ý | QUARTERLY PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 47-2039472 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
330 Madison Avenue, New York, New York | 10017 | |
(Address of principal executive offices) | (Zip Code) | |
Registrant’s telephone number, including area code: |
Large accelerated filer | ¨ | Accelerated filer | ¨ | |
Non-accelerated filer | ýDo not check if smaller reporting company | Smaller reporting company | ¨ | |
Emerging growth company | ¨ | |||
PAGE | ||||
PART I. FINANCIAL INFORMATION | ||||
Item 1. | ||||
Item 2. | ||||
Item 3. | ||||
Item 4. | ||||
PART II. OTHER INFORMATION | ||||
Item 1. | ||||
Item 1A. | ||||
Item 2. | ||||
Item 3. | ||||
Item 5. | ||||
Item 6. | ||||
September 30, 2017 | December 31, 2016 | June 30, 2018 | December 31, 2017 | |||||||||||
Assets | ||||||||||||||
Investments at fair value (amortized cost of $377,494 and $272,996, respectively) | $ | 381,054 | $ | 275,084 | ||||||||||
Investments at fair value (amortized cost of $382,717 and $369,530, respectively) | $ | 385,225 | $ | 372,434 | ||||||||||
Cash | 5,556 | 6,593 | 9,495 | 1,294 | ||||||||||
Restricted cash | 16,317 | 19,575 | 28,166 | 24,326 | ||||||||||
Collateral deposits for foreign currency forward contracts | 400 | — | ||||||||||||
Deferred offering costs | — | 68 | ||||||||||||
Interest and dividend income receivable | 2,838 | 1,557 | 3,087 | 2,212 | ||||||||||
Principal receivable | 113 | 2,521 | 75 | 114 | ||||||||||
Advisor transition costs reimbursement receivable | 280 | — | ||||||||||||
Unrealized appreciation on foreign currency forward contracts | 9 | — | ||||||||||||
Prepaid and deferred expenses | 23 | 34 | ||||||||||||
Receivable from related parties | 138 | 130 | ||||||||||||
Unrealized appreciation of foreign currency forward contracts | 432 | — | ||||||||||||
Prepaid expenses and other assets | 163 | 177 | ||||||||||||
Total assets | $ | 406,590 | $ | 305,432 | $ | 426,781 | $ | 400,687 | ||||||
Liabilities | ||||||||||||||
Credit facility payable, net of financing costs | $ | 148,865 | $ | 124,505 | $ | 148,290 | $ | 148,988 | ||||||
Collateral received for foreign currency forward contracts | 640 | — | ||||||||||||
Payable for investments purchased | 4,930 | 1,093 | 24,796 | — | ||||||||||
Accrued investment advisory fee | 617 | 489 | ||||||||||||
Accrued management fee | 1,219 | 596 | ||||||||||||
Accrued performance-based incentive fee | 1,156 | 536 | 1,949 | 1,334 | ||||||||||
Unrealized depreciation on foreign currency forward contracts | 394 | 8 | — | 199 | ||||||||||
Payable to related party | 25 | 33 | ||||||||||||
Payable to related parties | 120 | 168 | ||||||||||||
Trustees fees payable | 50 | — | 35 | — | ||||||||||
Accrued professional services fees | 537 | 436 | 254 | 476 | ||||||||||
Accrued advisor transition costs | 333 | — | ||||||||||||
Accounts payable, accrued expenses and other liabilities | 316 | 266 | 528 | 445 | ||||||||||
Total liabilities | 157,223 | 127,366 | 177,831 | 152,206 | ||||||||||
Commitments and contingencies (Note 8. Commitments and Contingencies) | ||||||||||||||
Net Assets | $ | 249,367 | $ | 178,066 | $ | 248,950 | $ | 248,481 | ||||||
Components of Net Assets: | ||||||||||||||
Common shares, $0.001 par value, 1,000,000,000 shares authorized, 29,151,096 and 21,016,797 shares issued and outstanding at September 30, 2017 and December 31, 2016, respectively | $ | 29 | $ | 21 | ||||||||||
Common Shares, $0.001 par value, 1,000,000,000 Shares authorized, 29,151,096 and 29,151,096 Shares issued and outstanding at June 30, 2018 and December 31, 2017, respectively | $ | 29 | $ | 29 | ||||||||||
Paid-in-capital in excess of par value | 245,788 | 176,411 | 245,721 | 245,721 | ||||||||||
Accumulated distributions in excess of net investment income | (1,501 | ) | (445 | ) | (1,680 | ) | (1,340 | ) | ||||||
Accumulated undistributed net realized gain | 1,876 | — | 1,905 | 1,366 | ||||||||||
Net unrealized appreciation | 3,175 | 2,079 | 2,975 | 2,705 | ||||||||||
Net assets | $ | 249,367 | $ | 178,066 | $ | 248,950 | $ | 248,481 | ||||||
Net asset value per Common Share | $ | 8.55 | $ | 8.47 | $ | 8.54 | $ | 8.52 |
Three Months Ended September 30, | Nine Months Ended September 30, | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2018 | 2017 | 2018 | 2017 | |||||||||||||||||||||||
Investment income | ||||||||||||||||||||||||||||||
Investment Income | ||||||||||||||||||||||||||||||
Interest income | $ | 8,318 | $ | 3,503 | $ | 21,577 | $ | 7,117 | $ | 8,365 | $ | 7,442 | $ | 16,485 | $ | 13,259 | ||||||||||||||
Dividend income | — | — | — | 37 | 236 | — | 347 | — | ||||||||||||||||||||||
Fee income | 13 | 204 | 671 | 221 | 252 | 303 | 286 | 658 | ||||||||||||||||||||||
Total investment income | 8,331 | 3,707 | 22,248 | 7,375 | 8,853 | 7,745 | 17,118 | 13,917 | ||||||||||||||||||||||
Operating expenses | ||||||||||||||||||||||||||||||
Operating Expenses | ||||||||||||||||||||||||||||||
Interest expense | 1,703 | 998 | 4,807 | 1,928 | 2,019 | 1,607 | 3,830 | 3,104 | ||||||||||||||||||||||
Management fee | 1,816 | 1,977 | 3,596 | 3,634 | ||||||||||||||||||||||||||
Performance-based incentive fee | (11 | ) | (46 | ) | 615 | 419 | ||||||||||||||||||||||||
Administrative services | 44 | 32 | 141 | 82 | 52 | 52 | 105 | 97 | ||||||||||||||||||||||
Related party reimbursements | 105 | 98 | 328 | 286 | ||||||||||||||||||||||||||
Investment advisory fee | 1,986 | 1,025 | 5,620 | 2,142 | ||||||||||||||||||||||||||
Performance-based incentive fee | 201 | 43 | 620 | 43 | ||||||||||||||||||||||||||
Custody services | 24 | 18 | 68 | 47 | 31 | 43 | 58 | 44 | ||||||||||||||||||||||
Trustees fees | 112 | 101 | 372 | 264 | 88 | 148 | 187 | 260 | ||||||||||||||||||||||
Professional services fees | 229 | 253 | 765 | 812 | 214 | 226 | 457 | 536 | ||||||||||||||||||||||
Insurance | 36 | 35 | 106 | 107 | ||||||||||||||||||||||||||
Organizational expenses | — | — | — | 228 | ||||||||||||||||||||||||||
Advisor transition costs | 662 | — | 662 | — | ||||||||||||||||||||||||||
Other expenses | 29 | 21 | 85 | 52 | 168 | 183 | 401 | 349 | ||||||||||||||||||||||
Total expenses before advisor transition costs reimbursement | 5,131 | 2,624 | 13,574 | 5,991 | ||||||||||||||||||||||||||
Reimbursement of advisor transition costs | (662 | ) | — | (662 | ) | — | ||||||||||||||||||||||||
Total expenses | 4,469 | 2,624 | 12,912 | 5,991 | 4,377 | 4,190 | 9,249 | 8,443 | ||||||||||||||||||||||
Net investment income | 3,862 | 1,083 | 9,336 | 1,384 | 4,476 | 3,555 | 7,869 | 5,474 | ||||||||||||||||||||||
Realized and unrealized gain (loss): | ||||||||||||||||||||||||||||||
Realized and unrealized gains (losses): | ||||||||||||||||||||||||||||||
Net realized gains (losses) on: | ||||||||||||||||||||||||||||||
Investments | 491 | 467 | 3,021 | 474 | (637 | ) | 1,569 | 2,632 | 2,530 | |||||||||||||||||||||
Foreign currency forward contracts | (410 | ) | — | (1,029 | ) | — | 927 | (841 | ) | 227 | (619 | ) | ||||||||||||||||||
Foreign currency transactions | (5 | ) | — | (116 | ) | — | (28 | ) | (59 | ) | (29 | ) | (111 | ) | ||||||||||||||||
Net realized gains | 76 | 467 | 1,876 | 474 | 262 | 669 | 2,830 | 1,800 | ||||||||||||||||||||||
Net change in unrealized appreciation (depreciation) on: | ||||||||||||||||||||||||||||||
Investments | 1,097 | 4,131 | 1,473 | 5,391 | (1,141 | ) | (958 | ) | (396 | ) | 376 | |||||||||||||||||||
Foreign currency forward contracts | (217 | ) | — | (377 | ) | — | 816 | 33 | 631 | (160 | ) | |||||||||||||||||||
Net change in unrealized appreciation | 880 | 4,131 | 1,096 | 5,391 | ||||||||||||||||||||||||||
Net realized and unrealized gains | 956 | 4,598 | 2,972 | 5,865 | ||||||||||||||||||||||||||
Foreign currency translation | 35 | — | 35 | — | ||||||||||||||||||||||||||
Net change in unrealized appreciation (depreciation) | (290 | ) | (925 | ) | 270 | 216 | ||||||||||||||||||||||||
Net realized and unrealized gains (losses) | (28 | ) | (256 | ) | 3,100 | 2,016 | ||||||||||||||||||||||||
Net increase in net assets resulting from operations | $ | 4,818 | $ | 5,681 | $ | 12,308 | $ | 7,249 | $ | 4,448 | $ | 3,299 | $ | 10,969 | $ | 7,490 | ||||||||||||||
Per Common Share information: | ||||||||||||||||||||||||||||||
Net investment income per Common Share outstanding - basic and diluted | $ | 0.13 | $ | 0.08 | $ | 0.35 | $ | 0.14 | $ | 0.15 | $ | 0.13 | $ | 0.27 | $ | 0.21 | ||||||||||||||
Earnings per Common Share - basic and diluted (Note 9. Earnings Per Common Share) | $ | 0.16 | $ | 0.40 | $ | 0.46 | $ | 0.71 | $ | 0.15 | $ | 0.12 | $ | 0.38 | $ | 0.29 | ||||||||||||||
Weighted average Common Shares outstanding (basic and diluted) | 29,214,286 | 14,367,189 | 26,976,497 | 10,219,786 | 29,151,096 | 28,097,842 | 29,151,096 | 25,839,057 | ||||||||||||||||||||||
Distributions per Common Share | $ | 0.16 | $ | 0.17 | $ | 0.38 | $ | 0.22 | $ | 0.19 | $ | 0.12 | $ | 0.36 | $ | 0.22 |
Nine Months Ended September 30, | Six Months Ended June 30, | |||||||||||||
2017 | 2016 | 2018 | 2017 | |||||||||||
Operations | ||||||||||||||
Operations: | ||||||||||||||
Net investment income | $ | 9,336 | $ | 1,384 | $ | 7,869 | $ | 5,474 | ||||||
Net realized gains | 1,876 | 474 | 2,830 | 1,800 | ||||||||||
Net change in unrealized appreciation | 1,096 | 5,391 | 270 | 216 | ||||||||||
Net increase in net assets resulting from operations | 12,308 | 7,249 | 10,969 | 7,490 | ||||||||||
Shareholder distributions: | ||||||||||||||
Distributions from net investment income | (9,336 | ) | (1,399 | ) | (7,869 | ) | (5,474 | ) | ||||||
Distributions from realized gains | (2,291 | ) | — | |||||||||||
Distributions in excess of net investment income | (1,056 | ) | (1,707 | ) | (340 | ) | (318 | ) | ||||||
Net decrease in net assets resulting from shareholder distributions | (10,392 | ) | (3,106 | ) | ||||||||||
Net decrease in net assets from shareholder distributions | (10,500 | ) | (5,792 | ) | ||||||||||
Capital share transactions: | ||||||||||||||
Issuance of Common Shares | 70,676 | 88,869 | — | 68,800 | ||||||||||
Repurchase of Common Shares | (1,291 | ) | — | |||||||||||
Net increase in net assets resulting from capital share transactions | 69,385 | 88,869 | — | 68,800 | ||||||||||
Total increase in net assets | 71,301 | 93,012 | 469 | 70,498 | ||||||||||
Net assets at beginning of period | 178,066 | 46,704 | 248,481 | 178,066 | ||||||||||
Net assets at end of period | $ | 249,367 | $ | 139,716 | $ | 248,950 | $ | 248,564 | ||||||
Capital share activity: | ||||||||||||||
Common Shares outstanding at the beginning of the period | 21,016,797 | 5,840,060 | 29,151,096 | 21,016,797 | ||||||||||
Common Shares issued from subscriptions | 8,285,299 | 10,980,584 | — | 8,065,461 | ||||||||||
Repurchase of Common Shares outstanding | (151,000 | ) | — | |||||||||||
Common Shares outstanding at the end of the period | 29,151,096 | 16,820,644 | 29,151,096 | 29,082,258 | ||||||||||
Accumulated distributions in excess of net investment income | $ | (1,501 | ) | $ | (1,707 | ) | ||||||||
Distributions in excess of net investment income at end of period | (1,680 | ) | (763 | ) |
Six Months Ended June 30, | |||||||
2018 | 2017 | ||||||
Operating activities | |||||||
Net increase in net assets resulting from operations | $ | 10,969 | $ | 7,490 | |||
Adjustments to reconcile net increase in net assets resulting from operations to net cash provided by (used in) operating activities: | |||||||
Paid-in-kind income | (404 | ) | — | ||||
Amortization of premium/accretion on investments, net | (661 | ) | (607 | ) | |||
Proceeds from sales of investments | 18,364 | 34,827 | |||||
Proceeds from paydowns on investments | 102,816 | 41,279 | |||||
Purchase of investments | (130,670 | ) | (173,930 | ) | |||
Net realized gain on investments | (2,632 | ) | (2,530 | ) | |||
Net change in unrealized (appreciation) depreciation on investments | 396 | (376 | ) | ||||
Net change in unrealized (appreciation) depreciation on foreign currency forward contracts | (631 | ) | 160 | ||||
Amortization of deferred financing costs | 247 | 238 | |||||
(Increase) decrease in operating assets: | |||||||
Deferred offering costs | — | 58 | |||||
Interest and dividend income receivable | (875 | ) | (943 | ) | |||
Principal receivable | 39 | 2,277 | |||||
Receivable from related parties | (8 | ) | — | ||||
Prepaid expenses and other assets | 14 | (27 | ) | ||||
Increase (decrease) in operating liabilities: | |||||||
Payable for investments purchased | 24,796 | (102 | ) | ||||
Accrued management fee | 623 | 101 | |||||
Accrued performance-based incentive fee | 615 | 420 | |||||
Payable to related parties | (48 | ) | 6 | ||||
Accrued professional services fees | (222 | ) | (52 | ) | |||
Trustees fees payable | 35 | 86 | |||||
Accounts payable, accrued expenses and other liabilities | 13 | (30 | ) | ||||
Net cash provided by (used in) operating activities | 22,776 | (91,655 | ) | ||||
Financing activities | |||||||
Issuance of Common Shares | — | 68,800 | |||||
Credit facility borrowings, net of financing costs | — | 24,000 | |||||
Payment of financing costs | (875 | ) | — | ||||
Distributions paid | (10,500 | ) | (5,792 | ) | |||
Net cash provided by (used in) financing activities | (11,375 | ) | 87,008 | ||||
Net increase (decrease) in restricted and unrestricted cash | 11,401 | (4,647 | ) | ||||
Restricted and unrestricted cash, beginning of period | 25,620 | 26,168 | |||||
Restricted and unrestricted cash, end of period | $ | 37,021 | $ | 21,521 | |||
Components of restricted and unrestricted cash | |||||||
Cash | 9,495 | 6,448 | |||||
Restricted cash | 28,166 | 15,073 | |||||
Collateral received for foreign currency forward contracts | (640 | ) | — | ||||
Total restricted and unrestricted cash | $ | 37,021 | $ | 21,521 | |||
Supplemental disclosure of cash flow information: | |||||||
Cash paid for interest | $ | 3,552 | $ | 2,862 | |||
Financing cost payable | $ | 70 | $ | — |
Nine Months Ended September 30, | |||||||
2017 | 2016 | ||||||
Operating activities | |||||||
Net increase in net assets resulting from operations | $ | 12,308 | $ | 7,249 | |||
Adjustments to reconcile net increase in net assets resulting from operations to net cash used in operating activities: | |||||||
Paid-in-kind income | (169 | ) | (37 | ) | |||
Amortization of premium/accretion on investments, net | (941 | ) | (393 | ) | |||
Proceeds from sales of investments | 51,037 | 37,488 | |||||
Proceeds from paydowns on investments | 55,061 | 22,154 | |||||
Purchase of investments | (206,464 | ) | (195,614 | ) | |||
Net realized gain on investments | (3,021 | ) | (474 | ) | |||
Net change in unrealized appreciation on investments | (1,473 | ) | (5,391 | ) | |||
Net change in unrealized depreciation on foreign currency forward contracts | 377 | — | |||||
Amortization of deferred financing costs | 360 | 342 | |||||
(Increase) decrease in operating assets: | |||||||
Deferred offering costs | 68 | — | |||||
Interest and dividend income receivable | (1,281 | ) | (842 | ) | |||
Principal receivable | 2,408 | 23 | |||||
Advisor transition costs reimbursement receivable | (280 | ) | — | ||||
Prepaid and deferred expenses | 11 | (119 | ) | ||||
Increase (decrease) in operating liabilities: | |||||||
Payable for investments purchased | 3,837 | (4,230 | ) | ||||
Accrued investment advisory fee | 128 | 206 | |||||
Accrued performance-based incentive fee | 620 | 43 | |||||
Payable to related party | (8 | ) | 19 | ||||
Accrued professional services fees | 101 | 212 | |||||
Trustees fees payable | 50 | 45 | |||||
Accrued advisor transition costs | 333 | — | |||||
Accounts payable, accrued expenses and other liabilities | 50 | 79 | |||||
Net cash used in operating activities | (86,888 | ) | (139,240 | ) | |||
Financing activities | |||||||
Issuance of Common Shares | 70,676 | 88,869 | |||||
Repurchase of Common Shares | (1,291 | ) | — | ||||
Credit facility borrowings | 24,000 | 58,000 | |||||
Payment of financing costs | — | (219 | ) | ||||
Distributions paid | (10,392 | ) | (3,106 | ) | |||
Net cash provided by financing activities | 82,993 | 143,544 | |||||
Net increase (decrease) in restricted and unrestricted cash | (3,895 | ) | 4,304 | ||||
Restricted and unrestricted cash, beginning of period | 26,168 | 9,925 | |||||
Restricted and unrestricted cash, end of period | $ | 22,273 | $ | 14,229 | |||
Reconciliation of restricted and unrestricted cash | |||||||
Cash | 5,556 | 5,464 | |||||
Restricted cash | 16,317 | 8,765 | |||||
Collateral deposits for foreign currency forward contracts | 400 | — | |||||
Total restricted and unrestricted cash | $ | 22,273 | $ | 14,229 | |||
Supplemental disclosure of cash flow information: | |||||||
Cash paid for interest | $ | 4,360 | $ | 1,468 |
September 30, 2017 (in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||
June 30, 2018 (in thousands, except share data) | June 30, 2018 (in thousands, except share data) | ||||||||||||||||||||||||||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal / Par Amount / Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal / Par Amount / Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | |||||||||||||||||||||||||||||||
INVESTMENTS | |||||||||||||||||||||||||||||||||||||||||||||||||
Debt investments - 152.6% | |||||||||||||||||||||||||||||||||||||||||||||||||
Debt investments - 150.4% | |||||||||||||||||||||||||||||||||||||||||||||||||
Aerospace & Defense | Aerospace & Defense | Aerospace & Defense | |||||||||||||||||||||||||||||||||||||||||||||||
Advanced Integration Technology | (15) | Senior Secured Loans - First Lien | L+4.75% | 5.99% | 4/3/2023 | 8,915 | $ | 8,784 | $ | 8,893 | 3.6 | % | (15) | Senior Secured Loans - First Lien | L+4.75% | 7.22% | 4/3/2023 | 4,669 | $ | 4,652 | $ | 4,669 | 1.8 | % | |||||||||||||||||||||||||
National Technical Systems | (15) | Senior Secured Loans - First Lien | L+6.25% | 7.49% | 6/14/2021 | 3,488 | 3,458 | 3,400 | 1.4 | % | (15) | Senior Secured Loans - First Lien | L+6.25% | 8.34% | 6/12/2021 | 3,488 | 3,463 | 3,401 | 1.4 | % | |||||||||||||||||||||||||||||
Tronair, Inc | (15) | Senior Secured Loans - First Lien | L+4.75% | 6.06% | 9/8/2023 | 3,960 | 3,921 | 3,940 | 1.6 | % | (15) | Senior Secured Loans - First Lien | L+4.75% | 7.11% | 9/8/2023 | 3,930 | 3,896 | 3,930 | 1.6 | % | |||||||||||||||||||||||||||||
Tronair, Inc | (15) | Senior Secured Loans - Second Lien | L+8.75% | 10.06% | 9/6/2024 | 4,000 | 3,873 | 3,878 | 1.5 | % | |||||||||||||||||||||||||||||||||||||||
7,794 | 7,818 | 3.1 | % | ||||||||||||||||||||||||||||||||||||||||||||||
Total Aerospace & Defense | Total Aerospace & Defense | 20,036 | 20,111 | 8.1 | % | Total Aerospace & Defense | 12,011 | 12,000 | 4.8 | % | |||||||||||||||||||||||||||||||||||||||
Automotive | Automotive | Automotive | |||||||||||||||||||||||||||||||||||||||||||||||
Accuride Corp. | (15) | Senior Secured Loans - First Lien | L+7.00% | 8.33% | 11/10/2023 | 11,910 | 11,506 | 12,104 | 4.8 | % | (15) | Senior Secured Loans - First Lien | L+5.25% | 7.58% | 11/17/2023 | 11,820 | 11,455 | 11,997 | 4.8 | % | |||||||||||||||||||||||||||||
BBB Industries | (12)(13)(15) | Senior Secured Loans - First Lien | L+4.50% | 6.84% | 6/26/2025 | 2,000 | 1,980 | 1,990 | 0.8 | % | |||||||||||||||||||||||||||||||||||||||
Express Oil | (13)(15) | Senior Secured Loans - First Lien | L+6.75% | 8.07% | 6/14/2024 | 2,368 | 2,317 | 2,317 | 0.9 | % | |||||||||||||||||||||||||||||||||||||||
Express Oil (Delayed Draw) | (12)(13)(15) | Senior Secured Loans - First Lien | L+6.75% | 8.07% | 6/14/2024 | 779 | 771 | 761 | 0.3 | % | |||||||||||||||||||||||||||||||||||||||
Express Oil (Revolver) | (8)(12)(13)(15)(18) | Senior Secured Loans - First Lien | L+6.75% | N/A | 6/14/2022 | — | (29 | ) | (28 | ) | — | % | |||||||||||||||||||||||||||||||||||||
Mavis Tire Express Services Corp. | Senior Secured Loans - First Lien | L+3.25% | 5.33% | 2/28/2025 | 3,181 | 3,166 | 3,162 | 1.3 | % | ||||||||||||||||||||||||||||||||||||||||
Mavis Tire Express Services Corp. (Delayed Draw) | Senior Secured Loans - First Lien | L+3.25% | 5.33% | 2/28/2025 | 28 | 28 | 28 | — | % | ||||||||||||||||||||||||||||||||||||||||
Mavis Tire Express Services Corp. | (13)(15) | Senior Secured Loans - Second Lien | L+7.50% | 9.58% | 3/20/2026 | 3,446 | 3,365 | 3,379 | 1.4 | % | |||||||||||||||||||||||||||||||||||||||
Mavis Tire Express Services Corp. (Delayed Draw) | (13)(15) | Senior Secured Loans - Second Lien | L+7.50% | 9.58% | 3/20/2026 | 17 | 17 | 17 | — | % | |||||||||||||||||||||||||||||||||||||||
Mavis Tire Express Services Corp. (Revolver) | (8)(13)(15)(18) | Senior Secured Loans - First Lien | L+3.25% | N/A | 6/14/2022 | — | (26 | ) | (26 | ) | — | % | |||||||||||||||||||||||||||||||||||||
3,059 | 3,050 | 1.2 | % | 6,550 | 6,560 | 2.7 | % | ||||||||||||||||||||||||||||||||||||||||||
Humanetics | (15) | Senior Secured Loans - First Lien | L+6.00% | 7.24% | 7/12/2022 | 8,543 | 8,344 | 8,402 | 3.4 | % | |||||||||||||||||||||||||||||||||||||||
Humanetics (Revolver) | (8)(12)(13)(15)(18) | Senior Secured Loans - First Lien | L+6.00% | N/A | 7/12/2022 | — | (9 | ) | (48 | ) | — | % | |||||||||||||||||||||||||||||||||||||
8,335 | 8,354 | 3.4 | % | ||||||||||||||||||||||||||||||||||||||||||||||
Mavis Tire Supply LLC | (15) | Senior Secured Loans - First Lien | L+5.25% | 6.49% | 11/2/2020 | 2,933 | 2,905 | 2,907 | 1.2 | % | |||||||||||||||||||||||||||||||||||||||
WESCO Group | (12)(13)(15) | Senior Secured Loans - First Lien | L+4.25% | 6.57% | 6/6/2024 | 1,000 | 990 | 990 | 0.4 | % | |||||||||||||||||||||||||||||||||||||||
Total Automotive | Total Automotive | 25,805 | 26,415 | 10.6 | % | Total Automotive | 20,975 | 21,537 | 8.7 | % | |||||||||||||||||||||||||||||||||||||||
Banking, Finance, Insurance & Real Estate | Banking, Finance, Insurance & Real Estate | Banking, Finance, Insurance & Real Estate | |||||||||||||||||||||||||||||||||||||||||||||||
C-III Capital Partners | (11)(15) | Senior Secured Loans - First Lien | L+9.00% | 10.25% | 8/8/2021 | 2,545 | 2,463 | 2,523 | 1.0 | % | (11)(15) | Senior Secured Loans - First Lien | L+9.00% | 11.13% | 9/8/2021 | 977 | 950 | 977 | 0.4 | % | |||||||||||||||||||||||||||||
Integro Insurance Brokers | (15) | Senior Secured Loans - First Lien | L+5.75% | 6.83% | 10/28/2022 | 1,002 | 972 | 999 | 0.4 | % | |||||||||||||||||||||||||||||||||||||||
Hunt Companies, Inc. | (11) | Senior Secured Bonds | N/A | 6.25% | 2/15/2026 | 4,000 | 4,000 | 3,730 | 1.5 | % | |||||||||||||||||||||||||||||||||||||||
Total Banking, Finance, Insurance & Real Estate | Total Banking, Finance, Insurance & Real Estate | 3,435 | 3,522 | 1.4 | % | Total Banking, Finance, Insurance & Real Estate | 4,950 | 4,707 | 1.9 | % | |||||||||||||||||||||||||||||||||||||||
Beverage, Food & Tobacco | Beverage, Food & Tobacco | Beverage, Food & Tobacco | |||||||||||||||||||||||||||||||||||||||||||||||
Addo Foods Group | UK(10)(11)(15) | Senior Secured Loans - First Lien | L+8.00% | 9.00% | 3/14/2024 | £10,000 | 12,144 | 13,057 | 5.2 | % | UK(10)(11)(15) | Senior Secured Loans - First Lien | G+8.00% | 9.00% | 4/19/2024 | £ | 10,000 | 12,173 | 12,898 | 5.2 | % | ||||||||||||||||||||||||||||
Blue Harvest Fisheries | (15) | Senior Secured Loans - First Lien | L+7.00% | 9.10% | 7/29/2022 | 5,677 | 5,616 | 5,619 | 2.3 | % | |||||||||||||||||||||||||||||||||||||||
Chef's Warehouse, Inc. | (11) | Senior Secured Loans - First Lien | L+4.00% | 6.09% | 6/22/2022 | 4,005 | 3,951 | 4,043 | 1.6 | % | |||||||||||||||||||||||||||||||||||||||
Blue Harvest Fisheries | (15) | Senior Secured Loans - First Lien | L+7.00% | 8.24% | 7/29/2022 | 6,809 | 6,723 | 6,726 | 2.7 | % | |||||||||||||||||||||||||||||||||||||||
Blue Harvest Fisheries | (14)(15) | Subordinated Debt | N/A | 10.00% | 7/29/2022 | 357 | 354 | 356 | 0.2 | % | |||||||||||||||||||||||||||||||||||||||
CTI Foods | (13) | Senior Secured Loans - First Lien | L+3.50% | 5.60% | 6/29/2020 | 4,902 | 4,520 | 4,281 | 1.7 | % | |||||||||||||||||||||||||||||||||||||||
CTI Foods | Senior Secured Loans - Second Lien | L+7.25% | 9.35% | 6/28/2021 | 5,000 | 4,741 | 3,800 | 1.5 | % | ||||||||||||||||||||||||||||||||||||||||
7,077 | 7,082 | 2.9 | % | 9,261 | 8,081 | 3.2 | % | ||||||||||||||||||||||||||||||||||||||||||
Chef's Warehouse, Inc. | (11) | Senior Secured Loans - First Lien | L+4.75% | 5.99% | 6/22/2022 | 4,038 | 3,974 | 4,094 | 1.6 | % | |||||||||||||||||||||||||||||||||||||||
Kar Nut Products Co. | (15) | Senior Secured Loans - First Lien | L+4.50% | 6.59% | 3/31/2023 | 914 | 907 | 907 | 0.4 | % | |||||||||||||||||||||||||||||||||||||||
Parts Town, LLC | Senior Secured Loans - First Lien | L+4.00% | 6.33% | 12/9/2024 | 4,229 | 4,209 | 4,231 | 1.7 | % | ||||||||||||||||||||||||||||||||||||||||
Parts Town, LLC | (13)(15) | Senior Secured Loans - Second Lien | L+8.00% | 10.33% | 12/8/2025 | 4,250 | 4,211 | 4,303 | 1.7 | % | |||||||||||||||||||||||||||||||||||||||
8,420 | 8,534 | 3.4 | % |
September 30, 2017 (in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||
June 30, 2018 (in thousands, except share data) | June 30, 2018 (in thousands, except share data) | ||||||||||||||||||||||||||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal / Par Amount / Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal / Par Amount / Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | |||||||||||||||||||||||||||||||
CTI Foods | Senior Secured Loans - Second Lien | L+7.25% | 8.49% | 6/28/2021 | 5,000 | 4,689 | 4,069 | 1.6 | % | ||||||||||||||||||||||||||||||||||||||||
Kar Nut Products Co. | (15) | Senior Secured Loans - First Lien | L+4.50% | 5.80% | 3/31/2023 | 1,000 | 991 | 991 | 0.4 | % | |||||||||||||||||||||||||||||||||||||||
Parts Town, LLC | (15) | Senior Secured Loans - First Lien | L+6.50% | 7.74% | 6/23/2022 | 6,930 | 6,930 | 6,930 | 2.8 | % | |||||||||||||||||||||||||||||||||||||||
Parts Town, LLC | (15) | Senior Secured Loans - First Lien | L+6.50% | 7.74% | 6/23/2022 | 1,493 | 1,479 | 1,493 | 0.6 | % | |||||||||||||||||||||||||||||||||||||||
Parts Town, LLC (Revolver) | (8)(12)(15)(13) | Senior Secured Loans - First Lien | L+6.50% | 7.74% | 6/23/2022 | 800 | 717 | 718 | 0.3 | % | |||||||||||||||||||||||||||||||||||||||
9,126 | 9,141 | 3.7 | % | ||||||||||||||||||||||||||||||||||||||||||||||
Reddy Ice | Senior Secured Loans - First Lien | L+5.50% | 6.75% | 5/1/2019 | 3,625 | 3,514 | 3,576 | 1.4 | % | Senior Secured Loans - First Lien | L+5.50% | 7.88% | 5/1/2019 | 3,597 | 3,515 | 3,586 | 1.4 | % | |||||||||||||||||||||||||||||||
Total Beverage, Food & Tobacco | Total Beverage, Food & Tobacco | 41,515 | 42,010 | 16.8 | % | Total Beverage, Food & Tobacco | 43,843 | 43,668 | 17.5 | % | |||||||||||||||||||||||||||||||||||||||
Capital Equipment | Capital Equipment | Capital Equipment | |||||||||||||||||||||||||||||||||||||||||||||||
Cleaver Brooks, Inc. | Senior Secured Bonds | N/A | 7.88% | 3/1/2023 | 2,000 | 2,000 | 2,060 | 0.8 | % | ||||||||||||||||||||||||||||||||||||||||
Endries Acquisition Holdings | (15) | Senior Secured Loans - First Lien | L+4.75% | 5.98% | 6/1/2023 | 625 | 619 | 619 | 0.3 | % | (15) | Senior Secured Loans - First Lien | L+4.75% | 6.80% | 6/1/2023 | 620 | 615 | 615 | 0.2 | % | |||||||||||||||||||||||||||||
Great Lakes Dredge and Dock | (11) | Senior Unsecured Debt | N/A | 8.00% | 5/15/2022 | 2,000 | 2,000 | 2,075 | 0.8 | % | (11)(13) | Senior Unsecured Debt | N/A | 8.00% | 5/15/2022 | 3,640 | 3,693 | 3,722 | 1.5 | % | |||||||||||||||||||||||||||||
Total Capital Equipment | Total Capital Equipment | 2,619 | 2,694 | 1.1 | % | Total Capital Equipment | 6,308 | 6,397 | 2.5 | % | |||||||||||||||||||||||||||||||||||||||
Chemicals, Plastics & Rubber | Chemicals, Plastics & Rubber | Chemicals, Plastics & Rubber | |||||||||||||||||||||||||||||||||||||||||||||||
Ilpea Parent Inc | IT(10)(11)(15) | Senior Secured Loans - First Lien | L+5.50% | 6.74% | 3/31/2023 | 5,863 | 5,782 | 5,885 | 2.4 | % | |||||||||||||||||||||||||||||||||||||||
Ilpea Parent, Inc | IT(10)(11)(15) | Senior Secured Loans - First Lien | L+4.75% | 6.85% | 3/2/2023 | 5,739 | 5,669 | 5,760 | 2.3 | % | |||||||||||||||||||||||||||||||||||||||
Total Chemicals, Plastics & Rubber | Total Chemicals, Plastics & Rubber | 5,782 | 5,885 | 2.4 | % | Total Chemicals, Plastics & Rubber | 5,669 | 5,760 | 2.3 | % | |||||||||||||||||||||||||||||||||||||||
Construction & Building | Construction & Building | Construction & Building | |||||||||||||||||||||||||||||||||||||||||||||||
CH2M | (15) | Senior Secured Bonds | N/A | 10.00% | 4/28/2020 | 12,000 | 12,000 | 13,020 | 5.2 | % | |||||||||||||||||||||||||||||||||||||||
Fiber Composites, LLC | (14)(15)(20) | Senior Unsecured Debt | N/A | 12.50% | 6/29/2022 | 5,458 | 5,333 | 5,453 | 2.2 | % | (14)(15)(22) | Senior Unsecured Debt | N/A | 12.50% | 6/29/2022 | 5,430 | 5,345 | 5,528 | 2.2 | % | |||||||||||||||||||||||||||||
GAL Manufacturing | (13)(15) | Senior Secured Loans - First Lien | L+4.25% | 5.58% | 6/26/2023 | 5,553 | 5,461 | 5,461 | 2.2 | % | (15) | Senior Secured Loans - First Lien | L+4.00% | 6.10% | 6/26/2023 | 5,511 | 5,430 | 5,456 | 2.2 | % | |||||||||||||||||||||||||||||
GAL Manufacturing | (13)(15) | Senior Secured Loans - Second Lien | L+8.25% | 9.58% | 6/26/2024 | 6,000 | 5,873 | 5,870 | 2.4 | % | (13)(15) | Senior Secured Loans - Second Lien | L+8.25% | 10.35% | 6/26/2024 | 6,000 | 5,887 | 5,885 | 2.4 | % | |||||||||||||||||||||||||||||
GAL Manufacturing (Revolver) | (8)(13)(15) | Senior Secured Loans - First Lien | L+4.25% | 5.58% | 6/26/2022 | 60 | 8 | 8 | — | % | (8)(13)(15)(18) | Senior Secured Loans - First Lien | L+4.25% | N/A | 6/24/2022 | — | (44 | ) | (43 | ) | — | % | |||||||||||||||||||||||||||
11,342 | 11,339 | 4.6 | % | 11,273 | 11,298 | 4.6 | % | ||||||||||||||||||||||||||||||||||||||||||
Hayward Industries, Inc. | (13)(15) | Senior Secured Loans - Second Lien | L+8.25% | 9.49% | 7/18/2025 | 6,000 | 5,895 | 5,970 | 2.4 | % | (13)(15) | Senior Secured Loans - Second Lien | L+8.25% | 10.34% | 8/4/2025 | 6,000 | 5,899 | 6,030 | 2.4 | % | |||||||||||||||||||||||||||||
SRS Distribution Inc. | Senior Secured Loans - Second Lien | L+8.75% | 9.99% | 2/24/2023 | 6,790 | 6,710 | 6,985 | 2.8 | % | ||||||||||||||||||||||||||||||||||||||||
Springs Window Fashions, LLC | (12) | Senior Secured Loans - First Lien | L+4.25% | 6.32% | 5/4/2025 | 3,000 | 2,970 | 3,019 | 1.2 | % | |||||||||||||||||||||||||||||||||||||||
Springs Window Fashions, LLC | (12)(15) | Senior Secured Loans - Second Lien | L+8.50% | 10.57% | 5/24/2026 | 3,000 | 2,850 | 2,903 | 1.2 | % | |||||||||||||||||||||||||||||||||||||||
5,820 | 5,922 | 2.4 | % | ||||||||||||||||||||||||||||||||||||||||||||||
Total Construction & Building | Total Construction & Building | 41,280 | 42,767 | 17.2 | % | Total Construction & Building | 28,337 | 28,778 | 11.6 | % | |||||||||||||||||||||||||||||||||||||||
Consumer Goods: Non-Durable | Consumer Goods: Non-Durable | Consumer Goods: Non-Durable | |||||||||||||||||||||||||||||||||||||||||||||||
Galls LLC | (15) | Senior Secured Loans - First Lien | L+6.25% | 8.34% | 1/31/2025 | 3,639 | 3,602 | 3,600 | 1.4 | % | |||||||||||||||||||||||||||||||||||||||
Galls LLC (Delayed Draw) | (15) | Senior Secured Loans - First Lien | L+6.25% | 8.34% | 1/31/2025 | 267 | 264 | 264 | 0.1 | % | |||||||||||||||||||||||||||||||||||||||
Galls LLC (Revolver) | (8)(13)(15) | Senior Secured Loans - First Lien | L+6.25% | 8.34% | 1/31/2024 | 232 | 158 | 159 | 0.1 | % | |||||||||||||||||||||||||||||||||||||||
4,024 | 4,023 | 1.6 | % | ||||||||||||||||||||||||||||||||||||||||||||||
Implus Footcare, LLC | (15) | Senior Secured Loans - First Lien | L+6.75% | 8.08% | 4/30/2021 | 4,758 | 4,709 | 4,716 | 1.9 | % | (15) | Senior Secured Loans - First Lien | L+6.75% | 8.84% | 4/30/2021 | 4,721 | 4,681 | 4,687 | 1.9 | % | |||||||||||||||||||||||||||||
Implus Footcare, LLC | (15) | Senior Secured Loans - First Lien | L+6.75% | 8.01% | 4/30/2021 | 923 | 911 | 915 | 0.4 | % | (15) | Senior Secured Loans - First Lien | L+6.75% | 8.84% | 4/30/2021 | 916 | 906 | 909 | 0.4 | % | |||||||||||||||||||||||||||||
5,620 | 5,631 | 2.3 | % | 5,587 | 5,596 | 2.3 | % | ||||||||||||||||||||||||||||||||||||||||||
Total Consumer Goods: Non-Durable | Total Consumer Goods: Non-Durable | 5,620 | 5,631 | 2.3 | % | Total Consumer Goods: Non-Durable | 9,611 | 9,619 | 3.9 | % | |||||||||||||||||||||||||||||||||||||||
Containers, Packaging & Glass | |||||||||||||||||||||||||||||||||||||||||||||||||
Bioplan USA, Inc. | Senior Secured Loans - First Lien | L+4.75% | 5.99% | 9/23/2021 | 5,526 | 5,014 | 5,511 | 2.2 | % | ||||||||||||||||||||||||||||||||||||||||
Consumer Goods: Durable | Consumer Goods: Durable | ||||||||||||||||||||||||||||||||||||||||||||||||
Williams Scotsman International, Inc. | (11)(13) | Senior Secured Bonds | N/A | 7.88% | 12/15/2022 | 4,000 | 4,143 | 4,140 | 1.7 | % | |||||||||||||||||||||||||||||||||||||||
Total Consumer Goods: Durable | Total Consumer Goods: Durable | 4,143 | 4,140 | 1.7 | % |
September 30, 2017 (in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||
June 30, 2018 (in thousands, except share data) | June 30, 2018 (in thousands, except share data) | ||||||||||||||||||||||||||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal / Par Amount / Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal / Par Amount / Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | |||||||||||||||||||||||||||||||
Containers, Packaging & Glass | Containers, Packaging & Glass | ||||||||||||||||||||||||||||||||||||||||||||||||
Bioplan USA, Inc. | (15) | Senior Secured Loans - First Lien | L+4.75% | 6.84% | 9/23/2021 | 5,321 | 4,912 | 4,975 | 2.0 | % | |||||||||||||||||||||||||||||||||||||||
Resource Label Group LLC | (15) | Senior Secured Loans - First Lien | L+4.50% | 5.83% | 5/26/2023 | 2,974 | 2,946 | 2,978 | 1.2 | % | (15) | Senior Secured Loans - First Lien | L+4.50% | 6.80% | 5/26/2023 | 2,959 | 2,934 | 2,915 | 1.2 | % | |||||||||||||||||||||||||||||
Resource Label Group LLC | (15) | Senior Secured Loans - Second Lien | L+8.50% | 9.83% | 11/26/2023 | 3,000 | 2,957 | 3,004 | 1.2 | % | (15) | Senior Secured Loans - Second Lien | L+8.50% | 10.80% | 11/26/2023 | 3,000 | 2,961 | 2,985 | 1.2 | % | |||||||||||||||||||||||||||||
5,903 | 5,982 | 2.4 | % | 5,895 | 5,900 | 2.4 | % | ||||||||||||||||||||||||||||||||||||||||||
Total Containers, Packaging & Glass | Total Containers, Packaging & Glass | 10,917 | 11,493 | 4.6 | % | Total Containers, Packaging & Glass | 10,807 | 10,875 | 4.4 | % | |||||||||||||||||||||||||||||||||||||||
Energy: Oil & Gas | Energy: Oil & Gas | Energy: Oil & Gas | |||||||||||||||||||||||||||||||||||||||||||||||
BreitBurn Energy Partners LP | (11)(15)(16) | Senior Secured Bonds | N/A | —% | 5/18/2020 | 3,250 | 3,153 | 2,990 | 1.2 | % | |||||||||||||||||||||||||||||||||||||||
Ferrellgas, LP | (11) | Senior Unsecured Debt | N/A | 6.50% | 5/1/2021 | 1,650 | 1,646 | 1,601 | 0.6 | % | |||||||||||||||||||||||||||||||||||||||
Ferrellgas, LP | (11) | Senior Unsecured Debt | N/A | 6.75% | 1/15/2022 | 2,950 | 2,867 | 2,862 | 1.1 | % | (11) | Senior Unsecured Debt | N/A | 6.75% | 1/15/2022 | 2,250 | 2,214 | 2,036 | 0.8 | % | |||||||||||||||||||||||||||||
Ferrellgas, LP | (11) | Senior Unsecured Debt | N/A | 6.75% | 6/15/2023 | 1,855 | 1,766 | 1,785 | 0.7 | % | (11) | Senior Unsecured Debt | N/A | 6.75% | 6/15/2023 | 1,855 | 1,776 | 1,618 | 0.6 | % | |||||||||||||||||||||||||||||
6,279 | 6,248 | 2.4 | % | 3,990 | 3,654 | 1.4 | % | ||||||||||||||||||||||||||||||||||||||||||
Moss Creek Resources | (13)(15) | Senior Unsecured Debt | L+8.00% | 9.50% | 3/29/2022 | 9,333 | 9,139 | 9,217 | 3.7 | % | |||||||||||||||||||||||||||||||||||||||
Navajo Nation Oil and Gas | (11)(15) | Senior Secured Loans - First Lien | L+7.50% | 9.80% | 6/30/2025 | 5,000 | 4,950 | 4,951 | 2.0 | % | |||||||||||||||||||||||||||||||||||||||
Penn Virginia | (11)(12)(13)(15) | Senior Secured Loans - Second Lien | L+7.00% | 8.34% | 9/29/2022 | 3,000 | 2,940 | 2,940 | 1.2 | % | (11)(13) | Senior Secured Loans - Second Lien | L+7.00% | 9.10% | 9/29/2022 | 3,000 | 2,947 | 3,068 | 1.2 | % | |||||||||||||||||||||||||||||
Permian Production Partners | (11)(15) | Senior Secured Loans - First Lien | L+6.00% | 8.09% | 5/9/2024 | 4,000 | 3,842 | 3,980 | 1.6 | % | |||||||||||||||||||||||||||||||||||||||
Total Energy: Oil & Gas | Total Energy: Oil & Gas | 21,511 | 21,395 | 8.5 | % | Total Energy: Oil & Gas | 15,729 | 15,653 | 6.2 | % | |||||||||||||||||||||||||||||||||||||||
Healthcare & Pharmaceuticals | Healthcare & Pharmaceuticals | Healthcare & Pharmaceuticals | |||||||||||||||||||||||||||||||||||||||||||||||
Alegeus Technologies LLC | (15) | Senior Secured Loans - First Lien | L+5.00% | 7.33% | 4/28/2023 | 990 | 980 | 982 | 0.4 | % | |||||||||||||||||||||||||||||||||||||||
Alltech | (15) | Subordinated Debt | L+7.25% | 8.49% | 7/9/2023 | 14,376 | 14,198 | 14,203 | 5.7 | % | (13)(15) | Subordinated Debt | L+7.75% | 9.84% | 7/21/2023 | 14,376 | 14,217 | 14,225 | 5.7 | % | |||||||||||||||||||||||||||||
Alltech | (15) | Subordinated Debt | L+7.25% | 8.25% | 7/9/2023 | €601 | 619 | 702 | 0.3 | % | (13)(15) | Subordinated Debt | E+7.75% | 8.75% | 7/21/2023 | € | 601 | 620 | 694 | 0.3 | % | ||||||||||||||||||||||||||||
14,817 | 14,905 | 6.0 | % | 14,837 | 14,919 | 6.0 | % | ||||||||||||||||||||||||||||||||||||||||||
Hanger, Inc. | (11)(15) | Senior Unsecured Debt | N/A | 11.50% | 8/1/2019 | 4,000 | 3,950 | 4,150 | 1.6 | % | |||||||||||||||||||||||||||||||||||||||
Endo Pharmaceuticals Finance Co | (11)(13) | Senior Unsecured Debt | N/A | 5.38% | 1/15/2023 | 2,780 | 2,118 | 2,224 | 0.9 | % | |||||||||||||||||||||||||||||||||||||||
Endo Pharmaceuticals Finance Co | (11)(13) | Senior Unsecured Debt | N/A | 7.25% | 1/15/2022 | 1,220 | 1,056 | 1,122 | 0.5 | % | |||||||||||||||||||||||||||||||||||||||
3,174 | 3,346 | 1.4 | % | ||||||||||||||||||||||||||||||||||||||||||||||
WIRB-Copernicus Group | (15) | Senior Secured Loans - Second Lien | L+9.00% | 10.30% | 8/15/2023 | 8,000 | 7,861 | 7,908 | 3.2 | % | (15) | Senior Secured Loans - Second Lien | L+8.25% | 10.34% | 8/15/2023 | 12,000 | 11,785 | 11,879 | 4.8 | % | |||||||||||||||||||||||||||||
WIRB-Copernicus Group | (15) | Senior Secured Loans - Second Lien | L+9.00% | 10.33% | 8/15/2023 | 4,000 | 3,947 | 3,954 | 1.6 | % | |||||||||||||||||||||||||||||||||||||||
11,808 | 11,862 | 4.8 | % | ||||||||||||||||||||||||||||||||||||||||||||||
Total Healthcare & Pharmaceuticals | Total Healthcare & Pharmaceuticals | 30,575 | 30,917 | 12.4 | % | Total Healthcare & Pharmaceuticals | 30,776 | 31,126 | 12.6 | % | |||||||||||||||||||||||||||||||||||||||
Hotel, Gaming & Leisure | Hotel, Gaming & Leisure | Hotel, Gaming & Leisure | |||||||||||||||||||||||||||||||||||||||||||||||
Bay Club Company | Senior Secured Loans - First Lien | L+6.50% | 7.74% | 8/24/2022 | 7,660 | 7,482 | 7,774 | 3.1 | % | Senior Secured Loans - First Lien | L+6.50% | 8.81% | 8/31/2022 | 7,601 | 7,446 | 7,687 | 3.1 | % | |||||||||||||||||||||||||||||||
Welcome Break | UK(10)(11)(15) | Senior Secured Loans - Second Lien | L+8.00% | 8.29% | 1/26/2023 | £5,989 | 7,378 | 7,920 | 3.2 | % | |||||||||||||||||||||||||||||||||||||||
Boyne Resorts | Senior Secured Bonds | N/A | 7.25% | 5/1/2025 | 1,000 | 1,000 | 1,043 | 0.4 | % | ||||||||||||||||||||||||||||||||||||||||
Stadium Management Group | Senior Secured Loans - First Lien | L+3.25% | 5.34% | 1/23/2025 | 2,394 | 2,391 | 2,394 | 1.0 | % | ||||||||||||||||||||||||||||||||||||||||
Stadium Management Group | (13) | Senior Secured Loans - Second Lien | L+7.00% | 9.09% | 1/23/2026 | 2,400 | 2,395 | 2,428 | 1.0 | % | |||||||||||||||||||||||||||||||||||||||
4,786 | 4,822 | 2.0 | % | ||||||||||||||||||||||||||||||||||||||||||||||
Total Hotel, Gaming & Leisure | Total Hotel, Gaming & Leisure | 14,860 | 15,694 | 6.3 | % | Total Hotel, Gaming & Leisure | 13,232 | 13,552 | 5.5 | % | |||||||||||||||||||||||||||||||||||||||
Media: Advertising, Printing & Publishing | Media: Advertising, Printing & Publishing | Media: Advertising, Printing & Publishing | |||||||||||||||||||||||||||||||||||||||||||||||
Boats Group | (15) | Senior Secured Loans - First Lien | L+5.75% | 7.05% | 9/9/2022 | 6,930 | 6,861 | 6,863 | 2.7 | % | (15) | Senior Secured Loans - First Lien | L+4.25% | 6.34% | 9/9/2022 | 6,878 | 6,818 | 6,878 | 2.8 | % | |||||||||||||||||||||||||||||
Boats Group (Revolver) | (8)(13)(15)(18) | Senior Secured Loans - First Lien | L+5.75% | N/A | 8/10/2021 | — | (100 | ) | (99 | ) | — | % | |||||||||||||||||||||||||||||||||||||
6,761 | 6,764 | 2.7 | % | ||||||||||||||||||||||||||||||||||||||||||||||
Boats Group | (15) | Senior Secured Loans - Second Lien | L+8.00% | 10.09% | 11/14/2024 | 4,000 | 3,952 | 3,953 | 1.6 | % |
September 30, 2017 (in thousands) | ||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal / Par Amount / Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | |||||||||||||||
Dominion Web Solutions | (15) | Senior Secured Loans - First Lien | L+6.25% | 7.48% | 6/15/2024 | 5,640 | 5,640 | 5,546 | 2.2 | % | ||||||||||||||
Dominion Web Solutions (Revolver) | (8)(13)(15)(18) | Senior Secured Loans - First Lien | L+6.25% | N/A | 6/15/2023 | — | (49 | ) | (49 | ) | — | % | ||||||||||||
5,591 | 5,497 | 2.2 | % | |||||||||||||||||||||
Total Media: Advertising, Printing & Publishing | 12,352 | 12,261 | 4.9 | % | ||||||||||||||||||||
Media: Broadcasting & Subscription | ||||||||||||||||||||||||
ProQuest LLC | (15) | Senior Secured Loans - Second Lien | L+9.00% | 10.24% | 12/15/2022 | 787 | 772 | 764 | 0.3 | % | ||||||||||||||
Total Media: Broadcasting & Subscription | 772 | 764 | 0.3 | % | ||||||||||||||||||||
Metals & Mining | ||||||||||||||||||||||||
New Day Aluminum LLC | (14)(15)(21) | Senior Secured Bonds | N/A | 10.00% | 10/28/2020 | 23 | 1 | 14 | — | % | ||||||||||||||
Total Metals & Mining | 1 | 14 | — | % | ||||||||||||||||||||
Retail | ||||||||||||||||||||||||
Belk Inc. | Senior Secured Loans - First Lien | L+4.75% | 6.05% | 12/12/2022 | 2,281 | 2,077 | 1,919 | 0.8 | % | |||||||||||||||
Blue Nile Inc. | (15) | Senior Secured Loans - First Lien | L+6.50% | 7.83% | 2/17/2023 | 11,850 | 11,522 | 11,909 | 4.8 | % | ||||||||||||||
Med Intermediate (MyEyeDr) | (15) | Senior Secured Loans - First Lien | L+6.25% | 7.49% | 8/14/2021 | 4,804 | 4,766 | 4,837 | 1.9 | % | ||||||||||||||
Med Intermediate (MyEyeDr) (Delayed Draw) | (8)(12)(15) | Senior Secured Loans - First Lien | L+6.25% | 7.49% | 8/16/2021 | 139 | 116 | 150 | 0.1 | % | ||||||||||||||
Med Intermediate (MyEyeDr) (Term Loan B) | (15) | Senior Secured Loans - First Lien | L+6.25% | 7.49% | 8/16/2021 | 1,256 | 1,241 | 1,265 | 0.5 | % | ||||||||||||||
6,123 | 6,252 | 2.5 | % | |||||||||||||||||||||
Pet Holdings ULC | CN(10)(11)(15) | Senior Secured Loans - First Lien | L+5.50% | 6.80% | 6/23/2022 | 4,455 | 4,394 | 4,455 | 1.8 | % | ||||||||||||||
Pet Holdings ULC (Delayed Draw) | CN(8)(10)(11)(15) | Senior Secured Loans - First Lien | L+5.50% | 6.79% | 6/23/2022 | 375 | 375 | 375 | 0.1 | % | ||||||||||||||
4,769 | 4,830 | 1.9 | % | |||||||||||||||||||||
Toys R Us (DIP) | (12)(13) | Senior Secured Loans - First Lien | L+6.75% | 8.07% | 1/22/2019 | 2,000 | 1,990 | 2,040 | 0.8 | % | ||||||||||||||
Total Retail | 26,481 | 26,950 | 10.8 | % | ||||||||||||||||||||
Technology | ||||||||||||||||||||||||
ACA Compliance Group | (15) | Senior Secured Loans - First Lien | L+4.75% | 5.99% | 1/30/2021 | 998 | 988 | 999 | 0.4 | % | ||||||||||||||
Advanced Computer Software | UK(10)(11) | Senior Secured Loans - First Lien | L+5.50% | 6.82% | 3/18/2022 | 742 | 722 | 736 | 0.3 | % | ||||||||||||||
Advanced Computer Software | UK(10)(11) | Senior Secured Loans - Second Lien | L+9.50% | 10.81% | 1/31/2023 | 6,000 | 5,546 | 5,625 | 2.2 | % | ||||||||||||||
6,268 | 6,361 | 2.5 | % | |||||||||||||||||||||
Advicent Solutions | (15) | Senior Secured Loans - First Lien | L+8.25% | 9.55% | 2/28/2022 | 7,144 | 6,982 | 7,105 | 2.8 | % |
June 30, 2018 (in thousands, except share data) | |||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal / Par Amount / Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | ||||||||||||||||
Boats Group (Revolver) | (8)(13)(15)(18) | Senior Secured Loans - First Lien | L+4.25% | N/A | 9/9/2021 | — | (82 | ) | (64 | ) | — | % | |||||||||||||
10,688 | 10,767 | 4.4 | % | ||||||||||||||||||||||
McGraw-Hill Global Education Holdings | Senior Secured Loans - First Lien | L+4.00% | 6.09% | 5/4/2022 | 1,990 | 1,969 | 1,950 | 0.8 | % | ||||||||||||||||
McGraw-Hill Global Education Holdings | (13)(15)(23) | Senior Unsecured Debt | N/A | 11.00% | 4/20/2022 | 2,000 | 1,952 | 1,952 | 0.8 | % | |||||||||||||||
McGraw-Hill Global Education Holdings | (13) | Senior Unsecured Debt | N/A | 7.88% | 5/15/2024 | 2,000 | 1,928 | 1,850 | 0.7 | % | |||||||||||||||
5,849 | 5,752 | 2.3 | % | ||||||||||||||||||||||
Trader Interactive | (15) | Senior Secured Loans - First Lien | L+6.00% | 7.84% | 6/15/2024 | 5,597 | 5,597 | 5,515 | 2.2 | % | |||||||||||||||
Trader Interactive (Revolver) | (8)(13)(15)(18) | Senior Secured Loans - First Lien | L+6.00% | N/A | 6/15/2023 | — | (43 | ) | (43 | ) | — | % | |||||||||||||
5,554 | 5,472 | 2.2 | % | ||||||||||||||||||||||
Total Media: Advertising, Printing & Publishing | 22,091 | 21,991 | 8.9 | % | |||||||||||||||||||||
Media: Broadcasting & Subscription | |||||||||||||||||||||||||
ProQuest, LLC | (15) | Senior Secured Loans - Second Lien | L+9.00% | 11.09% | 12/15/2022 | 275 | 271 | 279 | 0.1 | % | |||||||||||||||
Total Media: Broadcasting & Subscription | 271 | 279 | 0.1 | % | |||||||||||||||||||||
Metals & Mining | |||||||||||||||||||||||||
New Day Aluminum, LLC | (14)(15)(21) | Senior Secured Bonds | N/A | 10.00% | 10/28/2020 | 24 | 2 | 24 | — | % | |||||||||||||||
Total Metals & Mining | 2 | 24 | — | % | |||||||||||||||||||||
Retail | |||||||||||||||||||||||||
Belk, Inc. | Senior Secured Loans - First Lien | L+4.75% | 7.09% | 12/12/2022 | 1,442 | 1,329 | 1,120 | 0.4 | % | ||||||||||||||||
Blue Nile, Inc. | (15) | Senior Secured Loans - First Lien | L+6.50% | 8.59% | 2/17/2023 | 11,400 | 11,121 | 11,514 | 4.6 | % | |||||||||||||||
Pet Holdings ULC | CN(10)(11)(15) | Senior Secured Loans - First Lien | L+5.50% | 7.81% | 7/5/2022 | 4,392 | 4,340 | 4,348 | 1.8 | % | |||||||||||||||
Pet Holdings ULC (Delayed Draw) | CN(10)(11)(15) | Senior Secured Loans - First Lien | L+5.50% | 7.81% | 7/5/2022 | 60 | 60 | 59 | — | % | |||||||||||||||
Pet Holdings ULC (Delayed Draw) | CN(10)(11)(15) | Senior Secured Loans - First Lien | L+5.50% | 7.81% | 6/23/2022 | 435 | 435 | 430 | 0.1 | % | |||||||||||||||
4,835 | 4,837 | 1.9 | % | ||||||||||||||||||||||
Sears Roebuck | (11)(12) | Senior Secured Loans - First Lien | L+4.50% | 6.50% | 1/18/2019 | 3,728 | 3,726 | 3,725 | 1.5 | % | |||||||||||||||
Welcome Break Limited | UK(10)(11)(15) | Senior Secured Loans - Second Lien | G+8.00% | 8.71% | 1/30/2023 | £ | 5,989 | 7,389 | 7,815 | 3.1 | % | ||||||||||||||
Total Retail | 28,400 | 29,011 | 11.5 | % | |||||||||||||||||||||
Services: Business | |||||||||||||||||||||||||
Capstone Logistics | Senior Secured Loans - First Lien | L+4.50% | 6.59% | 10/7/2021 | 4,867 | 4,838 | 4,834 | 1.9 | % | ||||||||||||||||
Clarion (Comet Bidco) | UK(10)(11)(13) | Senior Secured Loans - First Lien | L+5.00% | 7.31% | 10/31/2024 | 5,970 | 5,852 | 5,786 | 2.3 | % | |||||||||||||||
ECG Management Consultants | (15) | Senior Secured Loans - First Lien | L+4.50% | 6.59% | 6/30/2025 | 1,529 | 1,514 | 1,514 | 0.6 | % | |||||||||||||||
HealthChannels, Inc. | (15) | Senior Secured Loans - First Lien | L+4.50% | 6.81% | 4/3/2025 | 1,995 | 1,956 | 2,000 | 0.8 | % | |||||||||||||||
Park Place Technologies | (15) | Senior Secured Loans - First Lien | L+4.00% | 6.09% | 3/22/2025 | 2,500 | 2,488 | 2,503 | 1.0 | % |
September 30, 2017 (in thousands) | ||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal / Par Amount / Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | |||||||||||||||
Alegeus Technology LLC | (15) | Senior Secured Loans - First Lien | L+5.00% | 6.26% | 4/28/2023 | 998 | 988 | 988 | 0.4 | % | ||||||||||||||
Causeway Technologies | UK(10)(11)(15) | Senior Secured Loans - First Lien | L+7.00% | 8.22% | 6/2/2024 | £2,300 | 2,912 | 3,023 | 1.2 | % | ||||||||||||||
Cologix Holdings | Senior Secured Loans - Second Lien | L+7.00% | 8.24% | 3/20/2025 | 3,000 | 2,970 | 3,035 | 1.2 | % | |||||||||||||||
Cvent, Inc. | Senior Secured Loans - First Lien | L+4.00% | 5.24% | 11/29/2023 | 5,373 | 5,320 | 5,440 | 2.2 | % | |||||||||||||||
Cvent, Inc. | (15) | Senior Secured Loans - Second Lien | L+10.00% | 11.24% | 5/29/2024 | 5,385 | 5,101 | 5,204 | 2.1 | % | ||||||||||||||
10,421 | 10,644 | 4.3 | % | |||||||||||||||||||||
Epicor Software Cop. | (15) | Senior Secured Bonds | L+8.25% | 9.40% | 5/21/2023 | 5,000 | 4,881 | 4,885 | 2.0 | % | ||||||||||||||
Greenway Health, LLC | Senior Secured Loans - First Lien | L+4.25% | 5.58% | 2/16/2024 | 7,980 | 7,906 | 8,020 | 3.2 | % | |||||||||||||||
Lytx, Inc. | (13)(15) | Senior Secured Loans - First Lien | L+6.75% | 7.99% | 8/31/2023 | 6,632 | 6,474 | 6,470 | 2.6 | % | ||||||||||||||
Lytx, Inc. (Revolver) | (8)(12)(13)(15)(18) | Senior Secured Loans - First Lien | L+6.75% | N/A | 8/31/2022 | — | (45 | ) | (45 | ) | — | % | ||||||||||||
6,429 | 6,425 | 2.6 | % | |||||||||||||||||||||
�� | ||||||||||||||||||||||||
Ministry Brands | (13)(15) | Senior Secured Loans - First Lien | L+5.00% | 6.23% | 12/2/2022 | 976 | 966 | 971 | 0.4 | % | ||||||||||||||
Ministry Brands (Delayed Draw) | (8)(12)(13)(15) | Senior Secured Loans - First Lien | L+5.00% | 6.20% | 12/2/2022 | 519 | 516 | 515 | 0.2 | % | ||||||||||||||
Ministry Brands (Delayed Draw) | (13)(15) | Senior Secured Loans - First Lien | P+5.00% | 8.25% | 12/2/2022 | 53 | 53 | 53 | — | % | ||||||||||||||
1,535 | 1,539 | 0.6 | % | |||||||||||||||||||||
Onyx CenterSource | (15) | Senior Secured Loans - First Lien | L+6.75% | 8.09% | 12/20/2021 | 7,179 | 7,150 | 7,150 | 2.9 | % | ||||||||||||||
Onyx CenterSource (Revolver) | (8)(12)(13)(15) | Senior Secured Loans - First Lien | L+6.75% | 8.09% | 12/20/2021 | 44 | 3 | 9 | — | % | ||||||||||||||
7,153 | 7,159 | 2.9 | % | |||||||||||||||||||||
Planview, Inc. | (15) | Senior Secured Loans - First Lien | L+5.25% | 6.49% | 1/18/2023 | 4,366 | 4,306 | 4,308 | 1.7 | % | ||||||||||||||
Planview, Inc. | (15) | Senior Secured Loans - Second Lien | L+9.75% | 10.99% | 7/27/2023 | 4,388 | 4,324 | 4,329 | 1.7 | % | ||||||||||||||
8,630 | 8,637 | 3.4 | % | |||||||||||||||||||||
PluralSight Holdings | (13)(15) | Senior Secured Loans - First Lien | L+8.50% | 9.84% | 6/12/2023 | 5,794 | 5,694 | 5,694 | 2.3 | % | ||||||||||||||
PluralSight Holdings (Revolver) | (8)(12)(13)(15)(18) | Senior Secured Loans - First Lien | L+8.50% | N/A | 6/12/2022 | — | (30 | ) | (29 | ) | — | % | ||||||||||||
5,664 | 5,665 | 2.3 | % | |||||||||||||||||||||
Tritech Software Systems | (15) | Senior Secured Loans - First Lien | L+4.50% | 5.80% | 4/3/2023 | 5,686 | 5,633 | 5,633 | 2.3 | % | ||||||||||||||
Tritech Software Systems | (15) | Senior Secured Loans - Second Lien | L+8.50% | 9.80% | 10/17/2023 | 6,000 | 5,951 | 5,951 | 2.4 | % | ||||||||||||||
11,584 | 11,584 | 4.7 | % | |||||||||||||||||||||
Total Technology | 85,311 | 86,069 | 34.5 | % |
June 30, 2018 (in thousands, except share data) | |||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal / Par Amount / Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | ||||||||||||||||
Park Place Technologies | (13)(15) | Senior Secured Loans - Second Lien | L+8.00% | 10.09% | 3/22/2026 | 2,500 | 2,476 | 2,506 | 1.0 | % | |||||||||||||||
4,964 | 5,009 | 2.0 | % | ||||||||||||||||||||||
SLR Consulting | UK(10)(11)(13)(15) | Senior Secured Loans - First Lien | L+4.00% | 6.50% | 5/14/2025 | 1,588 | 1,544 | 1,545 | 0.6 | % | |||||||||||||||
SLR Consulting (Delayed Draw) | UK(8)(10)(11)(13)(15) | Senior Secured Loans - First Lien | L+4.00% | N/A | 5/14/2025 | £ | — | (8 | ) | — | — | % | |||||||||||||
1,536 | 1,545 | 0.6 | % | ||||||||||||||||||||||
YAK Access, LLC | (12)(13)(15) | Senior Secured Loans - Second Lien | L+10.00% | 12.08% | 6/13/2026 | 5,000 | 4,650 | 4,650 | 1.9 | % | |||||||||||||||
Total Services: Business | 25,310 | 25,338 | 10.1 | % | |||||||||||||||||||||
Technology | |||||||||||||||||||||||||
Advicent Solutions | (15) | Senior Secured Loans - First Lien | L+8.25% | 10.55% | 2/28/2022 | 7,108 | 6,977 | 6,980 | 2.8 | % | |||||||||||||||
Air Newco, LLC | (11)(13) | Senior Secured Loans - First Lien | L+4.75% | 6.78% | 5/31/2024 | 2,750 | 2,743 | 2,771 | 1.1 | % | |||||||||||||||
Alfresco Software | (15) | Senior Secured Loans - First Lien | L+8.50% | 10.83% | 9/9/2024 | 3,311 | 3,233 | 3,235 | 1.3 | % | |||||||||||||||
Bullhorn, Inc. | (15) | Senior Secured Loans - First Lien | L+6.75% | 9.09% | 11/21/2022 | 5,502 | 5,472 | 5,472 | 2.2 | % | |||||||||||||||
Bullhorn, Inc. (Term Loan B) | (15) | Senior Secured Loans - First Lien | L+6.75% | 9.09% | 11/21/2022 | 198 | 196 | 196 | 0.1 | % | |||||||||||||||
Bullhorn, Inc. (Delayed Draw) | (13)(15) | Senior Secured Loans - First Lien | L+6.75% | 9.09% | 11/21/2022 | 1,192 | 1,186 | 1,186 | 0.5 | % | |||||||||||||||
Bullhorn, Inc. (Revolver) | (8)(13)(15) | Senior Secured Loans - First Lien | L+6.75% | 9.09% | 11/21/2022 | 185 | 153 | 153 | 0.1 | % | |||||||||||||||
7,007 | 7,007 | 2.9 | % | ||||||||||||||||||||||
Causeway Technologies | UK(10)(11)(15) | Senior Secured Loans - First Lien | G+7.00% | 7.63% | 6/2/2024 | £ | 2,300 | 2,918 | 2,984 | 1.2 | % | ||||||||||||||
Cologix Holdings | Senior Secured Loans - Second Lien | L+7.00% | 9.09% | 3/20/2025 | 3,000 | 2,973 | 3,033 | 1.2 | % | ||||||||||||||||
Datix Bidco Limited | (15) | Senior Secured Loans - First Lien | L+4.50% | 7.02% | 4/18/2025 | 994 | 975 | 984 | 0.4 | % | |||||||||||||||
Epicor Software, Corp. | (15) | Senior Secured Bonds | L+8.25% | 10.56% | 6/1/2023 | 4,268 | 4,178 | 4,268 | 1.7 | % | |||||||||||||||
Kerridge Commercial Systems (USD Term Loan) | UK(10)(11)(13)(15) | Senior Secured Loans - First Lien | L+5.90% | 7.08% | 1/22/2024 | 634 | 623 | 623 | 0.3 | % | |||||||||||||||
Kerridge Commercial Systems (GBP Term Loan) | UK(10)(11)(13)(15) | Senior Secured Loans - First Lien | G+4.75% | 5.32% | 1/22/2024 | £ | 528 | 727 | 685 | 0.3 | % | ||||||||||||||
Kerridge Commercial Systems (Euro Delayed Draw) | UK(10)(11)(13)(15) | Senior Secured Loans - First Lien | E+4.75% | 5.25% | 1/22/2024 | € | 97 | 117 | 113 | — | % | ||||||||||||||
1,467 | 1,421 | 0.6 | % | ||||||||||||||||||||||
Lytx, Inc. | (15) | Senior Secured Loans - First Lien | L+6.75% | 8.84% | 8/31/2023 | 6,582 | 6,443 | 6,442 | 2.6 | % | |||||||||||||||
Lytx, Inc. | (15) | Senior Secured Loans - First Lien | L+6.75% | 8.84% | 8/31/2023 | 1,476 | 1,433 | 1,444 | 0.6 | % | |||||||||||||||
Lytx, Inc. (Revolver) | (8)(13)(15)(18) | Senior Secured Loans - First Lien | L+6.75% | N/A | 8/31/2022 | — | (39 | ) | (38 | ) | — | % | |||||||||||||
7,837 | 7,848 | 3.2 | % |
September 30, 2017 (in thousands) | ||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal / Par Amount / Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | |||||||||||||||
Telecommunications | ||||||||||||||||||||||||
Eco-Site (Delayed Draw) | (8)(12)(13)(15) | Senior Secured Loans - First Lien | L+8.00% | 9.29% | 2/3/2022 | 9,643 | 9,472 | 9,450 | 3.8 | % | ||||||||||||||
Total Telecommunications | 9,472 | 9,450 | 3.8 | % | ||||||||||||||||||||
Utilities: Electric | ||||||||||||||||||||||||
BHI Energy | (13)(15) | Senior Secured Loans - Second Lien | L+8.75% | 9.98% | 2/25/2025 | 6,000 | 5,880 | 5,970 | 2.4 | % | ||||||||||||||
Moxie Liberty LLC | Senior Secured Loans - First Lien | L+6.50% | 7.83% | 8/21/2020 | 2,959 | 2,902 | 2,646 | 1.1 | % | |||||||||||||||
Moxie Patriot LLC | (15) | Senior Secured Loans - First Lien | L+5.75% | 7.08% | 12/21/2020 | 631 | 612 | 590 | 0.2 | % | ||||||||||||||
MRP Generation Holdings LLC | (11)(15) | Senior Secured Loans - First Lien | L+7.00% | 8.33% | 10/18/2022 | 4,950 | 4,691 | 4,678 | 1.9 | % | ||||||||||||||
Panda Hummel LLC | Senior Secured Loans - First Lien | L+6.00% | 7.24% | 10/27/2022 | 655 | 634 | 606 | 0.2 | % | |||||||||||||||
PrimeLine Utility Services | (13)(14)(15)(22) | Senior Unsecured Debt | N/A | 16.00% | 6/1/2020 | 2,108 | 2,076 | 2,075 | 0.8 | % | ||||||||||||||
Total Utilities: Electric | 16,795 | 16,565 | 6.6 | % | ||||||||||||||||||||
Total Debt Investments | $ | 375,139 | $ | 380,607 | 152.6 | % | ||||||||||||||||||
Equity investments - 0.2% | ||||||||||||||||||||||||
Beverage, Food & Tobacco | ||||||||||||||||||||||||
Blue Harvest Fisheries (Closed End Units) | (13)(15)(17) | Equity and Other | N/A | N/A | — | $ | 13 | $ | 13 | — | % | |||||||||||||
Total Beverage, Food & Tobacco | 13 | 13 | — | % | ||||||||||||||||||||
Energy: Oil & Gas | ||||||||||||||||||||||||
BreitBurn Energy Partners LP (Preferred Equity) | (9)(11)(13)(15)(17) | Equity and Other | N/A | —% | 251 | $ | 1,886 | $ | — | — | % | |||||||||||||
SandRidge Energy Inc. (Common Equity) | (11)(13)(17) | Equity and Other | N/A | N/A | 22 | 456 | 434 | 0.2 | % | |||||||||||||||
Total Energy: Oil & Gas | 2,342 | 434 | 0.2 | % | ||||||||||||||||||||
Total Equity Investments | $ | 2,355 | $ | 447 | 0.2 | % | ||||||||||||||||||
Total Investments - 152.8% | (19) | $ | 377,494 | $ | 381,054 | 152.8 | % |
September 30, 2017 (in thousands) | |||||||||||||||||
Derivative Counterparty | Settlement Date | Amount Purchased | Amount Sold | Amortized Cost (7) | Fair Value | % of Net Assets | |||||||||||
Foreign Currency Forward Contracts (19) | |||||||||||||||||
JPMorgan Chase Bank | 10/12/2017 | $713 | €595 | $ | — | $ | 9 | — | % | ||||||||
JPMorgan Chase Bank | 10/12/2017 | $23,810 | €18,056 | — | $ | (394 | ) | (0.2 | )% |
June 30, 2018 (in thousands, except share data) | |||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal / Par Amount / Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | ||||||||||||||||
Ministry Brands | (13)(15) | Senior Secured Loans - First Lien | L+4.00% | 6.10% | 12/2/2022 | 968 | 960 | 968 | 0.4 | % | |||||||||||||||
Ministry Brands (Delayed Draw) | (13)(15) | Senior Secured Loans - First Lien | L+4.00% | 6.10% | 12/2/2022 | 703 | 700 | 703 | 0.3 | % | |||||||||||||||
1,660 | 1,671 | 0.7 | % | ||||||||||||||||||||||
Onyx CenterSource | (15) | Senior Secured Loans - First Lien | L+6.75% | 9.09% | 12/20/2021 | 7,028 | 7,005 | 7,005 | 2.8 | % | |||||||||||||||
Onyx CenterSource (Revolver) | (8)(13)(15)(18) | Senior Secured Loans - First Lien | L+6.75% | N/A | 12/20/2021 | — | (41 | ) | (29 | ) | — | % | |||||||||||||
6,964 | 6,976 | 2.8 | % | ||||||||||||||||||||||
Planview, Inc. | (15) | Senior Secured Loans - First Lien | L+5.25% | 7.34% | 1/27/2023 | 4,333 | 4,280 | 4,295 | 1.7 | % | |||||||||||||||
Planview, Inc. | �� | (15) | Senior Secured Loans - Second Lien | L+9.75% | 11.84% | 7/27/2023 | 4,388 | 4,326 | 4,337 | 1.7 | % | ||||||||||||||
8,606 | 8,632 | 3.4 | % | ||||||||||||||||||||||
Velocity Holdings US | (15) | Senior Secured Loans - First Lien | L+7.00% | 9.06% | 12/12/2023 | 5,511 | 5,385 | 5,387 | 2.2 | % | |||||||||||||||
Velocity Holdings US (Revolver) | (8)(13)(15) | Senior Secured Loans - First Lien | L+7.00% | 9.06% | 12/12/2022 | 346 | 294 | 295 | 0.1 | % | |||||||||||||||
5,679 | 5,682 | 2.3 | % | ||||||||||||||||||||||
ZPG PLC | UK(10)(11)(12)(13)(15) | Senior Secured Loans - Second Lien | G+7.50% | 8.16% | 7/10/2026 | £ | 3,080 | 4,005 | 4,055 | 1.6 | % | ||||||||||||||
Total Technology | 67,222 | 67,547 | 27.2 | % | |||||||||||||||||||||
Telecommunications | |||||||||||||||||||||||||
Firstlight Fiber | (12)(13) | Senior Secured Loans - First Lien | L+3.50% | 5.84% | 6/7/2025 | 2,500 | 2,488 | 2,497 | 1.0 | % | |||||||||||||||
Firstlight Fiber | (12)(13)(15) | Senior Secured Loans - Second Lien | L+7.50% | 9.84% | 6/7/2026 | 2,500 | 2,475 | 2,506 | 1.0 | % | |||||||||||||||
Total Telecommunications | 4,963 | 5,003 | 2.0 | % | |||||||||||||||||||||
Transportation: Cargo | |||||||||||||||||||||||||
Flexi-Van Leasing Corp | Senior Secured Bonds | N/A | 10.00% | 2/15/2023 | 3,975 | 3,897 | 3,756 | 1.5 | % | ||||||||||||||||
Total Transportation: Cargo | 3,897 | 3,756 | 1.5 | % | |||||||||||||||||||||
Utilities: Electric | |||||||||||||||||||||||||
BHI Energy | (15) | Senior Secured Loans - Second Lien | L+8.75% | 11.25% | 2/28/2025 | 6,000 | 5,889 | 5,940 | 2.4 | % | |||||||||||||||
Moxie Liberty, LLC | Senior Secured Loans - First Lien | L+6.50% | 8.83% | 8/21/2020 | 2,937 | 2,893 | 2,770 | 1.1 | % | ||||||||||||||||
Moxie Patriot, LLC | Senior Secured Loans - First Lien | L+5.75% | 8.08% | 12/19/2020 | 357 | 349 | 354 | 0.1 | % | ||||||||||||||||
MRP Generation Holdings, LLC | (15) | Senior Secured Loans - First Lien | L+7.00% | 9.33% | 10/18/2022 | 4,913 | 4,688 | 4,691 | 1.9 | % | |||||||||||||||
Total Utilities: Electric | 13,819 | 13,755 | 5.5 | % | |||||||||||||||||||||
Total Debt Investments | $ | 372,366 | $ | 374,516 | 150.4 | % | |||||||||||||||||||
Equity investments - 4.3% | |||||||||||||||||||||||||
Banking, Finance, Insurance & Real Estate | |||||||||||||||||||||||||
Four Springs Capital Trust (Preferred Equity) | (9)(11)(13)(15)(20) | Equity and Other | N/A | 17.00% | N/A | 185,590 | $ | 3,660 | $ | 3,712 | 1.5 | % | |||||||||||||
Banking, Finance, Insurance & Real Estate | 3,660 | 3,712 | 1.5 | % |
June 30, 2018 (in thousands, except share data) | |||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal / Par Amount / Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | ||||||||||||||||
Energy: Oil & Gas | |||||||||||||||||||||||||
Maverick Natural Resources, LLC (Common Equity) | (15)(17) | Equity and Other | N/A | N/A | N/A | 4,625 | 3,413 | 3,413 | 1.4 | % | |||||||||||||||
SandRidge Energy, Inc. (Common Equity) | (11)(13)(17) | Equity and Other | N/A | N/A | N/A | 21,624 | 456 | 384 | 0.1 | % | |||||||||||||||
Total Energy: Oil & Gas | 3,869 | 3,797 | 1.5 | % | |||||||||||||||||||||
Technology | |||||||||||||||||||||||||
Alfresco Software (Common Equity) | (13)(15)(17) | Equity and Other | N/A | N/A | N/A | 1,656 | 166 | 166 | 0.1 | % | |||||||||||||||
Lytx, Inc. (Preferred Equity) | (9)(13)(15)(16) | Equity and Other | N/A | 14.75% | N/A | 2,425 | 2,425 | 2,425 | 1.0 | % | |||||||||||||||
PluralSight Holdings (Warrant) | (13)(15)(17) | Equity and Other | N/A | N/A | N/A | 23,232 | — | 378 | 0.1 | % | |||||||||||||||
Velocity Holdings US (Class A Units) | (13)(15)(17) | Equity and Other | N/A | N/A | N/A | 231 | 231 | 231 | 0.1 | % | |||||||||||||||
Total Technology | 2,822 | 3,200 | 1.3 | % | |||||||||||||||||||||
Total Equity Investments | $ | 10,351 | $ | 10,709 | 4.3 | % | |||||||||||||||||||
Total Investments - 154.7% | $ | 382,717 | $ | 385,225 | 154.7 | % |
June 30, 2018 (in thousands) | |||||||||||||||||
Derivative Counterparty | Settlement Date | Amount Purchased | Amount Sold | Amortized Cost (7) | Fair Value | % of Net Assets | |||||||||||
Foreign Currency Forward Contracts | |||||||||||||||||
JPMorgan Chase Bank | 7/16/2018 | $823 | €697 | $ | — | $ | 8 | — | % | ||||||||
JPMorgan Chase Bank | 7/16/2018 | $25,189 | £18,751 | — | $ | 424 | 0.2 | % |
(1) | Security may be an obligation of one or more entities affiliated with the named portfolio company. |
(2) | All debt and equity investments are income producing unless otherwise noted. |
(3) | All investments are non-controlled/non-affiliated investments as defined by the 1940 Act. The provisions of the 1940 Act classify investments based on the level of control that we maintain in a particular portfolio company. As defined in the 1940 Act, a company is generally presumed to be “non-controlled” when we own 25% or less of the portfolio company’s voting securities and “controlled” when we own more than 25% of the portfolio company’s voting securities. The provisions of the 1940 Act also classify investments further based on the level of ownership that we maintain in a particular portfolio company. As defined in the 1940 Act, a company is generally deemed as “non-affiliated” when we own less than 5% of a portfolio company’s voting securities and “affiliated” when we own 5% or more of a portfolio company’s voting securities |
(4) | The periodic interest rate for all floating rate loans is indexed to London Interbank Offered Rate ("LIBOR" or "LIBO rate") (denoted as "L"), Euro Interbank Offered Rate ("EURIBOR") (denoted as "E"), British Pound Sterling LIBOR ("GBP LIBOR") (denoted as "G"), or Prime Rate (denoted as "P"). Pursuant to the terms of the underlying credit agreements, the base interest rates typically reset annually, semi-annually, quarterly, or monthly at the borrower's option. The borrower may also elect to have multiple interest reset periods for each loan. For each of these floating rate loans, the Consolidated Schedule of Investments presents the applicable margin over LIBOR, EURIBOR, GBP LIBOR, or Prime based on each respective credit agreement. As of June 30, 2018, LIBO rates ranged between 2.09% for 1-month LIBOR to 2.34% for 3-month LIBOR, the 3-month EURIBOR was -0.32%, and the GBP LIBOR was 0.67% and Prime was 4%. |
(5) | For portfolio companies with multiple interest rate contracts under a single credit agreement, the interest rate shown is a weighted average current interest rate in effect at June 30, 2018. |
(6) | Unless noted otherwise, the principal amount (par amount) for all debt securities is denominated in U.S. Dollars. Equity investments are recorded as number of shares owned. |
(7) | Cost represents amortized cost, inclusive of any capitalized paid-in-kind income ("PIK"), for debt securities, and cost plus capitalized PIK, if any, for preferred stock; currency amounts are presented in U.S. Dollars. |
(8) | The investment is either a delayed draw loan or a revolving credit facility whereby some or all of the investment commitment is undrawn as of June 30, 2018 (see Note 8. Commitments and Contingencies). |
(9) | The preferred stock investment contains a PIK provision, whereby the security issuer has the option to pay preferred dividends with the issuance of additional identical securities. |
(10) | A portfolio company domiciled in a foreign country. The regulatory jurisdiction of security issuance may be a different country than the domicile of the portfolio company. |
(11) | The investment is not a qualifying asset as defined in Section 55(a) of the 1940 Act. Under the 1940 Act we may not acquire any non-qualifying assets unless, at the time the acquisition is made, qualifying assets represent at least 70% of our total assets. As of June 30, 2018, qualifying assets represented 78% of total assets. |
(12) | Investment position or portion thereof unsettled as of June 30, 2018. |
(13) | Security or portion thereof was not pledged as collateral supporting the amounts outstanding under a credit facility as of June 30, 2018; (see Note 7. Borrowings). |
(14) | The underlying credit agreement or indenture contains a PIK provision, whereby the issuer has either the option or the obligation to make interest payments with the issuance of additional securities. The interest rate in the schedule represents the current interest rate in effect for these investments. |
(15) | Investment's value was determined using significant unobservable inputs (see Note 2. Significant Accounting Policies). |
(16) | Preferred dividend rate is currently composed of 0% cash and 14.75% PIK. The Portfolio Company has not yet made an election to PIK. |
(17) | Non-income producing security. |
(18) | The negative fair value is the result of the unfunded commitment being valued below par. The negative amortized cost is the result of the capitalized discount being greater than the principal amount outstanding on the loan. |
(19) | As of June 30, 2018, the aggregate gross unrealized appreciation for all securities, including foreign currency forward contracts, in which there was an excess of value over tax cost was $5,666; the aggregate gross unrealized depreciation for all securities, including foreign currency forward contracts, in which there was an excess of tax cost over value was $2,701; the net unrealized appreciation was $2,950; the aggregate cost of securities for Federal income tax purposes was $382,717. |
(20) | Preferred dividend rate is currently composed of 0% cash and 17% PIK. The Portfolio Company has elected to PIK up to 17%. |
(21) | Interest rate is currently composed of 4% cash and 6% PIK. The portfolio company may elect PIK up to 6%. |
(22) | Interest rate is currently composed of 11.5% cash and 1% PIK. The portfolio company may elect PIK up to 1%. |
(23) | Interest rate is currently composed of 11.0% cash or 11.75% PIK. The portfolio company may elect to partial PIK up to 50% of the interest for the period or full PIK of 11.75%. |
December 31, 2017 (in thousands, except share data) | |||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal / Par Amount / Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | ||||||||||||||||
INVESTMENTS | |||||||||||||||||||||||||
Debt investments - 149.6% | |||||||||||||||||||||||||
Aerospace & Defense | |||||||||||||||||||||||||
Advanced Integration Technology | (12)(15) | Senior Secured Loans - First Lien | L+4.75% | 6.32% | 4/3/2023 | 7,541 | $ | 7,449 | $ | 7,598 | 3.1 | % | |||||||||||||
National Technical Systems | (15) | Senior Secured Loans - First Lien | L+6.25% | 7.61% | 6/14/2021 | 3,488 | 3,459 | 3,400 | 1.4 | % | |||||||||||||||
Tronair, Inc | (15) | Senior Secured Loans - First Lien | L+4.75% | 6.16% | 9/8/2023 | 3,950 | 3,913 | 3,920 | 1.6 | % | |||||||||||||||
Tronair, Inc | (15) | Senior Secured Loans - Second Lien | L+8.75% | 10.16% | 9/6/2024 | 4,000 | 3,876 | 3,882 | 1.5 | % | |||||||||||||||
7,789 | 7,802 | 3.1 | % | ||||||||||||||||||||||
Total Aerospace & Defense | 18,697 | 18,800 | 7.6 | % | |||||||||||||||||||||
Automotive | |||||||||||||||||||||||||
Accuride Corp. | (15) | Senior Secured Loans - First Lien | L+5.25% | 6.94% | 11/10/2023 | 11,880 | 11,488 | 12,103 | 4.8 | % | |||||||||||||||
Express Oil | (13)(15) | Senior Secured Loans - First Lien | L+6.75% | 8.32% | 6/14/2024 | 2,363 | 2,313 | 2,313 | 0.9 | % | |||||||||||||||
Express Oil (Delayed Draw) | (8)(13)(15) | Senior Secured Loans - First Lien | L+6.75% | 8.37% | 6/14/2024 | 821 | 813 | 796 | 0.3 | % | |||||||||||||||
Express Oil (Revolver) | (8)(13)(15)(18) | Senior Secured Loans - First Lien | L+6.75% | N/A | 6/14/2022 | — | (27 | ) | (27 | ) | — | % | |||||||||||||
3,099 | 3,082 | 1.2 | % | ||||||||||||||||||||||
Humanetics | (15) | Senior Secured Loans - First Lien | L+6.00% | 7.57% | 7/12/2022 | 8,521 | 8,331 | 8,388 | 3.4 | % | |||||||||||||||
Humanetics (Revolver) | (8)(13)(15)(18) | Senior Secured Loans - First Lien | L+6.00% | N/A | 7/12/2022 | — | (8 | ) | (46 | ) | — | % | |||||||||||||
8,323 | 8,342 | 3.4 | % | ||||||||||||||||||||||
Mavis Tire Supply, LLC | (15) | Senior Secured Loans - First Lien | L+5.25% | 6.67% | 11/2/2020 | 2,925 | 2,899 | 2,902 | 1.2 | % | |||||||||||||||
Total Automotive | 25,809 | 26,429 | 10.6 | % | |||||||||||||||||||||
Banking, Finance, Insurance & Real Estate | |||||||||||||||||||||||||
C-III Capital Partners | (11)(15) | Senior Secured Loans - First Lien | L+9.00% | 10.56% | 8/8/2021 | 1,233 | 1,195 | 1,233 | 0.5 | % | |||||||||||||||
Total Banking, Finance, Insurance & Real Estate | 1,195 | 1,233 | 0.5 | % | |||||||||||||||||||||
Beverage, Food & Tobacco | |||||||||||||||||||||||||
Addo Foods Group | UK(10)(11)(15) | Senior Secured Loans - First Lien | L+8.00% | 9.00% | 3/14/2024 | £ | 10,000 | 12,154 | 13,169 | 5.3 | % | ||||||||||||||
Amplify Snack Brands, Inc. | (11)(13) | Senior Secured Loans - First Lien | L+5.50% | 6.88% | 9/1/2023 | 948 | 915 | 953 | 0.4 | % | |||||||||||||||
Blue Harvest Fisheries | (15) | Senior Secured Loans - First Lien | L+7.00% | 8.57% | 7/29/2022 | 5,697 | 5,628 | 5,631 | 2.3 | % | |||||||||||||||
Chef's Warehouse, Inc. | (11) | Senior Secured Loans - First Lien | L+4.00% | 5.57% | 6/22/2022 | 4,027 | 3,966 | 4,052 | 1.6 | % | |||||||||||||||
CTI Foods | (13) | Senior Secured Loans - First Lien | L+3.50% | 5.07% | 6/29/2020 | 1,477 | 1,347 | 1,344 | 0.5 | % | |||||||||||||||
CTI Foods | (15) | Senior Secured Loans - Second Lien | L+7.25% | 8.82% | 6/28/2021 | 5,000 | 4,706 | 3,900 | 1.6 | % | |||||||||||||||
6,053 | 5,244 | 2.1 | % | ||||||||||||||||||||||
Kar Nut Products Co. | (15) | Senior Secured Loans - First Lien | L+4.50% | 5.84% | 3/31/2023 | 935 | 927 | 927 | 0.4 | % |
December 31, 2017 (in thousands, except share data) | |||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal / Par Amount / Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | ||||||||||||||||
Parts Town, LLC | (13) | Senior Secured Loans - First Lien | L+4.00% | 5.57% | 12/4/2024 | 4,250 | 4,229 | 4,275 | 1.7 | % | |||||||||||||||
Parts Town, LLC | (13)(15) | Senior Secured Loans - Second Lien | L+8.00% | 9.57% | 12/4/2025 | 4,250 | 4,208 | 4,271 | 1.7 | % | |||||||||||||||
8,437 | 8,546 | 3.4 | % | ||||||||||||||||||||||
Reddy Ice | Senior Secured Loans - First Lien | L+5.50% | 6.83% | 5/1/2019 | 3,616 | 3,521 | 3,595 | 1.4 | % | ||||||||||||||||
Total Beverage, Food & Tobacco | 41,601 | 42,117 | 16.9 | % | |||||||||||||||||||||
Capital Equipment | |||||||||||||||||||||||||
Cleaver Brooks, Inc. | Senior Secured Bonds | N/A | 7.88% | 3/1/2023 | 2,000 | 2,000 | 2,050 | 0.8 | % | ||||||||||||||||
Endries Acquisition Holdings | (15) | Senior Secured Loans - First Lien | L+4.75% | 6.15% | 6/1/2023 | 623 | 618 | 618 | 0.3 | % | |||||||||||||||
Great Lakes Dredge and Dock | (11) | Senior Unsecured Debt | N/A | 8.00% | 5/15/2022 | 2,000 | 2,000 | 2,092 | 0.8 | % | |||||||||||||||
Total Capital Equipment | 4,618 | 4,760 | 1.9 | % | |||||||||||||||||||||
Chemicals, Plastics & Rubber | |||||||||||||||||||||||||
Ilpea Parent, Inc | IT(10)(11)(15) | Senior Secured Loans - First Lien | L+5.50% | 7.07% | 3/31/2023 | 5,826 | 5,749 | 5,848 | 2.4 | % | |||||||||||||||
Total Chemicals, Plastics & Rubber | 5,749 | 5,848 | 2.4 | % | |||||||||||||||||||||
Construction & Building | |||||||||||||||||||||||||
Fiber Composites, LLC | (14)(15)(20) | Senior Unsecured Debt | N/A | 12.50% | 6/29/2022 | 5,472 | 5,351 | 5,471 | 2.2 | % | |||||||||||||||
GAL Manufacturing | (13)(15) | Senior Secured Loans - First Lien | L+4.25% | 5.92% | 6/26/2023 | 5,539 | 5,451 | 5,451 | 2.2 | % | |||||||||||||||
GAL Manufacturing | (13)(15) | Senior Secured Loans - Second Lien | L+8.25% | 9.92% | 6/26/2024 | 6,000 | 5,878 | 5,875 | 2.4 | % | |||||||||||||||
GAL Manufacturing (Revolver) | (8)(13)(15) | Senior Secured Loans - First Lien | L+4.25% | —% | 6/26/2022 | — | 32 | 33 | — | % | |||||||||||||||
11,361 | 11,359 | 4.6 | % | ||||||||||||||||||||||
Hayward Industries, Inc. | (13)(15) | Senior Secured Loans - Second Lien | L+8.25% | 9.82% | 7/18/2025 | 6,000 | 5,897 | 5,970 | 2.4 | % | |||||||||||||||
SRS Distribution, Inc. | Senior Secured Loans - Second Lien | L+8.75% | 10.32% | 2/24/2023 | 6,790 | 6,713 | 7,002 | 2.8 | % | ||||||||||||||||
Total Construction & Building | 29,322 | 29,802 | 12.0 | % | |||||||||||||||||||||
Consumer Goods: Non-Durable | |||||||||||||||||||||||||
Implus Footcare, LLC | (15) | Senior Secured Loans - First Lien | L+6.75% | 8.44% | 4/30/2021 | 4,746 | 4,700 | 4,706 | 1.9 | % | |||||||||||||||
Implus Footcare, LLC | (15) | Senior Secured Loans - First Lien | L+6.75% | 8.35% | 4/30/2021 | 921 | 910 | 913 | 0.4 | % | |||||||||||||||
5,610 | 5,619 | 2.3 | % | ||||||||||||||||||||||
Mattel, Inc. | (11) | Senior Unsecured Debt | N/A | 6.75% | 12/31/2025 | 2,000 | 2,000 | 2,027 | 0.8 | % | |||||||||||||||
Total Consumer Goods: Non-Durable | 7,610 | 7,646 | 3.1 | % | |||||||||||||||||||||
Consumer Goods: Durable | |||||||||||||||||||||||||
Williams Scotsman International, Inc. | (11)(13) | Senior Secured Bonds | N/A | 7.88% | 12/15/2022 | 700 | 700 | 721 | 0.3 | % | |||||||||||||||
Total Consumer Goods: Durable | 700 | 721 | 0.3 | % |
December 31, 2017 (in thousands, except share data) | |||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal / Par Amount / Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | ||||||||||||||||
Containers, Packaging & Glass | |||||||||||||||||||||||||
Bioplan USA, Inc. | Senior Secured Loans - First Lien | L+4.75% | 6.32% | 9/23/2021 | 5,512 | 5,028 | 5,411 | 2.2 | % | ||||||||||||||||
Resource Label Group LLC | (15) | Senior Secured Loans - First Lien | L+4.50% | 6.19% | 5/26/2023 | 2,974 | 2,947 | 2,945 | 1.2 | % | |||||||||||||||
Resource Label Group LLC | (15) | Senior Secured Loans - Second Lien | L+8.50% | 10.19% | 11/26/2023 | 3,000 | 2,958 | 3,000 | 1.2 | % | |||||||||||||||
5,905 | 5,945 | 2.4 | % | ||||||||||||||||||||||
Total Containers, Packaging & Glass | 10,933 | 11,356 | 4.6 | % | |||||||||||||||||||||
Energy: Oil & Gas | |||||||||||||||||||||||||
BreitBurn Energy Partners LP | (11)(15)(16) | Senior Secured Bonds | N/A | —% | 5/18/2020 | 3,250 | 3,153 | 3,250 | 1.3 | % | |||||||||||||||
Ferrellgas, LP | (11) | Senior Unsecured Debt | N/A | 6.75% | 1/15/2022 | 2,250 | 2,209 | 2,081 | 0.8 | % | |||||||||||||||
Ferrellgas, LP | (11) | Senior Unsecured Debt | N/A | 6.75% | 6/15/2023 | 1,855 | 1,769 | 1,702 | 0.7 | % | |||||||||||||||
3,978 | 3,783 | 1.5 | % | ||||||||||||||||||||||
Moss Creek Resources | (13)(15) | Senior Unsecured Debt | L+8.00% | 9.50% | 3/29/2022 | 9,333 | 9,148 | 9,217 | 3.7 | % | |||||||||||||||
Penn Virginia | (11)(13)(15) | Senior Secured Loans - Second Lien | L+7.00% | 8.57% | 9/29/2022 | 3,000 | 2,942 | 2,943 | 1.2 | % | |||||||||||||||
Total Energy: Oil & Gas | 19,221 | 19,193 | 7.7 | % | |||||||||||||||||||||
Healthcare & Pharmaceuticals | |||||||||||||||||||||||||
Alegeus Technology LLC | (15) | Senior Secured Loans - First Lien | L+5.00% | 6.69% | 4/28/2023 | 995 | 985 | 986 | 0.4 | % | |||||||||||||||
Alltech | (13)(15) | Subordinated Debt | L+7.75% | 9.32% | 7/9/2023 | 14,376 | 14,204 | 14,210 | 5.7 | % | |||||||||||||||
Alltech | (13)(15) | Subordinated Debt | L+7.75% | 8.75% | 7/9/2023 | € | 601 | 620 | 713 | 0.3 | % | ||||||||||||||
14,824 | 14,923 | 6.0 | % | ||||||||||||||||||||||
Hanger, Inc. | (11)(15) | Senior Unsecured Debt | N/A | 11.50% | 8/1/2019 | 4,000 | 3,957 | 4,150 | 1.7 | % | |||||||||||||||
WIRB-Copernicus Group | (15) | Senior Secured Loans - Second Lien | L+9.00% | 10.69% | 8/15/2023 | 8,000 | 7,865 | 7,912 | 3.2 | % | |||||||||||||||
WIRB-Copernicus Group | (15) | Senior Secured Loans - Second Lien | L+9.00% | 10.69% | 8/15/2023 | 4,000 | 3,950 | 3,956 | 1.6 | % | |||||||||||||||
11,815 | 11,868 | 4.8 | % | ||||||||||||||||||||||
Total Healthcare & Pharmaceuticals | 31,581 | 31,927 | 12.9 | % | |||||||||||||||||||||
Hotel, Gaming & Leisure | |||||||||||||||||||||||||
Bay Club Company | Senior Secured Loans - First Lien | L+6.50% | 8.07% | 8/24/2022 | 7,640 | 7,470 | 7,755 | 3.1 | % | ||||||||||||||||
Total Hotel, Gaming & Leisure | 7,470 | 7,755 | 3.1 | % | |||||||||||||||||||||
Media: Advertising, Printing & Publishing | |||||||||||||||||||||||||
Boats Group | (15) | Senior Secured Loans - First Lien | L+5.75% | 7.08% | 9/9/2022 | 6,913 | 6,847 | 6,849 | 2.7 | % | |||||||||||||||
Boats Group (Revolver) | (8)(13)(15)(18) | Senior Secured Loans - First Lien | L+5.75% | —% | 8/10/2021 | — | (93 | ) | (93 | ) | — | % | |||||||||||||
6,754 | 6,756 | 2.7 | % |
December 31, 2017 (in thousands, except share data) | |||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal / Par Amount / Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | ||||||||||||||||
Trader Interactive | (15) | Senior Secured Loans - First Lien | L+6.00% | 7.50% | 6/15/2024 | 5,626 | 5,626 | 5,536 | 2.2 | % | |||||||||||||||
Trader Interactive (Revolver) | (8)(13)(15)(18) | Senior Secured Loans - First Lien | L+6.00% | —% | 6/15/2023 | — | (47 | ) | (47 | ) | — | % | |||||||||||||
5,579 | 5,489 | 2.2 | % | ||||||||||||||||||||||
Total Media: Advertising, Printing & Publishing | 12,333 | 12,245 | 4.9 | % | |||||||||||||||||||||
Media: Broadcasting & Subscription | |||||||||||||||||||||||||
ProQuest, LLC | (15) | Senior Secured Loans - Second Lien | L+9.00% | 10.55% | 12/15/2022 | 531 | 522 | 515 | 0.2 | % | |||||||||||||||
Total Media: Broadcasting & Subscription | 522 | 515 | 0.2 | % | |||||||||||||||||||||
Metals & Mining | |||||||||||||||||||||||||
New Day Aluminum, LLC | (14)(15)(21) | Senior Secured Bonds | N/A | 10.00% | 10/28/2020 | 23 | 1 | 23 | — | % | |||||||||||||||
Total Metals & Mining | 1 | 23 | — | % | |||||||||||||||||||||
Retail | |||||||||||||||||||||||||
Belk, Inc. | Senior Secured Loans - First Lien | L+4.75% | 6.10% | 12/12/2022 | 2,274 | 2,079 | 1,874 | 0.8 | % | ||||||||||||||||
Blue Nile, Inc. | (15) | Senior Secured Loans - First Lien | L+6.50% | 8.19% | 2/17/2023 | 11,700 | 11,388 | 11,788 | 4.7 | % | |||||||||||||||
Med Intermediate (MyEyeDr) | (15) | Senior Secured Loans - First Lien | L+6.25% | 7.82% | 8/14/2021 | 4,792 | 4,756 | 4,825 | 1.9 | % | |||||||||||||||
Med Intermediate (MyEyeDr) (Delayed Draw) | (8)(15) | Senior Secured Loans - First Lien | L+6.25% | 7.60% | 8/16/2021 | 138 | 116 | 150 | 0.1 | % | |||||||||||||||
Med Intermediate (MyEyeDr) (Term Loan B) | (15) | Senior Secured Loans - First Lien | L+6.25% | 7.82% | 8/16/2021 | 1,253 | 1,239 | 1,262 | 0.5 | % | |||||||||||||||
6,111 | 6,237 | 2.5 | % | ||||||||||||||||||||||
Pet Holdings ULC | CN(10)(11)(15) | Senior Secured Loans - First Lien | L+5.50% | 6.84% | 6/23/2022 | 4,444 | 4,386 | 4,433 | 1.8 | % | |||||||||||||||
Pet Holdings ULC (Delayed Draw) | CN(8)(10)(11)(15) | Senior Secured Loans - First Lien | L+5.50% | 6.90% | 6/23/2022 | 374 | 374 | 373 | 0.2 | % | |||||||||||||||
4,760 | 4,806 | 2.0 | % | ||||||||||||||||||||||
Toys R Us (DIP) | (13) | Senior Secured Loans - First Lien | L+6.75% | 8.32% | 1/22/2019 | 4,000 | 3,990 | 4,017 | 1.6 | % | |||||||||||||||
Welcome Break | UK(10)(11)(15) | Senior Secured Loans - Second Lien | L+8.00% | 8.29% | 1/26/2023 | £ | 5,989 | 7,382 | 7,985 | 3.2 | % | ||||||||||||||
Total Retail | 35,710 | 36,707 | 14.8 | % | |||||||||||||||||||||
Services: Business | |||||||||||||||||||||||||
ACA Compliance Group | (15) | Senior Secured Loans - First Lien | L+4.75% | 6.32% | 1/30/2021 | 995 | 986 | 999 | 0.4 | % | |||||||||||||||
BHI Energy | (13)(15) | Senior Secured Loans - Second Lien | L+8.75% | 10.08% | 2/25/2025 | 6,000 | 5,883 | 5,970 | 2.4 | % | |||||||||||||||
Total Services: Business | 6,869 | 6,969 | 2.8 | % | |||||||||||||||||||||
Technology | |||||||||||||||||||||||||
Advanced Computer Software | UK(10)(11) | Senior Secured Loans - First Lien | L+5.50% | 6.94% | 3/18/2022 | 740 | 722 | 735 | 0.3 | % | |||||||||||||||
Advanced Computer Software | UK(10)(11) | Senior Secured Loans - Second Lien | L+9.50% | 10.94% | 1/31/2023 | 6,000 | 5,562 | 5,708 | 2.2 | % | |||||||||||||||
6,284 | 6,443 | 2.5 | % |
December 31, 2017 (in thousands, except share data) | |||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal / Par Amount / Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | ||||||||||||||||
Advicent Solutions | (15) | Senior Secured Loans - First Lien | L+8.25% | 9.58% | 2/28/2022 | 7,126 | 6,978 | 7,017 | 2.8 | % | |||||||||||||||
Bullhorn, Inc. | (13)(15) | Senior Secured Loans - First Lien | L+6.75% | 8.20% | 11/21/2022 | 5,531 | 5,497 | 5,497 | 2.2 | % | |||||||||||||||
Bullhorn, Inc. (Term Loan B) | (13)(15) | Senior Secured Loans - First Lien | L+6.75% | 8.20% | 11/21/2022 | 196 | 196 | 196 | 0.1 | % | |||||||||||||||
Bullhorn, Inc. (Delayed Draw) | (8)(13)(15)(18) | Senior Secured Loans - First Lien | L+6.75% | —% | 11/21/2022 | (1 | ) | (1 | ) | — | — | % | |||||||||||||
Bullhorn, Inc. (Revolver) | (8)(13)(15)(18) | Senior Secured Loans - First Lien | L+6.75% | —% | 11/21/2022 | — | (9 | ) | (9 | ) | — | % | |||||||||||||
5,683 | 5,684 | 2.3 | % | ||||||||||||||||||||||
Causeway Technologies | UK(10)(11)(15) | Senior Secured Loans - First Lien | L+7.00% | 7.52% | 6/2/2024 | £ | 2,300 | 2,914 | 3,048 | 1.2 | % | ||||||||||||||
Cologix Holdings | Senior Secured Loans - Second Lien | L+7.00% | 8.55% | 3/20/2025 | 3,000 | 2,970 | 3,029 | 1.2 | % | ||||||||||||||||
Epicor Software, Corp. | (15) | Senior Secured Bonds | L+8.25% | 9.40% | 5/21/2023 | 5,000 | 4,884 | 5,000 | 2.0 | % | |||||||||||||||
Greenway Health, LLC | (15) | Senior Secured Loans - First Lien | L+4.25% | 5.94% | 2/16/2024 | 7,960 | 7,888 | 8,000 | 3.2 | % | |||||||||||||||
Lytx, Inc. | (15) | Senior Secured Loans - First Lien | L+6.75% | 8.44% | 8/31/2023 | 6,615 | 6,463 | 6,460 | 2.6 | % | |||||||||||||||
Lytx, Inc. (Revolver) | (8)(13)(15)(18) | Senior Secured Loans - First Lien | L+6.75% | —% | 8/31/2022 | — | (43 | ) | (43 | ) | — | % | |||||||||||||
6,420 | 6,417 | 2.6 | % | ||||||||||||||||||||||
Ministry Brands | (13)(15) | Senior Secured Loans - First Lien | L+5.00% | 6.24% | 12/2/2022 | 976 | 967 | 976 | 0.4 | % | |||||||||||||||
Ministry Brands (Delayed Draw) | (8)(13)(15) | Senior Secured Loans - First Lien | L+5.00% | 6.25% | 12/2/2022 | 636 | 632 | 635 | 0.3 | % | |||||||||||||||
1,599 | 1,611 | 0.7 | % | ||||||||||||||||||||||
Onyx CenterSource | (15) | Senior Secured Loans - First Lien | L+6.75% | 8.45% | 12/20/2021 | 7,161 | 7,134 | 7,134 | 2.9 | % | |||||||||||||||
Onyx CenterSource (Revolver) | (8)(13)(15)(18) | Senior Secured Loans - First Lien | L+6.75% | —% | 12/20/2021 | — | (41 | ) | (33 | ) | — | % | |||||||||||||
7,093 | 7,101 | 2.9 | % | ||||||||||||||||||||||
Planview, Inc. | (15) | Senior Secured Loans - First Lien | L+5.25% | 6.82% | 1/18/2023 | 4,355 | 4,297 | 4,312 | 1.7 | % | |||||||||||||||
Planview, Inc. | (15) | Senior Secured Loans - Second Lien | L+9.75% | 11.32% | 7/27/2023 | 4,388 | 4,324 | 4,332 | 1.7 | % | |||||||||||||||
8,621 | 8,644 | 3.4 | % | ||||||||||||||||||||||
PluralSight Holdings | (13)(15) | Senior Secured Loans - First Lien | L+8.50% | 10.20% | 6/12/2023 | 5,830 | 5,736 | 5,734 | 2.3 | % | |||||||||||||||
PluralSight Holdings (Revolver) | (8)(13)(15)(18) | Senior Secured Loans - First Lien | L+8.50% | —% | 6/12/2022 | — | (28 | ) | (28 | ) | — | % | |||||||||||||
5,708 | 5,706 | 2.3 | % | ||||||||||||||||||||||
Tritech Software Systems | (15) | Senior Secured Loans - First Lien | L+4.50% | 5.85% | 4/3/2023 | 5,672 | 5,621 | 5,622 | 2.3 | % | |||||||||||||||
Tritech Software Systems | (15) | Senior Secured Loans - Second Lien | L+8.50% | 9.85% | 10/17/2023 | 6,000 | 5,951 | 5,953 | 2.4 | % | |||||||||||||||
11,572 | 11,575 | 4.7 | % | ||||||||||||||||||||||
December 31, 2017 (in thousands, except share data) | |||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal / Par Amount / Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | ||||||||||||||||
Velocity Holdings US | (13)(15) | Senior Secured Loans - First Lien | L+7.00% | 8.44% | 1/24/2024 | 5,538 | 5,403 | 5,402 | 2.2 | % | |||||||||||||||
Velocity Holdings US (Revolver) | (8)(13)(15)(18) | Senior Secured Loans - First Lien | N/A | —% | 12/12/2022 | — | (58 | ) | (57 | ) | — | % | |||||||||||||
5,345 | 5,345 | 2.2 | % | ||||||||||||||||||||||
Total Technology | 83,959 | 84,620 | 34.0 | % | |||||||||||||||||||||
Telecommunications | |||||||||||||||||||||||||
Eco-Site (Delayed Draw) | (13)(15) | Senior Secured Loans - First Lien | L+8.00% | 9.34% | 2/3/2022 | 12,857 | 12,694 | 12,671 | 5.1 | % | |||||||||||||||
Total Telecommunications | 12,694 | 12,671 | 5.1 | % | |||||||||||||||||||||
Utilities: Electric | |||||||||||||||||||||||||
Moxie Liberty, LLC | Senior Secured Loans - First Lien | L+6.50% | 8.19% | 8/21/2020 | 2,951 | 2,899 | 2,723 | 1.1 | % | ||||||||||||||||
Moxie Patriot, LLC | Senior Secured Loans - First Lien | L+5.75% | 7.44% | 12/21/2020 | 630 | 612 | 620 | 0.3 | % | ||||||||||||||||
MRP Generation Holdings, LLC | (11)(15) | Senior Secured Loans - First Lien | L+7.00% | 8.69% | 10/18/2022 | 4,938 | 4,690 | 4,592 | 1.8 | % | |||||||||||||||
PrimeLine Utility Services | (13)(14)(15)(22) | Senior Unsecured Debt | N/A | 16.00% | 6/1/2020 | 2,193 | 2,163 | 2,475 | 1.0 | % | |||||||||||||||
Total Utilities: Electric | 10,364 | 10,410 | 4.2 | % | |||||||||||||||||||||
Total Debt Investments | $ | 366,958 | $ | 371,747 | 149.6 | % | |||||||||||||||||||
Equity investments - 0.3% | |||||||||||||||||||||||||
Energy: Oil & Gas | |||||||||||||||||||||||||
BreitBurn Energy Partners LP (Preferred Equity) | (9)(11)(13)(15)(17) | Equity and Other | N/A | —% | 251,406 | $ | 1,885 | $ | — | — | % | ||||||||||||||
SandRidge Energy, Inc. (Common Equity) | (11)(17) | Equity and Other | N/A | N/A | 21,624 | 456 | 456 | 0.2 | % | ||||||||||||||||
Total Energy: Oil & Gas | 2,341 | 456 | 0.2 | % | |||||||||||||||||||||
Technology | |||||||||||||||||||||||||
Velocity Holdings US (Class A Units) | (13)(15)(17) | Equity and Other | N/A | N/A | 231 | $ | 231 | $ | 231 | 0.1 | % | ||||||||||||||
Total Technology | 231 | 231 | 0.1 | % | |||||||||||||||||||||
Total Equity Investments | $ | 2,572 | $ | 687 | 0.3 | % | |||||||||||||||||||
Total Investments - 149.9% | $ | 369,530 | $ | 372,434 | 149.9 | % |
December 31, 2017 (in thousands) | |||||||||||||||||
Derivative Counterparty | Settlement Date | Amount Purchased | Amount Sold | Amortized Cost (7) | Fair Value | % of Net Assets | |||||||||||
Foreign Currency Forward Contracts | |||||||||||||||||
JPMorgan Chase Bank | 1/10/2018 | $703 | €594 | $ | — | $ | (10 | ) | — | % | |||||||
JPMorgan Chase Bank | 1/10/2018 | $24,380 | €18,191 | $ | — | $ | (189 | ) | (0.1 | )% |
(1) | Security may be an obligation of one or more entities affiliated with the named portfolio company. |
(2) | All debt and equity investments are income producing unless otherwise noted. |
(3) | All investments are non-controlled/non-affiliated investments as defined by the 1940 Act; non-controlled/non-affiliated investments are investments that are neither controlled investments nor affiliated investments. |
(4) | The periodic interest rate for all floating rate loans is indexed to London Interbank Offered Rate ("LIBOR" or "LIBO rate"), (denoted as "L") or Prime Rate, |
(5) | For portfolio companies with multiple interest rate contracts, the interest rate shown is a weighted average current interest rate in effect at |
(6) | Unless noted otherwise, the principal amount (par amount) for all debt securities is denominated in |
(7) | Cost represents amortized cost for debt securities, and cost plus capitalized PIK, if any, for preferred stock; currency amounts are presented in |
December 31, 2016 (in thousands) | ||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal Amount / No. Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | |||||||||||||||
INVESTMENTS | ||||||||||||||||||||||||
Debt investments - 154.3% | ||||||||||||||||||||||||
Aerospace & Defense | ||||||||||||||||||||||||
Advanced Integration Technology | Senior Secured Loans - First Lien | L+5.50% | 6.50% | 7/22/2021 | 7,980 | $ | 7,757 | $ | 8,020 | 4.5 | % | |||||||||||||
National Technical Systems, Inc. | (17) | Senior Secured Loans - First Lien | L+6.25% | 7.25% | 6/14/2021 | 4,092 | 4,052 | 3,990 | 2.2 | % | ||||||||||||||
National Technical Systems, Inc. (Delayed Draw) | (8)(17)(20) | Senior Secured Loans - First Lien | L+6.25% | 7.25% | 6/11/2021 | 765 | — | (19 | ) | — | % | |||||||||||||
4,052 | 3,971 | 2.2 | % | |||||||||||||||||||||
StandardAero | Subordinated Debt | N/A | 10.00% | 7/15/2023 | 2,380 | 2,367 | 2,505 | 1.4 | % | |||||||||||||||
Tronair Inc. | Senior Secured Loans - First Lien | L+4.75% | 5.75% | 9/8/2023 | 3,960 | 3,922 | 3,940 | 2.2 | % | |||||||||||||||
Tronair Inc. | (17) | Senior Secured Loans - Second Lien | L+8.75% | 9.75% | 9/6/2024 | 4,000 | 3,864 | 3,864 | 2.2 | % | ||||||||||||||
7,786 | 7,804 | 4.4 | % | |||||||||||||||||||||
Total Aerospace & Defense | 21,962 | 22,300 | 12.5 | % | ||||||||||||||||||||
Automotive | ||||||||||||||||||||||||
Accuride Corp. | Senior Secured Loans - First Lien | L+7.00% | 8.00% | 11/10/2023 | 12,000 | 11,580 | 11,760 | 6.7 | % | |||||||||||||||
BBB Industries, Inc. | (17) | Senior Secured Loans - First Lien | L+5.00% | 6.00% | 11/3/2021 | 4,975 | 4,871 | 4,984 | 2.8 | % | ||||||||||||||
Humanetics | (12)(17) | Senior Secured Loans - First Lien | L+6.00% | 7.00% | 7/12/2022 | 8,605 | 8,380 | 8,441 | 4.7 | % | ||||||||||||||
Humanetics (Revolver) | (8)(12)(13)(17)(20) | Senior Secured Loans - First Lien | L+6.00% | 7.00% | 7/12/2022 | 400 | (10 | ) | (8 | ) | — | % | ||||||||||||
8,370 | 8,433 | 4.7 | % | |||||||||||||||||||||
Mavis Tire Supply LLC | (17) | Senior Secured Loans - First Lien | L+5.25% | 6.25% | 11/2/2020 | 2,955 | 2,921 | 2,923 | 1.6 | % | ||||||||||||||
Total Automotive | 27,742 | 28,100 | 15.8 | % | ||||||||||||||||||||
Banking, Finance, Insurance & Real Estate | ||||||||||||||||||||||||
C-III Capital Partners | (11)(17) | Senior Secured Loans - First Lien | L+5.00% | 6.00% | 8/8/2021 | 3,120 | 3,076 | 3,077 | 1.7 | % | ||||||||||||||
C-III Capital Partners | (11)(17) | Senior Secured Loans - First Lien | L+7.92% | 8.92% | 8/8/2021 | 4,680 | 4,504 | 4,507 | 2.5 | % | ||||||||||||||
7,580 | 7,584 | 4.2 | % | |||||||||||||||||||||
Integro Insurance Brokers | Senior Secured Loans - First Lien | L+5.75% | 6.75% | 10/28/2022 | 2,771 | 2,674 | 2,743 | 1.5 | % | |||||||||||||||
Integro Insurance Brokers (Delayed Draw) | Senior Secured Loans - First Lien | L+5.75% | 6.50% | 10/7/2022 | 150 | 145 | 149 | 0.1 | % | |||||||||||||||
2,819 | 2,892 | 1.6 | % | |||||||||||||||||||||
Total Banking, Finance, Insurance & Real Estate | 10,399 | 10,476 | 5.8 | % | ||||||||||||||||||||
Beverage, Food & Tobacco | ||||||||||||||||||||||||
Blue Harvest Fisheries | (17) | Senior Secured Loans - First Lien | L+7.00% | 8.00% | 7/29/2022 | 6,866 | 6,769 | 6,770 | 3.8 | % | ||||||||||||||
Blue Harvest Fisheries | (13)(15)(17) | Subordinated Debt | N/A | 10.00% | 8/17/2036 | 337 | 337 | 337 | 0.2 | % | ||||||||||||||
7,106 | 7,107 | 4.0 | % | |||||||||||||||||||||
December 31, 2016 (in thousands) | ||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal Amount / No. Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | |||||||||||||||
Bumble Bee Seafoods | (13)(15) | Subordinated Debt | N/A | 9.63% | 3/15/2018 | 1,240 | 1,231 | 1,206 | 0.7 | % | ||||||||||||||
Chefs' Warehouse, Inc. | (11) | Senior Secured Loans - First Lien | L+4.75% | 5.75% | 6/22/2022 | 3,893 | 3,830 | 3,919 | 2.2 | % | ||||||||||||||
Chefs' Warehouse, Inc.(Delayed Draw) | (11) | Senior Secured Loans - First Lien | L+4.75% | 5.75% | 6/22/2022 | 179 | 169 | 181 | 0.1 | % | ||||||||||||||
3,999 | 4,100 | 2.3 | % | |||||||||||||||||||||
CTI Foods | Senior Secured Loans - Second Lien | L+7.25% | 8.25% | 6/28/2021 | 5,000 | 4,640 | 4,550 | 2.6 | % | |||||||||||||||
Give & Go Prepared Foods Corp. | CN(10)(11) | Senior Secured Loans - First Lien | L+5.50% | 6.50% | 7/12/2023 | 7,980 | 7,829 | 8,010 | 4.5 | % | ||||||||||||||
KeHE Distributors, LLC | Senior Secured Bonds | N/A | 7.63% | 8/15/2021 | 500 | 494 | 497 | 0.3 | % | |||||||||||||||
Parts Town, LLC | (17) | Senior Secured Loans - First Lien | L+6.50% | 7.50% | 6/23/2022 | 6,983 | 6,983 | 6,983 | 3.9 | % | ||||||||||||||
Parts Town, LLC (Revolver) | (8)(13)(14)(17) | Senior Secured Loans - First Lien | P+5.50% | 7.50% | 6/23/2022 | 1,000 | 5 | 5 | — | % | ||||||||||||||
6,988 | 6,988 | 3.9 | % | |||||||||||||||||||||
Reddy Ice | (14) | Senior Secured Loans - First Lien | L+5.50% | 6.75% | 5/1/2019 | 3,654 | 3,493 | 3,584 | 2.0 | % | ||||||||||||||
Total Beverage, Food & Tobacco | 35,780 | 36,042 | 20.3 | % | ||||||||||||||||||||
Construction & Building | ||||||||||||||||||||||||
Fiber Composites LLC | (15)(17)(22) | Senior Unsecured Debt | 12.50% | 12.50% | 6/29/2022 | 5,430 | 5,321 | 5,410 | 3.0 | % | ||||||||||||||
Generation Brands | Senior Secured Loans - First Lien | L+5.00% | 6.00% | 6/7/2022 | 4,975 | 4,930 | 4,997 | 2.8 | % | |||||||||||||||
SiteOne Landscape Supply, Inc. | Senior Secured Loans - First Lien | L+4.50% | 5.50% | 4/29/2022 | 4,963 | 4,914 | 5,012 | 2.8 | % | |||||||||||||||
SRS Distribution Inc. | Senior Secured Loans - Second Lien | L+8.75% | 9.75% | 2/24/2023 | 5,000 | 4,907 | 5,167 | 2.9 | % | |||||||||||||||
Total Construction & Building | 20,072 | 20,586 | 11.5 | % | ||||||||||||||||||||
Consumer Goods: Non-Durable | ||||||||||||||||||||||||
Implus Footcare, LLC | (17) | Senior Secured Loans - First Lien | L+6.00% | 7.00% | 4/30/2021 | 4,925 | 4,865 | 4,872 | 2.7 | % | ||||||||||||||
Implus Footcare, LLC | (17) | Senior Secured Loans - First Lien | L+6.25% | 7.25% | 4/30/2021 | 955 | 941 | 953 | 0.5 | % | ||||||||||||||
5,806 | 5,825 | 3.2 | % | |||||||||||||||||||||
Total Consumer Goods: Non-Durable | 5,806 | 5,825 | 3.2 | % | ||||||||||||||||||||
Containers, Packaging & Glass | ||||||||||||||||||||||||
Bioplan USA, Inc. | Senior Secured Loans - First Lien | L+4.75% | 5.75% | 9/23/2021 | 5,960 | 5,310 | 5,766 | 3.2 | % | |||||||||||||||
Pelican Products, Inc. | Senior Secured Loans - First Lien | L+4.25% | 5.25% | 4/10/2020 | 5,018 | 4,833 | 5,002 | 2.8 | % | |||||||||||||||
Total Containers, Packaging & Glass | 10,143 | 10,768 | 6.0 | % | ||||||||||||||||||||
Energy: Oil & Gas | ||||||||||||||||||||||||
BreitBurn Energy Partners LP | (11)(17)(18) | Senior Secured Bonds | N/A | —% | 5/18/2020 | 3,250 | 3,152 | 3,023 | 1.7 | % | ||||||||||||||
Ferrellgas, L.P. | (11) | Senior Unsecured Debt | N/A | 6.50% | 5/1/2021 | 350 | 330 | 347 | 0.2 | % | ||||||||||||||
Ferrellgas, L.P. | (11) | Senior Unsecured Debt | N/A | 6.75% | 1/15/2022 | 1,800 | 1,707 | 1,782 | 1.0 | % | ||||||||||||||
Ferrellgas, L.P. | (11) | Senior Unsecured Debt | N/A | 6.75% | 6/15/2023 | 1,355 | 1,254 | 1,331 | 0.7 | % | ||||||||||||||
3,291 | 3,460 | 1.9 | % |
December 31, 2016 (in thousands) | ||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal Amount / No. Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | |||||||||||||||
SandRidge Energy Inc. | (11)(13) | Subordinated Debt | N/A | —% | 10/3/2020 | 226 | 254 | 282 | 0.2 | % | ||||||||||||||
Total Energy: Oil & Gas | 6,697 | 6,765 | 3.8 | % | ||||||||||||||||||||
Healthcare & Pharmaceuticals | ||||||||||||||||||||||||
Alltech | (16)(17) | Subordinated Debt | L+6.75% | 7.75% | 7/9/2023 | 15,003 | 14,799 | 14,805 | 8.3 | % | ||||||||||||||
American Academy Holdings, LLC | (17) | Senior Secured Loans - First Lien | L+5.25% | 6.25% | 5/17/2021 | 4,484 | 4,444 | 4,445 | 2.5 | % | ||||||||||||||
Hanger, Inc. | (11) | Senior Unsecured Debt | N/A | 11.50% | 8/1/2019 | 4,000 | 3,929 | 4,000 | 2.2 | % | ||||||||||||||
WIRB-Copernicus Group | (17) | Senior Secured Loans - Second Lien | L+9.00% | 10.00% | 8/12/2022 | 8,000 | 7,850 | 7,849 | 4.4 | % | ||||||||||||||
Total Healthcare & Pharmaceuticals | 31,022 | 31,099 | 17.4 | % | ||||||||||||||||||||
Hotel, Gaming & Leisure | ||||||||||||||||||||||||
Bay Club Company | Senior Secured Loans - First Lien | L+6.50% | 7.50% | 8/24/2022 | 6,517 | 6,330 | 6,574 | 3.7 | % | |||||||||||||||
Bay Club Company (Bridge Loan) | Senior Secured Loans - First Lien | L+6.50% | 7.50% | 8/24/2017 | 1,450 | 1,430 | 1,443 | 0.8 | % | |||||||||||||||
7,760 | 8,017 | 4.5 | % | |||||||||||||||||||||
Total Hotel, Gaming & Leisure | 7,760 | 8,017 | 4.5 | % | ||||||||||||||||||||
Media: Advertising, Printing & Publishing | ||||||||||||||||||||||||
Dominion Marine Media | (17) | Senior Secured Loans - First Lien | L+5.75% | 6.75% | 9/9/2022 | 7,000 | 6,922 | 6,922 | 3.9 | % | ||||||||||||||
Dominion Marine Media (Revolver) | (8)(12)(13)(17)(20) | Senior Secured Loans - First Lien | L+5.75% | 6.75% | 8/10/2021 | 1,000 | (118 | ) | (11 | ) | — | % | ||||||||||||
6,804 | 6,911 | 3.9 | % | |||||||||||||||||||||
Total Media: Advertising, Printing & Publishing | 6,804 | 6,911 | 3.9 | % | ||||||||||||||||||||
Media: Broadcasting & Subscription | ||||||||||||||||||||||||
ProQuest LLC | Senior Secured Loans - Second Lien | L+9.00% | 10.00% | 12/15/2022 | 1,312 | 1,286 | 1,273 | 0.7 | % | |||||||||||||||
Media: Broadcasting & Subscription | 1,286 | 1,273 | 0.7 | % | ||||||||||||||||||||
Metals & Mining | ||||||||||||||||||||||||
New Day Aluminum LLC | (15)(17)(23) | Senior Secured Bonds | N/A | 10.00% | 10/28/2020 | 24 | — | 24 | — | % | ||||||||||||||
Total Metals & Mining | — | 24 | — | % | ||||||||||||||||||||
Retail | ||||||||||||||||||||||||
Belk Inc. | Senior Secured Loans - First Lien | L+4.75% | 5.75% | 12/12/2022 | 4,464 | 3,987 | 3,865 | 2.2 | % | |||||||||||||||
Med Intermediate (MyEyeDr) | (17) | Senior Secured Loans - First Lien | L+6.25% | 7.25% | 8/14/2021 | 4,841 | 4,796 | 4,803 | 2.7 | % | ||||||||||||||
Med Intermediate (MyEyeDr) (Delayed Draw) | (8)(12)(17)(20) | Senior Secured Loans - First Lien | L+6.25% | 7.25% | 8/16/2021 | 1,631 | (24 | ) | (13 | ) | — | % | ||||||||||||
Med Intermediate (MyEyeDr) (Term Loan B) | (17) | Senior Secured Loans - First Lien | L+6.25% | 7.25% | 8/16/2021 | 1,269 | 1,248 | 1,256 | 0.7 | % | ||||||||||||||
6,020 | 6,046 | 3.4 | % | |||||||||||||||||||||
Pet Holdings ULC | CN(10)(11) | Senior Secured Loans - First Lien | L+5.50% | 6.50% | 6/1/2023 | 4,489 | 4,419 | 4,506 | 2.5 | % | ||||||||||||||
Pet Holdings ULC (Delayed Draw) | CN(8)(10)(11) | Senior Secured Loans - First Lien | L+5.50% | 6.50% | 6/1/2023 | 500 | — | 2 | — | % | ||||||||||||||
4,419 | 4,508 | 2.5 | % |
December 31, 2016 (in thousands) | ||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal Amount / No. Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | |||||||||||||||
Total Retail | 14,426 | 14,419 | 8.1 | % | ||||||||||||||||||||
Services: Business | ||||||||||||||||||||||||
MDC Partners Inc. | (11) | Subordinated Debt | N/A | 6.50% | 5/1/2024 | 925 | 816 | 833 | 0.5 | % | ||||||||||||||
Ryan LLC | Senior Secured Loans - First Lien | L+5.75% | 6.75% | 8/7/2020 | 1,989 | 1,966 | 1,978 | 1.1 | % | |||||||||||||||
Total Services: Business | 2,782 | 2,811 | 1.6 | % | ||||||||||||||||||||
Technology | ||||||||||||||||||||||||
Advanced Computer Software | UK(10)(11) | Senior Secured Loans - Second Lien | L+9.50% | 10.50% | 1/31/2023 | 4,100 | 3,734 | 3,726 | 2.1 | % | ||||||||||||||
Cvent, Inc. | Senior Secured Loans - First Lien | L+5.00% | 6.00% | 6/16/2023 | 5,400 | 5,340 | 5,468 | 3.1 | % | |||||||||||||||
Cvent, Inc. | (17) | Senior Secured Loans - Second Lien | L+10.00% | 11.00% | 5/29/2024 | 5,385 | 5,070 | 5,184 | 2.9 | % | ||||||||||||||
10,410 | 10,652 | 6.0 | % | |||||||||||||||||||||
Epicor Software Corp. | (17) | Senior Secured Bonds | L+8.25% | 9.25% | 5/21/2023 | 5,000 | 4,869 | 4,885 | 2.7 | % | ||||||||||||||
GlobalLogic Holdings Inc. | Senior Secured Loans - First Lien | L+4.50% | 5.50% | 6/30/2022 | 857 | 844 | 858 | 0.5 | % | |||||||||||||||
Greenway Health, LLC | Senior Secured Loans - First Lien | L+5.00% | 6.00% | 11/4/2020 | 4,812 | 4,636 | 4,788 | 2.7 | % | |||||||||||||||
Greenway Health, LLC | Senior Secured Loans - Second Lien | L+8.25% | 9.25% | 11/4/2021 | 5,000 | 4,791 | 4,875 | 2.7 | % | |||||||||||||||
9,427 | 9,663 | 5.4 | % | |||||||||||||||||||||
Onyx CenterSource | (17) | Senior Secured Loans - First Lien | L+6.75% | 7.75% | 12/20/2021 | 7,233 | 7,199 | 7,199 | 4.1 | % | ||||||||||||||
Onyx CenterSource (Revolver) | (8)(13)(17)(20) | Senior Secured Loans - First Lien | L+6.75% | 7.75% | 12/20/2021 | 329 | (41 | ) | (2 | ) | — | % | ||||||||||||
7,158 | 7,197 | 4.1 | % | |||||||||||||||||||||
Planview, Inc. | (17) | Senior Secured Loans - Second Lien | L+9.50% | 10.50% | 8/9/2022 | 8,000 | 7,848 | 7,852 | 4.4 | % | ||||||||||||||
QLIK Technologies Inc. | (11)(17) | Senior Secured Loans - First Lien | L+8.25% | 9.25% | 8/22/2022 | 7,980 | 7,820 | 7,835 | 4.4 | % | ||||||||||||||
TIBCO Software Inc. | Senior Secured Loans - First Lien | L+5.50% | 6.50% | 12/4/2020 | 1,714 | 1,721 | 1,724 | 1.0 | % | |||||||||||||||
TIBCO Software Inc. | Subordinated Debt | N/A | 11.38% | 12/1/2021 | 660 | 670 | 660 | 0.4 | % | |||||||||||||||
2,391 | 2,384 | 1.4 | % | |||||||||||||||||||||
Total Technology | 54,501 | 55,052 | 31.0 | % | ||||||||||||||||||||
Utilities: Electric | ||||||||||||||||||||||||
Moxie Liberty LLC | Senior Secured Loans - First Lien | L+6.50% | 7.50% | 8/21/2020 | 2,981 | 2,910 | 2,948 | 1.7 | % | |||||||||||||||
Moxie Patriot LLC | Senior Secured Loans - First Lien | L+5.75% | 6.75% | 12/21/2020 | 636 | 613 | 633 | 0.4 | % | |||||||||||||||
3,523 | 3,581 | 2.1 | % | |||||||||||||||||||||
MRP Generation Holdings LLC | (11) | Senior Secured Loans - First Lien | L+7.00% | 8.00% | 10/18/2022 | 4,988 | 4,695 | 4,950 | 2.8 | % | ||||||||||||||
Panda Hummel LLC | Senior Secured Loans - First Lien | L+6.00% | 7.00% | 10/27/2022 | 2,700 | 2,605 | 2,604 | 1.5 | % | |||||||||||||||
Terraform Global Operating LLC | (11) | Senior Secured Bonds | N/A | 9.75% | 8/15/2022 | 3,000 | 2,890 | 3,202 | 1.8 | % | ||||||||||||||
Total Utilities: Electric | 13,713 | 14,337 | 8.2 | % | ||||||||||||||||||||
Total Debt Investments | $ | 270,895 | $ | 274,805 | 154.3 | % |
December 31, 2016 (in thousands) | ||||||||||||||||||||||||
Portfolio Company (1) (2) (3) | Footnotes | Investment | Spread Above Reference Rate (4) | Interest Rate (4) (5) | Maturity Date | Principal Amount / No. Shares (6) | Amortized Cost (7) | Fair Value | % of Net Assets | |||||||||||||||
Equity Investments - 0.2% | ||||||||||||||||||||||||
Beverage, Food & Tobacco | ||||||||||||||||||||||||
Blue Harvest Fisheries (Closed End Units) | (13)(17)(19) | Equity and Other | N/A | N/A | — | 13 | 13 | — | % | |||||||||||||||
Total Beverage, Food & Tobacco | 13 | 13 | — | % | ||||||||||||||||||||
Energy: Oil & Gas | ||||||||||||||||||||||||
BreitBurn Energy Partners LP (Preferred Equity) | (9)(11)(13)(17)(19) | Equity and Other | N/A | 8.00% | 251 | 1,886 | 40 | — | % | |||||||||||||||
SandRidge Energy Inc. (Common Equity) | (11)(13)(19) | Equity and Other | N/A | N/A | 10 | 202 | 226 | 0.2 | % | |||||||||||||||
Total Energy: Oil & Gas | 2,088 | 266 | — | % | ||||||||||||||||||||
Total Equity Investments | $ | 2,101 | $ | 279 | — | % | ||||||||||||||||||
TOTAL INVESTMENTS - 154.5% | (21) | $ | 272,996 | $ | 275,084 | 154.3 | % |
December 31, 2016 (in thousands) | |||||||||||||||
Derivative Counterparty | Settlement Date | Amount Purchased | Amount Sold | Amortized Cost (7) | Fair Value | % of Net Assets | |||||||||
Foreign Currency Forward Contracts (21) | |||||||||||||||
JPMorgan Chase Bank | 1/12/2017 | $615 | €592 | $ | (8 | ) | — | % |
(8) | The investment is either a delayed draw loan or a revolving credit facility whereby some or all of the investment commitment is undrawn as of December 31, |
(9) | The preferred stock investment contains a PIK provision, whereby the security issuer has the option to pay preferred dividends with the issuance of additional identical securities in the initial three year period after issuance. Since the initial investment date through March 2016, all dividend payments have been paid with the issuance of additional shares of preferred stock. The security issuer ceased paying PIK dividends in April 2016. |
(10) | A portfolio company domiciled in a foreign country. The regulatory jurisdiction of security issuance may be a different country than the domicile of the portfolio company. |
(11) | The investment is not a qualifying asset as defined in Section 55(a) of the 1940 Act. As of December 31, |
(12) | Investment position or portion thereof unsettled as of December 31, |
(13) | Security or portion thereof was not pledged as collateral supporting the amounts outstanding under a credit facility as of December 31, |
(14) |
The underlying credit agreement or indenture contains a PIK provision, whereby the issuer has either the option or the obligation to make interest payments with the issuance of additional securities. The interest rate in the schedule represents the current interest rate in effect for these investments. |
Investment was on non-accrual status as of December 31, |
Non-income producing security. |
The negative fair value is the result of the capitalized discount on the loan or the unfunded commitment being valued below par. The negative amortized cost is the result of the capitalized discount being greater than the principal amount outstanding on the loan. |
As of December 31, |
Interest rate is currently composed of 12.5% cash and 0% PIK. The portfolio company may elect PIK up to 1%. |
Interest rate is currently composed of 4% cash and 6% PIK. The portfolio company may elect PIK up to 6%. |
(22) | Interest rate is currently composed of 0% cash and 16% PIK. In year three, the PIK portion of the investment increases to 20%. |
September 30, 2017 | June 30, 2018 | |||||||||||||||||||
Investments at Amortized Cost | Investments at Fair Value | Percentage of Portfolio at Fair Value | Amortized Cost | Fair Value | Percentage of Investments at Fair Value | |||||||||||||||
Senior secured loans - first lien | $ | 228,489 | $ | 231,843 | 60.8 | % | $ | 232,763 | $ | 234,773 | 60.9 | % | ||||||||
Senior secured loans - second lien | 82,667 | 83,376 | 21.9 | 85,464 | 85,751 | 22.3 | ||||||||||||||
Senior secured bonds | 20,035 | 20,909 | 5.5 | 19,220 | 19,021 | 4.9 | ||||||||||||||
Senior unsecured debt | 28,777 | 29,218 | 7.7 | % | 20,082 | 20,052 | 5.2 | |||||||||||||
Total senior debt | $ | 359,968 | $ | 365,346 | 95.9 | % | $ | 357,529 | $ | 359,597 | 93.3 | % | ||||||||
Subordinated debt | 15,171 | 15,261 | 4.0 | 14,837 | 14,919 | 3.9 | ||||||||||||||
Equity and other | 2,355 | 447 | 0.1 | 10,351 | 10,709 | 2.8 | ||||||||||||||
Total investments | $ | 377,494 | $ | 381,054 | 100.0 | % | $ | 382,717 | $ | 385,225 | 100.0 | % |
December 31, 2016 | December 31, 2017 | |||||||||||||||||||
Investments at Amortized Cost | Investments at Fair Value | Percentage of Portfolio at Fair Value | Amortized Cost | Fair Value | Percentage of Investments at Fair Value | |||||||||||||||
Senior secured loans - first lien | $ | 182,485 | $ | 185,336 | 67.4 | % | $ | 231,212 | $ | 234,362 | 62.9 | % | ||||||||
Senior secured loans - second lien | 43,990 | 44,340 | 16.1 | 81,587 | 82,203 | 22.1 | ||||||||||||||
Senior secured bonds | 11,405 | 11,631 | 4.2 | 10,738 | 11,044 | 3.0 | ||||||||||||||
Senior unsecured debt | 12,541 | 12,870 | 4.7 | 28,597 | 29,215 | 7.8 | ||||||||||||||
Total senior debt | $ | 250,421 | $ | 254,177 | 92.4 | % | $ | 352,134 | $ | 356,824 | 95.8 | % | ||||||||
Subordinated debt | 20,474 | 20,628 | 7.5 | 14,824 | 14,923 | 4.0 | ||||||||||||||
Equity and other | 2,101 | 279 | 0.1 | 2,572 | 687 | 0.2 | ||||||||||||||
Total investments | $ | 272,996 | $ | 275,084 | 100.0 | % | $ | 369,530 | $ | 372,434 | 100.0 | % |
September 30, 2017 | December 31, 2016 | June 30, 2018 | December 31, 2017 | |||||||||||||||||||||||||||||||||||||||||
Industry Classification | Investments at Amortized Cost | Investments at Fair Value | Percentage of Portfolio at Fair Value | Investments at Amortized Cost | Investments at Fair Value | Percentage of Portfolio at Fair Value | Amortized Cost | Fair Value | Percentage of Investments at Fair Value | Amortized Cost | Fair Value | Percentage of Investments at Fair Value | ||||||||||||||||||||||||||||||||
Technology | $ | 85,311 | $ | 86,069 | 22.6 | % | $ | 54,501 | $ | 55,052 | 20.0 | % | $ | 70,044 | $ | 70,747 | 18.4 | % | $ | 84,190 | $ | 84,851 | 22.8 | % | ||||||||||||||||||||
Construction & Building | 41,280 | 42,767 | 11.2 | 20,072 | 20,586 | 7.5 | ||||||||||||||||||||||||||||||||||||||
Beverage, Food & Tobacco | 41,528 | 42,023 | 11.0 | 35,793 | 36,055 | 13.1 | 43,843 | 43,668 | 11.3 | 41,601 | 42,117 | 11.3 | ||||||||||||||||||||||||||||||||
Healthcare & Pharmaceuticals | 30,575 | 30,917 | 8.1 | 31,022 | 31,099 | 11.3 | 30,776 | 31,126 | 8.1 | 31,581 | 31,927 | 8.6 | ||||||||||||||||||||||||||||||||
Retail | 26,481 | 26,950 | 7.1 | 14,426 | 14,419 | 5.3 | 28,400 | 29,011 | 7.5 | 35,710 | 36,707 | 9.9 | ||||||||||||||||||||||||||||||||
Construction & Building | 28,337 | 28,778 | 7.5 | 29,322 | 29,802 | 8.0 | ||||||||||||||||||||||||||||||||||||||
Services: Business | 25,310 | 25,338 | 6.6 | 6,869 | 6,969 | 1.9 | ||||||||||||||||||||||||||||||||||||||
Media: Advertising, Printing & Publishing | 22,091 | 21,991 | 5.7 | 12,333 | 12,245 | 3.3 | ||||||||||||||||||||||||||||||||||||||
Automotive | 25,805 | 26,415 | 7.0 | 27,742 | 28,100 | 10.2 | 20,975 | 21,537 | 5.6 | 25,809 | 26,429 | 7.1 | ||||||||||||||||||||||||||||||||
Energy: Oil & Gas | 23,853 | 21,829 | 5.7 | 8,785 | 7,031 | 2.6 | 19,598 | 19,450 | 5.0 | 21,562 | 19,649 | 5.3 | ||||||||||||||||||||||||||||||||
Aerospace & Defense | 20,036 | 20,111 | 5.3 | 21,962 | 22,300 | 8.1 | ||||||||||||||||||||||||||||||||||||||
Utilities: Electric | 16,795 | 16,565 | 4.4 | 13,713 | 14,337 | 5.2 | 13,819 | 13,755 | 3.6 | 10,364 | 10,410 | 2.8 | ||||||||||||||||||||||||||||||||
Hotel, Gaming & Leisure | 14,860 | 15,694 | 4.1 | 7,760 | 8,017 | 2.9 | 13,232 | 13,552 | 3.5 | 7,470 | 7,755 | 2.1 | ||||||||||||||||||||||||||||||||
Media: Advertising, Printing & Publishing | 12,352 | 12,261 | 3.2 | 6,804 | 6,911 | 2.5 | ||||||||||||||||||||||||||||||||||||||
Aerospace & Defense | 12,011 | 12,000 | 3.1 | 18,697 | 18,800 | 5.0 | ||||||||||||||||||||||||||||||||||||||
Containers, Packaging & Glass | 10,917 | 11,493 | 3.0 | 10,143 | 10,768 | 3.9 | 10,807 | 10,875 | 2.8 | 10,933 | 11,356 | 3.0 | ||||||||||||||||||||||||||||||||
Telecommunications | 9,472 | 9,450 | 2.5 | — | — | — | ||||||||||||||||||||||||||||||||||||||
Chemicals, Plastics & Rubber | 5,782 | 5,885 | 1.5 | — | — | — | ||||||||||||||||||||||||||||||||||||||
Consumer Goods: Non-Durable | 5,620 | 5,631 | 1.5 | 5,806 | 5,825 | 2.1 | ||||||||||||||||||||||||||||||||||||||
Consumer goods: Non-durable | 9,611 | 9,619 | 2.5 | 7,610 | 7,646 | 2.0 | ||||||||||||||||||||||||||||||||||||||
Banking, Finance, Insurance & Real Estate (1) | 3,435 | 3,522 | 0.9 | 10,399 | 10,476 | 3.8 | 8,610 | 8,419 | 2.2 | 1,195 | 1,233 | 0.3 | ||||||||||||||||||||||||||||||||
Capital Equipment | 2,619 | 2,694 | 0.7 | — | — | — | 6,308 | 6,397 | 1.7 | 4,618 | 4,760 | 1.3 | ||||||||||||||||||||||||||||||||
Chemicals, Plastics & Rubber | 5,669 | 5,760 | 1.4 | 5,749 | 5,848 | 1.6 | ||||||||||||||||||||||||||||||||||||||
Telecommunications | 4,963 | 5,003 | 1.3 | 12,694 | 12,671 | 3.4 | ||||||||||||||||||||||||||||||||||||||
Consumer Goods: Durable | 4,143 | 4,140 | 1.1 | 700 | 721 | 0.2 | ||||||||||||||||||||||||||||||||||||||
Transportation: Cargo | 3,897 | 3,756 | 1.0 | — | — | — | ||||||||||||||||||||||||||||||||||||||
Media: Broadcasting & Subscription | 772 | 764 | 0.2 | 1,286 | 1,273 | 0.5 | 271 | 279 | 0.1 | 522 | 515 | 0.1 | ||||||||||||||||||||||||||||||||
Metals & Mining | 1 | 14 | — | — | 24 | — | 2 | 24 | — | 1 | 23 | — | ||||||||||||||||||||||||||||||||
Services: Business | — | — | — | 2,782 | 2,811 | 1.0 | ||||||||||||||||||||||||||||||||||||||
Total | $ | 377,494 | $ | 381,054 | 100.0 | % | $ | 272,996 | $ | 275,084 | 100.0 | % | $ | 382,717 | $ | 385,225 | 100.0 | % | $ | 369,530 | $ | 372,434 | 100.0 | % |
(1) | Portfolio companies included in this classification may include insurance brokers that are not classified as insurance companies. |
Geographic Dispersion | September 30, 2017 | December 31, 2016 | June 30, 2018 | December 31, 2017 | ||||||||
United States of America | 89.2 | % | 94.1 | % | 87.0 | % | 88.9 | % | ||||
United Kingdom | 8.0 | 1.4 | 10.2 | 8.2 | ||||||||
Italy | 1.5 | — | 1.5 | 1.6 | ||||||||
Canada | 1.3 | 4.5 | 1.3 | 1.3 | ||||||||
Total investments | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % |
June 30, 2018 | ||||||||||||||||||||||
Foreign Currency | Settlement Date | Statement Location | Counterparty | Amount Transacted | Notional Value at Settlement | Notional Value at Period End | Fair Value | |||||||||||||||
EUR | July 16, 2018 | Unrealized appreciation on foreign currency forward contracts | JPMorgan Chase Bank, N.A. | € | 697 | $ | 823 | $ | 815 | $ | 8 | |||||||||||
GBP | July 16, 2018 | Unrealized appreciation on foreign currency forward contracts | JPMorgan Chase Bank, N.A. | £ | 18,751 | 25,189 | 24,765 | 424 | ||||||||||||||
Total | $ | 26,012 | $ | 25,580 | $ | 432 |
September 30, 2017 | ||||||||||||||||||||||
Foreign Currency | Settlement Date | Statement Location | Counterparty | Amount Transacted | Notional Value at Settlement | Notional Value at Period End | Fair Value | |||||||||||||||
EUR | October 12, 2017 | Unrealized appreciation on foreign currency forward contracts | JPMorgan Chase Bank, N.A. | € | 595 | $ | 713 | $ | 704 | $ | 9 | |||||||||||
GBP | October 12, 2017 | Unrealized depreciation on foreign currency forward contracts | JPMorgan Chase Bank, N.A. | £ | 18,056 | 23,810 | 24,204 | (394 | ) | |||||||||||||
Total | $ | 24,523 | $ | 24,908 | $ | (385 | ) |
Debt Investments Denominated in Foreign Currencies As of September 30, 2017 | Hedges As of September 30, 2017 | |||||||||||||||||||
Par Value in Local Currency | Par Value in U.S. Dollars | Fair Value in U.S. Dollars | Foreign Currency Hedge Notional Amount in Local Currency | Hedges' Notional Value at Period End | ||||||||||||||||
EUR | € | 601 | $ | 627 | $ | 702 | € | 595 | $ | 704 | ||||||||||
GBP | £ | 18,289 | 22,912 | 24,000 | £ | 18,056 | 24,204 | |||||||||||||
Total | $ | 23,539 | $ | 24,702 | $ | 24,908 |
December 31, 2016 | ||||||||||||||||||||
Foreign Currency | Settlement Date | Statement Location | Counterparty | Amount Transacted | Notional Value at Settlement | Notional Value at Period End | Fair Value | |||||||||||||
EUR | January 12, 2017 | Unrealized depreciation on foreign currency forward contracts | JPMorgan Chase Bank, N.A. | €592 Sold | $ | 616 | $ | 624 | $ | (8 | ) |
Debt Investments Denominated in Foreign Currencies As of December 31, 2016 | Hedges As of December 31, 2016 | |||||||||||||||||||
Par Value in Local Currency | Par Value in U.S. Dollars | Fair Value in U.S. Dollars | Foreign Currency Hedge Notional Amount in Local Currency | Hedges' Notional Value at Period End | ||||||||||||||||
EUR | € | 601 | $ | 627 | $ | 624 | € | 592 | $ | 624 | ||||||||||
Total | $ | 627 | $ | 624 | $ | 624 |
December 31, 2017 | ||||||||||||||||||||||
Foreign Currency | Settlement Date | Statement Location | Counterparty | Amount Transacted | Notional Value at Settlement | Notional Value at Period End | Fair Value | |||||||||||||||
EUR | January 10, 2018 | Unrealized depreciation on foreign currency forward contracts | JPMorgan Chase Bank, N.A. | € | 594 | $ | 703 | $ | 713 | $ | (10 | ) | ||||||||||
GBP | January 10, 2018 | Unrealized depreciation on foreign currency forward contracts | JPMorgan Chase Bank, N.A. | £ | 18,191 | 24,380 | 24,569 | (189 | ) | |||||||||||||
Total | $ | 25,083 | $ | 25,282 | $ | (199 | ) |
Three Months Ended | Nine Months Ended | |||||||||
Statement Location | September 30, 2017 | September 30, 2017 | ||||||||
Net realized gains (losses) | ||||||||||
Foreign currency forward contracts | Net realized losses on foreign currency forward contracts | $ | (410 | ) | $ | (1,029 | ) | |||
Net unrealized gains (losses) | ||||||||||
Foreign currency forward contracts | Net change in unrealized depreciation on foreign currency forward contracts | (217 | ) | (377 | ) | |||||
Net realized and unrealized losses on foreign currency forward contracts | $ | (627 | ) | $ | (1,406 | ) |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||
Statement Location | 2018 | 2017 | 2018 | 2017 | ||||||||||||||
Net realized gains (losses) | ||||||||||||||||||
Foreign currency forward contracts | Net realized gains (losses) on foreign currency forward contracts | $ | 927 | $ | (841 | ) | $ | 227 | $ | (619 | ) | |||||||
Net change in unrealized gains (losses) | ||||||||||||||||||
Foreign currency forward contracts | Net change in unrealized appreciation on foreign currency forward contracts | 816 | 33 | 631 | (160 | ) | ||||||||||||
Net realized and unrealized gains (losses) on foreign currency forward contracts | $ | 1,743 | $ | (808 | ) | $ | 858 | $ | (779 | ) |
September 30, 2017 | ||||||||||||||||||||||||||||||||
June 30, 2018 | June 30, 2018 | |||||||||||||||||||||||||||||||
Counterparty | Gross Derivative Liabilities in Statement of Assets and Liabilities | Gross Derivative Assets in Statement of Assets and Liabilities | Collateral Pledged (1) | Net position of Derivative Assets, Liabilities and Pledged Collateral | Gross Derivative Liabilities in Statement of Assets and Liabilities | Gross Derivative Assets in Statement of Assets and Liabilities | Collateral Pledged (1) | Net position of Derivative Assets, Liabilities and Pledged Collateral | ||||||||||||||||||||||||
JP Morgan Chase Bank, N.A. | $ | (394 | ) | $ | 9 | $ | 385 | $ | — | $ | — | $ | 432 | $ | (432 | ) | $ | — |
(1) | Collateral paid to counterparties may be more than the amount shown in the table above, as the table does not present the effects of over-collateralization, if any. |
September 30, 2017 | June 30, 2018 | |||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||||||
Investments | ||||||||||||||||||||||||||||||
Senior secured loans - first lien | $ | — | $ | 41,756 | $ | 190,087 | $ | 231,843 | $ | — | $ | 58,238 | $ | 176,535 | $ | 234,773 | ||||||||||||||
Senior secured loans - second lien | — | 19,714 | 63,662 | 83,376 | — | 12,329 | 73,422 | 85,751 | ||||||||||||||||||||||
Senior secured bonds | — | — | 20,909 | 20,909 | — | 14,729 | 4,292 | 19,021 | ||||||||||||||||||||||
Senior unsecured debt | — | $ | 8,323 | $ | 20,895 | $ | 29,218 | — | 12,572 | 7,480 | 20,052 | |||||||||||||||||||
Total senior debt | — | $ | 69,793 | $ | 295,553 | $ | 365,346 | $ | — | $ | 97,868 | $ | 261,729 | $ | 359,597 | |||||||||||||||
Subordinated debt | — | — | 15,261 | 15,261 | — | — | 14,919 | 14,919 | ||||||||||||||||||||||
Equity and other | 434 | — | 13 | 447 | 384 | — | 10,325 | 10,709 | ||||||||||||||||||||||
Total investments | $ | 434 | $ | 69,793 | $ | 310,827 | $ | 381,054 | $ | 384 | $ | 97,868 | $ | 286,973 | $ | 385,225 | ||||||||||||||
Percentage | 0.1 | % | 18.3 | % | 81.6 | % | 100.0 | % | 0.1 | % | 25.4 | % | 74.5 | % | 100.0 | % | ||||||||||||||
Derivative Instruments | ||||||||||||||||||||||||||||||
Foreign currency forward contracts | $ | — | $ | (394 | ) | $ | — | $ | (394 | ) | $ | — | $ | 432 | $ | — | $ | 432 | ||||||||||||
Foreign currency forward contracts | $ | — | $ | 9 | $ | — | $ | 9 |
December 31, 2016 | December 31, 2017 | |||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||||||
Investments | ||||||||||||||||||||||||||||||
Senior secured loans - first lien | $ | — | $ | 105,423 | $ | 79,913 | $ | 185,336 | $ | — | $ | 37,354 | $ | 197,008 | $ | 234,362 | ||||||||||||||
Senior secured loans - second lien | — | 19,590 | 24,750 | 44,340 | — | 15,739 | 66,464 | 82,203 | ||||||||||||||||||||||
Senior secured bonds | — | 3,699 | 7,932 | 11,631 | — | 2,771 | 8,273 | 11,044 | ||||||||||||||||||||||
Senior unsecured debt | — | 7,460 | 5,410 | 12,870 | — | 7,902 | 21,313 | 29,215 | ||||||||||||||||||||||
Total senior debt | — | 136,172 | 118,005 | 254,177 | $ | — | $ | 63,766 | $ | 293,058 | $ | 356,824 | ||||||||||||||||||
Subordinated debt | — | 5,486 | 15,142 | 20,628 | — | — | 14,923 | 14,923 | ||||||||||||||||||||||
Equity and other | 226 | — | 53 | 279 | 456 | — | 231 | 687 | ||||||||||||||||||||||
Total investments | $ | 226 | $ | 141,658 | $ | 133,200 | $ | 275,084 | $ | 456 | $ | 63,766 | $ | 308,212 | $ | 372,434 | ||||||||||||||
Percentage | 0.1 | % | 51.5 | % | 48.4 | % | 100.0 | % | 0.1 | % | 17.1 | % | 82.8 | % | 100.0 | % | ||||||||||||||
Derivative Instruments | ||||||||||||||||||||||||||||||
Foreign currency forward contracts | $ | — | $ | (8 | ) | $ | — | $ | (8 | ) | $ | — | $ | (199 | ) | $ | — | $ | (199 | ) |
September 30, 2017 | |||||||||||||||||
June 30, 2018 | June 30, 2018 | ||||||||||||||||
Asset Category | No. of Investment Positions | Fair Value | Valuation Techniques (1) | Unobservable Inputs (2) | Weighted Average | Range (3) | Impact to Valuation from an Increase in Input (4) | Fair Value | Valuation Techniques (1) | Unobservable Inputs (2) | Weighted Average | Range (3) | Impact to Valuation from an Increase in Input (4) | ||||
Senior secured loans - first lien | 36 | $ | 123,885 | Transacted value | Cost (5) | 98.50 | Increase | $ | 109,102 | Transacted value | Cost (5) | 98.14 | 97.29 - 99.00 | Increase | |||
Transacted value | Price | 100 | Increase | ||||||||||||||
Yield analysis | Yield | 8.19% | 5.92% - 12.44% | Decrease | Yield analysis | Yield | 9.27% | 3.76% - 11.36% | Decrease | ||||||||
Senior secured loans - second lien | 9 | $ | 47,954 | Transacted value | Cost (5) | 98.00 | Increase | $ | 47,854 | Transacted value | Cost (5) | 93.00 | Increase | ||||
Yield analysis | Yield | 10.32% | 8.59% - 11.97% | Decrease | Yield analysis | Yield | 10.98% | 3.12% - 12.40% | Decrease | ||||||||
Senior secured bonds | 4 | $ | 17,919 | Transacted value | Price | 110.00 | Increase | $ | 4,292 | Transacted value | Price | 100.00 | Increase | ||||
Yield analysis | Yield | 9.98% | 9.94% - 10.00% | Decrease | Yield analysis | Yield | 10.58% | 10.58% | Decrease | ||||||||
Market comparable | EBITDA multiple | 9.3x | 9.3x | Increase | |||||||||||||
Senior unsecured debt | 3 | $ | 16,745 | Yield analysis | Yield | 11.57% | 9.85% - 16.73% | Decrease | $ | 7,480 | Yield analysis | Yield | 11.89% | 11.78% - 11.93% | Decrease | ||
Subordinated debt | 3 | $ | 15,261 | Transacted value | Cost (5) | 100.00 | Increase | $ | 14,919 | Yield analysis | Yield | 10.35% | Decrease | ||||
Equity and other | $ | 10,325 | Transacted value | Cost (5) | 947.06 | 100.00-1,000.00 | Increase | ||||||||||
Yield analysis | Yield | 8.74% | 8.52% - 8.75% | Decrease | Market comparables | Cash flow multiple | 5.2x | Increase | |||||||||
Equity and other | 1 | $ | 13 | Transacted value | Cost (5) | $1.00 | Increase | ||||||||||
Market comparables | Oil production multiple (6) | $32,500.00 | Increase | ||||||||||||||
Market comparables | Oil reserve multiple (7) | $7.50 | Increase | ||||||||||||||
Black-Scholes Model | Volatility | 40.27% | Increase | ||||||||||||||
Market Comparables | Capitalization rate | 7.00% | Increase | ||||||||||||||
Total | 56 | $ | 221,777 | $ | 193,972 |
(1) | For the investments that have more than one valuation technique, the Master Fund may rely on the stated techniques individually or in the aggregate based on a weight ascribed to each valuation technique, ranging from |
(2) | The Master Fund generally uses prices provided by an independent pricing service, or directly from an independent broker, which are non-binding indicative prices on or near the valuation date as the primary basis for the fair valuation determinations for quoted senior secured bonds and loans. Since these prices are non-binding, they may not be indicative of fair value. Each quoted price is evaluated by Guggenheim in conjunction with additional information compiled by |
(3) | A range is not provided when there is only one investment within the classification or multiple investments that have the same unobservable input; weighted average amounts are based on the estimated fair values. |
(4) | This column represents the directional change in the fair value of the Level 3 investments that would result from an increase to the corresponding unobservable input. A decrease to the unobservable input would have the opposite effect. Significant changes in these inputs in isolation could result in significantly higher or lower fair value measurements. |
(5) | Investments may be valued at cost for a period of time after acquisition as the best indicator of fair value. |
(6) | Oil production multiple is valued based on thousand barrels of oil equivalent per day (MBOE/d) |
(7) | Oil reserve multiple is valued based on million barrels of oil equivalent (MMBOE) |
December 31, 2017 | ||||||||
Asset Category | Fair Value | Valuation Techniques (1) | Unobservable Inputs (2) | Weighted Average | Range (3) | Impact to Valuation from an Increase in Input (4) | ||
Senior secured loans - first lien | $ | 126,561 | Transacted value | Price | 100.00 | 100.00 | Increase | |
Transacted value | Cost (5) | 100.00 | 100.00 | Increase | ||||
Yield analysis | Yield | 8.75% | 6.29% - 13.57% | Decrease | ||||
Senior secured loans - second lien | $ | 42,838 | Yield analysis | Yield | 10.60% | 9.19% - 11.76% | Decrease | |
Senior secured bonds | $ | 5,023 | Transacted value | Price | 100.00 | 100.00 | Increase | |
Market comparables | EBITDA multiple | 9.3x | 9.3x | Increase | ||||
Senior unsecured debt | $ | 17,164 | Transacted value | Price | 98.75 | 98.75 | Increase | |
Yield analysis | Yield | 11.70% | 9.94% - 12.50% | Decrease | ||||
Subordinated debt | $ | 14,924 | Yield analysis | Yield | 9.72% | 9.72% | Decrease | |
Equity and other | $ | 231 | Transacted value | Cost (5) | 100.00 | 100.00 | Increase | |
Total | $ | 206,741 |
(1) | For the investments that have more than one valuation technique, the Master Fund may rely on the stated techniques individually or in the aggregate based on a weight ascribed to each valuation technique, ranging from 0% to 100%. |
(2) | The Master Fund generally uses prices provided by an independent pricing service, or directly from an independent broker, which are non-binding indicative prices on or near the valuation date as the primary basis for the fair valuation determinations for quoted senior secured bonds and loans. Since these prices are non-binding, they may not be indicative of fair value. Each quoted price is evaluated by Guggenheim in conjunction with additional information compiled by it, including financial performance, recent business developments and various other factors. Investments with fair values determined in this manner were not included in the table above. As of December 31, 2017, the Master Fund had investments of this nature measured at fair value totaling |
(3) | A range is not provided when there is only one investment within the classification; weighted average amounts are based on the estimated fair values. |
(4) | This column represents the directional change in the fair value of the Level 3 investments that would result from an increase to the corresponding unobservable input. A decrease to the unobservable input would have the opposite effect. Significant changes in these inputs in isolation could result in significantly higher or lower fair value measurements. |
(5) | Investments may be valued at cost for a period of time after |
December 31, 2016 | |||||||||
Asset Category | No. of Investment Positions | Fair Value | Valuation Techniques (1) | Unobservable Inputs (2) | Weighted Average | Range (3) | Impact to Valuation from an Increase in Input (4) | ||
Senior secured loans - first lien | 22 | $ | 74,929 | Yield analysis | Yield | 7.75% | 6.49% - 10.20% | Decrease | |
Transacted value | Cost (5) | 99.53 | 99.53 | Increase | |||||
Market comparables | EBITDA multiple | 16.3x | 16.3x | Increase | |||||
Senior secured loans - second lien | 4 | $ | 24,750 | Yield analysis | Yield | 10.89% | 10.40% -11.85% | Decrease | |
Market comparables | EBITDA multiple | 6.2x | 6.2x | Increase | |||||
Senior secured bonds | 3 | $ | 4,909 | Yield analysis | Yield | 9.72% | 9.72% | Decrease | |
Liquidation Analysis | Liquidation value | N/A | N/A | Increase | |||||
Senior unsecured debt | 1 | $ | 5,410 | Yield analysis | Yield | 12.59% | 12.59% | Decrease | |
Subordinated debt | 2 | $ | 15,142 | Transacted value | Cost (5) | 98.67 | 98.64-100.00 | Increase | |
Equity and other | 2 | $ | 53 | Transacted value | Cost (5) | 1.00 | 1.00 | Increase | |
Market and income approach | Company specific risk premium | 515.60% | 515.60% | Decrease | |||||
Option valuation model | Volatility | 163.18% | 163.18% | Increase | |||||
Total | 33 | $ | 125,193 |
Three Months Ended September 30, 2017 | Three Months Ended June 30, 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Senior Secured Loans - First Lien | Senior Secured Loans - Second Lien | Senior Secured Bonds | Senior Unsecured Debt | Subordinated Debt | Equity and Other | Total | Senior Secured Loans - First Lien | Senior Secured Loans - Second Lien | Senior Secured Bonds | Senior Unsecured Debt | Subordinated Debt | Equity and Other | Total | ||||||||||||||||||||||||||||||||||||||||||
Balance as of July 1, 2017 | $ | 124,215 | $ | 47,717 | $ | 19,900 | $ | 16,655 | $ | 15,210 | $ | 52 | $ | 223,749 | |||||||||||||||||||||||||||||||||||||||||
Balance as of April 1, 2018 | $ | 176,989 | $ | 68,847 | $ | 7,707 | $ | 5,504 | $ | 14,949 | $ | 3,923 | $ | 277,919 | |||||||||||||||||||||||||||||||||||||||||
Additions (1) | 11,805 | 14,715 | — | 106 | 18 | — | 26,644 | 16,680 | 17,948 | — | 1,950 | — | 2,577 | 39,155 | |||||||||||||||||||||||||||||||||||||||||
Net realized gains (2) | 297 | 17 | — | — | — | — | 314 | 319 | 109 | 260 | 28 | — | (1,886 | ) | (1,170 | ) | |||||||||||||||||||||||||||||||||||||||
Net change in unrealized appreciation (depreciation) on investments (3) | (60 | ) | 438 | 1,006 | (40 | ) | 27 | (39 | ) | 1,332 | (1,242 | ) | (330 | ) | (266 | ) | 47 | (36 | ) | 2,298 | 471 | ||||||||||||||||||||||||||||||||||
Sales and repayments (4) | (14,565 | ) | (457 | ) | — | — | — | — | (15,022 | ) | (14,169 | ) | (10,198 | ) | — | (55 | ) | — | — | (24,422 | ) | ||||||||||||||||||||||||||||||||||
Net discount accretion | 150 | 34 | 3 | 24 | 6 | — | 217 | 159 | (8 | ) | 4 | 6 | 6 | — | 167 | ||||||||||||||||||||||||||||||||||||||||
Investment position reclassification | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||
Restructuring | — | — | (3,413 | ) | — | — | 3,413 | — | |||||||||||||||||||||||||||||||||||||||||||||||
Transfers into Level 3 (5) (6) | 68,245 | 1,198 | — | 4,150 | — | — | — | 73,593 | 5,287 | — | — | — | — | — | 5,287 | ||||||||||||||||||||||||||||||||||||||||
Fair value balance as of September 30, 2017 | $ | 190,087 | $ | 63,662 | $ | 20,909 | $ | 20,895 | $ | 15,261 | $ | 13 | $ | 310,827 | |||||||||||||||||||||||||||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments held as of September 30, 2017 | $ | 141 | $ | 438 | $ | 1,006 | $ | (40 | ) | $ | 27 | $ | (39 | ) | $ | 1,533 | |||||||||||||||||||||||||||||||||||||||
Transfers out Level 3 (5) (7) | (7,488 | ) | (2,946 | ) | — | — | — | — | (10,434 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Fair value balance as of June 30, 2018 | $ | 176,535 | $ | 73,422 | $ | 4,292 | $ | 7,480 | $ | 14,919 | $ | 10,325 | $ | 286,973 | |||||||||||||||||||||||||||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments held as of June 30, 2018 | $ | (1,232 | ) | $ | (301 | ) | $ | (4 | ) | $ | 47 | $ | (36 | ) | $ | 412 | $ | (1,114 | ) |
Nine Months Ended September 30, 2017 | Six Months Ended June 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Senior Secured Loans - First Lien | Senior Secured Loans - Second Lien | Senior Secured Bonds | Senior Unsecured Debt | Subordinated Debt | Equity and Other | Total | Senior Secured Loans - First Lien | Senior Secured Loans - Second Lien | Senior Secured Bonds | Senior Unsecured Debt | Subordinated Debt | Equity and Other | Total | |||||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2017 | $ | 79,913 | $ | 24,750 | $ | 7,932 | $ | 5,410 | $ | 15,142 | $ | 53 | $ | 133,200 | ||||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2018 | $ | 197,008 | $ | 66,464 | $ | 8,273 | $ | 21,313 | $ | 14,923 | $ | 231 | $ | 308,212 | ||||||||||||||||||||||||||||||||||||||||
Additions (1) | 107,203 | 45,109 | 12,000 | 13,803 | 17 | — | 178,132 | 34,953 | 23,786 | — | 2,037 | — | 6,252 | 67,028 | ||||||||||||||||||||||||||||||||||||||||
Net realized gains (2) | 1,003 | 293 | — | 26 | — | — | 1,322 | 2,305 | 108 | 291 | 1,151 | — | (1,886 | ) | 1,969 | |||||||||||||||||||||||||||||||||||||||
Net change in unrealized appreciation (depreciation) on investments (3) | 1,291 | 807 | 964 | 237 | 83 | (40 | ) | 3,342 | (689 | ) | 87 | (123 | ) | (511 | ) | (16 | ) | 2,315 | 1,063 | |||||||||||||||||||||||||||||||||||
Sales and repayments (4) | (39,002 | ) | (8,656 | ) | — | (2,632 | ) | — | — | (50,290 | ) | (54,773 | ) | (10,197 | ) | (746 | ) | (16,529 | ) | — | — | (82,245 | ) | |||||||||||||||||||||||||||||||
Net discount accretion | 372 | 86 | 13 | 51 | 19 | — | 541 | 321 | 17 | 10 | 19 | 12 | — | 379 | ||||||||||||||||||||||||||||||||||||||||
Restructuring | — | — | (3,413 | ) | — | — | 3,413 | — | ||||||||||||||||||||||||||||||||||||||||||||||
Transfers into Level 3 (5) (6) | 39,307 | 1,273 | — | 4,000 | — | — | 44,580 | 5,410 | — | — | — | — | — | 5,410 | ||||||||||||||||||||||||||||||||||||||||
Fair value balance as of September 30, 2017 | $ | 190,087 | $ | 63,662 | $ | 20,909 | $ | 20,895 | $ | 15,261 | $ | 13 | $ | 310,827 | ||||||||||||||||||||||||||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments held as of September 30, 2017 | $ | 1,400 | $ | 807 | $ | 964 | $ | 237 | $ | 83 | $ | (40 | ) | $ | 3,451 | |||||||||||||||||||||||||||||||||||||||
Transfers out Level 3 (5) (7) | (8,000 | ) | (6,843 | ) | — | — | — | — | (14,843 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Fair value balance as of June 30, 2018 | $ | 176,535 | $ | 73,422 | $ | 4,292 | $ | 7,480 | $ | 14,919 | $ | 10,325 | $ | 286,973 | ||||||||||||||||||||||||||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments held as of June 30, 2018 | $ | (558 | ) | $ | 115 | $ | 139 | $ | 62 | $ | (16 | ) | $ | 430 | $ | 172 |
(1) | Includes increases in the cost basis of investments resulting from new and incremental portfolio investments, including the capitalization of PIK |
(2) | Included in net realized gain (loss) on investments in the consolidated statements of operations. |
(3) | Included in net change in unrealized appreciation (depreciation) on investments in the consolidated statements of operations. |
(4) | Includes principal payments/paydowns on debt investments and proceeds from sales of investments. |
(5) | The Master Fund transfers investments in and out of Level 1, 2 and 3 securities at the value of the investment as of the beginning of the period based on changes in the use of observable inputs utilized to perform the valuation for the period. |
(6) | For the three and |
(7) | For the three and six months ended June 30, 2018, four and three investments, respectively, were transferred from Level 3 to |
Three Months Ended September 30, 2016 | Three Months Ended June 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Senior Secured Loans - First Lien | Senior Secured Loans - Second Lien | Senior Secured Bonds | Senior Unsecured Debt | Subordinated Debt | Equity and Other | Total | Senior Secured Loans - First Lien | Senior Secured Loans - Second Lien | Senior Secured Bonds | Senior Unsecured Debt | Subordinated Debt | Equity and Other | Total | |||||||||||||||||||||||||||||||||||||||||
Balance as of July 1, 2016 | $ | 27,583 | $ | — | $ | 6,258 | $ | — | $ | — | $ | 40 | $ | 33,881 | ||||||||||||||||||||||||||||||||||||||||
Balance as of April 1, 2017 | $ | 113,033 | $ | 32,609 | $ | 8,157 | $ | — | $ | 20,574 | $ | 53 | $ | 174,426 | ||||||||||||||||||||||||||||||||||||||||
Additions (1) | 49,445 | 19,540 | — | — | — | — | 68,985 | 45,211 | 14,768 | 12,000 | — | 4,899 | — | 76,878 | ||||||||||||||||||||||||||||||||||||||||
Net realized gains (2) | 9 | — | — | — | — | — | 9 | 591 | 3 | — | — | 26 | — | 620 | ||||||||||||||||||||||||||||||||||||||||
Net change in unrealized appreciation on investments (3) | 265 | 3 | 1,387 | — | — | — | 1,655 | |||||||||||||||||||||||||||||||||||||||||||||||
Net change in unrealized appreciation (depreciation) on investments (3) | 323 | 317 | (262 | ) | — | 163 | (1 | ) | 540 | |||||||||||||||||||||||||||||||||||||||||||||
Sales or repayments (4) | (537 | ) | — | — | — | — | — | (537 | ) | (14,276 | ) | — | — | — | (2,633 | ) | — | (16,909 | ) | |||||||||||||||||||||||||||||||||||
Net discount accretion | 27 | 5 | 3 | — | — | — | 35 | 80 | 20 | 5 | — | 15 | — | 120 | ||||||||||||||||||||||||||||||||||||||||
Fair value balance as of September 30, 2016 | $ | 76,792 | $ | 19,548 | $ | 7,648 | $ | — | $ | — | $ | 40 | $ | 104,028 | ||||||||||||||||||||||||||||||||||||||||
Change in net unrealized appreciation on investments held as of September 30, 2016 | $ | 255 | $ | 3 | $ | 1,387 | $ | — | $ | — | $ | — | $ | 1,645 | ||||||||||||||||||||||||||||||||||||||||
Investment position reclassification | (8,824 | ) | — | — | — | 8,824 | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
Transfers out of Level 3 (5) (6) | (11,927 | ) | — | — | — | — | — | (11,927 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Fair value balance as of June 30, 2017 | $ | 124,211 | $ | 47,717 | $ | 19,900 | $ | — | $ | 31,868 | $ | 52 | $ | 223,748 | ||||||||||||||||||||||||||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments held as of June 30, 2017 | $ | 720 | $ | 317 | $ | (262 | ) | $ | — | $ | 163 | $ | (1 | ) | $ | 937 |
Nine Months Ended September 30, 2016 | Six Months Ended June 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Senior Secured Loans - First Lien | Senior Secured Loans - Second Lien | Senior Secured Bonds | Senior Unsecured Debt | Subordinated Debt | Equity and Other | Total | Senior Secured Loans - First Lien | Senior Secured Loans - Second Lien | Senior Secured Bonds | Senior Unsecured Debt | Subordinated Debt | Equity and Other | Total | |||||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2016 | $ | 21,200 | $ | 1,576 | $ | 6,827 | $ | — | $ | — | $ | 471 | $ | 30,074 | ||||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2017 | $ | 79,913 | $ | 24,750 | $ | 7,932 | $ | — | $ | 20,552 | $ | 53 | $ | 133,200 | ||||||||||||||||||||||||||||||||||||||||
Additions (1) | 60,297 | 19,540 | — | — | — | 37 | 79,874 | 67,523 | 30,394 | 12,000 | — | 13,697 | — | 123,614 | ||||||||||||||||||||||||||||||||||||||||
Net realized gains (2) | 188 | — | — | — | — | — | 188 | 630 | 273 | — | — | 26 | — | 929 | ||||||||||||||||||||||||||||||||||||||||
Net change in unrealized appreciation (depreciation) on investments (3) | 53 | 3 | 821 | — | — | (468 | ) | 409 | 821 | 369 | (42 | ) | — | 197 | (1 | ) | 1,344 | |||||||||||||||||||||||||||||||||||||
Sales and repayments (4) | (9,969 | ) | — | — | — | — | — | (9,969 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Sales or repayments (4) | (18,776 | ) | (8,120 | ) | — | — | (2,633 | ) | — | (29,529 | ) | |||||||||||||||||||||||||||||||||||||||||||
Net discount accretion | 60 | 5 | — | — | — | — | 65 | 147 | 51 | 10 | — | 29 | — | 237 | ||||||||||||||||||||||||||||||||||||||||
Transfers out of Level 3 (5) (6) | — | (1,576 | ) | — | — | — | — | (1,576 | ) | (6,047 | ) | — | — | — | — | — | (6,047 | ) | ||||||||||||||||||||||||||||||||||||
Transfers into Level 3 (5) (7) | 4,963 | — | — | — | — | — | 4,963 | |||||||||||||||||||||||||||||||||||||||||||||||
Fair value balance as of September 30, 2016 | $ | 76,792 | $ | 19,548 | $ | 7,648 | $ | — | $ | — | $ | 40 | $ | 104,028 | ||||||||||||||||||||||||||||||||||||||||
Change in net unrealized (depreciation) on investments held as of September 30, 2016 | $ | 187 | $ | 3 | $ | 821 | $ | — | $ | — | $ | (468 | ) | $ | 543 | |||||||||||||||||||||||||||||||||||||||
Fair value balance as of June 30, 2017 | $ | 124,211 | $ | 47,717 | $ | 19,900 | $ | — | $ | 31,868 | $ | 52 | $ | 223,748 | ||||||||||||||||||||||||||||||||||||||||
Change in net unrealized appreciation (depreciation) on investments held as of June 30, 2017 | $ | 817 | $ | 369 | $ | (42 | ) | $ | — | $ | 197 | $ | (1 | ) | $ | 1,340 |
(1) | Includes increases in the cost basis of investments resulting from new and incremental portfolio investments, including the capitalization of PIK |
(2) | Included in net realized gain (loss) on investments in the consolidated statements of operations. |
(3) | Included in net change in unrealized appreciation (depreciation) on investments in the consolidated statements of operations. |
(4) | Includes principal payments/paydowns on debt investments and proceeds from sales of investments. |
(5) | The Master Fund transfers investments in and out of Level 1, 2 and 3 securities at the value of the investment as of the beginning of the period based on changes in the use of observable inputs utilized to perform the valuation for the period. |
(6) | For the |
(i) | The incentive fee on income is paid quarterly, if earned; it is computed as the sum of (A) 100% of quarterly pre-incentive fee net investment income in excess of 1.875% of average adjusted capital up to a limit of 2.344% of average adjusted capital, and (B) 20% of pre-incentive fee net investment income in excess of 2.344% of average adjusted capital. |
(ii) | The incentive fee on capital gains is paid annually, if earned; it is equal to 20% of realized capital gains on a cumulative basis from inception, net of (A) all realized capital losses and unrealized depreciation on a cumulative basis from inception, and (B) the aggregate amount, if any, of previously paid incentive fees on capital gains. |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||
Related Party | Source Agreement & Description | 2017 | 2016 | 2017 | 2016 | |||||||||||||||||||||||||||||||
Related Party (1) | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||
Source Agreement & Description | 2018 | 2017 | 2018 | 2017 | ||||||||||||||||||||||||||||||||
CCA & Guggenheim | Prior Investment Advisory Agreement - investment advisory fee (1) | $ | 1,595 | $ | 1,025 | $ | 5,229 | $ | 2,142 | Prior Investment Advisory Agreement - management fee (2) | $ | — | $ | 1,977 | $ | — | $ | 3,634 | ||||||||||||||||||
Guggenheim | Investment Advisory Agreement - management fee | 1,816 | — | 3,596 | — | |||||||||||||||||||||||||||||||
Guggenheim | Interim Investment Advisory Agreement - investment advisory fee (1) | 391 | — | 391 | — | Investment Advisory Agreement - performance-based incentive fee (1) | 317 | — | 811 | — | ||||||||||||||||||||||||||
CCA & Guggenheim | Prior Administrative Services Agreement - expense reimbursement | 80 | 98 | 303 | 286 | Prior Administrative Services Agreement - expense reimbursement | — | 113 | — | 223 | ||||||||||||||||||||||||||
Guggenheim | Administrative Services Agreement - expense reimbursement | 25 | — | 25 | — | Administrative Services Agreement - expense reimbursement | 120 | — | 281 | — | ||||||||||||||||||||||||||
GCIF-I | Net Issuance (Repurchase) of Common Shares | (7 | ) | 5,666 | 20,523 | 13,208 | ||||||||||||||||||||||||||||||
GCIF 2016T | Net Issuance (Repurchase) of Common Shares | 592 | 32,946 | 48,862 | 75,661 | |||||||||||||||||||||||||||||||
CCA & Guggenheim | O&O Agreement - organization cost reimbursements | — | — | — | 228 | |||||||||||||||||||||||||||||||
Trustees | Amended and Restated Bylaws - trustee fees and expenses (2) | 112 | 101 | 372 | 264 | |||||||||||||||||||||||||||||||
Guggenheim | Co-Investment Exemptive Relief Order - Reimbursement of capital structuring fees | — | 157 | 315 | 157 | Share on capital structuring fees and administrative agency fees | (57 | ) | (82 | ) | (65 | ) | (315 | ) | ||||||||||||||||||||||
WPC & Guggenheim | Advisor Transition Costs - Transition costs in connection with investment advisor changes, proxy statement, and shareholder meeting | 662 | — | 662 | — |
(1) | Related party transactions not included in the table above consist of Independent Trustees fees and expenses, and sales of the Master Fund Shares to affiliated Feeder Funds as disclosed in the Master Fund's consolidated statements of operations and consolidated statements of cash flows, respectively. |
(2) | During the three and |
Hamilton Credit Facility - Borrowing Summary | |||||||||||||||||||||
As of | Total Principal Amount Committed | Principal Amount Outstanding | Carrying Value (1) | Interest Rate (2) | Maturity Date | Maturity Term | |||||||||||||||
September 30, 2017 | $ | 175,000 | $ | 150,000 | $ | 148,865 | 3.97 | % | December 17, 2019 | 2.2 | years | ||||||||||
December 31, 2016 | $ | 175,000 | $ | 126,000 | $ | 124,505 | 3.64 | % | December 17, 2019 | 3.0 | years |
Hamilton Credit Facility - Borrowing Summary | ||||||||||||||||||||
As of | Total Principal Amount Committed | Principal Amount Outstanding | Carrying Value (1) | Interest Rate (2) | Maturity Date | Maturity Term | ||||||||||||||
June 30, 2018 | $ | 175,000 | $ | 150,000 | $ | 148,290 | 4.99 | % | 12/29/21 | 3.5 | years | |||||||||
December 31, 2017 | $ | 175,000 | $ | 150,000 | $ | 148,988 | 4.24 | % | 12/17/19 | 2.0 | years |
(1) | Carrying value is equal to outstanding principal amount net of unamortized financing costs. |
(2) | Interest rate as of the end of the reporting period (3-month |
Three Months Ended September 30, | Nine Months Ended September 30, | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2018 | 2017 | 2018 | 2017 | |||||||||||||||||||||||||
Stated interest expense | $ | 1,511 | $ | 675 | $ | 4,052 | $ | 1,324 | $ | 1,831 | $ | 1,385 | $ | 3,458 | $ | 2,541 | ||||||||||||||||
Unused/undrawn fees | 69 | 206 | 395 | 262 | 64 | 102 | 125 | 325 | ||||||||||||||||||||||||
Amortization of deferred financing costs | 123 | 117 | 360 | 342 | 124 | 120 | 247 | 238 | ||||||||||||||||||||||||
Total interest expense | $ | 1,703 | $ | 998 | $ | 4,807 | $ | 1,928 | $ | 2,019 | $ | 1,607 | $ | 3,830 | $ | 3,104 | ||||||||||||||||
Annualized weighted average interest rate(1) | 3.9 | % | 3.4 | % | 3.8 | % | 3.2 | % | ||||||||||||||||||||||||
Weighted average interest rate (1) | 4.8 | % | 3.9 | % | 4.6 | % | 3.8 | % | ||||||||||||||||||||||||
Average borrowings | $ | 150,000 | $ | 79,250 | $ | 140,400 | $ | 55,100 | $ | 150,000 | $ | 144,000 | $ | 150,000 | $ | 136,286 |
(1) | Calculated as the annualized amount of the stated interest expense divided by the average borrowings during the reporting period. |
Total Unfunded Commitments | Total Unfunded Commitments | |||||||||||||||
Category / Portfolio Company (1) | September 30, 2017 | December 31, 2016 | June 30, 2018 | December 31, 2017 | ||||||||||||
BBB Industries (Bridge Loan) | $ | 8,000 | $ | — | ||||||||||||
Boats Group (Revolver) | $ | 1,000 | $ | 1,000 | 1,000 | 1,000 | ||||||||||
Dominion Web Solutions (Revolver) | 346 | — | ||||||||||||||
Eco-Site (Delayed Draw) | 3,214 | — | ||||||||||||||
Bullhorn Inc. (Delayed Draw) | 780 | 1,975 | ||||||||||||||
Bullhorn Inc. (Revolver) | 111 | 269 | ||||||||||||||
Express Oil (Delayed Draw) | 24 | — | — | 377 | ||||||||||||
Express Oil (Revolver) | 241 | — | — | 241 | ||||||||||||
GAL Manufacturing (Revolver) | 373 | — | 433 | 352 | ||||||||||||
Grinding Media Inc. | — | 6,200 | ||||||||||||||
Galls (Delayed Draw) | 1,789 | — | ||||||||||||||
Galls (Revolver) | 368 | — | ||||||||||||||
Humanetics (Revolver) | 400 | 400 | — | 400 | ||||||||||||
Lytx (Revolver) | 368 | — | ||||||||||||||
Kerridge Commercial Systems (Multi-Currency Delayed Draw)2 | 429 | — | ||||||||||||||
Lytx, Inc. (Revolver) | 368 | 368 | ||||||||||||||
Mavis Tire Express Services Corp. (Revolver) | 217 | — | ||||||||||||||
Mavis Tire Express Services Corp. (Delayed Draw) | 483 | — | ||||||||||||||
Mavis Tire Express Services Corp. (Delayed Draw) | 537 | — | ||||||||||||||
Med Intermediate (Delayed Draw) | 1,493 | 1,631 | — | 1,493 | ||||||||||||
Ministry Brands (Delayed Draw) | 135 | — | — | 71 | ||||||||||||
Onyx CenterSource (Revolver) | 285 | 329 | 329 | 329 | ||||||||||||
National Technical Systems, Inc. (Delayed Draw) | — | 765 | ||||||||||||||
Parts Town, LLC (Revolver) | 200 | 900 | ||||||||||||||
Pet Holdings ULC (Delayed Draw) | 125 | 500 | — | 125 | ||||||||||||
PluralSight Holdings (Revolver) | 250 | — | — | 250 | ||||||||||||
SLR Consulting (Delayed Draw) | 400 | — | ||||||||||||||
Trader Interactive (Revolver) | 346 | 346 | ||||||||||||||
Velocity Holdings US (Revolver) | 115 | 462 | ||||||||||||||
Total Unfunded Commitments | $ | 8,454 | $ | 11,725 | $ | 15,705 | $ | 8,058 |
Three Months Ended September 30, | Nine Months Ended September 30, | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2018 | 2017 | 2018 | 2017 | |||||||||||||||||||||||||
Net increase in net assets resulting from operations | $ | 4,818 | $ | 5,681 | $ | 12,308 | $ | 7,249 | $ | 4,448 | $ | 3,299 | $ | 10,969 | $ | 7,490 | ||||||||||||||||
Weighted average Common Shares outstanding (basic and diluted) | 29,214,286 | 14,367,189 | 26,976,497 | 10,219,786 | 29,151,096 | 28,097,842 | 29,151,096 | 25,839,057 | ||||||||||||||||||||||||
Earnings per Common Share - basic and diluted (1) | $ | 0.16 | $ | 0.40 | $ | 0.46 | $ | 0.71 | $ | 0.15 | $ | 0.12 | $ | 0.38 | $ | 0.29 |
(1) | Earnings per Common Share, both basic and diluted, were equivalent |
Nine Months Ended September 30, | Six Months Ended June 30, | |||||||||||||
2017 | 2016 | 2018 | 2017 | |||||||||||
PER COMMON SHARE OPERATING PERFORMANCE | ||||||||||||||
Net asset value, beginning of period | $ | 8.47 | $ | 8.00 | $ | 8.52 | $ | 8.47 | ||||||
Net investment income | 0.35 | 0.14 | 0.27 | 0.21 | ||||||||||
Net realized gains | 0.07 | 0.05 | 0.10 | 0.07 | ||||||||||
Net change in unrealized appreciation (2) | 0.04 | 0.34 | 0.01 | 0.02 | ||||||||||
Net increase resulting from operations | 0.46 | 0.53 | 0.38 | 0.30 | ||||||||||
Distributions to Common Shareholders (3) | ||||||||||||||
Distributions from net investment income | (0.35 | ) | (0.14 | ) | (0.27 | ) | (0.21 | ) | ||||||
Distributions from realized gains | (0.08 | ) | — | |||||||||||
Distributions in excess of net investment income | (0.03 | ) | (0.08 | ) | (0.01 | ) | (0.01 | ) | ||||||
Net decrease resulting from distributions | (0.38 | ) | (0.22 | ) | (0.36 | ) | (0.22 | ) | ||||||
Net asset value, end of period | $ | 8.55 | $ | 8.31 | $ | 8.54 | $ | 8.55 | ||||||
INVESTMENT RETURNS | ||||||||||||||
Total investment return (4) | 5.49 | % | 6.64 | % | 4.49 | % | 3.48 | % | ||||||
RATIOS/SUPPLEMENTAL DATA | ||||||||||||||
Net assets, end of period | $ | 249,367 | $ | 139,716 | $ | 248,950 | $ | 248,564 | ||||||
Average net assets (5) | $ | 229,306 | $ | 83,661 | $ | 249,224 | $ | 220,898 | ||||||
Common Shares outstanding, end of period | 29,151,096 | 16,820,644 | 29,151,096 | 29,082,258 | ||||||||||
Weighted average Common Shares outstanding | 26,976,497 | 10,219,786 | 29,151,096 | 25,839,057 | ||||||||||
Ratios-to-average net assets: (5) | ||||||||||||||
Operating expenses | 5.92 | % | 7.16 | % | ||||||||||
Effect of advisor transition costs reimbursement | (0.29 | )% | — | % | ||||||||||
Net expenses | 5.63 | % | 7.16 | % | ||||||||||
Total expenses | 3.71 | % | 3.82 | % | ||||||||||
Net investment income | 4.07 | % | 1.65 | % | 3.16 | % | 2.48 | % | ||||||
Average outstanding borrowings (5) | $ | 140,400 | $ | 55,100 | $ | 150,000 | $ | 136,286 | ||||||
Portfolio turnover rate (5) (6) | 31 | % | 46 | % | ||||||||||
Portfolio turnover rate (5)(6) | 32 | % | 23 | % | ||||||||||
Asset coverage ratio (7) | 2.66 | 2.44 | 2.66 | 2.66 |
(1) | The per Common Share data was derived by using the weighted average Common Shares outstanding during the |
(2) | The amount shown at this caption is the balancing figure derived from the other figures in the schedule. The amount shown at this caption for a Common Share outstanding throughout the period may not agree with the change in the aggregate appreciation and depreciation in portfolio securities for the period because of the timing of sales of the Master Fund’s Common Shares in relation to fluctuating market values for the portfolio. |
(3) | The per Common Share data for distributions is the actual amount of distributions paid or payable per Common Share outstanding during the entire period; distributions per Common Share are rounded to the nearest $0.01. For income tax purposes, distributions made to shareholders are reported as ordinary income, capital gains, non-taxable return of capital, or a combination thereof. The tax character of distributions are determined based on taxable income calculated in accordance with income tax regulations which may differ from amounts determined under GAAP. The tax character of distribution shown above is an estimate since the exact amount cannot be determined at this point. As of June 30, 2018, the Master Fund estimates distributions to be composed of either ordinary income or capital gains. The final determination of the tax character of distributions will not be made until we file our tax return. |
(4) | Total investment return is a measure of total return for shareholders, assuming the purchase of the Master Fund’s Common Shares at the beginning of the period and the reinvestment of all distributions declared during the period. More specifically, total investment return is based on (i) the purchase of Common Shares at net asset value on the first day of the period, (ii) the sale at the net asset value per Common Share on the last day of the period, of (A) all purchased Common Shares plus (B) any fractional Common Shares issued in connection with the reinvestment of distributions, and (iii) distributions payable relating to the ownership of Common Shares, if any, on the last day of the period. The total investment return calculation assumes that cash distributions are reinvested concurrent with the issuance of Common Shares at the most recent transaction price on or prior to each distribution payment date. Since there is no public market for the Master Fund’s Common Shares, then the terminal sales price per Common Share is assumed to be equal to net asset value per Common Share on the last day of the period. Total investment return is not annualized. The Master Fund’s performance changes over time and currently may be different than that shown above. Past performance is no guarantee of future results. |
(5) | The computation of average net assets, average outstanding borrowings, and average value of portfolio securities during the period is based on averaging the amount on the first day of the first month of the period and the last day of each month during the period. Ratios-to-average net assets are not annualized. |
(6) | Portfolio turnover is calculated as the lesser of (i) purchases of portfolio securities or (ii) the aggregate total of sales of portfolio securities plus any prepayments received divided by the monthly average of the value of portfolio securities owned by the Master Fund during the period. |
(7) | Asset coverage ratio is equal to (i) the sum of (A) net assets at the end of the period and (B) total senior securities issued at the end of the period, divided by (ii) total senior securities at the end of the period. |
Three Months Ended September 30, | |||||||||||||||||
2017 | 2016 | ||||||||||||||||
Per Share | Amount | Allocation | Per Share | Amount | Allocation | ||||||||||||
Total Declared Distributions | $ | 0.16 | $ | 4,600 | 100.0 | % | $ | 0.17 | $ | 2,756 | 100.0 | % | |||||
From net investment income | 0.13 | 3,862 | 84.0 | 0.08 | 1,083 | 39.3 | |||||||||||
Distributions in excess of net investment income | 0.03 | 738 | 16.0 | 0.09 | 1,673 | 60.7 |
Nine Months Ended September 30, | |||||||||||||||||
2017 | 2016 | ||||||||||||||||
Per Share | Amount | Allocation | Per Share | Amount | Allocation | ||||||||||||
Total Declared Distributions | $ | 0.38 | $ | 10,392 | 100.0 | % | $ | 0.22 | $ | 3,106 | 100.0 | % | |||||
From net investment income | 0.35 | 9,336 | 89.8 | 0.14 | 1,399 | 45.0 | |||||||||||
Distributions in excess of net investment income | 0.03 | 1,056 | 10.2 | 0.08 | 1,707 | 55.0 |
Record Date | Payment Date | Distribution Amount Per Common Share | Cash Distribution | ||||||
For Fiscal Year 2018 | |||||||||
January 25 | January 26 | $ | 0.05832 | $ | 1,700 | ||||
February 22 | February 23 | 0.05832 | 1,700 | ||||||
March 22 | March 23 | 0.05832 | 1,700 | ||||||
April 19 | April 20 | 0.04803 | 1,400 | ||||||
May 24 | May 25 | 0.06861 | 2,000 | ||||||
June 21 | June 22 | 0.06861 | 2,000 | ||||||
$ | 0.36021 | $ | 10,500 | ||||||
For Fiscal Year 2017 | |||||||||
January 31 | February 1 | $ | 0.03015 | $ | 691 | ||||
February 28 | March 1 | 0.03300 | 803 | ||||||
March 28 | March 29 | 0.03101 | 806 | ||||||
April 28 | May 1 | 0.03900 | 1,093 | ||||||
May 30 | May 31 | 0.04603 | 1,299 | ||||||
June 29 | June 30 | 0.03852 | 1,100 | ||||||
$ | 0.21771 | $ | 5,792 |
As of | As of | |||||||||||||
September 30, 2017 | December 31, 2016 | June 30, 2018 | December 31, 2017 | |||||||||||
Total assets | $ | 406,590 | $ | 305,432 | $ | 426,781 | $ | 400,687 | ||||||
Adjusted total assets (total assets net of payable for investments purchased) | $ | 401,660 | $ | 304,339 | $ | 401,985 | $ | 400,687 | ||||||
Investments in portfolio companies, at fair value | $ | 381,054 | $ | 275,084 | $ | 385,225 | $ | 372,434 | ||||||
Borrowings | $ | 150,000 | $ | 126,000 | $ | 150,000 | $ | 150,000 | ||||||
Net assets | $ | 249,367 | $ | 178,066 | $ | 248,950 | $ | 248,481 | ||||||
Net asset value per Common Share | $ | 8.55 | $ | 8.47 | $ | 8.54 | $ | 8.52 | ||||||
Leverage ratio (borrowings/adjusted total assets) | 37.3 | % | 41.4 | % | 37.3 | % | 37.4 | % |
Nine Months Ended September 30, | Six Months Ended June 30, | |||||||||||||
2017 | 2016 | 2018 | 2017 | |||||||||||
Average net assets | $ | 229,306 | $ | 83,661 | $ | 249,224 | $ | 220,898 | ||||||
Average borrowings | $ | 140,400 | $ | 55,100 | $ | 150,000 | $ | 136,286 | ||||||
Cost of investments purchased | $ | 206,464 | $ | 195,614 | $ | 130,670 | $ | 173,930 | ||||||
Sales of investments | $ | 51,037 | $ | 37,488 | $ | 18,364 | $ | 34,827 | ||||||
Principal payments | $ | 55,061 | $ | 22,154 | $ | 102,816 | $ | 41,279 | ||||||
Net investment income | $ | 9,336 | $ | 1,384 | $ | 7,869 | $ | 5,474 | ||||||
Net realized gains | $ | 1,876 | $ | 474 | $ | 2,830 | $ | 1,800 | ||||||
Net change in unrealized appreciation | $ | 1,096 | $ | 5,391 | $ | 270 | $ | 216 | ||||||
Net increase in net assets resulting from operations | $ | 12,308 | $ | 7,249 | $ | 10,969 | $ | 7,490 | ||||||
Total distributions to shareholders | $ | 10,392 | $ | 3,106 | $ | 10,500 | $ | 5,792 | ||||||
Net investment income per Common Share - basic and diluted | $ | 0.35 | $ | 0.14 | $ | 0.27 | $ | 0.21 | ||||||
Earnings per Common Share - basic and diluted | $ | 0.46 | $ | 0.71 | $ | 0.38 | $ | 0.29 | ||||||
Distributions per Common Share | $ | 0.38 | $ | 0.22 | $ | 0.36 | $ | 0.22 |
Three Months Ended | Nine Months Ended | ||||||
September 30, 2017 | September 30, 2017 | ||||||
Investment activity segmented by access channel: | |||||||
Direct origination | $ | 18,443 | $ | 146,955 | |||
Primary issuance | 14,091 | 46,009 | |||||
Secondary market transactions | — | 13,500 | |||||
Total investment activity | 32,534 | 206,464 | |||||
Investments sold or repaid | (29,993 | ) | (106,098 | ) | |||
Net investment activity | $ | 2,541 | $ | 100,366 | |||
Portfolio companies at beginning of period | 67 | 55 | |||||
Number of added portfolio companies | 5 | 28 | |||||
Number of exited portfolio companies | (4 | ) | (15 | ) | |||
Portfolio companies at period end | 68 | 68 | |||||
Number of debt investments at period end | 96 | 96 | |||||
Number of equity/other investments at period end | 3 | 3 |
Three Months Ended June 30, | |||||||||||
2018 | 2017 | ||||||||||
Investment activity segmented by access channel: | Amount | Percentage | Amount | Percentage | |||||||
Direct originations | $ | 34,548 | 63.0 | % | $ | 84,423 | 96.9 | % | |||
Syndicated transactions | 20,296 | 37.0 | % | 2,728 | 3.1 | % | |||||
Total investment activity | 54,844 | 100.0 | % | 87,151 | 100.0 | % | |||||
Investments sold or repaid | (50,533 | ) | (41,665 | ) | |||||||
Net investment activity | $ | 4,311 | $ | 45,486 |
Six Months Ended June 30, | |||||||||||
2018 | 2017 | ||||||||||
Investment activity segmented by access channel: | Amount | Percentage | Amount | Percentage | |||||||
Direct originations | $ | 54,758 | 41.9 | % | $ | 144,866 | 83.3 | % | |||
Syndicated transactions | 75,912 | 58.1 | % | 29,064 | 16.7 | % | |||||
Total investment activity | 130,670 | 100.0 | % | 173,930 | 100.0 | % | |||||
Investments sold or repaid | (121,180 | ) | (76,106 | ) | |||||||
Net investment activity | $ | 9,490 | $ | 97,824 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||
Portfolio companies at beginning of period | 76 | 61 | 70 | 55 | |||||||
Number of added portfolio companies | 13 | 15 | 29 | 23 | |||||||
Number of exited portfolio companies | (7 | ) | (9 | ) | (17 | ) | (11 | ) | |||
Portfolio companies at period end | 82 | 67 | 82 | 67 | |||||||
Number of debt investments at period end | 116 | 95 | 116 | 95 | |||||||
Number of equity/other investments at period end | 7 | 3 | 7 | 3 |
Balance as of January 1, 2017 | Purchases | Sales and Repayments | Other Changes in Fair Value (1) | Balance as of September 30, 2017 | Balance as of January 1, 2018 | Purchases | Sales and Repayments | Other Changes in Fair Value (1) | Balance as of June 30, 2018 | |||||||||||||||||||||||||||||
Senior secured loan - first lien | $ | 185,336 | $ | 124,159 | $ | (80,579 | ) | $ | 2,927 | $ | 231,843 | |||||||||||||||||||||||||||
Senior secured loan - second lien | 44,340 | 51,643 | (13,655 | ) | 1,048 | 83,376 | ||||||||||||||||||||||||||||||||
Senior secured bond | 11,631 | 12,000 | (3,841 | ) | 1,119 | 20,909 | ||||||||||||||||||||||||||||||||
Senior secured loans - first lien | $ | 234,362 | $ | 73,050 | $ | (74,434 | ) | $ | 1,795 | $ | 234,773 | |||||||||||||||||||||||||||
Senior secured loans - second lien | 82,203 | 26,180 | (22,987 | ) | 355 | 85,751 | ||||||||||||||||||||||||||||||||
Senior secured bonds | 11,044 | 12,345 | (746 | ) | (3,622 | ) | 19,021 | |||||||||||||||||||||||||||||||
Senior unsecured debt | 12,870 | 18,662 | (2,633 | ) | 319 | 29,218 | 29,215 | 13,106 | (23,013 | ) | 744 | 20,052 | ||||||||||||||||||||||||||
Total senior debt | $ | 254,177 | $ | 206,464 | $ | (100,708 | ) | $ | 5,413 | $ | 365,346 | $ | 356,824 | $ | 124,681 | $ | (121,180 | ) | $ | (728 | ) | $ | 359,597 | |||||||||||||||
Subordinated debt | 20,628 | — | (5,390 | ) | 23 | 15,261 | 14,923 | — | — | (4 | ) | 14,919 | ||||||||||||||||||||||||||
Equity and other | 279 | — | — | 168 | 447 | 687 | 5,989 | — | 4,033 | 10,709 | ||||||||||||||||||||||||||||
Total | $ | 275,084 | $ | 206,464 | $ | (106,098 | ) | $ | 5,604 | $ | 381,054 | $ | 372,434 | $ | 130,670 | $ | (121,180 | ) | $ | 3,301 | $ | 385,225 |
(1) | Other changes in fair value includes changes resulting from realized and unrealized gains and losses, amortization/accretion, increases from PIK income |
As of | |||||||||
September 30, 2017 | December 31, 2016 | ||||||||
Weighted average portfolio company EBITDA (1) | $ | 89,338 | $ | 99,760 | |||||
Median portfolio company EBITDA(1) | $ | 65,500 | $ | 84,450 | |||||
Weighted average purchase price of investments (2) | 96.7 | % | 97.0 | % | |||||
Weighted average duration of debt investments (3) | 0.4 | years | 0.6 | years | |||||
Debt investments on non-accrual status as a percentage of amortized cost | 0.8 | % | 1.2 | % | |||||
Debt investments on non-accrual status as a percentage of fair value | 0.8 | % | 1.1 | % | |||||
Number of Debt investments on non-accrual status | 1 | 1 | |||||||
Floating interest rate debt investments: | |||||||||
Percent of debt portfolio (4) | 90.4 | % | 90.7 | % | |||||
Percent of floating rate debt investments with interest rate floors (4) | 97.0 | % | 100.0 | % | |||||
Weighted average interest rate floor | 1.0 | % | 1.0 | % | |||||
Weighted average coupon spread to base interest rate | 691 | bps | 654 | bps |
June 30, 2018 | December 31, 2017 | |||||||||||||||
Weighted average portfolio company EBITDA (1) | $ | 89,898 | $ | 79,833 | ||||||||||||
Median portfolio company EBITDA(1) | $ | 65,550 | $ | 63,000 | ||||||||||||
Weighted average purchase price of debt investments (2) | 97.5 | % | 97.6 | % | ||||||||||||
Weighted average duration of debt investments (3) | 0.6 | years | 0.5 | years | ||||||||||||
Debt investments on non-accrual status as a percentage of amortized cost | — | % | 0.9 | % | ||||||||||||
Debt investments on non-accrual status as a percentage of fair value | — | % | 0.9 | % | ||||||||||||
Number of debt investments on non-accrual status | — | 1 | ||||||||||||||
Floating interest rate debt investments: | ||||||||||||||||
Percent of debt portfolio (4) | 90.7 | % | 93.0 | % | ||||||||||||
Percent of floating rate debt investments with interest rate floors (4) | 83.2 | % | 96.8 | % | ||||||||||||
Weighted average interest rate floor | 1.0 | % | 1.0 | % | ||||||||||||
Weighted average coupon spread to base interest rate | 643 | bps | 684 | bps | ||||||||||||
Fixed interest rate debt investments: | ||||||||||||||||
Percent of debt portfolio (4) | 9.6 | % | 9.3 | % | 9.3 | % | 7.0 | % | ||||||||
Weighted average coupon rate | 10.0 | % | 9.8 | % | 8.5 | % | 10.1 | % | ||||||||
Weighted average years to maturity | 3.4 | years | 4.9 | years | 4.8 | years | 3.9 | years | ||||||||
Weighted average effective yields: (5) | ||||||||||||||||
Senior secured loans - first lien | 8.0 | % | 7.5 | % | 8.4 | % | 8.2 | % | ||||||||
Senior secured loans - second lien | 10.5 | % | 10.8 | % | 10.5 | % | 10.5 | % | ||||||||
Senior secured bonds | 8.4 | % | 7.0 | % | 8.5 | % | 6.5 | % | ||||||||
Senior unsecured debt | 10.7 | % | 11.5 | % | 10.2 | % | 10.7 | % | ||||||||
Subordinated debt | 8.8 | % | 8.5 | % | 10.1 | % | 9.6 | % | ||||||||
Total debt portfolio | 8.8 | % | 8.2 | % | ||||||||||||
Total debt investments | 9.1 | % | 8.9 | % |
(1) | Based on trailing twelve months EBITDA as most recently reported by portfolio companies, but not as of |
(2) | Percent is calculated as a percentage of the par value of debt |
(3) | Duration is a measure of a debt investment's price sensitivity to 100 basis points ("bps") change in interest rates. It represents an inverse relationship between price and the change in interest rates. For example, if a bond has a duration of 5.0 years and interest rates increase by 100 bps, then the bond price is expected to decrease by 5%. Weighted average duration is calculated using weights based on amortized cost. |
(4) | Percent is calculated as a percentage of the fair value of |
(5) | Weighted average effective yield by investment type is calculated as the effective yield of each investment and weighted by its amortized cost as compared to the aggregate amortized cost of all investments of that investment type. Effective yield is the return earned on an investment net of any discount, premium, or issuance costs. Effective portfolio yield for the total debt portfolio is calculated before considering the impact of leverage or any operating expenses, and excludes cash, restricted cash, non-income producing assets and equity |
September 30, 2017 | December 31, 2016 | June 30, 2018 | December 31, 2017 | |||||||||||||||||||||||||
Maturity Year | Principal Amount | Percentage of Portfolio | Principal Amount | Percentage of Portfolio | Principal Amount | Percentage of Portfolio | Principal Amount | Percentage of Portfolio | ||||||||||||||||||||
2017 | $ | — | — | % | $ | 1,450 | 0.5 | % | ||||||||||||||||||||
2018 | — | — | 1,240 | 0.4 | ||||||||||||||||||||||||
2019 | 9,625 | 2.5 | 7,654 | 2.8 | $ | 7,325 | 1.9 | % | $ | 11,616 | 3.1 | % | ||||||||||||||||
2020 | 23,903 | 6.2 | 23,606 | 8.5 | 8,220 | 2.2 | 13,449 | 3.6 | ||||||||||||||||||||
2021 | 39,594 | 10.2 | 66,021 | 23.7 | 32,318 | 8.5 | 35,237 | 9.4 | ||||||||||||||||||||
2022 | 101,436 | 26.2 | 106,021 | 38.1 | 75,411 | 19.8 | 100,258 | 26.7 | ||||||||||||||||||||
2023 | 149,358 | 38.6 | 62,183 | 22.3 | 123,200 | 32.4 | 140,897 | 37.6 | ||||||||||||||||||||
2024 | 47,588 | 12.3 | 10,310 | 3.7 | 56,017 | 14.7 | 51,993 | 13.9 | ||||||||||||||||||||
2025 | 15,000 | 3.9 | — | — | 54,311 | 14.3 | 21,250 | 5.7 | ||||||||||||||||||||
2036 | 337 | 0.1 | — | — | ||||||||||||||||||||||||
2026 | 23,518 | 6.2 | — | — | ||||||||||||||||||||||||
Total | $ | 386,841 | 100.0 | % | $ | 278,485 | 100.0 | % | $ | 380,320 | 100.0 | % | $ | 374,700 | 100.0 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2018 | 2017 | 2018 | 2017 | |||||||||||||||||||||||||
Total investment income | $ | 8,331 | $ | 3,707 | $ | 22,248 | $ | 7,375 | $ | 8,853 | $ | 7,745 | $ | 17,118 | $ | 13,917 | ||||||||||||||||
Total expenses | 4,469 | 2,624 | 12,912 | 5,991 | 4,377 | 4,190 | 9,249 | 8,443 | ||||||||||||||||||||||||
Net investment income | 3,862 | 1,083 | 9,336 | 1,384 | 4,476 | 3,555 | 7,869 | 5,474 | ||||||||||||||||||||||||
Net realized gains | 76 | 467 | 1,876 | 474 | 262 | 669 | 2,830 | 1,800 | ||||||||||||||||||||||||
Net change in unrealized appreciation | 880 | 4,131 | 1,096 | 5,391 | ||||||||||||||||||||||||||||
Net change in unrealized appreciation (depreciation) | (290 | ) | (925 | ) | 270 | 216 | ||||||||||||||||||||||||||
Net increase in net assets resulting from operations | $ | 4,818 | $ | 5,681 | $ | 12,308 | $ | 7,249 | $ | 4,448 | $ | 3,299 | $ | 10,969 | $ | 7,490 |
Three Months Ended September 30, | Nine Months Ended September 30, | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2018 | 2017 | 2018 | 2017 | |||||||||||||||||||||||||
Interest income on debt securities: | ||||||||||||||||||||||||||||||||
Interest income on debt investments: | ||||||||||||||||||||||||||||||||
Cash interest | $ | 7,815 | $ | 3,301 | $ | 20,467 | $ | 6,724 | $ | 7,875 | $ | 7,158 | $ | 15,420 | $ | 12,652 | ||||||||||||||||
PIK interest | 169 | — | $ | 169 | — | 166 | — | 404 | — | |||||||||||||||||||||||
Net accretion/amortization of discounts/premiums | 334 | 202 | 941 | 393 | 324 | 284 | 661 | 607 | ||||||||||||||||||||||||
Total interest on debt securities | $ | 8,318 | $ | 3,503 | $ | 21,577 | $ | 7,117 | 8,365 | 7,442 | 16,485 | 13,259 | ||||||||||||||||||||
Dividend income | — | — | — | 37 | 236 | — | 347 | — | ||||||||||||||||||||||||
Fee income | 13 | 204 | 671 | 221 | 252 | 303 | 286 | 658 | ||||||||||||||||||||||||
Total investment income | $ | 8,331 | $ | 3,707 | $ | 22,248 | $ | 7,375 | $ | 8,853 | $ | 7,745 | $ | 17,118 | $ | 13,917 |
Three Months Ended September 30, | Nine Months Ended September 30, | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2018 | 2017 | 2018 | 2017 | |||||||||||||||||||||||||
Capital structuring fees | $ | — | $ | 157 | $ | 315 | $ | 157 | $ | — | $ | 82 | $ | — | $ | 315 | ||||||||||||||||
Administrative agency fees | 57 | — | 65 | — | ||||||||||||||||||||||||||||
Amendment/consent fees | — | 16 | 195 | 31 | 194 | 99 | 209 | 195 | ||||||||||||||||||||||||
Commitment fees/other | 13 | 31 | 161 | 33 | 1 | 122 | 12 | 148 | ||||||||||||||||||||||||
Total fee income | $ | 13 | $ | 204 | $ | 671 | $ | 221 | $ | 252 | $ | 303 | $ | 286 | $ | 658 |
Three Months Ended September 30, | Nine Months Ended September 30, | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2018 | 2017 | 2018 | 2017 | |||||||||||||||||||||||||
Fixed operating expenses: | ||||||||||||||||||||||||||||||||
Related party reimbursements | $ | 105 | $ | 98 | $ | 328 | $ | 286 | ||||||||||||||||||||||||
Trustees fees | 112 | 101 | 372 | 264 | $ | 88 | $ | 148 | $ | 187 | $ | 260 | ||||||||||||||||||||
Professional services fees (1) | 229 | 253 | 765 | 812 | 214 | 226 | 457 | 536 | ||||||||||||||||||||||||
Insurance | 36 | 35 | 106 | 107 | ||||||||||||||||||||||||||||
Other expenses | 29 | 21 | 85 | 52 | 168 | 183 | 401 | 349 | ||||||||||||||||||||||||
Total fixed operating expenses | 511 | 508 | 1,656 | 1,521 | 470 | 557 | 1,045 | 1,145 | ||||||||||||||||||||||||
Variable operating expenses: | ||||||||||||||||||||||||||||||||
Interest expense | 1,703 | 998 | 4,807 | 1,928 | 2,019 | 1,607 | 3,830 | 3,104 | ||||||||||||||||||||||||
Administrative services (2) | 44 | 32 | 141 | 82 | 52 | 52 | 105 | 97 | ||||||||||||||||||||||||
Investment advisory fee | 1,986 | 1,025 | 5,620 | 2,142 | ||||||||||||||||||||||||||||
Management fee | 1,816 | 1,977 | 3,596 | 3,634 | ||||||||||||||||||||||||||||
Custody services | 24 | 18 | 68 | 47 | 31 | 43 | 58 | 44 | ||||||||||||||||||||||||
Organizational expenses | — | — | — | 228 | ||||||||||||||||||||||||||||
Total variable operating expenses | 3,757 | 2,073 | 10,636 | 4,427 | 3,918 | 3,679 | 7,589 | 6,879 | ||||||||||||||||||||||||
Performance dependent expenses: | ||||||||||||||||||||||||||||||||
Performance-based incentive fee | 201 | 43 | 620 | 43 | ||||||||||||||||||||||||||||
Performance-based incentive fee (before fee waiver) | (11 | ) | (46 | ) | 615 | 419 | ||||||||||||||||||||||||||
Total performance dependent expenses | 201 | 43 | 620 | 43 | (11 | ) | (46 | ) | 615 | 419 | ||||||||||||||||||||||
Total operating expenses | $ | 4,469 | $ | 2,624 | $ | 12,912 | $ | 5,991 | ||||||||||||||||||||||||
Total expenses | $ | 4,377 | $ | 4,190 | $ | 9,249 | $ | 8,443 |
(1) | Professional services fees includes the expenses for third party service providers such as internal and independent auditors, chief compliance officer, tax return preparer and tax consultant, third-party investment valuers, and fund legal counsel. |
(2) | Administrative services fees include the expenses for third party service providers such as fund accountant, fund sub-administrator, and independent pricing vendors. |
Three Months Ended September 30, | Nine Months Ended September 30, | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2018 | 2017 | 2018 | 2017 | |||||||||||||||||||||||||
Investments | $ | 491 | $ | 467 | $ | 3,021 | $ | 474 | $ | (637 | ) | $ | 1,569 | $ | 2,632 | $ | 2,530 | |||||||||||||||
Foreign currency forward contract | (410 | ) | — | (1,029 | ) | — | ||||||||||||||||||||||||||
Foreign currency forward contracts | 927 | (841 | ) | 227 | (619 | ) | ||||||||||||||||||||||||||
Foreign currency transactions | (5 | ) | — | (116 | ) | — | (28 | ) | (59 | ) | (29 | ) | (111 | ) | ||||||||||||||||||
Net realized gains | $ | 76 | $ | 467 | $ | 1,876 | $ | 474 | $ | 262 | $ | 669 | $ | 2,830 | $ | 1,800 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Investments | $ | 1,097 | $ | 4,131 | $ | 1,473 | $ | 5,391 | ||||||||
Foreign currency forward contract | (217 | ) | — | (377 | ) | — | ||||||||||
Net change in unrealized appreciation | $ | 880 | $ | 4,131 | $ | 1,096 | $ | 5,391 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Investments | $ | (1,141 | ) | $ | (958 | ) | $ | (396 | ) | $ | 376 | |||||
Foreign currency forward contracts | 816 | 33 | 631 | (160 | ) | |||||||||||
Foreign currency translation | 35 | — | 35 | — | ||||||||||||
Net change in unrealized appreciation (depreciation) | $ | (290 | ) | $ | (925 | ) | $ | 270 | $ | 216 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Unrealized appreciation on investments (1) | $ | 1,766 | $ | 4,876 | $ | 5,217 | $ | 6,409 | ||||||||
Unrealized depreciation on investments (1) | (669 | ) | (745 | ) | (3,744 | ) | (1,018 | ) | ||||||||
Total net change in unrealized appreciation on investments | $ | 1,097 | $ | 4,131 | $ | 1,473 | $ | 5,391 | ||||||||
Unrealized appreciation on Level 3 investments | $ | 2,178 | $ | 1,768 | $ | 4,607 | $ | 1,194 | ||||||||
Unrealized depreciation on Level 3 investments | (846 | ) | (113 | ) | (1,265 | ) | (783 | ) | ||||||||
Total net change in unrealized appreciation on Level 3 investments | $ | 1,332 | $ | 1,655 | $ | 3,342 | $ | 411 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Unrealized appreciation on all investments (1) | $ | 3,348 | $ | 2,320 | $ | 6,024 | $ | 3,451 | |||||||
Unrealized depreciation on all investments (1) | (4,489 | ) | (3,278 | ) | (6,420 | ) | (3,075 | ) | |||||||
Total net change in unrealized appreciation (depreciation) on all investments | $ | (1,141 | ) | $ | (958 | ) | $ | (396 | ) | $ | 376 | ||||
Unrealized appreciation on Level 3 investments only (1) | $ | 2,830 | $ | 1,546 | $ | 4,598 | $ | 1,768 | |||||||
Unrealized depreciation on Level 3 investments only (1) | (2,359 | ) | (1,006 | ) | (3,535 | ) | (424 | ) | |||||||
Total net change in unrealized appreciation on Level 3 investments only | $ | 471 | $ | 540 | $ | 1,063 | $ | 1,344 |
(1) |
Total Investment Return-Net Asset Value(1) | Total Investment Return-Net Asset Value(1) | ||||||||||||||||||||||||||||
Nine Months Ended September 30, | Since Commencement | Six Months Ended June 30, | Since Commencement | ||||||||||||||||||||||||||
Company | Date Operations Commenced (2) | 2017 | 2016 | Cumulative | Annualized | Date Operations Commenced (2) | 2018 | 2017 | Cumulative | Annualized | |||||||||||||||||||
Guggenheim Credit Income Fund | December 19, 2014 | 5.49 | % | 6.64 | % | 6.02 | % | 2.11 | % | 12/19/2014 | 4.49 | % | 3.48 | % | 13.20 | % | 3.56 | % |
(1) | Total investment return is a measure of total return for shareholders, assuming the purchase of our Common Shares at the beginning of the period and the reinvestment of all distributions declared during the period. More specifically, total investment return is based on (i) the purchase of Common Shares at net asset value on the first day of the period, (ii) the sale of Common Shares at the net asset value per share on the last day of the period, of (A) all purchased Common Shares plus (B) any fractional Common Shares issued in connection with the reinvestment of distributions, and (iii) distributions payable relating to the ownership of Common Shares, if any, on the last day of the period. The total investment return calculation assumes that cash distributions are reinvested concurrent with the issuance of Common Shares at the most recent transaction price on or prior to each distribution payment date. Since there is no public market for our Common Shares, then the terminal sales price per common share is assumed to be equal to net asset value per common share on the last day of the period. |
(2) | Commencement of operations represents the date |
For the Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | |||||||||||||
Source of Distribution (1) | Distribution Amount | Percentage | Distribution Amount | Percentage | ||||||||||
Net investment income (before reimbursements) | $ | 8,674 | 83.5 | % | $ | 1,384 | 44.6 | % | ||||||
Book-to-tax differences | (547 | ) | (5.3 | ) | 203 | 6.5 | ||||||||
Short-term capital gains | 1,603 | 15.4 | 473 | 15.2 | ||||||||||
Long-term capital gains | — | — | % | — | — | |||||||||
Reimbursement of advisor transition cost | 662 | 6.4 | % | — | — | |||||||||
Other (2) | — | — | % | 1,046 | 33.7 | % | ||||||||
Total Distributions | $ | 10,392 | 100.0 | % | $ | 3,106 | 100.0 | % |
September 30, 2017 | ||||||||||||||||||||
Total | < 1 year | 1-3 years | 3-5 years | > 5 years | ||||||||||||||||
Financings-Hamilton Credit Facility: | ||||||||||||||||||||
Debt - principal | $ | 150,000 | $ | — | $ | 150,000 | $ | — | $ | — | ||||||||||
Interest on borrowings (1) (2) | 13,349 | 6,038 | 7,311 | — | — | |||||||||||||||
Unused fee commitment | 307 | 254 | 53 | — | — | |||||||||||||||
Total - Financings | $ | 163,656 | $ | 6,292 | $ | 157,364 | $ | — | $ | — | ||||||||||
Feeder Fund Liquidity: | ||||||||||||||||||||
GCIF 2016T (3) | $ | 161,126 | $ | — | $ | — | $ | 161,126 | $ | — | ||||||||||
GCIF-I (3) | 40,717 | — | — | — | 40,717 | |||||||||||||||
Total Feeder Fund Liquidity | $ | 201,843 | $ | — | $ | — | $ | 161,126 | $ | 40,717 |
June 30, 2018 | ||||||||||||||||||||
Total | < 1 year | 1-3 years | 3-5 years | > 5 years | ||||||||||||||||
Financings-Hamilton Credit Facility: | ||||||||||||||||||||
Debt - principal repayment | $ | 150,000 | $ | — | $ | — | $ | 150,000 | $ | — | ||||||||||
Interest on borrowings (1) (2) | 26,555 | 7,590 | 15,201 | 3,764 | — | |||||||||||||||
Unused commitment fee (1) | 633 | 253 | 380 | — | — | |||||||||||||||
Total - Financings | $ | 177,188 | $ | 7,843 | $ | 15,581 | $ | 153,764 | $ | — | ||||||||||
Liquidation of Feeder Funds' Investments: | ||||||||||||||||||||
GCIF 2016T (3) | $ | 160,856 | $ | — | $ | — | $ | 160,856 | $ | — | ||||||||||
GCIF 2019 (3) | 40,649 | — | — | — | 40,649 | |||||||||||||||
Total Liquidation of Feeder Funds' Investments | $ | 201,505 | $ | — | $ | — | $ | 160,856 | $ | 40,649 |
(1) | Interest on borrowings |
(2) | The forecast of interest expense on borrowings is based on the prevailing interest rate as of the most recent interest reset date (LIBOR+2.65%) and it is subject to quarterly base interest rate changes. |
(3) | The Feeder Fund investment liquidity amounts are based on the net asset value of each Feeder Fund's ownership interest in the Master Fund as of |
September 30, 2017 | December 31, 2016 | ||||||
Investments classified as Level 3 fair value | $ | 310,827 | $ | 133,200 | |||
Total fair value of investment portfolio | $ | 381,054 | $ | 275,084 | |||
Total assets | $ | 406,590 | $ | 305,432 | |||
% of investment portfolio classified as Level 3 fair value | 81.6 | % | 48.4 | % | |||
% of total assets classified as Level 3 fair value | 76.4 | % | 43.6 | % |
June 30, 2018 | December 31, 2017 | ||||||
Investments classified as Level 3 fair value | $ | 286,973 | $ | 308,212 | |||
Total investments at fair value | $ | 385,225 | $ | 372,434 | |||
Total assets | $ | 426,781 | $ | 400,687 | |||
Percentage of investment portfolio classified as Level 3 fair value (1) (2) | 74.5 | % | 82.8 | % | |||
Percentage of total assets classified as Level 3 fair value | 67.2 | % | 76.9 | % |
For the Six Months Ended | |||||||
June 30, 2018 | December 31, 2017 | ||||||
Fair Value of Level 3 Investments at Period End | $ | 286,973 | $ | 308,212 | |||
Fair Value Assuming a 5% Increase in Value | 301,322 | 323,623 | |||||
Increase in unrealized appreciation | 14,349 | 15,411 | |||||
(Increase) in management fees (1) | (125 | ) | (308 | ) | |||
(Increase) in performance based incentive fee (2) | (2,870 | ) | (3,082 | ) | |||
Increase in net assets resulting from operations | $ | 11,354 | $ | 12,021 | |||
Weighted average Common Shares outstanding (basic and diluted) | 29,151,096 | 27,524,615 | |||||
Common Shares outstanding at the end of the period | 29,151,096 | 29,151,096 | |||||
Increase in earnings per Common Share | $ | 0.39 | $ | 0.44 | |||
Increase in net asset value per Common Share | $ | 0.39 | $ | 0.41 |
(1) | Increase in management fee for the period ended June 30, 2018 represents only six month's worth of the change to the Master Fund's management fee. |
(2) | Increase in performance-based incentive fee is calculated as 20% of the increase in unrealized appreciation. |
Annualized | Annualized | Annualized | ||||||||||||||||||||||
Basis Points (bps) Increase | Annualized Interest Income | Annualized Interest Expense | Annualized Net Increase | Interest Income | Interest Expense | Net Increase | ||||||||||||||||||
+ 50 bps | $ | 1,556 | $ | 750 | $ | 806 | ||||||||||||||||||
+50 bps | $ | 1,573 | $ | 750 | $ | 823 | ||||||||||||||||||
+100 bps | 3,101 | 1,500 | 1,601 | 3,179 | 1,500 | 1,679 | ||||||||||||||||||
+150 bps | 4,652 | 2,250 | 2,402 | 4,787 | 2,250 | 2,537 | ||||||||||||||||||
+200 bps | 6,203 | 3,000 | 3,203 | 6,397 | 3,000 | 3,397 |
Period | Total Number of Shares Purchased | Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs (1) | ||||
July 1, 2017 to July 31, 2017 | — | — | — | — | ||||
August 1, 2017 to August 31, 2017 | — | — | — | — | ||||
September 1, 2017 to September 30, 2017 | 151,000 | $8.55 | 151,000 | — | ||||
Total | 151,000 | 151,000 | — |
Date: | By: | /s/ Matthew S. Bloom | |
MATTHEW S. BLOOM | |||
President and Chief Executive Officer | |||
(Principal Executive Officer) | |||
Date: | By: | /s/ | |
Chief Financial Officer | |||
(Principal Financial Officer) |
3.1 | |||
3.2 | |||
3.3 | |||
3.4 | |||
10.1 | |||
10.2 | |||
10.3 | |||
10.4 | |||
10.5 | |||
10.6 | |||
10.7 | |||
14.2 | |||
31.2 | |||
32 |