incremental Term Loan (3 month CME Term SOFR + 5.500%) | 10.959 | 11-09-27 | 2,574,966 | 2,497,717 | |
Walnut Parent, Inc., Term Loan (3 month CME Term SOFR + 5.500%) | 10.959 | 11-09-27 | 6,960,000 | 6,751,200 | |
Financials 4.0% | 23,699,873 | ||||
Capital markets 1.7% | |||||
Steward Partners Global Advisory LLC, Delayed Draw Term Loan (3 month CME Term SOFR + 5.250%) (C) | 10.901 | 10-03-29 | 4,276,929 | 4,276,929 | |
Steward Partners Global Advisory LLC, Revolver (C) | — | 10-03-27 | 1,428,571 | 1,428,571 | |
Steward Partners Global Advisory LLC, Term Loan (3 month CME Term SOFR + 5.250%) | 10.717 | 10-03-29 | 4,221,429 | 4,221,429 | |
Insurance 2.3% | |||||
Simplicity Financial Marketing Holdings, Inc., 2022 3rd Amendment Delayed Draw Term Loan (3 month CME Term SOFR + 6.000%) | 11.498 | 12-02-26 | 1,597,621 | 1,593,627 | |
Simplicity Financial Marketing Holdings, Inc., 2022 3rd Amendment Term Loan (3 month CME Term SOFR + 5.750%) | 11.498 | 12-02-26 | 1,119,318 | 1,116,520 | |
Simplicity Financial Marketing Holdings, Inc., 6th Amendment Delayed Draw Term Loan (3 month CME Term SOFR + 6.000%) (C) | 11.321 | 12-02-26 | 3,849,291 | 3,839,668 | |
Simplicity Financial Marketing Holdings, Inc., 6th Amendment Revolver (C) | — | 12-02-26 | 186,846 | 186,379 | |
Simplicity Financial Marketing Holdings, Inc., Delayed Draw Term Loan (3 month CME Term SOFR + 6.290%) | 11.788 | 12-02-26 | 2,015,204 | 2,015,204 | |
Simplicity Financial Marketing Holdings, Inc., Revolver (C) | — | 12-02-26 | 460,903 | 459,750 | |
Simplicity Financial Marketing Holdings, Inc., Term Loan (3 month CME Term SOFR + 6.290%) | 11.788 | 12-02-26 | 4,561,796 | 4,561,796 | |
Health care 21.4% | 127,270,699 | ||||
Health care equipment and supplies 2.3% | |||||
Avante Health Solutions, Revolver (1 month CME Term SOFR + 4.750%) (C) | 10.177 | 07-15-27 | 573,576 | 170,639 | |
Avante Health Solutions, Term Loan (1 month CME Term SOFR + 4.750%) | 10.176 | 07-15-27 | 3,767,261 | 1,120,760 | |
CPC/Cirtec Holdings, Inc., 2023 USD Term Loan (3 month CME Term SOFR + 6.250%) | 11.598 | 01-30-29 | 12,375,000 | 12,313,125 |
See notes to Portfolio of investments
2
John Hancock GA Senior Loan Trust
Portfolio of investments 3-31-24 (unaudited)
Portfolio of investments 3-31-24 (unaudited)
Rate (%) | Maturity date | Par value^ | Value | ||
Health care (continued) | |||||
Health care providers and services 19.1% | |||||
BrightView LLC, Delayed Draw Term Loan (1 month CME Term SOFR + 6.000%) | 11.441 | 04-12-24 | 697,773 | $676,840 | |
BrightView LLC, Revolver (1 month CME Term SOFR + 6.000%) (C) | 11.441 | 12-14-26 | 315,217 | 305,761 | |
BrightView LLC, Term Loan (1 month CME Term SOFR + 6.000%) | 11.441 | 12-14-26 | 5,237,823 | 5,080,688 | |
Guided Practice Solutions Dental LLC, 3rd Amendment Delayed Draw Term Loan (1 month CME Term SOFR + 6.250%) | 11.695 | 11-24-29 | 4,895,834 | 4,883,595 | |
Guided Practice Solutions Dental LLC, Delayed Draw Term Loan (1 month CME Term SOFR + 6.250%) | 11.695 | 11-24-29 | 3,863,752 | 3,854,093 | |
Guided Practice Solutions Dental LLC, Term Loan (1 month CME Term SOFR + 6.250%) | 11.695 | 11-24-29 | 6,087,433 | 6,072,215 | |
IMA Group Management Company LLC, 2023 Delayed Draw Term Loan (C) | — | 06-30-28 | 4,105,090 | 3,961,412 | |
IMA Group Management Company LLC, 2023 Revolver (3 month CME Term SOFR + 6.750%) (C) | 12.249 | 06-30-28 | 821,018 | 792,282 | |
IMA Group Management Company LLC, 2023 Term Loan (3 month CME Term SOFR + 6.750%) | 12.248 | 06-30-28 | 9,998,337 | 9,648,396 | |
In Vitro Sciences LLC, 2024 Delayed Draw Term Loan (1 month CME Term SOFR + 6.000%) (C) | 11.445 | 02-28-29 | 2,783,626 | 2,727,953 | |
In Vitro Sciences LLC, 2024 Revolver (C) | — | 02-28-29 | 695,906 | 681,988 | |
In Vitro Sciences LLC, 2024 Term Loan (1 month CME Term SOFR + 6.000%) | 11.445 | 02-28-29 | 12,178,363 | 11,934,796 | |
Insignia Finance Merger Sub LLC, 2023 Incremental Term Loan (3 month CME Term SOFR + 5.500%) | 10.998 | 05-04-30 | 3,081,993 | 2,943,303 | |
Insignia Finance Merger Sub LLC, Revolver (3 month CME Term SOFR + 6.500%) (C) | 11.998 | 12-23-27 | 1,673,077 | 1,597,788 | |
Insignia Finance Merger Sub LLC, Term Loan (3 month CME Term SOFR + 5.500%) | 10.824 | 12-23-27 | 5,506,920 | 5,259,109 | |
MWD Management LLC, Delayed Draw Term Loan (3 month CME Term SOFR + 5.000%) | 10.409 | 06-15-27 | 3,950,000 | 3,930,250 | |
MWD Management LLC, Revolver (3 month CME Term SOFR + 5.000%) | 10.409 | 06-15-27 | 1,000,000 | 995,000 | |
MWD Management LLC, Term Loan (3 month CME Term SOFR + 5.000%) | 10.409 | 06-15-27 | 4,925,000 | 4,900,375 | |
OIS Management Services LLC, 2022 1st Lien Delayed Draw Term Loan (3 month CME Term SOFR + 5.750%) | 11.161 | 11-16-28 | 2,546,615 | 2,572,082 | |
OIS Management Services LLC, 2022 1st Lien Revolver (C) | — | 11-16-28 | 769,231 | 769,231 | |
OIS Management Services LLC, 2022 Term Loan (3 month CME Term SOFR + 5.750%) | 11.159 | 11-16-28 | 6,600,000 | 6,666,000 | |
Pediatric Home Respiratory Services LLC, 2022 Incremental Delayed Draw Term Loan (Prime rate + 5.250% and 3 month CME Term SOFR + 6.250%) | 12.328 | 12-04-25 | 2,287,913 | 2,287,913 | |
Pediatric Home Respiratory Services LLC, 2023 Term Loan (1 and 3 month CME Term SOFR + 6.250%) | 11.714 | 12-04-25 | 4,083,812 | 4,083,812 | |
Pediatric Home Respiratory Services LLC, Delayed Draw Term Loan (Prime rate + 4.750% and 3 month CME Term SOFR + 6.250%) | 12.019 | 12-04-25 | 2,657,068 | 2,637,140 | |
Premier Imaging LLC, 2021 4th Amendment Delayed Draw Term Loan (3 month CME Term SOFR + 6.000%) | 11.610 | 01-02-25 | 1,366,972 | 1,271,284 |
See notes to Portfolio of investments
3
John Hancock GA Senior Loan Trust
Portfolio of investments 3-31-24 (unaudited)
Portfolio of investments 3-31-24 (unaudited)
Rate (%) | Maturity date | Par value^ | Value | ||
Health care (continued) | |||||
Health care providers and services (continued) | |||||
Premier Imaging LLC, 2021 4th Amendment Term Loan (3 month CME Term SOFR + 6.000%) | 11.610 | 01-02-25 | 5,042,013 | $4,689,072 | |
Refocus Management Services LLC, Delayed Draw Term Loan (C) | — | 02-14-29 | 2,302,632 | 2,256,579 | |
Refocus Management Services LLC, Revolver (C) | — | 02-14-29 | 460,526 | 451,316 | |
Refocus Management Services LLC, Term Loan (3 month CME Term SOFR + 6.250%) | 11.657 | 02-14-29 | 5,986,842 | 5,867,105 | |
Southern Orthodontic Partners Management LLC, 4th Amendment Delayed Draw Term Loan (3 month CME Term SOFR + 6.000%) | 11.610 | 01-27-26 | 9,893,531 | 9,868,797 | |
Industrials 43.8% | 261,288,335 | ||||
Building products 1.2% | |||||
Lockmasters Security Intermediate, Inc., Amendment No. 3 Term Loan (3 month CME Term SOFR + 6.000%) | 11.321 | 09-01-27 | 4,831,663 | 4,759,189 | |
Lockmasters Security Intermediate, Inc., Delayed Draw Term Loan (C) | — | 09-01-27 | 1,756,547 | 1,730,199 | |
Lockmasters Security Intermediate, Inc., Revolver (C) | — | 09-01-27 | 411,789 | 405,613 | |
Commercial services and supplies 13.9% | |||||
BCTS Parent LLC, Delayed Draw Term Loan (C) | — | 12-26-29 | 4,874,158 | 4,776,675 | |
BCTS Parent LLC, Revolver (1 month CME Term SOFR + 5.250%) (C) | 10.569 | 12-26-29 | 1,772,421 | 1,736,973 | |
BCTS Parent LLC, Term Loan (3 month CME Term SOFR + 5.250%) | 10.563 | 12-26-29 | 7,071,960 | 6,930,521 | |
Beary Landscaping LLC, Delayed Draw Term Loan (1 month CME Term SOFR + 4.750%) (C) | 11.079 | 11-22-29 | 2,109,507 | 2,062,043 | |
Beary Landscaping LLC, Revolver (C) | — | 11-22-29 | 2,112,676 | 2,065,141 | |
Beary Landscaping LLC, Term Loan (3 month CME Term SOFR + 5.750%) | 11.068 | 11-22-29 | 9,483,275 | 9,269,901 | |
MC Group Ventures Corp., 2021 Delayed Draw Term Loan (3 month CME Term SOFR + 5.500%) (C) | 10.913 | 06-30-27 | 2,543,103 | 2,543,103 | |
MC Group Ventures Corp., 2021 Revolver (C) | — | 06-30-27 | 517,857 | 517,857 | |
MC Group Ventures Corp., 2021 Term Loan (3 month CME Term SOFR + 5.500%) | 10.913 | 06-30-27 | 4,028,929 | 4,028,929 | |
Orion Group Holdco LLC, 2022 1st Amendment Term Loan (3 month CME Term SOFR + 6.500%) | 12.110 | 03-19-27 | 508,200 | 501,848 | |
Orion Group Holdco LLC, 2022 First A&R Amendment Incremental DDTL (3 month CME Term SOFR + 6.500%) | 12.110 | 03-19-27 | 2,278,535 | 2,250,053 | |
Orion Group HoldCo LLC, Delayed Draw Term Loan (3 month CME Term SOFR + 6.000%) | 11.610 | 03-19-27 | 3,277,269 | 3,195,337 | |
Orion Group HoldCo LLC, Revolver (3 month CME Term SOFR + 6.000%) (C) | 11.566 | 03-19-27 | 671,296 | 654,514 | |
Orion Group HoldCo LLC, Term Loan (3 month CME Term SOFR + 6.000%) | 11.610 | 03-19-27 | 3,149,722 | 3,070,979 | |
Renovation Systems LLC, 2024 2nd Amendment Delayed Draw Term Loan B (3 month CME Term SOFR + 6.000%) (C) | 11.443 | 01-23-28 | 1,258,937 | 1,236,905 | |
Renovation Systems LLC, 2024 2nd Amendment Revolver (C) | — | 01-23-28 | 626,313 | 615,352 | |
Renovation Systems LLC, 2024 2nd Amendment Term Loan (3 month CME Term SOFR + 6.000%) | 11.485 | 01-23-28 | 9,670,647 | 9,501,410 |
See notes to Portfolio of investments
4
John Hancock GA Senior Loan Trust
Portfolio of investments 3-31-24 (unaudited)
Portfolio of investments 3-31-24 (unaudited)
Rate (%) | Maturity date | Par value^ | Value | ||
Industrials (continued) | |||||
Commercial services and supplies (continued) | |||||
Security Services Acquisition Sub Corp., 2023 6th Amendment Term Loan A (1 month CME Term SOFR + 6.000%) | 11.426 | 01-19-30 | 2,025,784 | $2,025,784 | |
Security Services Acquisition Sub Corp., 2023 7th Amendment DDTL (1 month CME Term SOFR + 6.000%) | 11.426 | 01-19-30 | 1,086,028 | 1,086,028 | |
Security Services Acquisition Sub Corp., 2023 Additional Term Loan A (1 month CME Term SOFR + 6.000%) | 11.426 | 01-19-30 | 471,075 | 471,075 | |
Security Services Acquisition Sub Corp., 2023 Delay Draw Term Loan (1 month CME Term SOFR + 6.000%) | 11.426 | 01-19-30 | 560,500 | 560,500 | |
Security Services Acquisition Sub Corp., 2023 Eighth Amendment Delayed Draw Term Loan (1 month CME Term SOFR + 6.000%) | 11.426 | 01-19-30 | 7,125,000 | 7,125,000 | |
Security Services Acquisition Sub Corp., 2023 Fifth Amendment Delayed Draw Term Loan (1 month CME Term SOFR + 6.000%) | 11.426 | 01-19-30 | 477,017 | 477,017 | |
Security Services Acquisition Sub Corp., 2023 Fifth Amendment Term Loan A (1 month CME Term SOFR + 6.000%) | 11.426 | 01-19-30 | 669,031 | 669,031 | |
Security Services Acquisition Sub Corp., 2024 11th Amendment Term Loan A (1 month CME Term SOFR + 6.000%) | 11.426 | 01-19-30 | 3,204,030 | 3,204,030 | |
XpressMyself.com LLC, 2023 Incremental Term Loan (3 month CME Term SOFR + 5.750%) | 11.171 | 09-07-28 | 2,481,250 | 2,456,438 | |
XpressMyself.com LLC, Revolver (C) | — | 09-07-28 | 1,470,588 | 1,444,853 | |
XpressMyself.com LLC, Term Loan (3 month CME Term SOFR + 5.500%) | 10.926 | 09-07-28 | 8,401,471 | 8,254,445 | |
Professional services 9.2% | |||||
BlueHalo Financing Holdings LLC, Revolver (C) | — | 10-31-25 | 1,403,226 | 1,385,685 | |
BlueHalo Financing Holdings LLC, Term Loan A (1 and 3 month CME Term SOFR + 4.750%) | 10.095 | 10-31-25 | 9,316,674 | 9,200,216 | |
Gannet Fleming, Inc., Revolver (C) | — | 12-20-28 | 1,363,636 | 1,363,636 | |
Gannet Fleming, Inc., Term Loan (3 month CME Term SOFR + 6.500%) | 11.948 | 12-16-29 | 8,528,409 | 8,698,977 | |
Health Management Associates, Inc., 2023 Delayed Draw Term Loan (3 month CME Term SOFR + 6.500%) (C) | 11.691 | 03-30-29 | 1,765,660 | 1,765,660 | |
Health Management Associates, Inc., 2023 Revolver (C) | — | 03-30-29 | 711,238 | 711,238 | |
Health Management Associates, Inc., 2023 Term Loan A (3 month CME Term SOFR + 6.250%) | 11.691 | 03-30-29 | 9,767,368 | 9,767,368 | |
LAC Intermediate LLC, 2022 Delayed Draw Term Loan (1 month CME Term SOFR + 6.250%) | 11.672 | 02-28-27 | 990,000 | 990,000 | |
LAC Intermediate LLC, 2022 Revolver (1 month CME Term SOFR + 6.250%) (C) | 11.679 | 02-28-27 | 500,000 | 500,000 | |
LAC Intermediate LLC, 2022 Term Loan (1 month CME Term SOFR + 6.250%) | 11.676 | 02-28-27 | 10,862,990 | 10,862,990 | |
Management Consulting & Research LLC, 2022 Delayed Draw Term Loan (3 month CME Term SOFR + 5.750%) | 11.109 | 10-29-27 | 2,730,414 | 2,730,414 | |
Management Consulting & Research LLC, Revolver (C) | — | 08-16-27 | 909,498 | 909,498 | |
Management Consulting & Research LLC, Term Loan (3 month CME Term SOFR + 5.750%) | 11.084 | 08-16-27 | 6,197,841 | 6,197,841 | |
Trading companies and distributors 19.5% | |||||
Crane Engineering Sales LLC, Delayed Draw Term Loan (3 month CME Term SOFR + 5.250%) (C) | 10.576 | 08-27-29 | 6,000,000 | 5,970,000 |
See notes to Portfolio of investments
5
John Hancock GA Senior Loan Trust
Portfolio of investments 3-31-24 (unaudited)
Portfolio of investments 3-31-24 (unaudited)
Rate (%) | Maturity date | Par value^ | Value | ||
Industrials (continued) | |||||
Trading companies and distributors (continued) | |||||
Crane Engineering Sales LLC, Revolver (C) | — | 08-27-29 | 2,000,000 | $1,990,000 | |
Crane Engineering Sales LLC, Term Loan (6 month CME Term SOFR + 5.250%) | 10.434 | 08-27-29 | 6,982,500 | 6,947,588 | |
Genuine Cable Group LLC, 2022 3rd Amendment Incremental Term Loan (1 month CME Term SOFR + 5.750%) | 11.180 | 11-02-26 | 9,850,000 | 9,529,875 | |
Krayden Holdings, Inc., Delayed Draw Term Loan A (C) | — | 03-01-29 | 1,484,375 | 1,484,375 | |
Krayden Holdings, Inc., Delayed Draw Term Loan B (C) | — | 03-01-29 | 1,484,375 | 1,484,375 | |
Krayden Holdings, Inc., Revolver (C) | — | 03-01-29 | 1,562,500 | 1,562,500 | |
Krayden Holdings, Inc., Term Loan A (1 month CME Term SOFR + 5.750%) | 11.198 | 03-01-29 | 7,889,062 | 7,889,062 | |
M&D Midco, Inc., 2024 1st Amendment Delayed Draw Term Loan (1 month CME Term SOFR + 5.500%) (C) | 10.932 | 08-31-28 | 5,225,172 | 5,277,424 | |
M&D Midco, Inc., Delayed Draw Term Loan (1 and 3 month CME Term SOFR + 5.500%) | 10.962 | 08-31-28 | 2,281,869 | 2,304,688 | |
M&D Midco, Inc., Revolver (Prime rate + 4.500% and 3 month CME Term SOFR + 5.500%) (C) | 12.158 | 08-31-28 | 1,146,789 | 1,146,789 | |
M&D Midco, Inc., Term Loan (3 month CME Term SOFR + 5.500%) | 10.993 | 08-31-28 | 6,461,239 | 6,525,851 | |
PVI Holdings, Inc., Term Loan (3 month CME Term SOFR + 5.940%) | 12.065 | 09-30-27 | 9,850,000 | 9,948,500 | |
SBP Holding LP, 2023 1st Lien Delayed Draw Term Loan (C) | — | 12-24-29 | 1,451,613 | 1,440,726 | |
SBP Holding LP, 2023 Revolver (1 month CME Term SOFR + 5.750%) (C) | 11.076 | 12-24-29 | 1,451,613 | 1,440,726 | |
SBP Holding LP, 2023 Term Loan (1 month CME Term SOFR + 5.750%) | 11.076 | 12-24-29 | 12,096,774 | 12,006,048 | |
SurfacePrep Buyer LLC, Delayed Draw Term Loan (C) | — | 02-04-30 | 1,986,301 | 1,946,575 | |
SurfacePrep Buyer LLC, Revolver (3 month CME Term SOFR + 5.000%) (C) | 10.334 | 02-04-30 | 1,986,301 | 1,946,575 | |
SurfacePrep Buyer LLC, Term Loan (3 month CME Term SOFR + 5.000%) | 10.317 | 02-04-30 | 10,527,397 | 10,316,849 | |
Tilley Chemical Company, Inc., Delayed Draw Term Loan (3 month CME Term SOFR + 6.000%) | 11.498 | 12-31-26 | 1,457,436 | 1,391,851 | |
Tilley Chemical Company, Inc., Revolver (C) | — | 12-31-26 | 1,433,761 | 1,369,241 | |
Tilley Chemical Company, Inc., Term Loan A (3 month CME Term SOFR + 5.500%) | 11.498 | 12-31-26 | 6,611,785 | 6,314,255 | |
WWEC Holdings III Corp., 2024 Incremental Delayed Draw Term Loan (3 month CME Term SOFR + 5.750%) (C) | 11.073 | 10-03-28 | 5,545,418 | 5,545,418 | |
WWEC Holdings III Corp., Delayed Draw Term Loan (3 month CME Term SOFR + 5.750%) | 11.098 | 09-30-24 | 1,535,057 | 1,535,057 | |
WWEC Holdings III Corp., Revolver (C) | — | 10-03-27 | 2,166,827 | 2,166,827 | |
WWEC Holdings III Corp., Term Loan (3 month CME Term SOFR + 5.750%) | 11.059 | 10-03-29 | 7,096,894 | 7,096,894 | |
Information technology 6.9% | 41,360,754 | ||||
IT services 2.8% | |||||
AIDC Intermediate LLC, Term Loan (3 month CME Term SOFR + 6.250%) | 11.719 | 07-22-27 | 9,875,000 | 9,899,688 | |
Nxgen Buyer, Inc., 2021 Term Loan (3 month CME Term SOFR + 4.750%) | 9.825 | 10-31-25 | 2,199,375 | 2,177,381 |
See notes to Portfolio of investments
6
John Hancock GA Senior Loan Trust
Portfolio of investments 3-31-24 (unaudited)
Portfolio of investments 3-31-24 (unaudited)
Rate (%) | Maturity date | Par value^ | Value | ||
Information technology (continued) | |||||
IT services (continued) | |||||
Nxgen Buyer, Inc., Term Loan (3 month CME Term SOFR + 4.500%) | 9.943 | 10-31-25 | 4,823,678 | $4,751,322 | |
Software 4.1% | |||||
Alta Buyer LLC, 2022 Incremental Term Loan (3 month CME Term SOFR + 6.000%) | 11.459 | 12-21-27 | 9,850,000 | 9,850,000 | |
Andretti Buyer LLC, Revolver (C) | — | 06-30-26 | 897,364 | 897,364 | |
Andretti Buyer LLC, Term Loan (3 month CME Term SOFR + 4.750%) | 10.198 | 06-30-26 | 3,958,684 | 3,958,684 | |
Trimech Acquisition Corp., Revolver (Prime rate + 3.750%) (C) | 12.250 | 03-10-28 | 1,315,789 | 1,315,789 | |
Trimech Acquisition Corp., Term Loan (3 month CME Term SOFR + 4.750%) | 10.248 | 03-10-28 | 8,510,526 | 8,510,526 | |
Materials 7.7% | 46,133,320 | ||||
Chemicals 5.4% | |||||
Chemtron Supply LLC, Delayed Draw Term Loan (3 month CME Term SOFR + 6.000%) (C) | 11.075 | 03-03-30 | 4,166,667 | 4,166,667 | |
Chemtron Supply LLC, Revolver (C) | — | 03-03-28 | 2,083,333 | 2,083,333 | |
Chemtron Supply LLC, Term Loan (3 month CME Term SOFR + 5.750%) | 11.098 | 03-03-30 | 6,183,958 | 6,183,958 | |
Chroma Color Corp., Delayed Draw Term Loan (C) | — | 04-23-29 | 2,083,333 | 2,083,333 | |
Chroma Color Corp., Revolver (C) | — | 04-21-29 | 833,333 | 833,333 | |
Chroma Color Corp., Term Loan (3 month CME Term SOFR + 6.000%) | 11.319 | 04-23-29 | 9,511,458 | 9,511,458 | |
DCG Acquisition Corp., Second Lien Term Loan (1 month CME Term SOFR + 8.500%) | 13.926 | 09-30-27 | 5,000,000 | 5,000,000 | |
Polymer Solutions Group LLC, 2019 Revolver (C) | — | 11-26-25 | 463,768 | 462,609 | |
Polymer Solutions Group LLC, 2019 Term Loan (3 month CME Term SOFR + 4.500%) | 9.967 | 11-26-26 | 1,850,242 | 1,845,616 | |
Containers and packaging 0.7% | |||||
Comar Holding Company LLC, 2018 Term Loan (3 month CME Term SOFR + 2.000% and 4.750% PIK) | 12.080 | 06-18-26 | 1,748,961 | 1,569,692 | |
Comar Holding Company LLC, 2nd Amendment Delayed Draw Term Loan (3 month CME Term SOFR + 2.000% and 4.750% PIK) | 12.080 | 06-18-26 | 743,585 | 667,367 | |
Comar Holding Company LLC, Delayed Draw Term Loan (3 month CME Term SOFR + 2.000% and 4.750% PIK) | 12.080 | 06-18-26 | 215,171 | 193,116 | |
Comar Holding Company LLC, First Amendment Delayed Draw Term Loan (3 month CME Term SOFR + 2.000% and 4.750% PIK) | 12.080 | 06-18-26 | 403,463 | 362,108 | |
Comar Holding Company LLC, First Amendment Term Loan (3 month CME Term SOFR + 2.000% and 4.750% PIK) | 12.080 | 06-18-26 | 1,594,631 | 1,431,182 | |
Comar Holding Company LLC, Revolver (3 month CME Term SOFR + 2.000% and 4.750% PIK) | 12.080 | 06-18-26 | 283,268 | 254,233 | |
Paper and forest products 1.6% | |||||
I.D. Images Acquisition LLC, Incremental Term Loan 5 (1 month CME Term SOFR + 6.350%) | 11.676 | 11-30-29 | 9,485,315 | 9,485,315 |
See notes to Portfolio of investments
7
John Hancock GA Senior Loan Trust
Portfolio of investments 3-31-24 (unaudited)
Portfolio of investments 3-31-24 (unaudited)
Yield (%) | Shares | Value | |||
Short-term investments 0.0% | $125,665 | ||||
(Cost $125,665) | |||||
Short-term funds 0.0% | 125,665 | ||||
State Street Institutional U.S. Government Money Market Fund, Premier Class | 5.2417(D) | 125,665 | 125,665 |
Total investments (Cost $628,871,138) 105.6% | $629,453,947 | ||||
Less unfunded loan commitments (16.0%) | (95,201,340) | ||||
Net investments (Cost $533,669,798) 89.6% | $534,252,607 | ||||
Other assets and liabilities, net 10.4% | 62,059,014 | ||||
Total net assets 100.0% | $596,311,621 |
The percentage shown for each investment category is the total value of the category as a percentage of the net assets of the fund unless otherwise indicated. | |
^All par values are denominated in U.S. dollars unless otherwise indicated. | |
Security Abbreviations and Legend | |
CME | CME Group Published Rates |
PIK | Pay-in-Kind Security - Represents a payment-in-kind which may pay interest in additional par and/or cash. Rates shown are the current rate and most recent payment rate. |
SOFR | Secured Overnight Financing Rate |
(A) | Securities are valued using significant unobservable inputs and are classified as Level 3 in the fair value hierarchy. |
(B) | Senior loans are variable rate obligations which generally pay interest rates that are periodically redetermined by reference to a base lending rate and spread, which are both subject to change. The rate shown represents the rate at period end. |
(C) | Unfunded or partially unfunded loan commitments. The stated interest rate reflects the reference rate and spread of the funded portion, if any. No interest rate is determined for unfunded positions. See Note 2 for more information. |
(D) | The rate shown is the annualized seven-day yield as of 3-31-24. |
See notes to Portfolio of investments
8
John Hancock GA Senior Loan Trust
Notes to Portfolio of investments 3-31-24 (unaudited)
Notes to Portfolio of investments 3-31-24 (unaudited)
Security valuation. Investments are valued at the end of each month at a minimum. The fund invests primarily in senior loans. Manulife Investment Management Private Markets (US) LLC (the Advisor), assisted by its Pricing Committee (composed of officers of the Advisor and its affiliates), determines the fair value of the fund’s securities that are not publicly traded or whose market prices are not readily available pursuant to procedures established by the Advisor and adopted by the Board of Trustees. In connection with that determination, portfolio valuations are prepared in accordance with the Advisor’s valuation policy using valuation obtained from independent valuation firms and/or proprietary models.
Valuation techniques include discounted cash flow models, comparison with similar instruments for which observable market prices exist and other valuation models. Assumptions and inputs used in valuation techniques include risk-free and benchmark interest rates, credit spreads and other inputs used in estimating discount rates. For senior loans, the fund uses valuations from independent valuation firms, which are based on models developed from recognized accounting principles generally accepted in the United States of America valuation approaches under ASC 820. Some or all of the significant inputs into these models may be unobservable and are derived either from observable market prices or rates or are estimated based on unobservable assumptions. Valuation models that employ significant unobservable inputs require a higher degree of management judgment and estimation in the determination of fair value. Judgment and estimation are usually required for the selection of the appropriate valuation model to be used, determination of expected future cash flows on the financial instrument being valued, determination of the probability of counterparty default and prepayments and selection of appropriate discount rates.
The fund uses a three-tier hierarchy to prioritize the pricing assumptions, referred to as inputs, used in valuation techniques to measure fair value. Level 1 includes securities valued using quoted prices in active markets for identical securities. Level 2 includes securities valued using other significant observable inputs. Observable inputs may include quoted prices for similar securities, interest rates, prepayment speeds and credit risk. Prices for securities valued using these inputs are received from independent pricing vendors and brokers and are based on an evaluation of the inputs described. Level 3 includes securities valued using significant unobservable inputs when market prices are not readily available or reliable, including the Advisor’s own assumptions in determining the fair value of investments. Factors used in determining value may include market or issuer specific events or trends, changes in interest rates and credit quality. The inputs or methodology used for valuing securities are not necessarily an indication of the risks associated with investing in those securities. Changes in valuation techniques and related inputs may result in transfers into or out of an assigned level within the disclosure hierarchy.
Senior loan investments are measured at fair value based on the present value of the expected cash flows of the loans. There are no quoted prices in active markets. Assumptions and inputs used in the valuation of senior loan investments include prepayment estimates, determination of the discount rate based on the risk-free interest rate adjusted for credit risk (including estimation of probability of default), liquidity and any other adjustments that the independent valuation firm believes that a third-party market participant would take into account in pricing a transaction. Senior loan investment valuations rely primarily on the use of significant unobservable inputs, including credit assumptions, which require significant judgment and, accordingly, are classified as Level 3.
Other debt obligations are typically valued based on the evaluated prices provided by an independent pricing vendor. Independent pricing vendors utilize matrix pricing which takes into account factors such as institutional-size trading in similar groups of securities, yield, quality, coupon rate, maturity, type of issue, trading characteristics and other market data, as well as broker supplied prices. Other debt obligations are generally classified as Level 2.
Investments in open-end mutual funds are valued at their respective net asset values each business day and are generally classified as Level 1.
9
John Hancock GA Senior Loan Trust
Notes to Portfolio of investments 3-31-24 (unaudited)
Notes to Portfolio of investments 3-31-24 (unaudited)
The following is a summary of the values by input classification of the fund’s investments as of March 31, 2024 by major security category or type:
Total value at 3-31-24 | Level 1 quoted price | Level 2 Significant observable inputs | Level 3 Significant unobservable inputs | |
Investments in securities: | ||||
Assets | ||||
Senior loans (less unfunded loan commitments) | $534,126,942 | — | — | $534,126,942 |
Short-term investments | 125,665 | $125,665 | — | — |
Total investments in securities | $534,252,607 | $125,665 | — | $534,126,942 |
The following is a reconciliation of Level 3 assets for which significant unobservable inputs were used to determine fair value. There were no transfers into or out of Level 3 during the period.
Senior loans | |
Balance as of 12-31-23 | $458,573,163 |
Purchases | 96,717,950 |
Sales | (23,475,064) |
Realized gain (loss) | 190,955 |
Net amortization of (premium) discount | 459,206 |
Change in unrealized appreciation (depreciation) | 1,660,732 |
Balance as of 3-31-24 | $534,126,942 |
Change in unrealized appreciation (depreciation) at period end* | $1,442,250 |
*Change in unrealized appreciation (depreciation) attributable to Level 3 securities held at the period end.
The valuation techniques and significant amounts of unobservable inputs used in the fair value measurement of the fund’s Level 3 securities are outlined in the table below.
Fair Value at 3-31-24 | Valuation technique | Significant unobservable inputs | Input/Range* | Input Weighted Average* | |
Senior loans | $528,201,366 | Discounted cash flow | Discount rate | 7.34% - 17.42% | 10.73% |
4,978,323 | Recent transaction | Transaction price | $98.25 | $98.25 | |
947,253 | Liquidation value | Debt coverage Liquidation value Market discount | 23.43% $23.418mm 20% | 23.43% $23.418mm 20% | |
Total | $534,126,942 | ||||
*A weighted average is an average in which each input in the grouping is assigned a weighting before summing to a single average value. The weighting of the input is determined based on a security’s fair value as a percentage of the total fair value.
A change to unobservable inputs of the fund’s Level 3 securities as of March 31, 2024 could have resulted in changes to the fair value measurement, as follows:
Significant Unobservable Input | Impact to Valuation if input had increased | Impact to Valuation if input had decreased |
Debt coverage | Increase | Decrease |
Discount rate/Market discount | Decrease | Increase |
Liquidation value | Increase | Decrease |
Transaction price | Increase | Decrease |
Due to the inherent uncertainty of determining the fair value of Level 3 investments, the fair value of the investments may differ significantly from the values that would have been used had a ready market for such securities existed and may differ materially from the values that may ultimately be received or settled.
10
John Hancock GA Senior Loan Trust
Notes to Portfolio of investments 3-31-24 (unaudited)
Notes to Portfolio of investments 3-31-24 (unaudited)
Further, such investments will generally be subject to legal and other restrictions, or otherwise will be less liquid than publicly traded instruments. If the fund is required to liquidate a portfolio investment in a forced or liquidation sale, the fund might realize significantly less than the value at which such investment will have been previously been recorded. The fund’s investments will be subject to market risk. Market risk is the potential for changes in the value due to market changes. Market risk is directly impacted by the volatility and liquidity in the markets in which the investments are traded.
As of March 31, 2024, the fund had the following unfunded commitments outstanding:
Unfunded Term Loan | Principal on Delayed Draw Term Loan | Principal on Revolver | Unrealized Appreciation (Depreciation) |
4M Capital, Ltd. | — | $2,310,000 | ($14,401) |
Andretti Buyer LLC | — | 897,364 | 1,961 |
Avante Health Solutions | — | 344,146 | (238,905) |
Bandon Fitness, Inc. | $836,817 | 207,874 | 4,487 |
BCTS Parent LLC | 4,874,158 | 1,595,179 | (51,764) |
Beary Landscaping LLC | 845,070 | 2,112,676 | (18,168) |
BlueHalo Financing Holdings LLC | — | 1,403,226 | (8,734) |
BrightView LLC | — | 236,413 | (5,790) |
Capital Construction LLC | — | 824,176 | 11,001 |
Chemtron Supply LLC | 2,083,333 | 2,083,333 | 102,579 |
Chroma Color Corp. | 2,083,333 | 833,333 | 56,487 |
City Line Distributors | — | 1,042,970 | 23,728 |
Crane Engineering Sales LLC | 1,157,000 | 2,000,000 | 30,767 |
Gannet Fleming, Inc. | — | 1,363,636 | 27,087 |
GSM Acquisition Corp. | — | 825,949 | 5,508 |
Health Management Associates, Inc. | 1,209,104 | 711,238 | 49,718 |
IMA Group Management Company LLC | 4,105,090 | 328,407 | (51,027) |
In Vitro Sciences LLC | 27,836 | 695,906 | (4,076) |
Insignia Finance Merger SUB LLC | — | 780,769 | (30,248) |
Krayden Holdings, Inc. | 2,968,750 | 1,562,500 | 112,173 |
LAC Intermediate LLC | — | 233,333 | 3,177 |
Leap Service Partners LLC | 5,282,508 | 1,549,536 | (661) |
Lockmasters Security Intermediate, Inc. | 1,756,547 | 411,789 | (7,043) |
LUV Car Wash Group LLC | 932,432 | — | 5,643 |
M&D Midco, Inc. | 4,607,735 | 871,560 | 105,793 |
Management Consulting & Research LLC | — | 909,498 | 8,016 |
MC Group Ventures Corp. | 410,402 | 517,857 | 6,880 |
OIS Management Services LLC | — | 769,231 | 14,913 |
Orion Group HoldCo LLC | — | 281,944 | (4,227) |
Paint Intermediate III LLC | — | 660,661 | 14,969 |
PAK Quality Foods Acquisition LLC | 2,686,567 | 1,567,164 | (27,820) |
Perennial Services Group LLC | — | 443,038 | 6,045 |
Polymer Solutions Group LLC | — | 463,768 | 7,317 |
Refocus Management Services LLC | 2,302,632 | 460,526 | 12,089 |
Renovation Systems LLC | 629,468 | 563,681 | 1,712 |
SBP Holding LP | 1,161,290 | 1,342,742 | 18,282 |
11
John Hancock GA Senior Loan Trust
Notes to Portfolio of investments 3-31-24 (unaudited)
Notes to Portfolio of investments 3-31-24 (unaudited)
Unfunded Term Loan | Principal on Delayed Draw Term Loan | Principal on Revolver | Unrealized Appreciation (Depreciation) |
Simplicity Financial Marketing Holdings, Inc. | 3,465,228 | 647,749 | 28,270 |
Steward Partners Global Advisory LLC | 2,107,143 | 1,428,571 | 41,714 |
SurfacePrep Buyer LLC | 1,986,301 | 1,738,014 | (20,780) |
Tilley Chemical Company, Inc. | — | 1,433,761 | (55,863) |
Trimech Acquisition Corp. | — | 894,737 | 9,271 |
WWEC Holdings III Corp. | 4,696,926 | 2,166,827 | 100,271 |
XpressMyself.com LLC | — | 1,470,588 | (14,806) |
Total | $52,215,670 | $42,985,670 | $255,545 |
For additional information on the fund's significant accounting policies and risks, please refer to the fund's most recent semiannual or annual shareholder report and prospectus.
12