|
CALCULATION OF REGISTRATION FEE UNDER THE SECURITIES ACT OF 1933
|
| ||||||||||||||||||
|
Title of Securities Being Registered(1)
|
| |
Amount to be
Registered |
| |
Proposed
Maximum Offering Price per Share |
| |
Proposed
Maximum Aggregate Offering Price(2) |
| |
Amount of
Registration Fee(3) |
| ||||||
|
Common Stock, $0.001 par value per share
|
| | | | | | | | | $ | 1,500,000,000 | | | | | $ | 186,750 | | |
| | |||||||||||||||||||
| | | |
Maximum Aggregate
Amount/Price to Public |
| |
Maximum
Sales Load(1) |
| |
Net Proceeds
(Before Expenses)(2) |
| |||||||||
|
Maximum Offering(3)
|
| | | $ | 1,500,000,000 | | | | | $ | — | | | | | $ | 1,500,000,000 | | |
|
Per Class A Share
|
| | | $ | — | | | | | | [•]% | | | | | $ | — | | |
|
Per Class I Share
|
| | | $ | 1,500,000,000 | | | | | | — | | | | | $ | 1,500,000,000 | | |
|
Per Class M Share
|
| | | $ | — | | | | | | — | | | | | $ | — | | |
|
Per Class T-2 Share
|
| | | $ | — | | | | | | [•]% | | | | | $ | — | | |
| | | | | | i | | | |
| | | | | | i | | | |
| | | | | | 1 | | | |
| | | | | | 27 | | | |
| | | | | | 31 | | | |
| | | | | | 37 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | | |
| | | | | | 44 | | | |
| | | | | | 53 | | | |
| | | | | | 55 | | | |
| | | | | | 60 | | | |
| | | | | | 62 | | | |
| | | | | | 64 | | | |
| | | | | | 66 | | | |
| | | | | | 69 | | | |
| | | | | | 71 | | | |
| | | | | | 73 | | | |
| | | | | | 78 | | | |
| | | | | | 115 | | | |
| | | | | | 116 | | | |
| | | | | | 137 | | | |
| | | | | | 142 | | | |
| | | | | | 150 | | | |
| | | | | | 152 | | | |
| | | | | | 158 | | | |
| | | | | | 167 | | | |
| | | | | | 168 | | | |
| | | | | | 171 | | | |
| | | | | | 173 | | | |
| | | | | | 175 | | | |
| | | | | | 185 | | | |
| | | | | | 188 | | | |
| | | | | | 198 | | | |
| | | | | | 203 | | | |
| | | | | | 208 | | | |
| | | | | | 210 | | | |
| | | | | | 212 | | |
| | | | | | 215 | | | |
| | | | | | 215 | | | |
| | | | | | 216 | | | |
| | | | | | 216 | | | |
| | | | | | 216 | | | |
| | | | | | 217 | | | |
| | | | | | F-1 | | |
| | | |
Class T Shares
Sold(1)(2) |
| |
Average Price
per Class T Share(2) |
| |
Gross
Proceeds |
| |||||||||
| Fiscal 2016 | | | | | | | | | | | | | | | | | | | |
|
March 31
|
| | | | 2,523,910 | | | | | $ | 10.59 | | | | | $ | 26,717 | | |
|
June 30
|
| | | | 4,325,329 | | | | | | 10.87 | | | | | | 47,001 | | |
|
September 30
|
| | | | 3,540,267 | | | | | | 10.99 | | | | | | 38,917 | | |
|
December 31
|
| | | | 4,392,903 | | | | | | 11.15 | | | | | | 48,975 | | |
| | | | | | 14,782,409 | | | | | | 10.93 | | | | | | 161,610 | | |
| Fiscal 2017 | | | | | | | | | | | | | | | | | | | |
|
March 31
|
| | | | [•] | | | | | | [•] | | | | | | [•] | | |
|
June 30
|
| | | | [•] | | | | | | [•] | | | | | | [•] | | |
|
September 30
|
| | | | [•] | | | | | | [•] | | | | | | [•] | | |
|
December 31
|
| | | | [•] | | | | | | [•] | | | | | | [•] | | |
| Fiscal 2018 | | | | | | | | | | | | | | | | | | | |
|
March 31
|
| | | | [•] | | | | | | [•] | | | | | | [•] | | |
|
June 30 (through [ ], 2018)
|
| | | | [•] | | | | | | [•] | | | | | | [•] | | |
| | | | | | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
| | |||||||||||||||||||
|
Name
|
| |
Entity
|
| |
Investment Focus
|
| |
Gross Assets(1)
|
| |||
|
FS Investment Corporation
|
| |
BDC
|
| | Primarily invests in senior secured loans, second lien secured loans and, to a lesser extent, subordinated loans of private U.S. companies. | | | | $ | 4,057,505 | | |
|
FS Investment Corporation II
|
| |
BDC
|
| | Primarily invests in senior secured loans, second lien secured loans and, to a lesser extent, subordinated loans of private U.S. companies. | | | | $ | 4,983,628 | | |
|
FS Investment Corporation III
|
| |
BDC
|
| | Primarily invests in senior secured loans, second lien secured loans and, to a lesser extent, subordinated loans of private U.S. companies. | | | | $ | 3,773,388 | | |
|
Corporate Capital Trust, Inc.
|
| |
BDC
|
| | Primarily invests in senior secured loans and second lien secured loans, and to a lesser extent, subordinated loans of private U.S. companies. | | | | $ | 4,277,917 | | |
|
Corporate Capital Trust II
|
| |
BDC
|
| | Primarily invests in senior secured loans and second lien secured loans, and to a lesser extent, subordinated loans of private U.S. companies. | | | | $ | 184,458 | | |
| For the Three Months Ended |
| |
Repurchase
Date |
| |
Class T Shares
Repurchased |
| |
Percentage of
Class T Shares Tendered That Were Repurchased |
| |
Percentage of
Outstanding Class T Shares Repurchased as of the Repurchase Date |
| |
Repurchase
Price Per Class T Share |
| |
Aggregate
Consideration for Repurchased Class T Shares |
| |||||||||||||||
| Fiscal 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
June 30, 2016
|
| |
July 6, 2016
|
| | | | 10,521 | | | | | | 100% | | | | | | 0.15% | | | | | $ | 10.7091 | | | | | $ | 112,667 | | |
|
September 30, 2016
|
| |
October 5, 2016
|
| | | | 9,217 | | | | | | 100% | | | | | | 0.09% | | | | | $ | 10.8558 | | | | | $ | 100,054 | | |
| Fiscal 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2016
|
| |
January 4, 2017
|
| | | | 24,998 | | | | | | 100% | | | | | | 0.17% | | | | | $ | 10.9536 | | | | | $ | 273,820 | | |
|
March 31, 2017
|
| |
April 5, 2017
|
| | | | 41,792 | | | | | | 100% | | | | | | 0.22% | | | | | $ | 11.1070 | | | | | $ | 464,183 | | |
|
June 30, 2017
|
| |
July 5, 2017
|
| | | | 67,947 | | | | | | 100% | | | | | | 0.27% | | | | | $ | 11.1549 | | | | | $ | 757,941 | | |
|
September 30, 2017
|
| |
October 4, 2017
|
| | | | 49,814 | | | | | | 100% | | | | | | 0.18% | | | | | $ | 11.1549 | | | | | $ | 555,672 | | |
| Fiscal 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2017
|
| |
January 10, 2018
|
| | | | 113,036 | | | | | | 100% | | | | | | 0.36% | | | | | $ | 11.1549 | | | | | $ | 1,260,905 | | |
| | | |
Class A
|
| |
Class I
|
| |
Class M
|
| |
Class T-2
|
| ||||||||||||
|
Stockholder transaction expenses (fees paid directly from your investment)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Maximum sales load imposed on purchases(1)
|
| | | | — | | | | | | [•]% | | | | | | — | | | | | | [•]% | | |
|
Annual operating expenses (as a percentage of average net
assets attributable to shares)(2) |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Base management fee(3)
|
| | | | [•]% | | | | | | [•]% | | | | | | [•]% | | | | | | [•]% | | |
|
Incentive fees payable under our investment advisory and administrative services agreement(4)
|
| | | | [•]% | | | | | | [•]% | | | | | | [•]% | | | | | | [•]% | | |
|
Interest payments on borrowed funds(5)
|
| | | | [•]% | | | | | | [•]% | | | | | | [•]% | | | | | | [•]% | | |
|
Distribution fee(6)
|
| | | | — | | | | | | — | | | | | | [•]% | | | | | | [•]% | | |
|
Other expenses(7)
|
| | | | [•]% | | | | | | [•]% | | | | | | [•]% | | | | | | [•]% | | |
|
Total annual expenses
|
| | | | [•]% | | | | | | [•]% | | | | | | [•]% | | | | | | [•]% | | |
| | | |
1 Year
|
| |
3 Years
|
| |
5 Years
|
| |
10 Years
|
| ||||||||||||
| Class A Shares | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assuming a 5.0% annual return (none of which is subject to our incentive fee on capital gains)(1)
|
| | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
|
Assuming a 5.0% annual return resulting from net realized capital
gains, which was estimated at 1.0% of net assets(2) |
| | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
| Class I Shares | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assuming a 5.0% annual return (none of which is subject to our incentive fee on capital gains)(1)
|
| | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
|
Assuming a 5.0% annual return resulting from net realized capital
gains, which was estimated at 1.0% of net assets(2) |
| | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
| Class M Shares | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assuming a 5.0% annual return (none of which is subject to our incentive fee on capital gains)(1)
|
| | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
|
Assuming a 5.0% annual return resulting from net realized capital
gains, which was estimated at 1.0% of net assets(2) |
| | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
| Class T-2 Shares | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assuming a 5.0% annual return (none of which is subject to our incentive fee on capital gains)(1)
|
| | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
|
Assuming a 5.0% annual return resulting from net realized capital
gains, which was estimated at 1.0% of net assets(2) |
| | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
| | | |
Three Months Ended
|
| |
Year Ended
December 31, 2017 |
| |
Period from
January 6, 2016 (Commencement of Operations) through December 31, 2016(1) |
| |
Period from
February 15, 2015 (Inception) to December 31, 2015(1) |
| ||||||||||||||||||
| | | |
March 31, 2018
|
| |
March 31, 2017
|
| ||||||||||||||||||||||||
| Statements of operations data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment income
|
| | | $ | 6,089 | | | | | $ | 1,976 | | | | | $ | 20,070 | | | | | $ | 3,185 | | | | | | — | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total expenses
|
| | | | 2,732 | | | | | | 3,003 | | | | | | 13,951 | | | | | | 5,616 | | | | | | — | | |
|
Management fee waiver
|
| | | | (232) | | | | | | (89) | | | | | | (696) | | | | | | — | | | | | | — | | |
|
Less: Expense reimbursement from sponsor
|
| | | | — | | | | | | 666 | | | | | | — | | | | | | (666) | | | | | | — | | |
|
Net expenses
|
| | | | 2,500 | | | | | | 3,580 | | | | | | 13,921 | | | | | | 4,950 | | | | | | — | | |
|
Net investment income (loss)
|
| | | | 3,913 | | | | | | (221) | | | | | | 6,149 | | | | | | (1,765) | | | | | | — | | |
|
Total net realized and unrealized gain (loss) on investments and total return swap
|
| | | | (1,800) | | | | | | 5,116 | | | | | | 13,991 | | | | | | 9,882 | | | | | | — | | |
|
Net increase (decrease) in net assets resulting from operations
|
| | | $ | 2,113 | | | | | $ | 4,895 | | | | | $ | 20,140 | | | | | $ | 8,117 | | | | | | — | | |
| Per share data:(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net investment income (loss) – basic
and diluted |
| | | $ | 0.12 | | | | | $ | (0.01) | | | | | $ | 0.25 | | | | | $ | (0.26) | | | | | | — | | |
|
Net increase (decrease) in net assets resulting from operations – basic and diluted
|
| | | $ | 0.07 | | | | | $ | 0.28 | | | | | $ | 0.83 | | | | | $ | 1.17 | | | | | | — | | |
|
Distributions declared(3)
|
| | | $ | 0.17 | | | | | $ | 0.19 | | | | | $ | 0.74 | | | | | $ | 0.64 | | | | | | — | | |
| Balance sheet data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 374,536 | | | | | $ | 255,946 | | | | | $ | 376,306 | | | | | $ | 176,089 | | | | | $ | 200 | | |
|
Credit facility payable
|
| | | $ | 19,900 | | | | | $ | — | | | | | $ | 19,900 | | | | | | — | | | | | | — | | |
|
Total net assets
|
| | | $ | 350,368 | | | | | $ | 214,918 | | | | | $ | 351,537 | | | | | $ | 161,996 | | | | | $ | 200 | | |
| Other data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total return(4)
|
| | | | 0.64% | | | | | | 2.83% | | | | | | 8.34% | | | | | | 13.20% | | | | | | — | | |
|
Total return (without assuming reinvestment of distributions)(4)
|
| | | | 0.63% | | | | | | 2.65% | | | | | | 8.21% | | | | | | 12.84% | | | | | | — | | |
|
Number of portfolio company investments at period end
|
| | | | 44 | | | | | | 35 | | | | | | 45 | | | | | | 18 | | | | | | — | | |
|
Total portfolio investments for the period
|
| | | $ | 4,706 | | | | | $ | 115,926 | | | | | $ | 271,224 | | | | | $ | 159,803 | | | | | | — | | |
|
Proceeds from sales and repayments
of investments |
| | | $ | 12,020 | | | | | $ | 14,961 | | | | | $ | 72,672 | | | | | $ | 99,418 | | | | | | — | | |
|
Assumed Return on Our Portfolio (net of expenses)
|
| |
(10)%
|
| |
(5)%
|
| |
0%
|
| |
5%
|
| |
10%
|
| |||||||||||||||
|
Corresponding return to stockholders
|
| | | | (12.44)% | | | | | | (6.50)% | | | | | | (0.56)% | | | | | | 5.39% | | | | | | 11.33% | | |
| | |||||||||||||||||||||||||||||||
| | | |
$500 Million Raised
|
| |
Maximum Offering of
$1,500,000,000 |
| ||||||||||||||||||
| | | |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| ||||||||||||
|
Gross Proceeds
|
| | | $ | 500,000,000 | | | | | | 100.00% | | | | | $ | 1,500,000,000 | | | | | | 100.00% | | |
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Upfront Selling Commission
|
| | | | [ ] | | | | | | [ ]% | | | | | | [ ] | | | | | | [ ]% | | |
|
Dealer Manager Fee
|
| | | | [ ] | | | | | | [ ]% | | | | | | [ ] | | | | | | [ ]% | | |
|
Net Proceeds/Amount Available for Investments*
|
| | | $ | [ ] | | | | | | [ ]% | | | | | $ | [ ] | | | | | | [ ]% | | |
| | |||||||||||||||||||||||||
|
Class(1)
|
| |
Annual
Distribution Fee(2) |
| |||
|
Class A
|
| | | | None | | |
|
Class I
|
| | | | None | | |
|
Class M
|
| | | | [•]% | | |
|
Class T-2
|
| | | | [•]% | | |
| | | |
Distribution(1)
|
| |||||||||
|
For the Year Ended December 31,
|
| |
Per Class T
Share |
| |
Amount
|
| ||||||
|
2016
|
| | | $ | 0.64010 | | | | | $ | 4,443 | | |
| 2017(2) | | | | $ | 0.73902 | | | | | $ | 17,642 | | |
|
For the Three Months Ended March 31,
|
| | | ||||||||||
| 2017(2) | | | | $ | 0.18770 | | | | | $ | 2,917 | | |
|
2018
|
| | | $ | 0.17452 | | | | | $ | 5,247 | | |
| | |||||||||||||
| | | |
Three Months Ended
March 31, (Unaudited) |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||||||||
|
Source of Distribution
|
| |
Distribution
Amount |
| |
Percentage
|
| |
Distribution
Amount |
| |
Percentage
|
| |
Distribution
Amount |
| |
Percentage
|
| |
Distribution
Amount |
| |
Percentage
|
| ||||||||||||||||||||||||
|
Offering proceeds
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Borrowings
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Net investment income (prior to expense reimbursement)(1)
|
| | | | 5,247 | | | | | | 100% | | | | | | 885 | | | | | | 30% | | | | | | 15,610 | | | | | | 88% | | | | | | 2,673 | | | | | | 60% | | |
|
Short-term capital gains proceeds from
the sale of assets |
| | | | — | | | | | | — | | | | | | 2,032 | | | | | | 70% | | | | | | 2,032 | | | | | | 12% | | | | | | 1,104 | | | | | | 25% | | |
|
Long-term capital gains proceeds from
the sale of assets |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Non-capital gains proceeds from the sale of assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Distributions on account of preferred and common equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Expense reimbursement from
sponsor |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 666 | | | | | | 15% | | | | | | 666 | | | | | | 15% | | |
|
Total
|
| | | $ | 5,247 | | | | | | 100% | | | | | $ | 2,917 | | | | | | 100% | | | | | $ | 17,642 | | | | | $ | 100% | | | | | $ | 4,443 | | | | | | 100% | | |
| | | |
Three Months Ended
March 31, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
|
GAAP-basis net investment income (loss)
|
| | | $ | 3,913 | | | | | $ | (221) | | | | | $ | 6,149 | | | | | $ | (1,765) | | |
|
Reversal of incentive fee accrual on unrealized gains
|
| | | | (735) | | | | | | 682 | | | | | | 925 | | | | | | 817 | | |
|
Reclassification of unamortized original issue discount and prepayment fees
|
| | | | (20) | | | | | | (185) | | | | | | (860) | | | | | | (166) | | |
|
Tax-basis net investment income portion of total return swap
payments |
| | | | 1,076 | | | | | | 1,429 | | | | | | 7,714 | | | | | | 2,932 | | |
|
Accretion of discount on total return swap
|
| | | | 208 | | | | | | 603 | | | | | | 755 | | | | | | 309 | | |
|
Nondeductible offering costs
|
| | | | — | | | | | | — | | | | | | 1,392 | | | | | | — | | |
|
Other miscellaneous differences
|
| | | | (164) | | | | | | 376 | | | | | | 441 | | | | | | 1,212 | | |
|
Tax-basis net investment income
|
| | | $ | 4,278 | | | | | $ | 2,684 | | | | | $ | 16,516 | | | | | $ | 3,339 | | |
| | | |
March 31,
2018 (Unaudited) |
| |
December 31,
2017 |
| ||||||
|
Distributable ordinary income (net investment income and short-term capital gains)
|
| | | $ | 6,317 | | | | | $ | 5,882 | | |
|
Distributable capital gains (accumulated capital losses)
|
| | | | 861 | | | | | | 395 | | |
|
Other temporary differences
|
| | | | (1,357) | | | | | | (2,318) | | |
|
Net unrealized appreciation (depreciation) on investments and total return swap(1)
|
| | | | (252) | | | | | | 4,682 | | |
|
Total
|
| | | $ | 5,569 | | | | | $ | 8,641 | | |
| | |||||||||||||
|
Net Investment Activity
|
| |
For the
Three Months Ended March 31, 2018 |
| |
For the
Year Ended December 31, 2017 |
| ||||||
|
Purchases
|
| | | $ | 4,706 | | | | | $ | 271,224 | | |
|
Sales and Redemptions
|
| | | | (12,020) | | | | | | (72,672) | | |
|
Net Portfolio Activity
|
| | | $ | (7,314) | | | | | $ | 198,552 | | |
| | |||||||||||||
| | | |
For the
Three Months Ended March 31, 2018 |
| |
For the
Year Ended December 31, 2017 |
| ||||||||||||||||||
|
New Investment Activity by Asset Class
|
| |
Purchases
|
| |
Percentage
|
| |
Purchases
|
| |
Percentage
|
| ||||||||||||
|
Senior Secured Loans – First Lien
|
| | | $ | 1,948 | | | | | | 41% | | | | | $ | 126,953 | | | | | | 47% | | |
|
Senior Secured Loans – Second Lien
|
| | | | — | | | | | | — | | | | | | 37,116 | | | | | | 14% | | |
|
Senior Secured Bonds
|
| | | | — | | | | | | — | | | | | | 42,700 | | | | | | 16% | | |
|
Subordinated Debt
|
| | | | — | | | | | | — | | | | | | 63,617 | | | | | | 23% | | |
|
Equity/Other
|
| | | | 2,758 | | | | | | 59% | | | | | | 838 | | | | | | 0% | | |
|
Total
|
| | | $ | 4,706 | | | | | | 100% | | | | | $ | 271,224 | | | | | | 100% | | |
| | | |
March 31, 2018
|
| |
December 31, 2017
|
| ||||||||||||||||||||||||||||||
| | | |
Amortized
Cost(1) |
| |
Fair Value
|
| |
Percentage
of Portfolio |
| |
Amortized
Cost(1) |
| |
Fair Value
|
| |
Percentage
of Portfolio |
| ||||||||||||||||||
|
Senior Secured Loans – First Lien
|
| | | $ | 136,228 | | | | | $ | 137,148 | | | | | | 54% | | | | | $ | 136,060 | | | | | $ | 137,737 | | | | | | 51% | | |
|
Senior Secured Loans – Second Lien
|
| | | | 26,616 | | | | | | 26,891 | | | | | | 10% | | | | | | 34,677 | | | | | | 35,420 | | | | | | 13% | | |
|
Senior Secured Bonds
|
| | | | 20,481 | | | | | | 19,156 | | | | | | 7% | | | | | | 20,481 | | | | | | 20,196 | | | | | | 8% | | |
|
Subordinated Debt
|
| | | | 67,994 | | | | | | 68,210 | | | | | | 27% | | | | | | 69,585 | | | | | | 71,532 | | | | | | 27% | | |
|
Equity/Other
|
| | | | 4,511 | | | | | | 4,696 | | | | | | 2% | | | | | | 1,489 | | | | | | 2,285 | | | | | | 1% | | |
|
Total
|
| | | $ | 255,830 | | | | | $ | 256,101 | | | | | | 100% | | | | | $ | 262,292 | | | | | $ | 267,170 | | | | | | 100% | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
March 31, 2018
|
| |
December 31, 2017
|
| ||||||||||||||||||||||||||||||
| | | |
Amortized
Cost(1) |
| |
Fair Value
|
| |
Percentage
of Portfolio |
| |
Amortized
Cost(1) |
| |
Fair Value
|
| |
Percentage
of Portfolio |
| ||||||||||||||||||
|
Senior Secured Loans – First Lien
|
| | | $ | 251,679 | | | | | $ | 251,551 | | | | | | 62% | | | | | $ | 252,241 | | | | | $ | 252,500 | | | | | | 60% | | |
|
Senior Secured Loans – Second Lien
|
| | | | 62,302 | | | | | | 63,569 | | | | | | 15% | | | | | | 70,362 | | | | | | 72,005 | | | | | | 17% | | |
|
Senior Secured Bonds
|
| | | | 20,481 | | | | | | 19,156 | | | | | | 5% | | | | | | 20,481 | | | | | | 20,196 | | | | | | 5% | | |
|
Subordinated Debt
|
| | | | 67,994 | | | | | | 68,210 | | | | | | 17% | | | | | | 69,585 | | | | | | 71,532 | | | | | | 17% | | |
|
Equity/Other
|
| | | | 4,511 | | | | | | 4,696 | | | | | | 1% | | | | | | 1,489 | | | | | | 2,285 | | | | | | 1% | | |
|
Total
|
| | | $ | 406,967 | | | | | $ | 407,182 | | | | | | 100% | | | | | $ | 414,158 | | | | | $ | 418,518 | | | | | | 100% | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
March 31,
2018 |
| |
December 31,
2017 |
| ||||||
|
Number of Portfolio Companies
|
| | | | 44 | | | | | | 45 | | |
|
% Variable Rate (based on fair value)
|
| | | | 64.1% | | | | | | 64.8% | | |
|
% Fixed Rate (based on fair value)
|
| | | | 34.1% | | | | | | 34.4% | | |
|
% of Non-Income Producing Equity/Other Investments (based on fair value)
|
| | | | 0.5% | | | | | | 0.8% | | |
|
% Income Producing Equity/Other Investments (based on fair value)
|
| | | | 1.3% | | | | | | 0.0% | | |
|
Average Annual EBITDA of Portfolio Companies
|
| | | $ | 96,200 | | | | | $ | 99,700 | | |
|
Weighted Average Purchase Price of Debt Investments (as a % of par)
|
| | | | 99.2% | | | | | | 99.1% | | |
|
% of Investments on Non-Accrual (based on fair value)
|
| | | | — | | | | | | — | | |
|
Gross Portfolio Yield Prior to Leverage (based on amortized cost)
|
| | | | 9.7% | | | | | | 9.2% | | |
|
Gross Portfolio Yield Prior to Leverage (based on amortized cost) – Excluding Non-Income Producing Assets
|
| | | | 9.8% | | | | | | 9.2% | | |
|
New Direct Originations
|
| |
For the
Three Months Ended March 31, 2018 |
| |
For the
Year Ended December 31, 2017 |
| ||||||
|
Total Commitments (including unfunded commitments)
|
| | | $ | 3,808 | | | | | $ | 106,756 | | |
|
Exited Investments (including partial paydowns)
|
| | | | (363) | | | | | | (2,231) | | |
|
Net Direct Originations
|
| | | $ | 3,445 | | | | | $ | 104,525 | | |
| | |||||||||||||
| | | |
For the
Three Months Ended March 31, 2018 |
| |
For the
Year Ended December 31, 2017 |
| ||||||||||||||||||
| New Direct Originations by Asset Class (including unfunded commitments) |
| |
Commitment
Amount |
| |
Percentage
|
| |
Commitment
Amount |
| |
Percentage
|
| ||||||||||||
|
Senior Secured Loans – First Lien
|
| | | $ | 1,050 | | | | | | 28% | | | | | | 97,874 | | | | | | 92% | | |
|
Senior Secured Loans – Second Lien
|
| | | | — | | | | | | — | | | | | | 6,000 | | | | | | 6% | | |
|
Senior Secured Bonds
|
| | | | — | | | | | | — | | | | | | 2,334 | | | | | | 2% | | |
|
Subordinated Debt
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
|
Equity/Other
|
| | | | 2,758 | | | | | | 72% | | | | | | 548 | | | | | | 0% | | |
|
Total
|
| | | $ | 3,808 | | | | | | 100% | | | | | $ | 106,756 | | | | | | 100% | | |
| | | |
For the
Three Months Ended March 31, 2018 |
| |
For the
Year Ended December 31, 2017 |
| ||||||
|
Average New Direct Origination Commitment Amount
|
| | | $ | 1,269 | | | | | $ | 5,338 | | |
|
Weighted Average Maturity for New Direct Originations
|
| | | | 11/2/23 | | | | | | 8/6/23 | | |
|
Gross Portfolio Yield Prior to Leverage (based on amortized cost) of New Direct Originations Funded during Period
|
| | | | 24.3% | | | | | | 9.0% | | |
|
Gross Portfolio Yield Prior to Leverage (based on amortized cost) of New Direct Originations Funded during Period – Excluding Non-Income Producing Assets
|
| | | | 24.3% | | | | | | 9.4% | | |
|
Gross Portfolio Yield Prior to Leverage (based on amortized cost) of Direct Originations Exited during Period
|
| | | | 9.7% | | | | | | 8.8% | | |
|
Characteristics of All Direct Originations held in Portfolio
|
| |
March 31,
2018 |
| |
December 31,
2017 |
| ||||||
|
Number of Portfolio Companies
|
| | | | 25 | | | | | | 24 | | |
|
Average Annual EBITDA of Portfolio Companies
|
| | | $ | 54,248 | | | | | $ | 54,440 | | |
|
Average Leverage Through Tranche of Portfolio Companies – Excluding Equity/Other Securities
|
| | | | 4.5x | | | | | | 4.4x | | |
|
% of Investments on Non-Accrual (based on fair value)
|
| | | | — | | | | | | — | | |
|
Gross Portfolio Yield Prior to Leverage (based on amortized cost) of Funded Direct Originations
|
| | | | 9.5% | | | | | | 9.2% | | |
|
Gross Portfolio Yield Prior to Leverage (based on amortized cost) of Funded Direct Originations – Excluding Non-Income Producing Assets
|
| | | | 9.6% | | | | | | 9.3% | | |
| | | |
March 31, 2018
|
| |
December 31, 2017
|
| ||||||||||||||||||
|
Portfolio Composition by Strategy
|
| |
Fair Value
|
| |
Percentage
of Portfolio |
| |
Fair Value
|
| |
Percentage
of Portfolio |
| ||||||||||||
|
Direct Originations
|
| | | $ | 133,251 | | | | | | 52% | | | | | $ | 130,046 | | | | | | 49% | | |
|
Opportunistic
|
| | | | 74,976 | | | | | | 29% | | | | | | 86,229 | | | | | | 32% | | |
|
Broadly Syndicated/Other
|
| | | | 47,874 | | | | | | 19% | | | | | | 50,895 | | | | | | 19% | | |
|
Total
|
| | | $ | 256,101 | | | | | | 100% | | | | | $ | 267,170 | | | | | | 100% | | |
| | |||||||||||||||||||||||||
| | | |
March 31, 2018
(Unaudited) |
| |
December 31,
2017 |
| ||||||||||||||||||
|
Industry Classification
|
| |
Fair Value
|
| |
Percentage
of Portfolio |
| |
Fair Value
|
| |
Percentage
of Portfolio |
| ||||||||||||
|
Capital Goods
|
| | | | 67,434 | | | | | | 26% | | | | | | 60,114 | | | | | | 22% | | |
|
Commercial & Professional Services
|
| | | | 26,480 | | | | | | 10% | | | | | | 26,622 | | | | | | 10% | | |
|
Consumer Durables & Apparel
|
| | | | 6,930 | | | | | | 3% | | | | | | 6,912 | | | | | | 3% | | |
|
Consumer Services
|
| | | | 18,414 | | | | | | 7% | | | | | | 27,553 | | | | | | 10% | | |
|
Diversified Financials
|
| | | | 7,932 | | | | | | 3% | | | | | | 8,839 | | | | | | 3% | | |
|
Energy
|
| | | | 21,506 | | | | | | 8% | | | | | | 24,874 | | | | | | 9% | | |
|
Food, Beverage & Tobacco
|
| | | | 4,413 | | | | | | 2% | | | | | | 4,734 | | | | | | 2% | | |
|
Health Care Equipment & Services
|
| | | | 13,180 | | | | | | 5% | | | | | | 13,223 | | | | | | 5% | | |
|
Insurance
|
| | | | 14,796 | | | | | | 6% | | | | | | 15,226 | | | | | | 6% | | |
|
Materials
|
| | | | 35,201 | | | | | | 14% | | | | | | 39,887 | | | | | | 15% | | |
|
Retailing
|
| | | | 25,769 | | | | | | 10% | | | | | | 26,110 | | | | | | 10% | | |
|
Software & Services
|
| | | | 14,046 | | | | | | 6% | | | | | | 13,436 | | | | | | 5% | | |
|
Total
|
| | | $ | 256,101 | | | | | | 100% | | | | | $ | 267,170 | | | | | | 100% | | |
| |
Investment
Rating |
| |
Summary Description
|
|
| |
1
|
| | Investment exceeding expectations and/or capital gain expected. | |
| |
2
|
| | Performing investment generally executing in accordance with the portfolio company’s business plan — full return of principal and interest expected. | |
| |
3
|
| | Performing investment requiring closer monitoring. | |
| |
4
|
| | Underperforming investment — some loss of interest or dividend possible, but still expecting a positive return on investment. | |
| |
5
|
| | Underperforming investment with expected loss of interest and some principal. | |
| | | |
March 31, 2018
|
| |
December 31, 2017
|
| ||||||||||||||||||
|
Investment Rating
|
| |
Fair Value
|
| |
Percentage
of Portfolio |
| |
Fair Value
|
| |
Percentage
of Portfolio |
| ||||||||||||
|
1
|
| | | $ | 4,439 | | | | | | 2% | | | | | $ | 367 | | | | | | 0% | | |
|
2
|
| | | | 219,884 | | | | | | 86% | | | | | | 266,803 | | | | | | 100% | | |
|
3
|
| | | | 31,778 | | | | | | 12% | | | | | | — | | | | | | — | | |
|
4
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 256,101 | | | | | | 100% | | | | | $ | 267,170 | | | | | | 100% | | |
| | | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| ||||||||||||||||||
| | | |
Amount
|
| |
Percentage of
Total Income |
| |
Amount
|
| |
Percentage of
Total Income |
| ||||||||||||
|
Interest income
|
| | | $ | 6,089 | | | | | | 95% | | | | | $ | 1,976 | | | | | | 59% | | |
|
Paid-in-kind interest income
|
| | | | 279 | | | | | | 4% | | | | | | 9 | | | | | | 0% | | |
|
Fee income
|
| | | | 30 | | | | | | 1% | | | | | | 1,374 | | | | | | 41% | | |
|
Dividend Income
|
| | | | 15 | | | | | | 0% | | | | | | — | | | | | | — | | |
|
Total investment income(1)
|
| | | $ | 6,413 | | | | | | 100% | | | | | | 100% | | | | |||||
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2018
|
| |
2017
|
| ||||||
|
Management Fees
|
| | | $ | 1,857 | | | | | $ | 1,027 | | |
|
Capital gains incentive fees
|
| | | | (735) | | | | | | 697 | | |
|
Administrative services expenses
|
| | | | 78 | | | | | | 100 | | |
|
Stock transfer agent fees
|
| | | | 50 | | | | | | 70 | | |
|
Accounting and administrative fees
|
| | | | 51 | | | | | | 24 | | |
|
Interest expense
|
| | | | 222 | | | | | | 46 | | |
|
Distribution fees
|
| | | | 621 | | | | | | 316 | | |
|
Offering costs
|
| | | | — | | | | | | 381 | | |
|
Directors’ fees
|
| | | | 284 | | | | | | 89 | | |
|
Expenses associated with our independent audit and related fees
|
| | | | 63 | | | | | | 70 | | |
|
Legal fees
|
| | | | 20 | | | | | | 19 | | |
|
Printing fees
|
| | | | 73 | | | | | | 75 | | |
|
Other
|
| | | | 148 | | | | | | 89 | | |
|
Total operating expenses
|
| | | | 2,732 | | | | | | 3,003 | | |
|
Management fee waiver
|
| | | | (232) | | | | | | (89) | | |
|
Less: Expense reimbursement from sponsor
|
| | | | — | | | | | | — | | |
|
Add: Expense recoupment to sponsor
|
| | | | — | | | | | | 666 | | |
|
Net Operating Expenses
|
| | | $ | 2,500 | | | | | $ | 3,580 | | |
| | |||||||||||||
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2018
|
| |
2017
|
| ||||||
|
Ratio of operating expenses to average net assets
|
| | | | 0.78% | | | | | | 1.60% | | |
|
Ratio of management fee waiver to average net assets
|
| | | | (0.07)% | | | | | | (0.05)% | | |
|
Ratio of expense recoupment to sponsor to average net assets
|
| | | | — | | | | | | 0.35% | | |
|
Ratio of net operating expenses to average net assets
|
| | | | 0.71% | | | | | | 1.90% | | |
|
Ratio of capital gains incentive fees, interest expense and offering costs to average net assets(1)
|
| | | | 0.15% | | | | | | (0.59)% | | |
|
Ratio of net operating expenses, excluding certain expenses, to average net assets
|
| | | | 0.86% | | | | | | 1.31% | | |
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2018
|
| |
2017
|
| ||||||
|
Net realized gain (loss) on investments(1)
|
| | | $ | 450 | | | | | | 319 | | |
|
Net realized gain (loss) on total return swap
|
| | | | 2,477 | | | | | | 1,675 | | |
|
Total net realized gain (loss)
|
| | | | 2,927 | | | | | | 1,994 | | |
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2018
|
| |
2017
|
| ||||||
|
Net change in unrealized appreciation (depreciation) on investments
|
| | | $ | (4,607) | | | | | $ | 1,441 | | |
|
Net change in unrealized appreciation (depreciation) on total return swap
|
| | | | (120) | | | | | | 1,681 | | |
|
Total net change in unrealized appreciation (depreciation)
|
| | | $ | (4,727) | | | | | $ | 3,122 | | |
| | | |
December 31, 2017
|
| |
Period from January 6, 2016
(Commencement of Operations) through December 31, 2016 |
| ||||||||||||||||||
| | | |
Amount
|
| |
Percentage of
Total Income |
| |
Amount
|
| |
Percentage of
Total Income |
| ||||||||||||
|
Interest income
|
| | | $ | 16,346 | | | | | | 82% | | | | | $ | 2,499 | | | | | | 78% | | |
|
Paid-in-kind interest income
|
| | | | 32 | | | | | | 0% | | | | | | 28 | | | | | | 1% | | |
|
Fee income
|
| | | | 3,692 | | | | | | 18% | | | | | | 658 | | | | | | 21% | | |
|
Total investment income(1)
|
| | | $ | 20,070 | | | | | | 100% | | | | | $ | 3,185 | | | | | | 100% | | |
| | |||||||||||||||||||||||||
| | | |
Year Ended
December 31, 2017 |
| |
Period from January 6, 2016
(Commencement of Operations) through December 31, 2016 |
| ||||||
|
Management Fees
|
| | | $ | 5,847 | | | | | $ | 1,704 | | |
|
Capital gains incentive fees
|
| | | | 1,164 | | | | | | 1,302 | | |
|
Administrative services expenses
|
| | | | 340 | | | | | | 291 | | |
|
Stock transfer agent fees
|
| | | | 183 | | | | | | 133 | | |
|
Accounting and administrative fees
|
| | | | 113 | | | | | | 41 | | |
|
Interest expense
|
| | | | 700 | | | | | | — | | |
|
Distribution fees
|
| | | | 2,454 | | | | | | — | | |
|
Organization costs
|
| | | | — | | | | | | 317 | | |
|
Offering costs
|
| | | | 1,392 | | | | | | 875 | | |
|
Directors’ fees
|
| | | | 394 | | | | | | 201 | | |
|
Expenses associated with our independent audit and related fees
|
| | | | 322 | | | | | | 214 | | |
|
Legal fees
|
| | | | 274 | | | | | | 99 | | |
|
Printing fees
|
| | | | 340 | | | | | | 249 | | |
|
Other
|
| | | | 428 | | | | | | 190 | | |
|
Total operating expenses
|
| | | $ | 13,951 | | | | | $ | 5,616 | | |
|
Management fee waiver
|
| | | | (696) | | | | | | — | | |
|
Less: Expense reimbursement from sponsor
|
| | | | — | | | | | | (666) | | |
|
Add: Expense recoupment to sponsor
|
| | | | 666 | | | | | | — | | |
|
Net Operating Expenses
|
| | | $ | 13,921 | | | | | $ | 4,950 | | |
| | |||||||||||||
| | | |
Year Ended
December 31, 2017 |
| |
Period from January 6, 2016
(Commencement of Operations) through December 31, 2016 |
| ||||||
|
Ratio of operating expenses to average net assets
|
| | | | 5.27% | | | | | | 7.74% | | |
|
Ratio of management fee waiver to average net assets
|
| | | | (0.26)% | | | | | | — | | |
|
Ratio of expense recoupment to sponsor to average net assets
|
| | | | 0.25% | | | | | | — | | |
|
Ratio of expense reimbursement from sponsor to average net assets
|
| | | | — | | | | | | (0.92)% | | |
|
Ratio of net operating expenses to average net assets
|
| | | | 5.26% | | | | | | 6.82% | | |
|
Ratio of capital gains incentive fees, interest expense and offering costs to average net assets(1)
|
| | | | 1.23% | | | | | | 3.00% | | |
|
Ratio of net operating expenses, excluding certain expenses, to average net assets
|
| | | | 4.03% | | | | | | 3.82% | | |
| | |||||||||||||
| | | |
Year Ended
December 31, 2017 |
| |
Period from January 6, 2016
(Commencement of Operations) through December 31, 2016 |
| ||||||
|
Net realized gain (loss) on investments(1)
|
| | | $ | 1,352 | | | | | $ | 1,111 | | |
|
Net realized gain (loss) on total return swap
|
| | | | 10,873 | | | | | | 4,791 | | |
|
Total net realized gain (loss)
|
| | | $ | 12,225 | | | | | $ | 5,902 | | |
| | |||||||||||||
| | | |
Year Ended
December 31, 2017 |
| |
Period from January 6, 2016
(Commencement of Operations) through December 31, 2016 |
| | ||||||||
|
Net change in unrealized appreciation (depreciation) on investments
|
| | | $ | 3,320 | | | | | $ | 1,558 | | | | ||
|
Net change in unrealized appreciation (depreciation) on total return swap
|
| | | | (1,554) | | | | | | 2,422 | | | | ||
|
Total net change in unrealized appreciation (depreciation)
|
| | | $ | 1,766 | | | | | $ | 3,980 | | | | | |
| | ||||||||||||||||
|
For the Three Months Ended
|
| |
Repurchase
Date |
| |
Class T Shares
Repurchased |
| |
Percentage of
Class T Shares Tendered That Were Repurchased |
| |
Percentage of
Outstanding Class T Shares Repurchased as of the Repurchase Date |
| |
Repurchase
Price Per Class T Share |
| |
Aggregate
Consideration for Repurchased Class T Shares |
| |||||||||||||||
| Fiscal 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2016
|
| |
January 4, 2017
|
| | | | 24,998 | | | | | | 100% | | | | | | 0.17% | | | | | $ | 10.9536 | | | | | $ | 273,820 | | |
|
March 31, 2017
|
| |
April 5, 2017
|
| | | | 41,792 | | | | | | 100% | | | | | | 0.22% | | | | | $ | 11.1070 | | | | | $ | 464,183 | | |
|
June 30, 2017
|
| |
July 5, 2017
|
| | | | 67,947 | | | | | | 100% | | | | | | 0.27% | | | | | $ | 11.1549 | | | | | $ | 757,941 | | |
|
September 30, 2017
|
| |
October 4, 2017
|
| | | | 49,814 | | | | | | 100% | | | | | | 0.18% | | | | | $ | 11.1549 | | | | | $ | 555,672 | | |
| Fiscal 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2017
|
| |
January 10, 2018
|
| | | | 113,036 | | | | | | 100% | | | | | | 0.36% | | | | | $ | 11.1549 | | | | | $ | 1,260,905 | | |
|
As of March 31, 2018
(Unaudited) |
| |||||||||||||||||||||
|
Arrangement
|
| |
Type of Arrangement
|
| |
Rate
|
| |
Amount
Outstanding |
| |
Amount
Available |
| |
Maturity Date
|
| ||||||
|
BNP Facility(1)
|
| |
Prime Brokerage
|
| |
L+1.25%
|
| | | $ | 19,900 | | | | | $ | 30,100 | | | |
December 26, 2018(2)
|
|
|
Citibank Total Return Swap
|
| |
Total Return Swap
|
| |
L+1.60%
|
| | | $ | 151,137 | | | | | $ | 23,863 | | | |
N/A(3)
|
|
|
As of December 31, 2017
|
| |||||||||||||||||||||
|
Arrangement
|
| |
Type of Arrangement
|
| |
Rate
|
| |
Amount
Outstanding |
| |
Amount
Available |
| |
Maturity Date
|
| ||||||
|
BNP Facility(1)
|
| |
Prime Brokerage
|
| |
L+1.25%
|
| | | $ | 19,900 | | | | | $ | 30,100 | | | |
September 27, 2018(2)
|
|
|
Citibank Total Return Swap
|
| |
Total Return Swap
|
| |
L+1.60%
|
| | | $ | 151,866 | | | | | $ | 23,134 | | | |
N/A(3)
|
|
| | | |
Distribution(1)
|
| |||||||||
|
For the Three Months Ended,
|
| |
Per Class T
Share |
| |
Amount
|
| ||||||
|
March 31, 2017(2)
|
| | | $ | 0.18770 | | | | | $ | 2,917 | | |
|
March 31, 2018
|
| | | $ | 0.17452 | | | | | $ | 5,247 | | |
| | | |
Three Months Ended March 31
|
| |||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| ||||||||||||||||||
|
Source of Distribution
|
| |
Distribution
Amount |
| |
Percentage
|
| |
Distribution
Amount |
| |
Percentage
|
| ||||||||||||
|
Offering proceeds
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | |
|
Borrowings
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net investment income (prior to expense reimbursement)(1)
|
| | | | 5,247 | | | | | | 100% | | | | | | 885 | | | | | | 30% | | |
|
Short-term capital gains proceeds from the sale of assets
|
| | | | — | | | | | | — | | | | | | 2,032 | | | | | | 70% | | |
|
Long-term capital gains proceeds from the sale of assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Non-capital gains proceeds from the sale of assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Distributions on account of preferred and common equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Expense reimbursement from sponsor
|
| | | | — | | | | | | — | | | | | | 666 | | | | | | 15% | | |
|
Total
|
| | | $ | 5,247 | | | | | | 100% | | | | | $ | 2,917 | | | | | | 100% | | |
| | |||||||||||||||||||||||||
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2018
|
| |
2017
|
| ||||||
|
GAAP-basis net investment income (loss)
|
| | | $ | 3,913 | | | | | $ | (221) | | |
|
Reversal of incentive fee accrual on unrealized gains
|
| | | | (735) | | | | | | 682 | | |
|
Reclassification of unamortized original issue discount and prepayment fees
|
| | | | (20) | | | | | | (185) | | |
|
Tax-basis net investment income portion of total return swap payments
|
| | | | 1,076 | | | | | | 1,429 | | |
|
Accretion of discount on total return swap
|
| | | | 208 | | | | | | 603 | | |
|
Other miscellaneous differences
|
| | | | (164) | | | | | | 376 | | |
|
Tax-basis net investment income
|
| | | $ | 4,278 | | | | | $ | 2,684 | | |
| | |||||||||||||
| | | |
March 31,
2018 |
| |
December 31,
2017 |
| ||||||
|
Distributable ordinary income (net investment income and short-term capital gains)
|
| | | $ | 6,317 | | | | | $ | 5,882 | | |
|
Incentive fee accrual on unrealized gains
|
| | | | 861 | | | | | | 395 | | |
|
Unamortized organization costs
|
| | | | (1,357) | | | | | | (2,318) | | |
|
Net unrealized appreciation (depreciation) on investments and total return swap(1)
|
| | | | (252) | | | | | | 4,682 | | |
|
Total
|
| | | $ | 5,569 | | | | | $ | 8,641 | | |
| | |||||||||||||
| | | | | | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | | |
Maturity Date(1)
|
| |
Total
|
| |
Less than
1 year |
| |
1 – 3 Years
|
| |
3 – 5 Years
|
| |
More than
5 years |
| |||||||||||||||
|
BNP Facility(2)
|
| |
December 26, 2018
|
| | | $ | 19,000 | | | | | $ | 19,000 | | | | | | — | | | | | | — | | | | | | — | | |
|
Related Party
|
| |
Source
|
| |
Description
|
| |
Three Months
Ended March 31, (Unaudited) |
| |
Year Ended
December 31, |
| ||||||||||||
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||
|
FSIC IV Advisor
|
| | FSIC IV Investment Advisory and Administrative Services Agreement |
| | Base Management Fee(1) | | | | $ | 1,625 | | | | | $ | 5,151 | | | | | $ | 1,704 | | |
|
FSIC IV Advisor
|
| | FSIC IV Investment Advisory and Administrative Services Agreement |
| | Capital Gains Incentive Fee(2) | | | | $ | (735) | | | | | $ | 1,164 | | | | | $ | 1,302 | | |
|
FSIC IV Advisor
|
| | FSIC IV Investment Advisory and Administrative Services Agreement |
| |
Administrative Services Expenses(3)
|
| | | | 78 | | | | | $ | 340 | | | | | $ | 291 | | |
|
FSIC IV Advisor
|
| | FSIC IV Investment Advisory and Administrative Services Agreement |
| | Offering Costs(4) | | | | | — | | | | | $ | 1,392 | | | | | $ | 875 | | |
|
FS Investments
|
| | Previous Expense Support and Conditional Reimbursement Agreement |
| | Expense Recoupment(5) | | | | | — | | | | | $ | 666 | | | | | $ | — | | |
|
FS Investment Solutions
|
| | Distribution Plan | | | Distribution Fees(6) | | | | $ | 40 | | | | | $ | 102 | | | | | $ | — | | |
|
FS Investment Solutions
|
| | Share Repurchase Program | | |
Contingent Deferred Sales Charge(7)
|
| | | | — | | | | | $ | 10 | | | | | $ | 8 | | |
|
Basis Point Change in Interest Rates
|
| |
Increase
(Decrease) in Interest Income(1) |
| |
Increase
(Decrease) in Interest Expense |
| |
Increase
(Decrease) in Net Interest Income |
| |
Percentage
Change in Interest Income |
| ||||||||||||
|
Down 100 basis points
|
| | | $ | (1,671) | | | | | | (96) | | | | | | (1,575) | | | | | | (5.0)% | | |
|
No change
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Up 100 basis points
|
| | | | 1,671 | | | | | | 96 | | | | | | 1,575 | | | | | | 5.0% | | |
|
Up 300 basis points
|
| | | | 5,014 | | | | | | 289 | | | | | | 4,725 | | | | | | 14.9% | | |
|
Up 500 basis points
|
| | | | 8,357 | | | | | | 482 | | | | | | 7,875 | | | | | | 24.8% | | |
|
Year Ending December 31,
|
| |
Total Amount
Outstanding Exclusive of Treasury Securities(1) |
| |
Asset Coverage
per Unit(2) |
| |
Involuntary
Liquidation Preference per Unit(3) |
| |
Average
Market Value per Unit(4) (Exclude Bank Loans) |
| ||||||||||||
|
2016
|
| | | $ | 70,077 | | | | | | 3.31 | | | | | | — | | | | | | N/A | | |
|
2017
|
| | | $ | 113,960 | | | | | | 4.08 | | | | | | — | | | | | | N/A | | |
|
2018 (as of March 31, 2018, unaudited)
|
| | | $ | 113,537 | | | | | | 4.09 | | | | | | — | | | | | | N/A | | |
| | | |
Class T Shares
Sold(1)(2) |
| |
Average Price
per Class T Share(2) |
| |
Gross
Proceeds |
| |||||||||
| Fiscal 2016 | | | | | | | | | | | | | | | | | | | |
|
March 31
|
| | | | 2,523,910 | | | | | $ | 10.59 | | | | | $ | 26,717 | | |
|
June 30
|
| | | | 4,325,329 | | | | | | 10.87 | | | | | | 47,001 | | |
|
September 30
|
| | | | 3,540,267 | | | | | | 10.99 | | | | | | 38,917 | | |
|
December 31
|
| | | | 4,392,903 | | | | | | 11.15 | | | | | | 48,975 | | |
| | | | | | 14,782,409 | | | | | | 10.93 | | | | | | 161,610 | | |
| Fiscal 2017 | | | | | | | | | | | | | | | | | | | |
|
March 31
|
| | | | [•] | | | | | | [•] | | | | | | [•] | | |
|
June 30
|
| | | | [•] | | | | | | [•] | | | | | | [•] | | |
|
September 30
|
| | | | [•] | | | | | | [•] | | | | | | [•] | | |
|
December 31
|
| | | | [•] | | | | | | [•] | | | | | | [•] | | |
| Fiscal 2018 | | | | | | | | | | | | | | | | | | | |
|
March 31
|
| | | | [•] | | | | | | [•] | | | | | | [•] | | |
|
June 30 (through [ ], 2018)
|
| | | | [•] | | | | | | [•] | | | | | | [•] | | |
| | | | | | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
| | |||||||||||||||||||
|
Portfolio Company(a)
|
| |
Footnotes
|
| |
Industry
|
| |
Rate(b)
|
| |
Floor
|
| |
Maturity
|
| |
Principal
Amount(c) |
| |
Amortized
Cost |
| |
Fair
Value(d) |
| ||||||||||||
|
Senior Secured Loans—First Lien—39.1%
|
| | | | | | | | | ||||||||||||||||||||||||||||
|
Actian Corp.
|
| | | | | Software & Services | | |
L+786
|
| | | | 1.0% | | | |
6/30/22
|
| | | $ | 1,524 | | | | | $ | 1,524 | | | | | $ | 1,561 | | |
|
AG Group Merger Sub, Inc.
|
| | | | |
Commercial & Professional Services
|
| |
L+750
|
| | | | 1.0% | | | |
12/29/23
|
| | | | 8,894 | | | | | | 8,894 | | | | | | 9,017 | | |
|
All Systems Holding LLC
|
| | | | |
Commercial & Professional Services
|
| |
L+767
|
| | | | 1.0% | | | |
10/31/23
|
| | | | 3,341 | | | | | | 3,341 | | | | | | 3,391 | | |
|
American Bath Group, LLC
|
| | | | | Capital Goods | | |
L+525
|
| | | | 1.0% | | | |
9/30/23
|
| | | | 2,962 | | | | | | 2,951 | | | | | | 2,999 | | |
|
AVF Parent, LLC
|
| | | | | Retailing | | |
L+725
|
| | | | 1.3% | | | |
3/1/24
|
| | | | 14,121 | | | | | | 14,121 | | | | | | 14,133 | | |
|
Borden Dairy Co.
|
| | | | | Food, Beverage & Tobacco | | |
L+789
|
| | | | 1.0% | | | |
7/6/23
|
| | | | 4,375 | | | | | | 4,375 | | | | | | 4,413 | | |
|
Casablanca US Holdings Inc.
|
| | | | | Consumer Services | | |
L+475
|
| | | | 1.0% | | | |
3/29/24
|
| | | | 2,456 | | | | | | 2,402 | | | | | | 2,481 | | |
|
CSafe Acquisition Co., Inc.
|
| |
(e)
|
| | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
11/1/21
|
| | | | 261 | | | | | | 261 | | | | | | 255 | | |
|
CSafe Acquisition Co., Inc.
|
| | | | | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
10/31/23
|
| | | | 2,249 | | | | | | 2,249 | | | | | | 2,199 | | |
|
CSafe Acquisition Co., Inc.
|
| |
(e)
|
| | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
10/31/23
|
| | | | 943 | | | | | | 943 | | | | | | 921 | | |
|
Dade Paper & Bag, LLC
|
| | | | | Capital Goods | | |
L+700
|
| | | | 1.0% | | | |
6/10/24
|
| | | | 425 | | | | | | 425 | | | | | | 426 | | |
|
Dade Paper & Bag, LLC
|
| | | | | Capital Goods | | |
L+750
|
| | | | 1.0% | | | |
6/10/24
|
| | | | 3,336 | | | | | | 3,336 | | | | | | 3,423 | | |
|
Empire Today, LLC
|
| | | | | Retailing | | |
L+800
|
| | | | 1.0% | | | |
11/17/22
|
| | | | 2,963 | | | | | | 2,963 | | | | | | 2,992 | | |
|
FullBeauty Brands Holdings Corp.
|
| | | | | Consumer Durables & Apparel | | |
L+800
|
| | | | 1.0% | | | |
10/14/20
|
| | | | 7,000 | | | | | | 7,000 | | | | | | 6,930 | | |
|
Hudson Technologies Co.
|
| |
(g)
|
| |
Commercial & Professional Services
|
| |
L+725
|
| | | | 1.0% | | | |
10/10/23
|
| | | | 5,692 | | | | | | 5,692 | | | | | | 5,728 | | |
|
Hudson Technologies Co.
|
| |
(e)(g)
|
| |
Commercial & Professional Services
|
| |
L+725
|
| | | | 1.0% | | | |
10/10/23
|
| | | | 1,359 | | | | | | 1,359 | | | | | | 1,367 | | |
|
Icynene U.S. Acquisition Corp.
|
| |
(g)
|
| | Capital Goods | | |
L+700
|
| | | | 1.0% | | | |
11/30/24
|
| | | | 6,983 | | | | | | 6,983 | | | | | | 7,048 | | |
|
JSS Holdings, Inc.
|
| | | | | Capital Goods | | |
L+800, 0.0% PIK (2.5% Max PIK)
|
| | | | 1.0% | | | |
3/31/23
|
| | | | 9,950 | | | | | | 9,863 | | | | | | 10,162 | | |
|
JSS Holdings, Inc.
|
| |
(e)
|
| | Capital Goods | | |
L+800, 0.0% PIK (2.5% Max PIK)
|
| | | | 1.0% | | | |
3/31/23
|
| | | | 1,818 | | | | | | 1,818 | | | | | | 1,857 | | |
|
Kodiak BP, LLC
|
| | | | | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
12/1/24
|
| | | | 10,515 | | | | | | 10,515 | | | | | | 10,463 | | |
|
Kodiak BP, LLC
|
| |
(e)
|
| | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
12/1/24
|
| | | | 3,030 | | | | | | 3,030 | | | | | | 3,015 | | |
|
North Haven Cadence Buyer, Inc.
|
| |
(e)
|
| | Consumer Services | | |
L+500
|
| | | | 1.0% | | | |
9/2/21
|
| | | | 188 | | | | | | 187 | | | | | | 187 | | |
|
North Haven Cadence Buyer, Inc.
|
| | | | | Consumer Services | | |
L+809
|
| | | | 1.0% | | | |
9/2/22
|
| | | | 5,766 | | | | | | 5,766 | | | | | | 5,875 | | |
|
North Haven Cadence Buyer, Inc.
|
| |
(e)
|
| | Consumer Services | | |
L+750
|
| | | | 1.0% | | | |
9/2/22
|
| | | | 479 | | | | | | 479 | | | | | | 488 | | |
|
Power Distribution, Inc.
|
| | | | | Capital Goods | | |
L+725
|
| | | | 1.3% | | | |
1/25/23
|
| | | | 4,975 | | | | | | 4,976 | | | | | | 5,062 | | |
|
Propulsion Acquisition, LLC
|
| | | | |
Commercial & Professional Services
|
| |
L+600
|
| | | | 1.0% | | | |
7/13/21
|
| | | | 8,345 | | | | | | 8,242 | | | | | | 8,262 | | |
|
Safariland, LLC
|
| | | | | Capital Goods | | |
L+768
|
| | | | 1.1% | | | |
11/18/23
|
| | | | 4,766 | | | | | | 4,766 | | | | | | 4,450 | | |
|
Safariland, LLC
|
| |
(e)
|
| | Capital Goods | | |
L+725
|
| | | | 1.1% | | | |
11/18/23
|
| | | | 1,285 | | | | | | 1,285 | | | | | | 1,200 | | |
|
Sequel Youth and Family Services, LLC
|
| | | | | Health Care Equipment & Services | | |
L+775
|
| | | | 1.0% | | | |
9/1/22
|
| | | | 8,232 | | | | | | 8,232 | | | | | | 8,314 | | |
|
Sequel Youth and Family Services, LLC
|
| |
(e)
|
| | Health Care Equipment & Services | | |
L+700
|
| | | | 1.0% | | | |
9/1/22
|
| | | | 412 | | | | | | 412 | | | | | | 416 | | |
|
SSC (Lux) Limited S.à r.l.
|
| |
(g)
|
| | Health Care Equipment & Services | | |
L+750
|
| | | | 1.0% | | | |
9/10/24
|
| | | | 4,545 | | | | | | 4,545 | | | | | | 4,631 | | |
|
Strike, LLC
|
| | | | | Energy | | |
L+800
|
| | | | 1.0% | | | |
5/30/19
|
| | | | 305 | | | | | | 302 | | | | | | 307 | | |
|
Trace3, LLC
|
| | | | | Software & Services | | |
L+775
|
| | | | 1.0% | | | |
6/6/23
|
| | | | 3,105 | | | | | | 3,105 | | | | | | 3,116 | | |
|
USI Senior Holdings, Inc.
|
| | | | | Capital Goods | | |
L+778
|
| | | | 1.0% | | | |
1/5/22
|
| | | | 5,787 | | | | | | 5,787 | | | | | | 5,917 | | |
|
Westbridge Technologies, Inc.
|
| | | | | Software & Services | | |
L+850
|
| | | | 1.0% | | | |
4/28/23
|
| | | $ | 2,944 | | | | | $ | 2,892 | | | | | $ | 2,947 | | |
|
York Risk Services Holding Corp.
|
| | | | | Insurance | | |
L+375
|
| | | | 1.0% | | | |
10/1/21
|
| | | | 987 | | | | | | 981 | | | | | | 969 | | |
|
Total Senior Secured Loans—First Lien
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 146,002 | | | | | | 146,922 | | |
|
Portfolio Company(a)
|
| |
Footnotes
|
| |
Industry
|
| |
Rate(b)
|
| |
Floor
|
| |
Maturity
|
| |
Principal
Amount(c) |
| |
Amortized
Cost |
| |
Fair
Value(d) |
| ||||||||||||
|
Unfunded Loan Commitments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (9,774) | | | | | | (9,774) | | |
|
Net Senior Secured Loans—First Lien
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 136,228 | | | | | | 137,148 | | |
|
Senior Secured Loans—Second Lien—7.7%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Chisholm Oil and Gas Operating, LLC
|
| | | | | Energy | | |
L+800
|
| | | | 1.0% | | | |
3/21/24
|
| | | | 6,000 | | | | | | 6,000 | | | | | | 5,998 | | |
|
JW Aluminum Co.
|
| | | | | Materials | | |
L+850
|
| | | | 0.8% | | | |
11/17/20
|
| | | | 778 | | | | | | 777 | | | | | | 782 | | |
|
LBM Borrower, LLC
|
| | | | | Capital Goods | | |
L+925
|
| | | | 1.0% | | | |
8/20/23
|
| | | | 2,427 | | | | | | 2,381 | | | | | | 2,440 | | |
|
LTI Holdings, Inc.
|
| | | | | Materials | | |
L+875
|
| | | | 1.0% | | | |
5/16/25
|
| | | | 3,000 | | | | | | 2,946 | | | | | | 3,045 | | |
|
TKC Holdings, Inc.
|
| | | | | Retailing | | |
L+800
|
| | | | 1.0% | | | |
2/1/24
|
| | | | 8,500 | | | | | | 8,487 | | | | | | 8,604 | | |
|
TravelCLICK, Inc.
|
| | | | | Software & Services | | |
L+775
|
| | | | 1.0% | | | |
11/6/21
|
| | | | 6,009 | | | | | | 6,025 | | | | | | 6,022 | | |
|
Total Senior Secured Loans—Second Lien
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 26,616 | | | | | | 26,891 | | |
| Senior Secured Bonds—5.5% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
AssuredPartners, Inc.
|
| |
(f)
|
| | Insurance | | |
7.0%
|
| | | | | | | |
8/15/25
|
| | | | 5,682 | | | | | | 5,682 | | | | | | 5,656 | | |
|
Avantor, Inc.
|
| |
(f)
|
| | Materials | | |
6.0%
|
| | | | | | | |
10/1/24
|
| | | | 1,282 | | | | | | 1,282 | | | | | | 1,276 | | |
|
Black Swan Energy Ltd.
|
| |
(g)
|
| | Energy | | |
9.0%
|
| | | | | | | |
1/20/24
|
| | | | 1,334 | | | | | | 1,334 | | | | | | 1,304 | | |
|
CSVC Acquisition Corp.
|
| |
(f)
|
| | Diversified Financials | | |
7.8%
|
| | | | | | | |
6/15/25
|
| | | | 9,183 | | | | | | 9,183 | | | | | | 7,932 | | |
|
Velvet Energy Ltd.
|
| |
(g)
|
| | Energy | | |
9.0%
|
| | | | | | | |
10/5/23
|
| | | | 3,000 | | | | | | 3,000 | | | | | | 2,988 | | |
|
Total Senior Secured Bonds
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 20,481 | | | | | | 19,156 | | |
| Subordinated Debt—19.5% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ascent Resources Utica Holdings, LLC
|
| |
(f)
|
| | Energy | | |
10.0%
|
| | | | | | | |
4/1/22
|
| | | | 10,000 | | | | | | 10,000 | | | | | | 10,838 | | |
|
Avantor, Inc.
|
| |
(f)
|
| | Materials | | |
9.0%
|
| | | | | | | |
10/1/25
|
| | | | 12,500 | | | | | | 12,502 | | | | | | 12,258 | | |
|
CEC Entertainment, Inc.
|
| |
(f)
|
| | Consumer Services | | |
8.0%
|
| | | | | | | |
2/15/22
|
| | | | 7,297 | | | | | | 6,930 | | | | | | 6,540 | | |
|
Coveris Holdings S.A.
|
| |
(f)(g)
|
| | Materials | | |
7.9%
|
| | | | | | | |
11/1/19
|
| | | | 14,529 | | | | | | 14,458 | | | | | | 14,583 | | |
|
Exterran Energy Solutions, L.P.
|
| |
(f)(g)
|
| | Capital Goods | | |
8.1%
|
| | | | | | | |
5/1/25
|
| | | | 5,143 | | | | | | 5,143 | | | | | | 5,453 | | |
|
Great Lakes Dredge & Dock Corp.
|
| |
(f)(g)
|
| | Capital Goods | | |
8.0%
|
| | | | | | | |
5/15/22
|
| | | | 7,000 | | | | | | 7,000 | | | | | | 7,193 | | |
|
P.F. Chang’s China Bistro, Inc.
|
| |
(f)
|
| | Consumer Services | | |
10.3%
|
| | | | | | | |
6/30/20
|
| | | | 4,000 | | | | | | 3,687 | | | | | | 3,165 | | |
|
S1 Blocker Buyer Inc.
|
| | | | |
Commercial & Professional Services
|
| |
10.0% PIK (10.0% Max PIK)
|
| | | | | | | |
10/31/22
|
| | | | 8 | | | | | | 8 | | | | | | 9 | | |
|
York Risk Services Holding Corp.
|
| |
(f)
|
| | Insurance | | |
8.5%
|
| | | | | | | |
10/1/22
|
| | | | 8,695 | | | | | | 8,266 | | | | | | 8,171 | | |
|
Total Subordinated Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 67,994 | | | | | | 68,210 | | |
| | |||||||||||||||||||||||||||||||||||||
|
Portfolio Company(a)
|
| |
Footnotes
|
| |
Industry
|
| |
Rate(b)
|
| |
Floor
|
| |
Maturity
|
| |
Number of
Shares |
| |
Cost
|
| |
Fair
Value(d) |
| ||||||||||||
| Equity/Other—1.3% | | | | | | | | | | ||||||||||||||||||||||||||||
|
ASG Everglades Holdings, Inc., Warrants
|
| |
(h)
|
| | Software & Services | | | | | | | | | | | 6/27/22 | | | | | | 12,081 | | | | | $ | 344 | | | | | $ | 371 | | |
|
Chisholm Oil and Gas, LLC, Series A Units
|
| |
(h)(i)
|
| | Energy | | | | | | | | | | | | | | | | | 70,947 | | | | | | 71 | | | | | | 71 | | |
|
CSF Group Holdings, Inc., Common Equity
|
| |
(h)
|
| | Capital Goods | | | | | | | | | | | | | | | | | 17,400 | | | | | | 18 | | | | | | 12 | | |
|
Escape Velocity Holdings, Inc., Common Equity
|
| |
(h)
|
| | Software & Services | | | | | | | | | | | | | | | | | 1,545 | | | | | | 15 | | | | | | 29 | | |
|
H.I.G. Empire Holdco, Inc., Common Equity
|
| |
(h)
|
| | Retailing | | | | | | | | | | | | | | | | | 14 | | | | | | 41 | | | | | | 40 | | |
|
JSS Holdco, LLC, Net Profits Interest
|
| |
(h)
|
| | Capital Goods | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | 45 | | |
|
JW Aluminum Co., Common Equity
|
| |
(h)
|
| | Materials | | | | | | | | | | | | | | | | | 18 | | | | | | — | | | | | | — | | |
|
JW Aluminum Co., Preferred Equity
|
| | | | | Materials | | |
12.5% PIK
|
| | | | | | | 11/17/25 | | | | | | 888 | | | | | | 3,317 | | | | | | 3,257 | | |
|
North Haven Cadence TopCo, LLC, Common Equity
|
| |
(h)
|
| | Consumer Services | | | | | | | | | | | | | | | | | 208,333 | | | | | | 208 | | | | | | 344 | | |
|
PDI Parent LLC, Common Equity
|
| |
(h)
|
| | Capital Goods | | | | | | | | | | | | | | | | | 230,769 | | | | | | 231 | | | | | | 231 | | |
|
S1 Blocker Buyer Inc., Common Equity
|
| | | | | Commercial & Professional Services | | | | | | | | | | | | | | | | | 4 | | | | | | 39 | | | | | | 65 | | |
|
SSC Holdco Limited, Common Equity
|
| |
(g)(h)
|
| |
Health Care Equipment & Services
|
| | | | | | | | | | | | | | | | 11,364 | | | | | | 227 | | | | | | 231 | | |
|
Total Equity/Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,511 | | | | | | 4,696 | | |
|
TOTAL INVESTMENTS—73.1%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 255,830 | | | | | | 256,101 | | |
|
OTHER ASSETS IN EXCESS OF LIABILITIES—26.9%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94,267 | | |
|
NET ASSETS—100.0%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 350,368 | | |
| | |||||||||||||||||||||||||||||||||||||
|
Total Return Swap
|
| | | | | | | | | | | | | | | | |
Notional
Amount |
| | | | |
Unrealized
Appreciation |
| ||||||
|
Citibank TRS Facility (Note 8)
|
| |
(g)
|
| | | | | | | | | | | | | | | $ | 151,137 | | | | | | | | $ | 748 | | |
| | |||||||||||||||||||||||||||||||
|
Name
|
| |
Entity
|
| |
Investment Focus
|
| |
Gross Assets(1)
|
| |||
|
FS Investment Corporation
|
| |
BDC
|
| | Primarily invests in senior secured loans, second lien secured loans and, to a lesser extent, subordinated loans of private U.S. companies. |
| | | $ | 4,057,505 | | |
|
FS Investment Corporation II
|
| |
BDC
|
| | Primarily invests in senior secured loans, second lien secured loans and, to a lesser extent, subordinated loans of private U.S. companies. |
| | | $ | 4,983,628 | | |
|
FS Investment Corporation III
|
| |
BDC
|
| | Primarily invests in senior secured loans, second lien secured loans and, to a lesser extent, subordinated loans of private U.S. companies. |
| | | $ | 3,773,388 | | |
|
Corporate Capital Trust, Inc.
|
| |
BDC
|
| | Primarily invests in senior secured loans and second lien secured loans, and to a lesser extent, subordinated loans of private U.S. companies. |
| | | $ | 4,277,917 | | |
|
Corporate Capital Trust II
|
| |
BDC
|
| | Primarily invests in senior secured loans and second lien secured loans, and to a lesser extent, subordinated loans of private U.S. companies. |
| | | $ | 184,458 | | |
| |
Investment
Rating |
| |
Summary Description
|
|
| |
1
|
| | Investment exceeding expectations and/or capital gain expected. | |
| |
2
|
| | Performing investment generally executing in accordance with the portfolio company’s business plan — full return of principal and interest expected. | |
| |
3
|
| | Performing investment requiring closer monitoring. | |
| |
4
|
| | Underperforming investment — some loss of interest or dividend possible, but still expecting a positive return on investment. | |
| |
5
|
| | Underperforming investment with expected loss of interest and some principal. | |
| | | |
March 31, 2018
|
| |
December 31, 2017
|
| ||||||||||||||||||
|
Investment Rating
|
| |
Fair Value
|
| |
Percentage
of Portfolio |
| |
Fair Value
|
| |
Percentage
of Portfolio |
| ||||||||||||
|
1
|
| | | $ | 4,439 | | | | | | 2% | | | | | $ | 367 | | | | | | 0% | | |
|
2
|
| | | | 219,884 | | | | | | 86% | | | | | | 266,803 | | | | | | 100% | | |
|
3
|
| | | | 31,778 | | | | | | 12% | | | | | | — | | | | | | — | | |
|
4
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 256,101 | | | | | | 100% | | | | | $ | 267,170 | | | | | | 100% | | |
| | |||||||||||||||||||||||||
|
NAME
|
| |
AGE
|
| |
DIRECTOR
SINCE |
| |
EXPIRATION
OF TERM |
|
| Interested Directors(1) | | | | | | | | | | |
|
Michael C. Forman
|
| |
57
|
| |
2015
|
| |
2018
|
|
|
Todd Builione
|
| |
44
|
| |
2018
|
| |
2018
|
|
| Independent Directors | | | | | | | | | | |
|
M. Walter D’Alessio
|
| |
84
|
| |
2015
|
| |
2018
|
|
|
Barbara J. Fouss
|
| |
48
|
| |
2015
|
| |
2018
|
|
|
Marc Lederman
|
| |
47
|
| |
2015
|
| |
2018
|
|
|
Gregory S. Rost
|
| |
60
|
| |
2015
|
| |
2018
|
|
|
Judah C. Sommer
|
| |
73
|
| |
2015
|
| |
2018
|
|
|
John E. Stuart
|
| |
74
|
| |
2015
|
| |
2018
|
|
|
NAME
|
| |
AGE
|
| |
POSITIONS HELD
|
|
| Michael C. Forman | | |
57
|
| | Chief Executive Officer | |
| Todd Builione | | |
44
|
| | President | |
| William Goebel | | |
44
|
| | Chief Financial Officer and Treasurer | |
| Daniel Pietrzak | | |
43
|
| | Chief Investment Officer | |
| Stephen S. Sypherd | | |
41
|
| | General Counsel and Secretary | |
| James Volk | | |
55
|
| | Chief Compliance Officer | |
| Zachary Klehr | | |
39
|
| | Executive Vice President | |
| | | |
Fees Earned
or Paid in Cash |
| |
Total
Compensation |
| ||||||
|
David J. Adelman(1)
|
| | | | — | | | | | | — | | |
|
Todd Builione(2)
|
| | | | — | | | | | | — | | |
|
M. Walter D’Alessio
|
| | | $ | 49,500 | | | | | $ | 49,500 | | |
|
Thomas J. Gravina(1)
|
| | | $ | 51,375 | | | | | $ | 51,375 | | |
|
Michael C. Forman
|
| | | | — | | | | | | — | | |
|
Barbara J. Fouss
|
| | | $ | 59,250 | | | | | $ | 59,250 | | |
|
Marc Lederman
|
| | | $ | 60,750 | | | | | $ | 60,750 | | |
|
Gregory S. Rost
|
| | | $ | 49,500 | | | | | $ | 49,500 | | |
|
Judah C. Sommer
|
| | | $ | 48,500 | | | | | $ | 48,500 | | |
|
John E. Stuart
|
| | | $ | 75,000 | | | | | $ | 75,000 | | |
|
Net Asset Value
|
| |
Annual
Cash Retainer |
| |
Annual Lead
Independent Director Retainer |
| |
Board
Meeting Fee |
| |
Annual Committee Chair Cash Retainer
|
| | |||||||||||||||||||||||
| |
Audit/Valuation
|
| |
Nominating and
Corporate Governance |
| |
Committee
Meeting Fee |
| |||||||||||||||||||||||||||||
|
$0 to $100 million
|
| | | | — | | | | | $ | 25,000 | | | | | $ | 2,000 | | | | | $ | 5,000 | | | | | $ | 2,500 | | | | | $ | 1,000 | | |
|
$100 million to $300 million
|
| | | $ | 25,000 | | | | | $ | 25,000 | | | | | $ | 2,000 | | | | | $ | 7,500 | | | | | $ | 3,750 | | | | | $ | 1,000 | | |
|
$300 million to $500 million
|
| | | $ | 40,000 | | | | | $ | 25,000 | | | | | $ | 2,500 | | | | | $ | 10,000 | | | | | $ | 5,000 | | | | | $ | 1,000 | | |
|
$500 million to $1 billion
|
| | | $ | 60,000 | | | | | $ | 25,000 | | | | | $ | 2,500 | | | | | $ | 15,000 | | | | | $ | 12,500 | | | | | $ | 1,000 | | |
|
> $1 billion
|
| | | $ | 100,000 | | | | | $ | 25,000 | | | | | $ | 2,500 | | | | | $ | 20,000 | | | | | $ | 15,000 | | | | | $ | 1,000 | | |
|
Name
|
| |
Entity
|
| |
Investment Focus
|
| |
Gross
Assets(1) |
| |||
|
FS Investment Corporation
|
| |
BDC
|
| | Primarily invests in senior secured loans, second lien secured loans and, to a lesser extent, subordinated loans of private U.S. companies. | | | | $ | 4,057,505 | | |
|
FS Investment Corporation II
|
| |
BDC
|
| | Primarily invests in senior secured loans, second lien secured loans and, to a lesser extent, subordinated loans of private U.S. companies. | | | | $ | 4,983,628 | | |
|
FS Investment Corporation III
|
| |
BDC
|
| | Primarily invests in senior secured loans, second lien secured loans and, to a lesser extent, subordinated loans of private U.S. companies. | | | | $ | 3,773,3880 | | |
|
Corporate Capital Trust, Inc.
|
| |
BDC
|
| | Primarily invests in senior secured loans and second lien secured loans, and to a lesser extent, subordinated loans of private U.S. companies. | | | | $ | 4,277,917 | | |
|
Corporate Capital Trust II
|
| |
BDC
|
| | Primarily invests in senior secured loans and second lien secured loans, and to a lesser extent, subordinated loans of private U.S. companies. | | | | $ | 184,458 | | |
|
Name of Investment Committee Member
|
| |
Dollar Range
of Equity Securities in FS Investment Corporation IV(1) |
| |||
|
Sean Coleman
|
| | | $ | 100,001 – $500,000 | | |
|
Brian Gerson
|
| | | $ | [ ] | | |
|
Michael Kelly
|
| | | $ | [ ] | | |
|
Todd Builione
|
| | | | [None] | | |
|
Daniel Pietrzak
|
| | | | [None] | | |
|
Ryan Wilson
|
| | | | [None] | | |
|
Name and Address of Portfolio Company
|
| |
Nature of its Principal Business
|
| |
Amortized Cost
of Investment (in thousands) |
| |||
| Senior Secured Loans—First Lien | | | | |||||||
|
Actian Corp.
2300 Geng Road, Suite 150 Palo Alto, CA 94303 |
| | Actian is a leading provider of cloud and on premise data management and integration solutions. | | | | | 1,524 | | |
|
AG Group Merger Sub, Inc.
125 South Wacker Drive, 27th Floor Chicago, IL 60606 |
| | Addison Group (AG Group) provides hiring and staffing services to businesses and candidates in the United States. |
| | | | 8,894 | | |
|
All Systems Holding LLC
210 Sixth Avenue, Suite 3100 Pittsburgh, PA 15222 |
| | System One (All Systems) is a leading independent human capital solutions provider in the U.S., serving a diverse set of blue-chip customers by providing highly specialized skillsets for non-discretionary and in-demand functions. |
| | | | 3,341 | | |
|
American Bath Group, LLC
435 Industrial Road Savannah, TN 38372 |
| | American Bath Group manufactures a broad selection of soakers and whirlpools, tubshowers, showers, shower pans and commercial products. |
| | | | 2,951 | | |
|
AVF Parent, LLC
6500 14 Mile Road Warren, MI 48092 |
| | Art Van Furniture is a leading furniture retailer in the Midwestern United States. | | | | | 14,121 | | |
|
Borden Dairy Co.
8750 N. Central Expressway Suite 400 Dallas TX,75231 |
| | Borden Dairy Co. is the third largest milk processor in the United States. | | | | | 4,375 | | |
|
Casablanca US Holdings Inc.
7 Campus Boulevard Newtown Square, PA 19073 |
| | Apple Leisure Group (Casablanca US Holdings) is a leading hospitality company in the United States. |
| | | | 2,402 | | |
|
CSafe Acquisition Co., Inc.
2900 Dryden Road Dayton, OH 45439 |
| | CSafe designs, develops and manufactures cold chain management products for the pharmaceutical industry. | | | | | 261(1) | | |
|
CSafe Acquisition Co., Inc.
2900 Dryden Road Dayton, OH 45439 |
| | CSafe designs, develops and manufactures cold chain management products for the pharmaceutical industry. | | | | | 2,249 | | |
|
CSafe Acquisition Co., Inc.
2900 Dryden Road Dayton, OH 45439 |
| | CSafe designs, develops and manufactures cold chain management products for the pharmaceutical industry. | | | | | 943(2) | | |
|
Dade Paper & Bag, LLC 255
Route 1 & 9 Jersey City, NJ 07306 |
| | Imperial Dade is a leading distributor of foodservice disposables and janitorial supplies to a range of end markets in the eastern United States. |
| | | | 425 | | |
|
Dade Paper & Bag, LLC 255
Route 1 & 9 Jersey City, NJ 07307 |
| | Imperial Dade is a leading distributor of foodservice disposables and janitorial supplies to a range of end markets in the eastern United States. |
| | | | 3,336 | | |
|
Name and Address of Portfolio Company
|
| |
Nature of its Principal Business
|
| |
Amortized Cost
of Investment (in thousands) |
| |||
| Senior Secured Loans—First Lien | | | | |||||||
|
Empire Today, LLC
333 Northwest Avenue Northlake, IL 60164 |
| | Empire Today operates as a shop-at-home company that provides installed flooring treatment products to customers across the United States. | | | | | 2,963 | | |
|
FullBeauty Brands Holdings Corp.
One New York Plaza New York, NY 10004 |
| | FullBeauty operates as a catalog retailer focused on apparel for plus-sized men and women. | | | | | 7,000 | | |
|
Hudson Technologies Co.
One Blue Hill Plaza Pearl River NY, 10965 |
| | Hudson Technologies, Inc. is a national distributor and provider of refrigerant gas and engineered solutions headquartered in Pearl River, NY. |
| | | | 5,692 | | |
|
Hudson Technologies Co.
One Blue Hill Plaza Pearl River NY, 10965 |
| | Hudson Technologies, Inc. is a national distributor and provider of refrigerant gas and engineered solutions headquartered in Pearl River, NY. |
| | | | 1,359(3) | | |
|
Icynene U.S. Acquisition Corp.
6747 Campobello Road Mississauga ON, L5N2L7 Canada |
| | Icynene Inc. is global manufacturer of branded spray polyurethane foam, serving a diverse set of end markets including new custom and production residential construction, commercial construction, remodeling and specialty applications. |
| | | | 6,983 | | |
|
JSS Holdings, Inc.
180 North Stetson Avenue, 29th Floor Chicago, IL 60601 |
| | Jet Support Services (JSS) is a leading independent provider of hourly cost maintenance programs for aircraft engines and airframes. | | | | | 9,863 | | |
|
JSS Holdings, Inc.
180 North Stetson Avenue, 29th Floor Chicago, IL 60601 |
| | Jet Support Services (JSS) is a leading independent provider of hourly cost maintenance programs for aircraft engines and airframes. | | | | | 1,818(4) | | |
|
Kodiak BP, LLC
1745 Shea Center Drive Suite 130 Highlands Ranch, CO 80129 |
| | Kodiak Building Partners is a diversified building products distribution platform serving a variety of end markets, geographies, and product categories. | | | | | 10,515 | | |
|
Kodiak BP, LLC
1745 Shea Center Drive Suite 130 Highlands Ranch, CO 80129 |
| | Kodiak Building Partners is a diversified building products distribution platform serving a variety of end markets, geographies, and product categories. | | | | | 3,030(5) | | |
|
North Haven Cadence Buyer, Inc.
8767 East Via De Ventura Suite 200 Scottsdale AZ, 85258 |
| | Cadence Education operates as a provider of childhood and private elementary education services. | | | | | 187(6) | | |
|
North Haven Cadence Buyer, Inc.
8767 East Via De Ventura Suite 200 Scottsdale AZ, 85258 |
| | Cadence Education operates as a provider of childhood and private elementary education services. | | | | | 5,766 | | |
|
North Haven Cadence Buyer, Inc.
8767 East Via De Ventura Suite 200 Scottsdale AZ, 85258 |
| | Cadence Education operates as a provider of childhood and private elementary education services. | | | | | 479(7) | | |
|
Power Distribution, Inc.
4200 Oakleys Court Richmond, VA 23223 |
| | Power Distribution is a leading independent designer, manufacturer and service provider of mission critical power distribution, static switching and power monitoring equipment for corporate data centers. | | | | | 4,976 | | |
|
Propulsion Acquisition, LLC
10200 Anderson Way Cincinnati, OH 45242 |
| | Belcan (Propulsion Acquisition) is a global supplier of engineering consultancy services and technical staffing solutions to a diverse spectrum of industries. |
| | | | 8,242 | | |
|
Name and Address of Portfolio Company
|
| |
Nature of its Principal Business
|
| |
Amortized Cost
of Investment (in thousands) |
| |||
| Senior Secured Loans—First Lien | | | | |||||||
|
Safariland, LLC
13386 International Parkway Jacksonville, FL 32218 |
| | Safariland is a provider of security and law enforcement products and services, delivering a full-range of customer-specific solutions. | | | | | 4,766 | | |
|
Safariland, LLC
13386 International Parkway Jacksonville, FL 32218 |
| | Safariland is a provider of security and law enforcement products and services, delivering a full-range of customer-specific solutions. | | | | | 1,285(8) | | |
|
Sequel Youth and Family Services, LLC
1131 Eagletree Lane Huntsville AL, 35801 |
| | Sequel Youth and Family Services, LLC develops and operates programs for children, adolescents, and adults with behavioral, emotional, and physical challenges. | | | | | 8,232 | | |
|
Sequel Youth and Family Services, LLC
1131 Eagletree Lane Huntsville AL, 35801 |
| | Sequel Youth and Family Services, LLC develops and operates programs for children, adolescents, and adults with behavioral, emotional, and physical challenges. | | | | | 412(9) | | |
|
SSC (Lux) Limited S.Ã r.l.
7 Rue Robert Stumper L-2557 Luxembourg |
| | Surgical Specialties Corporation manufactures surgical products, such as suture needles, sutures, microsurgical cutting instruments, eye garters, and ophthalmic cannulas. | | | | | 4,545 | | |
|
Strike, LLC
1800 Hughes Landing Boulevard, Suite 500 The Woodlands, TX 77380 |
| | Strike is a midstream infrastructure services provider to various sectors of the oil, gas, utility and power industries. |
| | | | 302 | | |
|
Trace3, LLC
7565 Irvine Center Drive, Suite 200 Irvine, CA 92618 |
| | Trace3 is a leading technology solutions value-added reseller to predominantly West Coast enterprise customers. | | | | | 3,105 | | |
|
USI Senior Holdings, Inc.
445 Minnesota Street, Suite 2500 St. Paul, MN 55101 |
| | United Subcontractors (USI) is a leading provider of installation, construction and distribution services to the residential and commercial construction markets. |
| | | | 5,787 | | |
|
Westbridge Technologies, Inc.
3200 Stuck River Drive Auburn, WA 98092 |
| | Westbridge Technologies Inc. is a leading global software company focused on the highest priority cyber intelligence needs of governments around the world. |
| | | | 2,892 | | |
|
York Risk Services Holding Corp.
One Upper Pond Road, Building F— 4th Floor Parsippany, NJ 07054 |
| | York Risk Services is a third-party administrator of insurance-related services in the United States, providing integrated claims management and managed care services for clients in select, specialty markets. | | | | | 981 | | |
| Senior Secured Loans—Second Lien | | | | | | | | | | |
|
Chisholm Oil and Gas Operating, LLC
6100 South Yale Avenue, Suite 1700 Tulsa, OK 74136 |
| | Chisholm Oil and Gas is a private exploration and production operator. | | | | | 6,000 | | |
|
JW Aluminum Co.
435 Old Mount Holly Road Mt. Holly SC, 29445 |
| | JW Aluminum, Inc. manufactures and supplies specialty flat rolled aluminum products for use in consumer and commercial applications. | | | | | 777 | | |
|
LBM Borrower, LLC
1000 Corporate Grove Drive Buffalo Grove, IL 60089 |
| | U.S. LBM Holdings, LLC is a leading distributor of specialty building materials in the United States. | | | | | 2,381 | | |
|
Name and Address of Portfolio Company
|
| |
Nature of its Principal Business
|
| |
Amortized Cost
of Investment (in thousands) |
| |||
| Senior Secured Loans—Second Lien | | | | |||||||
|
LTI Holdings, Inc.
5960 Inglewood Drive, Suite 115 Pleasanton, CA 94588 |
| | Boyd Corporation (LTI) is a designer and manufacturer of specialty material-based energy management and environmental sealing solutions to the mobile computing, consumer electronics, transportation, data storage and aerospace end markets. |
| | | | 2,946 | | |
|
TKC Holdings, Inc.
1260 Andes Boulevard St. Louis, MO 63132 |
| | TKC Holdings is a provider of commissary, food service and related technology products to the U.S. corrections industry. | | | | | 8,487 | | |
|
TravelCLICK, Inc.
7 Times Square, 38th Floor New York, NY 10036 |
| | TravelClick is a provider of reservation solutions, business intelligence and digital marketing solutions to the global hospitality industry. |
| | | | 6,025 | | |
| | | | | | | |||||
| Senior Secured Bonds | | | | | | | | | | |
|
AssuredPartners, Inc.
200 Colonial Center Parkway, Suite 140 Lake Mary, FL 32746 |
| | AssuredPartners acquires and invests in insurance-brokerage businesses, including property and casualty, employee benefits, surety, and wholesale operations. |
| | | | 5,682 | | |
|
Avantor, Inc.
3477 Corporate Parkway Center Valley, PA 18034 |
| | Avantor is a global manufacturer and distributor of high-quality products, services and solutions to professionals in the life sciences and advanced technologies industries. |
| | | | 1,282 | | |
|
Black Swan Energy Ltd.
Bow Valley Square Tower IV 250-6th Avenue SW, Suite 2700 Calgary, Alberta T2P 3H7 Canada |
| | Black Swan Energy is a private exploration and production company focused on the liquids-rich window of the Montney Shale in northeast British Columbia. |
| | | | 1,334 | | |
|
CSVC Acquisition Corp.
1780 Hughes Landing Boulevard, Suite 1000 The Woodlands, TX 77380 |
| | APTIM (CSVC) is a leading maintenance, environmental and engineering, procurement and construction program management and emergency response firm. |
| | | | 9,183 | | |
|
Velvet Energy Ltd.
308 4th Avenue SW, Suite 1500 Calgary, AB T2P 0H7 |
| | Velvet Energy is a privately-held crude oil & natural gas exploration and production company that explores for, develops, acquires and produces crude oil and natural gas in Western Canada. |
| | | | 3,000 | | |
| Subordinated Debt | | | | | | | | | | |
|
Ascent Resources Utica Holdings, LLC
3501 NW 63rd Street Oklahoma City, OK 73116 |
| | Ascent Resources is a privately owned exploration and production company that acquires and develops unconventional resources in the Utica Shale. | | | | | 10,000 | | |
|
Avantor, Inc.
3477 Corporate Parkway Center Valley, PA 18034 |
| | Avantor is a global manufacturer and distributor of high-quality products, services and solutions to professionals in the life sciences and advanced technologies industries. |
| | | | 12,502 | | |
|
CEC Entertainment, Inc.
1707 Market Place Boulevard, Suite 200 Irving, TX 75063 |
| | Chuck-E-Cheese (CEC) is an entertainment and restaurant-oriented chain across the United States. | | | | | 6,930 | | |
|
Coveris Holdings S.A.
1B, rue Heienhaff L-1736 Senningerberg, Luxembourg |
| | Coveris is a leading global producer of flexible and rigid packaging products. | | | | | 14,458 | | |
|
Name and Address of Portfolio Company
|
| |
Nature of its Principal Business
|
| |
Amortized Cost
of Investment (in thousands) |
| |||
| Subordinated Debt | | | | |||||||
|
Exterran Energy Solutions, L.P.
4444 Brittmoore Houston, TX 77041 |
| | Exterran Energy Solutions is a global leader in oil and gas production equipment, natural gas compression, produced water treatment solutions and gas processing and treating. | | | | | 5,143 | | |
|
Great Lakes Dredge & Dock Corp.
2122 York Road Oak Brook, IL 60523 |
| | Great Lakes Dredge & Dock is a leading provider of dredging services in the United States. |
| | | | 7,000 | | |
|
P.F. Chang’s China Bistro, Inc.
7676 East Pinnacle Peak Road Scottsdale, AZ 85255 |
| | P.F. Chang’s owns and operates restaurants in the United States. | | | | | 3,687 | | |
|
S1 Blocker Buyer Inc.
210 Sixth Avenue, Suite 3100 Pittsburgh, PA 15222 |
| | System One (All Systems) is a leading independent human capital solutions provider in the U.S., serving a diverse set of blue-chip customers by providing highly specialized skillsets for non-discretionary and in-demand functions. |
| | | | 8 | | |
|
York Risk Services Holding Corp.
One Upper Pond Road, Building F— 4th Floor Parsippany, NJ 07054 |
| | York Risk Services is a third-party administrator of insurance-related services in the United States, providing integrated claims management and managed care services for clients in select, specialty markets. | | | | | 8,266 | | |
|
Name and Address of Portfolio Company
|
| |
Nature of its Principal Business
|
| |
Title of
Securities Held by Us |
| |
Percentage of
Class Held |
| |
Amortized
Cost of Investment (in thousands) |
| ||||||
| Equity/Other | | | | | | ||||||||||||||
|
ASG Everglades Holdings, Inc.
708 Goodlette Road North Naples, FL 34102 |
| | ASG provides a variety of software and services for enterprise performance, operations and application management. | | | Warrants | | | | | 0.1% | | | | | | 344(10) | | |
|
Chisholm Oil and Gas, LLC
6100 South Yale Avenue Suite 1700 Tulsa, OK 74136 |
| | Chisholm Oil and Gas is a private exploration and production operator. | | |
Common Equity
|
| | | | 0.5% | | | | | | 71(10) | | |
|
CSF Group Holdings, Inc.
2900 Dryden Road Dayton, OH 45439 |
| | CSafe designs, develops and manufactures cold chain management products for the pharmaceutical industry. |
| |
Common Equity
|
| | | | 0.0% | | | | | | 18(10) | | |
|
Escape Velocity Holdings, Inc.
7565 Irvine Center Drive, Suite 200 Irvine, CA 92618 |
| | Trace3 is a leading technology solutions value-added reseller to predominantly West Coast enterprise customers. |
| |
Common Equity
|
| | | | 0.1% | | | | | | 15(10) | | |
|
H.I.G. Empire Holdco, Inc.
333 Northwest Avenue Northlake, IL 60164 |
| | Empire Today operates as a shop-at-home company that provides installed flooring treatment products to customers across the United States. |
| |
Common Equity
|
| | | | 1.4% | | | | | | 41(10) | | |
|
JSS Holdco, LLC
180 North Stetson Avenue, 29th Floor Chicago, IL 60601 |
| | Jet Support Services (JSS) is a leading independent provider of hourly cost maintenance programs for aircraft engines and airframes. | | | Other Equity | | | | | 0.1% | | | | | | —(10) | | |
|
JW Aluminum Co.
435 Old Mount Holly Road Mt. Holly SC, 29445 |
| | JW Aluminum, Inc. manufactures and supplies specialty flat rolled aluminum products for use in consumer and commercial applications. | | |
Common Equity
|
| | | | 0.4% | | | | | | —(10) | | |
|
JW Aluminum Co.
435 Old Mount Holly Road Mt. Holly SC, 29445 |
| | JW Aluminum, Inc. manufactures and supplies specialty flat rolled aluminum products for use in consumer and commercial applications. | | |
Preferred Equity
|
| | | | 3.7% | | | | | | 3,317(10) | | |
|
North Haven Cadence TopCo, LLC
8767 East Via De Ventura Suite 200 Scottsdale AZ, 85258 |
| | Cadence Education operates as a provider of childhood and private elementary education services. | | |
Common Equity
|
| | | | 0.1% | | | | | | 208(10) | | |
|
Name and Address of Portfolio Company
|
| |
Nature of its Principal Business
|
| |
Title of
Securities Held by Us |
| |
Percentage of
Class Held |
| |
Amortized
Cost of Investment (in thousands) |
| ||||||
| Equity/Other | | | | | | ||||||||||||||
|
PDI Parent LLC
4200 Oakleys Court Richmond, VA 23223 |
| | Power Distribution is a leading independent designer, manufacturer and service provider of mission critical power distribution, static switching and power monitoring equipment for corporate data centers. |
| |
Common Equity
|
| | | | 0.3% | | | | | | 231(10) | | |
|
S1 Blocker Buyer Inc.
210 Sixth Avenue, Suite 3100 Pittsburgh, PA 15222 |
| | System One (All Systems) is a leading independent human capital solutions provider in the U.S., serving a diverse set of blue-chip customers by providing highly specialized skillsets for non-discretionary and in-demand functions. |
| |
Common Equity
|
| | | | 1.6% | | | | | | 39(10) | | |
|
SSC Holdco Limited
7 Rue Robert Stumper L-2557 Luxembourg |
| | Surgical Specialties Corporation manufactures surgical products, such as suture needles, sutures, microsurgical cutting instruments, eye garters, and ophthalmic cannulas. | | |
Common Equity
|
| | | | 0.1% | | | | | | 227(10) | | |
| |
Catch up
|
| | = 2.1875% – 1.75% | |
| | | | | = 0.4375% | |
| | | |
Shares Beneficially Owned
as of [•], 2018 |
| |||||||||
|
Name and Address of Beneficial Owner(1)
|
| |
Number of Class T
Shares(2) |
| |
Percentage(3)
|
| ||||||
| Interested Directors: | | | | | | | | | | | | | |
|
Michael C. Forman(4)
|
| | | | 33,336 | | | | | | * | | |
|
Todd Builione
|
| | | | — | | | | | | — | | |
| Independent Directors: | | | | | | | | | | | | | |
|
M. Walter D’Alessio
|
| | | | 965 | | | | | | * | | |
|
Barbara J. Fouss
|
| | | | 7,505 | | | | | | * | | |
|
Marc Lederman
|
| | | | 8,334 | | | | | | * | | |
|
Gregory S. Rost
|
| | | | 5,189 | | | | | | * | | |
|
Judah C. Sommer
|
| | | | — | | | | | | — | | |
|
John E. Stuart
|
| | | | 19,292 | | | | | | * | | |
| Executive Officers: | | | | | | | | | | | | | |
|
William Goebel
|
| | | | — | | | | | | * | | |
|
Zachary Klehr
|
| | | | 1,389 | | | | | | * | | |
|
Daniel Pietrzak
|
| | | | — | | | | | | — | | |
|
Stephen S. Sypherd(5)
|
| | | | 1,111 | | | | | | * | | |
|
James F. Volk
|
| | | | — | | | | | | — | | |
|
All Directors and Executive Officers as a group (13 persons)
|
| | | | 77,121 | | | | | | * | | |
|
Name of Director
|
| |
Dollar Range of Equity
Securities Beneficially Owned(1)(2) |
|
| Interested Directors: | | | | |
|
Michael C. Forman
|
| |
Over $100,000
|
|
|
Todd Builione
|
| |
[•]
|
|
| Independent Directors: | | | | |
|
M. Walter D’Alessio
|
| |
$10,001 – $50,000
|
|
|
Barbara J. Fouss
|
| |
$50,001 – $100,000
|
|
|
Marc Lederman
|
| |
$50,001 – $100,000
|
|
|
Gregory S. Rost
|
| |
$1 – $10,000
|
|
|
Judah C. Sommer
|
| |
None
|
|
|
John E. Stuart
|
| |
Over $100,000
|
|
| (1) Title of Class |
| |
(2)
Amount Authorized |
| |
(3)
Amount Held by Us or for Our Account |
| |
(4)
Amount Outstanding Exclusive of Amount Under Column (3) |
| |||||||||
|
Common Stock
|
| | | | 1,100,000,000 | | | | | | | | | | | | [•] | | |
|
Class A
|
| | | | 250,000,000 | | | | | | — | | | | | | — | | |
|
Class D
|
| | | | 250,000,000 | | | | | | — | | | | | | — | | |
|
Class T
|
| | | | 250,000,000 | | | | | | — | | | | | | [•] | | |
|
Class I
|
| | | | 350,000,000 | | | | | | — | | | | | | — | | |
|
Class M
|
| | | | [•] | | | | | | — | | | | | | — | | |
|
Class T-2
|
| | | | [•] | | | | | | — | | | | | | — | | |
|
For the Three Months
Ended |
| |
Repurchase
Date |
| |
Class T Shares
Repurchased |
| |
Percentage of
Class T Shares Tendered That Were Repurchased |
| |
Percentage of
Outstanding Class T Shares Repurchased as of the Repurchase Date |
| |
Repurchase
Price Per Class T Share |
| |
Aggregate
Consideration for Repurchased Class T Shares |
| |||||||||||||||
| Fiscal 2016 | | | | | | | | |||||||||||||||||||||||||||
|
June 30, 2016
|
| |
July 6, 2016
|
| | | | 10,521 | | | | | | 100% | | | | | | 0.15% | | | | | $ | 10.7091 | | | | | $ | 112,667 | | |
|
September 30, 2016
|
| |
October 5, 2016
|
| | | | 9,217 | | | | | | 100% | | | | | | 0.09% | | | | | $ | 10.8558 | | | | | $ | 100,054 | | |
| Fiscal 2017 | | | | | | | | |||||||||||||||||||||||||||
|
December 31, 2016
|
| |
January 4, 2017
|
| | | | 24,998 | | | | | | 100% | | | | | | 0.17% | | | | | $ | 10.9536 | | | | | $ | 273,820 | | |
|
March 31, 2017
|
| |
April 5, 2017
|
| | | | 41,792 | | | | | | 100% | | | | | | 0.22% | | | | | $ | 11.1070 | | | | | $ | 464,183 | | |
|
June 30, 2017
|
| |
July 5, 2017
|
| | | | 67,947 | | | | | | 100% | | | | | | 0.27% | | | | | $ | 11.1549 | | | | | $ | 757,941 | | |
|
September 30, 2017
|
| |
October 4, 2017
|
| | | | 49,814 | | | | | | 100% | | | | | | 0.18% | | | | | $ | 11.1549 | | | | | $ | 555,672 | | |
| Fiscal 2018 | | | | | | | | |||||||||||||||||||||||||||
|
December 31, 2017
|
| |
January 10, 2018
|
| | | | 113,036 | | | | | | 100% | | | | | | 0.36% | | | | | $ | 11.1549 | | | | | $ | 1,260,905 | | |
| | | |
Page
|
| |||
| Financial Statements for the three months ended March 31, 2018 | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-12 | | | |
| Financial Statements for the fiscal year ended December 31, 2017 | | | | | | | |
| | | | | F-45 | | | |
| | | | | F-46 | | | |
| | | | | F-49 | | | |
| | | | | F-50 | | | |
| | | | | F-51 | | | |
| | | | | F-52 | | | |
| | | | | F-53 | | | |
| | | | | F-58 | | | |
| | | |
March 31, 2018
(Unaudited) |
| |
December 31, 2017
|
| ||||||
| Assets | | | | | | | | | | | | | |
|
Investments, at fair value (amortized cost—$255,830 and $262,292,
respectively) |
| | | $ | 256,101 | | | | | $ | 267,170 | | |
|
Cash
|
| | | | 33,459 | | | | | | 31,977 | | |
|
Due from counterparty
|
| | | | 70,500 | | | | | | 70,500 | | |
|
Receivable for investments sold and repaid
|
| | | | 8,514 | | | | | | 1,850 | | |
|
Interest receivable
|
| | | | 4,517 | | | | | | 3,128 | | |
|
Receivable due on total return swap(1)
|
| | | | 694 | | | | | | 795 | | |
|
Unrealized appreciation on total return swap(1)
|
| | | | 748 | | | | | | 868 | | |
|
Prepaid expenses and other assets
|
| | | | 3 | | | | | | 18 | | |
|
Total assets
|
| | | $ | 374,536 | | | | | $ | 376,306 | | |
| Liabilities | | | | | | | | | | | | | |
|
Credit facility payable(1)
|
| | | $ | 19,900 | | | | | $ | 19,900 | | |
|
Stockholder distributions payable
|
| | | | 774 | | | | | | 258 | | |
|
Distribution fees payable
|
| | | | 79 | | | | | | 302 | | |
|
Management fees payable
|
| | | | 1,625 | | | | | | 1,596 | | |
|
Accrued capital gains incentive fees(2)
|
| | | | 1,007 | | | | | | 1,981 | | |
|
Administrative services expense payable
|
| | | | 47 | | | | | | 47 | | |
|
Interest payable(1)
|
| | | | 10 | | | | | | 75 | | |
|
Directors’ fees payable
|
| | | | 284 | | | | | | 110 | | |
|
Other accrued expenses and liabilities
|
| | | | 442 | | | | | | 500 | | |
|
Total liabilities
|
| | | | 24,168 | | | | | | 24,769 | | |
| Commitments and contingencies(3) | | | | | | | | | | | | | |
| Stockholders’ equity | | | | | | | | | | | | | |
|
Preferred stock, $0.001 par value, 50,000,000 shares authorized, none issued and
outstanding |
| | | | — | | | | | | — | | |
|
Class A common stock, $0.001 par value, 250,000,000 shares authorized, none issued and outstanding
|
| | | | — | | | | | | — | | |
|
Class D common stock, $0.001 par value, 250,000,000 shares authorized, none issued and outstanding
|
| | | | — | | | | | | — | | |
|
Class T common stock, $0.001 par value, 250,000,000 shares authorized, 31,790,638 and 31,614,476 shares issued and outstanding, respectively
|
| | | | 32 | | | | | | 32 | | |
|
Class I common stock, $0.001 par value, 350,000,000 shares authorized, none issued and outstanding
|
| | | | — | | | | | | — | | |
|
Capital in excess of par value
|
| | | | 344,829 | | | | | | 342,864 | | |
|
Accumulated undistributed net realized gains (losses) on investments and total return swap(4)
|
| | | | 8,298 | | | | | | 5,371 | | |
|
Accumulated undistributed distributions in excess of net investment income(4)
|
| | | | (3,810) | | | | | | (2,476) | | |
|
Net unrealized appreciation (depreciation) on investments and total return swap
|
| | | | 1,019 | | | | | | 5,746 | | |
|
Total stockholders’ equity
|
| | | | 350,368 | | | | | | 351,537 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 374,536 | | | | | $ | 376,306 | | |
|
Net asset value per share of common stock at period end
|
| | | $ | 11.02 | | | | | $ | 11.12 | | |
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2018
|
| |
2017
|
| ||||||
| Investment income | | | | | | | | | | | | | |
|
Interest income
|
| | | $ | 6,089 | | | | | $ | 1,976 | | |
|
Paid-in-kind interest income
|
| | | | 279 | | | | | | 9 | | |
|
Fee income
|
| | | | 30 | | | | | | 1,374 | | |
|
Dividend income
|
| | | | 15 | | | | | | — | | |
|
Total investment income
|
| | | | 6,413 | | | | | | 3,359 | | |
| Operating expenses | | | | | | | | | | | | | |
|
Management fees(1)
|
| | | | 1,857 | | | | | | 1,027 | | |
|
Capital gains incentive fees(2)
|
| | | | (735) | | | | | | 697 | | |
|
Administrative services expenses
|
| | | | 78 | | | | | | 100 | | |
|
Stock transfer agent fees
|
| | | | 50 | | | | | | 70 | | |
|
Accounting and administrative fees
|
| | | | 51 | | | | | | 24 | | |
|
Interest expense(3)
|
| | | | 222 | | | | | | 46 | | |
|
Distribution fees
|
| | | | 621 | | | | | | 316 | | |
|
Offering costs
|
| | | | — | | | | | | 381 | | |
|
Directors’ fees
|
| | | | 284 | | | | | | 89 | | |
|
Other general and administrative expenses
|
| | | | 304 | | | | | | 253 | | |
|
Operating expenses
|
| | | | 2,732 | | | | | | 3,003 | | |
|
Management fee waiver(1)
|
| | | | (232) | | | | | | (89) | | |
|
Add: Expense recoupment to sponsor(4)
|
| | | | — | | | | | | 666 | | |
|
Net expenses
|
| | | | 2,500 | | | | | | 3,580 | | |
|
Net investment income (loss)
|
| | | | 3,913 | | | | | | (221) | | |
| Realized and unrealized gain/loss | | | | | | | | | | | | | |
|
Net realized gain (loss) on investments
|
| | | | 450 | | | | | | 319 | | |
|
Net realized gain (loss) on total return swap(3)
|
| | | | 2,477 | | | | | | 1,675 | | |
|
Net change in unrealized appreciation (depreciation) on investments
|
| | | | (4,607) | | | | | | 1,441 | | |
|
Net change in unrealized appreciation (depreciation) on total return swap(3)
|
| | | | (120) | | | | | | 1,681 | | |
|
Total net realized and unrealized gain/loss
|
| | | | (1,800) | | | | | | 5,116 | | |
|
Net increase (decrease) in net assets resulting from operations
|
| | | $ | 2,113 | | | | | $ | 4,895 | | |
| Per share information—basic and diluted | | | | | | | | | | | | | |
|
Net increase (decrease) in net assets resulting from operations (Earnings per Share)
|
| | | $ | 0.07 | | | | | $ | 0.28 | | |
|
Weighted average shares outstanding
|
| | | | 31,707,046 | | | | | | 17,319,387 | | |
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2018
|
| |
2017
|
| ||||||
| Operations | | | | | | | | | | | | | |
|
Net investment income (loss)
|
| | | $ | 3,913 | | | | | $ | (221) | | |
|
Net realized gain (loss) on investments and total return swap(1)
|
| | | | 2,927 | | | | | | 1,994 | | |
|
Net change in unrealized appreciation (depreciation) on investments
|
| | | | (4,607) | | | | | | 1,441 | | |
|
Net change in unrealized appreciation (depreciation) on total return swap(1)
|
| | | | (120) | | | | | | 1,681 | | |
|
Net increase (decrease) in net assets resulting from operations
|
| | | | 2,113 | | | | | | 4,895 | | |
| Stockholder distributions(2) | | | | | | | | | | | | | |
|
Distributions from net investment income
|
| | | | (5,247) | | | | | | (885) | | |
|
Distributions from net realized gain on investments
|
| | | | — | | | | | | (2,032) | | |
|
Net decrease in net assets resulting from stockholder distributions
|
| | | | (5,247) | | | | | | (2,917) | | |
| Capital share transactions(3) | | | | | | | | | | | | | |
|
Issuance of common stock
|
| | | | — | | | | | | 49,242 | | |
|
Reinvestment of stockholder distributions
|
| | | | 3,226 | | | | | | 1,976 | | |
|
Repurchases of common stock
|
| | | | (1,261) | | | | | | (274) | | |
|
Net increase in net assets resulting from capital share transactions
|
| | | | 1,965 | | | | | | 50,944 | | |
|
Total increase (decrease) in net assets
|
| | | | (1,169) | | | | | | 52,922 | | |
|
Net assets at beginning of period
|
| | | | 351,537 | | | | | | 161,996 | | |
|
Net assets at end of period
|
| | | $ | 350,368 | | | | | $ | 214,918 | | |
|
Accumulated distributions in excess of net investment income(2)
|
| | | $ | (3,810) | | | | | $ | (2,529) | | |
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2018
|
| |
2017
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net increase (decrease) in net assets resulting from operations
|
| | | $ | 2,113 | | | | | $ | 4,895 | | |
|
Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
|
Purchases of investments
|
| | | | (4,706) | | | | | | (115,926) | | |
|
Paid-in-kind interest
|
| | | | (279) | | | | | | (9) | | |
|
Proceeds from sales and repayments of investments
|
| | | | 12,020 | | | | | | 14,961 | | |
|
Net realized (gain) loss on investments
|
| | | | (450) | | | | | | (319) | | |
|
Net change in unrealized (appreciation) depreciation on investments
|
| | | | 4,607 | | | | | | (1,441) | | |
|
Net change in unrealized (appreciation) depreciation on total return swap(1)
|
| | | | 120 | | | | | | (1,681) | | |
|
Accretion of discount
|
| | | | (123) | | | | | | (69) | | |
|
Amortization of deferred financing costs
|
| | | | — | | | | | | 9 | | |
|
(Increase) decrease in due from counterparty
|
| | | | — | | | | | | (18,500) | | |
|
(Increase) decrease in receivable for investments sold and repaid
|
| | | | (6,664) | | | | | | 15,677 | | |
|
(Increase) decrease in interest receivable
|
| | | | (1,389) | | | | | | (980) | | |
|
(Increase) decrease in receivable due on total return swap(1)
|
| | | | 101 | | | | | | (61) | | |
|
(Increase) decrease in prepaid expenses and other assets
|
| | | | 15 | | | | | | (34) | | |
|
Increase (decrease) in payable for investments purchased
|
| | | | — | | | | | | 26,041 | | |
|
Increase (decrease) in distribution fees payable
|
| | | | (223) | | | | | | 172 | | |
|
Increase (decrease) in management fees payable
|
| | | | 29 | | | | | | 122 | | |
|
Increase (decrease) in expense recoupment payable to sponsor
|
| | | | — | | | | | | 666 | | |
|
Increase (decrease) in accrued capital gains incentive fees
|
| | | | (974) | | | | | | 212 | | |
|
Increase (decrease) in administrative services expense payable
|
| | | | — | | | | | | (103) | | |
|
Increase (decrease) in interest payable(1)
|
| | | | (65) | | | | | | 37 | | |
|
Increase (decrease) in directors’ fees payable
|
| | | | 174 | | | | | | 1 | | |
|
Increase (decrease) in other accrued expenses and liabilities
|
| | | | (58) | | | | | | (108) | | |
|
Net cash provided by (used in) operating activities
|
| | | | 4,248 | | | | | | (76,438) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Issuance of common stock
|
| | | | — | | | | | | 49,242 | | |
|
Reinvestment of stockholder distributions
|
| | | | 3,226 | | | | | | 1,976 | | |
|
Repurchases of common stock
|
| | | | (1,261) | | | | | | (274) | | |
|
Stockholder distributions
|
| | | | (4,731) | | | | | | (3,022) | | |
|
Deferred financing costs paid
|
| | | | — | | | | | | (75) | | |
|
Net cash provided by financing activities
|
| | | | (2,766) | | | | | | 47,847 | | |
|
Total increase (decrease) in cash
|
| | | | 1,482 | | | | | | (28,591) | | |
|
Cash at beginning of period
|
| | | | 31,977 | | | | | | 47,008 | | |
|
Cash at end of period
|
| | | $ | 33,459 | | | | | $ | 18,417 | | |
| Supplemental disclosure | | | | | | | | | | | | | |
|
Excise and state taxes paid
|
| | | $ | 225 | | | | | $ | 43 | | |
|
Portfolio Company(a)
|
| |
Footnotes
|
| |
Industry
|
| |
Rate(b)
|
| |
Floor
|
| |
Maturity
|
| |
Principal
Amount(c) |
| |
Amortized
Cost |
| |
Fair
Value(d) |
| ||||||||||||
| Senior Secured Loans — First Lien — 39.1% | | | | | | | | | | ||||||||||||||||||||||||||||
|
Actian Corp.
|
| | | | | Software & Services | | |
L+786
|
| | | | 1.0% | | | |
6/30/22
|
| | | $ | 1,524 | | | | | $ | 1,524 | | | | | $ | 1,561 | | |
|
AG Group Merger Sub, Inc.
|
| | | | |
Commercial & Professional Services
|
| |
L+750
|
| | | | 1.0% | | | |
12/29/23
|
| | | | 8,894 | | | | | | 8,894 | | | | | | 9,017 | | |
|
All Systems Holding LLC
|
| | | | |
Commercial & Professional Services
|
| |
L+767
|
| | | | 1.0% | | | |
10/31/23
|
| | | | 3,341 | | | | | | 3,341 | | | | | | 3,391 | | |
|
American Bath Group, LLC
|
| | | | | Capital Goods | | |
L+525
|
| | | | 1.0% | | | |
9/30/23
|
| | | | 2,962 | | | | | | 2,951 | | | | | | 2,999 | | |
|
AVF Parent, LLC
|
| | | | | Retailing | | |
L+725
|
| | | | 1.3% | | | |
3/1/24
|
| | | | 14,121 | | | | | | 14,121 | | | | | | 14,133 | | |
|
Borden Dairy Co.
|
| | | | | Food, Beverage & Tobacco | | |
L+789
|
| | | | 1.0% | | | |
7/6/23
|
| | | | 4,375 | | | | | | 4,375 | | | | | | 4,413 | | |
|
Casablanca US Holdings Inc.
|
| | | | | Consumer Services | | |
L+475
|
| | | | 1.0% | | | |
3/29/24
|
| | | | 2,456 | | | | | | 2,402 | | | | | | 2,481 | | |
|
CSafe Acquisition Co., Inc.
|
| |
(e)
|
| | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
11/1/21
|
| | | | 261 | | | | | | 261 | | | | | | 255 | | |
|
CSafe Acquisition Co., Inc.
|
| | | | | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
10/31/23
|
| | | | 2,249 | | | | | | 2,249 | | | | | | 2,199 | | |
|
CSafe Acquisition Co., Inc.
|
| |
(e)
|
| | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
10/31/23
|
| | | | 943 | | | | | | 943 | | | | | | 921 | | |
|
Dade Paper & Bag, LLC
|
| | | | | Capital Goods | | |
L+700
|
| | | | 1.0% | | | |
6/10/24
|
| | | | 425 | | | | | | 425 | | | | | | 426 | | |
|
Dade Paper & Bag, LLC
|
| | | | | Capital Goods | | |
L+750
|
| | | | 1.0% | | | |
6/10/24
|
| | | | 3,336 | | | | | | 3,336 | | | | | | 3,423 | | |
|
Empire Today, LLC
|
| | | | | Retailing | | |
L+800
|
| | | | 1.0% | | | |
11/17/22
|
| | | | 2,963 | | | | | | 2,963 | | | | | | 2,992 | | |
|
FullBeauty Brands Holdings Corp.
|
| | | | | Consumer Durables & Apparel | | |
L+800
|
| | | | 1.0% | | | |
10/14/20
|
| | | | 7,000 | | | | | | 7,000 | | | | | | 6,930 | | |
|
Hudson Technologies Co.
|
| |
(g)
|
| |
Commercial & Professional Services
|
| |
L+725
|
| | | | 1.0% | | | |
10/10/23
|
| | | | 5,692 | | | | | | 5,692 | | | | | | 5,728 | | |
|
Hudson Technologies Co.
|
| |
(e)(g)
|
| |
Commercial & Professional Services
|
| |
L+725
|
| | | | 1.0% | | | |
10/10/23
|
| | | | 1,359 | | | | | | 1,359 | | | | | | 1,367 | | |
|
Icynene U.S. Acquisition Corp.
|
| |
(g)
|
| | Capital Goods | | |
L+700
|
| | | | 1.0% | | | |
11/30/24
|
| | | | 6,983 | | | | | | 6,983 | | | | | | 7,048 | | |
|
JSS Holdings, Inc.
|
| | | | | Capital Goods | | |
L+800, 0.0% PIK (2.5% Max PIK)
|
| | | | 1.0% | | | |
3/31/23
|
| | | | 9,950 | | | | | | 9,863 | | | | | | 10,162 | | |
|
JSS Holdings, Inc.
|
| |
(e)
|
| | Capital Goods | | |
L+800, 0.0% PIK (2.5% Max PIK)
|
| | | | 1.0% | | | |
3/31/23
|
| | | | 1,818 | | | | | | 1,818 | | | | | | 1,857 | | |
|
Kodiak BP, LLC
|
| | | | | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
12/1/24
|
| | | | 10,515 | | | | | | 10,515 | | | | | | 10,463 | | |
|
Kodiak BP, LLC
|
| |
(e)
|
| | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
12/1/24
|
| | | | 3,030 | | | | | | 3,030 | | | | | | 3,015 | | |
|
North Haven Cadence Buyer, Inc.
|
| |
(e)
|
| | Consumer Services | | |
L+500
|
| | | | 1.0% | | | |
9/2/21
|
| | | | 188 | | | | | | 187 | | | | | | 187 | | |
|
North Haven Cadence Buyer, Inc.
|
| | | | | Consumer Services | | |
L+809
|
| | | | 1.0% | | | |
9/2/22
|
| | | | 5,766 | | | | | | 5,766 | | | | | | 5,875 | | |
|
North Haven Cadence Buyer, Inc.
|
| |
(e)
|
| | Consumer Services | | |
L+750
|
| | | | 1.0% | | | |
9/2/22
|
| | | | 479 | | | | | | 479 | | | | | | 488 | | |
|
Power Distribution, Inc.
|
| | | | | Capital Goods | | |
L+725
|
| | | | 1.3% | | | |
1/25/23
|
| | | | 4,975 | | | | | | 4,976 | | | | | | 5,062 | | |
|
Propulsion Acquisition, LLC
|
| | | | |
Commercial & Professional Services
|
| |
L+600
|
| | | | 1.0% | | | |
7/13/21
|
| | | | 8,345 | | | | | | 8,242 | | | | | | 8,262 | | |
|
Safariland, LLC
|
| | | | | Capital Goods | | |
L+768
|
| | | | 1.1% | | | |
11/18/23
|
| | | | 4,766 | | | | | | 4,766 | | | | | | 4,450 | | |
|
Safariland, LLC
|
| |
(e)
|
| | Capital Goods | | |
L+725
|
| | | | 1.1% | | | |
11/18/23
|
| | | | 1,285 | | | | | | 1,285 | | | | | | 1,200 | | |
|
Sequel Youth and Family Services, LLC
|
| | | | | Health Care Equipment & Services | | |
L+775
|
| | | | 1.0% | | | |
9/1/22
|
| | | | 8,232 | | | | | | 8,232 | | | | | | 8,314 | | |
|
Sequel Youth and Family Services, LLC
|
| |
(e)
|
| | Health Care Equipment & Services | | |
L+700
|
| | | | 1.0% | | | |
9/1/22
|
| | | | 412 | | | | | | 412 | | | | | | 416 | | |
|
SSC (Lux) Limited S.à r.l.
|
| |
(g)
|
| | Health Care Equipment & Services | | |
L+750
|
| | | | 1.0% | | | |
9/10/24
|
| | | | 4,545 | | | | | | 4,545 | | | | | | 4,631 | | |
|
Strike, LLC
|
| | | | | Energy | | |
L+800
|
| | | | 1.0% | | | |
5/30/19
|
| | | | 305 | | | | | | 302 | | | | | | 307 | | |
|
Trace3, LLC
|
| | | | | Software & Services | | |
L+775
|
| | | | 1.0% | | | |
6/6/23
|
| | | | 3,105 | | | | | | 3,105 | | | | | | 3,116 | | |
|
USI Senior Holdings, Inc.
|
| | | | | Capital Goods | | |
L+778
|
| | | | 1.0% | | | |
1/5/22
|
| | | | 5,787 | | | | | | 5,787 | | | | | | 5,917 | | |
|
Portfolio Company(a)
|
| |
Footnotes
|
| |
Industry
|
| |
Rate(b)
|
| |
Floor
|
| |
Maturity
|
| |
Principal
Amount(c) |
| |
Amortized
Cost |
| |
Fair
Value(d) |
| ||||||||||||
|
Westbridge Technologies, Inc.
|
| | | | | Software & Services | | |
L+850
|
| | | | 1.0% | | | |
4/28/23
|
| | | $ | 2,944 | | | | | $ | 2,892 | | | | | $ | 2,947 | | |
|
York Risk Services Holding Corp.
|
| | | | | Insurance | | |
L+375
|
| | | | 1.0% | | | |
10/1/21
|
| | | | 987 | | | | | | 981 | | | | | | 969 | | |
|
Total Senior Secured Loans — First Lien
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
146,002
|
| | | |
|
146,922
|
| |
|
Unfunded Loan Commitments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (9,774) | | | | | | (9,774) | | |
|
Net Senior Secured Loans — First Lien
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
136,228
|
| | | |
|
137,148
|
| |
| Senior Secured Loans — Second Lien — 7.7% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Chisholm Oil and Gas Operating, LLC
|
| | | | | Energy | | |
L+800
|
| | | | 1.0% | | | |
3/21/24
|
| | | | 6,000 | | | | | | 6,000 | | | | | | 5,998 | | |
|
JW Aluminum Co.
|
| | | | | Materials | | |
L+850
|
| | | | 0.8% | | | |
11/17/20
|
| | | | 778 | | | | | | 777 | | | | | | 782 | | |
|
LBM Borrower, LLC
|
| | | | | Capital Goods | | |
L+925
|
| | | | 1.0% | | | |
8/20/23
|
| | | | 2,427 | | | | | | 2,381 | | | | | | 2,440 | | |
|
LTI Holdings, Inc.
|
| | | | | Materials | | |
L+875
|
| | | | 1.0% | | | |
5/16/25
|
| | | | 3,000 | | | | | | 2,946 | | | | | | 3,045 | | |
|
TKC Holdings, Inc.
|
| | | | | Retailing | | |
L+800
|
| | | | 1.0% | | | |
2/1/24
|
| | | | 8,500 | | | | | | 8,487 | | | | | | 8,604 | | |
|
TravelCLICK, Inc.
|
| | | | | Software & Services | | |
L+775
|
| | | | 1.0% | | | |
11/6/21
|
| | | | 6,009 | | | | | | 6,025 | | | | | | 6,022 | | |
|
Total Senior Secured Loans — Second Lien
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
26,616
|
| | | |
|
26,891
|
| |
| Senior Secured Bonds — 5.5% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
AssuredPartners, Inc.
|
| |
(f)
|
| | Insurance | | |
7.0%
|
| | | | | | | |
8/15/25
|
| | | | 5,682 | | | | | | 5,682 | | | | | | 5,656 | | |
|
Avantor, Inc.
|
| |
(f)
|
| | Materials | | |
6.0%
|
| | | | | | | |
10/1/24
|
| | | | 1,282 | | | | | | 1,282 | | | | | | 1,276 | | |
|
Black Swan Energy Ltd.
|
| |
(g)
|
| | Energy | | |
9.0%
|
| | | | | | | |
1/20/24
|
| | | | 1,334 | | | | | | 1,334 | | | | | | 1,304 | | |
|
CSVC Acquisition Corp.
|
| |
(f)
|
| | Diversified Financials | | |
7.8%
|
| | | | | | | |
6/15/25
|
| | | | 9,183 | | | | | | 9,183 | | | | | | 7,932 | | |
|
Velvet Energy Ltd.
|
| |
(g)
|
| | Energy | | |
9.0%
|
| | | | | | | |
10/5/23
|
| | | | 3,000 | | | | | | 3,000 | | | | | | 2,988 | | |
|
Total Senior Secured Bonds
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 20,481 | | | | | | 19,156 | | |
| Subordinated Debt — 19.5% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ascent Resources Utica Holdings, LLC
|
| |
(f)
|
| | Energy | | |
10.0%
|
| | | | | | | |
4/1/22
|
| | | | 10,000 | | | | | | 10,000 | | | | | | 10,838 | | |
|
Avantor, Inc.
|
| |
(f)
|
| | Materials | | |
9.0%
|
| | | | | | | |
10/1/25
|
| | | | 12,500 | | | | | | 12,502 | | | | | | 12,258 | | |
|
CEC Entertainment, Inc.
|
| |
(f)
|
| | Consumer Services | | |
8.0%
|
| | | | | | | |
2/15/22
|
| | | | 7,297 | | | | | | 6,930 | | | | | | 6,540 | | |
|
Coveris Holdings S.A.
|
| |
(f)(g)
|
| | Materials | | |
7.9%
|
| | | | | | | |
11/1/19
|
| | | | 14,529 | | | | | | 14,458 | | | | | | 14,583 | | |
|
Exterran Energy Solutions, L.P.
|
| |
(f)(g)
|
| | Capital Goods | | |
8.1%
|
| | | | | | | |
5/1/25
|
| | | | 5,143 | | | | | | 5,143 | | | | | | 5,453 | | |
|
Great Lakes Dredge & Dock Corp.
|
| |
(f)(g)
|
| | Capital Goods | | |
8.0%
|
| | | | | | | |
5/15/22
|
| | | | 7,000 | | | | | | 7,000 | | | | | | 7,193 | | |
|
P.F. Chang’s China Bistro, Inc.
|
| |
(f)
|
| | Consumer Services | | |
10.3%
|
| | | | | | | |
6/30/20
|
| | | | 4,000 | | | | | | 3,687 | | | | | | 3,165 | | |
|
S1 Blocker Buyer Inc.
|
| | | | |
Commercial & Professional Services
|
| |
10.0% PIK (10.0% Max PIK)
|
| | | | | | | |
10/31/22
|
| | | | 8 | | | | | | 8 | | | | | | 9 | | |
|
York Risk Services Holding Corp.
|
| |
(f)
|
| | Insurance | | |
8.5%
|
| | | | | | | |
10/1/22
|
| | | | 8,695 | | | | | | 8,266 | | | | | | 8,171 | | |
|
Total Subordinated Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 67,994 | | | | | | 68,210 | | |
| | |||||||||||||||||||||||||||||||||||||
|
Portfolio Company(a)
|
| |
Footnotes
|
| |
Industry
|
| |
Rate(b)
|
| |
Floor
|
| |
Maturity
|
| |
Number of
Shares |
| |
Cost
|
| |
Fair
Value(d) |
| ||||||||||||
| Equity/Other — 1.3% | | | | | | | | | | ||||||||||||||||||||||||||||
|
ASG Everglades Holdings, Inc., Warrants
|
| |
(h)
|
| | Software & Services | | | | | | | | | | | 6/27/22 | | | | | | 12,081 | | | | | $ | 344 | | | | | $ | 371 | | |
|
Chisholm Oil and Gas, LLC, Series A Units
|
| |
(h)(i)
|
| | Energy | | | | | | | | | | | | | | | | | 70,947 | | | | | | 71 | | | | | | 71 | | |
|
CSF Group Holdings, Inc., Common Equity
|
| |
(h)
|
| | Capital Goods | | | | | | | | | | | | | | | | | 17,400 | | | | | | 18 | | | | | | 12 | | |
|
Escape Velocity Holdings, Inc., Common Equity
|
| |
(h)
|
| | Software & Services | | | | | | | | | | | | | | | | | 1,545 | | | | | | 15 | | | | | | 29 | | |
|
H.I.G. Empire Holdco, Inc., Common Equity
|
| |
(h)
|
| | Retailing | | | | | | | | | | | | | | | | | 14 | | | | | | 41 | | | | | | 40 | | |
|
JSS Holdco, LLC, Net Profits Interest
|
| |
(h)
|
| | Capital Goods | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | 45 | | |
|
JW Aluminum Co., Common Equity
|
| |
(h)
|
| | Materials | | | | | | | | | | | | | | | | | 18 | | | | | | — | | | | | | — | | |
|
JW Aluminum Co., Preferred Equity
|
| | | | | Materials | | |
12.5% PIK
|
| | | | | | | 11/17/25 | | | | | | 888 | | | | | | 3,317 | | | | | | 3,257 | | |
|
North Haven Cadence TopCo, LLC, Common Equity
|
| |
(h)
|
| | Consumer Services | | | | | | | | | | | | | | | | | 208,333 | | | | | | 208 | | | | | | 344 | | |
|
PDI Parent LLC, Common Equity
|
| |
(h)
|
| | Capital Goods | | | | | | | | | | | | | | | | | 230,769 | | | | | | 231 | | | | | | 231 | | |
|
S1 Blocker Buyer Inc., Common Equity
|
| | | | | Commercial & Professional Services | | | | | | | | | | | | | | | | | 4 | | | | | | 39 | | | | | | 65 | | |
|
SSC Holdco Limited, Common Equity
|
| |
(g)(h)
|
| | Health Care Equipment & Services | | | | | | | | | | | | | | | | | 11,364 | | | | | | 227 | | | | | | 231 | | |
|
Total Equity/Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,511 | | | | | | 4,696 | | |
|
TOTAL INVESTMENTS — 73.1%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
$
|
255,830
|
| | | |
|
256,101
|
| |
|
OTHER ASSETS IN EXCESS OF LIABILITIES — 26.9%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
94,267
|
| |
|
NET ASSETS — 100.0%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$
|
350,368
|
| |
| | |||||||||||||||||||||||||||||||||||||
|
Total Return Swap
|
| | | | | | | | | | | | | | | | |
Notional
Amount |
| | | | |
Unrealized
Appreciation |
| ||||||
|
Citibank TRS Facility (Note 8)
|
| |
(g)
|
| | | | | | | | | | | | | | | $ | 151,137 | | | | | | | | $ | 748 | | |
| | |||||||||||||||||||||||||||||||
|
Portfolio Company(a)
|
| |
Footnotes
|
| |
Industry
|
| |
Rate(b)
|
| |
Floor
|
| |
Maturity
|
| |
Principal
Amount(c) |
| |
Amortized
Cost |
| |
Fair
Value(d) |
| ||||||||||||
| Senior Secured Loans — First Lien — 39.2% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Actian Corp.
|
| | | | | Software & Services | | |
L+806
|
| | | | 1.0% | | | |
6/30/22
|
| | | $ | 1,524 | | | | | $ | 1,524 | | | | | $ | 1,543 | | |
|
AG Group Merger Sub, Inc.
|
| | | | |
Commercial & Professional Services
|
| |
L+750
|
| | | | 1.0% | | | |
12/29/23
|
| | | | 8,917 | | | | | | 8,917 | | | | | | 9,073 | | |
|
All Systems Holding LLC
|
| | | | |
Commercial & Professional Services
|
| |
L+767
|
| | | | 1.0% | | | |
10/31/23
|
| | | | 3,341 | | | | | | 3,341 | | | | | | 3,391 | | |
|
American Bath Group, LLC
|
| | | | | Capital Goods | | |
L+525
|
| | | | 1.0% | | | |
9/30/23
|
| | | | 2,970 | | | | | | 2,958 | | | | | | 3,002 | | |
|
AVF Parent, LLC
|
| | | | | Retailing | | |
L+725
|
| | | | 1.3% | | | |
3/1/24
|
| | | | 14,211 | | | | | | 14,211 | | | | | | 14,505 | | |
|
Borden Dairy Co.
|
| | | | | Food, Beverage & Tobacco | | |
L+804
|
| | | | 1.0% | | | |
7/6/23
|
| | | | 4,375 | | | | | | 4,375 | | | | | | 4,374 | | |
|
Casablanca US Holdings Inc.
|
| | | | | Consumer Services | | |
L+475
|
| | | | 1.0% | | | |
3/29/24
|
| | | | 2,463 | | | | | | 2,406 | | | | | | 2,468 | | |
|
CSafe Acquisition Co., Inc.
|
| | | | | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
11/1/21
|
| | | | 148 | | | | | | 148 | | | | | | 147 | | |
|
CSafe Acquisition Co., Inc.
|
| |
(e)
|
| | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
11/1/21
|
| | | | 113 | | | | | | 113 | | | | | | 112 | | |
|
CSafe Acquisition Co., Inc.
|
| | | | | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
10/31/23
|
| | | | 2,081 | | | | | | 2,081 | | | | | | 2,062 | | |
|
CSafe Acquisition Co., Inc.
|
| |
(e)
|
| | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
10/31/23
|
| | | | 1,117 | | | | | | 1,117 | | | | | | 1,107 | | |
|
Dade Paper & Bag, LLC
|
| | | | | Capital Goods | | |
L+750
|
| | | | 1.0% | | | |
6/10/24
|
| | | | 3,344 | | | | | | 3,344 | | | | | | 3,461 | | |
|
Empire Today, LLC
|
| | | | | Retailing | | |
L+800
|
| | | | 1.0% | | | |
11/17/22
|
| | | | 2,970 | | | | | | 2,970 | | | | | | 3,000 | | |
|
FullBeauty Brands Holdings Corp.
|
| | | | | Consumer Durables & Apparel | | |
L+800
|
| | | | 1.0% | | | |
10/14/20
|
| | | | 7,000 | | | | | | 7,000 | | | | | | 6,912 | | |
|
Hudson Technologies Co.
|
| |
(g)
|
| |
Commercial & Professional Services
|
| |
L+725
|
| | | | 1.0% | | | |
10/10/23
|
| | | | 5,707 | | | | | | 5,707 | | | | | | 5,785 | | |
|
Hudson Technologies Co.
|
| |
(e)(g)
|
| |
Commercial & Professional Services
|
| |
L+725
|
| | | | 1.0% | | | |
10/10/23
|
| | | | 1,359 | | | | | | 1,359 | | | | | | 1,377 | | |
|
Icynene U.S. Acquisition Corp.
|
| | | | | Materials | | |
L+700
|
| | | | 1.0% | | | |
11/30/24
|
| | | | 7,000 | | | | | | 7,000 | | | | | | 7,001 | | |
|
JSS Holdings, Inc.
|
| | | | | Capital Goods | | |
L+800, 0.0% PIK (2.5% Max PIK)
|
| | | | 1.0% | | | |
3/31/23
|
| | | | 9,961 | | | | | | 9,871 | | | | | | 10,115 | | |
|
JSS Holdings, Inc.
|
| |
(e)
|
| | Capital Goods | | |
L+800, 0.0% PIK (2.5% Max PIK)
|
| | | | 1.0% | | | |
3/31/23
|
| | | | 1,818 | | | | | | 1,818 | | | | | | 1,846 | | |
|
Kodiak BP, LLC
|
| | | | | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
12/1/24
|
| | | | 10,515 | | | | | | 10,515 | | | | | | 10,541 | | |
|
Kodiak BP, LLC
|
| |
(e)
|
| | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
12/1/24
|
| | | | 3,030 | | | | | | 3,030 | | | | | | 3,038 | | |
|
North Haven Cadence Buyer, Inc.
|
| |
(e)
|
| | Consumer Services | | |
L+500
|
| | | | 1.0% | | | |
9/2/21
|
| | | | 188 | | | | | | 187 | | | | | | 188 | | |
|
North Haven Cadence Buyer, Inc.
|
| | | | | Consumer Services | | |
L+810
|
| | | | 1.0% | | | |
9/2/22
|
| | | | 5,537 | | | | | | 5,537 | | | | | | 5,641 | | |
|
North Haven Cadence Buyer, Inc.
|
| |
(e)
|
| | Consumer Services | | |
L+750
|
| | | | 1.0% | | | |
9/2/22
|
| | | | 708 | | | | | | 708 | | | | | | 722 | | |
|
Power Distribution, Inc.
|
| | | | | Capital Goods | | |
L+725
|
| | | | 1.3% | | | |
1/25/23
|
| | | | 4,988 | | | | | | 4,988 | | | | | | 5,063 | | |
|
Propulsion Acquisition, LLC
|
| | | | |
Commercial & Professional Services
|
| |
L+600
|
| | | | 1.0% | | | |
7/13/21
|
| | | | 8,366 | | | | | | 8,257 | | | | | | 8,283 | | |
|
Safariland, LLC
|
| | | | | Capital Goods | | |
L+768
|
| | | | 1.1% | | | |
11/18/23
|
| | | | 4,766 | | | | | | 4,766 | | | | | | 4,831 | | |
|
Safariland, LLC
|
| |
(e)
|
| | Capital Goods | | |
L+725
|
| | | | 1.1% | | | |
11/18/23
|
| | | | 1,285 | | | | | | 1,285 | | | | | | 1,303 | | |
|
Sequel Youth and Family Services, LLC
|
| | | | | Health Care Equipment & Services | | |
L+778
|
| | | | 1.0% | | | |
9/1/22
|
| | | | 8,235 | | | | | | 8,235 | | | | | | 8,311 | | |
|
Sequel Youth and Family Services, LLC
|
| |
(e)
|
| | Health Care Equipment & Services | | |
L+700
|
| | | | 1.0% | | | |
9/1/22
|
| | | | 412 | | | | | | 412 | | | | | | 416 | | |
|
SSC (Lux) Limited S.à r.l.
|
| |
(g)
|
| | Health Care Equipment & Services | | |
L+750
|
| | | | 1.0% | | | |
9/10/24
|
| | | | 4,545 | | | | | | 4,545 | | | | | | 4,636 | | |
|
Strike, LLC
|
| | | | | Energy | | |
L+800
|
| | | | 1.0% | | | |
5/30/19
|
| | | | 1,866 | | | | | | 1,842 | | | | | | 1,875 | | |
|
Trace3, LLC
|
| | | | | Software & Services | | |
L+775
|
| | | | 1.0% | | | |
6/6/23
|
| | | | 2,488 | | | | | | 2,487 | | | | | | 2,547 | | |
|
USI Senior Holdings, Inc.
|
| | | | | Capital Goods | | |
L+779
|
| | | | 1.0% | | | |
1/5/22
|
| | | | 5,144 | | | | | | 5,144 | | | | | | 5,173 | | |
|
Portfolio Company(a)
|
| |
Footnotes
|
| |
Industry
|
| |
Rate(b)
|
| |
Floor
|
| |
Maturity
|
| |
Principal
Amount(c) |
| |
Amortized
Cost |
| |
Fair
Value(d) |
| ||||||||||||
|
USI Senior Holdings, Inc.
|
| |
(e)
|
| | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
1/5/22
|
| | | $ | 1,047 | | | | | $ | 1,047 | | | | | $ | 1,053 | | |
|
Westbridge Technologies, Inc.
|
| | | | | Software & Services | | |
L+850
|
| | | | 1.0% | | | |
4/28/23
|
| | | | 2,963 | | | | | | 2,908 | | | | | | 2,940 | | |
|
York Risk Services Holding Corp.
|
| | | | | Insurance | | |
L+375
|
| | | | 1.0% | | | |
10/1/21
|
| | | | 990 | | | | | | 983 | | | | | | 971 | | |
|
Total Senior Secured Loans — First Lien
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
147,136
|
| | | |
|
148,813
|
| |
|
Unfunded Loan Commitments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (11,076) | | | | | | (11,076) | | |
|
Net Senior Secured Loans — First Lien
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
136,060
|
| | | |
|
137,737
|
| |
| Senior Secured Loans — Second Lien — 10.1% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Casablanca US Holdings Inc.
|
| | | | | Consumer Services | | |
L+900
|
| | | | 1.0% | | | |
3/31/25
|
| | | | 8,337 | | | | | | 8,062 | | | | | | 8,535 | | |
|
Chisholm Oil and Gas Operating, LLC
|
| | | | | Energy | | |
L+800
|
| | | | 1.0% | | | |
3/21/24
|
| | | | 6,000 | | | | | | 6,000 | | | | | | 5,999 | | |
|
JW Aluminum Co.
|
| | | | | Materials | | |
L+850
|
| | | | 0.8% | | | |
11/17/20
|
| | | | 779 | | | | | | 779 | | | | | | 791 | | |
|
LBM Borrower, LLC
|
| | | | | Capital Goods | | |
L+925
|
| | | | 1.0% | | | |
8/20/23
|
| | | | 2,427 | | | | | | 2,379 | | | | | | 2,440 | | |
|
LTI Holdings, Inc.
|
| | | | | Materials | | |
L+875
|
| | | | 1.0% | | | |
5/16/25
|
| | | | 3,000 | | | | | | 2,944 | | | | | | 3,052 | | |
|
TKC Holdings, Inc.
|
| | | | | Retailing | | |
L+800
|
| | | | 1.0% | | | |
2/1/24
|
| | | | 8,500 | | | | | | 8,487 | | | | | | 8,564 | | |
|
TravelCLICK, Inc.
|
| | | | | Software & Services | | |
L+775
|
| | | | 1.0% | | | |
11/6/21
|
| | | | 6,009 | | | | | | 6,026 | | | | | | 6,039 | | |
|
Total Senior Secured Loans — Second Lien
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
34,677
|
| | | |
|
35,420
|
| |
| Senior Secured Bonds — 5.7% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
AssuredPartners, Inc.
|
| |
(f)
|
| | Insurance | | |
7.0%
|
| | | | | | | |
8/15/25
|
| | | | 5,682 | | | | | | 5,682 | | | | | | 5,691 | | |
|
Avantor, Inc.
|
| |
(f)
|
| | Materials | | |
6.0%
|
| | | | | | | |
10/1/24
|
| | | | 1,282 | | | | | | 1,282 | | | | | | 1,284 | | |
|
Black Swan Energy Ltd.
|
| |
(g)
|
| | Energy | | |
9.0%
|
| | | | | | | |
1/20/24
|
| | | | 1,334 | | | | | | 1,334 | | | | | | 1,344 | | |
|
CSVC Acquisition Corp.
|
| |
(f)
|
| | Diversified Financials | | |
7.8%
|
| | | | | | | |
6/15/25
|
| | | | 9,183 | | | | | | 9,183 | | | | | | 8,839 | | |
|
Velvet Energy Ltd.
|
| |
(g)
|
| | Energy | | |
9.0%
|
| | | | | | | |
10/5/23
|
| | | | 3,000 | | | | | | 3,000 | | | | | | 3,038 | | |
|
Total Senior Secured Bonds
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 20,481 | | | | | | 20,196 | | |
| Subordinated Debt — 20.3% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ascent Resources Utica Holdings, LLC
|
| |
(f)
|
| | Energy | | |
10.0%
|
| | | | | | | |
4/1/22
|
| | | | 10,000 | | | | | | 10,000 | | | | | | 10,806 | | |
|
Avantor, Inc.
|
| |
(f)
|
| | Materials | | |
9.0%
|
| | | | | | | |
10/1/25
|
| | | | 12,500 | | | | | | 12,502 | | | | | | 12,430 | | |
|
CEC Entertainment, Inc.
|
| |
(f)
|
| | Consumer Services | | |
8.0%
|
| | | | | | | |
2/15/22
|
| | | | 7,297 | | | | | | 6,911 | | | | | | 6,905 | | |
|
Coveris Holdings S.A.
|
| |
(f)(g)
|
| | Materials | | |
7.9%
|
| | | | | | | |
11/1/19
|
| | | | 14,529 | | | | | | 14,448 | | | | | | 14,502 | | |
|
Covey Park Energy LLC
|
| |
(f)
|
| | Energy | | |
7.5%
|
| | | | | | | |
5/15/25
|
| | | | 1,667 | | | | | | 1,667 | | | | | | 1,741 | | |
|
Exterran Energy Solutions, L.P.
|
| |
(f)(g)
|
| | Capital Goods | | |
8.1%
|
| | | | | | | |
5/1/25
|
| | | | 5,143 | | | | | | 5,143 | | | | | | 5,554 | | |
|
Great Lakes Dredge & Dock Corp.
|
| |
(f)(g)
|
| | Capital Goods | | |
8.0%
|
| | | | | | | |
5/15/22
|
| | | | 7,000 | | | | | | 7,000 | | | | | | 7,353 | | |
|
P.F. Chang’s China Bistro, Inc.
|
| |
(f)
|
| | Consumer Services | | |
10.3%
|
| | | | | | | |
6/30/20
|
| | | | 4,000 | | | | | | 3,659 | | | | | | 3,666 | | |
|
S1 Blocker Buyer Inc.
|
| | | | |
Commercial & Professional Services
|
| |
10.0% PIK (10.0% Max PIK)
|
| | | | | | | |
10/31/22
|
| | | | 10 | | | | | | 10 | | | | | | 11 | | |
|
York Risk Services Holding Corp.
|
| |
(f)
|
| | Insurance | | |
8.5%
|
| | | | | | | |
10/1/22
|
| | | | 8,695 | | | | | | 8,245 | | | | | | 8,564 | | |
|
Total Subordinated Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 69,585 | | | | | | 71,532 | | |
| | |||||||||||||||||||||||||||||||||||||
|
Portfolio Company(a)
|
| |
Footnotes
|
| |
Industry
|
| |
Number of
Shares |
| |
Cost
|
| |
Fair
Value(d) |
| |||||||||
| Equity/Other — 0.7% | | | | | | | |||||||||||||||||||
|
ASG Everglades Holdings, Inc., Warrants, 6/27/2022
|
| |
(h)
|
| | Software & Services | | | | | 12,081 | | | | | $ | 344 | | | | | $ | 331 | | |
|
Chisholm Oil and Gas, LLC, Series A Units
|
| |
(h)(i)
|
| | Energy | | | | | 70,947 | | | | | | 71 | | | | | | 71 | | |
|
CSF Group Holdings, Inc., Common Equity
|
| |
(h)
|
| | Capital Goods | | | | | 17,400 | | | | | | 17 | | | | | | 12 | | |
|
Escape Velocity Holdings, Inc., Common Equity
|
| |
(h)
|
| | Software & Services | | | | | 1,545 | | | | | | 15 | | | | | | 36 | | |
|
H.I.G. Empire Holdco, Inc., Common Equity
|
| |
(h)
|
| | Retailing | | | | | 14 | | | | | | 41 | | | | | | 41 | | |
|
JSS Holdco, LLC, Net Profits Interest
|
| |
(h)
|
| | Capital Goods | | | | | — | | | | | | — | | | | | | 69 | | |
|
JW Aluminum Co., Common Equity
|
| |
(h)
|
| | Materials | | | | | 18 | | | | | | — | | | | | | — | | |
|
JW Aluminum Co., Preferred Equity
|
| |
(h)
|
| | Materials | | | | | 83 | | | | | | 295 | | | | | | 827 | | |
|
North Haven Cadence TopCo, LLC, Common Equity
|
| |
(h)
|
| | Consumer Services | | | | | 208,333 | | | | | | 208 | | | | | | 323 | | |
|
PDI Parent LLC, Common Equity
|
| |
(h)
|
| | Capital Goods | | | | | 230,769 | | | | | | 231 | | | | | | 242 | | |
|
S1 Blocker Buyer Inc., Common Equity
|
| | | | | Commercial & Professional Services | | | | | 4 | | | | | | 40 | | | | | | 61 | | |
|
SSC Holdco Limited, Common Equity
|
| |
(g)(h)
|
| | Health Care Equipment & Services | | | | | 11,364 | | | | | | 227 | | | | | | 272 | | |
|
Total Equity/Other
|
| | | | | | | | | | | | | | | | 1,489 | | | | | | 2,285 | | |
|
TOTAL INVESTMENTS — 76.0%
|
| | | | | | | | | | | | | | |
$
|
262,292
|
| | | |
|
267,170
|
| |
|
OTHER ASSETS IN EXCESS OF LIABILITIES — 24.0%
|
| | | | | | | | | | | | | | | | | | | | |
|
84,367
|
| |
|
NET ASSETS — 100.0%
|
| | | | | | | | | | | | | | | | | | | | |
$
|
351,537
|
| |
| | |||||||||||||||||||||||||
|
Total Return Swap
|
| | | | | | | |
Notional
Amount |
| |
Unrealized
Appreciation |
| ||||||
|
Citibank TRS Facility (Note 8)
|
| |
(g)
|
| | | | | | $ | 151,866 | | | | | $ | 868 | | |
| | |||||||||||||||||||
| | | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||
|
Gross Proceeds from Offering
|
| | | | — | | | | | $ | — | | | | | | 4,468,122 | | | | | $ | 50,825 | | |
|
Reinvestment of Distributions
|
| | | | 289,198 | | | | | | 3,226 | | | | | | 178,690 | | | | | | 1,976 | | |
|
Total Gross Proceeds
|
| | | | 289,198 | | | | | | 3,226 | | | | | | 4,646,812 | | | | | | 52,801 | | |
|
Upfront Selling Commissions and Dealer Manager Fees(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,583) | | |
|
Net Proceeds to Company
|
| | | | 289,198 | | | | | | 3,226 | | | | | | 4,646,812 | | | | | | 51,218 | | |
|
Share Repurchase Program(2)
|
| | | | (113,036) | | | | | | (1,261) | | | | | | (24,998) | | | | | | (274) | | |
|
Net Proceeds from Share Transactions
|
| | | | 176,162 | | | | | $ | 1,965 | | | | | | 4,621,814 | | | | | $ | 50,944 | | |
| | |||||||||||||||||||||||||
|
For the Three Months Ended
|
| |
Repurchase
Date |
| |
Shares
Repurchased |
| |
Percentage
of Shares Tendered That Were Repurchased |
| |
Percentage
of Outstanding Shares Repurchased as of the Repurchase Date |
| |
Repurchase
Price Per Share |
| |
Aggregate
Consideration for Repurchased Shares |
| |||||||||||||||
| Fiscal 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2016
|
| |
January 4, 2017
|
| | | | 24,998 | | | | | | 100% | | | | | | 0.17% | | | | | $ | 10.9536 | | | | | $ | 274 | | |
| Fiscal 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2017
|
| |
January 10, 2018
|
| | | | 113,036 | | | | | | 100% | | | | | | 0.36% | | | | | $ | 11.1549 | | | | | $ | 1,261 | | |
|
Related Party
|
| |
Source
|
| |
Description
|
| |
Three Months Ended
March 31, |
| |||||||||
| |
2018
|
| |
2017
|
| ||||||||||||||
|
FSIC IV Advisor
|
| | FSIC IV Advisor Investment Advisory and Administrative Services Agreement | | | Base Management Fees(1) | | | | $ | 1,625 | | | | | $ | 938 | | |
|
FSIC IV Advisor
|
| | FSIC IV Advisor Investment Advisory and Administrative Services Agreement | | | Capital Gains Incentive Fees(2) |
| | | $ | (735) | | | | | $ | 697 | | |
|
FSIC IV Advisor
|
| | FSIC IV Advisor Investment Advisory and Administrative Services Agreement | | | Administrative Services Expenses(3) |
| | | $ | 78 | | | | | $ | 100 | | |
|
FSIC IV Advisor
|
| | FSIC IV Advisor Investment Advisory and Administrative Services Agreement | | | Offering Costs(4) | | | | | — | | | | | $ | 381 | | |
|
FSIC IV Advisor
|
| | Expense Support and Conditional Reimbursement | | |
Expense Recoupment(5)
|
| | | | — | | | | | $ | 666 | | |
|
FS Investment Solutions
|
| | Distribution Plan | | | Distribution Fees(6) | | | | $ | 40 | | | | | | — | | |
|
FS Investment Solutions
|
| | Share Repurchase Program | | | Contingent Deferred Sales Charges(7) | | | | | — | | | | | $ | 10 | | |
| | | |
Distribution(1)
|
| |||||||||
|
For the Three Months Ended
|
| |
Per Share
|
| |
Amount
|
| ||||||
| Fiscal 2017 | | | | | | | | | | | | | |
|
March 31, 2017(2)
|
| | | $ | 0.18770 | | | | | $ | 2,917 | | |
| Fiscal 2018 | | | | | | | | | | | | | |
|
March 31, 2018
|
| | | $ | 0.17452 | | | | | $ | 5,247 | | |
| | | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| ||||||||||||||||||
|
Source of Distribution
|
| |
Distribution
Amount |
| |
Percentage
|
| |
Distribution
Amount |
| |
Percentage
|
| ||||||||||||
|
Offering proceeds
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | |
|
Borrowings
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net investment income(1)
|
| | | | 5,247 | | | | | | 100% | | | | | | 885 | | | | | | 30% | | |
|
Short-term capital gains proceeds from the sale of assets
|
| | | | — | | | | | | — | | | | | | 2,032 | | | | | | 70% | | |
|
Long-term capital gains proceeds from the sale of assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Non-capital gains proceeds from the sale of assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Distributions on account of preferred and common equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Expense reimbursement from sponsor
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 5,247 | | | | | | 100% | | | | | $ | 2,917 | | | | | | 100% | | |
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2018
|
| |
2017
|
| ||||||
|
GAAP-basis net investment income (loss)
|
| | | $ | 3,913 | | | | | $ | (221) | | |
|
Reversal of incentive fee accrual on unrealized gains
|
| | | | (735) | | | | | | 682 | | |
|
Reclassification of unamortized original issue discount, amendment fees and prepayment fees
|
| | | | (20) | | | | | | (185) | | |
|
Tax-basis net investment income portion of total return swap payments
|
| | | | 1,076 | | | | | | 1,429 | | |
|
Accretion of discount on total return swap
|
| | | | 208 | | | | | | 603 | | |
|
Other miscellaneous differences
|
| | | | (164) | | | | | | 376 | | |
|
Tax-basis net investment income
|
| | | $ | 4,278 | | | | | $ | 2,684 | | |
| | |||||||||||||
| | | |
March 31, 2018
(Unaudited) |
| |
December 31, 2017
|
| ||||||
|
Distributable ordinary income (net investment income and short-term
capital gains) |
| | | $ | 6,317 | | | | | $ | 5,882 | | |
|
Distributable capital gains (accumulated capital losses)
|
| | | | 861 | | | | | | 395 | | |
|
Other temporary differences
|
| | | | (1,357) | | | | | | (2,318) | | |
|
Net unrealized appreciation (depreciation) on investments and total return swap(1)
|
| | | | (252) | | | | | | 4,682 | | |
|
Total
|
| | | $ | 5,569 | | | | | $ | 8,641 | | |
| | | |
March 31, 2018
(Unaudited) |
| |
December 31, 2017
|
| ||||||||||||||||||||||||||||||
| | | |
Amortized
Cost(1) |
| |
Fair Value
|
| |
Percentage
of Portfolio |
| |
Amortized
Cost(1) |
| |
Fair Value
|
| |
Percentage
of Portfolio |
| ||||||||||||||||||
|
Senior Secured Loans — First Lien
|
| | | $ | 136,228 | | | | | $ | 137,148 | | | | | | 54% | | | | | $ | 136,060 | | | | | $ | 137,737 | | | | | | 51% | | |
|
Senior Secured Loans — Second Lien
|
| | | | 26,616 | | | | | | 26,891 | | | | | | 10% | | | | | | 34,677 | | | | | | 35,420 | | | | | | 13% | | |
|
Senior Secured Bonds
|
| | | | 20,481 | | | | | | 19,156 | | | | | | 7% | | | | | | 20,481 | | | | | | 20,196 | | | | | | 8% | | |
|
Subordinated Debt
|
| | | | 67,994 | | | | | | 68,210 | | | | | | 27% | | | | | | 69,585 | | | | | | 71,532 | | | | | | 27% | | |
|
Equity/Other
|
| | | | 4,511 | | | | | | 4,696 | | | | | | 2% | | | | | | 1,489 | | | | | | 2,285 | | | | | | 1% | | |
|
Total
|
| | | $ | 255,830 | | | | | $ | 256,101 | | | | | | 100% | | | | | $ | 262,292 | | | | | $ | 267,170 | | | | | | 100% | | |
| | | |
March 31, 2018
(Unaudited) |
| |
December 31, 2017
|
| ||||||||||||||||||||||||||||||
| | | |
Amortized
Cost(1) |
| |
Fair Value
|
| |
Percentage
of Portfolio |
| |
Amortized
Cost(1) |
| |
Fair Value
|
| |
Percentage
of Portfolio |
| ||||||||||||||||||
|
Senior Secured Loans — First Lien
|
| | | $ | 251,679 | | | | | $ | 251,551 | | | | | | 62% | | | | | $ | 252,241 | | | | | $ | 252,500 | | | | | | 60% | | |
|
Senior Secured Loans — Second Lien
|
| | | | 62,302 | | | | | | 63,569 | | | | | | 15% | | | | | | 70,362 | | | | | | 72,005 | | | | | | 17% | | |
|
Senior Secured Bonds
|
| | | | 20,481 | | | | | | 19,156 | | | | | | 5% | | | | | | 20,481 | | | | | | 20,196 | | | | | | 5% | | |
|
Subordinated Debt
|
| | | | 67,994 | | | | | | 68,210 | | | | | | 17% | | | | | | 69,585 | | | | | | 71,532 | | | | | | 17% | | |
|
Equity/Other
|
| | | | 4,511 | | | | | | 4,696 | | | | | | 1% | | | | | | 1,489 | | | | | | 2,285 | | | | | | 1% | | |
|
Total
|
| | | $ | 406,967 | | | | | $ | 407,182 | | | | | | 100% | | | | | $ | 414,158 | | | | | $ | 418,518 | | | | | | 100% | | |
| | | |
March 31, 2018
(Unaudited) |
| |
December 31, 2017
|
| ||||||||||||||||||
|
Industry Classification
|
| |
Fair Value
|
| |
Percentage
of Portfolio |
| |
Fair Value
|
| |
Percentage
of Portfolio |
| ||||||||||||
|
Capital Goods
|
| | | | 67,434 | | | | | | 26% | | | | | | 60,114 | | | | | | 22% | | |
|
Commercial & Professional Services
|
| | | | 26,480 | | | | | | 10% | | | | | | 26,622 | | | | | | 10% | | |
|
Consumer Durables & Apparel
|
| | | | 6,930 | | | | | | 3% | | | | | | 6,912 | | | | | | 3% | | |
|
Consumer Services
|
| | | | 18,414 | | | | | | 7% | | | | | | 27,553 | | | | | | 10% | | |
|
Diversified Financials
|
| | | | 7,932 | | | | | | 3% | | | | | | 8,839 | | | | | | 3% | | |
|
Energy
|
| | | | 21,506 | | | | | | 8% | | | | | | 24,874 | | | | | | 9% | | |
|
Food, Beverage & Tobacco
|
| | | | 4,413 | | | | | | 2% | | | | | | 4,374 | | | | | | 2% | | |
|
Health Care Equipment & Services
|
| | | | 13,180 | | | | | | 5% | | | | | | 13,223 | | | | | | 5% | | |
|
Insurance
|
| | | | 14,796 | | | | | | 6% | | | | | | 15,226 | | | | | | 6% | | |
|
Materials
|
| | | | 35,201 | | | | | | 14% | | | | | | 39,887 | | | | | | 15% | | |
|
Retailing
|
| | | | 25,769 | | | | | | 10% | | | | | | 26,110 | | | | | | 10% | | |
|
Software & Services
|
| | | | 14,046 | | | | | | 6% | | | | | | 13,436 | | | | | | 5% | | |
|
Total
|
| | | $ | 256,101 | | | | | | 100% | | | | | $ | 267,170 | | | | | | 100% | | |
| | |||||||||||||||||||||||||
|
Valuation Inputs
|
| |
March 31, 2018
(Unaudited) |
| |
December 31, 2017
|
| ||||||||||||||||||
| |
Investments
|
| |
Total Return
Swap |
| |
Investments
|
| |
Total Return
Swap |
| ||||||||||||||
|
Level 1 — Price quotations in active markets
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Level 2 — Significant other observable inputs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Level 3 — Significant unobservable inputs
|
| | | | 256,101 | | | | | | 748 | | | | | | 267,170 | | | | | | 868 | | |
|
Total
|
| | | $ | 256,101 | | | | | $ | 748 | | | | | $ | 267,170 | | | | | $ | 868 | | |
| | |||||||||||||||||||||||||
| | | |
For the Three Months Ended March 31, 2018
|
| |||||||||||||||||||||||||||||||||
| | | |
Senior Secured
Loans — First Lien |
| |
Senior Secured
Loans — Second Lien |
| |
Senior
Secured Bonds |
| |
Subordinated
Debt |
| |
Equity/
Other |
| |
Total
|
| ||||||||||||||||||
|
Fair value at beginning of period
|
| | | $ | 137,737 | | | | | $ | 35,420 | | | | | $ | 20,196 | | | | | $ | 71,532 | | | | | $ | 2,285 | | | | | $ | 267,170 | | |
|
Accretion of discount (amortization of premium)
|
| | | | 36 | | | | | | 9 | | | | | | — | | | | | | 78 | | | | | | — | | | | | | 123 | | |
|
Net realized gain (loss)
|
| | | | — | | | | | | 447 | | | | | | — | | | | | | 3 | | | | | | — | | | | | | 450 | | |
|
Net change in unrealized appreciation (depreciation)
|
| | | | (757) | | | | | | (468) | | | | | | (1,040) | | | | | | (1,731) | | | | | | (611) | | | | | | (4,607) | | |
|
Purchases
|
| | | | 1,948 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,758 | | | | | | 4,706 | | |
|
Paid-in-kind interest
|
| | | | 14 | | | | | | — | | | | | | — | | | | | | — | | | | | | 265 | | | | | | 279 | | |
|
Sales and repayments
|
| | | | (1,830) | | | | | | (8,517) | | | | | | — | | | | | | (1,672) | | | | | | (1) | | | | | | (12,020) | | |
|
Net transfers in or out of Level 3
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Fair value at end of period
|
| | | $ | 137,148 | | | | | $ | 26,891 | | | | | $ | 19,156 | | | | | $ | 68,210 | | | | | $ | 4,696 | | | | | $ | 256,101 | | |
|
The amount of total gains or losses for the period included in changes in net assets attributable to the change in unrealized gains or losses relating to investments still held at the reporting date
|
| | | $ | (737) | | | | | $ | 4 | | | | | $ | (1,040) | | | | | $ | (1,657) | | | | | $ | (610) | | | | | $ | (4,040) | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
For the Three Months Ended March 31, 2017
|
| |||||||||||||||||||||||||||||||||
| | | |
Senior Secured
Loans — First Lien |
| |
Senior Secured
Loans — Second Lien |
| |
Senior
Secured Bonds |
| |
Subordinated
Debt |
| |
Equity/
Other |
| |
Total
|
| ||||||||||||||||||
|
Fair value at beginning of period
|
| | | $ | 41,296 | | | | | $ | 5,843 | | | | | $ | 2,045 | | | | | $ | 13,502 | | | | | $ | 624 | | | | | $ | 63,310 | | |
|
Accretion of discount (amortization of premium)
|
| | | | 18 | | | | | | 14 | | | | | | — | | | | | | 37 | | | | | | — | | | | | | 69 | | |
|
Net realized gain (loss)
|
| | | | 157 | | | | | | 169 | | | | | | — | | | | | | (7) | | | | | | — | | | | | | 319 | | |
|
Net change in unrealized appreciation (depreciation)
|
| | | | 609 | | | | | | 151 | | | | | | 66 | | | | | | 677 | | | | | | (62) | | | | | | 1,441 | | |
|
Purchases
|
| | | | 55,323 | | | | | | 13,914 | | | | | | 13,835 | | | | | | 32,343 | | | | | | 511 | | | | | | 115,926 | | |
|
Paid-in-kind interest
|
| | | | 9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9 | | |
|
Sales and repayments
|
| | | | (9,615) | | | | | | (3,000) | | | | | | — | | | | | | (2,346) | | | | | | — | | | | | | (14,961) | | |
|
Net transfers in or out of Level 3
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Fair value at end of period
|
| | | $ | 87,797 | | | | | $ | 17,091 | | | | | $ | 15,946 | | | | | $ | 44,206 | | | | | $ | 1,073 | | | | | $ | 166,113 | | |
|
The amount of total gains or losses for the period included in changes in net assets attributable to the change in unrealized gains or losses relating to investments still held at the reporting date
|
| | | $ | 728 | | | | | $ | 249 | | | | | $ | 66 | | | | | $ | 702 | | | | | $ | (62) | | | | | $ | 1,683 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
For the Three Months Ended
March 31, |
| |||||||||
| | | |
2018
|
| |
2017
|
| ||||||
|
Fair value at beginning of period
|
| | | $ | 868 | | | | | $ | 2,422 | | |
|
Accretion of discount (amortization of premium)
|
| | | | — | | | | | | — | | |
|
Net realized gain (loss)
|
| | | | 2,477 | | | | | | 1,675 | | |
|
Net change in unrealized appreciation (depreciation)
|
| | | | (120) | | | | | | 1,681 | | |
|
Sales and repayments
|
| | | | (2,477) | | | | | | (1,675) | | |
|
Net transfers in or out of Level 3
|
| | | | | | | | | | — | | |
|
Fair value at end of period
|
| | | $ | 748 | | | | | $ | 4,103 | | |
|
The amount of total gains or losses for the period included in changes in net
assets attributable to the change in unrealized gains or losses relating to the total return swap still held at the reporting date |
| | | $ | (120) | | | | | $ | 1,681 | | |
| | |||||||||||||
|
Type of Investment
|
| |
Fair Value at
March 31, 2018 (Unaudited) |
| |
Valuation
Technique(1) |
| |
Unobservable Input
|
| |
Range
|
| |
Weighted
Average |
| |||
|
Senior Secured Loans — First Lien
|
| | |
$
|
119,183
|
| | |
Market Comparables
|
| |
Market Yield (%)
|
| |
7.3% – 12.3%
|
| |
9.7%
|
|
| | |
|
17,965
|
| | | Market Quotes | | |
Indicative Dealer Quotes
|
| |
97.8% – 101.5%
|
| |
99.8%
|
| ||
|
Senior Secured Loans — Second Lien
|
| | |
|
6,779
|
| | |
Market Comparables
|
| |
Market Yield (%)
|
| |
9.0% – 12.4%
|
| |
11.1%
|
|
| | |
|
20,112
|
| | | Market Quotes | | |
Indicative Dealer Quotes
|
| |
99.8% – 102.0%
|
| |
100.9%
|
| ||
|
Senior Secured Bonds
|
| | |
|
4,292
|
| | |
Market Comparables
|
| |
Market Yield (%)
|
| |
9.1% – 10.6%
|
| |
9.7%
|
|
| | |
|
14,864
|
| | | Market Quotes | | |
Indicative Dealer Quotes
|
| |
86.3% – 100.1%
|
| |
92.5%
|
| ||
|
Subordinated Debt
|
| | |
|
9
|
| | |
Market Comparables
|
| |
EBITDA Multiples (x)
|
| |
10.8x – 11.3x
|
| |
11.0x
|
|
| | |
|
68,201
|
| | | Market Quotes | | |
Indicative Dealer Quotes
|
| |
79.0% – 108.5%
|
| |
99.2%
|
| ||
|
Equity/Other
|
| | |
|
4,696
|
| | |
Market Comparables
|
| |
EBITDA Multiples (x)
|
| |
5.3x – 27.8x
|
| |
8.2x
|
|
| | | | | | | | Option Valuation Model | | |
Volatility (%)
|
| |
30.0% – 30.0%
|
| |
30.0%
|
| ||
|
Total
|
| | |
$
|
256,101
|
| | | | | | ||||||||
|
Total Return Swap
|
| | |
$
|
748
|
| | | Market Quotes | | |
Indicative Dealer Quotes
|
| |
56.5% – 101.7%
|
| |
98.1%
|
|
|
Type of Investment
|
| |
Fair Value at
December 31, 2017 |
| |
Valuation
Technique(1) |
| |
Unobservable Input
|
| |
Range
|
| |
Weighted
Average |
| |||
|
Senior Secured Loans — First Lien
|
| | |
$
|
118,198
|
| | |
Market Comparables
|
| |
Market Yield (%)
|
| |
8.0% – 12.0%
|
| |
9.2%
|
|
| | |
|
19,539
|
| | | Market Quotes | | |
Indicative Dealer Quotes
|
| |
97.7% – 101.5%
|
| |
99.6%
|
| ||
|
Senior Secured Loans — Second Lien
|
| | |
|
6,790
|
| | |
Market Comparables
|
| |
Market Yield (%)
|
| |
8.3% – 11.7%
|
| |
10.5%
|
|
| | |
|
28,630
|
| | | Market Quotes | | |
Indicative Dealer Quotes
|
| |
99.8% – 103.3%
|
| |
101.3%
|
| ||
|
Senior Secured Bonds
|
| | |
|
4,382
|
| | |
Market Comparables
|
| |
Market Yield (%)
|
| |
7.7% – 10.2%
|
| |
8.9%
|
|
| | |
|
15,814
|
| | | Market Quotes | | |
Indicative Dealer Quotes
|
| |
95.5% – 100.6%
|
| |
98.0%
|
| ||
|
Subordinated Debt
|
| | |
|
11
|
| | |
Market Comparables
|
| |
EBITDA Multiples (x)
|
| |
10.5x – 11.0x
|
| |
10.8x
|
|
| | |
|
71,521
|
| | | Market Quotes | | |
Indicative Dealer Quotes
|
| |
91.1% – 108.5%
|
| |
101.2%
|
| ||
|
Equity/Other
|
| | |
|
2,285
|
| | |
Market Comparables
|
| |
EBITDA Multiples (x)
|
| |
5.5x – 23.5x
|
| |
9.5x
|
|
| | | | | | | | Option Valuation Model | | |
Volatility (%)
|
| |
30.0% – 30.0%
|
| |
30.0%
|
| ||
|
Total
|
| | |
$
|
267,170
|
| | | | | | ||||||||
|
Total Return Swap
|
| | |
$
|
868
|
| | | Market Quotes | | |
Indicative Dealer Quotes
|
| |
58.3% – 101.5%
|
| |
97.4%
|
|
| | | |
As of March 31, 2018
(Unaudited) |
| ||||||||||||||||||
|
Arrangement
|
| |
Type of Arrangement
|
| |
Rate
|
| |
Amount
Outstanding |
| |
Amount
Available |
| |
Maturity Date
|
| ||||||
|
BNP Facility(1)
|
| |
Prime Brokerage
|
| |
L+1.25%
|
| | | $ | 19,900 | | | | | $ | 30,100 | | | |
December 26, 2018(2)
|
|
|
Citibank Total Return Swap
|
| |
Total Return Swap
|
| |
L+1.60%
|
| | | $ | 151,137 | | | | | $ | 23,863 | | | |
N/A(3)
|
|
| | | |
As of December 31, 2017
|
| ||||||||||||||||||
|
Arrangement
|
| |
Type of Arrangement
|
| |
Rate
|
| |
Amount
Outstanding |
| |
Amount
Available |
| |
Maturity Date
|
| ||||||
|
BNP Facility(1)
|
| |
Prime Brokerage
|
| |
L+1.25%
|
| | | $ | 19,900 | | | | | $ | 30,100 | | | |
September 27, 2018(2)
|
|
|
Citibank Total Return Swap
|
| |
Total Return Swap
|
| |
L+1.60%
|
| | | $ | 151,866 | | | | | $ | 23,134 | | | |
N/A(3)
|
|
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2018
|
| |
2017
|
| ||||||
|
Direct interest expense
|
| | | $ | 158 | | | | | $ | — | | |
|
Non-usage fees
|
| | | | 64 | | | | | | 37 | | |
|
Amortization of deferred financing costs
|
| | | | — | | | | | | 9 | | |
|
Total interest expense
|
| | | $ | 222 | | | | | $ | 46 | | |
| | |||||||||||||
| | | |
Three Months Ended
March 31, 2018 |
| |||
|
Cash paid for interest expense(1)
|
| | | $ | 287 | | |
|
Average borrowings under the facility
|
| | | $ | 19,900 | | |
|
Effective interest rate on borrowings (including the effect of non-usage fees)
|
| | | | 4.91% | | |
|
Weighted average interest rate (including the effect of non-usage fees)
|
| | | | 4.46% | | |
|
Counterparty
|
| |
Description
|
| |
Termination Date
|
| |
Value as of
March 31, 2018 |
|
| Citibank | | | A TRS is a contract in which one party agrees to make periodic payments to another party based on the change in the market value of the assets underlying the TRS, which may include a specified security, basket of securities or securities indices during a specified period, in return for periodic payments based on a fixed or variable interest rate. | | | Citibank may terminate the TRS on or after July 19, 2018, unless certain specified events permit Citibank to terminate the TRS on an earlier date. Cheltenham Funding may terminate the TRS at any time upon providing no more than 30 days, and no less than 10 days, prior notice to Citibank, subject to an early termination fee if prior to the date 30 days before July 19, 2018. | | |
$748
|
|
|
Underlying Loan(1)
|
| |
Industry
|
| |
Rate(2)
|
| |
Floor
|
| |
Maturity
|
| |
Notional
Amount |
| |
Market
Value |
| |
Unrealized
Appreciation/ (Depreciation) |
| |||||||||
|
American Bath Group, LLC(4)
|
| | Capital Goods | | | L+525 | | | 1.0% | | |
9/30/23
|
| | |
$
|
3,782
|
| | | |
$
|
3,978
|
| | | |
$
|
196
|
| |
|
American Bath Group, LLC
|
| | Capital Goods | | | L+975 | | | 1.0% | | |
9/30/24
|
| | |
|
2,760
|
| | | |
|
3,000
|
| | | |
|
240
|
| |
|
ATX Networks Corp.(3)
|
| |
Technology Hardware & Equipment
|
| |
L+600, 1.0% PIK (1.0% Max PIK) |
| | 1.0% | | |
6/11/21
|
| | |
|
6,617
|
| | | |
|
6,155
|
| | | |
|
(462)
|
| |
|
Avaya Inc.
|
| |
Technology Hardware & Equipment
|
| | L+475 | | | 1.0% | | |
12/15/24
|
| | |
|
9,875
|
| | | |
|
10,037
|
| | | |
|
162
|
| |
|
CDS U.S. Intermediate Holdings,
Inc.(3) |
| | Media | | | L+825 | | | 1.0% | | |
7/10/23
|
| | |
|
3,238
|
| | | |
|
3,208
|
| | | |
|
(30)
|
| |
|
Dayton Superior Corp.
|
| | Materials | | | L+800 | | | 1.0% | | |
11/15/21
|
| | |
|
3,725
|
| | | |
|
3,533
|
| | | |
|
(192)
|
| |
|
Diamond Resorts International, Inc.
|
| | Consumer Services | | | L+450 | | | 1.0% | | |
9/2/23
|
| | |
|
6,723
|
| | | |
|
6,999
|
| | | |
|
276
|
| |
|
Elo Touch Solutions, Inc.
|
| |
Technology Hardware & Equipment
|
| | L+600 | | | 1.0% | | |
10/25/23
|
| | |
|
2,967
|
| | | |
|
3,012
|
| | | |
|
45
|
| |
|
FullBeauty Brands Holdings Corp.
|
| | Consumer Durables & Apparel | | | L+475 | | | 1.0% | | |
10/14/22
|
| | |
|
4,607
|
| | | |
|
2,740
|
| | | |
|
(1,867)
|
| |
|
Gulf Finance, LLC
|
| | Energy | | | L+525 | | | 1.0% | | |
8/25/23
|
| | |
|
4,707
|
| | | |
|
4,458
|
| | | |
|
(249)
|
| |
|
Inmar, Inc.
|
| | Software & Services | | | L+800 | | | 1.0% | | |
5/1/25
|
| | |
|
6,895
|
| | | |
|
7,000
|
| | | |
|
105
|
| |
|
Interior Logic Group, Inc.
|
| | Capital Goods | | | L+600 | | | 1.0% | | |
3/1/24
|
| | |
|
6,582
|
| | | |
|
6,803
|
| | | |
|
221
|
| |
|
Ivanti Software, Inc.
|
| | Software & Services | | | L+425 | | | 1.0% | | |
1/20/24
|
| | |
|
2,512
|
| | | |
|
2,477
|
| | | |
|
(35)
|
| |
|
LBM Borrower, LLC
|
| | Capital Goods | | | L+375 | | | 1.0% | | |
8/20/22
|
| | |
|
8,543
|
| | | |
|
8,654
|
| | | |
|
111
|
| |
|
LBM Borrower, LLC(4)
|
| | Capital Goods | | | L+925 | | | 1.0% | | |
8/20/23
|
| | |
|
2,876
|
| | | |
|
2,998
|
| | | |
|
122
|
| |
|
LD Intermediate Holdings, Inc.
|
| | Software & Services | | | L+570 | | | 1.0% | | |
12/9/22
|
| | |
|
6,975
|
| | | |
|
6,820
|
| | | |
|
(155)
|
| |
|
MORSCO, Inc.
|
| | Capital Goods | | | L+700 | | | 1.0% | | |
10/31/23
|
| | |
|
2,925
|
| | | |
|
3,081
|
| | | |
|
156
|
| |
|
nThrive, Inc.
|
| |
Health Care Equipment & Services
|
| | L+450 | | | 1.0% | | |
10/19/22
|
| | |
|
5,648
|
| | | |
|
5,740
|
| | | |
|
92
|
| |
|
P.F. Chang’s China Bistro,
Inc. |
| | Consumer Services | | | L+500 | | | 1.0% | | |
9/1/22
|
| | |
|
7,239
|
| | | |
|
7,058
|
| | | |
|
(181)
|
| |
|
P2 Upstream Acquisition Co.
|
| | Energy | | | L+400 | | | 1.3% | | |
10/30/20
|
| | |
|
2,419
|
| | | |
|
2,536
|
| | | |
|
117
|
| |
|
P2 Upstream Acquisition Co.
|
| | Energy | | | L+800 | | | 1.0% | | |
4/30/21
|
| | |
|
1,309
|
| | | |
|
1,398
|
| | | |
|
89
|
| |
|
Peak 10 Holding Corp.
|
| | Software & Services | | | L+725 | | | 1.0% | | |
8/1/25
|
| | |
|
4,582
|
| | | |
|
4,645
|
| | | |
|
63
|
| |
|
Quest Software US Holdings Inc.
|
| | Software & Services | | | L+550 | | | 1.0% | | |
10/31/22
|
| | |
|
9,121
|
| | | |
|
9,322
|
| | | |
|
201
|
| |
|
Specialty Building Products Holdings, LLC
|
| | Capital Goods | | | L+600 | | | 1.0% | | |
10/26/23
|
| | |
|
6,427
|
| | | |
|
6,727
|
| | | |
|
300
|
| |
|
Strike, LLC
|
| | Energy | | | L+800 | | | 1.0% | | |
11/30/22
|
| | |
|
2,886
|
| | | |
|
3,005
|
| | | |
|
119
|
| |
|
ThermaSys Corp.
|
| | Capital Goods | | | L+400 | | | 1.3% | | |
5/3/19
|
| | |
|
3,312
|
| | | |
|
3,365
|
| | | |
|
53
|
| |
|
TKC Holdings, Inc.(4)
|
| | Retailing | | | L+800 | | | 1.0% | | |
2/1/24
|
| | |
|
7,772
|
| | | |
|
7,889
|
| | | |
|
117
|
| |
|
TravelCLICK, Inc.(4)
|
| | Software & Services | | | L+775 | | | 1.0% | | |
11/6/21
|
| | |
|
4,070
|
| | | |
|
4,210
|
| | | |
|
140
|
| |
|
Westbridge Technologies,
Inc.(4) |
| | Software & Services | | | L+850 | | | 1.0% | | |
4/28/23
|
| | |
|
4,808
|
| | | |
|
4,894
|
| | | |
|
86
|
| |
|
WP CPP Holdings, LLC
|
| | Capital Goods | | | L+775 | | | 1.0% | | |
4/30/21
|
| | |
|
2,184
|
| | | |
|
2,330
|
| | | |
|
146
|
| |
|
York Risk Services Holding Corp.(4)
|
| |
Insurance
|
| |
L+375
|
| |
1.0%
|
| |
10/1/21
|
| | |
|
3,051
|
| | | |
|
3,009
|
| | | |
|
(42)
|
| |
|
Total
|
| | | | | | | | | | | | | | |
$
|
151,137
|
| | | |
$
|
151,081
|
| | | |
|
(56)
|
| |
|
Total TRS Accrued Income and Liabilities:
|
| | |
|
804
|
| | ||||||||||||||||||||||||
|
Total TRS Fair Value:
|
| | |
$
|
748
|
| | ||||||||||||||||||||||||
| | |||||||||||||||||||||||||||||||
|
Underlying Loan(1)
|
| |
Industry
|
| |
Rate(2)
|
| |
Floor
|
| |
Maturity
|
| |
Notional
Amount |
| |
Market
Value |
| |
Unrealized
Appreciation/ (Depreciation) |
| |||||||||
|
American Bath Group, LLC(4)
|
| | Capital Goods | | | L+525 | | | 1.0% | | |
9/30/23
|
| | |
$
|
3,792
|
| | | |
$
|
3,978
|
| | | |
$
|
186
|
| |
|
American Bath Group, LLC
|
| | Capital Goods | | | L+975 | | | 1.0% | | |
9/30/24
|
| | |
|
2,760
|
| | | |
|
2,993
|
| | | |
|
233
|
| |
|
ATX Networks Corp.(3)
|
| |
Technology Hardware & Equipment
|
| |
L+600, 1.0% PIK (1.0% Max PIK) |
| | 1.0% | | |
6/11/21
|
| | |
|
6,617
|
| | | |
|
6,737
|
| | | |
|
120
|
| |
|
Avaya Inc.
|
| |
Technology Hardware & Equipment
|
| | L+475 | | | 1.0% | | |
12/15/24
|
| | |
|
9,900
|
| | | |
|
9,829
|
| | | |
|
(71)
|
| |
|
CDS U.S. Intermediate Holdings,
Inc.(3) |
| | Media | | | L+825 | | | 1.0% | | |
7/10/23
|
| | |
|
3,238
|
| | | |
|
3,196
|
| | | |
|
(42)
|
| |
|
Dayton Superior Corp.
|
| | Materials | | | L+800 | | | 1.0% | | |
11/15/21
|
| | |
|
3,734
|
| | | |
|
3,234
|
| | | |
|
(500)
|
| |
|
Diamond Resorts International, Inc.
|
| | Consumer Services | | | L+450 | | | 1.0% | | |
9/2/23
|
| | |
|
6,740
|
| | | |
|
6,958
|
| | | |
|
218
|
| |
|
Elo Touch Solutions, Inc.
|
| |
Technology Hardware & Equipment
|
| | L+600 | | | 1.0% | | |
10/25/23
|
| | |
|
3,168
|
| | | |
|
3,192
|
| | | |
|
24
|
| |
|
FullBeauty Brands Holdings Corp.
|
| | Consumer Durables & Apparel | | | L+475 | | | 1.0% | | |
10/14/22
|
| | |
|
4,619
|
| | | |
|
2,832
|
| | | |
|
(1,787)
|
| |
|
Gulf Finance, LLC
|
| | Energy | | | L+525 | | | 1.0% | | |
8/25/23
|
| | |
|
4,718
|
| | | |
|
4,356
|
| | | |
|
(362)
|
| |
|
Inmar, Inc.
|
| | Software & Services | | | L+800 | | | 1.0% | | |
5/1/25
|
| | |
|
6,895
|
| | | |
|
7,000
|
| | | |
|
105
|
| |
|
Interior Logic Group, Inc.
|
| | Capital Goods | | | L+600 | | | 1.0% | | |
3/1/24
|
| | |
|
6,669
|
| | | |
|
6,901
|
| | | |
|
232
|
| |
|
Ivanti Software, Inc.
|
| | Software & Services | | | L+425 | | | 1.0% | | |
1/20/24
|
| | |
|
2,518
|
| | | |
|
2,401
|
| | | |
|
(117)
|
| |
|
LBM Borrower, LLC
|
| | Capital Goods | | | L+450 | | | 1.0% | | |
8/20/22
|
| | |
|
8,565
|
| | | |
|
8,691
|
| | | |
|
126
|
| |
|
LBM Borrower, LLC(4)
|
| | Capital Goods | | | L+925 | | | 1.0% | | |
8/20/23
|
| | |
|
2,876
|
| | | |
|
2,994
|
| | | |
|
118
|
| |
|
LD Intermediate Holdings, Inc.
|
| | Software & Services | | | L+588 | | | 1.0% | | |
12/9/22
|
| | |
|
7,020
|
| | | |
|
6,949
|
| | | |
|
(71)
|
| |
|
MORSCO, Inc.
|
| | Capital Goods | | | L+700 | | | 1.0% | | |
10/31/23
|
| | |
|
3,042
|
| | | |
|
3,208
|
| | | |
|
166
|
| |
|
nThrive, Inc.
|
| |
Health Care Equipment & Services
|
| | L+450 | | | 1.0% | | |
10/19/22
|
| | |
|
5,663
|
| | | |
|
5,749
|
| | | |
|
86
|
| |
|
P.F. Chang’s China Bistro, Inc.
|
| | Consumer Services | | | L+500 | | | 1.0% | | |
9/1/22
|
| | |
|
7,257
|
| | | |
|
7,026
|
| | | |
|
(231)
|
| |
|
P2 Upstream Acquisition Co.
|
| | Energy | | | L+400 | | | 1.3% | | |
10/30/20
|
| | |
|
2,437
|
| | | |
|
2,532
|
| | | |
|
95
|
| |
|
P2 Upstream Acquisition Co.
|
| | Energy | | | L+800 | | | 1.0% | | |
4/30/21
|
| | |
|
1,309
|
| | | |
|
1,365
|
| | | |
|
56
|
| |
|
Peak 10 Holding Corp.
|
| | Software & Services | | | L+725 | | | 1.0% | | |
8/1/25
|
| | |
|
4,582
|
| | | |
|
4,646
|
| | | |
|
64
|
| |
|
Quest Software US Holdings Inc.
|
| | Software & Services | | | L+550 | | | 1.0% | | |
10/31/22
|
| | |
|
9,121
|
| | | |
|
9,303
|
| | | |
|
182
|
| |
|
Specialty Building Products Holdings, LLC
|
| | Capital Goods | | | L+600 | | | 1.0% | | |
10/26/23
|
| | |
|
6,443
|
| | | |
|
6,677
|
| | | |
|
234
|
| |
|
Strike, LLC
|
| | Energy | | | L+800 | | | 1.0% | | |
11/30/22
|
| | |
|
2,925
|
| | | |
|
3,045
|
| | | |
|
120
|
| |
|
ThermaSys Corp.
|
| | Capital Goods | | | L+400 | | | 1.3% | | |
5/3/19
|
| | |
|
3,335
|
| | | |
|
3,273
|
| | | |
|
(62)
|
| |
|
TKC Holdings, Inc.(4)
|
| | Retailing | | | L+800 | | | 1.0% | | |
2/1/24
|
| | |
|
7,771
|
| | | |
|
7,850
|
| | | |
|
79
|
| |
|
TravelCLICK, Inc.(4)
|
| | Software & Services | | | L+775 | | | 1.0% | | |
11/6/21
|
| | |
|
4,070
|
| | | |
|
4,218
|
| | | |
|
148
|
| |
|
Westbridge Technologies,
Inc.(4) |
| | Software & Services | | | L+850 | | | 1.0% | | |
4/28/23
|
| | |
|
4,839
|
| | | |
|
4,876
|
| | | |
|
37
|
| |
|
WP CPP Holdings, LLC
|
| | Capital Goods | | | L+775 | | | 1.0% | | |
4/30/21
|
| | |
|
2,184
|
| | | |
|
2,323
|
| | | |
|
139
|
| |
|
York Risk Services Holding Corp.(4)
|
| |
Insurance
|
| |
L+375
|
| |
1.0%
|
| |
10/1/21
|
| | |
|
3,059
|
| | | |
|
3,016
|
| | | |
|
(43)
|
| |
|
Total
|
| | | | | | | | | | | | | | |
$
|
151,866
|
| | | |
$
|
151,348
|
| | | |
|
(518)
|
| |
|
Total TRS Accrued Income and Liabilities:
|
| | |
|
1,386
|
| | ||||||||||||||||||||||||
|
Total TRS Fair Value:
|
| | |
$
|
868
|
| | ||||||||||||||||||||||||
| | |||||||||||||||||||||||||||||||
| | | |
Three Months Ended
March 31, 2018 (Unaudited) |
| |
Year Ended
December 31, 2017 |
| ||||||
| Per Share Data:(1) | | | | | | | | | | | | | |
|
Net asset value, beginning of period
|
| | | $ | 11.12 | | | | | $ | 10.96 | | |
| Results of operations(2) | | | | | | | | | | | | | |
|
Net investment income
|
| | | | 0.12 | | | | | | 0.25 | | |
|
Net realized gain (loss) and unrealized appreciation (depreciation)
|
| | | | (0.05) | | | | | | 0.58 | | |
|
Net increase (decrease) in net assets resulting from operations
|
| | | | 0.07 | | | | | | 0.83 | | |
| Stockholder distributions(3) | | | | | | | | | | | | | |
|
Distributions from net investment income
|
| | | | (0.17) | | | | | | (0.65) | | |
|
Distributions from net realized gain on investments
|
| | | | — | | | | | | (0.09) | | |
|
Net decrease in net assets resulting from stockholder distributions
|
| | | | (0.17) | | | | | | (0.74) | | |
| Capital share transactions | | | | | | | | | | | | | |
|
Issuance of common stock(4)
|
| | | | — | | | | | | 0.07 | | |
|
Repurchases of common stock(5)
|
| | | | — | | | | | | — | | |
|
Net increase in net assets resulting from capital share transactions
|
| | | | — | | | | | | 0.07 | | |
|
Net asset value, end of period
|
| | | $ | 11.02 | | | | | $ | 11.12 | | |
|
Shares outstanding, end of period
|
| | | | 31,790,638 | | | | | | 31,614,476 | | |
|
Total return(6)
|
| | | | 0.64% | | | | | | 8.34% | | |
|
Total return (without assuming reinvestment of distributions)(6)
|
| | | | 0.63% | | | | | | 8.21% | | |
| Ratio/Supplemental Data: | | | | | | | | | | | | | |
|
Net assets, end of period
|
| | | $ | 350,368 | | | | | $ | 351,537 | | |
|
Ratio of net investment income to average net assets(7)
|
| | | | 3.82% | | | | | | 2.32% | | |
|
Ratio of operating expenses to average net assets(7)
|
| | | | 3.74% | | | | | | 5.27% | | |
|
Ratio of net expenses to average net assets(7)
|
| | | | 3.47% | | | | | | 5.26% | | |
|
Portfolio turnover(8)
|
| | | | 1.75% | | | | | | 38.13% | | |
|
Total amount of senior securities outstanding, exclusive of treasury securities
|
| | | $ | 113,537 | | | | | $ | 113,960 | | |
|
Asset coverage per unit(9)
|
| | | | 4.09 | | | | | | 4.08 | | |
| | | |
Three Months Ended
March 31, 2018 (Unaudited) |
| |
Year Ended
December 31, 2017 |
| ||||||
|
Ratio of accrued capital gains incentive fees to average net assets
|
| | | | (0.21)% | | | | | | 0.44% | | |
|
Ratio of offering costs to average net assets
|
| | | | — | | | | | | 0.53% | | |
|
Ratio of interest expense to average net assets
|
| | | | 0.25% | | | | | | 0.26% | | |
| | | |
December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| Assets | | | | | | | | | | | | | |
|
Investments, at fair value (amortized cost — $262,292 and $61,752 respectively)
|
| | | $ | 267,170 | | | | | $ | 63,310 | | |
|
Cash
|
| | | | 31,977 | | | | | | 47,008 | | |
|
Due from counterparty
|
| | | | 70,500 | | | | | | 46,000 | | |
|
Receivable for investments sold and repaid
|
| | | | 1,850 | | | | | | 15,677 | | |
|
Interest receivable
|
| | | | 3,128 | | | | | | 659 | | |
|
Receivable due on total return swap(1)
|
| | | | 795 | | | | | | 977 | | |
|
Unrealized appreciation on total return swap(1)
|
| | | | 868 | | | | | | 2,422 | | |
|
Prepaid expenses and other assets
|
| | | | 18 | | | | | | 36 | | |
|
Total assets
|
| | | $ | 376,306 | | | | | $ | 176,089 | | |
| Liabilities | | | | | | | | | | | | | |
|
Payable for investments purchased
|
| | | $ | — | | | | | $ | 11,148 | | |
|
Credit facility payable(1)
|
| | | | 19,900 | | | | | | — | | |
|
Stockholder distributions payable
|
| | | | 258 | | | | | | 105 | | |
|
Distribution fees payable
|
| | | | 302 | | | | | | — | | |
|
Management fees payable
|
| | | | 1,596 | | | | | | 816 | | |
|
Accrued capital gains incentive fees(2)
|
| | | | 1,981 | | | | | | 1,302 | | |
|
Administrative services expense payable
|
| | | | 47 | | | | | | 180 | | |
|
Interest payable(1)
|
| | | | 75 | | | | | | — | | |
|
Directors’ fees payable
|
| | | | 110 | | | | | | 88 | | |
|
Other accrued expenses and liabilities
|
| | | | 500 | | | | | | 454 | | |
|
Total liabilities
|
| | | | 24,769 | | | | | | 14,093 | | |
| Commitments and contingencies ($0 and $6,345, respectively)(3) | | | | | | | | | | | | | |
| Stockholders’ equity | | | | | | | | | | | | | |
|
Preferred stock, $0.001 par value, 50,000,000 shares authorized, none issued and outstanding
|
| | | | — | | | | | | — | | |
|
Class A common stock, $0.001 par value, 250,000,000 shares authorized, none issued and
outstanding |
| | | | — | | | | | | — | | |
|
Class D common stock, $0.001 par value, 250,000,000 shares authorized, none issued and
outstanding |
| | | | — | | | | | | — | | |
|
Class T common stock, $0.001 par value, 250,000,000 shares authorized, 31,614,476 and
14,782,671 shares issued and outstanding, respectively |
| | | | 32 | | | | | | 15 | | |
|
Class I common stock, $0.001 par value, 350,000,000 shares authorized, none issued and
outstanding |
| | | | — | | | | | | — | | |
|
Capital in excess of par value
|
| | | | 342,864 | | | | | | 157,392 | | |
|
Accumulated undistributed net realized gains (losses) on investments and total return swap(4)
|
| | | | 5,371 | | | | | | 2,032 | | |
|
Accumulated undistributed (distributions in excess of) net investment income(4)
|
| | | | (2,476) | | | | | | (1,423) | | |
|
Net unrealized appreciation (depreciation) on investments and total return swap
|
| | | | 5,746 | | | | | | 3,980 | | |
|
Total stockholders’ equity
|
| | | | 351,537 | | | | | | 161,996 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 376,306 | | | | | $ | 176,089 | | |
|
Net asset value per share of common stock at year end
|
| | | $ | 11.12 | | | | | $ | 10.96 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| Investment income | | | | | | | | | | | | | |
|
Interest income
|
| | | $ | 16,346 | | | | | $ | 2,499 | | |
|
Paid-in-kind interest income
|
| | | | 32 | | | | | | 28 | | |
|
Fee income
|
| | | | 3,692 | | | | | | 658 | | |
|
Total investment income
|
| | | | 20,070 | | | | | | 3,185 | | |
| Operating expenses | | | | | | | | | | | | | |
|
Management fees(1)
|
| | | | 5,847 | | | | | | 1,704 | | |
|
Capital gains incentive fees(2)
|
| | | | 1,164 | | | | | | 1,302 | | |
|
Administrative services expenses
|
| | | | 340 | | | | | | 291 | | |
|
Stock transfer agent fees
|
| | | | 183 | | | | | | 133 | | |
|
Accounting and administrative fees
|
| | | | 113 | | | | | | 41 | | |
|
Interest expense(3)
|
| | | | 700 | | | | | | — | | |
|
Distribution fees
|
| | | | 2,454 | | | | | | — | | |
|
Organization costs
|
| | | | — | | | | | | 317 | | |
|
Offering costs
|
| | | | 1,392 | | | | | | 875 | | |
|
Directors’ fees
|
| | | | 394 | | | | | | 201 | | |
|
Other general and administrative expenses
|
| | | | 1,364 | | | | | | 752 | | |
|
Operating expenses
|
| | | | 13,951 | | | | | | 5,616 | | |
|
Management fee waiver(1)
|
| | | | (696) | | | | | | — | | |
|
Less: Expense reimbursement from sponsor(4)
|
| | | | — | | | | | | (666) | | |
|
Add: Expense recoupment to sponsor(4)
|
| | | | 666 | | | | | | — | | |
|
Net expenses
|
| | | | 13,921 | | | | | | 4,950 | | |
|
Net investment income (loss)
|
| | | | 6,149 | | | | | | (1,765) | | |
| Realized and unrealized gain/loss | | | | | | | | | | | | | |
|
Net realized gain (loss) on investments
|
| | | | 1,352 | | | | | | 1,111 | | |
|
Net realized gain (loss) on total return swap(3)
|
| | | | 10,873 | | | | | | 4,791 | | |
|
Net change in unrealized appreciation (depreciation) on investments
|
| | | | 3,320 | | | | | | 1,558 | | |
|
Net change in unrealized appreciation (depreciation) on total return swap(3)
|
| | | | (1,554) | | | | | | 2,422 | | |
|
Total net realized and unrealized gain (loss)
|
| | | | 13,991 | | | | | | 9,882 | | |
|
Net increase (decrease) in net assets resulting from operations
|
| | | $ | 20,140 | | | | | $ | 8,117 | | |
| Per share information — basic and diluted | | | | | | | | | | | | | |
|
Net increase (decrease) in net assets resulting from operations (Earnings per Share)
|
| | | $ | 0.83 | | | | | $ | 1.19 | | |
|
Weighted average shares outstanding
|
| | | | 24,157,385 | | | | | | 6,820,502 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| Operations | | | | | | | | | | | | | |
|
Net investment income (loss)
|
| | | $ | 6,149 | | | | | $ | (1,765) | | |
|
Net realized gain (loss) on investments and total return swap(1)
|
| | | | 12,225 | | | | | | 5,902 | | |
|
Net change in unrealized appreciation (depreciation) on investments
|
| | | | 3,320 | | | | | | 1,558 | | |
|
Net change in unrealized appreciation (depreciation) on total return swap(1)
|
| | | | (1,554) | | | | | | 2,422 | | |
|
Net increase (decrease) in net assets resulting from operations
|
| | | | 20,140 | | | | | | 8,117 | | |
| Stockholder distributions(2) | | | | | | | | | | | | | |
|
Distributions from net investment income
|
| | | | (15,610) | | | | | | (3,339) | | |
|
Distributions from net realized gain on investments
|
| | | | (2,032) | | | | | | (1,104) | | |
|
Net decrease in net assets resulting from stockholder distributions
|
| | | | (17,642) | | | | | | (4,443) | | |
| Capital share transactions(3) | | | | | | | | | | | | | |
|
Issuance of common stock
|
| | | | 178,284 | | | | | | 155,638 | | |
|
Reinvestment of stockholder distributions
|
| | | | 10,811 | | | | | | 2,697 | | |
|
Repurchases of common stock
|
| | | | (2,052) | | | | | | (213) | | |
|
Net increase in net assets resulting from capital share transactions
|
| | | | 187,043 | | | | | | 158,122 | | |
|
Total increase (decrease) in net assets
|
| | | | 189,541 | | | | | | 161,796 | | |
|
Net assets at beginning of year
|
| | | | 161,996 | | | | | | 200 | | |
|
Net assets at end of year
|
| | | $ | 351,537 | | | | | $ | 161,996 | | |
|
Accumulated undistributed (distributions in excess of) net investment income(2)
|
| | | $ | (2,476) | | | | | $ | (1,423) | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net increase (decrease) in net assets resulting from operations
|
| | | $ | 20,140 | | | | | $ | 8,117 | | |
|
Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
|
Purchases of investments
|
| | | | (271,224) | | | | | | (159,803) | | |
|
Paid-in-kind interest
|
| | | | (32) | | | | | | (28) | | |
|
Proceeds from sales and repayments of investments
|
| | | | 72,672 | | | | | | 99,418 | | |
|
Net realized (gain) loss on investments
|
| | | | (1,352) | | | | | | (1,111) | | |
|
Net change in unrealized (appreciation) depreciation on investments
|
| | | | (3,320) | | | | | | (1,558) | | |
|
Net change in unrealized (appreciation) depreciation on total return swap(1)
|
| | | | 1,554 | | | | | | (2,422) | | |
|
Accretion of discount
|
| | | | (604) | | | | | | (228) | | |
|
Amortization of deferred financing costs
|
| | | | 75 | | | | | | — | | |
|
(Increase) decrease in due from counterparty
|
| | | | (24,500) | | | | | | (46,000) | | |
|
(Increase) decrease in receivable for investments sold and repaid
|
| | | | 13,827 | | | | | | (15,677) | | |
|
(Increase) decrease in interest receivable
|
| | | | (2,469) | | | | | | (659) | | |
|
(Increase) decrease in receivable due on total return swap(1)
|
| | | | 182 | | | | | | (977) | | |
|
(Increase) decrease in prepaid expenses and other assets
|
| | | | 18 | | | | | | (36) | | |
|
Increase (decrease) in payable for investments purchased
|
| | | | (11,148) | | | | | | 11,148 | | |
|
Increase (decrease) in distribution fees payable
|
| | | | 302 | | | | | | — | | |
|
Increase (decrease) in management fees payable
|
| | | | 780 | | | | | | 816 | | |
|
Increase (decrease) in accrued capital gains incentive fees
|
| | | | 679 | | | | | | 1,302 | | |
|
Increase (decrease) in administrative services expense payable
|
| | | | (133) | | | | | | 180 | | |
|
Increase (decrease) in interest payable(1)
|
| | | | 75 | | | | | | — | | |
|
Increase (decrease) in directors’ fees payable
|
| | | | 22 | | | | | | 88 | | |
|
Increase (decrease) in other accrued expenses and liabilities
|
| | | | 46 | | | | | | 454 | | |
|
Net cash provided by (used in) operating activities
|
| | | | (204,410) | | | | | | (106,976) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Issuance of common stock
|
| | | | 178,284 | | | | | | 155,638 | | |
|
Reinvestment of stockholder distributions
|
| | | | 10,811 | | | | | | 2,697 | | |
|
Repurchases of common stock
|
| | | | (2,052) | | | | | | (213) | | |
|
Stockholder distributions
|
| | | | (17,489) | | | | | | (4,338) | | |
|
Borrowings under credit facility(1)
|
| | | | 24,800 | | | | | | — | | |
|
Repayment under credit facility(1)
|
| | | | (4,900) | | | | | | — | | |
|
Deferred financing costs paid
|
| | | | (75) | | | | | | — | | |
|
Net cash provided by financing activities
|
| | | | 189,379 | | | | | | 153,784 | | |
|
Total increase (decrease) in cash
|
| | | | (15,031) | | | | | | 46,808 | | |
|
Cash at beginning of year
|
| | | | 47,008 | | | | | | 200 | | |
|
Cash at end of year
|
| | | $ | 31,977 | | | | | $ | 47,008 | | |
| Supplemental disclosure | | | | | | | | | | | | | |
|
Excise and state taxes paid
|
| | | $ | 43 | | | | | $ | — | | |
|
Portfolio Company(a)
|
| |
Footnotes
|
| |
Industry
|
| |
Rate(b)
|
| |
Floor
|
| |
Maturity
|
| |
Principal
Amount(c) |
| |
Amortized
Cost |
| |
Fair
Value(d) |
| ||||||||||||
| Senior Secured Loans — First Lien — 39.2% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Actian Corp.
|
| | | | | Software & Services | | |
L+806
|
| | | | 1.0% | | | |
6/30/22
|
| | | $ | 1,524 | | | | | $ | 1,524 | | | | | $ | 1,543 | | |
|
AG Group Merger Sub, Inc.
|
| | | | |
Commercial & Professional Services
|
| |
L+750
|
| | | | 1.0% | | | |
12/29/23
|
| | | | 8,917 | | | | | | 8,917 | | | | | | 9,073 | | |
|
All Systems Holding LLC
|
| | | | |
Commercial & Professional Services
|
| |
L+767
|
| | | | 1.0% | | | |
10/31/23
|
| | | | 3,341 | | | | | | 3,341 | | | | | | 3,391 | | |
|
American Bath Group, LLC
|
| | | | | Capital Goods | | |
L+525
|
| | | | 1.0% | | | |
9/30/23
|
| | | | 2,970 | | | | | | 2,958 | | | | | | 3,002 | | |
|
AVF Parent, LLC
|
| | | | | Retailing | | |
L+725
|
| | | | 1.3% | | | |
3/1/24
|
| | | | 14,211 | | | | | | 14,211 | | | | | | 14,505 | | |
|
Borden Dairy Co.
|
| | | | | Food, Beverage & Tobacco | | |
L+804
|
| | | | 1.0% | | | |
7/6/23
|
| | | | 4,375 | | | | | | 4,375 | | | | | | 4,374 | | |
|
Casablanca US Holdings Inc.
|
| | | | | Consumer Services | | |
L+475
|
| | | | 1.0% | | | |
3/29/24
|
| | | | 2,463 | | | | | | 2,406 | | | | | | 2,468 | | |
|
CSafe Acquisition Co., Inc.
|
| | | | | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
11/1/21
|
| | | | 148 | | | | | | 148 | | | | | | 147 | | |
|
CSafe Acquisition Co., Inc.
|
| |
(e)
|
| | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
11/1/21
|
| | | | 113 | | | | | | 113 | | | | | | 112 | | |
|
CSafe Acquisition Co., Inc.
|
| | | | | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
10/31/23
|
| | | | 2,081 | | | | | | 2,081 | | | | | | 2,062 | | |
|
CSafe Acquisition Co., Inc.
|
| |
(e)
|
| | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
10/31/23
|
| | | | 1,117 | | | | | | 1,117 | | | | | | 1,107 | | |
|
Dade Paper & Bag, LLC
|
| | | | | Capital Goods | | |
L+750
|
| | | | 1.0% | | | |
6/10/24
|
| | | | 3,344 | | | | | | 3,344 | | | | | | 3,461 | | |
|
Empire Today, LLC
|
| | | | | Retailing | | |
L+800
|
| | | | 1.0% | | | |
11/17/22
|
| | | | 2,970 | | | | | | 2,970 | | | | | | 3,000 | | |
|
FullBeauty Brands Holdings Corp.
|
| | | | | Consumer Durables & Apparel | | |
L+800
|
| | | | 1.0% | | | |
10/14/20
|
| | | | 7,000 | | | | | | 7,000 | | | | | | 6,912 | | |
|
Hudson Technologies Co.
|
| |
(g)
|
| |
Commercial & Professional Services
|
| |
L+725
|
| | | | 1.0% | | | |
10/10/23
|
| | | | 5,707 | | | | | | 5,707 | | | | | | 5,785 | | |
|
Hudson Technologies Co.
|
| |
(e)(g)
|
| |
Commercial & Professional Services
|
| |
L+725
|
| | | | 1.0% | | | |
10/10/23
|
| | | | 1,359 | | | | | | 1,359 | | | | | | 1,377 | | |
|
Icynene U.S. Acquisition Corp.
|
| | | | | Materials | | |
L+700
|
| | | | 1.0% | | | |
11/30/24
|
| | | | 7,000 | | | | | | 7,000 | | | | | | 7,001 | | |
|
JSS Holdings, Inc.
|
| | | | | Capital Goods | | |
L+800, 0.0% PIK (2.5% Max PIK)
|
| | | | 1.0% | | | |
3/31/23
|
| | | | 9,961 | | | | | | 9,871 | | | | | | 10,115 | | |
|
JSS Holdings, Inc.
|
| |
(e)
|
| | Capital Goods | | |
L+800, 0.0% PIK (2.5% Max PIK)
|
| | | | 1.0% | | | |
3/31/23
|
| | | | 1,818 | | | | | | 1,818 | | | | | | 1,846 | | |
|
Kodiak BP, LLC
|
| | | | | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
12/1/24
|
| | | | 10,515 | | | | | | 10,515 | | | | | | 10,541 | | |
|
Kodiak BP, LLC
|
| |
(e)
|
| | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
12/1/24
|
| | | | 3,030 | | | | | | 3,030 | | | | | | 3,038 | | |
|
North Haven Cadence Buyer, Inc.
|
| |
(e)
|
| | Consumer Services | | |
L+500
|
| | | | 1.0% | | | |
9/2/21
|
| | | | 188 | | | | | | 187 | | | | | | 188 | | |
|
North Haven Cadence Buyer, Inc.
|
| | | | | Consumer Services | | |
L+810
|
| | | | 1.0% | | | |
9/2/22
|
| | | | 5,537 | | | | | | 5,537 | | | | | | 5,641 | | |
|
North Haven Cadence Buyer, Inc.
|
| |
(e)
|
| | Consumer Services | | |
L+750
|
| | | | 1.0% | | | |
9/2/22
|
| | | | 708 | | | | | | 708 | | | | | | 722 | | |
|
Power Distribution, Inc.
|
| | | | | Capital Goods | | |
L+725
|
| | | | 1.3% | | | |
1/25/23
|
| | | | 4,988 | | | | | | 4,988 | | | | | | 5,063 | | |
|
Propulsion Acquisition, LLC
|
| | | | |
Commercial & Professional Services
|
| |
L+600
|
| | | | 1.0% | | | |
7/13/21
|
| | | | 8,366 | | | | | | 8,257 | | | | | | 8,283 | | |
|
Safariland, LLC
|
| | | | | Capital Goods | | |
L+768
|
| | | | 1.1% | | | |
11/18/23
|
| | | | 4,766 | | | | | | 4,766 | | | | | | 4,831 | | |
|
Safariland, LLC
|
| |
(e)
|
| | Capital Goods | | |
L+725
|
| | | | 1.1% | | | |
11/18/23
|
| | | | 1,285 | | | | | | 1,285 | | | | | | 1,303 | | |
|
Sequel Youth and Family Services, LLC
|
| | | | | Health Care Equipment & Services | | |
L+778
|
| | | | 1.0% | | | |
9/1/22
|
| | | | 8,235 | | | | | | 8,235 | | | | | | 8,311 | | |
|
Sequel Youth and Family Services, LLC
|
| |
(e)
|
| | Health Care Equipment & Services | | |
L+700
|
| | | | 1.0% | | | |
9/1/22
|
| | | | 412 | | | | | | 412 | | | | | | 416 | | |
|
SSC (Lux) Limited S.à r.l.
|
| |
(g)
|
| | Health Care Equipment & Services | | |
L+750
|
| | | | 1.0% | | | |
9/10/24
|
| | | | 4,545 | | | | | | 4,545 | | | | | | 4,636 | | |
|
Strike, LLC
|
| | | | | Energy | | |
L+800
|
| | | | 1.0% | | | |
5/30/19
|
| | | | 1,866 | | | | | | 1,842 | | | | | | 1,875 | | |
|
Trace3, LLC
|
| | | | | Software & Services | | |
L+775
|
| | | | 1.0% | | | |
6/6/23
|
| | | | 2,488 | | | | | | 2,487 | | | | | | 2,547 | | |
|
USI Senior Holdings, Inc.
|
| | | | | Capital Goods | | |
L+779
|
| | | | 1.0% | | | |
1/5/22
|
| | | | 5,144 | | | | | | 5,144 | | | | | | 5,173 | | |
|
USI Senior Holdings, Inc.
|
| |
(e)
|
| | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
1/5/22
|
| | | | 1,047 | | | | | | 1,047 | | | | | | 1,053 | | |
|
Westbridge Technologies, Inc.
|
| | | | | Software & Services | | |
L+850
|
| | | | 1.0% | | | |
4/28/23
|
| | | | 2,963 | | | | | | 2,908 | | | | | | 2,940 | | |
|
Portfolio Company(a)
|
| |
Footnotes
|
| |
Industry
|
| |
Rate(b)
|
| |
Floor
|
| |
Maturity
|
| |
Principal
Amount(c) |
| |
Amortized
Cost |
| |
Fair
Value(d) |
| | ||||||||||||||
|
York Risk Services Holding Corp.
|
| | | | | Insurance | | |
L+375
|
| | | | 1.0% | | | |
10/1/21
|
| | | $ | 990 | | | | | $ | 983 | | | | | $ | 971 | | | | ||
|
Total Senior Secured Loans — First Lien
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
147,136
|
| | | |
|
148,813
|
| | | ||
|
Unfunded Loan Commitments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (11,076) | | | | | | (11,076) | | | | ||
|
Net Senior Secured Loans — First Lien
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
136,060
|
| | | |
|
137,737
|
| | | ||
| Senior Secured Loans — Second Lien — 10.1% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Casablanca US Holdings Inc.
|
| | | | | Consumer Services | | |
L+900
|
| | | | 1.0% | | | |
3/31/25
|
| | | | 8,337 | | | | | | 8,062 | | | | | | 8,535 | | | | ||
|
Chisholm Oil and Gas Operating, LLC
|
| | | | | Energy | | |
L+800
|
| | | | 1.0% | | | |
3/21/24
|
| | | | 6,000 | | | | | | 6,000 | | | | | | 5,999 | | | | ||
|
JW Aluminum Co.
|
| | | | | Materials | | |
L+850
|
| | | | 0.8% | | | |
11/17/20
|
| | | | 779 | | | | | | 779 | | | | | | 791 | | | | ||
|
LBM Borrower, LLC
|
| | | | | Capital Goods | | |
L+925
|
| | | | 1.0% | | | |
8/20/23
|
| | | | 2,427 | | | | | | 2,379 | | | | | | 2,440 | | | | ||
|
LTI Holdings, Inc.
|
| | | | | Materials | | |
L+875
|
| | | | 1.0% | | | |
5/16/25
|
| | | | 3,000 | | | | | | 2,944 | | | | | | 3,052 | | | | ||
|
TKC Holdings, Inc.
|
| | | | | Retailing | | |
L+800
|
| | | | 1.0% | | | |
2/1/24
|
| | | | 8,500 | | | | | | 8,487 | | | | | | 8,564 | | | | ||
|
TravelCLICK, Inc.
|
| | | | | Software & Services | | |
L+775
|
| | | | 1.0% | | | |
11/6/21
|
| | | | 6,009 | | | | | | 6,026 | | | | | | 6,039 | | | | ||
|
Total Senior Secured Loans — Second Lien
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
34,677
|
| | | |
|
35,420
|
| | | ||
| Senior Secured Bonds — 5.7% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
AssuredPartners, Inc.
|
| |
(f)
|
| | Insurance | | |
7.0%
|
| | | | | | | |
8/15/25
|
| | | | 5,682 | | | | | | 5,682 | | | | | | 5,691 | | | | ||
|
Avantor, Inc.
|
| |
(f)
|
| | Materials | | |
6.0%
|
| | | | | | | |
10/1/24
|
| | | | 1,282 | | | | | | 1,282 | | | | | | 1,284 | | | | ||
|
Black Swan Energy Ltd.
|
| |
(g)
|
| | Energy | | |
9.0%
|
| | | | | | | |
1/20/24
|
| | | | 1,334 | | | | | | 1,334 | | | | | | 1,344 | | | | ||
|
CSVC Acquisition Corp.
|
| |
(f)
|
| | Diversified Financials | | |
7.8%
|
| | | | | | | |
6/15/25
|
| | | | 9,183 | | | | | | 9,183 | | | | | | 8,839 | | | | ||
|
Velvet Energy Ltd.
|
| |
(g)
|
| | Energy | | |
9.0%
|
| | | | | | | |
10/5/23
|
| | | | 3,000 | | | | | | 3,000 | | | | | | 3,038 | | | | ||
|
Total Senior Secured Bonds
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 20,481 | | | | | | 20,196 | | | | ||
| Subordinated Debt — 20.3% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Ascent Resources Utica Holdings, LLC
|
| |
(f)
|
| | Energy | | |
10.0%
|
| | | | | | | |
4/1/22
|
| | | | 10,000 | | | | | | 10,000 | | | | | | 10,806 | | | | ||
|
Avantor, Inc.
|
| |
(f)
|
| | Materials | | |
9.0%
|
| | | | | | | |
10/1/25
|
| | | | 12,500 | | | | | | 12,502 | | | | | | 12,430 | | | | ||
|
CEC Entertainment, Inc.
|
| |
(f)
|
| | Consumer Services | | |
8.0%
|
| | | | | | | |
2/15/22
|
| | | | 7,297 | | | | | | 6,911 | | | | | | 6,905 | | | | ||
|
Coveris Holdings S.A.
|
| |
(f)(g)
|
| | Materials | | |
7.9%
|
| | | | | | | |
11/1/19
|
| | | | 14,529 | | | | | | 14,448 | | | | | | 14,502 | | | | ||
|
Covey Park Energy LLC
|
| |
(f)
|
| | Energy | | |
7.5%
|
| | | | | | | |
5/15/25
|
| | | | 1,667 | | | | | | 1,667 | | | | | | 1,741 | | | | ||
|
Exterran Energy Solutions, L.P.
|
| |
(f)(g)
|
| | Capital Goods | | |
8.1%
|
| | | | | | | |
5/1/25
|
| | | | 5,143 | | | | | | 5,143 | | | | | | 5,554 | | | | ||
|
Great Lakes Dredge & Dock Corp.
|
| |
(f)(g)
|
| | Capital Goods | | |
8.0%
|
| | | | | | | |
5/15/22
|
| | | | 7,000 | | | | | | 7,000 | | | | | | 7,353 | | | | ||
|
P.F. Chang’s China Bistro, Inc.
|
| |
(f)
|
| | Consumer Services | | |
10.3%
|
| | | | | | | |
6/30/20
|
| | | | 4,000 | | | | | | 3,659 | | | | | | 3,666 | | | | ||
|
S1 Blocker Buyer Inc.
|
| | | | |
Commercial & Professional Services
|
| |
10.0% PIK (10.0% Max PIK)
|
| | | | | | | |
10/31/22
|
| | | | 10 | | | | | | 10 | | | | | | 11 | | | | ||
|
York Risk Services Holding Corp.
|
| |
(f)
|
| | Insurance | | |
8.5%
|
| | | | | | | |
10/1/22
|
| | | | 8,695 | | | | | | 8,245 | | | | | | 8,564 | | | | | |
|
Total Subordinated Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 69,585 | | | | | | 71,532 | | | | ||
| | ||||||||||||||||||||||||||||||||||||||||
|
Portfolio Company(a)
|
| |
Footnotes
|
| |
Industry
|
| |
Number of
Shares |
| |
Cost
|
| |
Fair
Value(d) |
| |||||||||
| Equity/Other — 0.7% | | | | | | | | | | | | | | | | | | | | | | | | | |
|
ASG Everglades Holdings, Inc., Warrants, 6/27/2022
|
| |
(h)
|
| | Software & Services | | | | | 12,081 | | | | | $ | 344 | | | | | $ | 331 | | |
|
Chisholm Oil and Gas, LLC, Series A Units
|
| |
(h)(i)
|
| | Energy | | | | | 70,947 | | | | | | 71 | | | | | | 71 | | |
|
CSF Group Holdings, Inc., Common Equity
|
| |
(h)
|
| | Capital Goods | | | | | 17,400 | | | | | | 17 | | | | | | 12 | | |
|
Escape Velocity Holdings, Inc., Common Equity
|
| |
(h)
|
| | Software & Services | | | | | 1,545 | | | | | | 15 | | | | | | 36 | | |
|
H.I.G. Empire Holdco, Inc., Common Equity
|
| |
(h)
|
| | Retailing | | | | | 14 | | | | | | 41 | | | | | | 41 | | |
|
JSS Holdco, LLC, Net Profits Interest
|
| |
(h)
|
| | Capital Goods | | | | | — | | | | | | — | | | | | | 69 | | |
|
JW Aluminum Co., Common Equity
|
| |
(h)
|
| | Materials | | | | | 18 | | | | | | — | | | | | | — | | |
|
JW Aluminum Co., Preferred Equity
|
| |
(h)
|
| | Materials | | | | | 83 | | | | | | 295 | | | | | | 827 | | |
|
North Haven Cadence TopCo, LLC, Common Equity
|
| |
(h)
|
| | Consumer Services | | | | | 208,333 | | | | | | 208 | | | | | | 323 | | |
|
PDI Parent LLC, Common Equity
|
| |
(h)
|
| | Capital Goods | | | | | 230,769 | | | | | | 231 | | | | | | 242 | | |
|
S1 Blocker Buyer Inc., Common Equity
|
| | | | | Commercial & Professional Services | | | | | 4 | | | | | | 40 | | | | | | 61 | | |
|
SSC Holdco Limited, Common Equity
|
| |
(g)(h)
|
| | Health Care Equipment & Services | | | | | 11,364 | | | | | | 227 | | | | | | 272 | | |
|
Total Equity/Other
|
| | | | | | | | | | | | | | | | 1,489 | | | | | | 2,285 | | |
|
TOTAL INVESTMENTS — 76.0%
|
| | | | | | | | | | | | | | |
$
|
262,292
|
| | | |
|
267,170
|
| |
|
OTHER ASSETS IN EXCESS OF LIABILITIES — 24.0%
|
| | | | | | | | | | | | | | | | | | | | |
|
84,367
|
| |
|
NET ASSETS — 100.0%
|
| | | | | | | | | | | | | | | | | | | | |
$
|
351,537
|
| |
| | |||||||||||||||||||||||||
|
Total Return Swap
|
| | | | | | | |
Notional
Amount |
| | | | |
Unrealized
Appreciation |
| ||||||
|
Citibank TRS Facility (Note 8)
|
| |
(g)
|
| | | | | | $ | 151,866 | | | | | | | | $ | 868 | | |
| | ||||||||||||||||||||||
|
Portfolio Company(a)
|
| |
Footnotes
|
| |
Industry
|
| |
Rate(b)
|
| |
Floor
|
| |
Maturity
|
| |
Principal
Amount(c) |
| |
Amortized
Cost |
| |
Fair
Value(d) |
| ||||||||||||
| Senior Secured Loans — First Lien — 25.5% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
AG Group Merger Sub, Inc.
|
| | | | |
Commercial & Professional Services
|
| |
L+750
|
| | | | 1.0% | | | |
12/29/23
|
| | | $ | 6,250 | | | | | $ | 6,250 | | | | | $ | 6,250 | | |
|
AG Group Merger Sub, Inc.
|
| |
(g)
|
| |
Commercial & Professional Services
|
| |
L+750
|
| | | | 1.0% | | | |
12/29/23
|
| | | | 2,750 | | | | | | 2,750 | | | | | | 2,750 | | |
|
All Systems Holding LLC
|
| | | | |
Commercial & Professional Services
|
| |
L+770
|
| | | | 1.0% | | | |
10/31/23
|
| | | | 3,000 | | | | | | 3,000 | | | | | | 3,025 | | |
|
AqGen Ascensus, Inc.
|
| | | | | Diversified Financials | | |
L+450
|
| | | | 1.0% | | | |
12/5/22
|
| | | | 1,986 | | | | | | 1,963 | | | | | | 1,988 | | |
|
ASG Technologies Group, Inc.
|
| | | | | Software & Services | | |
L+786, 1.2% PIK (1.2% Max PIK)
|
| | | | 1.0% | | | |
4/30/20
|
| | | | 3,111 | | | | | | 3,043 | | | | | | 3,158 | | |
|
Corner Investment PropCo, LLC
|
| | | | | Consumer Services | | |
L+975
|
| | | | 1.3% | | | |
11/2/19
|
| | | | 4,792 | | | | | | 4,760 | | | | | | 4,840 | | |
|
CSafe Acquisition Co., Inc.
|
| | | | | Capital Goods | | |
L+725
|
| | | | | | | |
11/1/21
|
| | | | 35 | | | | | | 35 | | | | | | 35 | | |
|
CSafe Acquisition Co., Inc.
|
| |
(g)
|
| | Capital Goods | | |
L+725
|
| | | | | | | |
11/1/21
|
| | | | 226 | | | | | | 226 | | | | | | 226 | | |
|
CSafe Acquisition Co., Inc.
|
| | | | | Capital Goods | | |
L+725
|
| | | | | | | |
10/31/23
|
| | | | 2,000 | | | | | | 2,000 | | | | | | 2,000 | | |
|
CSafe Acquisition Co., Inc.
|
| |
(g)
|
| | Capital Goods | | |
L+725
|
| | | | | | | |
10/31/23
|
| | | | 1,217 | | | | | | 1,217 | | | | | | 1,217 | | |
|
Empire Today, LLC
|
| | | | | Retailing | | |
L+800
|
| | | | 1.0% | | | |
11/17/22
|
| | | | 3,000 | | | | | | 3,000 | | | | | | 3,027 | | |
|
JSS Holdings, Inc.
|
| | | | | Capital Goods | | |
L+650
|
| | | | 1.0% | | | |
8/31/21
|
| | | | 3,516 | | | | | | 3,403 | | | | | | 3,498 | | |
|
North Haven Cadence Buyer, Inc.
|
| |
(g)
|
| | Consumer Services | | |
L+500
|
| | | | 1.0% | | | |
9/2/21
|
| | | | 188 | | | | | | 188 | | | | | | 188 | | |
|
North Haven Cadence Buyer, Inc.
|
| | | | | Consumer Services | | |
L+813
|
| | | | 1.0% | | | |
9/2/22
|
| | | | 5,354 | | | | | | 5,354 | | | | | | 5,354 | | |
|
North Haven Cadence Buyer, Inc.
|
| |
(g)
|
| | Consumer Services | | |
L+750
|
| | | | 1.0% | | | |
9/2/22
|
| | | | 896 | | | | | | 896 | | | | | | 896 | | |
|
Propulsion Acquisition, LLC
|
| | | | |
Commercial & Professional Services
|
| |
L+600
|
| | | | 1.0% | | | |
7/13/21
|
| | | | 3,439 | | | | | | 3,343 | | | | | | 3,371 | | |
|
Safariland, LLC
|
| | | | | Capital Goods | | |
L+769
|
| | | | 1.0% | | | |
11/18/23
|
| | | | 4,766 | | | | | | 4,766 | | | | | | 4,754 | | |
|
Safariland, LLC
|
| |
(g)
|
| | Capital Goods | | |
L+725
|
| | | | 1.0% | | | |
11/18/23
|
| | | | 1,285 | | | | | | 1,285 | | | | | | 1,282 | | |
|
Strike, LLC
|
| |
(g)
|
| | Energy | | |
L+800
|
| | | | 1.0% | | | |
5/30/19
|
| | | | 3,333 | | | | | | 3,284 | | | | | | 3,283 | | |
|
Total Senior Secured Loans — First Lien
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
50,763
|
| | | |
|
51,142
|
| |
|
Unfunded Loan Commitments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (9,846) | | | | | | (9,846) | | |
|
Net Senior Secured Loans — First Lien
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
40,917
|
| | | |
|
41,296
|
| |
| Senior Secured Loans — Second Lien — 3.6% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
ASG Technologies Group, Inc.
|
| | | | | Software & Services | | |
L+1100, 0.0% PIK (6.0% Max PIK)
|
| | | | 1.0% | | | |
6/27/22
|
| | | | 1,246 | | | | | | 917 | | | | | | 1,209 | | |
|
BBB Industries US Holdings, Inc.
|
| | | | | Automobiles & Components | | |
L+875
|
| | | | 1.0% | | | |
11/3/22
|
| | | | 3,000 | | | | | | 2,828 | | | | | | 2,925 | | |
|
LBM Borrower, LLC
|
| | | | | Capital Goods | | |
L+925
|
| | | | 1.0% | | | |
8/20/23
|
| | | | 1,427 | | | | | | 1,369 | | | | | | 1,395 | | |
|
Peak 10, Inc.
|
| | | | | Software & Services | | |
L+725
|
| | | | 1.0% | | | |
6/17/22
|
| | | | 333 | | | | | | 309 | | | | | | 314 | | |
|
Total Senior Secured Loans — Second Lien
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
5,423
|
| | | |
|
5,843
|
| |
| Senior Secured Bond — 1.3% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Velvet Energy Ltd.
|
| |
(e)
|
| | Energy | | |
9.0%
|
| | | | | | | |
10/5/23
|
| | | | 2,000 | | | | | | 2,000 | | | | | | 2,045 | | |
|
Total Senior Secured Bond
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,000 | | | | | | 2,045 | | |
| Subordinated Debt — 8.3% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
BMC Software Finance, Inc.
|
| | | | | Software & Services | | |
7.3%
|
| | | | | | | |
6/1/18
|
| | | | 6,000 | | | | | | 5,913 | | | | | | 6,026 | | |
|
CEC Entertainment, Inc.
|
| | | | | Consumer Services | | |
8.0%
|
| | | | | | | |
2/15/22
|
| | | | 7,297 | | | | | | 6,839 | | | | | | 7,467 | | |
|
S1 Blocker Buyer Inc.
|
| | | | |
Commercial & Professional Services
|
| |
10.0% PIK (10.0% Max PIK)
|
| | | | | | | |
10/31/22
|
| | | | 9 | | | | | | 9 | | | | | | 9 | | |
|
Total Subordinated Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 12,761 | | | | | | 13,502 | | |
| | |||||||||||||||||||||||||||||||||||||
|
Portfolio Company(a)
|
| |
Footnotes
|
| |
Industry
|
| |
Number of
Shares |
| |
Cost
|
| |
Fair
Value(d) |
| |||||||||
| Equity/Other — 0.4% | | | | | | | | | | | | | | | | | | | | | | | | | |
|
ASG Technologies Group, Inc., Warrants, 6/27/2022
|
| |
(f)
|
| | Software & Services | | | | | 12,081 | | | | | $ | 344 | | | | | $ | 307 | | |
|
CSF Group Holdings, Inc., Common Equity
|
| |
(f)
|
| | Capital Goods | | | | | 17,400 | | | | | | 17 | | | | | | 17 | | |
|
H.I.G. Empire Holdco, Inc., Common Equity
|
| |
(f)
|
| | Retailing | | | | | 14 | | | | | | 42 | | | | | | 42 | | |
|
North Haven Cadence Buyer, Inc., Common Equity
|
| |
(f)
|
| | Consumer Services | | | | | 208,333 | | | | | | 208 | | | | | | 219 | | |
|
S1 Blocker Buyer Inc., Common Equity
|
| | | | | Commercial & Professional Services | | | | | 4 | | | | | | 40 | | | | | | 39 | | |
|
Total Equity/Other
|
| | | | | | | | | | | | | | | | 651 | | | | | | 624 | | |
|
TOTAL INVESTMENTS — 39.1%
|
| | | | | | | | | | | | | | |
$
|
61,752
|
| | | |
|
63,310
|
| |
|
OTHER ASSETS IN EXCESS OF LIABILITIES — 60.9%
|
| | | | | | | | | | | | | | | | | | | | |
|
98,686
|
| |
|
NET ASSETS — 100.0%
|
| | | | | | | | | | | | | | | | | | | | |
$
|
161,996
|
| |
| | |||||||||||||||||||||||||
|
Total Return Swap
|
| | | | | | | |
Notional
Amount |
| | | | |
Unrealized
Appreciation |
| ||||||
|
Citibank TRS Facility (Note 8)
|
| |
(e)
|
| | | | | | $ | 110,444 | | | | | | | | $ | 2,422 | | |
| | ||||||||||||||||||||||
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||
|
Gross Proceeds from Offering
|
| | | | 16,045,353 | | | | | $ | 185,502 | | | | | | 14,532,974 | | | | | $ | 158,913 | | |
|
Reinvestment of Distributions
|
| | | | 971,003 | | | | | | 10,811 | | | | | | 249,435 | | | | | | 2,697 | | |
|
Total Gross Proceeds
|
| | | | 17,016,356 | | | | | | 196,313 | | | | | | 14,782,409 | | | | | | 161,610 | | |
|
Upfront Selling Commissions and Dealer Manager
Fees(1) |
| | | | — | | | | | | (7,218) | | | | | | — | | | | | | (3,275) | | |
|
Net Proceeds to Company
|
| | | | 17,016,356 | | | | | | 189,095 | | | | | | 14,782,409 | | | | | | 158,335 | | |
|
Repurchases of Common Stock(2)
|
| | | | (184,551) | | | | | | (2,052) | | | | | | (19,738) | | | | | | (213) | | |
|
Net Proceeds from Share Transactions
|
| | | | 16,831,805 | | | | | $ | 187,043 | | | | | | 14,762,671 | | | | | $ | 158,122 | | |
|
For the Three Months Ended
|
| |
Repurchase
Date |
| |
Shares
Repurchased |
| |
Percentage
of Shares Tendered That Were Repurchased |
| |
Percentage
of Outstanding Shares Repurchased as of the Repurchase Date |
| |
Repurchase
Price Per Share(1) |
| |
Aggregate
Consideration for Repurchased Shares |
| |||||||||||||||
| Fiscal 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
June 30, 2016
|
| |
July 6, 2016
|
| | | | 10,521 | | | | | | 100% | | | | | | 0.15% | | | | | $ | 10.7091 | | | | | $ | 113 | | |
|
September 30, 2016
|
| |
October 5, 2016
|
| | | | 9,217 | | | | | | 100% | | | | | | 0.09% | | | | | $ | 10.8558 | | | | | | 100 | | |
|
Total
|
| | | | | | | 19,738 | | | | | | | | | | | | | | | | | | | | | | | $ | 213 | | |
| Fiscal 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2016
|
| |
January 4, 2017
|
| | | | 24,998 | | | | | | 100% | | | | | | 0.17% | | | | | $ | 10.9536 | | | | | $ | 274 | | |
|
March 31, 2017
|
| |
April 5, 2017
|
| | | | 41,792 | | | | | | 100% | | | | | | 0.22% | | | | | $ | 11.1070 | | | | | | 464 | | |
|
June 30, 2017
|
| |
July 5, 2017
|
| | | | 67,947 | | | | | | 100% | | | | | | 0.27% | | | | | $ | 11.1549 | | | | | | 758 | | |
|
September 30, 2017
|
| |
October 4, 2017
|
| | | | 49,814 | | | | | | 100% | | | | | | 0.18% | | | | | $ | 11.1549 | | | | | | 556 | | |
|
Total
|
| | | | | | | 184,551 | | | | | | | | | | | | | | | | | | | | | | | $ | 2,052 | | |
| | ||||||||||||||||||||||||||||||||||
| | | | | | | | | |
Year Ended
December 31, |
| |||||||||
|
Related Party
|
| |
Source
|
| |
Description
|
| |
2017
|
| |
2016
|
| ||||||
|
FSIC IV Advisor
|
| | Investment Advisory and Administrative Services Agreement |
| | Base Management Fee(1) | | | | $ | 5,151 | | | | | $ | 1,704 | | |
|
FSIC IV Advisor
|
| | Investment Advisory and Administrative Services Agreement |
| | Capital Gains Incentive Fee(2) | | | | $ | 1,164 | | | | | $ | 1,302 | | |
|
FSIC IV Advisor
|
| | Investment Advisory and Administrative Services Agreement |
| | Administrative Services Expenses(3) | | | | $ | 340 | | | | | $ | 291 | | |
|
FSIC IV Advisor
|
| | Investment Advisory and Administrative Services Agreement |
| | Offering Costs(4) | | | | $ | 1,392 | | | | | $ | 875 | | |
|
FSIC IV Advisor
|
| | Expense Support and Conditional Reimbursement Agreement | | | Expense Recoupment(5) | | | | $ | 666 | | | | | $ | — | | |
|
FS Investment Solutions
|
| | Distribution Plan | | | Distribution Fees(6) | | | | $ | 102 | | | | | $ | — | | |
|
FS Investment Solutions
|
| | Share Repurchase Program | | | Contingent Deferred Sales Charge(7) | | | | $ | 10 | | | | | $ | 8 | | |
| | | |
Distribution(1)
|
| |||||||||
|
For the Year Ended December 31,
|
| |
Per Share
|
| |
Amount
|
| ||||||
|
2016
|
| | | $ | 0.64010 | | | | | $ | 4,443 | | |
| 2017(2) | | | | $ | 0.73902 | | | | | $ | 17,642 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| ||||||||||||||||||
|
Source of Distribution
|
| |
Distribution
Amount |
| |
Percentage
|
| |
Distribution
Amount |
| |
Percentage
|
| ||||||||||||
|
Offering proceeds
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | |
|
Borrowings
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net investment income (prior to expense reimbursement)(1)
|
| | | | 15,610 | | | | | | 88% | | | | | | 2,673 | | | | | | 60% | | |
|
Short-term capital gains proceeds from the sale of assets
|
| | | | 2,032 | | | | | | 12% | | | | | | 1,104 | | | | | | 25% | | |
|
Long-term capital gains proceeds from the sale of assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Non-capital gains proceeds from the sale of assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Distributions on account of preferred and common equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Expense reimbursement from sponsor
|
| | | | — | | | | | | — | | | | | | 666 | | | | | | 15% | | |
|
Total
|
| | | $ | 17,642 | | | | | | 100% | | | | | $ | 4,443 | | | | | | 100% | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
|
GAAP-basis net investment income (loss)
|
| | | $ | 6,149 | | | | | $ | (1,765) | | |
|
Reversal of incentive fee accrual on unrealized gains
|
| | | | 925 | | | | | | 817 | | |
|
Reclassification of unamortized original issue discount, amendment fees and prepayment fees
|
| | | | (860) | | | | | | (166) | | |
|
Tax-basis net investment income portion of total return swap payments
|
| | | | 7,714 | | | | | | 2,932 | | |
|
Accretion of discount on total return swap
|
| | | | 755 | | | | | | 309 | | |
|
Nondeductible offering costs
|
| | | | 1,392 | | | | | | — | | |
|
Other miscellaneous differences
|
| | | | 441 | | | | | | 1,212 | | |
|
Tax-basis net investment income
|
| | | $ | 16,516 | | | | | $ | 3,339 | | |
| | |||||||||||||
| | | |
December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
|
Distributable ordinary income (net investment income and short-term capital gains)
|
| | | $ | 5,882 | | | | | $ | 2,032 | | |
|
Distributable capital gains (accumulated capital losses)
|
| | | | 395 | | | | | | — | | |
|
Other temporary differences
|
| | | | (2,318) | | | | | | (1,114) | | |
|
Net unrealized appreciation (depreciation) on investments and total return
swap(1) |
| | | | 4,682 | | | | | | 3,671 | | |
|
Total
|
| | | $ | 8,641 | | | | | $ | 4,589 | | |
| | |||||||||||||
| | | |
December 31, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||||||||||||||
| | | |
Amortized
Cost(1) |
| |
Fair Value
|
| |
Percentage
of Portfolio |
| |
Amortized
Cost(1) |
| |
Fair Value
|
| |
Percentage
of Portfolio |
| ||||||||||||||||||
|
Senior Secured Loans — First Lien
|
| | | $ | 136,060 | | | | | $ | 137,737 | | | | | | 51% | | | | | $ | 40,917 | | | | | $ | 41,296 | | | | | | 65% | | |
|
Senior Secured Loans — Second Lien
|
| | | | 34,677 | | | | | | 35,420 | | | | | | 13% | | | | | | 5,423 | | | | | | 5,843 | | | | | | 9% | | |
|
Senior Secured Bonds
|
| | | | 20,481 | | | | | | 20,196 | | | | | | 8% | | | | | | 2,000 | | | | | | 2,045 | | | | | | 3% | | |
|
Subordinated Debt
|
| | | | 69,585 | | | | | | 71,532 | | | | | | 27% | | | | | | 12,761 | | | | | | 13,502 | | | | | | 22% | | |
|
Equity/Other
|
| | | | 1,489 | | | | | | 2,285 | | | | | | 1% | | | | | | 651 | | | | | | 624 | | | | | | 1% | | |
|
Total
|
| | | $ | 262,292 | | | | | $ | 267,170 | | | | | | 100% | | | | | $ | 61,752 | | | | | $ | 63,310 | | | | | | 100% | | |
| | | |
December 31, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||||||||||||||
| | | |
Amortized
Cost(1) |
| |
Fair Value
|
| |
Percentage
of Portfolio |
| |
Amortized
Cost(1) |
| |
Fair Value
|
| |
Percentage
of Portfolio |
| ||||||||||||||||||
|
Senior Secured Loans — First Lien
|
| | | $ | 252,241 | | | | | $ | 252,500 | | | | | | 60% | | | | | $ | 136,436 | | | | | $ | 138,354 | | | | | | 79% | | |
|
Senior Secured Loans — Second Lien
|
| | | | 70,362 | | | | | | 72,005 | | | | | | 17% | | | | | | 20,348 | | | | | | 21,196 | | | | | | 12% | | |
|
Senior Secured Bonds
|
| | | | 20,481 | | | | | | 20,196 | | | | | | 5% | | | | | | 2,000 | | | | | | 2,045 | | | | | | 1% | | |
|
Subordinated Debt
|
| | | | 69,585 | | | | | | 71,532 | | | | | | 17% | | | | | | 12,761 | | | | | | 13,502 | | | | | | 8% | | |
|
Equity/Other
|
| | | | 1,489 | | | | | | 2,285 | | | | | | 1% | | | | | | 651 | | | | | | 624 | | | | | | 0% | | |
|
Total
|
| | | $ | 414,158 | | | | | $ | 418,518 | | | | | | 100% | | | | | $ | 172,196 | | | | | $ | 175,721 | | | | | | 100% | | |
| | | |
December 31, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||
|
Industry Classification
|
| |
Fair Value
|
| |
Percentage
of Portfolio |
| |
Fair Value
|
| |
Percentage
of Portfolio |
| ||||||||||||
|
Automobiles & Components
|
| | | $ | — | | | | | | — | | | | | $ | 2,925 | | | | | | 5% | | |
|
Capital Goods
|
| | | | 60,114 | | | | | | 22% | | | | | | 11,696 | | | | | | 19% | | |
|
Commercial & Professional Services
|
| | | | 26,622 | | | | | | 10% | | | | | | 12,694 | | | | | | 20% | | |
|
Consumer Durables & Apparel
|
| | | | 6,912 | | | | | | 3% | | | | | | — | | | | | | — | | |
|
Consumer Services
|
| | | | 27,553 | | | | | | 10% | | | | | | 17,880 | | | | | | 28% | | |
|
Diversified Financials
|
| | | | 8,839 | | | | | | 3% | | | | | | 1,988 | | | | | | 3% | | |
|
Energy
|
| | | | 24,874 | | | | | | 9% | | | | | | 2,044 | | | | | | 3% | | |
|
Food, Beverage & Tobacco
|
| | | | 4,374 | | | | | | 2% | | | | | | — | | | | | | — | | |
|
Health Care Equipment & Services
|
| | | | 13,223 | | | | | | 5% | | | | | | — | | | | | | — | | |
|
Insurance
|
| | | | 15,226 | | | | | | 6% | | | | | | — | | | | | | — | | |
|
Materials
|
| | | | 39,887 | | | | | | 15% | | | | | | — | | | | | | — | | |
|
Retailing
|
| | | | 26,110 | | | | | | 10% | | | | | | 3,069 | | | | | | 5% | | |
|
Software & Services
|
| | | | 13,436 | | | | | | 5% | | | | | | 11,014 | | | | | | 17% | | |
|
Total
|
| | | $ | 267,170 | | | | | | 100% | | | | | $ | 63,310 | | | | | | 100% | | |
| | |||||||||||||||||||||||||
|
Valuation Inputs
|
| |
December 31, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||
| |
Investments
|
| |
Total Return
Swap |
| |
Investments
|
| |
Total Return
Swap |
| ||||||||||||||
|
Level 1 — Price quotations in active markets
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Level 2 — Significant other observable inputs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Level 3 — Significant unobservable inputs
|
| | | | 267,170 | | | | | | 868 | | | | | | 63,310 | | | | | | 2,422 | | |
|
Total
|
| | | $ | 267,170 | | | | | $ | 868 | | | | | $ | 63,310 | | | | | $ | 2,422 | | |
| | |||||||||||||||||||||||||
| | | |
For the Year Ended December 31, 2017
|
| |||||||||||||||||||||||||||||||||
| | | |
Senior Secured
Loans — First Lien |
| |
Senior Secured
Loans — Second Lien |
| |
Senior
Secured Bonds |
| |
Subordinated
Debt |
| |
Equity/
Other |
| |
Total
|
| ||||||||||||||||||
|
Fair value at beginning of period
|
| | | $ | 41,296 | | | | | $ | 5,843 | | | | | $ | 2,045 | | | | | $ | 13,502 | | | | | $ | 624 | | | | | $ | 63,310 | | |
|
Accretion of discount (amortization of
premium) |
| | | | 111 | | | | | | 362 | | | | | | (64) | | | | | | 195 | | | | | | — | | | | | | 604 | | |
|
Net realized gain (loss)
|
| | | | 450 | | | | | | 204 | | | | | | 485 | | | | | | 213 | | | | | | — | | | | | | 1,352 | | |
|
Net change in unrealized appreciation
(depreciation) |
| | | | 1,298 | | | | | | 323 | | | | | | (330) | | | | | | 1,206 | | | | | | 823 | | | | | | 3,320 | | |
|
Purchases
|
| | | | 126,953 | | | | | | 37,116 | | | | | | 42,700 | | | | | | 63,617 | | | | | | 838 | | | | | | 271,224 | | |
|
Paid-in-kind interest
|
| | | | 31 | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 32 | | |
|
Sales and repayments
|
| | | | (32,402) | | | | | | (8,428) | | | | | | (24,640) | | | | | | (7,202) | | | | | | — | | | | | | (72,672) | | |
|
Net transfers in or out of Level 3
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Fair value at end of period
|
| | | $ | 137,737 | | | | | $ | 35,420 | | | | | $ | 20,196 | | | | | $ | 71,532 | | | | | $ | 2,285 | | | | | $ | 267,170 | | |
|
The amount of total gains or losses for the period included in changes in net assets attributable to the change in unrealized gains or losses relating to investments still held at the reporting date
|
| | | $ | 1,571 | | | | | $ | 701 | | | | | $ | (352) | | | | | $ | 1,320 | | | | | $ | 822 | | | | | $ | 4,062 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
For the Year Ended December 31, 2016
|
| |||||||||||||||||||||||||||||||||
| | | |
Senior Secured
Loans — First Lien |
| |
Senior Secured
Loans — Second Lien |
| |
Senior
Secured Bonds |
| |
Subordinated
Debt |
| |
Equity/
Other |
| |
Total
|
| ||||||||||||||||||
|
Fair value at beginning of period
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Accretion of discount (amortization of
premium) |
| | | | 127 | | | | | | 34 | | | | | | — | | | | | | 67 | | | | | | — | | | | | | 228 | | |
|
Net realized gain (loss)
|
| | | | 707 | | | | | | 357 | | | | | | — | | | | | | 47 | | | | | | — | | | | | | 1,111 | | |
|
Net change in unrealized appreciation
(depreciation) |
| | | | 379 | | | | | | 420 | | | | | | 45 | | | | | | 741 | | | | | | (27) | | | | | | 1,558 | | |
|
Purchases
|
| | | | 116,537 | | | | | | 16,470 | | | | | | 2,000 | | | | | | 24,104 | | | | | | 692 | | | | | | 159,803 | | |
|
Paid-in-kind interest
|
| | | | 28 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 28 | | |
|
Sales and repayments
|
| | | | (76,482) | | | | | | (11,438) | | | | | | — | | | | | | (11,457) | | | | | | (41) | | | | | | (99,418) | | |
|
Net transfers in or out of Level 3
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Fair value at end of period
|
| | | $ | 41,296 | | | | | $ | 5,843 | | | | | $ | 2,045 | | | | | $ | 13,502 | | | | | $ | 624 | | | | | $ | 63,310 | | |
|
The amount of total gains or losses for the period included in changes in net assets attributable to the change in unrealized gains or losses relating to investments still held at the reporting date
|
| | | $ | 379 | | | | | $ | 420 | | | | | $ | 45 | | | | | $ | 741 | | | | | $ | (27) | | | | | $ | 1,558 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
|
Fair value at beginning of period
|
| | | $ | 2,422 | | | | | $ | — | | |
|
Accretion of discount (amortization of premium)
|
| | | | — | | | | | | — | | |
|
Net realized gain (loss)
|
| | | | 10,873 | | | | | | 4,791 | | |
|
Net change in unrealized appreciation (depreciation)
|
| | | | (1,554) | | | | | | 2,422 | | |
|
Sales and repayments
|
| | | | (10,873) | | | | | | (4,791) | | |
|
Net transfers in or out of Level 3
|
| | | | — | | | | | | — | | |
|
Fair value at end of period
|
| | | $ | 868 | | | | | $ | 2,422 | | |
|
The amount of total gains or losses for the period included in changes in net
assets attributable to the change in unrealized gains or losses relating to the total return swap still held at the reporting date |
| | | $ | (1,554) | | | | | $ | 2,422 | | |
| | |||||||||||||
|
Type of Investment
|
| |
Fair Value at
December 31, 2017 |
| |
Valuation
Technique(1) |
| |
Unobservable Input
|
| |
Range
|
| |
Weighted
Average |
| |||
|
Senior Secured Loans — First Lien
|
| | |
$
|
118,198
|
| | | Market Comparables | | | Market Yield (%) | | |
8.0% – 12.0%
|
| |
9.2%
|
|
| | | | |
|
19,539
|
| | | Market Quotes | | |
Indicative Dealer Quotes
|
| |
97.7% – 101.5%
|
| |
99.6%
|
|
|
Senior Secured Loans — Second
Lien |
| | |
|
6,790
|
| | | Market Comparables | | | Market Yield (%) | | |
8.3% – 11.7%
|
| |
10.5%
|
|
| | | | |
|
28,630
|
| | | Market Quotes | | |
Indicative Dealer Quotes
|
| |
99.8% – 103.3%
|
| |
101.3%
|
|
|
Senior Secured Bonds
|
| | |
|
4,382
|
| | | Market Comparables | | | Market Yield (%) | | |
7.7% – 10.2%
|
| |
8.9%
|
|
| | | | |
|
15,814
|
| | | Market Quotes | | |
Indicative Dealer Quotes
|
| |
95.5% – 100.6%
|
| |
98.0%
|
|
|
Subordinated Debt
|
| | |
|
11
|
| | | Market Comparables | | | EBITDA Multiples (x) | | |
10.5x – 11.0x
|
| |
10.8x
|
|
| | | | |
|
71,521
|
| | | Market Quotes | | |
Indicative Dealer Quotes
|
| |
91.1% – 108.5%
|
| |
101.2%
|
|
|
Equity/Other
|
| | |
|
2,285
|
| | | Market Comparables | | | EBITDA Multiples (x) | | |
5.5x – 23.5x
|
| |
9.5x
|
|
| | | | | | | | | |
Option Valuation Model
|
| | Volatility (%) | | |
30.0% – 30.0%
|
| |
30.0%
|
|
|
Total
|
| | |
$
|
267,170
|
| | | | | | ||||||||
|
Total Return Swap
|
| | |
$
|
868
|
| | | Market Quotes | | |
Indicative Dealer Quotes
|
| |
58.3% – 101.5%
|
| |
97.4%
|
|
|
Type of Investment
|
| |
Fair Value at
December 31, 2016 |
| |
Valuation
Technique(1) |
| |
Unobservable Input
|
| |
Range
|
| |
Weighted
Average |
| |||
|
Senior Secured Loans — First Lien
|
| | |
$
|
21,315
|
| | | Market Comparables | | | Market Yield (%) | | |
8.0% – 10.5%
|
| |
9.1%
|
|
| | | | |
|
34
|
| | | Other(2) | | | Other(2) | | |
N/A
|
| |
N/A
|
|
| | | | |
|
13,697
|
| | | Market Quotes | | |
Indicative Dealer Quotes
|
| |
97.0% – 101.5%
|
| |
99.8%
|
|
| | | | |
|
6,250
|
| | | Cost | | | Cost | | |
100% – 100%
|
| |
100.0%
|
|
|
Senior Secured Loans — Second
Lien |
| | |
|
1,209
|
| | | Market Comparables | | | Market Yield (%) | | |
12.5% – 13.0%
|
| |
12.8%
|
|
| | | | |
|
4,634
|
| | | Market Quotes | | |
Indicative Dealer Quotes
|
| |
93.5% – 98.5%
|
| |
97.4%
|
|
|
Senior Secured Bonds
|
| | |
|
2,045
|
| | | Market Comparables | | | Market Yield (%) | | |
8.5% – 9.0%
|
| |
8.8%
|
|
|
Subordinated Debt
|
| | |
|
9
|
| | | Market Comparables | | | EBITDA Multiples (x) | | |
9.3x – 10.3x
|
| |
9.8x
|
|
| | | | |
|
13,493
|
| | | Market Quotes | | |
Indicative Dealer Quotes
|
| |
99.9% – 102.8%
|
| |
101.5%
|
|
|
Equity/Other
|
| | |
|
624
|
| | | Market Comparables | | | EBITDA Multiples (x) | | |
7.0x – 14.3x
|
| |
9.6x
|
|
|
Total
|
| | |
$
|
63,310
|
| | | | | | ||||||||
|
Total Return Swap
|
| | |
$
|
2,422
|
| | | Market Quotes | | |
Indicative Dealer Quotes
|
| |
81.4% - 101.8%
|
| |
97.6%
|
|
| | | |
As of December 31, 2017
|
| ||||||||||||||||||
|
Arrangement
|
| |
Type of Arrangement
|
| |
Rate
|
| |
Amount
Outstanding |
| |
Amount
Available |
| |
Maturity Date
|
| ||||||
|
BNP Facility
|
| |
Prime Brokerage
|
| |
L+1.25%
|
| | | $ | 19,900 | | | | | $ | 30,100 | | | |
September 27, 2018(1)
|
|
|
Citibank Total Return Swap
|
| |
Total Return Swap
|
| |
L+1.60%
|
| | | $ | 151,866 | | | | | $ | 23,134 | | | |
N/A(2)
|
|
| | | |
As of December 31, 2016
|
| ||||||||||||||||||
|
Arrangement
|
| |
Type of Arrangement
|
| |
Rate
|
| |
Amount
Outstanding |
| |
Amount
Available |
| |
Maturity Date
|
| ||||||
|
Citibank Total Return
Swap |
| |
Total Return Swap
|
| |
L+1.60%
|
| | | $ | 110,444 | | | | | $ | 14,556 | | | |
N/A(3)
|
|
| | | |
Year Ended
December 31, 2017 |
| |||
|
Direct interest expense
|
| | | $ | 393 | | |
|
Non-usage fees
|
| | | | 232 | | |
|
Amortization of deferred financing costs
|
| | | | 75 | | |
|
Total interest expense
|
| | | $ | 700 | | |
| | | |
Year Ended
December 31, 2017 |
| |||
|
Cash paid for interest expense(1)
|
| | | $ | 550 | | |
|
Average borrowings under the facility(2)
|
| | | $ | 20,178 | | |
|
Effective interest rate on borrowings (including the effect of non-usage fees)
|
| | | | 3.79% | | |
|
Weighted average interest rate (including the effect of non-usage fees)(3)
|
| | | | 3.84% | | |
|
Counterparty
|
| |
Description
|
| |
Termination Date
|
| |
Value
|
|
| Citibank | | | A TRS is a contract in which one party agrees to make periodic payments to another party based on the change in the market value of the assets underlying the TRS, which may include a specified security, basket of securities or securities indices during a specified period, in return for periodic payments based on a fixed or variable interest rate. | | | Citibank may terminate the TRS on or after July 19, 2018 (January 19, 2018 as of December 31, 2017), unless certain specified events permit Citibank to terminate the TRS on an earlier date. Cheltenham Funding may terminate the TRS at any time upon providing no more than 30 days, and no less than 10 days, prior notice to Citibank, subject to an early termination fee if prior to the date 30 days before July 19, 2018 (January 19, 2018 as of December 31, 2017). | | |
$868
|
|
|
Underlying Loan(1)
|
| |
Industry
|
| |
Rate(2)
|
| |
Floor
|
| |
Maturity
|
| |
Notional
Amount |
| |
Market
Value |
| |
Unrealized
Appreciation/ (Depreciation) |
| |||||||||
|
American Bath Group, LLC(4)
|
| | Capital Goods | | |
L+525
|
| | 1.0% | | |
9/30/23
|
| | |
$
|
3,792
|
| | | |
$
|
3,978
|
| | | |
$
|
186
|
| |
|
American Bath Group, LLC
|
| | Capital Goods | | |
L+975
|
| | 1.0% | | |
9/30/24
|
| | |
|
2,760
|
| | | |
|
2,993
|
| | | |
|
233
|
| |
|
ATX Networks Corp.(3)
|
| |
Technology Hardware & Equipment
|
| |
L+600,
1.0% PIK (1.0% Max PIK) |
| | 1.0% | | |
6/11/21
|
| | |
|
6,617
|
| | | |
|
6,737
|
| | | |
|
120
|
| |
|
Avaya Inc.
|
| |
Technology Hardware & Equipment
|
| |
L+475
|
| | 1.0% | | |
12/15/24
|
| | |
|
9,900
|
| | | |
|
9,829
|
| | | |
|
(71)
|
| |
|
CDS U.S. Intermediate Holdings,
Inc.(3) |
| | Media | | |
L+825
|
| | 1.0% | | |
7/10/23
|
| | |
|
3,238
|
| | | |
|
3,196
|
| | | |
|
(42)
|
| |
|
Dayton Superior Corp.
|
| | Materials | | |
L+800
|
| | 1.0% | | |
11/15/21
|
| | |
|
3,734
|
| | | |
|
3,234
|
| | | |
|
(500)
|
| |
|
Diamond Resorts International,
Inc. |
| | Consumer Services | | |
L+450
|
| | 1.0% | | |
9/2/23
|
| | |
|
6,740
|
| | | |
|
6,958
|
| | | |
|
218
|
| |
|
Elo Touch Solutions, Inc.
|
| |
Technology Hardware & Equipment
|
| |
L+600
|
| | 1.0% | | |
10/25/23
|
| | |
|
3,168
|
| | | |
|
3,192
|
| | | |
|
24
|
| |
|
FullBeauty Brands Holdings Corp.
|
| | Consumer Durables & Apparel | | |
L+475
|
| | 1.0% | | |
10/14/22
|
| | |
|
4,619
|
| | | |
|
2,832
|
| | | |
|
(1,787)
|
| |
|
Gulf Finance, LLC
|
| | Energy | | |
L+525
|
| | 1.0% | | |
8/25/23
|
| | |
|
4,718
|
| | | |
|
4,356
|
| | | |
|
(362)
|
| |
|
Inmar, Inc.
|
| | Software & Services | | |
L+800
|
| | 1.0% | | |
5/1/25
|
| | |
|
6,895
|
| | | |
|
7,000
|
| | | |
|
105
|
| |
|
Interior Logic Group, Inc.
|
| | Capital Goods | | |
L+600
|
| | 1.0% | | |
3/1/24
|
| | |
|
6,669
|
| | | |
|
6,901
|
| | | |
|
232
|
| |
|
Ivanti Software, Inc.
|
| | Software & Services | | |
L+425
|
| | 1.0% | | |
1/20/24
|
| | |
|
2,518
|
| | | |
|
2,401
|
| | | |
|
(117)
|
| |
|
LBM Borrower, LLC
|
| | Capital Goods | | |
L+450
|
| | 1.0% | | |
8/20/22
|
| | |
|
8,565
|
| | | |
|
8,691
|
| | | |
|
126
|
| |
|
LBM Borrower, LLC(4)
|
| | Capital Goods | | |
L+925
|
| | 1.0% | | |
8/20/23
|
| | |
|
2,876
|
| | | |
|
2,994
|
| | | |
|
118
|
| |
|
LD Intermediate Holdings,
Inc. |
| | Software & Services | | |
L+588
|
| | 1.0% | | |
12/9/22
|
| | |
|
7,020
|
| | | |
|
6,949
|
| | | |
|
(71)
|
| |
|
MORSCO, Inc.
|
| | Capital Goods | | |
L+700
|
| | 1.0% | | |
10/31/23
|
| | |
|
3,042
|
| | | |
|
3,208
|
| | | |
|
166
|
| |
|
nThrive, Inc.
|
| |
Health Care Equipment & Services
|
| |
L+450
|
| | 1.0% | | |
10/19/22
|
| | |
|
5,663
|
| | | |
|
5,749
|
| | | |
|
86
|
| |
|
P.F. Chang’s China Bistro,
Inc. |
| | Consumer Services | | |
L+500
|
| | 1.0% | | |
9/1/22
|
| | |
|
7,257
|
| | | |
|
7,026
|
| | | |
|
(231)
|
| |
|
P2 Upstream Acquisition Co.
|
| | Energy | | |
L+400
|
| | 1.3% | | |
10/30/20
|
| | |
|
2,437
|
| | | |
|
2,532
|
| | | |
|
95
|
| |
|
P2 Upstream Acquisition Co.
|
| | Energy | | |
L+800
|
| | 1.0% | | |
4/30/21
|
| | |
|
1,309
|
| | | |
|
1,365
|
| | | |
|
56
|
| |
|
Peak 10 Holding Corp.
|
| | Software & Services | | |
L+725
|
| | 1.0% | | |
8/1/25
|
| | |
|
4,582
|
| | | |
|
4,646
|
| | | |
|
64
|
| |
|
Quest Software US Holdings Inc.
|
| | Software & Services | | |
L+550
|
| | 1.0% | | |
10/31/22
|
| | |
|
9,121
|
| | | |
|
9,303
|
| | | |
|
182
|
| |
|
Specialty Building Products Holdings, LLC
|
| | Capital Goods | | |
L+600
|
| | 1.0% | | |
10/26/23
|
| | |
|
6,443
|
| | | |
|
6,677
|
| | | |
|
234
|
| |
|
Strike, LLC
|
| | Energy | | |
L+800
|
| | 1.0% | | |
11/30/22
|
| | |
|
2,925
|
| | | |
|
3,045
|
| | | |
|
120
|
| |
|
ThermaSys Corp.
|
| | Capital Goods | | |
L+400
|
| | 1.3% | | |
5/3/19
|
| | |
|
3,335
|
| | | |
|
3,273
|
| | | |
|
(62)
|
| |
|
TKC Holdings, Inc.(4)
|
| | Retailing | | |
L+800
|
| | 1.0% | | |
2/1/24
|
| | |
|
7,771
|
| | | |
|
7,850
|
| | | |
|
79
|
| |
|
TravelCLICK, Inc.(4)
|
| | Software & Services | | |
L+775
|
| | 1.0% | | |
11/6/21
|
| | |
|
4,070
|
| | | |
|
4,218
|
| | | |
|
148
|
| |
|
Westbridge Technologies,
Inc.(4) |
| | Software & Services | | |
L+850
|
| | 1.0% | | |
4/28/23
|
| | |
|
4,839
|
| | | |
|
4,876
|
| | | |
|
37
|
| |
|
WP CPP Holdings, LLC
|
| | Capital Goods | | |
L+775
|
| | 1.0% | | |
4/30/21
|
| | |
|
2,184
|
| | | |
|
2,323
|
| | | |
|
139
|
| |
|
York Risk Services Holding Corp.(4)
|
| |
Insurance
|
| |
L+375
|
| |
1.0%
|
| |
10/1/21
|
| | |
|
3,059
|
| | | |
|
3,016
|
| | | |
|
(43)
|
| |
|
Total
|
| | | | | | | | | | | | | | |
$
|
151,866
|
| | | |
$
|
151,348
|
| | | |
|
(518)
|
| |
|
Total TRS Accrued Income and LIabilities:
|
| | |
|
1,386
|
| | ||||||||||||||||||||||||
|
Total TRS Fair Value:
|
| | |
$
|
868
|
| | ||||||||||||||||||||||||
| | |||||||||||||||||||||||||||||||
|
Underlying Loan(1)
|
| |
Industry
|
| |
Rate(2)
|
| |
Floor
|
| |
Maturity
|
| |
Notional
Amount |
| |
Market
Value |
| |
Unrealized
Appreciation/ (Depreciation) |
| |||||||||
|
American Bath Group, LLC
|
| | Capital Goods | | |
L+575
|
| | 1.0% | | |
9/30/23
|
| | |
$
|
3,830
|
| | | |
$
|
3,985
|
| | | |
$
|
155
|
| |
|
American Bath Group, LLC
|
| | Capital Goods | | |
L+975
|
| | 1.0% | | |
9/30/24
|
| | |
|
2,760
|
| | | |
|
2,880
|
| | | |
|
120
|
| |
|
ATX Networks Corp.(3)
|
| |
Technology Hardware & Equipment
|
| |
L+600
|
| | 1.0% | | |
6/11/21
|
| | |
|
6,770
|
| | | |
|
6,805
|
| | | |
|
35
|
| |
|
Avantor Performance Materials Holdings, Inc.
|
| | Materials | | |
L+500
|
| | 1.0% | | |
6/21/22
|
| | |
|
4,594
|
| | | |
|
4,705
|
| | | |
|
111
|
| |
|
Cadence Aerospace Finance, Inc.
|
| | Capital Goods | | |
L+575
|
| | 1.3% | | |
5/9/18
|
| | |
|
1,850
|
| | | |
|
1,920
|
| | | |
|
70
|
| |
|
Caesars Entertainment Resort Properties, LLC
|
| | Consumer Services | | |
L+600
|
| | 1.0% | | |
10/11/20
|
| | |
|
4,887
|
| | | |
|
5,171
|
| | | |
|
284
|
| |
|
CEVA Group Plc(3)
|
| | Transportation | | |
L+550
|
| | 1.0% | | |
3/19/21
|
| | |
|
1,273
|
| | | |
|
1,233
|
| | | |
|
(40)
|
| |
|
CEVA Intercompany BV(3)
|
| | Transportation | | |
L+550
|
| | 1.0% | | |
3/19/21
|
| | |
|
1,305
|
| | | |
|
1,264
|
| | | |
|
(41)
|
| |
|
CEVA Logistics Canada, ULC(3)
|
| | Transportation | | |
L+550
|
| | 1.0% | | |
3/19/21
|
| | |
|
225
|
| | | |
|
218
|
| | | |
|
(7)
|
| |
|
CEVA Logistics U.S. Holdings, Inc.
|
| | Transportation | | |
L+550
|
| | 1.0% | | |
3/19/21
|
| | |
|
1,800
|
| | | |
|
1,744
|
| | | |
|
(56)
|
| |
|
Dayton Superior Corp.
|
| | Materials | | |
L+800
|
| | 1.0% | | |
11/15/21
|
| | |
|
3,772
|
| | | |
|
3,899
|
| | | |
|
127
|
| |
|
Diamond Resorts International, Inc.
|
| | Consumer Services | | |
L+600
|
| | 1.0% | | |
9/2/23
|
| | |
|
6,808
|
| | | |
|
6,982
|
| | | |
|
174
|
| |
|
DTZ U.S. Borrower, LLC
|
| | Real Estate | | |
L+825
|
| | 1.0% | | |
11/4/22
|
| | |
|
340
|
| | | |
|
337
|
| | | |
|
(3)
|
| |
|
EagleView Technology Corp.
|
| | Software & Services | | |
L+825
|
| | 1.0% | | |
7/14/23
|
| | |
|
990
|
| | | |
|
992
|
| | | |
|
2
|
| |
|
FullBeauty Brands Holdings
Corp. |
| | Consumer Durables & Apparel | | |
L+475
|
| | 1.0% | | |
10/14/22
|
| | |
|
4,667
|
| | | |
|
4,397
|
| | | |
|
(270)
|
| |
|
Gulf Finance, LLC
|
| | Energy | | |
L+525
|
| | 1.0% | | |
8/25/23
|
| | |
|
4,838
|
| | | |
|
5,000
|
| | | |
|
162
|
| |
|
HNC Holdings, Inc.
|
| | Capital Goods | | |
L+450
|
| | 1.0% | | |
10/5/23
|
| | |
|
3,093
|
| | | |
|
3,138
|
| | | |
|
45
|
| |
|
Landslide Holdings, Inc.
|
| | Software & Services | | |
L+450
|
| | 1.0% | | |
9/27/22
|
| | |
|
6,370
|
| | | |
|
6,506
|
| | | |
|
136
|
| |
|
LBM Borrower, LLC
|
| | Capital Goods | | |
L+525
|
| | 1.0% | | |
8/20/22
|
| | |
|
6,469
|
| | | |
|
6,415
|
| | | |
|
(54)
|
| |
|
LBM Borrower, LLC
|
| | Capital Goods | | |
L+925
|
| | 1.0% | | |
8/20/23
|
| | |
|
2,876
|
| | | |
|
2,910
|
| | | |
|
34
|
| |
|
LD Intermediate Holdings, Inc.
|
| | Software & Services | | |
L+588
|
| | 1.0% | | |
12/9/22
|
| | |
|
7,200
|
| | | |
|
7,400
|
| | | |
|
200
|
| |
|
MORSCO Inc.
|
| | Capital Goods | | |
L+700
|
| | 1.0% | | |
10/31/23
|
| | |
|
3,120
|
| | | |
|
3,258
|
| | | |
|
138
|
| |
|
P2 Upstream Acquisition Co.
|
| | Energy | | |
L+400
|
| | 1.3% | | |
10/30/20
|
| | |
|
2,463
|
| | | |
|
2,476
|
| | | |
|
13
|
| |
|
P2 Upstream Acquisition Co.
|
| | Energy | | |
L+800
|
| | 1.3% | | |
4/30/21
|
| | |
|
1,309
|
| | | |
|
1,361
|
| | | |
|
52
|
| |
|
Peak 10, Inc.
|
| | Software & Services | | |
L+725
|
| | 1.0% | | |
6/17/22
|
| | |
|
526
|
| | | |
|
524
|
| | | |
|
(2)
|
| |
|
Precyse Acquisition Corp.
|
| |
Health Care Equipment & Services
|
| |
L+550
|
| | 1.0% | | |
10/19/22
|
| | |
|
5,720
|
| | | |
|
5,865
|
| | | |
|
145
|
| |
|
QCP SNF East REIT, LLC(3)
|
| | Real Estate | | |
L+525
|
| | 1.0% | | |
10/31/22
|
| | |
|
2,940
|
| | | |
|
3,053
|
| | | |
|
113
|
| |
|
Strike LLC
|
| | Energy | | |
L+800
|
| | 1.0% | | |
11/30/22
|
| | |
|
4,850
|
| | | |
|
4,925
|
| | | |
|
75
|
| |
|
TierPoint, LLC
|
| | Software & Services | | |
L+425
|
| | 1.0% | | |
12/2/21
|
| | |
|
975
|
| | | |
|
993
|
| | | |
|
18
|
| |
|
TierPoint, LLC
|
| | Software & Services | | |
L+450
|
| | 1.0% | | |
12/2/21
|
| | |
|
887
|
| | | |
|
908
|
| | | |
|
21
|
| |
|
TNS, Inc.
|
| | Software & Services | | |
L+800
|
| | 1.0% | | |
8/14/20
|
| | |
|
1,499
|
| | | |
|
1,526
|
| | | |
|
27
|
| |
|
TravelCLICK, Inc.
|
| | Software & Services | | |
L+450
|
| | 1.0% | | |
5/6/21
|
| | |
|
3,975
|
| | | |
|
3,975
|
| | | |
|
—
|
| |
|
TravelCLICK, Inc.
|
| | Software & Services | | |
L+775
|
| | 1.0% | | |
11/6/21
|
| | |
|
2,993
|
| | | |
|
3,150
|
| | | |
|
157
|
| |
|
Weight Watchers International, Inc.(3)
|
| | Consumer Services | | |
L+325
|
| | 0.8% | | |
4/2/20
|
| | |
|
838
|
| | | |
|
823
|
| | | |
|
(15)
|
| |
|
WP CPP Holdings, LLC
|
| | Capital Goods | | |
L+775
|
| | 1.0% | | |
4/30/21
|
| | |
|
1,632
|
| | | |
|
1,673
|
| | | |
|
41
|
| |
|
Total
|
| | | | | | | | | | | | | | |
$
|
110,444
|
| | | |
$
|
112,411
|
| | | |
|
1,967
|
| |
|
Total TRS Accrued Income and Liabilities:
|
| | |
|
455
|
| | ||||||||||||||||||||||||
|
Total TRS Fair Value:
|
| | |
$
|
2,422
|
| | ||||||||||||||||||||||||
| | |||||||||||||||||||||||||||||||
|
Year Ended December 31,
|
| |
Total Amount
Outstanding Exclusive of Treasury Securities(1) |
| |
Asset
Coverage per Unit(2) |
| |
Involuntary
Liquidation Preference per Unit(3) |
| |
Average Market
Value per Unit(4) (Exclude Bank Loans) |
| ||||||||||||
|
2016
|
| | | $ | 70,077 | | | | | | 3.31 | | | | | | — | | | | | | N/A | | |
|
2017
|
| | | $ | 113,960 | | | | | | 4.08 | | | | | | — | | | | | | N/A | | |
| | | |
Year Ended
December 31, 2017 |
| |
Period from January 6, 2016
(Commencement of Operations) through December 31, 2016 |
| ||||||
| Per Share Data:(1) | | | | | | | | | | | | | |
|
Net asset value, beginning of year
|
| | | $ | 10.96 | | | | | $ | 10.28 | | |
| Results of operations(2) | | | | | | | | | | | | | |
|
Net investment income (loss)
|
| | | | 0.25 | | | | | | (0.26) | | |
|
Net realized and unrealized appreciation
(depreciation) on investments and total return swap |
| | | | 0.58 | | | | | | 1.43 | | |
|
Net increase (decrease) in net assets resulting from operations
|
| | | | 0.83 | | | | | | 1.17 | | |
| Stockholder distributions(3) | | | | | | | | | | | | | |
|
Distributions from net investment income
|
| | | | (0.65) | | | | | | (0.48) | | |
|
Distributions from net realized gain on investments
|
| | | | (0.09) | | | | | | (0.16) | | |
|
Net decrease in net assets resulting from stockholder distributions
|
| | | | (0.74) | | | | | | (0.64) | | |
| Capital share transactions | | | | | | | | | | | | | |
|
Issuance of common stock(4)
|
| | | | 0.07 | | | | | | 0.15 | | |
|
Repurchases of common stock(5)
|
| | | | — | | | | | | — | | |
|
Net increase in net assets resulting from capital share transactions
|
| | | | 0.07 | | | | | | 0.15 | | |
|
Net asset value, end of year
|
| | | $ | 11.12 | | | | | $ | 10.96 | | |
|
Shares outstanding, end of year
|
| | | | 31,614,476 | | | | | | 14,782,671 | | |
|
Total return(6)
|
| | | | 8.34% | | | | | | 13.20% | | |
|
Total return (without assuming reinvestment of distributions)(6)
|
| | | | 8.21% | | | | | | 12.84% | | |
| Ratio/Supplemental Data: | | | | | | | | | | | | | |
|
Net assets, end of year
|
| | | $ | 351,537 | | | | | $ | 161,996 | | |
|
Ratio of net investment income (loss) to average net assets(7)
|
| | | | 2.32% | | | | | | (2.43)% | | |
|
Ratio of operating expenses to average net assets(7)
|
| | | | 5.27% | | | | | | 7.74% | | |
|
Ratio of net expenses to average net assets(7)
|
| | | | 5.26% | | | | | | 6.82% | | |
|
Portfolio turnover(8)
|
| | | | 38.13% | | | | | | 318.21% | | |
|
Total amount of senior securities outstanding, exclusive
of treasury securities |
| | | $ | 113,960 | | | | | $ | 70,077 | | |
|
Asset coverage per unit(9)
|
| | | | 4.08 | | | | | | 3.31 | | |
| | | |
Year Ended
December 31, 2017 |
| |
Period from
January 6, 2016 (Commencement of Operations) through December 31, 2016 |
| ||||||
|
Ratio of accrued capital gains incentive fees to average net assets
|
| | | | 0.44% | | | | | | 1.80% | | |
|
Ratio of offering costs to average net assets
|
| | | | 0.53% | | | | | | 1.21% | | |
|
Ratio of interest expense to average net assets
|
| | | | 0.26% | | | | | | — | | |
| | | |
Quarter Ended
|
| |||||||||||||||||||||
| | | |
December 31,
2017 |
| |
September 30,
2017 |
| |
June 30,
2017 |
| |
March 31,
2017 |
| ||||||||||||
|
Investment income
|
| | | $ | 6,917 | | | | | $ | 5,412 | | | | | $ | 4,382 | | | | | $ | 3,359 | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating expenses
|
| | | | 3,318 | | | | | | 3,433 | | | | | | 3,590 | | | | | | 2,914 | | |
|
Add: Expense recoupment to sponsor
|
| | | | — | | | | | | — | | | | | | — | | | | | | 666 | | |
|
Total operating expenses
|
| | | | 3,318 | | | | | | 3,433 | | | | | | 3,590 | | | | | | 3,580 | | |
|
Net investment income (loss)
|
| | | | 3,599 | | | | | | 1,979 | | | | | | 792 | | | | | | (221) | | |
|
Realized and unrealized gain (loss)
|
| | | | 1,134 | | | | | | 4,348 | | | | | | 3,393 | | | | | | 5,116 | | |
|
Net increase (decrease) in net assets resulting from operations
|
| | | $ | 4,733 | | | | | $ | 6,327 | | | | | $ | 4,185 | | | | | $ | 4,895 | | |
|
Per share information — basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Net investment income (loss)
|
| | | $ | 0.12 | | | | | $ | 0.07 | | | | | $ | 0.04 | | | | | $ | (0.01) | | |
|
Net increase (decrease) in net assets resulting from operations
|
| | | $ | 0.15 | | | | | $ | 0.24 | | | | | $ | 0.19 | | | | | $ | 0.28 | | |
|
Weighted average shares outstanding
|
| | | | 30,548,496 | | | | | | 26,648,343 | | | | | | 21,946,297 | | | | | | 17,319,387 | | |
| | |||||||||||||||||||||||||
| | | |
Quarter Ended
|
| |||||||||||||||||||||
| | | |
December 31,
2016 |
| |
September 30,
2016 |
| |
June 30,
2016 |
| |
March 31,
2016 |
| ||||||||||||
|
Investment income
|
| | | $ | 1,799 | | | | | $ | 1,061 | | | | | $ | 311 | | | | | $ | 14 | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating expenses
|
| | | | 2,124 | | | | | | 1,700 | | | | | | 1,097 | | | | | | 695 | | |
|
Less: Expense reimbursement from sponsor
|
| | | | — | | | | | | — | | | | | | (230) | | | | | | (436) | | |
|
Total operating expenses
|
| | | | 2,124 | | | | | | 1,700 | | | | | | 867 | | | | | | 259 | | |
|
Net investment income (loss)
|
| | | | (325) | | | | | | (639) | | | | | | (556) | | | | | | (245) | | |
|
Realized and unrealized gain (loss)
|
| | | | 4,024 | | | | | | 4,271 | | | | | | 917 | | | | | | 670 | | |
|
Net increase (decrease) in net assets resulting from operations
|
| | | $ | 3,699 | | | | | $ | 3,632 | | | | | $ | 361 | | | | | $ | 425 | | |
|
Per share information — basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Net investment income (loss)
|
| | | $ | (0.03) | | | | | $ | (0.07) | | | | | $ | (0.12) | | | | | $ | (0.18) | | |
|
Net increase (decrease) in net assets resulting from operations
|
| | | $ | 0.30 | | | | | $ | 0.42 | | | | | $ | 0.08 | | | | | $ | 0.32 | | |
|
Weighted average shares outstanding
|
| | | | 12,492,305 | | | | | | 8,639,995 | | | | | | 4,725,671 | | | | | | 1,310,506 | | |
| | |||||||||||||||||||||||||
| | | |
Page
|
| |||
| Financial Statements for the three months ended March 31, 2018 | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-12 | | | |
| Financial Statements for the fiscal year ended December 31, 2017 | | | | | | | |
| | | | | F-45 | | | |
| | | | | F-46 | | | |
| | | | | F-49 | | | |
| | | | | F-50 | | | |
| | | | | F-51 | | | |
| | | | | F-52 | | | |
| | | | | F-53 | | | |
| | | | | F-58 | | | |
| | (a) | | |
Articles of Amendment and Restatement of the Registrant (Incorporated by reference to Exhibit (a)(2) to Pre-Effective Amendment No. 4 to the Registrant’s registration statement on Form N-2 (File No. 333-204239) filed on September 24, 2015).
|
|
| | (b) | | |
Bylaws of the Registrant (Incorporated by reference to Exhibit (b) to Pre-Effective Amendment No. 2 to the Registrant’s registration statement on Form N-2 (File No. 333-204239) filed on September 14, 2015).
|
|
| | (d) | | | Form of Subscription Agreement | |
| | (e)(1) | | | Second Amended and Restated Distribution Reinvestment Plan of the Registrant | |
| | (g)(1) | | | Investment Advisory and Administrative Services Agreement, dated as of April 9, 2018, by and between the Registrant and FS/KKR Advisor, LLC (Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on April 9, 2018). | |
| | (h)(1) | | | Form of Third Amended and Restated Dealer Manager Agreement, by and among the Registrant, FS/KKR Advisor, LLC and FS Investment Solutions, LLC | |
| | (h)(2) | | | Form of Selected Dealer Agreement | |
| | (j) | | | Custodian Agreement, dated as of September 21, 2015, by and between the Registrant and State Street Bank and Trust Company (Incorporated by reference to Exhibit (j) to Pre-Effective Amendment No. 4 to the Registrant’s registration statement on Form N-2 (File No. 333-204239) filed on September 24, 2015). | |
| |
(k)(2)
|
| | Amended and Restated Escrow Agreement, dated as of October 9, 2015, by and among the Registrant, UMB Bank, N.A. and FS Investment Solutions, LLC (formerly FS2 Capital Partners, LLC) (Incorporated by reference to Exhibit (k)(1) to Post-Effective Amendment No. 1 to the Registrant’s registration statement on Form N-2 (File No. 333-204239) filed on October 9, 2015). | |
| | (k)(3) | | | Expense Support and Conditional Reimbursement Agreement, dated as of April 9, 2018, by and between the Registrant and FS/KKR Advisor, LLC (Incorporated by reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K filed on April 9, 2018). | |
| | (k)(4) | | | Second Amended and Restated Distribution Plan | |
| | (k)(5) | | | Second Amended and Restated Class Shares Plan | |
| | (k)(6) | | | ISDA 2002 Master Agreement, together with the Schedule thereto and Credit Support Annex to such Schedule, each dated as of January 19, 2016, by and between Cheltenham Funding LLC and Citibank, N.A. (Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on January 22, 2016). | |
| | (k)(7) | | | Amended and Restated Paragraph 13 of the Credit Support Annex, dated September 2, 2017, by and between Cheltenham Funding and Citibank, N.A. (Incorporated by reference to Exhibit (k)(6) to Post-Effective Amendment No. 9 to the Registrant’s registration statement on Form N-2 (File No. 333-204239) filed on October 18, 2017). | |
| | (k)(14) | | | Eight Amended and Restated Confirmation Letter Agreement, effective as of July 19, 2018, by and between Cheltenham Funding LLC and Citibank, N.A. (Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on July 24, 2018). | |
| | (k)(15) | | | Investment Management Agreement, dated as of January 19, 2016, by and between the Registrant and Cheltenham Funding LLC (Incorporated by reference to Exhibit 10.3 to the Registrant’s Current Report on Form 8-K filed on January 22, 2016). | |
| | (k)(16) | | | Guarantee, dated as of January 19, 2016, by the Registrant in favor of Citibank, N.A. (Incorporated by reference to Exhibit 10.4 to the Registrant’s Current Report on Form 8-K filed on January 22, 2016). | |
| | (k)(17) | | | Committed Facility Agreement, dated and effective as of March 1, 2017, by and between Broomall Funding LLC and BNP Paribas Prime Brokerage International, Ltd (Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on February 15, 2017). | |
| | (k)(18) | | | U.S. PB Agreement, dated and effective as of March 1, 2017, by and between Broomall Funding LLC and BNP Paribas Prime Brokerage International, Ltd., on behalf of itself and as agent for the BNPP Entities (Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on February 15, 2017). | |
| | (k)(19) | | | Special Custody and Pledge Agreement, dated and effective as of March 1, 2017, by and among Broomall Funding LLC, BNP Paribas Prime Brokerage International, Ltd., and State Street Bank and Trust Company, as custodian (Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on February 15, 2017). | |
| | (k)(20) | | | Investment Management Agreement, dated and effective as of March 1, 2017, by and between Broomall Funding LLC and FS Investment Corporation IV (Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on February 15, 2017). | |
| | (l) | | | Opinion of Miles & Stockbridge P.C. | |
| | (n)(1) | | | Consent of Miles & Stockbridge P.C. | |
| | (n)(2) | | | Consent of RSM US LLP* | |
| | (r)(1) | | | Code of Ethics of the Registrant | |
| | (r)(2) | | | Code of Ethics of FS/KKR Advisor, LLC | |
| |
SEC registration fee
|
| | | $ | [•] | | |
| |
FINRA filing fee
|
| | | | [•] | | |
| |
Blue sky expenses
|
| | | | [•] | | |
| |
Advertising and sales literature
|
| | | | [•] | | |
| |
Accounting fees and expenses
|
| | | | [•] | | |
| |
Legal fees and expenses
|
| | | | [•] | | |
| |
Printing
|
| | | | [•] | | |
| |
Seminars
|
| | | | [•] | | |
| |
Miscellaneous fees and expenses
|
| | | | [•] | | |
| |
Total
|
| | | $ | [•] | | |
| | ||||||||
|
Name
|
| |
State of
Incorporation or Organization |
| |||
|
Broomall Funding LLC
|
| | | | Delaware | | |
|
Cheltenham Funding LLC
|
| | | | Delaware | | |
|
FSIC IV Investments, LLC
|
| | | | Delaware | | |
|
Conshohocken Funding LLC
|
| | | | Delaware | | |
|
Title of Class
|
| |
Number of
Record Holders |
| |||
|
Class A common stock, $0.001 par value
|
| | | | — | | |
|
Class D common stock, $0.001 par value
|
| | | | — | | |
|
Class T common stock, $0.001 par value
|
| | | | [•] | | |
|
Class I common stock, $0.001 par value
|
| | | | — | | |
|
Class M common stock, $0.001 par value
|
| | | | — | | |
|
Class T-2 common stock, $0.001 par value
|
| | | | — | | |
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Michael C. Forman
Michael C. Forman
|
| |
Chief Executive Officer and Director
(Principal executive officer) |
| |
August 2, 2018
|
|
| |
/s/ William Goebel
William Goebel
|
| |
Chief Financial Officer
(Principal financial and accounting officer) |
| |
August 2, 2018
|
|
| |
*
Todd Builione
|
| |
Director
|
| |
August 2, 2018
|
|
| |
*
M. Walter D’Alessio
|
| |
Director
|
| |
August 2, 2018
|
|
| |
*
Barbara J. Fouss
|
| |
Director
|
| |
August 2, 2018
|
|
| |
*
Marc Lederman
|
| |
Director
|
| |
August 2, 2018
|
|
| |
*
Gregory S. Rost
|
| |
Director
|
| |
August 2, 2018
|
|
| |
*
Judah C. Sommer
|
| |
Director
|
| |
August 2, 2018
|
|
| |
*
John E. Stuart
|
| |
Director
|
| |
August 2, 2018
|
|