Commission File Number | Exact name of registrant as specified in its charter, address of principal executive offices, telephone numbers and states or other jurisdictions of incorporation or organization | I.R.S. Employer Identification Number | ||
814-00832 | New Mountain Finance Corporation | 27-2978010 | ||
787 Seventh Avenue, 48th Floor New York, New York 10019 Telephone: (212) 720-0300 State of Incorporation: Delaware |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
Common stock, par value $0.01 per share | NMFC | New York Stock Exchange | ||
5.75% Notes due 2023 | NMFX | New York Stock Exchange |
Large accelerated filer ý | Accelerated filer o | |||
Non-accelerated filer o | Smaller reporting company o | |||
Emerging growth company o |
Description | Shares as of August 7, 2019 | |
Common stock, par value $0.01 per share | 87,510,302 |
PAGE | ||
Item 1. | Financial Statements |
June 30, 2019 | December 31, 2018 | ||||||
Assets | |||||||
Investments at fair value | |||||||
Non-controlled/non-affiliated investments (cost of $2,139,158 and $1,868,785, respectively) | $ | 2,144,134 | $ | 1,861,323 | |||
Non-controlled/affiliated investments (cost of $80,065 and $78,438, respectively) | 76,592 | 77,493 | |||||
Controlled investments (cost of $399,317 and $382,503, respectively) | 422,370 | 403,137 | |||||
Total investments at fair value (cost of $2,618,540 and $2,329,726, respectively) | 2,643,096 | 2,341,953 | |||||
Securities purchased under collateralized agreements to resell (cost of $30,000 and $30,000, respectively) | 23,508 | 23,508 | |||||
Cash and cash equivalents | 87,161 | 49,664 | |||||
Interest and dividend receivable | 33,385 | 30,081 | |||||
Receivable from affiliates | 297 | 288 | |||||
Other assets | 3,869 | 3,172 | |||||
Total assets | $ | 2,791,316 | $ | 2,448,666 | |||
Liabilities | |||||||
Borrowings | |||||||
Holdings Credit Facility | $ | 549,063 | $ | 512,563 | |||
Unsecured Notes | 453,250 | 336,750 | |||||
Convertible Notes | 201,674 | 270,301 | |||||
SBA-guaranteed debentures | 165,000 | 165,000 | |||||
NMFC Credit Facility | 135,000 | 60,000 | |||||
DB Credit Facility | 100,000 | 57,000 | |||||
Deferred financing costs (net of accumulated amortization of $25,481 and $22,234, respectively) | (16,469 | ) | (17,515 | ) | |||
Net borrowings | 1,587,518 | 1,384,099 | |||||
Payable for unsettled securities purchased | 84,930 | 20,147 | |||||
Interest payable | 15,501 | 12,397 | |||||
Management fee payable | 8,817 | 8,392 | |||||
Incentive fee payable | 6,987 | 6,864 | |||||
Deferred tax liability | 1,166 | 1,006 | |||||
Payable to affiliates | 451 | 1,021 | |||||
Other liabilities | 5,029 | 8,471 | |||||
Total liabilities | 1,710,399 | 1,442,397 | |||||
Commitments and contingencies (See Note 9) | |||||||
Net assets | |||||||
Preferred stock, par value $0.01 per share, 2,000,000 shares authorized, none issued | — | — | |||||
Common stock, par value $0.01 per share, 200,000,000 and 100,000,000 shares authorized, respectively, and 80,610,302 and 76,106,372 shares issued and outstanding, respectively | 806 | 761 | |||||
Paid in capital in excess of par | 1,097,286 | 1,035,629 | |||||
Accumulated overdistributed earnings | (17,175 | ) | (30,121 | ) | |||
Total net assets | $ | 1,080,917 | $ | 1,006,269 | |||
Total liabilities and net assets | $ | 2,791,316 | $ | 2,448,666 | |||
Number of shares outstanding | 80,610,302 | 76,106,372 | |||||
Net asset value per share | $ | 13.41 | $ | 13.22 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, 2019 | June 30, 2018 | June 30, 2019 | June 30, 2018 | ||||||||||||
Investment income | |||||||||||||||
From non-controlled/non-affiliated investments: | |||||||||||||||
Interest income | $ | 48,018 | $ | 38,510 | $ | 92,475 | $ | 73,946 | |||||||
Dividend income | — | — | — | 486 | |||||||||||
Non-cash dividend income | 2,069 | 1,439 | 4,043 | 2,763 | |||||||||||
Other income | 1,841 | 1,013 | 4,095 | 3,881 | |||||||||||
From non-controlled/affiliated investments: | |||||||||||||||
Interest income | 1,033 | 210 | 2,037 | 312 | |||||||||||
Dividend income | 812 | 791 | 1,538 | 1,636 | |||||||||||
Non-cash dividend income | 301 | 4,017 | 592 | 8,026 | |||||||||||
Other income | 301 | 912 | 592 | 1,214 | |||||||||||
From controlled investments: | |||||||||||||||
Interest income | 2,584 | 1,370 | 5,047 | 2,571 | |||||||||||
Dividend income | 7,265 | 4,591 | 15,722 | 8,830 | |||||||||||
Non-cash dividend income | 2,128 | 1,508 | 4,173 | 2,962 | |||||||||||
Other income | 113 | 237 | 342 | 860 | |||||||||||
Total investment income | 66,465 | 54,598 | 130,656 | 107,487 | |||||||||||
Expenses | |||||||||||||||
Incentive fee | 6,987 | 6,430 | 13,850 | 12,864 | |||||||||||
Management fee | 11,640 | 9,301 | 22,615 | 17,993 | |||||||||||
Interest and other financing expenses | 20,719 | 12,824 | 39,865 | 24,114 | |||||||||||
Professional fees | 886 | 708 | 1,652 | 1,402 | |||||||||||
Administrative expenses | 1,049 | 822 | 2,144 | 1,761 | |||||||||||
Other general and administrative expenses | 398 | 518 | 810 | 928 | |||||||||||
Total expenses | 41,679 | 30,603 | 80,936 | 59,062 | |||||||||||
Less: management fees waived (See Note 5) | (2,823 | ) | (1,495 | ) | (5,356 | ) | (2,817 | ) | |||||||
Less: expenses waived and reimbursed (See Note 5) | (335 | ) | (276 | ) | (335 | ) | (276 | ) | |||||||
Net expenses | 38,521 | 28,832 | 75,245 | 55,969 | |||||||||||
Net investment income before income taxes | 27,944 | 25,766 | 55,411 | 51,518 | |||||||||||
Income tax expense | (4 | ) | 45 | 13 | 61 | ||||||||||
Net investment income | 27,948 | 25,721 | 55,398 | 51,457 | |||||||||||
Net realized gains (losses): | |||||||||||||||
Non-controlled/non-affiliated investments | 47 | (6,609 | ) | 90 | (6,403 | ) | |||||||||
Controlled investments | 5 | — | 8 | — | |||||||||||
Net change in unrealized appreciation (depreciation): | |||||||||||||||
Non-controlled/non-affiliated investments | 2,677 | (14,500 | ) | 12,440 | (18,021 | ) | |||||||||
Non-controlled/affiliated investments | (1,637 | ) | 8,270 | (2,528 | ) | 10,079 | |||||||||
Controlled investments | (5,025 | ) | 11,317 | 2,417 | 10,861 | ||||||||||
Securities purchased under collateralized agreements to resell | — | — | — | (12 | ) | ||||||||||
Provision for taxes | (270 | ) | (1,066 | ) | (160 | ) | (984 | ) | |||||||
Net realized and unrealized gains (losses) | (4,203 | ) | (2,588 | ) | 12,267 | (4,480 | ) | ||||||||
Net increase in net assets resulting from operations | $ | 23,745 | $ | 23,133 | $ | 67,665 | $ | 46,977 | |||||||
Basic earnings per share | $ | 0.29 | $ | 0.30 | $ | 0.85 | $ | 0.62 | |||||||
Weighted average shares of common stock outstanding - basic (See Note 11) | 80,522,426 | 75,938,857 | 79,495,737 | 75,936,986 | |||||||||||
Diluted earnings per share | $ | 0.27 | $ | 0.29 | $ | 0.76 | $ | 0.58 | |||||||
Weighted average shares of common stock outstanding - diluted (See Note 11) | 97,693,499 | 85,762,984 | 96,780,587 | 85,761,113 | |||||||||||
Distributions declared and paid per share | $ | 0.34 | $ | 0.34 | $ | 0.68 | $ | 0.68 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, 2019 | June 30, 2018 | June 30, 2019 | June 30, 2018 | ||||||||||||
Increase (decrease) in net assets resulting from operations: | |||||||||||||||
Net investment income | $ | 27,948 | $ | 25,721 | $ | 55,398 | $ | 51,457 | |||||||
Net realized gains (losses) on investments | 52 | (6,609 | ) | 98 | (6,403 | ) | |||||||||
Net change in unrealized (depreciation) appreciation of investments | (3,985 | ) | 5,087 | 12,329 | 2,919 | ||||||||||
Net change in unrealized depreciation of securities purchased under collateralized agreements to resell | — | — | — | (12 | ) | ||||||||||
Provision for taxes | (270 | ) | (1,066 | ) | (160 | ) | (984 | ) | |||||||
Net increase in net assets resulting from operations | 23,745 | 23,133 | 67,665 | 46,977 | |||||||||||
Capital transactions | |||||||||||||||
Net proceeds from shares sold | — | — | 59,297 | — | |||||||||||
Deferred offering costs | — | — | (229 | ) | — | ||||||||||
Distributions declared to stockholders from net investment income | (27,377 | ) | (25,818 | ) | (54,719 | ) | (51,636 | ) | |||||||
Reinvestment of distributions | 1,270 | 2,330 | 2,634 | 2,330 | |||||||||||
Total net increase (decrease) in net assets resulting from capital transactions | (26,107 | ) | (23,488 | ) | 6,983 | (49,306 | ) | ||||||||
Net increase (decrease) in net assets | (2,362 | ) | (355 | ) | 74,648 | (2,329 | ) | ||||||||
Net assets at the beginning of the period | 1,083,279 | 1,033,001 | 1,006,269 | 1,034,975 | |||||||||||
Net assets at the end of the period | $ | 1,080,917 | $ | 1,032,646 | $ | 1,080,917 | $ | 1,032,646 | |||||||
Capital share activity | |||||||||||||||
Shares sold | — | — | 4,312,500 | — | |||||||||||
Shares issued from the reinvestment of distributions | 90,872 | 171,279 | 191,430 | 171,279 | |||||||||||
Net increase in shares outstanding | 90,872 | 171,279 | 4,503,930 | 171,279 |
Six Months Ended | |||||||
June 30, 2019 | June 30, 2018 | ||||||
Cash flows from operating activities | |||||||
Net increase in net assets resulting from operations | $ | 67,665 | $ | 46,977 | |||
Adjustments to reconcile net (increase) decrease in net assets resulting from operations to net cash provided by (used in) operating activities: | |||||||
Net realized (gains) losses on investments | (98 | ) | 6,403 | ||||
Net change in unrealized appreciation of investments | (12,329 | ) | (2,919 | ) | |||
Net change in unrealized depreciation of securities purchased under collateralized agreements to resell | — | 12 | |||||
Amortization of purchase discount | (2,205 | ) | (2,592 | ) | |||
Amortization of deferred financing costs | 3,247 | 2,651 | |||||
Amortization of premium on Convertible Notes | (57 | ) | (55 | ) | |||
Non-cash investment income | (14,274 | ) | (8,559 | ) | |||
(Increase) decrease in operating assets: | |||||||
Purchase of investments and delayed draw facilities | (341,402 | ) | (549,417 | ) | |||
Proceeds from sales and paydowns of investments | 74,268 | 296,835 | |||||
Cash received for purchase of undrawn portion of revolving credit or delayed draw facilities | 88 | 588 | |||||
Cash paid for purchase of drawn portion of revolving credit facilities | (338 | ) | (11,631 | ) | |||
Cash paid on drawn revolvers | (13,181 | ) | (11,004 | ) | |||
Cash repayments on drawn revolvers | 8,328 | 9,938 | |||||
Interest and dividend receivable | (3,304 | ) | (10,553 | ) | |||
Receivable from affiliates | (9 | ) | (609 | ) | |||
Other assets | (802 | ) | 4,597 | ||||
Increase (decrease) in operating liabilities: | |||||||
Payable for unsettled securities purchased | 64,783 | 29,903 | |||||
Interest payable | 3,104 | 1,992 | |||||
Management fee payable | 425 | 15,175 | |||||
Incentive fee payable | 123 | 12,864 | |||||
Deferred tax liability | 160 | 984 | |||||
Payable to affiliates | (570 | ) | 1,625 | ||||
Other liabilities | (3,360 | ) | 8,469 | ||||
Net cash flows used in operating activities | (169,738 | ) | (158,326 | ) | |||
Cash flows from financing activities | |||||||
Net proceeds from shares sold | 59,297 | — | |||||
Distributions paid | (52,085 | ) | (49,306 | ) | |||
Offering costs paid | (380 | ) | (40 | ) | |||
Proceeds from Holdings Credit Facility | 119,500 | 152,500 | |||||
Repayment of Holdings Credit Facility | (83,000 | ) | (74,400 | ) | |||
Proceeds from Convertible Notes | 86,681 | — | |||||
Repayments from Convertible Notes | (155,250 | ) | — | ||||
Proceeds from Unsecured Notes | 116,500 | 90,000 | |||||
Proceeds from SBA-guaranteed debentures | — | 13,000 | |||||
Proceeds from NMFC Credit Facility | 245,000 | 120,000 | |||||
Repayment of NMFC Credit Facility | (170,000 | ) | (92,500 | ) | |||
Proceeds from DB Credit Facility | 95,000 | — | |||||
Repayment of DB Credit Facility | (52,000 | ) | — | ||||
Deferred financing costs paid | (2,028 | ) | (1,916 | ) | |||
Net cash flows provided by financing activities | 207,235 | 157,338 | |||||
Net increase (decrease) in cash and cash equivalents | 37,497 | (988 | ) | ||||
Cash and cash equivalents at the beginning of the period | 49,664 | 34,936 | |||||
Cash and cash equivalents at the end of the period | $ | 87,161 | $ | 33,948 | |||
Supplemental disclosure of cash flow information | |||||||
Cash interest paid | $ | 34,452 | $ | 18,871 | |||
Income taxes paid | 10 | 216 | |||||
Non-cash operating activities: | |||||||
Non-cash activity on investments | $ | — | $ | 1,346 | |||
Non-cash financing activities: | |||||||
Value of shares issued in connection with the distribution reinvestment plan | $ | 2,634 | $ | 2,330 | |||
Accrual for offering costs | 40 | 904 | |||||
Accrual for deferred financing costs | 336 | 170 |
Portfolio Company, Location and Industry (1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity / Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
Non-Controlled/Non-Affiliated Investments | |||||||||||||||||||||||
Funded Debt Investments - Canada | |||||||||||||||||||||||
Dentalcorp Health Services ULC (fka Dentalcorp Perfect Smile ULC)** | |||||||||||||||||||||||
Healthcare Services | Second lien (3) | 9.90% (L + 7.50%/M) | 6/1/2018 | 6/8/2026 | $ | 28,613 | $ | 28,377 | $ | 28,040 | |||||||||||||
Second lien (8) | 9.90% (L + 7.50%/M) | 6/1/2018 | 6/8/2026 | 7,500 | 7,442 | 7,350 | |||||||||||||||||
36,113 | 35,819 | 35,390 | 3.27 | % | |||||||||||||||||||
Wolfpack IP Co.** | |||||||||||||||||||||||
Software | First lien (2) | 8.90% (L + 6.50%/M) | 6/14/2019 | 6/13/2025 | 9,091 | 9,001 | 9,000 | 0.83 | % | ||||||||||||||
Total Funded Debt Investments - Canada | $ | 45,204 | $ | 44,820 | $ | 44,390 | 4.10 | % | |||||||||||||||
Funded Debt Investments - United Kingdom | |||||||||||||||||||||||
Shine Acquisition Co. S.à.r.l / Boing US Holdco Inc.** | |||||||||||||||||||||||
Consumer Services | Second lien (2) | 9.92% (L + 7.50%/M) | 9/25/2017 | 10/3/2025 | $ | 37,853 | $ | 37,659 | $ | 37,664 | |||||||||||||
Second lien (8) | 9.92% (L + 7.50%/M) | 9/25/2017 | 10/3/2025 | 6,000 | 5,969 | 5,970 | |||||||||||||||||
43,853 | 43,628 | 43,634 | 4.04 | % | |||||||||||||||||||
Air Newco LLC** | |||||||||||||||||||||||
Software | First lien (2) | 7.16% (L + 4.75%/M) | 5/25/2018 | 5/31/2024 | 20,024 | 19,982 | 20,024 | 1.85 | % | ||||||||||||||
Total Funded Debt Investments - United Kingdom | $ | 63,877 | $ | 63,610 | $ | 63,658 | 5.89 | % | |||||||||||||||
Funded Debt Investments - United States | |||||||||||||||||||||||
Benevis Holding Corp. | |||||||||||||||||||||||
Healthcare Services | First lien (2)(9) | 8.90% (L + 6.32%/Q) | 3/15/2018 | 3/15/2024 | $ | 63,051 | $ | 63,051 | $ | 63,051 | |||||||||||||
First lien (8)(9) | 8.90% (L + 6.32%/Q) | 3/15/2018 | 3/15/2024 | 15,470 | 15,470 | 15,470 | |||||||||||||||||
First lien (3)(9)(10) - Drawn | 8.91% (L + 6.32%/Q) | 3/29/2019 | 3/15/2024 | 626 | 626 | 626 | |||||||||||||||||
79,147 | 79,147 | 79,147 | 7.32 | % | |||||||||||||||||||
Integro Parent Inc. | |||||||||||||||||||||||
Business Services | First lien (2)(9) | 8.24% (L + 5.75%/Q) | 10/9/2015 | 10/31/2022 | 50,981 | 50,723 | 50,980 | ||||||||||||||||
Second lien (8)(9) | 11.76% (L + 9.25%/Q) | 10/9/2015 | 10/30/2023 | 10,000 | 9,936 | 10,000 | |||||||||||||||||
60,981 | 60,659 | 60,980 | 5.64 | % | |||||||||||||||||||
Kronos Incorporated | |||||||||||||||||||||||
Software | Second lien (2) | 10.83% (L + 8.25%/Q) | 10/26/2012 | 11/1/2024 | 46,000 | 45,587 | 47,629 | ||||||||||||||||
Second lien (8) | 10.83% (L + 8.25%/Q) | 10/26/2012 | 11/1/2024 | 11,147 | 11,147 | 11,541 | |||||||||||||||||
57,147 | 56,734 | 59,170 | 5.47 | % | |||||||||||||||||||
Nomad Buyer, Inc. | |||||||||||||||||||||||
Healthcare Services | First lien (2) | 7.41% (L + 5.00%/M) | 8/3/2018 | 8/1/2025 | 58,730 | 56,975 | 58,436 | 5.41 | % | ||||||||||||||
PhyNet Dermatology LLC | |||||||||||||||||||||||
Healthcare Services | First lien (2)(9) | 7.90% (L + 5.50%/M) | 9/17/2018 | 8/16/2024 | 50,624 | 50,173 | 50,117 | ||||||||||||||||
First lien (3)(9)(10) - Drawn | 7.90% (L + 5.50%/M) | 9/17/2018 | 8/16/2024 | 6,970 | 6,937 | 6,935 | |||||||||||||||||
57,594 | 57,110 | 57,052 | 5.28 | % | |||||||||||||||||||
CentralSquare Technologies, LLC | |||||||||||||||||||||||
Software | Second lien (3) | 9.90% (L + 7.50%/M) | 8/15/2018 | 8/31/2026 | 47,839 | 47,268 | 47,360 | ||||||||||||||||
Second lien (8) | 9.90% (L + 7.50%/M) | 8/15/2018 | 8/31/2026 | 7,500 | 7,411 | 7,425 | |||||||||||||||||
55,339 | 54,679 | 54,785 | 5.07 | % | |||||||||||||||||||
Dealer Tire, LLC | |||||||||||||||||||||||
Distribution & Logistics | First lien (2) | 7.87% (L + 5.50%/M) | 12/4/2018 | 12/12/2025 | 53,649 | 52,386 | 53,716 | 4.97 | % |
Portfolio Company, Location and Industry (1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity / Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
Salient CRGT Inc. | |||||||||||||||||||||||
Federal Services | First lien (2) | 8.40% (L + 6.00%/M) | 1/6/2015 | 2/28/2022 | $ | 39,873 | $ | 39,550 | $ | 38,279 | |||||||||||||
First lien (8) | 8.40% (L + 6.00%/M) | 6/6/2019 | 2/28/2022 | 13,625 | 13,080 | 13,080 | |||||||||||||||||
53,498 | 52,630 | 51,359 | 4.75 | % | |||||||||||||||||||
NM GRC Holdco, LLC | |||||||||||||||||||||||
Business Services | First lien (2)(9) | 8.33% (L + 6.00%/Q) | 2/9/2018 | 2/9/2024 | 38,541 | 38,385 | 38,541 | ||||||||||||||||
First lien (2)(9)(10) - Drawn | 8.33% (L + 6.00%/Q) | 2/9/2018 | 2/9/2024 | 10,712 | 10,665 | 10,712 | |||||||||||||||||
49,253 | 49,050 | 49,253 | 4.56 | % | |||||||||||||||||||
Associations, Inc. | |||||||||||||||||||||||
Business Services | First lien (2)(9) | 9.60% (L + 4.00% + 3.00% PIK/Q)* | 7/30/2018 | 7/30/2024 | 36,439 | 36,243 | 36,211 | ||||||||||||||||
First lien (8)(9) | 9.60% (L + 4.00% + 3.00% PIK/Q)* | 7/30/2018 | 7/30/2024 | 5,038 | 5,010 | 5,006 | |||||||||||||||||
First lien (3)(9)(10) - Drawn | 9.59% (L + 4.00% + 3.00% PIK/Q)* | 7/30/2018 | 7/30/2024 | 5,943 | 5,910 | 5,906 | |||||||||||||||||
47,420 | 47,163 | 47,123 | 4.36 | % | |||||||||||||||||||
Brave Parent Holdings, Inc. | |||||||||||||||||||||||
Software | Second lien (5) | 10.08% (L + 7.50%/Q) | 4/17/2018 | 4/17/2026 | 22,500 | 22,399 | 22,416 | ||||||||||||||||
Second lien (2) | 10.08% (L + 7.50%/Q) | 4/17/2018 | 4/17/2026 | 16,624 | 16,471 | 16,562 | |||||||||||||||||
Second lien (8) | 10.08% (L + 7.50%/Q) | 4/17/2018 | 4/17/2026 | 6,000 | 5,945 | 5,978 | |||||||||||||||||
45,124 | 44,815 | 44,956 | 4.16 | % | |||||||||||||||||||
Quest Software US Holdings Inc. | |||||||||||||||||||||||
Software | Second lien (2) | 10.83% (L + 8.25%/Q) | 5/17/2018 | 5/18/2026 | 43,697 | 43,300 | 43,005 | 3.98 | % | ||||||||||||||
Frontline Technologies Group Holdings, LLC | |||||||||||||||||||||||
Education | First lien (4)(9) | 8.83% (L + 6.50%/Q) | 9/18/2017 | 9/18/2023 | 22,273 | 22,148 | 22,273 | ||||||||||||||||
First lien (2)(9) | 8.83% (L + 6.50%/Q) | 9/18/2017 | 9/18/2023 | 16,499 | 16,404 | 16,499 | |||||||||||||||||
First lien (3)(9)(10) - Drawn | 8.83% (L + 6.50%/Q) | 9/18/2017 | 9/18/2023 | 1,717 | 1,705 | 1,717 | |||||||||||||||||
40,489 | 40,257 | 40,489 | 3.75 | % | |||||||||||||||||||
Symplr Software Intermediate Holdings, Inc. (23) | |||||||||||||||||||||||
Symplr Software, Inc. (fka Caliper Software, Inc.) | |||||||||||||||||||||||
Healthcare Information Technology | First lien (2)(9) | 8.33% (L + 6.00%/Q) | 11/30/2018 | 11/28/2025 | 25,690 | 25,504 | 25,497 | ||||||||||||||||
First lien (4)(9) | 8.33% (L + 6.00%/Q) | 11/30/2018 | 11/28/2025 | 14,925 | 14,820 | 14,813 | |||||||||||||||||
40,615 | 40,324 | 40,310 | 3.73 | % | |||||||||||||||||||
iCIMS, Inc. | |||||||||||||||||||||||
Software | First lien (8)(9) | 8.90% (L + 6.50%/M) | 9/12/2018 | 9/12/2024 | 31,636 | 31,353 | 31,320 | ||||||||||||||||
First lien (8)(9) | 8.90% (L + 6.50%/M) | 6/14/2019 | 9/12/2024 | 8,667 | 8,580 | 8,580 | |||||||||||||||||
40,303 | 39,933 | 39,900 | 3.69 | % | |||||||||||||||||||
Tenawa Resource Holdings LLC (13) | |||||||||||||||||||||||
Tenawa Resource Management LLC | |||||||||||||||||||||||
Energy | First lien (3)(9) | 10.90% (Base + 8.50%/Q) | 5/12/2014 | 10/30/2024 | 39,300 | 39,246 | 39,300 | 3.64 | % | ||||||||||||||
Trader Interactive, LLC | |||||||||||||||||||||||
Business Services | First lien (2)(9) | 8.90% (L + 6.50%/M) | 6/15/2017 | 6/17/2024 | 32,095 | 31,924 | 32,095 | ||||||||||||||||
First lien (8)(9) | 8.90% (L + 6.50%/M) | 6/15/2017 | 6/17/2024 | 4,975 | 4,948 | 4,975 | |||||||||||||||||
37,070 | 36,872 | 37,070 | 3.43 | % | |||||||||||||||||||
Peraton Holding Corp. (fka MHVC Acquisition Corp.) | |||||||||||||||||||||||
Federal Services | First lien (2) | 7.66% (L + 5.25%/M) | 4/25/2017 | 4/29/2024 | 37,096 | 36,957 | 36,864 | 3.41 | % |
Portfolio Company, Location and Industry (1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity / Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
TDG Group Holding Company | |||||||||||||||||||||||
Consumer Services | First lien (2)(9) | 7.83% (L + 5.50%/Q) | 5/22/2018 | 5/31/2024 | $ | 24,986 | $ | 24,880 | $ | 24,986 | |||||||||||||
First lien (8)(9) | 7.83% (L + 5.50%/Q) | 5/22/2018 | 5/31/2024 | 4,975 | 4,954 | 4,975 | |||||||||||||||||
First lien (2)(9) | 7.83% (L + 5.50%/Q) | 5/22/2018 | 5/31/2024 | 3,337 | 3,323 | 3,337 | |||||||||||||||||
First lien (3)(9)(10) - Drawn | 7.94% (L + 5.50%/Q) | 5/22/2018 | 5/31/2024 | 1,387 | 1,380 | 1,387 | |||||||||||||||||
34,685 | 34,537 | 34,685 | 3.21 | % | |||||||||||||||||||
Geo Parent Corporation | |||||||||||||||||||||||
Business Services | First lien (2) | 7.83% (L + 5.50%/Q) | 12/13/2018 | 12/19/2025 | 33,494 | 33,336 | 33,452 | 3.09 | % | ||||||||||||||
Apptio, Inc. | |||||||||||||||||||||||
Software | First lien (8)(9) | 9.67% (L + 7.25%/M) | 1/10/2019 | 1/10/2025 | 34,076 | 33,426 | 33,394 | 3.09 | % | ||||||||||||||
Finalsite Holdings, Inc. | |||||||||||||||||||||||
Software | First lien (4)(9) | 8.09% (L + 5.50%/Q) | 9/28/2018 | 9/25/2024 | 22,331 | 22,181 | 22,164 | ||||||||||||||||
First lien (2)(9) | 8.09% (L + 5.50%/Q) | 9/28/2018 | 9/25/2024 | 11,030 | 10,955 | 10,947 | |||||||||||||||||
33,361 | 33,136 | 33,111 | 3.06 | % | |||||||||||||||||||
Idera, Inc. | |||||||||||||||||||||||
Software | Second lien (4) | 11.41% (L + 9.00%/M) | 6/27/2019 | 6/28/2027 | 22,500 | 22,331 | 22,331 | ||||||||||||||||
Second lien (2) | 11.41% (L + 9.00%/M) | 6/27/2019 | 6/28/2027 | 9,500 | 9,429 | 9,429 | |||||||||||||||||
32,000 | 31,760 | 31,760 | 2.94 | % | |||||||||||||||||||
Ansira Holdings, Inc. | |||||||||||||||||||||||
Business Services | First lien (8) | 8.15% (L + 5.75%/M) | 12/19/2016 | 12/20/2022 | 28,600 | 28,511 | 27,170 | ||||||||||||||||
First lien (3)(10) - Drawn | 8.16% (L + 5.75%/M) | 12/19/2016 | 12/20/2022 | 4,767 | 4,757 | 4,529 | |||||||||||||||||
33,367 | 33,268 | 31,699 | 2.93 | % | |||||||||||||||||||
Navicure, Inc. | |||||||||||||||||||||||
Healthcare Services | Second lien (2) | 9.90% (L + 7.50%/M) | 10/23/2017 | 10/31/2025 | 25,970 | 25,910 | 25,710 | ||||||||||||||||
Second lien (8) | 9.90% (L + 7.50%/M) | 10/23/2017 | 10/31/2025 | 6,000 | 5,986 | 5,940 | |||||||||||||||||
31,970 | 31,896 | 31,650 | 2.93 | % | |||||||||||||||||||
Keystone Acquisition Corp. | |||||||||||||||||||||||
Healthcare Services | First lien (2) | 7.58% (L + 5.25%/Q) | 5/10/2017 | 5/1/2024 | 24,607 | 24,483 | 24,084 | ||||||||||||||||
Second lien (2) | 11.58% (L + 9.25%/Q) | 5/10/2017 | 5/1/2025 | 4,500 | 4,463 | 4,399 | |||||||||||||||||
29,107 | 28,946 | 28,483 | 2.64 | % | |||||||||||||||||||
Sovos Brands Intermediate, Inc. | |||||||||||||||||||||||
Food & Beverage | First lien (2) | 7.20% (L + 5.00%/Q) | 11/16/2018 | 11/20/2025 | 28,098 | 27,966 | 27,817 | 2.57 | % | ||||||||||||||
Confluent Health, LLC | |||||||||||||||||||||||
Healthcare Services | First lien (2) | 7.40% (L + 5.00%/Q) | 6/21/2019 | 6/24/2026 | 27,500 | 27,363 | 27,363 | 2.53 | % | ||||||||||||||
DCA Investment Holding, LLC | |||||||||||||||||||||||
Healthcare Services | First lien (2)(9) | 7.58% (L + 5.25%/Q) | 7/2/2015 | 7/2/2021 | 17,185 | 17,120 | 17,185 | ||||||||||||||||
First lien (3)(9)(10) - Drawn | 7.58% (L + 5.25%/Q) | 12/20/2017 | 7/2/2021 | 5,572 | 5,530 | 5,572 | |||||||||||||||||
First lien (2)(9) | 7.58% (L + 5.25%/Q) | 12/20/2017 | 7/2/2021 | 4,205 | 4,177 | 4,205 | |||||||||||||||||
First lien (3)(9)(10) - Drawn | 9.75% (P + 4.25%/Q) | 7/2/2015 | 7/2/2021 | 342 | 338 | 342 | |||||||||||||||||
27,304 | 27,165 | 27,304 | 2.53 | % | |||||||||||||||||||
Kaseya Traverse Inc. | |||||||||||||||||||||||
Software | First lien (8)(9) | 8.94% (L + 5.50% + 1.00% PIK/M)* | 5/9/2019 | 5/2/2025 | 27,432 | 27,163 | 27,157 | 2.51 | % |
Portfolio Company, Location and Industry (1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity / Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
Conservice, LLC | |||||||||||||||||||||||
Business Services | First lien (2)(9) | 7.58% (L + 5.25%/Q) | 1/3/2019 | 11/29/2024 | $ | 25,438 | $ | 25,319 | $ | 25,311 | |||||||||||||
First lien (3)(9)(10) - Drawn | 7.58% (L + 5.25%/Q) | 1/3/2019 | 11/29/2024 | 1,074 | 1,069 | 1,069 | |||||||||||||||||
26,512 | 26,388 | 26,380 | 2.44 | % | |||||||||||||||||||
EN Engineering, LLC | |||||||||||||||||||||||
Business Services | First lien (2)(9) | 6.83% (L + 4.50%/Q) | 7/30/2015 | 6/30/2021 | 23,226 | 23,128 | 23,226 | ||||||||||||||||
First lien (2)(9) | 6.83% (L + 4.50%/Q) | 7/30/2015 | 6/30/2021 | 1,344 | 1,337 | 1,344 | |||||||||||||||||
24,570 | 24,465 | 24,570 | 2.27 | % | |||||||||||||||||||
AAC Holding Corp. | |||||||||||||||||||||||
Education | First lien (2)(9) | 10.69% (L + 8.25%/M) | 9/30/2015 | 9/30/2022 | 24,754 | 24,650 | 23,509 | 2.17 | % | ||||||||||||||
iPipeline, Inc. (Internet Pipeline, Inc.) | |||||||||||||||||||||||
Software | First lien (4)(9) | 7.16% (L + 4.75%/M) | 8/4/2015 | 8/4/2022 | 17,325 | 17,237 | 17,325 | ||||||||||||||||
First lien (4)(9) | 7.16% (L + 4.75%/M) | 6/16/2017 | 8/4/2022 | 4,508 | 4,493 | 4,508 | |||||||||||||||||
First lien (2)(9) | 7.16% (L + 4.75%/M) | 9/25/2017 | 8/4/2022 | 1,144 | 1,140 | 1,144 | |||||||||||||||||
First lien (4)(9) | 7.16% (L + 4.75%/M) | 9/25/2017 | 8/4/2022 | 503 | 501 | 503 | |||||||||||||||||
23,480 | 23,371 | 23,480 | 2.17 | % | |||||||||||||||||||
Spring Education Group, Inc. (fka SSH Group Holdings, Inc.) | |||||||||||||||||||||||
Education | Second lien (2) | 10.83% (L + 8.25%/Q) | 7/26/2018 | 7/30/2026 | 22,533 | 22,458 | 22,477 | 2.08 | % | ||||||||||||||
CRCI Longhorn Holdings, Inc. | |||||||||||||||||||||||
Business Services | Second lien (3) | 9.66% (L + 7.25%/M) | 8/2/2018 | 8/10/2026 | 14,349 | 14,298 | 14,205 | ||||||||||||||||
Second lien (8) | 9.66% (L + 7.25%/M) | 8/2/2018 | 8/10/2026 | 7,500 | 7,474 | 7,425 | |||||||||||||||||
21,849 | 21,772 | 21,630 | 2.00 | % | |||||||||||||||||||
Avatar Topco, Inc. (22) | |||||||||||||||||||||||
EAB Global, Inc. | |||||||||||||||||||||||
Education | Second lien (3) | 10.13% (L + 7.50%/Q) | 11/17/2017 | 11/17/2025 | 13,950 | 13,771 | 13,811 | ||||||||||||||||
Second lien (8) | 10.13% (L + 7.50%/Q) | 11/17/2017 | 11/17/2025 | 7,500 | 7,404 | 7,425 | |||||||||||||||||
21,450 | 21,175 | 21,236 | 1.96 | % | |||||||||||||||||||
National Mentor Holdings, Inc. (aka Civitas Solutions, Inc.) | |||||||||||||||||||||||
Healthcare Services | Second lien (2) | 10.91% (L + 8.50%/M) | 2/5/2019 | 3/8/2027 | 21,051 | 20,589 | 20,999 | 1.94 | % | ||||||||||||||
Institutional Shareholder Services, Inc. | |||||||||||||||||||||||
Business Services | Second lien (3) | 10.83% (L + 8.50%/Q) | 3/5/2019 | 3/5/2027 | 20,372 | 20,074 | 20,321 | 1.88 | % | ||||||||||||||
Help/Systems Holdings, Inc. | |||||||||||||||||||||||
Software | Second lien (5) | 10.08% (L + 7.75%/Q) | 3/23/2018 | 3/27/2026 | 20,231 | 20,141 | 20,155 | 1.86 | % | ||||||||||||||
DiversiTech Holdings, Inc. | |||||||||||||||||||||||
Distribution & Logistics | Second lien (2) | 9.83% (L + 7.50%/Q) | 5/18/2017 | 6/2/2025 | 12,000 | 11,903 | 11,835 | ||||||||||||||||
Second lien (8) | 9.83% (L + 7.50%/Q) | 5/18/2017 | 6/2/2025 | 7,500 | 7,439 | 7,397 | |||||||||||||||||
19,500 | 19,342 | 19,232 | 1.78 | % | |||||||||||||||||||
Xactly Corporation | |||||||||||||||||||||||
Software | First lien (4)(9) | 9.66% (L + 7.25%/M) | 7/31/2017 | 7/29/2022 | 19,047 | 18,904 | 19,047 | 1.76 | % | ||||||||||||||
Integral Ad Science, Inc. | |||||||||||||||||||||||
Software | First lien (8)(9) | 9.66% (L + 6.00% + 1.25% PIK/M)* | 7/19/2018 | 7/19/2024 | 18,794 | 18,632 | 18,606 | 1.72 | % | ||||||||||||||
FR Arsenal Holdings II Corp. | |||||||||||||||||||||||
Business Services | First lien (2)(9) | 9.75% (L + 7.25%/Q) | 9/29/2016 | 9/8/2022 | 18,450 | 18,326 | 18,450 | 1.71 | % | ||||||||||||||
The Kleinfelder Group, Inc. | |||||||||||||||||||||||
Business Services | First lien (4)(9) | 7.12% (L + 4.75%/W) | 12/18/2018 | 11/29/2024 | 17,413 | 17,332 | 17,325 | 1.60 | % | ||||||||||||||
Navex Topco, Inc. | |||||||||||||||||||||||
Software | Second lien (2) | 9.41% (L + 7.00%/M) | 8/9/2018 | 9/4/2026 | 16,807 | 16,728 | 16,681 | 1.54 | % |
Portfolio Company, Location and Industry (1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity / Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
TIBCO Software Inc. | |||||||||||||||||||||||
Software | Subordinated (3) | 11.38%/S | 11/24/2014 | 12/1/2021 | $ | 15,000 | $ | 14,809 | $ | 15,947 | 1.48 | % | |||||||||||
Hill International, Inc.** | |||||||||||||||||||||||
Business Services | First lien (2)(9) | 8.08% (L + 5.75%/Q) | 6/21/2017 | 6/21/2023 | 15,484 | 15,429 | 15,484 | 1.43 | % | ||||||||||||||
OEConnection LLC | |||||||||||||||||||||||
Business Services | Second lien (3) | 10.41% (L + 8.00%/M) | 11/22/2017 | 11/22/2025 | 7,660 | 7,569 | 7,583 | ||||||||||||||||
Second lien (8) | 10.41% (L + 8.00%/M) | 11/22/2017 | 11/22/2025 | 7,500 | 7,411 | 7,425 | |||||||||||||||||
15,160 | 14,980 | 15,008 | 1.39 | % | |||||||||||||||||||
Netsmart Inc. / Netsmart Technologies, Inc. | |||||||||||||||||||||||
Healthcare Information Technology | Second lien (2) | 9.90% (L + 7.50%/M) | 4/18/2016 | 10/19/2023 | 15,000 | 14,750 | 15,000 | 1.39 | % | ||||||||||||||
Transcendia Holdings, Inc. | |||||||||||||||||||||||
Packaging | Second lien (8)(9) | 10.40% (L + 8.00%/M) | 6/28/2017 | 5/30/2025 | 14,500 | 14,337 | 14,109 | 1.31 | % | ||||||||||||||
BackOffice Associates Holdings, LLC | |||||||||||||||||||||||
Business Services | First lien (2)(9) | 13.09% (L + 7.50% + 3.00% PIK/Q)* | 8/25/2017 | 8/25/2023 | 13,280 | 13,196 | 12,647 | ||||||||||||||||
First lien (3)(9)(10) - Drawn | 13.07% (L + 7.50% + 3.00% PIK/Q)* | 8/25/2017 | 8/25/2023 | 829 | 822 | 790 | |||||||||||||||||
14,109 | 14,018 | 13,437 | 1.24 | % | |||||||||||||||||||
Alegeus Technologies Holding Corp. | |||||||||||||||||||||||
Healthcare Services | First lien (8)(9) | 8.84% (L + 6.25%/Q) | 9/5/2018 | 9/5/2024 | 13,444 | 13,383 | 13,376 | 1.24 | % | ||||||||||||||
Castle Management Borrower LLC | |||||||||||||||||||||||
Business Services | First lien (2)(9) | 8.77% (L + 6.25%/Q) | 5/31/2018 | 2/15/2024 | 13,282 | 13,226 | 13,282 | 1.23 | % | ||||||||||||||
Ministry Brands, LLC | |||||||||||||||||||||||
Software | First lien (2) | 6.33% (L + 4.00%/Q) | 12/7/2016 | 12/2/2022 | 2,947 | 2,938 | 2,947 | ||||||||||||||||
First lien (3)(9)(10) - Drawn | 7.33% (L + 5.00%/Q) | 12/7/2016 | 12/2/2022 | 200 | 199 | 200 | |||||||||||||||||
Second lien (8)(9) | 11.58% (L + 9.25%/Q) | 12/7/2016 | 6/2/2023 | 7,840 | 7,800 | 7,840 | |||||||||||||||||
Second lien (3)(9) | 11.58% (L + 9.25%/Q) | 12/7/2016 | 6/2/2023 | 2,160 | 2,149 | 2,160 | |||||||||||||||||
13,147 | 13,086 | 13,147 | 1.22 | % | |||||||||||||||||||
Affinity Dental Management, Inc. | |||||||||||||||||||||||
Healthcare Services | First lien (2)(9) | 8.68% (L + 6.00%/Q) | 9/15/2017 | 9/15/2023 | 6,646 | 6,614 | 6,646 | ||||||||||||||||
First lien (3)(9) | 8.52% (L + 6.00%/Q) | 9/15/2017 | 9/15/2023 | 5,250 | 5,217 | 5,250 | |||||||||||||||||
11,896 | 11,831 | 11,896 | 1.10 | % | |||||||||||||||||||
CHA Holdings, Inc. | |||||||||||||||||||||||
Business Services | Second lien (4) | 11.08% (L + 8.75%/Q) | 4/3/2018 | 4/10/2026 | 7,012 | 6,949 | 7,117 | ||||||||||||||||
Second lien (3) | 11.08% (L + 8.75%/Q) | 4/3/2018 | 4/10/2026 | 4,453 | 4,413 | 4,519 | |||||||||||||||||
11,465 | 11,362 | 11,636 | 1.08 | % | |||||||||||||||||||
PPVA Black Elk (Equity) LLC | |||||||||||||||||||||||
Business Services | Subordinated (3)(9) | — | 5/3/2013 | — | 14,500 | 14,500 | 11,362 | 1.05 | % | ||||||||||||||
NorthStar Financial Services Group, LLC | |||||||||||||||||||||||
Software | Second lien (5) | 9.85% (L + 7.50%/Q) | 5/23/2018 | 5/25/2026 | 10,607 | 10,583 | 10,501 | 0.97 | % | ||||||||||||||
Vectra Co. | |||||||||||||||||||||||
Business Products | Second lien (8) | 9.65% (L + 7.25%/M) | 2/23/2018 | 3/8/2026 | 10,788 | 10,752 | 10,438 | 0.97 | % | ||||||||||||||
Masergy Holdings, Inc. | |||||||||||||||||||||||
Business Services | Second lien (2) | 9.83% (L + 7.50%/Q) | 12/14/2016 | 12/16/2024 | 10,500 | 10,455 | 10,342 | 0.96 | % |
Portfolio Company, Location and Industry (1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity / Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
Amerijet Holdings, Inc. | |||||||||||||||||||||||
Distribution & Logistics | First lien (4)(9) | 10.40% (L + 8.00%/M) | 7/15/2016 | 7/15/2021 | $ | 8,651 | $ | 8,621 | $ | 8,651 | |||||||||||||
First lien (4)(9) | 10.40% (L + 8.00%/M) | 7/15/2016 | 7/15/2021 | 1,442 | 1,437 | 1,442 | |||||||||||||||||
10,093 | 10,058 | 10,093 | 0.93 | % | |||||||||||||||||||
Quartz Holding Company | |||||||||||||||||||||||
Software | Second lien (3) | 10.44% (L + 8.00%/M) | 4/2/2019 | 4/2/2027 | 10,000 | 9,804 | 10,050 | 0.93 | % | ||||||||||||||
VT Topco, Inc. | |||||||||||||||||||||||
Business Services | Second lien (4) | 9.33% (L + 7.00%/Q) | 8/14/2018 | 7/31/2026 | 10,000 | 9,977 | 10,037 | 0.93 | % | ||||||||||||||
Stats Intermediate Holdings, LLC | |||||||||||||||||||||||
Business Services | First lien (2) | 7.62% (L + 5.25%/M) | 5/22/2019 | 7/10/2026 | 10,000 | 9,875 | 9,825 | 0.91 | % | ||||||||||||||
Affordable Care Holding Corp. | |||||||||||||||||||||||
Healthcare Services | First lien (2) | 7.23% (L + 4.75%/M) | 3/18/2019 | 10/24/2022 | 9,948 | 9,763 | 9,700 | 0.90 | % | ||||||||||||||
AgKnowledge Holdings Company, Inc. | |||||||||||||||||||||||
Business Services | First Lien (4) | 7.15% (L + 4.75%/M) | 11/30/2018 | 7/23/2023 | 9,403 | 9,361 | 9,379 | 0.87 | % | ||||||||||||||
JAMF Holdings, Inc. | |||||||||||||||||||||||
Software | First lien (8)(9) | 9.53% (L + 7.00%/Q) | 11/13/2017 | 11/11/2022 | 8,757 | 8,694 | 8,757 | ||||||||||||||||
First lien (3)(9)(10) - Drawn | 9.41% (L + 7.00%/M) | 11/13/2017 | 11/11/2022 | 500 | 495 | 500 | |||||||||||||||||
9,257 | 9,189 | 9,257 | 0.86 | % | |||||||||||||||||||
WD Wolverine Holdings, LLC | |||||||||||||||||||||||
Healthcare Services | First lien (2) | 7.90% (L + 5.50%/M) | 2/22/2017 | 8/16/2022 | 9,239 | 9,052 | 9,170 | 0.85 | % | ||||||||||||||
Wrike, Inc. | |||||||||||||||||||||||
Software | First lien (8)(9) | 9.16% (L + 6.75%/M) | 12/31/2018 | 12/31/2024 | 9,067 | 8,982 | 8,976 | 0.83 | % | ||||||||||||||
Alert Holding Company, Inc. (14) | |||||||||||||||||||||||
Appriss Holdings, Inc. | |||||||||||||||||||||||
Business Services | First lien (8) | 7.83% (L + 5.50%/Q) | 5/24/2019 | 5/29/2026 | 8,000 | 7,921 | 7,880 | 0.73 | % | ||||||||||||||
Zywave, Inc. | |||||||||||||||||||||||
Software | Second lien (4)(9) | 11.59% (L + 9.00%/Q) | 11/22/2016 | 11/17/2023 | 6,980 | 6,943 | 6,980 | ||||||||||||||||
First lien (3)(9)(10) - Drawn | 7.39% (L + 5.00%/Q) | 11/22/2016 | 11/17/2022 | 670 | 665 | 670 | |||||||||||||||||
7,650 | 7,608 | 7,650 | 0.71 | % | |||||||||||||||||||
J.D. Power (fka J.D. Power and Associates) | |||||||||||||||||||||||
Business Services | Second lien (3) | 10.90% (L + 8.50%/M) | 6/9/2016 | 9/7/2024 | 7,583 | 7,513 | 7,507 | 0.69 | % | ||||||||||||||
MH Sub I, LLC (Micro Holding Corp.) | |||||||||||||||||||||||
Software | Second lien (2) | 9.90% (L + 7.50%/M) | 8/16/2017 | 9/15/2025 | 7,000 | 6,941 | 7,035 | 0.65 | % | ||||||||||||||
Restaurant Technologies, Inc. | |||||||||||||||||||||||
Business Services | Second lien (4) | 8.90% (L + 6.50%/M) | 9/24/2018 | 10/1/2026 | 6,722 | 6,706 | 6,747 | 0.62 | % | ||||||||||||||
CP VI Bella Midco, LLC | |||||||||||||||||||||||
Healthcare Services | Second lien (3) | 9.15% (L + 6.75%/M) | 1/25/2018 | 12/29/2025 | 6,732 | 6,703 | 6,615 | 0.61 | % | ||||||||||||||
DealerSocket, Inc. | |||||||||||||||||||||||
Software | First lien (2) | 7.15% (L + 4.75%/M) | 4/16/2018 | 4/26/2023 | 6,644 | 6,604 | 6,577 | 0.61 | % | ||||||||||||||
DG Investment Intermediate Holdings 2, Inc. (aka Convergint Technologies Holdings, LLC) | |||||||||||||||||||||||
Business Services | Second lien (3) | 9.15% (L + 6.75%/M) | 1/29/2018 | 2/2/2026 | 6,732 | 6,703 | 6,564 | 0.61 | % | ||||||||||||||
First American Payment Systems, L.P. | |||||||||||||||||||||||
Business Services | First lien (2) | 7.35% (L + 4.75%/Q) | 1/3/2017 | 1/5/2024 | 6,344 | 6,299 | 6,344 | 0.59 | % |
Portfolio Company, Location and Industry (1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity / Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
Solera LLC / Solera Finance, Inc. | |||||||||||||||||||||||
Software | Subordinated (3) | 10.50%/S | 2/29/2016 | 3/1/2024 | $ | 5,000 | $ | 4,829 | $ | 5,431 | 0.50 | % | |||||||||||
ADG, LLC | |||||||||||||||||||||||
Healthcare Services | Second lien (3)(9) | 12.20% (L + 10.00%/S) | 10/3/2016 | 3/28/2024 | 5,087 | 5,033 | 4,794 | 0.44 | % | ||||||||||||||
York Risk Services Holding Corp. | |||||||||||||||||||||||
Business Services | Subordinated (3) | 8.50%/S | 9/17/2014 | 10/1/2022 | 3,000 | 3,000 | 2,483 | 0.23 | % | ||||||||||||||
Ensemble S Merger Sub, Inc. | |||||||||||||||||||||||
Software | Subordinated (3) | 9.00%/S | 9/21/2015 | 9/30/2023 | 2,000 | 1,957 | 2,073 | 0.19 | % | ||||||||||||||
Diligent Corporation | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Drawn | 8.35% (L + 5.50%/S) | 12/19/2018 | 4/14/2022 | 2,077 | 2,065 | 2,064 | 0.19 | % | ||||||||||||||
TMK Hawk Parent, Corp. | |||||||||||||||||||||||
Distribution & Logistics | First lien (3) | 5.70% (L + 3.50%/Q) | 6/24/2019 | 8/28/2024 | 1,995 | 1,666 | 1,666 | 0.15 | % | ||||||||||||||
Education Management Corporation (12) | |||||||||||||||||||||||
Education Management II LLC | |||||||||||||||||||||||
Education | First Lien (2) | 11.00% (P + 5.50%/Q)(24) | 1/5/2015 | 7/2/2020 | 211 | 205 | 7 | ||||||||||||||||
First Lien (3) | 11.00% (P + 5.50%/Q)(24) | 1/5/2015 | 7/2/2020 | 119 | 116 | 4 | |||||||||||||||||
First Lien (2) | 14.00% (P + 8.50%/M)(24) | 1/5/2015 | 7/2/2020 | 300 | 292 | 1 | |||||||||||||||||
First Lien (3) | 14.00% (P + 8.50%/M)(24) | 1/5/2015 | 7/2/2020 | 169 | 165 | — | |||||||||||||||||
First Lien (2) | 14.00% (P + 8.50%/M)(24) | 1/5/2015 | 7/2/2020 | 170 | 141 | — | |||||||||||||||||
First Lien (2) | 14.00% (P + 8.50%/M)(24) | 1/5/2015 | 7/2/2020 | 5 | 4 | — | |||||||||||||||||
First Lien (3) | 14.00% (P + 8.50%/M)(24) | 1/5/2015 | 7/2/2020 | 96 | 79 | — | |||||||||||||||||
First Lien (3) | 14.00% (P + 8.50%/M)(24) | 1/5/2015 | 7/2/2020 | 3 | 2 | — | |||||||||||||||||
1,073 | 1,004 | 12 | 0.00 | % | |||||||||||||||||||
PPVA Fund, L.P. | |||||||||||||||||||||||
Business Services | Collateralized Financing (25) | — | 11/7/2014 | — | — | — | — | — | % | ||||||||||||||
Total Funded Debt Investments - United States | $ | 1,975,187 | $ | 1,958,660 | $ | 1,957,782 | 181.12 | % | |||||||||||||||
Total Funded Debt Investments | $ | 2,084,268 | $ | 2,067,090 | $ | 2,065,830 | 191.11 | % | |||||||||||||||
Equity - Hong Kong | |||||||||||||||||||||||
Bach Special Limited (Bach Preference Limited)** | |||||||||||||||||||||||
Education | Preferred shares (3)(9)(21) | — | 9/1/2017 | — | 70,712 | $ | 6,991 | $ | 7,071 | 0.65 | % | ||||||||||||
Total Shares - Hong Kong | $ | 6,991 | $ | 7,071 | 0.65 | % | |||||||||||||||||
Equity - United States | |||||||||||||||||||||||
Avatar Topco, Inc. | |||||||||||||||||||||||
Education | Preferred shares (3)(9)(22) | — | 11/17/2017 | — | 35,750 | $ | 43,125 | $ | 43,362 | 4.01 | % | ||||||||||||
Tenawa Resource Holdings LLC (13) | |||||||||||||||||||||||
QID NGL LLC | Preferred shares (6)(9) | — | 10/30/2017 | — | 1,623,385 | 1,624 | 2,989 | ||||||||||||||||
Energy | Ordinary shares (6)(9) | — | 5/12/2014 | — | 5,290,997 | 5,291 | 9,256 | ||||||||||||||||
6,915 | 12,245 | 1.13 | % |
Portfolio Company, Location and Industry (1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity / Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
Symplr Software Intermediate Holdings, Inc. (23) | |||||||||||||||||||||||
Healthcare Information Technology | Preferred Shares (4)(9) | — | 11/30/2018 | — | 7,500 | $ | 7,979 | $ | 7,970 | ||||||||||||||
Preferred Shares (3)(9) | — | 11/30/2018 | — | 2,586 | 2,751 | 2,748 | |||||||||||||||||
10,730 | 10,718 | 0.99 | % | ||||||||||||||||||||
Alert Holding Company, Inc. (14) | |||||||||||||||||||||||
Alert Intermediate Holdings I, Inc. | |||||||||||||||||||||||
Business Services | Preferred shares (3)(9) | — | 5/31/2019 | — | 5,000 | 4,977 | 4,976 | 0.47 | % | ||||||||||||||
Education Management Corporation(12) | |||||||||||||||||||||||
Education | Preferred shares (2) | — | 1/5/2015 | — | 3,331 | 200 | — | ||||||||||||||||
Preferred shares (3) | — | 1/5/2015 | — | 1,879 | 113 | — | |||||||||||||||||
Ordinary shares (2) | — | 1/5/2015 | — | 2,994,065 | 100 | — | |||||||||||||||||
Ordinary shares (3) | — | 1/5/2015 | — | 1,688,976 | 56 | — | |||||||||||||||||
469 | — | — | % | ||||||||||||||||||||
Total Shares - United States | $ | 66,216 | $ | 71,301 | 6.60 | % | |||||||||||||||||
Total Shares | $ | 73,207 | $ | 78,372 | 7.25 | % | |||||||||||||||||
Warrants - United States | . | ||||||||||||||||||||||
ASP LCG Holdings, Inc. | |||||||||||||||||||||||
Education | Warrants (3)(9) | — | 5/5/2014 | 5/5/2026 | 622 | $ | 37 | $ | 827 | 0.08 | % | ||||||||||||
Total Warrants - United States | $ | 37 | $ | 827 | 0.08 | % | |||||||||||||||||
Total Funded Investments | $ | 2,140,334 | $ | 2,145,029 | 198.44 | % | |||||||||||||||||
Unfunded Debt Investments - Canada | |||||||||||||||||||||||
Wolfpack IP Co.** | |||||||||||||||||||||||
Software | First lien (3)(10) - Undrawn | — | 6/14/2019 | 6/13/2025 | $ | 909 | $ | (9 | ) | $ | (9 | ) | (0.00 | )% | |||||||||
Total Unfunded Debt Investments - Canada | $ | 909 | $ | (9 | ) | $ | (9 | ) | (0.00 | )% | |||||||||||||
Unfunded Debt Investments - United States | ` | ||||||||||||||||||||||
DCA Investment Holding, LLC | |||||||||||||||||||||||
Healthcare Services | First lien (3)(9)(10) - Undrawn | — | 4/16/2019 | 4/16/2021 | $ | 20,426 | $ | — | $ | — | |||||||||||||
First lien (3)(9)(10) - Undrawn | — | 12/20/2017 | 12/20/2019 | 3,645 | (32 | ) | — | ||||||||||||||||
First lien (3)(9)(10) - Undrawn | — | 7/2/2015 | 7/2/2021 | 1,758 | (18 | ) | — | ||||||||||||||||
25,829 | (50 | ) | — | — | % | ||||||||||||||||||
iPipeline, Inc. (Internet Pipeline, Inc.) | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Undrawn | — | 8/4/2015 | 8/4/2021 | 1,000 | (10 | ) | — | — | % | |||||||||||||
Ministry Brands, LLC | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Undrawn | — | 12/7/2016 | 12/2/2022 | 800 | (4 | ) | — | — | % | |||||||||||||
Zywave, Inc. | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Undrawn | — | 11/22/2016 | 11/17/2022 | 1,330 | (10 | ) | — | — | % |
Portfolio Company, Location and Industry (1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity / Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
Benevis Holding Corp. | |||||||||||||||||||||||
Healthcare Services | First lien (3)(9)(10) - Undrawn | — | 3/29/2019 | 4/17/2020 | $ | 7,195 | $ | — | $ | — | — | % | |||||||||||
Trader Interactive, LLC | |||||||||||||||||||||||
Business Services | First lien (3)(9)(10) - Undrawn | — | 6/15/2017 | 6/15/2023 | 1,673 | (13 | ) | — | — | % | |||||||||||||
Xactly Corporation | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Undrawn | — | 7/31/2017 | 7/29/2022 | 992 | (10 | ) | — | — | % | |||||||||||||
Integro Parent Inc. | |||||||||||||||||||||||
Business Services | First lien (3)(9)(10) - Undrawn | — | 6/8/2018 | 10/30/2021 | 6,743 | (34 | ) | — | — | % | |||||||||||||
Affinity Dental Management, Inc. | |||||||||||||||||||||||
Healthcare Services | First lien (3)(9)(10) - Undrawn | — | 9/15/2017 | 3/15/2023 | 1,738 | (17 | ) | — | — | % | |||||||||||||
Frontline Technologies Group Holdings, LLC | |||||||||||||||||||||||
Education | First lien (3)(9)(10) - Undrawn | — | 9/18/2017 | 9/18/2019 | 6,016 | (45 | ) | — | — | % | |||||||||||||
JAMF Holdings, Inc. | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Undrawn | — | 11/13/2017 | 11/11/2022 | 250 | (2 | ) | — | — | % | |||||||||||||
NM GRC Holdco, LLC | |||||||||||||||||||||||
Business Services | First lien (2)(9)(10) - Undrawn | — | 2/9/2018 | 2/9/2020 | 771 | (2 | ) | — | — | % | |||||||||||||
TDG Group Holding Company | |||||||||||||||||||||||
Consumer Services | First lien (3)(9)(10) - Undrawn | — | 5/22/2018 | 5/31/2024 | 3,657 | (18 | ) | — | — | % | |||||||||||||
AgKnowledge Holdings Company, Inc. | |||||||||||||||||||||||
Business Services | First lien (3)(10) - Undrawn | — | 11/30/2018 | 7/23/2023 | 526 | (3 | ) | (1 | ) | (0.00 | )% | ||||||||||||
BackOffice Associates Holdings, LLC | |||||||||||||||||||||||
Business Services | First lien (3)(9)(10) - Undrawn | — | 8/25/2017 | 8/25/2023 | 52 | — | (2 | ) | (0.00 | )% | |||||||||||||
DealerSocket, Inc. | |||||||||||||||||||||||
Software | First lien (3)(10) - Undrawn | — | 4/16/2018 | 4/26/2023 | 560 | (4 | ) | (6 | ) | (0.00 | )% | ||||||||||||
Wrike, Inc. | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Undrawn | — | 12/31/2018 | 12/31/2024 | 933 | (9 | ) | (9 | ) | (0.00 | )% | ||||||||||||
Alert Holding Company, Inc. (14) | |||||||||||||||||||||||
Appriss Holdings, Inc. | |||||||||||||||||||||||
Business Services | First lien (3)(10) - Undrawn | — | 5/24/2019 | 5/30/2025 | 930 | (9 | ) | (14 | ) | (0.00 | )% | ||||||||||||
Integral Ad Science, Inc. | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Undrawn | — | 7/19/2018 | 7/19/2023 | 1,429 | (14 | ) | (14 | ) | (0.00 | )% | ||||||||||||
Finalsite Holdings, Inc. | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Undrawn | — | 9/25/2018 | 9/25/2024 | 2,521 | (19 | ) | (19 | ) | (0.00 | )% | ||||||||||||
iCIMS, Inc. | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Undrawn | — | 9/12/2018 | 9/12/2024 | 1,977 | (20 | ) | (20 | ) | (0.00 | )% |
Portfolio Company, Location and Industry (1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity / Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
Conservice, LLC | |||||||||||||||||||||||
Business Services | First lien (3)(9)(10) - Undrawn | — | 1/3/2019 | 11/29/2024 | $ | 1,360 | $ | (7 | ) | $ | (7 | ) | |||||||||||
First lien (3)(9)(10) - Undrawn | — | 1/3/2019 | 6/30/2020 | 5,641 | — | (27 | ) | ||||||||||||||||
7,001 | (7 | ) | (34 | ) | (0.00 | )% | |||||||||||||||||
Associations, Inc. | |||||||||||||||||||||||
Business Services | First lien (3)(9)(10) - Undrawn | — | 7/30/2018 | 7/30/2021 | 4,300 | (27 | ) | (27 | ) | ||||||||||||||
First lien (3)(9)(10) - Undrawn | — | 7/30/2018 | 7/30/2024 | 2,033 | (13 | ) | (13 | ) | |||||||||||||||
6,333 | (40 | ) | (40 | ) | (0.00 | )% | |||||||||||||||||
Apptio, Inc. | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Undrawn | — | 1/10/2019 | 1/10/2025 | 2,066 | (41 | ) | (41 | ) | (0.01 | )% | ||||||||||||
Kaseya Traverse Inc. | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Undrawn | — | 5/9/2019 | 5/3/2021 | 3,302 | — | (33 | ) | |||||||||||||||
First lien (3)(9)(10) - Undrawn | — | 5/9/2019 | 5/2/2025 | 2,312 | (23 | ) | (23 | ) | |||||||||||||||
5,614 | (23 | ) | (56 | ) | (0.01 | )% | |||||||||||||||||
Diligent Corporation | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Undrawn | — | 12/19/2018 | 12/19/2020 | 11,349 | (71 | ) | (71 | ) | (0.01 | )% | ||||||||||||
Ansira Holdings, Inc. | |||||||||||||||||||||||
Business Services | First lien (3)(10) - Undrawn | — | 12/19/2016 | 4/16/2020 | 2,437 | (10 | ) | (122 | ) | (0.01 | )% | ||||||||||||
PhyNet Dermatology LLC | |||||||||||||||||||||||
Healthcare Services | First lien (3)(9)(10) - Undrawn | — | 9/17/2018 | 8/16/2020 | 38,335 | (192 | ) | (192 | ) | (0.02 | )% | ||||||||||||
Salient CRGT Inc. | |||||||||||||||||||||||
Federal Services | First lien (3)(10) - Undrawn | — | 6/26/2018 | 11/29/2021 | 6,125 | (490 | ) | (245 | ) | (0.02 | )% | ||||||||||||
Total Unfunded Debt Investments - United States | $ | 146,182 | $ | (1,167 | ) | $ | (886 | ) | (0.08 | )% | |||||||||||||
Total Unfunded Debt Investments | $ | 147,091 | $ | (1,176 | ) | $ | (895 | ) | (0.08 | )% | |||||||||||||
Total Non-Controlled/Non-Affiliated Investments | $ | 2,139,158 | $ | 2,144,134 | 198.36 | % | |||||||||||||||||
Non-Controlled/Affiliated Investments (26) | |||||||||||||||||||||||
Funded Debt Investments - United States | |||||||||||||||||||||||
Permian Holdco 1, Inc. | |||||||||||||||||||||||
Permian Holdco 2, Inc. | |||||||||||||||||||||||
Permian Holdco 3, Inc. | |||||||||||||||||||||||
Energy | First lien (3)(9) | 14.94% (L + 7.50% + 5.00% PIK/M)* | 6/14/2018 | 6/30/2022 | $ | 10,309 | $ | 10,309 | $ | 10,309 | |||||||||||||
First lien (3)(9)(10) - Drawn | 8.91% (L + 6.50%/M) | 6/14/2018 | 6/30/2022 | 17,750 | 17,750 | 17,750 | |||||||||||||||||
Subordinated (3)(9) | 18.00% PIK/Q* | 12/26/2018 | 6/30/2022 | 2,633 | 2,633 | 2,633 | |||||||||||||||||
Subordinated (3)(9) | 14.00% PIK/Q* | 10/31/2016 | 10/15/2021 | 2,467 | 2,467 | 2,100 | |||||||||||||||||
Subordinated (3)(9) | 14.00% PIK/Q* | 10/31/2016 | 10/15/2021 | 1,271 | 1,271 | 1,082 | |||||||||||||||||
34,430 | 34,430 | 33,874 | 3.13 | % | |||||||||||||||||||
Total Funded Debt Investments - United States | $ | 34,430 | $ | 34,430 | $ | 33,874 | 3.13 | % |
Portfolio Company, Location and Industry (1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity / Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
Equity - United States | |||||||||||||||||||||||
NMFC Senior Loan Program I LLC** | |||||||||||||||||||||||
Investment Fund | Membership interest (3)(9) | — | 6/13/2014 | — | — | $ | 23,000 | $ | 23,000 | 2.13 | % | ||||||||||||
Sierra Hamilton Holdings Corporation | |||||||||||||||||||||||
Energy | Ordinary shares (2)(9) | — | 7/31/2017 | — | 25,000,000 | 11,501 | 9,897 | ||||||||||||||||
Ordinary shares (3)(9) | — | 7/31/2017 | — | 2,786,000 | 1,281 | 1,103 | |||||||||||||||||
12,782 | 11,000 | 1.02 | % | ||||||||||||||||||||
Permian Holdco 1, Inc. | |||||||||||||||||||||||
Energy | Preferred shares (3)(9)(16) | — | 10/31/2016 | — | 1,873,737 | 8,503 | 8,450 | ||||||||||||||||
Ordinary shares (3)(9) | — | 10/31/2016 | — | 1,366,452 | 1,350 | 268 | |||||||||||||||||
9,853 | 8,718 | 0.81 | % | ||||||||||||||||||||
Total Shares - United States | $ | 45,635 | $ | 42,718 | 3.96 | % | |||||||||||||||||
Total Funded Investments | $ | 80,065 | $ | 76,592 | 7.09 | % | |||||||||||||||||
Unfunded Debt Investments - United States | |||||||||||||||||||||||
Permian Holdco 3, Inc. | |||||||||||||||||||||||
Energy | First lien (3)(9)(10) - Undrawn | — | 6/14/2018 | 6/30/2022 | $ | 2,250 | $ | — | $ | — | — | % | |||||||||||
Total Unfunded Debt Investments - United States | $ | 2,250 | $ | — | $ | — | — | % | |||||||||||||||
Total Non-Controlled/Affiliated Investments | $ | 80,065 | $ | 76,592 | 7.09 | % | |||||||||||||||||
Controlled Investments (27) | |||||||||||||||||||||||
Funded Debt Investments - United States | |||||||||||||||||||||||
Edmentum Ultimate Holdings, LLC (15) | |||||||||||||||||||||||
Edmentum, Inc. (fka Plato, Inc.) (Archipelago Learning, Inc.) | |||||||||||||||||||||||
Education | First lien (2) | 11.08% (L + 4.50% + 4.00% PIK/Q)* | 8/6/2018 | 6/9/2021 | $ | 10,000 | $ | 8,770 | $ | 8,500 | |||||||||||||
Second lien (3)(9) | 7.00% PIK/Q* | 2/23/2018 | 12/9/2021 | 11,581 | 11,060 | 11,581 | |||||||||||||||||
Second lien (3)(9)(10) - Drawn | 5.00% PIK/Q* | 6/9/2015 | 12/9/2021 | 7,708 | 7,708 | 7,708 | |||||||||||||||||
Subordinated (3)(9) | 8.50% PIK/Q* | 6/9/2015 | 12/9/2021 | 5,102 | 5,099 | 5,102 | |||||||||||||||||
Subordinated (2)(9) | 10.00% PIK/Q* | 6/9/2015 | 12/9/2021 | 19,468 | 19,468 | 17,100 | |||||||||||||||||
Subordinated (3)(9) | 10.00% PIK/Q* | 6/9/2015 | 12/9/2021 | 4,789 | 4,789 | 4,206 | |||||||||||||||||
58,648 | 56,894 | 54,197 | 5.01 | % | |||||||||||||||||||
NHME Holdings Corp. (20) | |||||||||||||||||||||||
National HME, Inc. | |||||||||||||||||||||||
Healthcare Services | Second lien (3)(9) | 12.00% PIK/Q* | 11/27/2018 | 5/27/2024 | 15,562 | 11,835 | 11,283 | ||||||||||||||||
Second lien (3)(9) | 12.00% PIK/Q* | 11/27/2018 | 5/27/2024 | 8,600 | 7,674 | 7,525 | |||||||||||||||||
24,162 | 19,509 | 18,808 | 1.74 | % |
Portfolio Company, Location and Industry (1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity / Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
UniTek Global Services, Inc. | |||||||||||||||||||||||
Business Services | First lien (2)(9) | 7.83% (L + 5.50%/Q) | 6/29/2018 | 8/20/2024 | $ | 12,478 | $ | 12,478 | $ | 12,478 | |||||||||||||
First lien (2)(9) | 7.83% (L + 5.50%/Q) | 6/29/2018 | 8/20/2024 | 2,496 | 2,496 | 2,496 | |||||||||||||||||
14,974 | 14,974 | 14,974 | 1.39 | % | |||||||||||||||||||
Total Funded Debt Investments - United States | $ | 97,784 | $ | 91,377 | $ | 87,979 | 8.14 | % | |||||||||||||||
Equity - Canada | |||||||||||||||||||||||
NM APP Canada Corp.** | |||||||||||||||||||||||
Net Lease | Membership interest (7)(9) | — | 9/13/2016 | — | — | $ | 7,345 | $ | 9,949 | 0.92 | % | ||||||||||||
Total Shares - Canada | $ | 7,345 | $ | 9,949 | 0.92 | % | |||||||||||||||||
Equity - United States | |||||||||||||||||||||||
NMFC Senior Loan Program III LLC** | |||||||||||||||||||||||
Investment Fund | Membership interest (3)(9) | — | 5/4/2018 | — | — | $ | 80,000 | $ | 80,000 | 7.40 | % | ||||||||||||
NMFC Senior Loan Program II LLC** | |||||||||||||||||||||||
Investment Fund | Membership interest (3)(9) | — | 5/3/2016 | — | — | 79,400 | 79,400 | 7.35 | % | ||||||||||||||
UniTek Global Services, Inc. | |||||||||||||||||||||||
Business Services | Preferred shares (2)(9)(17) | — | 1/13/2015 | — | 26,546,931 | 24,167 | 23,852 | ||||||||||||||||
Preferred shares (3)(9)(17) | — | 1/13/2015 | — | 7,336,309 | 6,679 | 6,592 | |||||||||||||||||
Preferred shares (3)(9)(18) | — | 6/30/2017 | — | 14,351,499 | 14,351 | 14,304 | |||||||||||||||||
Preferred shares (3)(9)(19) | — | 8/17/2018 | — | 7,795,276 | 7,795 | 7,795 | |||||||||||||||||
Ordinary shares (2)(9) | — | 1/13/2015 | — | 2,096,477 | 1,925 | 5,003 | |||||||||||||||||
Ordinary shares (3)(9) | — | 1/13/2015 | — | 1,993,749 | 532 | 4,758 | |||||||||||||||||
55,449 | 62,304 | 5.76 | % | ||||||||||||||||||||
NM NL Holdings, L.P.** | |||||||||||||||||||||||
Net Lease | Membership interest (7)(9) | — | 6/20/2018 | — | — | 32,578 | 34,294 | 3.17 | % | ||||||||||||||
NM GLCR LP | |||||||||||||||||||||||
Net Lease | Membership interest (7)(9) | — | 2/1/2018 | — | — | 14,750 | 20,918 | 1.94 | % | ||||||||||||||
NM CLFX LP | |||||||||||||||||||||||
Net Lease | Membership interest (7)(9) | — | 10/6/2017 | — | — | 12,538 | 12,725 | 1.18 | % | ||||||||||||||
NM APP US LLC | |||||||||||||||||||||||
Net Lease | Membership interest (7)(9) | — | 9/13/2016 | — | — | 5,080 | 6,101 | 0.56 | % | ||||||||||||||
NM DRVT LLC | |||||||||||||||||||||||
Net Lease | Membership interest (7)(9) | — | 11/18/2016 | — | — | 5,152 | 5,704 | 0.53 | % | ||||||||||||||
NM KRLN LLC | |||||||||||||||||||||||
Net Lease | Membership interest (7)(9) | — | 11/15/2016 | — | — | 7,510 | 4,386 | 0.40 | % | ||||||||||||||
NHME Holdings Corp.(20) | |||||||||||||||||||||||
Healthcare Services | Ordinary Shares (3)(9) | — | 11/27/2018 | — | 640,000 | 4,000 | 4,000 | 0.37 | % | ||||||||||||||
NM JRA LLC | |||||||||||||||||||||||
Net Lease | Membership interest (7)(9) | — | 8/12/2016 | — | — | 2,043 | 3,500 | 0.32 | % |
Portfolio Company, Location and Industry (1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity / Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
Edmentum Ultimate Holdings, LLC(15) | |||||||||||||||||||||||
Education | Ordinary shares (3)(9) | — | 6/9/2015 | — | 123,968 | $ | 11 | $ | 884 | ||||||||||||||
Ordinary shares (2)(9) | — | 6/9/2015 | — | 107,143 | 9 | 764 | |||||||||||||||||
20 | 1,648 | 0.15 | % | ||||||||||||||||||||
NM GP Holdco, LLC** | |||||||||||||||||||||||
Net Lease | Membership interest (7)(9) | — | 6/20/2018 | — | — | 306 | 317 | 0.03 | % | ||||||||||||||
Total Shares - United States | $ | 298,826 | $ | 315,297 | 29.16 | % | |||||||||||||||||
Total Shares | $ | 306,171 | $ | 325,246 | 30.08 | % | |||||||||||||||||
Warrants - United States | |||||||||||||||||||||||
Edmentum Ultimate Holdings, LLC(15) | |||||||||||||||||||||||
Education | Warrants (3)(9) | — | 2/23/2018 | 5/5/2026 | 1,141,846 | $ | 769 | $ | 8,145 | 0.75 | % | ||||||||||||
NHME Holdings Corp.(20) | |||||||||||||||||||||||
Healthcare Services | Warrants (3)(9) | — | 11/27/2018 | — | 160,000 | 1,000 | 1,000 | 0.09 | % | ||||||||||||||
Total Warrants - United States | $ | 1,769 | $ | 9,145 | 0.84 | % | |||||||||||||||||
Total Controlled Investments | $ | 399,317 | $ | 422,370 | 39.07 | % | |||||||||||||||||
Total Investments | $ | 2,618,540 | $ | 2,643,096 | 244.52 | % |
(1) | New Mountain Finance Corporation (the “Company”) generally acquires its investments in private transactions exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”). These investments are generally subject to certain limitations on resale, and may be deemed to be “restricted securities” under the Securities Act. |
(2) | Investment is pledged as collateral for the Holdings Credit Facility, a revolving credit facility among the Company as Collateral Manager, New Mountain Finance Holdings, L.L.C. (“NMF Holdings”) as the Borrower, Wells Fargo Bank, National Association as the Administrative Agent, and Collateral Custodian. See Note 7. Borrowings, for details. |
(3) | Investment is pledged as collateral for the NMFC Credit Facility, a revolving credit facility among the Company as the Borrower and Goldman Sachs Bank USA as the Administrative Agent and the Collateral Agent and Goldman Sachs Bank USA, Morgan Stanley Bank, N.A. and Stifel Bank & Trust as Lenders. See Note 7. Borrowings, for details. |
(4) | Investment is held in New Mountain Finance SBIC, L.P. |
(5) | Investment is held in New Mountain Finance SBIC II, L.P. |
(6) | Investment is held in NMF QID NGL Holdings, Inc. |
(7) | Investment is held in New Mountain Net Lease Corporation. |
(8) | Investment is pledged as collateral for the DB Credit Facility, a revolving credit facility among New Mountain Finance DB, L.L.C as the Borrower and Deutsche Bank AG, New York Branch as the Facility Agent. See Note 7. Borrowings, for details. |
(9) | The fair value of the Company's investment is determined using unobservable inputs that are significant to the overall fair value measurement. See Note 4. Fair Value, for details. |
(10) | Par Value amounts represent the drawn or undrawn (as indicated in type of investment) portion of revolving credit facilities or delayed draws. Cost amounts represent the cash received at settlement date net of the impact of paydowns and cash paid for drawn revolvers or delayed draws. |
(11) | All interest is payable in cash unless otherwise indicated. A majority of the variable rate debt investments bear interest at a rate that may be determined by reference to the London Interbank Offered Rate (L), the Prime Rate (P) and the alternative base rate (Base) and which resets daily (D), weekly (W), monthly (M), quarterly (Q), semi-annually (S) or annually (A). For each investment the current interest rate provided reflects the rate in effect as of June 30, 2019. |
(12) | The Company holds investments in Education Management Corporation and one related entity of Education Management Corporation. The Company holds series A-1 convertible preferred stock and common stock in Education Management Corporation and holds a tranche A first lien term loan and a tranche B first lien term loan in Education Management II LLC, which is an indirect subsidiary of Education Management Corporation. |
(13) | The Company holds investments in two related entities of Tenawa Resource Holdings LLC. The Company holds 4.77% of the common units in QID NGL LLC (which at closing represented 98.1% of the ownership in the common units in Tenawa Resource Holdings LLC), class A preferred units in QID NGL LLC and a first lien investment in Tenawa Resource Management LLC, a wholly-owned subsidiary of Tenawa Resource Holdings LLC. |
(14) | The Company holds investments in two wholly-owned subsidiaries of Alert Holding Company, Inc. The Company holds a first lien term loan and a first lien revolver in Appriss Holdings, Inc. and preferred equity in Alert Intermediate Holdings I, Inc. The preferred equity is entitled to receive preferential dividends at a rate of L + 10.0% per annum. |
(15) | The Company holds investments in Edmentum Ultimate Holdings, LLC and its related entities. The Company holds subordinated notes, ordinary equity, and warrants in Edmentum Ultimate Holdings, LLC and holds a first lien term loan, second lien revolver and a second lien term loan in Edmentum, Inc. and Archipelago Learning, Inc., which are wholly-owned subsidiaries of Edmentum Ultimate Holdings, LLC. |
(16) | The Company holds preferred equity in Permian Holdco 1, Inc. that is entitled to receive cumulative preferential dividends at a rate of 12.0% per annum payable in additional shares. |
(17) | The Company holds preferred equity in UniTek Global Services, Inc. that is entitled to receive cumulative preferential dividends at a rate of 13.5% per annum payable in additional shares. |
(18) | The Company holds preferred equity in UniTek Global Services, Inc. that is entitled to receive cumulative preferential dividends at a rate of 19.0% per annum payable in additional shares. |
(19) | The Company holds preferred equity in UniTek Global Services, Inc. that is entitled to received cumulative preferential dividends at a rate of 20.0% per annum payable in additional shares. |
(20) | The Company holds ordinary shares and warrants in NHME Holdings Corp., as well as second lien term loans in National HME, Inc., a wholly-owned subsidiary of NHME Holdings Corp. |
(21) | The Company holds preferred equity in Bach Special Limited (Bach Preference Limited) that is entitled to receive cumulative preferential dividends at a rate of 12.25% per annum payable in additional shares. |
(22) | The Company holds preferred equity in Avatar Topco, Inc., and holds a second lien term loan investment in EAB Global, Inc., a wholly-owned subsidiary of Avatar Topco, Inc. The preferred equity is entitled to receive cumulative preferential dividends at a rate of L + 11.00% per annum. |
(23) | The Company holds preferred equity in Symplr Intermediate Holdings, Inc. and holds a first lien term loan investment in Symplr Software Inc, Inc. (fka Caliper Software, Inc.), a wholly-owned subsidiary of Symplr Software Intermediate Holdings, Inc. The preferred equity is entitled to receive preferential dividends at a rate of L + 10.50% per annum. |
(24) | Investment or a portion of the investment is on non-accrual status. See Note 3. Investments, for details. |
(25) | The Company holds one security purchased under a collateralized agreement to resell on its Consolidated Statement of Assets and Liabilities with a cost basis of $30,000 and a fair value of $23,508 as of June 30, 2019. See Note 2. Summary of Significant Accounting Policies, for details. |
(26) | Denotes investments in which the Company is an “Affiliated Person”, as defined in the Investment Company Act of 1940, as amended (the "1940 Act"), due to owning or holding the power to vote 5.0% or more of the outstanding voting securities of the investment but not controlling the company. Fair value as of June 30, 2019 and December 31, 2018, along with transactions during the six months ended June 30, 2019 in which the issuer was a non-controlled/affiliated investment, is as follows: |
Portfolio Company | Fair Value at December 31, 2018 | Gross Additions (A) | Gross Redemptions (B) | Net Realized Gains (Losses) | Net Change In Unrealized Appreciation (Depreciation) | Fair Value at June 30, 2019 | Interest Income | Dividend Income | Other Income | |||||||||||||||||||||||||||
NMFC Senior Loan Program I LLC | $ | 23,000 | $ | — | $ | — | $ | — | $ | — | $ | 23,000 | $ | — | $ | 1,538 | $ | 574 | ||||||||||||||||||
Permian Holdco 1, Inc. / Permian Holdco 2, Inc. / Permian Holdco 3, Inc. | 41,966 | 1,677 | (50 | ) | — | (1,001 | ) | 42,592 | 2,037 | 592 | 18 | |||||||||||||||||||||||||
Sierra Hamilton Holdings Corporation | 12,527 | — | — | — | (1,527 | ) | 11,000 | — | — | — | ||||||||||||||||||||||||||
Total Non-Controlled/Affiliated Investments | $ | 77,493 | $ | 1,677 | $ | (50 | ) | $ | — | $ | (2,528 | ) | $ | 76,592 | $ | 2,037 | $ | 2,130 | $ | 592 |
(A) | Gross additions include increases in the cost basis of investments resulting from new portfolio investments, payment-in-kind ("PIK") interest or dividends, the amortization of discounts, reorganizations or restructurings and the movement of an existing portfolio company into this category from a different category. |
(B) | Gross redemptions include decreases in the cost basis of investments resulting from principal collections related to investment repayments or sales, reorganizations or restructurings and the movement of an existing portfolio company out of this category into a different category. |
(27) | Denotes investments in which the Company is in “Control”, as defined in the 1940 Act, due to owning or holding the power to vote 25.0% or more of the outstanding voting securities of the investment. Fair value as of June 30, 2019 and December 31, 2018, along with transactions during the six months ended June 30, 2019 in which the issuer was a controlled investment, is as follows: |
Portfolio Company | Fair Value at December 31, 2018 | Gross Additions (A) | Gross Redemptions (B) | Net Realized Gains (Losses) | Net Change In Unrealized Appreciation (Depreciation) | Fair Value at June 30, 2019 | Interest Income | Dividend Income | Other Income | |||||||||||||||||||||||||||
Edmentum Ultimate Holdings, LLC/Edmentum Inc. | $ | 45,011 | $ | 9,508 | $ | (67 | ) | $ | 8 | $ | 9,538 | $ | 63,990 | $ | 2,757 | $ | — | $ | 4 | |||||||||||||||||
National HME, Inc./NHME Holdings Corp. | 22,722 | 1,678 | — | — | (592 | ) | 23,808 | 1,678 | — | — | ||||||||||||||||||||||||||
NM APP CANADA CORP | 9,727 | — | — | — | 222 | 9,949 | — | 450 | — | |||||||||||||||||||||||||||
NM APP US LLC | 5,912 | — | — | — | 189 | 6,101 | — | 263 | — | |||||||||||||||||||||||||||
NM CLFX LP | 12,770 | — | — | — | (45 | ) | 12,725 | — | 785 | — | ||||||||||||||||||||||||||
NM DRVT LLC | 5,619 | — | — | — | 85 | 5,704 | — | 287 | — | |||||||||||||||||||||||||||
NM JRA LLC | 2,537 | — | — | — | 963 | 3,500 | — | 125 | — | |||||||||||||||||||||||||||
NM GLCR LP | 20,343 | — | — | — | 575 | 20,918 | — | 874 | — | |||||||||||||||||||||||||||
NM KRLN LLC | 4,205 | — | — | — | 181 | 4,386 | — | 420 | — | |||||||||||||||||||||||||||
NM NL Holdings, L.P. | 33,392 | — | — | — | 902 | 34,294 | — | 1,628 | — | |||||||||||||||||||||||||||
NM GP Holdco, LLC | 311 | — | — | — | 6 | 317 | — | 15 | — | |||||||||||||||||||||||||||
NMFC Senior Loan Program II LLC | 79,400 | — | — | — | — | 79,400 | — | 5,955 | — | |||||||||||||||||||||||||||
NMFC Senior Loan Program III LLC | 78,400 | 1,600 | — | — | — | 80,000 | — | 4,920 | — | |||||||||||||||||||||||||||
UniTek Global Services, Inc. | 82,788 | 4,172 | (75 | ) | — | (9,607 | ) | 77,278 | 612 | 4,173 | 338 | |||||||||||||||||||||||||
Total Controlled Investments | $ | 403,137 | $ | 16,958 | $ | (142 | ) | $ | 8 | $ | 2,417 | $ | 422,370 | $ | 5,047 | $ | 19,895 | $ | 342 |
(A) | Gross additions include increases in the cost basis of investments resulting from new portfolio investments, PIK interest or dividends, the amortization of discounts, reorganizations or restructurings and the movement of an existing portfolio company into this category from a different category. |
(B) | Gross redemptions include decreases in the cost basis of investments resulting from principal collections related to investment repayments or sales, reorganizations or restructurings and the movement of an existing portfolio company out of this category into a different category. |
* | All or a portion of interest contains PIK interest. |
** | Indicates assets that the Company deems to be “non-qualifying assets” under Section 55(a) of the 1940 Act. Qualifying assets must represent at least 70.0% of the Company’s total assets at the time of acquisition of any additional non-qualifying assets. As of June 30, 2019, 12.81% of the Company’s total assets are represented by investments at fair value that are considered non-qualifying assets. |
June 30, 2019 | |||
Investment Type | Percent of Total Investments at Fair Value | ||
First lien | 52.76 | % | |
Second lien | 27.35 | % | |
Subordinated | 2.63 | % | |
Equity and other | 17.26 | % | |
Total investments | 100.00 | % |
June 30, 2019 | |||
Industry Type | Percent of Total Investments at Fair Value | ||
Business Services | 23.75 | % | |
Software | 22.42 | % | |
Healthcare Services | 16.84 | % | |
Education | 8.44 | % | |
Investment Fund (includes investments in joint ventures) | 6.90 | % | |
Energy | 3.98 | % | |
Net Lease | 3.70 | % | |
Federal Services | 3.33 | % | |
Distribution & Logistics | 3.20 | % | |
Consumer Services | 2.96 | % | |
Healthcare Information Technology | 2.50 | % | |
Food & Beverage | 1.06 | % | |
Packaging | 0.53 | % | |
Business Products | 0.39 | % | |
Total investments | 100.00 | % |
June 30, 2019 | |||
Interest Rate Type | Percent of Total Investments at Fair Value | ||
Floating rates | 93.35 | % | |
Fixed rates | 6.65 | % | |
Total investments | 100.00 | % |
Portfolio Company, Location and Industry(1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity/Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
Non-Controlled/Non-Affiliated Investments | |||||||||||||||||||||||
Funded Debt Investments - Canada | |||||||||||||||||||||||
Dentalcorp Perfect Smile ULC** | |||||||||||||||||||||||
Healthcare Services | Second lien (3) | 10.02% (L + 7.50%/M) | 6/1/2018 | 6/8/2026 | $ | 12,130 | $ | 12,032 | $ | 11,948 | |||||||||||||
Second lien (8) | 10.02% (L + 7.50%/M) | 6/1/2018 | 6/8/2026 | 7,500 | 7,439 | 7,388 | |||||||||||||||||
Second lien (3)(10) - Drawn | 10.02% (L + 7.50%/M) | 6/1/2018 | 6/8/2026 | 2,797 | 2,772 | 2,754 | |||||||||||||||||
22,427 | 22,243 | 22,090 | 2.20 | % | |||||||||||||||||||
Total Funded Debt Investments - Canada | $ | 22,427 | $ | 22,243 | $ | 22,090 | 2.20 | % | |||||||||||||||
Funded Debt Investments - United Kingdom | |||||||||||||||||||||||
Shine Acquisition Co. S.à.r.l / Boing US Holdco Inc.** | |||||||||||||||||||||||
Consumer Services | Second lien (2) | 10.09% (L + 7.50%/Q) | 9/25/2017 | 10/3/2025 | $ | 37,853 | $ | 37,648 | $ | 36,150 | |||||||||||||
Second lien (8) | 10.09% (L + 7.50%/Q) | 9/25/2017 | 10/3/2025 | 6,000 | 5,968 | 5,730 | |||||||||||||||||
43,853 | 43,616 | 41,880 | 4.16 | % | |||||||||||||||||||
Air Newco LLC** | |||||||||||||||||||||||
Software | First lien (2) | 7.14% (L + 4.75%/M) | 5/25/2018 | 5/31/2024 | 20,125 | 20,079 | 19,987 | 1.99 | % | ||||||||||||||
Total Funded Debt Investments - United Kingdom | $ | 63,978 | $ | 63,695 | $ | 61,867 | 6.15 | % | |||||||||||||||
Funded Debt Investments - United States | |||||||||||||||||||||||
Benevis Holding Corp. | |||||||||||||||||||||||
Healthcare Services | First lien (2)(9) | 8.86% (L + 6.32%/Q) | 3/15/2018 | 3/15/2024 | $ | 63,370 | $ | 63,370 | $ | 62,261 | |||||||||||||
First lien (8)(9) | 8.86% (L + 6.32%/Q) | 3/15/2018 | 3/15/2024 | 8,578 | 8,578 | 8,428 | |||||||||||||||||
First lien (3)(9) | 8.86% (L + 6.32%/Q) | 3/15/2018 | 3/15/2024 | 6,970 | 6,970 | 6,848 | |||||||||||||||||
78,918 | 78,918 | 77,537 | 7.71 | % | |||||||||||||||||||
Integro Parent Inc. | |||||||||||||||||||||||
Business Services | First lien (2)(9) | 8.48% (L + 5.75%/Q) | 10/9/2015 | 10/31/2022 | 51,245 | 50,952 | 51,245 | ||||||||||||||||
Second lien (8)(9) | 11.97% (L + 9.25%/Q) | 10/9/2015 | 10/30/2023 | 10,000 | 9,930 | 10,000 | |||||||||||||||||
First lien (3)(9)(10) - Drawn | 7.23% (L + 4.50%/Q) | 6/8/2018 | 10/30/2021 | 2,057 | 2,046 | 2,057 | |||||||||||||||||
63,302 | 62,928 | 63,302 | 6.29 | % | |||||||||||||||||||
Kronos Incorporated | |||||||||||||||||||||||
Software | Second lien (2) | 10.79% (L + 8.25%/Q) | 10/26/2012 | 11/1/2024 | 36,000 | 35,560 | 35,657 | ||||||||||||||||
Second lien (3) | 10.79% (L + 8.25%/Q) | 10/26/2012 | 11/1/2024 | 21,147 | 21,145 | 20,945 | |||||||||||||||||
57,147 | 56,705 | 56,602 | 5.62 | % | |||||||||||||||||||
CentralSquare Technologies, LLC | |||||||||||||||||||||||
Software | Second lien (3) | 10.02% (L + 7.50%/M) | 8/15/2018 | 8/31/2026 | 47,838 | 47,241 | 47,838 | ||||||||||||||||
Second lien (8) | 10.02% (L + 7.50%/M) | 8/15/2018 | 8/31/2026 | 7,500 | 7,406 | 7,500 | |||||||||||||||||
55,338 | 54,647 | 55,338 | 5.50 | % | |||||||||||||||||||
Dealer Tire, LLC | |||||||||||||||||||||||
Distribution & Logistics | First lien (2) | 8.02% (L + 5.50%/M) | 12/4/2018 | 12/12/2025 | 53,784 | 52,444 | 51,296 | 5.10 | % | ||||||||||||||
PhyNet Dermatology LLC | |||||||||||||||||||||||
Healthcare Services | First lien (2)(9) | 8.02% (L + 5.50%/M) | 9/17/2018 | 8/16/2024 | 50,879 | 50,391 | 50,371 | 5.01 | % | ||||||||||||||
NM GRC Holdco, LLC | |||||||||||||||||||||||
Business Services | First lien (2)(9) | 8.80% (L + 6.00%/Q) | 2/9/2018 | 2/9/2024 | 38,735 | 38,565 | 38,542 | ||||||||||||||||
First lien (2)(9)(10) - Drawn | 8.80% (L + 6.00%/Q) | 2/9/2018 | 2/9/2024 | 10,766 | 10,715 | 10,739 | |||||||||||||||||
49,501 | 49,280 | 49,281 | 4.90 | % | |||||||||||||||||||
Nomad Buyer, Inc. |
Portfolio Company, Location and Industry(1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity/Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
Healthcare Services | First lien (2) | 7.38% (L + 5.00%/M) | 8/3/2018 | 8/1/2025 | $ | 48,953 | $ | 47,538 | $ | 46,383 | 4.61 | % | |||||||||||
Brave Parent Holdings, Inc. | |||||||||||||||||||||||
Software | Second lien (5) | 10.02% (L + 7.50%/M) | 4/17/2018 | 4/17/2026 | 22,500 | 22,394 | 22,416 | ||||||||||||||||
Second lien (2) | 10.02% (L + 7.50%/M) | 7/18/2018 | 4/17/2026 | 16,624 | 16,464 | 16,562 | |||||||||||||||||
Second lien (8) | 10.02% (L + 7.50%/M) | 7/18/2018 | 4/17/2026 | 6,000 | 5,942 | 5,978 | |||||||||||||||||
45,124 | 44,800 | 44,956 | 4.47 | % | |||||||||||||||||||
Associations, Inc. | |||||||||||||||||||||||
Consumer Services | First lien (2)(9) | 9.40% (L + 4.00% + 3.00% PIK/Q)* | 7/30/2018 | 7/30/2024 | 40,855 | 40,613 | 40,599 | ||||||||||||||||
First lien (3)(9)(10) - Drawn | 9.40% (L + 4.00% + 3.00% PIK/Q)* | 7/30/2018 | 7/30/2024 | 3,625 | 3,603 | 3,602 | |||||||||||||||||
44,480 | 44,216 | 44,201 | 4.39 | % | |||||||||||||||||||
Quest Software US Holdings Inc. | |||||||||||||||||||||||
Software | Second lien (2) | 10.78% (L + 8.25%/Q) | 5/17/2018 | 5/18/2026 | 43,697 | 43,281 | 43,224 | 4.30 | % | ||||||||||||||
Tenawa Resource Holdings LLC (13) | |||||||||||||||||||||||
Tenawa Resource Management LLC | |||||||||||||||||||||||
Energy | First lien (3)(9) | 10.90% (Base + 8.50%/Q) | 5/12/2014 | 10/30/2024 | 39,500 | 39,442 | 39,500 | 3.93 | % | ||||||||||||||
Frontline Technologies Group Holdings, LLC | |||||||||||||||||||||||
Education | First lien (4)(9) | 9.02% (L + 6.50%/M) | 9/18/2017 | 9/18/2023 | 22,387 | 22,248 | 22,387 | ||||||||||||||||
First lien (2)(9) | 9.02% (L + 6.50%/M) | 9/18/2017 | 9/18/2023 | 16,582 | 16,480 | 16,582 | |||||||||||||||||
38,969 | 38,728 | 38,969 | 3.87 | % | |||||||||||||||||||
Salient CRGT Inc. | |||||||||||||||||||||||
Federal Services | First lien (2) | 8.27% (L + 5.75%/M) | 1/6/2015 | 2/28/2022 | 38,275 | 37,928 | 37,701 | 3.75 | % | ||||||||||||||
Trader Interactive, LLC | |||||||||||||||||||||||
Business Services | First lien (2)(9) | 9.02% (L + 6.50%/M) | 6/15/2017 | 6/17/2024 | 37,259 | 37,044 | 37,259 | 3.70 | % | ||||||||||||||
Peraton Holding Corp. (fka MHVC Acquisition Corp.) | |||||||||||||||||||||||
Federal Services | First lien (2) | 8.06% (L + 5.25%/Q) | 4/25/2017 | 4/29/2024 | 37,285 | 37,134 | 36,353 | 3.61 | % | ||||||||||||||
TDG Group Holding Company | |||||||||||||||||||||||
Consumer Services | First lien (2)(9) | 8.30% (L + 5.50%/Q) | 5/22/2018 | 5/31/2024 | 30,112 | 29,974 | 29,962 | ||||||||||||||||
First lien (2)(9) | 8.30% (L + 5.50%/Q) | 5/22/2018 | 5/31/2024 | 3,354 | 3,338 | 3,337 | |||||||||||||||||
First lien (3)(9)(10) - Drawn | 8.02% (L + 5.50%/M) | 5/22/2018 | 5/31/2024 | 1,261 | 1,255 | 1,255 | |||||||||||||||||
34,727 | 34,567 | 34,554 | 3.43 | % | |||||||||||||||||||
Geo Parent Corporation | |||||||||||||||||||||||
Business Services | First lien (2) | 8.09% (L + 5.50%/M) | 12/13/2018 | 12/19/2025 | 33,578 | 33,410 | 33,410 | 3.32 | % | ||||||||||||||
Finalsite Holdings, Inc. | |||||||||||||||||||||||
Software | First lien (4)(9) | 8.03% (L + 5.50%/Q) | 9/28/2018 | 9/25/2024 | 22,444 | 22,281 | 22,275 | ||||||||||||||||
First lien (2)(9) | 8.03% (L + 5.50%/Q) | 9/28/2018 | 9/25/2024 | 11,085 | 11,005 | 11,002 | |||||||||||||||||
33,529 | 33,286 | 33,277 | 3.31 | % | |||||||||||||||||||
Navicure, Inc. | |||||||||||||||||||||||
Healthcare Services | Second lien (2) | 10.02% (L + 7.50%/M) | 10/23/2017 | 10/31/2025 | 25,970 | 25,907 | 25,580 | ||||||||||||||||
Second lien (8) | 10.02% (L + 7.50%/M) | 10/23/2017 | 10/31/2025 | 6,000 | 5,985 | 5,910 | |||||||||||||||||
31,970 | 31,892 | 31,490 | 3.13 | % | |||||||||||||||||||
iCIMS, Inc. | |||||||||||||||||||||||
Software | First lien (8)(9) | 8.94% (L + 6.50%/M) | 9/12/2018 | 9/12/2024 | 31,636 | 31,332 | 31,320 | 3.11 | % |
Portfolio Company, Location and Industry(1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity/Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
Ansira Holdings, Inc. | |||||||||||||||||||||||
Business Services | First lien (2) | 8.27% (L + 5.75%/M) | 12/19/2016 | 12/20/2022 | $ | 28,744 | $ | 28,645 | $ | 28,615 | |||||||||||||
First lien (3)(10) - Drawn | 8.27% (L + 5.75%/M) | 12/19/2016 | 12/20/2022 | 1,791 | 1,784 | 1,782 | |||||||||||||||||
30,535 | 30,429 | 30,397 | 3.02 | % | |||||||||||||||||||
Keystone Acquisition Corp. | |||||||||||||||||||||||
Healthcare Services | First lien (2) | 8.05% (L + 5.25%/Q) | 5/10/2017 | 5/1/2024 | 24,732 | 24,597 | 24,238 | ||||||||||||||||
Second lien (2) | 12.05% (L + 9.25%/Q) | 5/10/2017 | 5/1/2025 | 4,500 | 4,461 | 4,444 | |||||||||||||||||
29,232 | 29,058 | 28,682 | 2.85 | % | |||||||||||||||||||
Sovos Brands Intermediate, Inc. | |||||||||||||||||||||||
Food & Beverage | First lien (2) | 7.64% (L + 5.00%/M) | 11/16/2018 | 11/20/2025 | 28,240 | 28,099 | 27,957 | 2.78 | % | ||||||||||||||
EN Engineering, LLC | |||||||||||||||||||||||
Business Services | First lien (2)(9) | 7.02% (L + 4.50%/M) | 7/30/2015 | 6/30/2021 | 23,347 | 23,226 | 23,347 | ||||||||||||||||
First lien (2)(9) | 7.02% (L + 4.50%/M) | 7/30/2015 | 6/30/2021 | 1,350 | 1,343 | 1,350 | |||||||||||||||||
24,697 | 24,569 | 24,697 | 2.45 | % | |||||||||||||||||||
SW Holdings, LLC | |||||||||||||||||||||||
Business Services | Second lien (4)(9) | 11.55% (L + 8.75%/Q) | 6/30/2015 | 12/30/2021 | 18,161 | 18,052 | 18,161 | ||||||||||||||||
Second lien (3)(9) | 11.55% (L + 8.75%/Q) | 4/16/2018 | 12/30/2021 | 6,181 | 6,130 | 6,181 | |||||||||||||||||
24,342 | 24,182 | 24,342 | 2.42 | % | |||||||||||||||||||
DCA Investment Holding, LLC | |||||||||||||||||||||||
Healthcare Services | First lien (2)(9) | 8.05% (L + 5.25%/Q) | 7/2/2015 | 7/2/2021 | 17,274 | 17,194 | 17,274 | ||||||||||||||||
First lien (3)(9)(10) - Drawn | 7.98% (L + 5.25%/Q) | 12/20/2017 | 7/2/2021 | 6,702 | 6,647 | 6,702 | |||||||||||||||||
First lien (3)(9)(10) - Drawn | 9.75% (P + 4.25%/Q) | 7/2/2015 | 7/2/2021 | 144 | 142 | 144 | |||||||||||||||||
24,120 | 23,983 | 24,120 | 2.40 | % | |||||||||||||||||||
iPipeline, Inc. (Internet Pipeline, Inc.) | |||||||||||||||||||||||
Software | First lien (4)(9) | 7.28% (L + 4.75%/M) | 8/4/2015 | 8/4/2022 | 17,415 | 17,314 | 17,415 | ||||||||||||||||
First lien (4)(9) | 7.28% (L + 4.75%/M) | 6/16/2017 | 8/4/2022 | 4,531 | 4,514 | 4,531 | |||||||||||||||||
First lien (2)(9) | 7.28% (L + 4.75%/M) | 9/25/2017 | 8/4/2022 | 1,149 | 1,145 | 1,149 | |||||||||||||||||
First lien (4)(9) | 7.28% (L + 4.75%/M) | 9/25/2017 | 8/4/2022 | 506 | 504 | 506 | |||||||||||||||||
23,601 | 23,477 | 23,601 | 2.35 | % | |||||||||||||||||||
CRCI Longhorn Holdings, Inc. | |||||||||||||||||||||||
Business Services | Second lien (3) | 9.64% (L + 7.25%/M) | 8/2/2018 | 8/10/2026 | 14,349 | 14,296 | 14,295 | ||||||||||||||||
Second lien (8) | 9.64% (L + 7.25%/M) | 8/2/2018 | 8/10/2026 | 7,500 | 7,473 | 7,472 | |||||||||||||||||
21,849 | 21,769 | 21,767 | 2.16 | % | |||||||||||||||||||
AAC Holding Corp. | |||||||||||||||||||||||
Education | First lien (2)(9) | 10.60% (L + 8.25%/M) | 9/30/2015 | 9/30/2020 | 22,403 | 22,269 | 21,578 | 2.14 | % | ||||||||||||||
Avatar Topco, Inc. (22) | |||||||||||||||||||||||
EAB Global, Inc. | |||||||||||||||||||||||
Education | Second lien (3) | 10.16% (L + 7.50%/Q) | 11/17/2017 | 11/17/2025 | 13,950 | 13,762 | 13,811 | ||||||||||||||||
Second lien (8) | 10.16% (L + 7.50%/Q) | 11/17/2017 | 11/17/2025 | 7,500 | 7,399 | 7,425 | |||||||||||||||||
21,450 | 21,161 | 21,236 | 2.11 | % | |||||||||||||||||||
Help/Systems Holdings, Inc. | |||||||||||||||||||||||
Software | Second lien (5) | 10.27% (L + 7.75%/M) | 3/23/2018 | 3/27/2026 | 20,231 | 20,136 | 20,029 | 1.99 | % | ||||||||||||||
Symplr Software Intermediate Holdings, Inc. (23) | |||||||||||||||||||||||
Caliper Software, Inc. | |||||||||||||||||||||||
Healthcare Information Technology | First lien (4)(9) | 8.02% (L + 5.50%/M) | 11/30/2018 | 11/28/2025 | 15,000 | 14,888 | 14,888 | ||||||||||||||||
First lien (2)(9) | 8.02% (L + 5.50%/M) | 11/30/2018 | 11/28/2025 | 5,171 | 5,133 | 5,132 | |||||||||||||||||
20,171 | 20,021 | 20,020 | 1.99 | % |
Portfolio Company, Location and Industry(1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity/Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
SSH Group Holdings, Inc. | |||||||||||||||||||||||
Education | Second lien (2) | 10.77% (L + 8.25%/Q) | 7/26/2018 | 7/30/2026 | $ | 20,116 | $ | 20,019 | $ | 19,960 | 1.98 | % | |||||||||||
DiversiTech Holdings, Inc. | |||||||||||||||||||||||
Distribution & Logistics | Second lien (3) | 10.30% (L + 7.50%/Q) | 5/18/2017 | 6/2/2025 | 12,000 | 11,897 | 11,580 | ||||||||||||||||
Second lien (8) | 10.30% (L + 7.50%/Q) | 5/18/2017 | 6/2/2025 | 7,500 | 7,436 | 7,238 | |||||||||||||||||
19,500 | 19,333 | 18,818 | 1.87 | % | |||||||||||||||||||
FR Arsenal Holdings II Corp. | |||||||||||||||||||||||
Business Services | First lien (2)(9) | 10.06% (L + 7.25%/Q) | 9/29/2016 | 9/8/2022 | 18,545 | 18,404 | 18,545 | 1.84 | % | ||||||||||||||
Integral Ad Science, Inc. | |||||||||||||||||||||||
Software | First lien (8)(9) | 9.78% (L + 6.00% + 1.25% PIK/M)* | 7/19/2018 | 7/19/2024 | 18,678 | 18,503 | 18,491 | 1.84 | % | ||||||||||||||
The Kleinfelder Group, Inc. | |||||||||||||||||||||||
Business Services | First lien (4) | 7.17% (L + 4.75%/M) | 12/18/2018 | 11/29/2024 | 17,500 | 17,413 | 17,413 | 1.73 | % | ||||||||||||||
Navex Topco, Inc. | |||||||||||||||||||||||
Software | Second lien (2) | 9.53% (L + 7.00%/M) | 8/9/2018 | 9/4/2026 | 16,807 | 16,725 | 16,218 | 1.61 | % | ||||||||||||||
TIBCO Software Inc. | |||||||||||||||||||||||
Software | Subordinated (3) | 11.38%/S | 11/24/2014 | 12/1/2021 | 15,000 | 14,776 | 15,750 | 1.57 | % | ||||||||||||||
Hill International, Inc.** | |||||||||||||||||||||||
Business Services | First lien (2)(9) | 8.55% (L + 5.75%/Q) | 6/21/2017 | 6/21/2023 | 15,563 | 15,502 | 15,563 | 1.55 | % | ||||||||||||||
QC McKissock Investment, LLC (14) | |||||||||||||||||||||||
McKissock, LLC | |||||||||||||||||||||||
Education | First lien (2)(9) | 8.55% (L + 5.75%/Q) | 8/6/2014 | 8/5/2021 | 6,351 | 6,330 | 6,351 | ||||||||||||||||
First lien (2)(9) | 8.55% (L + 5.75%/Q) | 8/24/2018 | 8/5/2021 | 3,649 | 3,616 | 3,649 | |||||||||||||||||
First lien (2)(9) | 8.55% (L + 5.75%/Q) | 8/6/2014 | 8/5/2021 | 3,028 | 3,019 | 3,028 | |||||||||||||||||
First lien (2)(9) | 8.55% (L + 5.75%/Q) | 8/6/2014 | 8/5/2021 | 977 | 974 | 977 | |||||||||||||||||
First lien (2)(9) | 8.55% (L + 5.75%/Q) | 8/3/2018 | 8/5/2021 | 842 | 835 | 842 | |||||||||||||||||
First lien (2)(9) | 8.55% (L + 5.75%/Q) | 5/23/2018 | 8/5/2021 | 572 | 564 | 572 | |||||||||||||||||
15,419 | 15,338 | 15,419 | 1.53 | % | |||||||||||||||||||
OEConnection LLC | |||||||||||||||||||||||
Business Services | Second lien (3) | 10.53% (L + 8.00%/M) | 11/22/2017 | 11/22/2025 | 7,660 | 7,564 | 7,602 | ||||||||||||||||
Second lien (8) | 10.53% (L + 8.00%/M) | 11/22/2017 | 11/22/2025 | 7,500 | 7,407 | 7,443 | |||||||||||||||||
15,160 | 14,971 | 15,045 | 1.49 | % | |||||||||||||||||||
Netsmart Inc. / Netsmart Technologies, Inc. | |||||||||||||||||||||||
Healthcare Information Technology | Second lien (2) | 10.03% (L + 7.50%/Q) | 4/18/2016 | 10/19/2023 | 15,000 | 14,727 | 14,925 | 1.48 | % | ||||||||||||||
Xactly Corporation | |||||||||||||||||||||||
Software | First lien (4)(9) | 9.78% (L + 7.25%/M) | 7/31/2017 | 7/29/2022 | 14,690 | 14,577 | 14,690 | 1.46 | % | ||||||||||||||
Transcendia Holdings, Inc. | |||||||||||||||||||||||
Packaging | Second lien (8) | 10.52% (L + 8.00%/M) | 6/28/2017 | 5/30/2025 | 7,500 | 7,411 | 7,385 | ||||||||||||||||
Second lien (3) | 10.52% (L + 8.00%/M) | 6/28/2017 | 5/30/2025 | 7,000 | 6,917 | 6,893 | |||||||||||||||||
14,500 | 14,328 | 14,278 | 1.42 | % | |||||||||||||||||||
Alegeus Technologies Holdings Corp. | |||||||||||||||||||||||
Healthcare Services | First lien (2)(9) | 8.66% (L + 6.25%/Q) | 9/5/2018 | 9/5/2024 | 13,444 | 13,378 | 13,376 | 1.33 | % | ||||||||||||||
NorthStar Financial Services Group, LLC | |||||||||||||||||||||||
Software | Second lien (5) | 10.10% (L + 7.50%/M) | 5/23/2018 | 5/25/2026 | 13,450 | 13,418 | 13,316 | 1.32 | % | ||||||||||||||
Project Accelerate Parent, LLC | |||||||||||||||||||||||
Business Services | Second lien (8)(9) | 10.89% (L + 8.50%/M) | 1/2/2018 | 1/2/2026 | 7,500 | 7,414 | 7,406 | ||||||||||||||||
Second lien (3)(9) | 10.89% (L + 8.50%/M) | 1/2/2018 | 1/2/2026 | 5,973 | 5,905 | 5,898 | |||||||||||||||||
13,473 | 13,319 | 13,304 | 1.32 | % |
Portfolio Company, Location and Industry(1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity/Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
Castle Management Borrower LLC | |||||||||||||||||||||||
Business Services | First lien (2)(9) | 8.87% (L + 6.25%/Q) | 5/31/2018 | 2/15/2024 | $ | 13,347 | $ | 13,286 | $ | 13,281 | 1.32 | % | |||||||||||
Ministry Brands, LLC | |||||||||||||||||||||||
Software | First lien (2) | 6.52% (L + 4.00%/M) | 12/7/2016 | 12/2/2022 | 2,962 | 2,952 | 2,962 | ||||||||||||||||
Second lien (8)(9) | 11.77% (L + 9.25%/M) | 12/7/2016 | 6/2/2023 | 7,840 | 7,796 | 7,840 | |||||||||||||||||
Second lien (3)(9) | 11.77% (L + 9.25%/M) | 12/7/2016 | 6/2/2023 | 2,160 | 2,148 | 2,160 | |||||||||||||||||
12,962 | 12,896 | 12,962 | 1.29 | % | |||||||||||||||||||
BackOffice Associates Holdings, LLC | |||||||||||||||||||||||
Business Services | First lien (2)(9) | 13.03% (L + 10.50%/M) | 8/25/2017 | 8/25/2023 | 13,262 | 13,169 | 12,477 | ||||||||||||||||
First lien (3)(9)(10) - Drawn | 13.03% (L + 7.50% + 3.00% PIK/M)* | 8/25/2017 | 8/25/2023 | 17 | 17 | 16 | |||||||||||||||||
13,279 | 13,186 | 12,493 | 1.24 | % | |||||||||||||||||||
Zywave, Inc. | |||||||||||||||||||||||
Software | Second lien (4)(9) | 11.65% (L + 9.00%/Q) | 11/22/2016 | 11/17/2023 | 11,000 | 10,936 | 11,000 | ||||||||||||||||
First lien (3)(9)(10) - Drawn | 7.52% (L + 5.00%/M) | 11/22/2016 | 11/17/2022 | 1,200 | 1,191 | 1,200 | |||||||||||||||||
12,200 | 12,127 | 12,200 | 1.21 | % | |||||||||||||||||||
CHA Holdings, Inc. | |||||||||||||||||||||||
Business Services | Second lien (4) | 11.55% (L + 8.75%/Q) | 4/3/2018 | 4/10/2026 | 7,012 | 6,946 | 7,103 | ||||||||||||||||
Second lien (3) | 11.55% (L + 8.75%/Q) | 4/3/2018 | 4/10/2026 | 4,453 | 4,411 | 4,511 | |||||||||||||||||
11,465 | 11,357 | 11,614 | 1.15 | % | |||||||||||||||||||
PPVA Black Elk (Equity) LLC | |||||||||||||||||||||||
Business Services | Subordinated (3)(9) | — | 5/3/2013 | — | 14,500 | 14,500 | 11,362 | 1.13 | % | ||||||||||||||
Amerijet Holdings, Inc. | |||||||||||||||||||||||
Distribution & Logistics | First lien (4)(9) | 10.52% (L + 8.00%/M) | 7/15/2016 | 7/15/2021 | 8,972 | 8,935 | 8,972 | ||||||||||||||||
First lien (4)(9) | 10.52% (L + 8.00%/M) | 7/15/2016 | 7/15/2021 | 1,495 | 1,489 | 1,495 | |||||||||||||||||
10,467 | 10,424 | 10,467 | 1.04 | % | |||||||||||||||||||
Vectra Co. | |||||||||||||||||||||||
Business Products | Second lien (8) | 9.77% (L + 7.25%/M) | 2/23/2018 | 3/8/2026 | 10,788 | 10,751 | 10,465 | 1.04 | % | ||||||||||||||
Masergy Holdings, Inc. | |||||||||||||||||||||||
Business Services | Second lien (2) | 10.31% (L + 7.50%/Q) | 12/14/2016 | 12/16/2024 | 10,500 | 10,452 | 10,290 | 1.02 | % | ||||||||||||||
VT Topco, Inc. | |||||||||||||||||||||||
Business Services | Second lien (4) | 9.80% (L + 7.00%/Q) | 8/14/2018 | 7/31/2026 | 10,000 | 9,976 | 9,987 | 0.99 | % | ||||||||||||||
Affinity Dental Management, Inc. | |||||||||||||||||||||||
Healthcare Services | First lien (2)(9) | 8.57% (L + 6.00%/S) | 9/15/2017 | 9/15/2023 | 4,344 | 4,308 | 4,344 | ||||||||||||||||
First lien (3)(9)(10) - Drawn | 8.61% (L + 6.00%/S) | 9/15/2017 | 9/15/2023 | 5,277 | 5,240 | 5,277 | |||||||||||||||||
9,621 | 9,548 | 9,621 | 0.96 | % | |||||||||||||||||||
AgKnowledge Holdings Company, Inc. | |||||||||||||||||||||||
Business Services | First Lien (4) | 7.27% (L + 4.75%/Q) | 11/30/2018 | 7/23/2023 | 9,450 | 9,403 | 9,426 | 0.94 | % | ||||||||||||||
WD Wolverine Holdings, LLC | |||||||||||||||||||||||
Healthcare Services | First lien (2) | 8.02% (L + 5.50%/M) | 2/22/2017 | 8/16/2022 | 9,488 | 9,269 | 9,179 | 0.91 | % | ||||||||||||||
Wrike, Inc. | |||||||||||||||||||||||
Software | First lien (8) | 9.28% (L + 6.75%/M) | 12/31/2018 | 12/31/2024 | 9,067 | 8,976 | 8,976 | 0.89 | % | ||||||||||||||
JAMF Holdings, Inc. | |||||||||||||||||||||||
Software | First lien (8)(9) | 10.61% (L + 8.00%/Q) | 11/13/2017 | 11/11/2022 | 8,757 | 8,686 | 8,757 | 0.87 | % | ||||||||||||||
Idera, Inc. | |||||||||||||||||||||||
Software | Second lien (4) | 11.53% (L + 9.00%/M) | 6/27/2017 | 6/27/2025 | 8,000 | 7,895 | 8,020 | 0.80 | % |
Portfolio Company, Location and Industry(1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity/Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
J.D. Power (fka J.D. Power and Associates) | |||||||||||||||||||||||
Business Services | Second lien (3) | 11.02% (L + 8.50%/M) | 6/9/2016 | 9/7/2024 | $ | 7,583 | $ | 7,508 | $ | 7,508 | 0.75 | % | |||||||||||
CP VI Bella Midco, LLC | |||||||||||||||||||||||
Healthcare Services | Second lien (3) | 9.27% (L + 6.75%/M) | 1/25/2018 | 12/29/2025 | 6,732 | 6,701 | 6,631 | 0.66 | % | ||||||||||||||
DealerSocket, Inc. | |||||||||||||||||||||||
Software | First lien (2) | 7.27% (L + 4.75%/M) | 4/16/2018 | 4/26/2023 | 6,678 | 6,633 | 6,597 | 0.66 | % | ||||||||||||||
MH Sub I, LLC (Micro Holding Corp.) | |||||||||||||||||||||||
Software | Second lien (2) | 10.00% (L + 7.50%/M) | 8/16/2017 | 9/15/2025 | 7,000 | 6,938 | 6,545 | 0.65 | % | ||||||||||||||
Restaurant Technologies, Inc. | |||||||||||||||||||||||
Business Services | Second lien (4) | 8.90% (L + 6.50%/Q) | 9/24/2018 | 10/1/2026 | 6,722 | 6,705 | 6,520 | 0.65 | % | ||||||||||||||
DG Investment Intermediate Holdings 2, Inc. (aka Convergint Technologies Holdings, LLC) | |||||||||||||||||||||||
Business Services | Second lien (3) | 9.27% (L + 6.75%/M) | 1/29/2018 | 2/2/2026 | 6,732 | 6,702 | 6,429 | 0.64 | % | ||||||||||||||
First American Payment Systems, L.P. | |||||||||||||||||||||||
Business Services | First lien (2) | 7.29% (L + 4.75%/Q) | 1/3/2017 | 1/5/2024 | 6,391 | 6,342 | 6,359 | 0.63 | % | ||||||||||||||
Solera LLC / Solera Finance, Inc. | |||||||||||||||||||||||
Software | Subordinated (3) | 10.50%/S | 2/29/2016 | 3/1/2024 | 5,000 | 4,816 | 5,350 | 0.53 | % | ||||||||||||||
ADG, LLC | |||||||||||||||||||||||
Healthcare Services | Second lien (3)(9) | 11.88% (L + 9.00%/S) | 10/3/2016 | 3/28/2024 | 5,000 | 4,942 | 4,578 | 0.45 | % | ||||||||||||||
York Risk Services Holding Corp. | |||||||||||||||||||||||
Business Services | Subordinated (3) | 8.50%/S | 9/17/2014 | 10/1/2022 | 3,000 | 3,000 | 2,100 | 0.20 | % | ||||||||||||||
Ensemble S Merger Sub, Inc. | |||||||||||||||||||||||
Software | Subordinated (3) | 9.00%/S | 9/21/2015 | 9/30/2023 | 2,000 | 1,953 | 2,010 | 0.20 | % | ||||||||||||||
Education Management Corporation (12) | |||||||||||||||||||||||
Education Management II LLC | First Lien (2) | 11.00% (P + 5.50%/Q) (24) | 1/5/2015 | 7/2/2020 | 211 | 205 | 15 | ||||||||||||||||
Education | First Lien (3) | 11.00% (P + 5.50%/Q) (24) | 1/5/2015 | 7/2/2020 | 119 | 116 | 8 | ||||||||||||||||
First Lien (2) | 14.00% (P + 8.50%/Q) (24) | 1/5/2015 | 7/2/2020 | 475 | 437 | 19 | |||||||||||||||||
First Lien (3) | 14.00% (P + 8.50%/Q) (24) | 1/5/2015 | 7/2/2020 | 268 | 246 | 11 | |||||||||||||||||
1,073 | 1,004 | 53 | 0.01 | % | |||||||||||||||||||
PPVA Fund, L.P. | |||||||||||||||||||||||
Business Services | Collateralized Financing (25) | — | 11/7/2014 | — | — | — | — | — | % | ||||||||||||||
Total Funded Debt Investments - United States | $ | 1,733,369 | $ | 1,719,771 | $ | 1,709,641 | 169.89 | % | |||||||||||||||
Total Funded Debt Investments | $ | 1,819,774 | $ | 1,805,709 | $ | 1,793,598 | 178.24 | % | |||||||||||||||
Equity - Hong Kong | |||||||||||||||||||||||
Bach Special Limited (Bach Preference Limited)** | |||||||||||||||||||||||
Education | Preferred shares (3)(9)(21) | — | 9/1/2017 | — | 66,528 | $ | 6,573 | $ | 6,653 | 0.66 | % | ||||||||||||
Total Shares - Hong Kong | $ | 6,573 | $ | 6,653 | 0.66 | % | |||||||||||||||||
Equity - United States | |||||||||||||||||||||||
Avatar Topco, Inc. | |||||||||||||||||||||||
Education | Preferred shares (3)(9)(22) | — | 11/17/2017 | — | 35,750 | $ | 40,247 | $ | 39,890 | 3.96 | % |
Portfolio Company, Location and Industry(1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity/Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
Tenawa Resource Holdings LLC (13) | |||||||||||||||||||||||
QID NGL LLC | Preferred shares (6)(9) | — | 10/30/2017 | — | 1,623,385 | $ | 1,623 | $ | 2,717 | ||||||||||||||
Energy | Ordinary shares (6)(9) | — | 5/12/2014 | — | 5,290,997 | 5,291 | 8,412 | ||||||||||||||||
6,914 | 11,129 | 1.11 | % | ||||||||||||||||||||
Symplr Software Intermediate Holdings, Inc. | |||||||||||||||||||||||
Healthcare Information Technology | Preferred Shares (4)(9)(23) | — | 11/30/2018 | — | 7,500 | 7,470 | 7,469 | ||||||||||||||||
Preferred Shares (3)(9)(23) | — | 11/30/2018 | — | 2,586 | 2,575 | 2,575 | |||||||||||||||||
10,045 | 10,044 | 1.00 | % | ||||||||||||||||||||
Education Management Corporation (12) | |||||||||||||||||||||||
Education | Preferred shares (2) | — | 1/5/2015 | — | 3,331 | 200 | — | ||||||||||||||||
Preferred shares (3) | — | 1/5/2015 | — | 1,879 | 113 | — | |||||||||||||||||
Ordinary shares (2) | — | 1/5/2015 | — | 2,994,065 | 100 | — | |||||||||||||||||
Ordinary shares (3) | — | 1/5/2015 | — | 1,688,976 | 56 | — | |||||||||||||||||
469 | — | — | % | ||||||||||||||||||||
Total Shares - United States | $ | 57,675 | $ | 61,063 | 6.07 | % | |||||||||||||||||
Total Shares | $ | 64,248 | $ | 67,716 | 6.73 | % | |||||||||||||||||
Warrants - United States | |||||||||||||||||||||||
ASP LCG Holdings, Inc. | |||||||||||||||||||||||
Education | Warrants (3)(9) | — | 5/5/2014 | 5/5/2026 | 622 | $ | 37 | $ | 664 | 0.07 | % | ||||||||||||
Total Warrants - United States | $ | 37 | $ | 664 | 0.07 | % | |||||||||||||||||
Total Funded Investments | $ | 1,869,994 | $ | 1,861,978 | 185.04 | % | |||||||||||||||||
Unfunded Debt Investments - Canada | |||||||||||||||||||||||
Dentalcorp Perfect Smile ULC** | |||||||||||||||||||||||
Healthcare Services | Second lien (3)(10) - Undrawn | — | 6/1/2018 | 6/6/2020 | $ | 2,110 | $ | 2 | $ | (32 | ) | (0.00 | )% | ||||||||||
Total Unfunded Debt Investments - Canada | $ | 2,110 | $ | 2 | $ | (32 | ) | (0.00 | )% | ||||||||||||||
Unfunded Debt Investments - United States | |||||||||||||||||||||||
DCA Investment Holding, LLC | |||||||||||||||||||||||
Healthcare Services | First lien (3)(9)(10) - Undrawn | — | 12/20/2017 | 12/20/2019 | $ | 6,755 | $ | (59 | ) | $ | — | ||||||||||||
First lien (3)(9)(10) - Undrawn | — | 7/2/2015 | 7/2/2021 | 1,956 | (20 | ) | — | ||||||||||||||||
8,711 | (79 | ) | — | — | % | ||||||||||||||||||
iPipeline, Inc. (Internet Pipeline, Inc.) | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Undrawn | — | 8/4/2015 | 8/4/2021 | 1,000 | (10 | ) | — | — | % | |||||||||||||
Ministry Brands, LLC | |||||||||||||||||||||||
Software | First lien (3)(10) - Undrawn | — | 12/7/2016 | 12/2/2022 | 1,000 | (5 | ) | — | — | % | |||||||||||||
Zywave, Inc. | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Undrawn | — | 11/22/2016 | 11/17/2022 | 800 | (6 | ) | — | — | % |
Portfolio Company, Location and Industry(1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity/Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
Trader Interactive, LLC | |||||||||||||||||||||||
Business Services | First lien (3)(9)(10) - Undrawn | — | 6/15/2017 | 6/15/2023 | $ | 1,673 | $ | (13 | ) | $ | — | — | % | ||||||||||
Xactly Corporation | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Undrawn | — | 7/31/2017 | 7/29/2022 | 992 | (10 | ) | — | — | % | |||||||||||||
Integro Parent Inc. | |||||||||||||||||||||||
Business Services | First lien (3)(9)(10) - Undrawn | — | 6/8/2018 | 10/30/2021 | 4,686 | (23 | ) | — | — | % | |||||||||||||
Affinity Dental Management, Inc. | |||||||||||||||||||||||
Healthcare Services | First lien (3)(9)(10) - Undrawn | — | 9/15/2017 | 3/15/2019 | 6,307 | (16 | ) | — | |||||||||||||||
First lien (3)(9)(10) - Undrawn | — | 9/15/2017 | 3/15/2023 | 1,738 | (17 | ) | — | ||||||||||||||||
8,045 | (33 | ) | — | — | % | ||||||||||||||||||
Frontline Technologies Group Holdings, LLC | |||||||||||||||||||||||
Education | First lien (3)(9)(10) - Undrawn | — | 9/18/2017 | 9/18/2019 | 7,738 | (58 | ) | — | — | % | |||||||||||||
JAMF Holdings, Inc. | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Undrawn | — | 11/13/2017 | 11/11/2022 | 750 | (8 | ) | — | — | % | |||||||||||||
AgKnowledge Holdings Company, Inc. | |||||||||||||||||||||||
Business Services | First lien (3)(10) - Undrawn | — | 11/30/2018 | 7/21/2023 | 526 | (3 | ) | (1 | ) | (0.00 | )% | ||||||||||||
NM GRC Holdco, LLC | |||||||||||||||||||||||
Business Services | First lien (2)(9)(10) - Undrawn | — | 2/9/2018 | 2/9/2020 | 771 | (2 | ) | (2 | ) | (0.00 | )% | ||||||||||||
DealerSocket, Inc. | |||||||||||||||||||||||
Software | First lien (3)(10) - Undrawn | — | 4/16/2018 | 4/26/2023 | 560 | (4 | ) | (7 | ) | (0.00 | )% | ||||||||||||
Wrike, Inc. | |||||||||||||||||||||||
Software | First lien (3)(10) - Undrawn | — | 12/31/2018 | 12/31/2024 | 933 | (9 | ) | (9 | ) | (0.00 | )% | ||||||||||||
Integral Ad Science, Inc. | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Undrawn | — | 7/19/2018 | 7/19/2023 | 1,429 | (14 | ) | (14 | ) | (0.00 | )% | ||||||||||||
Finalsite Holdings, Inc. | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Undrawn | — | 9/25/2018 | 9/25/2024 | 2,521 | (19 | ) | (19 | ) | (0.00 | )% | ||||||||||||
TDG Group Holding Company | |||||||||||||||||||||||
Consumer Services | First lien (3)(9)(10) - Undrawn | — | 5/22/2018 | 5/31/2024 | 3,783 | (19 | ) | (19 | ) | (0.00 | )% | ||||||||||||
iCIMS, Inc. | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Undrawn | — | 9/12/2018 | 9/12/2024 | 1,977 | (20 | ) | (20 | ) | (0.00 | )% | ||||||||||||
Ansira Holdings, Inc. | |||||||||||||||||||||||
Business Services | First lien (3)(10) - Undrawn | — | 12/19/2016 | 4/16/2020 | 5,433 | (14 | ) | (24 | ) | (0.00 | )% | ||||||||||||
BackOffice Associates Holdings, LLC | |||||||||||||||||||||||
Business Services | First lien (3)(9)(10) - Undrawn | — | 8/25/2017 | 8/25/2023 | 862 | (7 | ) | (51 | ) | (0.01 | )% |
Portfolio Company, Location and Industry(1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity/Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
Associations, Inc. | |||||||||||||||||||||||
Consumer Services | First lien (3)(9)(10) - Undrawn | — | 7/30/2018 | 7/30/2021 | $ | 6,557 | $ | (41 | ) | $ | (41 | ) | |||||||||||
First lien (3)(9)(10) - Undrawn | — | 7/30/2018 | 7/30/2024 | 2,033 | (13 | ) | (13 | ) | |||||||||||||||
8,590 | (54 | ) | (54 | ) | (0.01 | )% | |||||||||||||||||
Diligent Corporation | |||||||||||||||||||||||
Software | First lien (3)(9)(10) - Undrawn | — | 12/19/2018 | 12/19/2020 | 13,431 | (84 | ) | (84 | ) | (0.01 | )% | ||||||||||||
Salient CRGT Inc. | |||||||||||||||||||||||
Federal Services | First lien (3)(10) - Undrawn | — | 6/26/2018 | 11/29/2021 | 6,125 | (490 | ) | (92 | ) | (0.01 | )% | ||||||||||||
PhyNet Dermatology LLC | |||||||||||||||||||||||
Healthcare Services | First lien (3)(9)(10) - Undrawn | — | 9/17/2018 | 8/16/2020 | 45,305 | (227 | ) | (227 | ) | (0.02 | )% | ||||||||||||
Total Unfunded Debt Investments - United States | $ | 127,641 | $ | (1,211 | ) | $ | (623 | ) | (0.06 | )% | |||||||||||||
Total Unfunded Debt Investments | $ | 129,751 | $ | (1,209 | ) | $ | (655 | ) | (0.06 | )% | |||||||||||||
Total Non-Controlled/Non-Affiliated Investments | $ | 1,868,785 | $ | 1,861,323 | 184.98 | % | |||||||||||||||||
Non-Controlled/Affiliated Investments(26) | |||||||||||||||||||||||
Funded Debt Investments - United States | |||||||||||||||||||||||
Permian Holdco 1, Inc. | |||||||||||||||||||||||
Permian Holdco 2, Inc. | |||||||||||||||||||||||
Permian Holdco 3, Inc. | |||||||||||||||||||||||
Energy | First lien (3)(9)(10) - Drawn | 8.87% (L + 6.50%/M) | 6/14/2018 | 6/30/2022 | $ | 17,750 | $ | 17,750 | $ | 17,750 | |||||||||||||
First lien (3)(9) | 14.85% (L + 7.50% + 5.00% PIK/Q)* | 6/14/2018 | 6/30/2022 | 10,101 | 10,101 | 10,101 | |||||||||||||||||
Subordinated (3)(9) | 14.00% PIK/Q* | 10/31/2016 | 10/15/2021 | 2,303 | 2,303 | 2,187 | |||||||||||||||||
Subordinated (3)(9) | 18.00% PIK/Q* | 12/26/2018 | 6/30/2022 | 2,054 | 2,054 | 2,054 | |||||||||||||||||
Subordinated (3)(9) | 14.00% PIK/Q* | 10/31/2016 | 10/15/2021 | 1,186 | 1,186 | 1,127 | |||||||||||||||||
33,394 | 33,394 | 33,219 | 3.30 | % | |||||||||||||||||||
Total Funded Debt Investments - United States | $ | 33,394 | $ | 33,394 | $ | 33,219 | 3.30 | % | |||||||||||||||
Equity - United States | |||||||||||||||||||||||
NMFC Senior Loan Program I LLC** | |||||||||||||||||||||||
Investment Fund | Membership interest (3)(9) | — | 6/13/2014 | — | — | $ | 23,000 | $ | 23,000 | 2.29 | % | ||||||||||||
Sierra Hamilton Holdings Corporation | |||||||||||||||||||||||
Energy | Ordinary shares (2)(9) | — | 7/31/2017 | — | 25,000,000 | 11,501 | 11,271 | ||||||||||||||||
Ordinary shares (3)(9) | — | 7/31/2017 | — | 2,786,000 | 1,281 | 1,256 | |||||||||||||||||
12,782 | 12,527 | 1.24 | % | ||||||||||||||||||||
Permian Holdco 1, Inc. | |||||||||||||||||||||||
Energy | Preferred shares (3)(9)(16) | — | 10/31/2016 | — | 1,766,177 | 7,912 | 8,257 | ||||||||||||||||
Ordinary shares (3)(9) | — | 10/31/2016 | — | 1,366,452 | 1,350 | 490 | |||||||||||||||||
9,262 | 8,747 | 0.87 | % | ||||||||||||||||||||
Total Shares - United States | $ | 45,044 | $ | 44,274 | 4.40 | % | |||||||||||||||||
Total Funded Investments | $ | 78,438 | $ | 77,493 | 7.70 | % |
Portfolio Company, Location and Industry(1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity/Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
Unfunded Debt Investments - United States | |||||||||||||||||||||||
Permian Holdco 3, Inc. | |||||||||||||||||||||||
Energy | First lien (3)(9)(10) - Undrawn | — | 6/14/2018 | 6/30/2022 | $ | 2,250 | $ | — | $ | — | — | % | |||||||||||
Total Unfunded Debt Investments - United States | $ | 2,250 | $ | — | $ | — | — | % | |||||||||||||||
Total Non-Controlled/Affiliated Investments | $ | 78,438 | $ | 77,493 | 7.70 | % | |||||||||||||||||
Controlled Investments(27) | |||||||||||||||||||||||
Funded Debt Investments - United States | |||||||||||||||||||||||
Edmentum Ultimate Holdings, LLC (15) | |||||||||||||||||||||||
Edmentum, Inc. (fka Plato, Inc.) (Archipelago Learning, Inc.) | |||||||||||||||||||||||
Education | First lien (2) | 11.03% (L + 4.50% + 4.00% PIK/Q)* | 8/6/2018 | 6/9/2021 | $ | 8,490 | $ | 7,245 | $ | 7,004 | |||||||||||||
Second lien (3)(9) | 7.00% PIK/Q* | 2/23/2018 | 12/9/2021 | 11,184 | 10,569 | 10,346 | |||||||||||||||||
Second lien (3)(9)(10) - Drawn | 5.00% PIK/Q* | 6/9/2015 | 12/9/2021 | 1,671 | 1,671 | 1,671 | |||||||||||||||||
Subordinated (3)(9) | 8.50% PIK/Q* | 6/9/2015 | 6/9/2020 | 4,891 | 4,889 | 4,891 | |||||||||||||||||
Subordinated (2)(9) | 10.00% PIK/Q* | 6/9/2015 | 6/9/2020 | 18,525 | 18,525 | 14,820 | |||||||||||||||||
Subordinated (3)(9) | 10.00% PIK/Q* | 6/9/2015 | 6/9/2020 | 4,557 | 4,557 | 3,646 | |||||||||||||||||
49,318 | 47,456 | 42,378 | 4.21 | % | |||||||||||||||||||
NHME Holdings Corp. (20) | |||||||||||||||||||||||
National HME, Inc. | |||||||||||||||||||||||
Healthcare Services | Second lien (3)(9) | 12.00% PIK/Q* | 11/27/2018 | 5/27/2024 | 14,664 | 10,718 | 10,631 | ||||||||||||||||
Second lien (3)(9) | 12.00% PIK/Q* | 11/27/2018 | 5/27/2024 | 8,104 | 7,115 | 7,091 | |||||||||||||||||
22,768 | 17,833 | 17,722 | 1.76 | % | |||||||||||||||||||
UniTek Global Services, Inc. | |||||||||||||||||||||||
Business Services | First lien (2)(9) | 8.02% (L + 5.50%/M) | 6/29/2018 | 8/20/2024 | 12,542 | 12,542 | 12,542 | ||||||||||||||||
First lien (2)(9) | 7.96% (L + 5.50%/M) | 6/29/2018 | 8/20/2024 | 2,508 | 2,508 | 2,508 | |||||||||||||||||
15,050 | 15,050 | 15,050 | 1.50 | % | |||||||||||||||||||
Total Funded Debt Investments - United States | $ | 87,136 | $ | 80,339 | $ | 75,150 | 7.47 | % | |||||||||||||||
Equity - Canada | |||||||||||||||||||||||
NM APP Canada Corp.** | |||||||||||||||||||||||
Net Lease | Membership interest (7)(9) | — | 9/13/2016 | — | — | $ | 7,345 | $ | 9,727 | 0.97 | % | ||||||||||||
Total Shares - Canada | $ | 7,345 | $ | 9,727 | 0.97 | % | |||||||||||||||||
Equity - United States | |||||||||||||||||||||||
NMFC Senior Loan Program II LLC** | |||||||||||||||||||||||
Investment Fund | Membership interest (3)(9) | — | 5/3/2016 | — | — | $ | 79,400 | $ | 79,400 | 7.89 | % | ||||||||||||
NMFC Senior Loan Program III LLC** | |||||||||||||||||||||||
Investment Fund | Membership interest (3)(9) | — | 5/4/2018 | — | — | 78,400 | 78,400 | 7.79 | % |
Portfolio Company, Location and Industry(1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity/Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
UniTek Global Services, Inc. | |||||||||||||||||||||||
Business Services | Preferred shares (2)(9)(17) | — | 1/13/2015 | — | 24,841,813 | $ | 22,462 | $ | 22,012 | ||||||||||||||
Preferred shares (3)(9)(17) | — | 1/13/2015 | — | 6,865,095 | 6,207 | 6,083 | |||||||||||||||||
Preferred shares (3)(9)(18) | — | 6/30/2017 | — | 13,079,442 | 13,079 | 13,036 | |||||||||||||||||
Preferred shares (3)(9)(19) | — | 8/17/2018 | — | 7,070,545 | 7,071 | 7,071 | |||||||||||||||||
Ordinary shares (2)(9) | — | 1/13/2015 | — | 2,096,477 | 1,925 | 10,013 | |||||||||||||||||
Ordinary shares (3)(9) | — | 1/13/2015 | — | 1,993,749 | 532 | 9,523 | |||||||||||||||||
51,276 | 67,738 | 6.73 | % | ||||||||||||||||||||
NM NL Holdings, L.P.** | |||||||||||||||||||||||
Net Lease | Membership interest (7)(9) | — | 6/20/2018 | — | — | 32,575 | 33,392 | 3.32 | % | ||||||||||||||
NM GLCR LLC | |||||||||||||||||||||||
Net Lease | Membership interest (7)(9) | — | 2/1/2018 | — | — | 14,750 | 20,343 | 2.02 | % | ||||||||||||||
NM CLFX LP | |||||||||||||||||||||||
Net Lease | Membership interest (7)(9) | — | 10/6/2017 | — | — | 12,538 | 12,770 | 1.27 | % | ||||||||||||||
NM APP US LLC | |||||||||||||||||||||||
Net Lease | Membership interest (7)(9) | — | 9/13/2016 | — | — | 5,080 | 5,912 | 0.59 | % | ||||||||||||||
NM DRVT LLC | |||||||||||||||||||||||
Net Lease | Membership interest (7)(9) | — | 11/18/2016 | — | — | 5,152 | 5,619 | 0.56 | % | ||||||||||||||
NM KRLN LLC | |||||||||||||||||||||||
Net Lease | Membership interest (7)(9) | — | 11/15/2016 | — | — | 7,510 | 4,205 | 0.42 | % | ||||||||||||||
NHME Holdings Corp. (20) | |||||||||||||||||||||||
Healthcare Services | Ordinary Shares (3)(9) | — | 11/27/2018 | — | 640,000 | 4,000 | 4,000 | 0.40 | % | ||||||||||||||
NM JRA LLC | |||||||||||||||||||||||
Net Lease | Membership interest (7)(9) | — | 8/12/2016 | — | — | 2,043 | 2,537 | 0.25 | % | ||||||||||||||
Edmentum Ultimate Holdings, LLC (15) | |||||||||||||||||||||||
Education | Ordinary shares (3)(9) | — | 6/9/2015 | — | 123,968 | 11 | 238 | ||||||||||||||||
Ordinary shares (2)(9) | — | 6/9/2015 | — | 107,143 | 9 | 205 | |||||||||||||||||
20 | 443 | 0.04 | % | ||||||||||||||||||||
NM GP Holdco, LLC** | |||||||||||||||||||||||
Net Lease | Membership interest (7)(9) | — | 6/20/2018 | — | — | 306 | 311 | 0.03 | % | ||||||||||||||
Total Shares - United States | $ | 293,050 | $ | 315,070 | 31.31 | % | |||||||||||||||||
Total Shares | $ | 300,395 | $ | 324,797 | 32.28 | % | |||||||||||||||||
Warrants - United States | |||||||||||||||||||||||
Edmentum Ultimate Holdings, LLC (15) | |||||||||||||||||||||||
Education | Warrants (3)(9) | — | 2/23/2018 | 5/5/2026 | 1,141,846 | $ | 769 | $ | 2,190 | 0.22 | % | ||||||||||||
NHME Holdings Corp. (20) | |||||||||||||||||||||||
Healthcare Services | Warrants (3)(9) | — | 11/27/2018 | — | 160,000 | 1,000 | 1,000 | 0.10 | % | ||||||||||||||
Total Warrants - United States | $ | 1,769 | $ | 3,190 | 0.32 | % | |||||||||||||||||
Total Funded Investments | $ | 382,503 | $ | 403,137 | 40.07 | % |
Portfolio Company, Location and Industry(1) | Type of Investment | Interest Rate (11) | Acquisition Date | Maturity/Expiration Date | Principal Amount, Par Value or Shares | Cost | Fair Value | Percent of Net Assets | |||||||||||||||
Unfunded Debt Investments - United States | |||||||||||||||||||||||
Edmentum Ultimate Holdings, LLC (15) | |||||||||||||||||||||||
Edmentum, Inc. (fka Plato, Inc.) (Archipelago Learning, Inc.) | |||||||||||||||||||||||
Education | Second lien (3)(9)(10) - Undrawn | — | 6/9/2015 | 12/9/2021 | $ | 5,945 | $ | — | $ | — | — | % | |||||||||||
Total Unfunded Debt Investments - United States | $ | 5,945 | $ | — | $ | — | — | % | |||||||||||||||
Total Controlled Investments | $ | 382,503 | $ | 403,137 | 40.07 | % | |||||||||||||||||
Total Investments | $ | 2,329,726 | $ | 2,341,953 | 232.75 | % |
(1) | New Mountain Finance Corporation (the "Company") generally acquires its investments in private transactions exempt from registration under the Securities Act of 1933, as amended (the "Securities Act"). These investments are generally subject to certain limitations on resale, and may be deemed to be "restricted securities" under the Securities Act. |
(2) | Investment is pledged as collateral for the Holdings Credit Facility, a revolving credit facility among the Company, as the Collateral Manager, New Mountain Finance Holdings, L.L.C. ("NMF Holdings") as the Borrower and Wells Fargo Bank, National Association as the Administrative Agent and Collateral Custodian. See Note 7. Borrowings, for details. |
(3) | Investment is pledged as collateral for the NMFC Credit Facility, a revolving credit facility among the Company as the Borrower and Goldman Sachs Bank USA as the Administrative Agent and the Collateral Agent and Goldman Sachs Bank USA, Morgan Stanley Bank, N.A. and Stifel Bank & Trust as Lenders. See Note 7. Borrowings, for details. |
(4) | Investment is held in New Mountain Finance SBIC, L.P. |
(5) | Investment is held in New Mountain Finance SBIC II, L.P. |
(6) | Investment is held in NMF QID NGL Holdings, Inc. |
(7) | Investment is held in New Mountain Net Lease Corporation. |
(8) | Investment is pledged as collateral for the DB Credit Facility, a revolving credit facility among New Mountain Finance DB, L.L.C as the Borrower and Deutsche Bank AG, New York Branch as the Facility Agent. See Note 7. Borrowings, for details. |
(9) | The fair value of the Company's investment is determined using unobservable inputs that are significant to the overall fair value measurement. See Note 4. Fair Value, for details. |
(10) | Par Value amounts represent the drawn or undrawn (as indicated in type of investment) portion of revolving credit facilities or delayed draws. Cost amounts represent the cash received at settlement date net of the impact of paydowns and cash paid for drawn revolvers or delayed draws. |
(11) | All interest is payable in cash unless otherwise indicated. A majority of the variable rate debt investments bear interest at a rate that may be determined by reference to the London Interbank Offered Rate (L), the Prime Rate (P) and the alternative base rate (Base) and which resets monthly (M), quarterly (Q), semi-annually (S) or annually (A). For each investment the current interest rate provided reflects the rate in effect as of December 31, 2018. |
(12) | The Company holds investments in Education Management Corporation and one related entity of Education Management Corporation. The Company holds series A-1 convertible preferred stock and common stock in Education Management Corporation and holds a tranche A first lien term loan and a tranche B first lien term loan in Education Management II LLC, which is an indirect subsidiary of Education Management Corporation. |
(13) | The Company holds investments in three related entities of Tenawa Resource Holdings LLC. The Company holds 4.77% of the common units in QID NGL LLC (which at closing represented 98.1% of the ownership in the common units in Tenawa Resource Holdings LLC), class A preferred units in QID NGL LLC and a first lien investment in Tenawa Resource Management LLC, a wholly-owned subsidiary of Tenawa Resource Holdings LLC. |
(14) | The Company holds investments in QC McKissock Investment, LLC and one related entity of QC McKissock Investment, LLC. The Company holds a first lien term loan in QC McKissock Investment, LLC (which at closing represented 71.1% of the ownership in the Series A common units of McKissock Investment Holdings, LLC) and holds first lien term loans and a delayed draw term loan in McKissock, LLC, a wholly-owned subsidiary of McKissock Investment Holdings, LLC. |
(15) | The Company holds investments in Edmentum Ultimate Holdings, LLC and its related entities. The Company holds subordinated notes, ordinary equity and warrants in Edmentum Ultimate Holdings, LLC and holds a first lien term loan, second lien revolver and a second lien term loan in Edmentum, Inc. and Archipelago Learning, Inc., which are wholly-owned subsidiaries of Edmentum Ultimate Holdings, LLC. |
(16) | The Company holds preferred equity in Permian Holdco 1, Inc. that is entitled to receive cumulative preferential dividends at a rate of 12.0% per annum payable in additional shares. |
(17) | The Company holds preferred equity in UniTek Global Services, Inc. that is entitled to receive cumulative preferential dividends at a rate of 13.5% per annum payable in additional shares. |
(18) | The Company holds preferred equity in UniTek Global Services, Inc. that is entitled to receive cumulative preferential dividends at a rate of 19.0% per annum payable in additional shares. |
(19) | The Company holds preferred equity in UniTek Global Services, Inc. that is entitled to received cumulative preferential dividends at a rate of 20.0% per annum payable in additional shares. |
(20) | The Company holds ordinary shares and warrants in NHME Holdings Corp., as well as second lien term loans in National HME, Inc., a wholly-owned subsidiary of NHME Holdings Corp. |
(21) | The Company holds preferred equity in Bach Special Limited (Bach Preference Limited) that is entitled to receive cumulative preferential dividends at a rate of 12.25% per annum payable in additional shares. |
(22) | The Company holds preferred equity in Avatar Topco, Inc. and holds a second lien term loan investment in EAB Global, Inc., a wholly-owned subsidiary of Avatar Topco, Inc. The preferred equity is entitled to receive cumulative preferential dividends at a rate of L + 11.00% per annum. |
(23) | The Company holds preferred equity in Symplr Software Intermediate Holdings, Inc. and holds a first lien term loan investment in Caliper Software, Inc., a wholly-owned subsidiary of Symplr Software Intermediate Holdings, Inc. The preferred equity is entitled to receive cumulative preferential dividends at a rate of L + 10.50% per annum. |
(24) | Investment or a portion of the investment is on non-accrual status. See Note 3. Investments, for details. |
(25) | The Company holds one security purchased under a collateralized agreement to resell on its Consolidated Statement of Assets and Liabilities with a cost basis of $30,000 and a fair value of $23,508 as of December 31, 2018. See Note 2. Summary of Significant Accounting Policies, for details. |
(26) | Denotes investments in which the Company is an “Affiliated Person”, as defined in the Investment Company Act of 1940, as amended (the "1940 Act"), due to owning or holding the power to vote 5.0% or more of the outstanding voting securities of the investment but not controlling the company. Fair value as of December 31, 2018 and December 31, 2017 along with transactions during the year ended December 31, 2018 in which the issuer was a non-controlled/affiliated investment is as follows: |
Portfolio Company | Fair Value at December 31, 2017 | Gross Additions (A) | Gross Redemptions (B) | Net Realized Gains (Losses) | Net Change In Unrealized Appreciation (Depreciation) | Fair Value at December 31, 2018 | Interest Income | Dividend Income | Other Income | |||||||||||||||||||||||||||
Edmentum Ultimate Holdings, LLC/Edmentum Inc. | $ | 24,858 | $ | — | $ | (24,858 | ) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||
HI Technology Corp. | 105,155 | — | (105,155 | ) | 8,387 | — | — | — | 14,791 | — | ||||||||||||||||||||||||||
NMFC Senior Loan Program I LLC | 23,000 | — | — | — | — | 23,000 | — | 3,173 | 1,179 | |||||||||||||||||||||||||||
Permian Holdco 1, Inc. / Permian Holdco 2, Inc. / Permian Holdco 3, Inc. | 12,733 | 31,824 | (50 | ) | — | (2,541 | ) | 41,966 | 2,028 | 1,083 | 653 | |||||||||||||||||||||||||
Sierra Hamilton Holdings Corporation | 12,330 | — | — | — | 197 | 12,527 | — | — | — | |||||||||||||||||||||||||||
Total Non-Controlled/Affiliated Investments | $ | 178,076 | $ | 31,824 | $ | (130,063 | ) | $ | 8,387 | $ | (2,344 | ) | $ | 77,493 | $ | 2,028 | $ | 19,047 | $ | 1,832 |
(A) | Gross additions include increases in the cost basis of investments resulting from new portfolio investments, payment-in-kind (“PIK”) interest or dividends, the amortization of discounts, reorganizations or restructurings and the movement at fair value of an existing portfolio company into this category from a different category. |
(B) | Gross reductions include decreases in the cost basis of investments resulting from principal collections related to investment repayments or sales, reorganizations or restructurings and the movement of an existing portfolio company out of this category into a different category. |
(27) | Denotes investments in which the Company is in “Control”, as defined in the 1940 Act, due to owning or holding the power to vote 25.0% or more of the outstanding voting securities of the investment. Fair value as of December 31, 2018 and December 31, 2017 along with transactions during the year ended December 31, 2018 in which the issuer was a controlled investment, is as follows: |
Portfolio Company | Fair Value at December 31, 2017 | Gross Additions (A) | Gross Redemptions (B) | Net Realized Gains (Losses) | Net Change In Unrealized Appreciation (Depreciation) | Fair Value at December 31, 2018 | Interest Income | Dividend Income | Other Income | |||||||||||||||||||||||||||
Edmentum Ultimate Holdings, LLC/Edmentum Inc. | $ | — | $ | 51,478 | $ | (6,937 | ) | $ | 3 | $ | 470 | $ | 45,011 | $ | 4,077 | $ | — | $ | 424 | |||||||||||||||||
National HME, Inc./NHME Holdings Corp. | — | 22,832 | — | — | (110 | ) | 22,722 | 306 | — | — | ||||||||||||||||||||||||||
NM APP CANADA CORP | 7,962 | — | — | — | 1,765 | 9,727 | — | 841 | — | |||||||||||||||||||||||||||
NM APP US LLC | 5,138 | — | — | — | 774 | 5,912 | — | 563 | — | |||||||||||||||||||||||||||
NM CLFX LP | 12,538 | — | — | — | 232 | 12,770 | — | 1,507 | — | |||||||||||||||||||||||||||
NM DRVT LLC | 5,385 | — | — | — | 234 | 5,619 | — | 519 | — | |||||||||||||||||||||||||||
NM JRA LLC | 2,191 | — | — | — | 346 | 2,537 | — | 225 | — | |||||||||||||||||||||||||||
NM GLCR LLC | — | 14,750 | — | — | 5,593 | 20,343 | — | 1,634 | — | |||||||||||||||||||||||||||
NM KRLN LLC | 8,195 | — | — | — | (3,990 | ) | 4,205 | — | 761 | — | ||||||||||||||||||||||||||
NM NL Holdings, L.P. | — | 32,575 | — | — | 817 | 33,392 | — | 1,506 | — | |||||||||||||||||||||||||||
NM GP Holdco, LLC | — | 306 | — | — | 5 | 311 | — | 11 | — | |||||||||||||||||||||||||||
NMFC Senior Loan Program II LLC | 79,400 | — | — | — | — | 79,400 | — | 11,124 | — | |||||||||||||||||||||||||||
NMFC Senior Loan Program III LLC | — | 78,400 | — | — | — | 78,400 | — | 3,040 | — | |||||||||||||||||||||||||||
UniTek Global Services, Inc. | 64,593 | 28,696 | (15,261 | ) | — | 4,760 | 82,788 | 1,843 | 6,648 | 1,312 | ||||||||||||||||||||||||||
Total Controlled Investments | $ | 185,402 | $ | 229,037 | $ | (22,198 | ) | $ | 3 | $ | 10,896 | $ | 403,137 | $ | 6,226 | $ | 28,379 | $ | 1,736 |
(A) | Gross additions include increases in the cost basis of investments resulting from new portfolio investments, PIK interest or dividends, the amortization of discounts, reorganizations or restructurings and the movement of an existing portfolio company into this category from a different category. |
(B) | Gross redemptions include decreases in the cost basis of investments resulting from principal collections related to investment repayments or sales, reorganizations or restructurings and the movement of an existing portfolio company out of this category into a different category. |
* | All or a portion of interest contains PIK interest. |
** | Indicates assets that the Company deems to be “non-qualifying assets” under Section 55(a) of the 1940 Act. Qualifying assets must represent at least 70.0% of the Company’s total assets at the time of acquisition of any additional non-qualifying assets. As of December 31, 2018, 13.5% of the Company’s total investments were non-qualifying assets. |
December 31, 2018 | |||
Investment Type | Percent of Total Investments at Fair Value | ||
First lien | 50.11 | % | |
Second lien | 28.29 | % | |
Subordinated | 2.79 | % | |
Equity and other | 18.81 | % | |
Total investments | 100.00 | % |
December 31, 2018 | |||
Industry Type | Percent of Total Investments at Fair Value | ||
Business Services | 23.67 | % | |
Software | 20.41 | % | |
Healthcare Services | 14.80 | % | |
Education | 8.94 | % | |
Investment Fund (includes investments in joint ventures) | 7.72 | % | |
Consumer Services | 5.15 | % | |
Energy | 4.49 | % | |
Net Lease | 4.05 | % | |
Distribution & Logistics | 3.44 | % | |
Federal Services | 3.16 | % | |
Healthcare Information Technology | 1.92 | % | |
Food & Beverage | 1.19 | % | |
Packaging | 0.61 | % | |
Business Products | 0.45 | % | |
Total investments | 100.00 | % |
December 31, 2018 | |||
Interest Rate Type | Percent of Total Investments at Fair Value | ||
Floating rates | 93.25 | % | |
Fixed rates | 6.75 | % | |
Total investments | 100.00 | % |
• | New Mountain Finance Holdings, L.L.C. ("NMF Holdings" or the "Predecessor Operating Company") and New Mountain Finance DB, L.L.C. ("NMFDB"), whose assets are used secure NMF Holdings’ credit facility and NMFDB’s credit facility, respectively; |
• | New Mountain Finance SBIC, L.P. ("SBIC I") and New Mountain Finance SBIC II, L.P. ("SBIC II"), who have received licenses from the United States ("U.S.") Small Business Administration ("SBA") to operate as small business investment companies ("SBICs") under Section 301(c) of the Small Business Investment Act of 1958, as amended (the "1958 Act") and their general partners, New Mountain Finance SBIC G.P., L.L.C. ("SBIC I GP") and New Mountain Finance SBIC II G.P., L.L.C. ("SBIC II GP"), respectively; |
• | New Mountain Net Lease Corporation ("NMNLC"), which acquires commercial real properties that are subject to ‘‘triple net’’ leases has elected to be treated, and intends to comply with the requirements to continue to qualify annually, as a real estate investment trust, or REIT, within the meaning of Section 856(a) of the Code; |
• | NMF Ancora Holdings Inc. ("NMF Ancora"), NMF QID Holdings, Inc. ("NMF QID") and NMF YP Holdings Inc. ("NMF YP"), which serve as tax blocker corporations by holding equity or equity-like investments in portfolio companies organized as limited liability companies (or other forms of pass-through entities); the Company consolidates our tax blocker corporations for accounting purposes but the tax blocker corporations are not consolidated for income tax purposes and may incur income tax expense as a result of their ownership of the portfolio companies; and |
• | New Mountain Finance Servicing, L.L.C. ("NMF Servicing"), which serves as the administrative agent on certain investment transactions. |
(1) | Investments for which market quotations are readily available on an exchange are valued at such market quotations based on the closing price indicated from independent pricing services. |
(2) | Investments for which indicative prices are obtained from various pricing services and/or brokers or dealers are valued through a multi-step valuation process, as described below, to determine whether the quote(s) obtained is representative of fair value in accordance with GAAP. |
a. | Bond quotes are obtained through independent pricing services. Internal reviews are performed by the investment professionals of the Investment Adviser to ensure that the quote obtained is representative of fair value in accordance with GAAP and, if so, the quote is used. If the Investment Adviser is unable to sufficiently validate the quote(s) internally and if the investment’s par value or its fair value exceeds the materiality threshold, the investment is valued similarly to those assets with no readily available quotes (see (3) below); and |
b. | For investments other than bonds, the Company looks at the number of quotes readily available and performs the following procedures: |
i. | Investments for which two or more quotes are received from a pricing service are valued using the mean of the mean of the bid and ask of the quotes obtained. |
ii. | Investments for which one quote is received from a pricing service are validated internally. The investment professionals of the Investment Adviser analyze the market quotes obtained using an array of valuation methods (further described below) to validate the fair value. If the Investment Adviser is unable to sufficiently validate the quote internally and if the investment’s par value or its fair value exceeds the materiality |
(3) | Investments for which quotations are not readily available through exchanges, pricing services, brokers, or dealers are valued through a multi-step valuation process: |
a. | Each portfolio company or investment is initially valued by the investment professionals of the Investment Adviser responsible for the credit monitoring; |
b. | Preliminary valuation conclusions will then be documented and discussed with the Company’s senior management; |
c. | If an investment falls into (3) above for four consecutive quarters and if the investment’s par value or its fair value exceeds the materiality threshold, then at least once each fiscal year, the valuation for each portfolio investment for which the Company does not have a readily available market quotation will be reviewed by an independent valuation firm engaged by the Company’s board of directors; and |
d. | When deemed appropriate by the Company’s management, an independent valuation firm may be engaged to review and value investment(s) of a portfolio company, without any preliminary valuation being performed by the Investment Adviser. The investment professionals of the Investment Adviser will review and validate the value provided. |
Lease | Total | Fair Value as of | ||||||||||
Portfolio Company | Tenant | Expiration Date | Location | Square Feet | June 30, 2019 | |||||||
NM NL Holdings LP / NM GP Holdco LLC | Various | Various | Various | Various | $ | 34,611 | ||||||
NM GLCR LP | Arctic Glacier U.S.A. | 2/28/2038 | CA | 214 | 20,918 | |||||||
NM CLFX LP | Victor Equipment Company | 8/31/2033 | TX | 423 | 12,725 | |||||||
NM APP Canada Corp. | A.P. Plasman, Inc. | 9/30/2031 | Canada | 436 | 9,949 | |||||||
NM APP US LLC | Plasman Corp, LLC / A-Brite LP | 9/30/2033 | AL / OH | 261 | 6,101 | |||||||
NM DRVT LLC | FMH Conveyors, LLC | 10/31/2031 | AR | 195 | 5,704 | |||||||
NM KRLN LLC | Kirlin Group, LLC | 6/30/2029 | MD | 95 | 4,386 | |||||||
NM JRA LLC | J.R. Automation Technologies, LLC | 1/31/2031 | MI | 88 | 3,500 | |||||||
$ | 97,894 |
Cost | Fair Value | ||||||
First lien | $ | 1,395,822 | $ | 1,394,329 | |||
Second lien | 721,077 | 722,940 | |||||
Subordinated | 74,822 | 69,519 | |||||
Equity and other | 426,819 | 456,308 | |||||
Total investments | $ | 2,618,540 | $ | 2,643,096 |
Cost | Fair Value | ||||||
Business Services | $ | 625,312 | $ | 627,611 | |||
Software | 587,916 | 592,694 | |||||
Healthcare Services | 445,025 | 444,991 | |||||
Education | 217,804 | 222,973 | |||||
Investment Fund (includes investments in joint ventures) | 182,400 | 182,400 | |||||
Energy | 103,226 | 105,137 | |||||
Net Lease | 87,302 | 97,894 | |||||
Federal Services | 89,097 | 87,978 | |||||
Distribution & Logistics | 83,452 | 84,707 | |||||
Consumer Services | 78,147 | 78,319 | |||||
Healthcare Information Technology | 65,804 | 66,028 | |||||
Food & Beverage | 27,966 | 27,817 | |||||
Packaging | 14,337 | 14,109 | |||||
Business Products | 10,752 | 10,438 | |||||
Total investments | $ | 2,618,540 | $ | 2,643,096 |
Cost | Fair Value | ||||||
First lien | $ | 1,179,129 | $ | 1,173,459 | |||
Second lien | 666,545 | 662,556 | |||||
Subordinated | 72,559 | 65,297 | |||||
Equity and other | 411,493 | 440,641 | |||||
Total investments | $ | 2,329,726 | $ | 2,341,953 |
Cost | Fair Value | ||||||
Business Services | $ | 541,901 | $ | 554,404 | |||
Software | 476,473 | 478,063 | |||||
Healthcare Services | 350,357 | 346,521 | |||||
Education | 214,032 | 209,433 | |||||
Investment Fund (includes investments in joint ventures) | 180,800 | 180,800 | |||||
Consumer Services | 122,326 | 120,562 | |||||
Energy | 101,794 | 105,122 | |||||
Net Lease | 87,299 | 94,816 | |||||
Distribution & Logistics | 82,201 | 80,581 | |||||
Federal Services | 74,572 | 73,962 | |||||
Healthcare Information Technology | 44,793 | 44,989 | |||||
Food & Beverage | 28,099 | 27,957 | |||||
Packaging | 14,328 | 14,278 | |||||
Business Products | 10,751 | 10,465 | |||||
Total investments | $ | 2,329,726 | $ | 2,341,953 |
June 30, 2019 | December 31, 2018 | |||||||
First lien investments (1) | $ | 373,248 | $ | 348,577 | ||||
Weighted average interest rate on first lien investments (2) | 6.67 | % | 6.84 | % | ||||
Number of portfolio companies in SLP II | 36 | 31 | ||||||
Largest portfolio company investment (1) | $ | 17,063 | $ | 17,150 | ||||
Total of five largest portfolio company investments (1) | $ | 79,559 | $ | 80,766 |
(1) | Reflects principal amount or par value of investment. |
(2) | Computed as the all in interest rate in effect on accruing investments divided by the total principal amount of investments. |
Portfolio Company and Type of Investment | Industry | Interest Rate (1) | Maturity Date | Principal Amount or Par Value | Cost | Fair Value (2) | ||||||||||||
Funded Investments - First lien: | ||||||||||||||||||
Access CIG, LLC | Business Services | 6.19% (L + 3.75%) | 2/27/2025 | $ | 9,883 | $ | 9,841 | $ | 9,840 | |||||||||
ADG, LLC | Healthcare Services | 7.45% (L + 4.75% + 0.50% PIK) | 9/28/2023 | 16,032 | 15,927 | 15,792 | ||||||||||||
Bearcat Buyer, Inc. | Healthcare Services | 6.56% (L + 4.25%) | 7/9/2026 | 1,382 | 1,375 | 1,375 | ||||||||||||
Brave Parent Holdings, Inc. | Software | 6.58% (L + 4.00%) | 4/18/2025 | 15,345 | 15,296 | 15,259 | ||||||||||||
CentralSquare Technologies, LLC | Software | 6.15% (L + 3.75%) | 8/29/2025 | 14,925 | 14,891 | 14,771 | ||||||||||||
CHA Holdings, Inc. | Business Services | 6.83% (L + 4.50%) | 4/10/2025 | 10,751 | 10,709 | 10,738 | ||||||||||||
CHA Holdings, Inc. | Business Services | 6.81% (L + 4.50%) | 4/10/2025 | 2,057 | 2,047 | 2,055 | ||||||||||||
CommerceHub, Inc. | Software | 6.15% (L + 3.75%) | 5/21/2025 | 2,475 | 2,464 | 2,438 | ||||||||||||
Drilling Info Holdings, Inc. | Business Services | 6.65% (L + 4.25%) | 7/30/2025 | 14,770 | 14,712 | 14,696 | ||||||||||||
Edgewood Partners Holdings LLC | Business Services | 6.65% (L + 4.25%) | 9/6/2024 | 6,381 | 6,321 | 6,365 | ||||||||||||
Fastlane Parent Company, Inc. | Distribution & Logistics | 6.83% (L + 4.50%) | 2/4/2026 | 3,491 | 3,424 | 3,443 | ||||||||||||
GOBP Holdings, Inc. | Retail | 6.14% (L + 3.75%) | 10/22/2025 | 1,639 | 1,635 | 1,640 | ||||||||||||
Greenway Health, LLC | Software | 6.08% (L + 3.75%) | 2/16/2024 | 14,700 | 14,648 | 13,046 | ||||||||||||
Idera, Inc. | Software | 6.91% (L + 4.50%) | 6/28/2024 | 14,928 | 14,821 | 14,966 | ||||||||||||
Institutional Shareholder Services Inc. | Business Services | 6.83% (L + 4.50%) | 3/5/2026 | 13,965 | 13,829 | 13,860 | ||||||||||||
J.D. Power (fka J.D. Power and Associates) | Business Services | 6.15% (L + 3.75%) | 9/7/2023 | 14,885 | 14,847 | 14,848 | ||||||||||||
Keystone Acquisition Corp. | Healthcare Services | 7.58% (L + 5.25%) | 5/1/2024 | 5,306 | 5,266 | 5,194 | ||||||||||||
LSCS Holdings, Inc. | Healthcare Services | 6.58% (L + 4.25%) | 3/17/2025 | 7,316 | 7,308 | 7,280 | ||||||||||||
LSCS Holdings, Inc. | Healthcare Services | 6.58% (L + 4.25%) | 3/17/2025 | 1,889 | 1,886 | 1,879 | ||||||||||||
Market Track, LLC | Business Services | 6.65% (L + 4.25%) | 6/5/2024 | 11,760 | 11,716 | 10,584 | ||||||||||||
Medical Solutions Holdings, Inc. | Healthcare Services | 6.15% (L + 3.75%) | 6/14/2024 | 4,409 | 4,393 | 4,409 | ||||||||||||
Ministry Brands, LLC | Software | 6.33% (L + 4.00%) | 12/2/2022 | 12,222 | 12,181 | 12,222 | ||||||||||||
Ministry Brands, LLC | Software | 6.33% (L + 4.00%) | 12/2/2022 | 2,105 | 2,099 | 2,105 | ||||||||||||
Ministry Brands, LLC | Software | 6.33% (L + 4.00%) | 12/2/2022 | 884 | 880 | 884 | ||||||||||||
NorthStar Financial Services Group, LLC | Software | 5.60% (L + 3.25%) | 5/25/2025 | 5,885 | 5,859 | 5,804 | ||||||||||||
Peraton Corp. (fka MHVC Acquisition Corp.) | Federal Services | 7.66% (L + 5.25%) | 4/29/2024 | 10,290 | 10,252 | 10,226 | ||||||||||||
Poseidon Intermediate, LLC | Software | 6.66% (L + 4.25%) | 8/15/2022 | 14,654 | 14,651 | 14,678 | ||||||||||||
Premise Health Holding Corp. | Healthcare Services | 5.83% (L + 3.50%) | 7/10/2025 | 1,379 | 1,373 | 1,371 | ||||||||||||
Project Accelerate Parent, LLC | Business Services | 6.66% (L + 4.25%) | 1/2/2025 | 14,813 | 14,751 | 14,775 | ||||||||||||
PSC Industrial Holdings Corp. | Industrial Services | 6.14% (L + 3.75%) | 10/11/2024 | 10,343 | 10,261 | 10,327 | ||||||||||||
Quartz Holding Company | Software | 6.44% (L + 4.00%) | 4/2/2026 | 4,000 | 3,980 | 3,995 | ||||||||||||
Quest Software US Holdings Inc. | Software | 6.83% (L + 4.25%) | 5/16/2025 | 14,925 | 14,860 | 14,729 | ||||||||||||
Salient CRGT Inc. | Federal Services | 8.40% (L + 6.00%) | 2/28/2022 | 13,321 | 13,244 | 12,789 | ||||||||||||
Spring Education Group, Inc. (fka SSH Group Holdings, Inc.) | Education | 6.83% (L + 4.25%) | 7/30/2025 | 8,933 | 8,913 | 8,894 | ||||||||||||
The Ultimate Software Group Inc. | Software | 6.08% (L + 3.75%) | 5/4/2026 | 5,000 | 4,988 | 5,014 | ||||||||||||
Wirepath LLC | Distribution & Logistics | 6.33% (L + 4.00%) | 8/5/2024 | 14,888 | 14,888 | 14,813 | ||||||||||||
WP CityMD Bidco LLC | Healthcare Services | 5.83% (L + 3.50%) | 6/7/2024 | 10,768 | 10,748 | 10,761 | ||||||||||||
Wrench Group LLC | Consumer Services | 6.45% (L + 4.25%) | 4/30/2026 | 4,500 | 4,456 | 4,500 | ||||||||||||
YI, LLC | Healthcare Services | 6.33% (L + 4.00%) | 11/7/2024 | 14,877 | 14,866 | 14,858 | ||||||||||||
Zywave, Inc. | Software | 7.58% (L + 5.00%) | 11/17/2022 | 17,063 | 17,010 | 17,063 | ||||||||||||
Total Funded Investments | $ | 369,139 | $ | 367,616 | $ | 364,286 | ||||||||||||
Unfunded Investments - First lien: | ||||||||||||||||||
Bearcat Buyer, Inc. | Healthcare Services | — | 7/9/2021 | $ | 284 | $ | (1 | ) | $ | (1 | ) | |||||||
CHA Holdings, Inc. | Business Services | — | 10/10/2019 | 86 | — | — | ||||||||||||
Drilling Info Holdings, Inc. | Business Services | — | 7/30/2020 | 62 | — | — | ||||||||||||
Edgewood Partners Holdings LLC | Business Services | — | 7/31/2019 | 1,087 | (11 | ) | (3 | ) | ||||||||||
Ministry Brands, LLC | Software | — | 10/18/2019 | 980 | (5 | ) | — | |||||||||||
Premise Health Holding Corp. | Healthcare Services | — | 7/10/2020 | 110 | — | (1 | ) | |||||||||||
Wrench Group LLC | Consumer Services | — | 4/30/2021 | 1,500 | — | — | ||||||||||||
Total Unfunded Investments | $ | 4,109 | $ | (17 | ) | $ | (5 | ) | ||||||||||
Total Investments | $ | 373,248 | $ | 367,599 | $ | 364,281 |
(1) | All interest is payable in cash unless otherwise indicated. A majority of the variable rate debt investments bear interest at a rate that may be determined by reference to the LIBOR (L). For each investment, the current interest rate provided reflects the rate in effect as of June 30, 2019. |
(2) | Represents the fair value in accordance with Accounting Standards Codification Topic 820, Fair Value Measurements and Disclosures (“ASC 820”). The Company's board of directors does not determine the fair value of the investments held by SLP II. |
Portfolio Company and Type of Investment | Industry | Interest Rate (1) | Maturity Date | Principal Amount or Par Value | Cost | Fair Value (2) | ||||||||||||
Funded Investments - First lien | ||||||||||||||||||
Access CIG, LLC | Business Services | 6.46% (L + 3.75%) | 2/27/2025 | $ | 8,825 | $ | 8,785 | $ | 8,605 | |||||||||
ADG, LLC | Healthcare Services | 7.63% (L + 4.75%) | 9/28/2023 | 16,862 | 16,740 | 16,609 | ||||||||||||
Beaver-Visitec International Holdings, Inc. | Healthcare Products | 6.62% (L + 4.00%) | 8/21/2023 | 14,664 | 14,492 | 14,517 | ||||||||||||
Brave Parent Holdings, Inc. | Software | 6.52% (L + 4.00%) | 4/18/2025 | 15,422 | 15,369 | 14,902 | ||||||||||||
CentralSquare Technologies, LLC | Software | 6.27% (L + 3.75%) | 8/29/2025 | 15,000 | 14,964 | 14,648 | ||||||||||||
CHA Holdings, Inc. | Business Services | 7.30% (L + 4.50%) | 4/10/2025 | 10,805 | 10,760 | 10,774 | ||||||||||||
CommerceHub, Inc. | Software | 6.27% (L + 3.75%) | 5/21/2025 | 2,488 | 2,476 | 2,419 | ||||||||||||
Drilling Info Holdings, Inc. | Business Services | 6.77% (L + 4.25%) | 7/30/2025 | 12,242 | 12,190 | 12,196 | ||||||||||||
Greenway Health, LLC | Software | 6.56% (L + 3.75%) | 2/16/2024 | 14,775 | 14,718 | 14,406 | ||||||||||||
GOBP Holdings, Inc. | Retail | 6.55% (L + 3.75%) | 10/22/2025 | 2,500 | 2,494 | 2,438 | ||||||||||||
Idera, Inc. | Software | 7.03% (L + 4.50%) | 6/28/2024 | 12,492 | 12,388 | 12,242 | ||||||||||||
J.D. Power (fka J.D. Power and Associates) | Business Services | 6.27% (L + 3.75%) | 9/7/2023 | 14,962 | 14,920 | 14,588 | ||||||||||||
Keystone Acquisition Corp. | Healthcare Services | 8.05% (L + 5.25%) | 5/1/2024 | 5,332 | 5,289 | 5,226 | ||||||||||||
LSCS Holdings, Inc. | Healthcare Services | 6.86% (L + 4.25%) | 3/17/2025 | 5,321 | 5,312 | 5,294 | ||||||||||||
LSCS Holdings, Inc. | Healthcare Services | 6.89% (L + 4.25%) | 3/17/2025 | 1,374 | 1,371 | 1,367 | ||||||||||||
Market Track, LLC | Business Services | 6.87% (L + 4.25%) | 6/5/2024 | 11,820 | 11,772 | 11,347 | ||||||||||||
Medical Solutions Holdings, Inc. | Healthcare Services | 6.27% (L + 3.75%) | 6/14/2024 | 4,432 | 4,413 | 4,343 | ||||||||||||
Ministry Brands, LLC | Software | 6.52% (L + 4.00%) | 12/2/2022 | 2,116 | 2,109 | 2,116 | ||||||||||||
Ministry Brands, LLC | Software | 6.52% (L + 4.00%) | 12/2/2022 | 600 | 597 | 600 | ||||||||||||
Ministry Brands, LLC | Software | 6.52% (L + 4.00%) | 12/2/2022 | 12,285 | 12,238 | 12,285 | ||||||||||||
NorthStar Financial Services Group, LLC | Software | 6.10% (L + 3.50%) | 5/25/2025 | 7,463 | 7,428 | 7,313 | ||||||||||||
Peraton Corp. (fka MHVC Acquisition Corp.) | Federal Services | 8.06% (L + 5.25%) | 4/29/2024 | 10,342 | 10,301 | 10,084 | ||||||||||||
Poseidon Intermediate, LLC | Software | 6.78% (L + 4.25%) | 8/15/2022 | 14,729 | 14,727 | 14,644 | ||||||||||||
Premise Health Holding Corp. | Healthcare Services | 6.55% (L + 3.75%) | 7/10/2025 | 1,386 | 1,380 | 1,369 | ||||||||||||
Project Accelerate Parent, LLC | Business Services | 6.64% (L + 4.25%) | 1/2/2025 | 14,887 | 14,821 | 14,663 | ||||||||||||
PSC Industrial Holdings Corp. | Industrial Services | 6.21% (L + 3.75%) | 10/11/2024 | 10,395 | 10,307 | 10,161 | ||||||||||||
Quest Software US Holdings Inc. | Software | 6.78% (L + 4.25%) | 5/16/2025 | 15,000 | 14,930 | 14,535 | ||||||||||||
Salient CRGT Inc. | Federal Services | 8.27% (L + 5.75%) | 2/28/2022 | 13,509 | 13,418 | 13,306 | ||||||||||||
Sierra Acquisition, Inc. | Food & Beverage | 6.02% (L + 3.50%) | 11/11/2024 | 3,713 | 3,696 | 3,685 | ||||||||||||
SSH Group Holdings, Inc. | Education | 6.77% (L + 4.25%) | 7/30/2025 | 8,978 | 8,956 | 8,753 | ||||||||||||
Wirepath LLC | Distribution & Logistics | 6.71% (L + 4.00%) | 8/5/2024 | 14,963 | 14,963 | 14,738 | ||||||||||||
WP CityMD Bidco LLC | Healthcare Services | 6.30% (L + 3.50%) | 6/7/2024 | 10,823 | 10,801 | 10,620 | ||||||||||||
YI, LLC | Healthcare Services | 6.80% (L + 4.00%) | 11/7/2024 | 15,064 | 15,053 | 14,971 | ||||||||||||
Zywave, Inc. | Software | 7.52% (L + 5.00%) | 11/17/2022 | 17,150 | 17,091 | 17,150 | ||||||||||||
Total Funded Investments | $ | 342,719 | $ | 341,269 | $ | 336,914 | ||||||||||||
Unfunded Investments - First lien | ||||||||||||||||||
Access CIG, LLC | Business Services | — | 2/27/2019 | $ | 1,108 | $ | — | $ | (28 | ) | ||||||||
CHA Holdings, Inc. | Business Services | — | 10/10/2019 | 2,143 | (11 | ) | (6 | ) | ||||||||||
Drilling Info Holdings, Inc. | Business Services | — | 7/30/2020 | 1,230 | (5 | ) | (10 | ) | ||||||||||
Ministry Brands, LLC | Software | — | 10/18/2019 | 1,267 | (6 | ) | — | |||||||||||
Premise Health Holding Corp. | Healthcare Services | — | 7/10/2020 | 110 | — | (1 | ) | |||||||||||
Total Unfunded Investments | $ | 5,858 | $ | (22 | ) | $ | (45 | ) | ||||||||||
Total Investments | $ | 348,577 | $ | 341,247 | $ | 336,869 |
(1) | All interest is payable in cash unless otherwise indicated. A majority of the variable rate debt investments bear interest at a rate that may be determined by reference to the LIBOR (L). For each investment, the current interest rate provided reflects the rate in effect as of December 31, 2018. |
(2) | Represents the fair value in accordance with ASC 820. The Company's board of directors does not determine the fair value of the investments held by SLP II. |
Selected Balance Sheet Information: | June 30, 2019 | December 31, 2018 | |||||
Investments at fair value (cost of $367,599 and $341,247, respectively) | $ | 364,281 | $ | 336,869 | |||
Cash and other assets | 8,792 | 7,620 | |||||
Total assets | $ | 373,073 | $ | 344,489 | |||
Credit facility | $ | 267,670 | $ | 243,170 | |||
Deferred financing costs | (1,852 | ) | (1,374 | ) | |||
Distribution payable | 3,500 | 3,250 | |||||
Payable for unsettled securities purchased | 3,861 | — | |||||
Other liabilities | 2,872 | 2,869 | |||||
Total liabilities | 276,051 | 247,915 | |||||
Members' capital | $ | 97,022 | $ | 96,574 | |||
Total liabilities and members' capital | $ | 373,073 | $ | 344,489 |
Selected Statement of Operations | Three Months Ended | Six Months Ended | |||||||||||||
Information: | June 30, 2019 | June 30, 2018 | June 30, 2019 | June 30, 2018 | |||||||||||
Interest income | $ | 6,345 | $ | 6,134 | $ | 12,568 | $ | 11,764 | |||||||
Other income | 32 | 36 | 58 | 58 | |||||||||||
Total investment income | 6,377 | 6,170 | 12,626 | 11,822 | |||||||||||
Interest and other financing expenses | 2,966 | 2,553 | 5,739 | 4,981 | |||||||||||
Other expenses | 144 | 140 | 279 | 364 | |||||||||||
Total expenses | 3,110 | 2,693 | 6,018 | 5,345 | |||||||||||
Less: expenses waived and reimbursed | (20 | ) | — | (20 | ) | — | |||||||||
Net expenses | 3,090 | 2,693 | 5,998 | 5,345 | |||||||||||
Net investment income | 3,287 | 3,477 | 6,628 | 6,477 | |||||||||||
Net realized gains on investments | 253 | 180 | 261 | 633 | |||||||||||
Net change in unrealized (depreciation) appreciation of investments | (487 | ) | (957 | ) | 1,060 | (280 | ) | ||||||||
Net increase in members' capital | $ | 3,053 | $ | 2,700 | $ | 7,949 | $ | 6,830 |
June 30, 2019 | December 31, 2018 | |||||||
First lien investments (1) | $ | 459,743 | $ | 383,289 | ||||
Weighted average interest rate on first lien investments (2) | 6.36 | % | 6.50 | % | ||||
Number of portfolio companies in SLP III | 46 | 39 | ||||||
Largest portfolio company investment (1) | $ | 24,000 | $ | 18,958 | ||||
Total of five largest portfolio company investments (1) | $ | 94,581 | $ | 85,938 |
(1) | Reflects principal amount or par value of investment. |
(2) | Computed as the all in interest rate in effect on accruing investments divided by the total principal amount of investments. |
Portfolio Company and Type of Investment | Industry | Interest Rate (1) | Maturity Date | Principal Amount or Par Value | Cost | Fair Value (2) | ||||||||||||
Funded Investments - First lien | ||||||||||||||||||
Access CIG, LLC | Business Services | 6.19% (L + 3.75%) | 2/27/2025 | $ | 1,210 | $ | 1,210 | $ | 1,204 | |||||||||
Affordable Care Holding Corp. | Healthcare Services | 7.23% (L + 4.75%) | 10/24/2022 | 5,994 | 5,902 | 5,844 | ||||||||||||
BCPE Empire Holdings, Inc. | Distribution & Logistics | 6.40% (L + 4.00%) | 6/10/2026 | 9,190 | 9,098 | 9,167 | ||||||||||||
Bearcat Buyer, Inc. | Healthcare Services | 6.56% (L + 4.25%) | 7/9/2026 | 19,902 | 19,803 | 19,803 | ||||||||||||
Bracket Intermediate Holding Corp. | Healthcare Services | 6.82% (L + 4.25%) | 9/5/2025 | 14,888 | 14,820 | 14,850 | ||||||||||||
Brave Parent Holdings, Inc. | Software | 6.58% (L + 4.00%) | 4/18/2025 | 14,850 | 14,803 | 14,766 | ||||||||||||
CentralSquare Technologies, LLC | Software | 6.15% (L + 3.75%) | 8/29/2025 | 14,925 | 14,891 | 14,771 | ||||||||||||
Certara Holdco, Inc. | Healthcare I.T. | 5.83% (L + 3.50%) | 8/15/2024 | 1,269 | 1,273 | 1,262 | ||||||||||||
CHA Holdings, Inc. | Business Services | 6.83% (L + 4.50%) | 4/10/2025 | 992 | 992 | 991 | ||||||||||||
CommerceHub, Inc. | Software | 6.15% (L + 3.75%) | 5/21/2025 | 14,850 | 14,785 | 14,627 | ||||||||||||
Covenant Surgical Partners, Inc. | Healthcare Services | 6.40% (L + 4.25%) | 7/1/2026 | 10,000 | 9,900 | 9,963 | ||||||||||||
CRCI Longhorn Holdings, Inc. | Business Services | 5.91% (L + 3.50%) | 8/8/2025 | 14,887 | 14,821 | 14,739 | ||||||||||||
Dentalcorp Health Services ULC (fka Dentalcorp Perfect Smile ULC) | Healthcare Services | 6.15% (L + 3.75%) | 6/6/2025 | 14,860 | 14,828 | 14,715 | ||||||||||||
Drilling Info Holdings, Inc. | Business Services | 6.65% (L + 4.25%) | 7/30/2025 | 18,798 | 18,713 | 18,704 | ||||||||||||
Edgewood Partners Holdings LLC | Business Services | 6.65% (L + 4.25%) | 9/6/2024 | 6,381 | 6,321 | 6,365 | ||||||||||||
Fastlane Parent Company, Inc. | Distribution & Logistics | 6.83% (L + 4.50%) | 2/4/2026 | 3,491 | 3,424 | 3,443 | ||||||||||||
Greenway Health, LLC | Software | 6.08% (L + 3.75%) | 2/16/2024 | 14,746 | 14,755 | 13,088 | ||||||||||||
Heartland Dental, LLC | Healthcare Services | 6.15% (L + 3.75%) | 4/30/2025 | 18,410 | 18,330 | 17,520 | ||||||||||||
Idera, Inc. | Software | 6.91% (L + 4.50%) | 6/28/2024 | 9,783 | 9,740 | 9,807 | ||||||||||||
Institutional Shareholder Services Inc. | Business Services | 6.83% (L + 4.50%) | 3/5/2026 | 998 | 988 | 990 | ||||||||||||
J.D. Power (fka J.D. Power and Associates) | Business Services | 6.15% (L + 3.75%) | 9/7/2023 | 5,954 | 5,954 | 5,939 | ||||||||||||
Kestra Advisor Services Holdings A, Inc. | Business Services | 6.78% (L + 4.25%) | 6/3/2026 | 9,500 | 9,420 | 9,464 | ||||||||||||
Market Track, LLC | Business Services | 6.65% (L + 4.25%) | 6/5/2024 | 4,802 | 4,797 | 4,322 | ||||||||||||
Ministry Brands, LLC | Software | 6.33% (L + 4.00%) | 12/2/2022 | 4,572 | 4,555 | 4,572 | ||||||||||||
Ministry Brands, LLC | Software | 6.33% (L + 4.00%) | 12/2/2022 | 884 | 880 | 884 | ||||||||||||
National Intergovernmental Purchasing Alliance Company | Business Services | 6.08% (L + 3.75%) | 5/23/2025 | 14,850 | 14,838 | 14,664 | ||||||||||||
Navex Topco, Inc. | Software | 5.66% (L + 3.25%) | 9/5/2025 | 14,887 | 14,819 | 14,620 | ||||||||||||
Navicure, Inc. | Healthcare Services | 6.15% (L + 3.75%) | 11/1/2024 | 2,970 | 2,970 | 2,953 | ||||||||||||
Netsmart Technologies, Inc. | Healthcare I.T. | 6.15% (L + 3.75%) | 4/19/2023 | 10,384 | 10,384 | 10,296 | ||||||||||||
Newport Group Holdings II, Inc. | Business Services | 6.15% (L + 3.75%) | 9/12/2025 | 4,963 | 4,940 | 4,922 | ||||||||||||
NorthStar Financial Services Group, LLC | Software | 5.60% (L + 3.25%) | 5/25/2025 | 11,770 | 11,719 | 11,609 | ||||||||||||
OEConnection LLC | Business Services | 6.41% (L + 4.00%) | 11/22/2024 | 1,821 | 1,833 | 1,807 | ||||||||||||
Outcomes Group Holdings, Inc. | Healthcare Services | 6.02% (L + 3.50%) | 10/24/2025 | 6,468 | 6,453 | 6,395 | ||||||||||||
Pelican Products, Inc. | Business Products | 5.91% (L + 3.50%) | 5/1/2025 | 4,950 | 4,939 | 4,876 | ||||||||||||
Peraton Corp. (fka MHVC Acquisition Corp.) | Federal Services | 7.66% (L + 5.25%) | 4/29/2024 | 15,509 | 15,444 | 15,412 | ||||||||||||
Premise Health Holding Corp. | Healthcare Services | 5.83% (L + 3.50%) | 7/10/2025 | 13,793 | 13,731 | 13,712 | ||||||||||||
Project Accelerate Parent, LLC | Business Services | 6.66% (L + 4.25%) | 1/2/2025 | 9,975 | 9,925 | 9,950 | ||||||||||||
Quartz Holding Company | Software | 6.44% (L + 4.00%) | 4/2/2026 | 2,000 | 1,990 | 1,998 | ||||||||||||
Quest Software US Holdings Inc. | Software | 6.83% (L + 4.25%) | 5/16/2025 | 14,925 | 14,860 | 14,729 | ||||||||||||
Refinitiv US Holdings Inc. (fka Financial & Risk US Holdings, Inc.) | Business Services | 6.15% (L + 3.75%) | 10/1/2025 | 7,960 | 7,942 | 7,734 | ||||||||||||
Sierra Enterprises, LLC | Food & Beverage | 6.40% (L + 4.00%) | 11/11/2024 | 2,469 | 2,466 | 2,463 | ||||||||||||
Spring Education Group, Inc. (fka SSH Group Holdings, Inc.) | Education | 6.83% (L + 4.25%) | 7/30/2025 | 14,887 | 14,854 | 14,822 | ||||||||||||
TIBCO Software Inc. | Software | 6.40% (L + 4.00%) | 6/30/2026 | 5,500 | 5,473 | 5,515 | ||||||||||||
VT Topco, Inc. | Business Services | 6.08% (L + 3.75%) | 8/1/2025 | 7,940 | 7,922 | 7,923 | ||||||||||||
VT Topco, Inc. | Business Services | 6.08% (L + 3.75%) | 8/1/2025 | 1,646 | 1,642 | 1,642 | ||||||||||||
Wirepath LLC | Distribution & Logistics | 6.33% (L + 4.00%) | 8/5/2024 | 17,389 | 17,389 | 17,303 | ||||||||||||
WP CityMD Bidco LLC | Healthcare Services | 5.83% (L + 3.50%) | 6/7/2024 | 14,812 | 14,812 | 14,802 | ||||||||||||
YI, LLC | Healthcare Services | 6.33% (L + 4.00%) | 11/7/2024 | 9,841 | 9,834 | 9,829 | ||||||||||||
Total Funded Investments | $ | 447,845 | $ | 446,182 | $ | 441,776 |
Portfolio Company and Type of Investment | Industry | Interest Rate (1) | Maturity Date | Principal Amount or Par Value | Cost | Fair Value (2) | ||||||||||||
Unfunded Investments - First lien | ||||||||||||||||||
BCPE Empire Holdings, Inc. | Distribution & Logistics | — | 6/11/2021 | $ | 1,810 | $ | — | $ | (5 | ) | ||||||||
Bearcat Buyer, Inc. | Healthcare Services | — | 7/9/2021 | 4,097 | (20 | ) | (20 | ) | ||||||||||
Covenant Surgical Partners, Inc. | Healthcare Services | — | 7/1/2021 | 2,000 | (20 | ) | (7 | ) | ||||||||||
Drilling Info Holdings, Inc. | Business Services | — | 7/30/2020 | 63 | — | — | ||||||||||||
Edgewood Partners Holdings LLC | Business Services | — | 7/31/2019 | 1,087 | (11 | ) | (3 | ) | ||||||||||
Heartland Dental, LLC | Healthcare Services | — | 4/30/2020 | 413 | — | (20 | ) | |||||||||||
Ministry Brands, LLC | Software | — | 10/18/2019 | 980 | (5 | ) | — | |||||||||||
Premise Health Holding Corp. | Healthcare Services | — | 7/10/2020 | 1,103 | (3 | ) | (7 | ) | ||||||||||
VT Topco, Inc. | Business Services | — | 8/1/2020 | 345 | — | (1 | ) | |||||||||||
Total Unfunded Investments | $ | 11,898 | $ | (59 | ) | $ | (63 | ) | ||||||||||
Total Investments | $ | 459,743 | $ | 446,123 | $ | 441,713 |
(1) | All interest is payable in cash unless otherwise indicated. A majority of the variable rate debt investments bear interest at a rate that may be determined by reference to the LIBOR (L). For each investment, the current interest rate provided reflects the rate in effect as of June 30, 2019. |
(2) | Represents the fair value in accordance with ASC 820. The Company's board of directors does not determine the fair value of the investments held by SLP III. |
Portfolio Company and Type of Investment | Industry | Interest Rate (1) | Maturity Date | Principal Amount or Par Value | Cost | Fair Value (2) | ||||||||||||
Funded Investments - First lien | ||||||||||||||||||
Access CIG, LLC | Business Services | 6.46% (L + 3.75%) | 2/27/2025 | $ | 1,216 | $ | 1,216 | $ | 1,185 | |||||||||
Affordable Care Holding Corp. | Healthcare Services | 7.25% (L + 4.75%) | 10/24/2022 | 1,025 | 1,030 | 1,005 | ||||||||||||
Bracket Intermediate Holding Corp. | Healthcare Services | 7.00% (L + 4.25%) | 9/5/2025 | 14,963 | 14,890 | 14,813 | ||||||||||||
Brave Parent Holdings, Inc. | Software | 6.52% (L + 4.00%) | 4/18/2025 | 14,925 | 14,874 | 14,421 | ||||||||||||
CentralSquare Technologies, LLC | Software | 6.27% (L + 3.75%) | 8/29/2025 | 15,000 | 14,964 | 14,648 | ||||||||||||
Certara Holdco, Inc. | Healthcare I.T. | 6.30% (L + 3.50%) | 8/15/2024 | 1,275 | 1,280 | 1,255 | ||||||||||||
CHA Holdings, Inc. | Business Services | 7.30% (L + 4.50%) | 4/10/2025 | 997 | 997 | 995 | ||||||||||||
CommerceHub, Inc. | Software | 6.27% (L + 3.75%) | 5/21/2025 | 14,925 | 14,856 | 14,515 | ||||||||||||
CRCI Longhorn Holdings, Inc. | Business Services | 5.89% (L + 3.50%) | 8/8/2025 | 14,963 | 14,891 | 14,588 | ||||||||||||
Dentalcorp Perfect Smile ULC | Healthcare Services | 6.27% (L + 3.75%) | 6/6/2025 | 11,940 | 11,912 | 11,701 | ||||||||||||
Dentalcorp Perfect Smile ULC | Healthcare Services | 6.27% (L + 3.75%) | 6/6/2025 | 1,686 | 1,685 | 1,652 | ||||||||||||
Drilling Info Holdings, Inc. | Business Services | 6.77% (L + 4.25%) | 7/30/2025 | 17,591 | 17,507 | 17,525 | ||||||||||||
Financial & Risk US Holdings, Inc. | Business Services | 6.27% (L + 3.75%) | 10/1/2025 | 8,000 | 7,980 | 7,512 | ||||||||||||
GOBP Holdings, Inc. | Retail | 6.55% (L + 3.75%) | 10/22/2025 | 15,000 | 14,963 | 14,625 | ||||||||||||
Greenway Health, LLC | Software | 6.56% (L + 3.75%) | 2/16/2024 | 14,821 | 14,831 | 14,450 | ||||||||||||
Heartland Dental, LLC | Healthcare Services | 6.27% (L + 3.75%) | 4/30/2025 | 17,329 | 17,249 | 16,593 | ||||||||||||
HIG Finance 2 Limited | Business Services | 6.06% (L + 3.50%) | 12/20/2024 | 1,995 | 1,985 | 1,939 | ||||||||||||
Idera, Inc. | Software | 7.03% (L + 4.50%) | 6/28/2024 | 2,294 | 2,289 | 2,248 | ||||||||||||
J.D. Power (fka J.D. Power and Associates) | Business Services | 6.27% (L + 3.75%) | 9/7/2023 | 5,985 | 5,985 | 5,835 | ||||||||||||
Market Track, LLC | Business Services | 6.87% (L + 4.25%) | 6/5/2024 | 4,827 | 4,821 | 4,633 | ||||||||||||
Ministry Brands, LLC | Software | 6.52% (L + 4.00%) | 12/2/2022 | 4,596 | 4,576 | 4,596 | ||||||||||||
Ministry Brands, LLC | Software | 6.52% (L + 4.00%) | 12/2/2022 | 600 | 597 | 600 | ||||||||||||
National Intergovernmental Purchasing Alliance Company | Business Services | 6.55% (L + 3.75%) | 5/23/2025 | 14,925 | 14,912 | 14,552 | ||||||||||||
Navex Topco, Inc. | Software | 5.78% (L + 3.25%) | 9/5/2025 | 14,963 | 14,890 | 14,102 | ||||||||||||
Navicure, Inc. | Healthcare Services | 6.27% (L + 3.75%) | 11/1/2024 | 2,985 | 2,985 | 2,925 | ||||||||||||
Netsmart Technologies, Inc. | Healthcare I.T. | 6.27% (L + 3.75%) | 4/19/2023 | 10,437 | 10,437 | 10,307 | ||||||||||||
Newport Group Holdings II, Inc. | Business Services | 6.54% (L + 3.75%) | 9/12/2025 | 4,988 | 4,963 | 4,875 | ||||||||||||
NorthStar Financial Services Group, LLC | Software | 6.10% (L + 3.50%) | 5/25/2025 | 14,925 | 14,856 | 14,628 | ||||||||||||
OEConnection LLC | Business Services | 6.53% (L + 4.00%) | 11/22/2024 | 1,830 | 1,843 | 1,789 | ||||||||||||
Outcomes Group Holdings, Inc. | Healthcare Services | 6.28% (L + 3.50%) | 10/24/2025 | 6,500 | 6,484 | 6,394 | ||||||||||||
Pelican Products, Inc. | Business Products | 5.88% (L + 3.50%) | 5/1/2025 | 4,975 | 4,963 | 4,726 | ||||||||||||
Peraton Corp. (fka MHVC Acquisition Corp.) | Federal Services | 8.06% (L + 5.25%) | 4/29/2024 | 15,588 | 15,517 | 15,199 | ||||||||||||
Premise Health Holding Corp. | Healthcare Services | 6.55% (L + 3.75%) | 7/10/2025 | 13,862 | 13,796 | 13,689 | ||||||||||||
Quest Software US Holdings Inc. | Software | 6.78% (L + 4.25%) | 5/16/2025 | 15,000 | 14,930 | 14,535 | ||||||||||||
Sierra Enterprises, LLC | Food & Beverage | 6.02% (L + 3.50%) | 11/11/2024 | 2,481 | 2,478 | 2,463 | ||||||||||||
SSH Group Holdings, Inc. | Education | 6.77% (L + 4.25%) | 7/30/2025 | 14,963 | 14,927 | 14,588 | ||||||||||||
University Support Services LLC (St. George's University Scholastic Services LLC) | Education | 6.03% (L + 3.50%) | 7/17/2025 | 3,790 | 3,772 | 3,759 | ||||||||||||
VT Topco, Inc. | Business Services | 6.55% (L + 3.75%) | 8/1/2025 | 7,980 | 7,961 | 7,882 | ||||||||||||
VT Topco, Inc. | Business Services | 6.55% (L + 3.75%) | 8/1/2025 | 1,004 | 1,004 | 992 | ||||||||||||
Wirepath LLC | Distribution & Logistics | 6.71% (L + 4.00%) | 8/5/2024 | 17,477 | 17,477 | 17,215 | ||||||||||||
WP CityMD Bidco LLC | Healthcare Services | 6.30% (L + 3.50%) | 6/7/2024 | 14,887 | 14,887 | 14,608 | ||||||||||||
YI, LLC | Healthcare Services | 6.80% (L + 4.00%) | 11/7/2024 | 4,965 | 4,983 | 4,935 | ||||||||||||
Total Funded Investments | $ | 374,478 | $ | 373,443 | $ | 365,497 | ||||||||||||
Unfunded Investments - First lien | ||||||||||||||||||
Dentalcorp Perfect Smile ULC | Healthcare Services | — | 6/6/2020 | $ | 1,308 | $ | (3 | ) | $ | (26 | ) | |||||||
Drilling Info Holdings, Inc. | Business Services | — | 7/30/2020 | 1,367 | (7 | ) | (11 | ) | ||||||||||
Heartland Dental, LLC | Healthcare Services | — | 4/30/2020 | 1,586 | — | (67 | ) | |||||||||||
Ministry Brands, LLC | Software | — | 10/18/2019 | 1,267 | (6 | ) | — | |||||||||||
Premise Health Holding Corp. | Healthcare Services | — | 7/10/2020 | 1,103 | (3 | ) | (14 | ) | ||||||||||
University Support Services LLC (St. George's University Scholastic Services LLC) | Education | — | 7/17/2019 | 1,187 | — | (10 | ) | |||||||||||
VT Topco, Inc. | Business Services | — | 8/1/2020 | 993 | (2 | ) | (12 | ) | ||||||||||
Total Unfunded Investments | $ | 8,811 | $ | (21 | ) | $ | (140 | ) | ||||||||||
Total Investments | $ | 383,289 | $ | 373,422 | $ | 365,357 |
(1) | All interest is payable in cash unless otherwise indicated. A majority of the variable rate debt investments bear interest at a rate that may be determined by reference to the LIBOR (L). For each investment, the current interest rate provided reflects the rate in effect as of December 31, 2018. |
(2) | Represents the fair value in accordance with ASC 820. Our board of directors does not determine the fair value of the investments held by SLP III. |
Selected Balance Sheet Information: | June 30, 2019 | December 31, 2018 | |||||
Investments at fair value (cost of $446,123 and $373,422) | $ | 441,713 | $ | 365,357 | |||
Cash and other assets | 8,912 | 9,138 | |||||
Total assets | $ | 450,625 | $ | 374,495 | |||
Credit facility | $ | 288,300 | $ | 280,300 | |||
Deferred financing costs | (2,737 | ) | (2,831 | ) | |||
Payable for unsettled securities purchased | 63,615 | — | |||||
Distribution payable | 2,750 | 2,600 | |||||
Other liabilities | 3,463 | 4,456 | |||||
Total liabilities | 355,391 | 284,525 | |||||
Members' capital | $ | 95,234 | $ | 89,970 | |||
Total liabilities and members' capital | $ | 450,625 | $ | 374,495 |
Selected Statement of Operations | Three Months Ended | Six Months Ended | |||||||||||||
Information: | June 30, 2019 | June 30, 2018(1) | June 30, 2019 | June 30, 2018(1) | |||||||||||
Interest income | $ | 6,267 | $ | 790 | $ | 12,560 | $ | 790 | |||||||
Other income | 78 | 22 | 148 | 22 | |||||||||||
Total investment income | 6,345 | 812 | 12,708 | 812 | |||||||||||
Interest and other financing expenses | 3,350 | 574 | 6,741 | 574 | |||||||||||
Other expenses | 165 | 226 | 303 | 226 | |||||||||||
Total expenses | 3,515 | 800 | 7,044 | 800 | |||||||||||
Less: expenses waived and reimbursed | (22 | ) | — | (22 | ) | — | |||||||||
Net expenses | 3,493 | 800 | 7,022 | 800 | |||||||||||
Net investment income | 2,852 | 12 | 5,686 | 12 | |||||||||||
Net realized gains on investments | 37 | — | 70 | — | |||||||||||
Net change in unrealized appreciation of investments | 688 | 618 | 3,655 | 618 | |||||||||||
Net increase in members' capital | $ | 3,577 | $ | 630 | $ | 9,411 | $ | 630 |
(1) | SLP III commenced operations on April 25, 2018. |
• | Quoted prices for similar assets or liabilities in active markets; |
• | Quoted prices for identical or similar assets or liabilities in non-active markets (examples include corporate and municipal bonds, which trade infrequently); |
• | Pricing models whose inputs are observable for substantially the full term of the asset or liability (examples include most over-the-counter derivatives, including foreign exchange forward contracts); and |
• | Pricing models whose inputs are derived principally from or corroborated by observable market data through correlation or other means for substantially the full term of the asset or liability. |
Total | Level I | Level II | Level III | ||||||||||||
First lien | $ | 1,394,329 | $ | — | $ | 196,176 | $ | 1,198,153 | |||||||
Second lien | 722,940 | — | 392,544 | 330,396 | |||||||||||
Subordinated | 69,519 | — | 25,934 | 43,585 | |||||||||||
Equity and other | 456,308 | — | — | 456,308 | |||||||||||
Total investments | $ | 2,643,096 | $ | — | $ | 614,654 | $ | 2,028,442 |
Total | Level I | Level II | Level III | ||||||||||||
First lien | $ | 1,173,459 | $ | — | $ | 185,931 | $ | 987,528 | |||||||
Second lien | 662,556 | — | 355,741 | 306,815 | |||||||||||
Subordinated | 65,297 | — | 25,210 | 40,087 | |||||||||||
Equity and other | 440,641 | — | — | 440,641 | |||||||||||
Total investments | $ | 2,341,953 | $ | — | $ | 566,882 | $ | 1,775,071 |
Total | First Lien | Second Lien | Subordinated | Equity and other | |||||||||||||||
Fair value, March 31, 2019 | $ | 1,918,785 | $ | 1,107,716 | $ | 316,510 | $ | 40,891 | $ | 453,668 | |||||||||
Total gains or losses included in earnings: | |||||||||||||||||||
Net realized gains on investments | 46 | 24 | 22 | — | — | ||||||||||||||
Net change in unrealized (depreciation) appreciation | (4,571 | ) | (518 | ) | 956 | 1,764 | (6,773 | ) | |||||||||||
Purchases, including capitalized PIK and revolver fundings | 192,131 | 138,709 | 43,079 | 930 | 9,413 | ||||||||||||||
Proceeds from sales and paydowns of investments | (63,213 | ) | (21,378 | ) | (41,835 | ) | — | — | |||||||||||
Transfers into Level III(1) | 115,049 | 52,757 | 62,292 | — | — | ||||||||||||||
Transfers out of Level III(1) | (129,785 | ) | (79,157 | ) | (50,628 | ) | — | — | |||||||||||
Fair Value, June 30, 2019 | $ | 2,028,442 | $ | 1,198,153 | $ | 330,396 | $ | 43,585 | $ | 456,308 | |||||||||
Unrealized (depreciation) appreciation for the period relating to those Level III assets that were still held by the Company at the end of the period: | $ | (4,571 | ) | $ | (518 | ) | $ | 956 | $ | 1,764 | $ | (6,773 | ) |
(1) | As of June 30, 2019, portfolio investments were transferred into Level III from Level II and out of Level III into Level II at fair value as of the beginning of the period in which the reclassification occurred. |
Total | First Lien | Second Lien | Subordinated | Equity and other | |||||||||||||||
Fair value, March 31, 2018 | $ | 1,513,165 | $ | 649,391 | $ | 438,136 | $ | 28,192 | $ | 397,446 | |||||||||
Total gains or losses included in earnings: | |||||||||||||||||||
Net realized (losses) gains on investments | (1,114 | ) | 15 | (1,129 | ) | — | — | ||||||||||||
Net change in unrealized appreciation (depreciation) | 7,675 | (1,101 | ) | (12,572 | ) | (2,426 | ) | 23,774 | |||||||||||
Purchases, including capitalized PIK and revolver fundings | 228,891 | 108,444 | 36,965 | 16,860 | 66,622 | ||||||||||||||
Proceeds from sales and paydowns of investments | (89,363 | ) | (27,230 | ) | (60,633 | ) | (1,500 | ) | — | ||||||||||
Transfers into Level III (1) | 9,512 | 9,512 | — | — | — | ||||||||||||||
Transfers out of Level III (1) | (46,855 | ) | (27,953 | ) | (18,902 | ) | — | — | |||||||||||
Fair Value, June 30, 2018 | $ | 1,621,911 | $ | 711,078 | $ | 381,865 | $ | 41,126 | $ | 487,842 | |||||||||
Unrealized appreciation (depreciation) for the period relating to those Level III assets that were still held by the Company at the end of the period: | $ | 7,695 | $ | (913 | ) | $ | (12,740 | ) | $ | (2,426 | ) | $ | 23,774 |
(1) | As of June 30, 2018, portfolio investments were transferred into Level III from Level II and out of Level III into Level II at fair value as of the beginning of the period in which the reclassification occurred. |
Total | First Lien | Second Lien | Subordinated | Equity and other | |||||||||||||||
Fair value, December 31, 2018 | $ | 1,775,071 | $ | 987,528 | $ | 306,815 | $ | 40,087 | $ | 440,641 | |||||||||
Total gains or losses included in earnings: | |||||||||||||||||||
Net realized gains on investments | 84 | 55 | 29 | — | — | ||||||||||||||
Net change in unrealized appreciation | 4,599 | 1,706 | 1,264 | 1,284 | 345 | ||||||||||||||
Purchases, including capitalized PIK and revolver fundings | 332,072 | 224,402 | 90,134 | 2,214 | 15,322 | ||||||||||||||
Proceeds from sales and paydowns of investments | (73,850 | ) | (29,158 | ) | (44,692 | ) | — | — | |||||||||||
Transfers into Level III(1) | 130,098 | 83,383 | 46,715 | — | — | ||||||||||||||
Transfers out of Level III(1) | (139,632 | ) | (69,763 | ) | (69,869 | ) | — | — | |||||||||||
Fair Value, June 30, 2019 | $ | 2,028,442 | $ | 1,198,153 | $ | 330,396 | $ | 43,585 | $ | 456,308 | |||||||||
Unrealized appreciation (depreciation) for the period relating to those Level III assets that were still held by the Company at the end of the period: | $ | 4,430 | $ | 1,706 | $ | 1,095 | $ | 1,284 | $ | 345 |
(1) | As of June 30, 2019, portfolio investments were transferred into Level III from Level II and out of Level III into Level II at fair value as of the beginning of the period in which the reclassification occurred. |
Total | First Lien | Second Lien | Subordinated | Equity and other | |||||||||||||||
Fair value, December 31, 2017 | $ | 1,405,754 | $ | 556,697 | $ | 443,082 | $ | 27,101 | $ | 378,874 | |||||||||
Total gains or losses included in earnings: | |||||||||||||||||||
Net realized (losses) gains on investments | (1,017 | ) | 112 | (1,129 | ) | — | — | ||||||||||||
Net change in unrealized appreciation (depreciation) | 6,121 | (1,383 | ) | (13,581 | ) | (2,533 | ) | 23,618 | |||||||||||
Purchases, including capitalized PIK and revolver fundings | 427,210 | 242,731 | 81,071 | 18,058 | 85,350 | ||||||||||||||
Proceeds from sales and paydowns of investments | (178,696 | ) | (116,563 | ) | (60,633 | ) | (1,500 | ) | — | ||||||||||
Transfers into Level III(1) | 85,549 | 85,549 | — | — | — | ||||||||||||||
Transfers out of Level III(1) | (123,010 | ) | (56,065 | ) | (66,945 | ) | — | — | |||||||||||
Fair Value, June 30, 2018 | $ | 1,621,911 | $ | 711,078 | $ | 381,865 | $ | 41,126 | $ | 487,842 | |||||||||
Unrealized appreciation (depreciation) for the period relating to those Level III assets that were still held by the Company at the end of the period: | $ | 6,652 | $ | (684 | ) | $ | (13,749 | ) | $ | (2,533 | ) | $ | 23,618 |
(1) | As of June 30, 2018, portfolio investments were transferred into Level III from Level II and out of Level III into Level II at fair value as of the beginning of the period in which the reclassification occurred. |
Range | ||||||||||||||||
Type | Fair Value as of June 30, 2019 | Approach | Unobservable Input | Low | High | Weighted Average | ||||||||||
First lien | $ | 948,912 | Market & income approach | EBITDA multiple | 2.0x | 32.0x | 12.9x | |||||||||
Revenue multiple | 3.5x | 11.0x | 6.6x | |||||||||||||
Discount rate | 6.1 | % | 15.3 | % | 8.6 | % | ||||||||||
160,107 | Market quote | Broker quote | N/A | N/A | N/A | |||||||||||
89,134 | Other | N/A(1) | N/A | N/A | N/A | |||||||||||
Second lien | 83,980 | Market & income approach | EBITDA multiple | 8.5x | 13.5x | 10.7x | ||||||||||
Discount rate | 9.9 | % | 20.0 | % | 12.6 | % | ||||||||||
214,656 | Market quote | Broker quote | N/A | N/A | N/A | |||||||||||
31,760 | Other | N/A(1) | N/A | N/A | N/A | |||||||||||
Subordinated | 43,585 | Market & income approach | EBITDA multiple | 5.0x | 12.0x | 9.8x | ||||||||||
Discount rate | 11.0 | % | 22.0 | % | 16.7 | % | ||||||||||
Equity and other | 455,481 | Market & income approach | EBITDA multiple | 0.3x | 19.5x | 11.0x | ||||||||||
Discount rate | 6.4 | % | 26.1 | % | 13.3 | % | ||||||||||
827 | Black Scholes analysis | Expected life in years | 6.8 | 6.8 | 6.8 | |||||||||||
Volatility | 29.2 | % | 29.2 | % | 29.2 | % | ||||||||||
Discount rate | 2.1 | % | 2.1 | % | 2.1 | % | ||||||||||
$ | 2,028,442 |
(1) | Fair value was determined based on transaction pricing or recent acquisition or sale as the best measure of fair value with no material changes in operations of the related portfolio company since the transaction date. |
Range | ||||||||||||||||
Type | Fair Value as of December 31, 2018 | Approach | Unobservable Input | Low | High | Weighted Average | ||||||||||
First lien | $ | 797,985 | Market & income approach | EBITDA multiple | 2.0x | 32.0x | 12.1x | |||||||||
Revenue multiple | 3.5x | 6.5x | 5.8x | |||||||||||||
Discount rate | 7.0 | % | 15.3 | % | 9.6 | % | ||||||||||
129,837 | Market quote | Broker quote | N/A | N/A | N/A | |||||||||||
59,706 | Other | N/A(1) | N/A | N/A | N/A | |||||||||||
Second lien | 102,963 | Market & income approach | EBITDA multiple | 8.5x | 15.0x | 11.1x | ||||||||||
Discount rate | 10.0 | % | 19.7 | % | 12.8 | % | ||||||||||
203,852 | Market quote | Broker quote | N/A | N/A | N/A | |||||||||||
Subordinated | 40,087 | Market & income approach | EBITDA multiple | 5.0x | 13.0x | 10.2x | ||||||||||
Discount rate | 10.9 | % | 21.4 | % | 16.3 | % | ||||||||||
Equity and other | 439,977 | Market & income approach | EBITDA multiple | 0.4x | 18.0x | 10.3x | ||||||||||
Discount rate | 6.5 | % | 25.8 | % | 13.5 | % | ||||||||||
664 | Black Scholes analysis | Expected life in years | 7.3 | 7.3 | 7.3 | |||||||||||
Volatility | 37.9 | % | 37.9 | % | 37.9 | % | ||||||||||
Discount rate | 2.9 | % | 2.9 | % | 2.9 | % | ||||||||||
$ | 1,775,071 |
(1) | Fair value was determined based on transaction pricing or recent acquisition or sale as the best measure of fair value with no material changes in operations of the related portfolio company since the transaction date. |
• | No incentive fee is payable to the Investment Adviser in any calendar quarter in which the Company’s Pre-Incentive Fee Net Investment Income does not exceed the hurdle rate of 2.0% (the “preferred return” or “hurdle”). |
• | 100.0% of the Company’s Pre-Incentive Fee Net Investment Income with respect to that portion of such Pre-Incentive Fee Net Investment Income, if any, that exceeds the hurdle rate but is less than or equal to 2.5% in any calendar quarter (10.0% annualized) is payable to the Investment Adviser. This portion of the Company’s Pre-Incentive Fee Net Investment Income (which exceeds the hurdle rate but is less than or equal to 2.5%) is referred to as the “catch-up”. The catch-up provision is intended to provide the Investment Adviser with an incentive fee of 20.0% on all of the Company’s Pre-Incentive Fee Net Investment Income as if a hurdle rate did not apply when the Company’s Pre-Incentive Fee Net Investment Income exceeds 2.5% in any calendar quarter. |
• | 20.0% of the amount of the Company’s Pre-Incentive Fee Net Investment Income, if any, that exceeds 2.5% in any calendar quarter (10.0% annualized) is payable to the Investment Adviser once the hurdle is reached and the catch-up is achieved. |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, 2019 | June 30, 2018 | June 30, 2019 | June 30, 2018 | ||||||||||||
Management fee | $ | 11,640 | $ | 9,301 | $ | 22,615 | $ | 17,993 | |||||||
Less: management fee waiver | (2,823 | ) | (1,495 | ) | (5,356 | ) | (2,817 | ) | |||||||
Total management fee | 8,817 | 7,806 | 17,259 | 15,176 | |||||||||||
Incentive fee, excluding accrued capital gains incentive fees | $ | 6,987 | $ | 6,430 | $ | 13,850 | $ | 12,864 | |||||||
Accrued capital gains incentive fees(1) | $ | — | $ | — | $ | — | $ | — |
(1) | As of June 30, 2019 and June 30, 2018, no actual capital gains incentive fee was owed under the Investment Management Agreement by the Company, as cumulative net realized capital gains did not exceed cumulative unrealized capital depreciation. |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, 2019 | June 30, 2018 | June 30, 2019 | June 30, 2018 | ||||||||||||
Interest expense | $ | 6,352 | $ | 3,591 | $ | 12,690 | $ | 6,717 | |||||||
Non-usage fee | $ | 169 | $ | 179 | $ | 286 | $ | 391 | |||||||
Amortization of financing costs | $ | 702 | $ | 624 | $ | 1,381 | $ | 1,240 | |||||||
Weighted average interest rate | 4.5 | % | 4.1 | % | 4.5 | % | 4.0 | % | |||||||
Effective interest rate | 5.1 | % | 5.0 | % | 5.1 | % | 5.0 | % | |||||||
Average debt outstanding | $ | 565,942 | $ | 351,466 | $ | 566,139 | $ | 337,283 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, 2019 | June 30, 2018 | June 30, 2019 | June 30, 2018 | ||||||||||||
Interest expense | $ | 1,159 | $ | 1,519 | $ | 2,178 | $ | 2,371 | |||||||
Non-usage fee | $ | 40 | $ | 14 | $ | 90 | $ | 71 | |||||||
Amortization of financing costs | $ | 97 | $ | 121 | $ | 219 | $ | 233 | |||||||
Weighted average interest rate | 5.0 | % | 4.5 | % | 5.0 | % | 4.4 | % | |||||||
Effective interest rate | 5.6 | % | 4.9 | % | 5.8 | % | 5.0 | % | |||||||
Average debt outstanding | $ | 92,473 | $ | 135,769 | $ | 87,017 | $ | 108,881 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, 2019 | June 30, 2018(1) | June 30, 2019 | June 30, 2018(1) | ||||||||||||
Interest expense(2) | $ | 912 | $ | — | $ | 1,447 | $ | — | |||||||
Non-usage fee(2) | $ | 44 | $ | — | $ | 121 | $ | — | |||||||
Amortization of financing costs | $ | 91 | $ | — | $ | 156 | $ | — | |||||||
Weighted average interest rate | 5.5 | % | — | % | 5.5 | % | — | % | |||||||
Effective interest rate | 6.3 | % | — | % | 6.6 | % | — | % | |||||||
Average debt outstanding | $ | 66,868 | $ | — | $ | 52,740 | $ | — |
(1) | Not applicable as the DB Credit Facility commenced on December 14, 2018. |
(2) | Interest expense includes the portion of the facility agent fee applicable to the drawn portion of the DB Credit Facility and non-usage fee includes the portion of the facility agent fee applicable to the undrawn portion of the DB Credit Facility. |
2018 Convertible Notes | |||
Initial conversion premium | 10.0 | % | |
Initial conversion rate(1) | 65.8762 | ||
Initial conversion price | $ | 15.18 | |
Conversion premium at June 30, 2019 | 10.0 | % | |
Conversion rate at June 30, 2019(1)(2) | 65.8762 | ||
Conversion price at June 30, 2019(2)(3) | $ | 15.18 | |
Last conversion price calculation date | August 20, 2018 |
(1) | Conversion rates denominated in shares of common stock per $1 principal amount of the 2018 Convertible Notes converted. |
(2) | Represents conversion rate and conversion price, as applicable, taking into account certain de minimis adjustments that will be made on the conversion date. |
(3) | The conversion price in effect at June 30, 2019 was calculated on the last anniversary of the issuance and will be calculated again on the next anniversary, unless the exercise price shall have changed by more than 1.0% before the anniversary. |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, 2019 | June 30, 2018 | June 30, 2019 | June 30, 2018 | ||||||||||||
Interest expense | $ | 3,579 | $ | 1,940 | $ | 7,173 | $ | 3,881 | |||||||
Amortization of financing costs | $ | 251 | $ | 297 | $ | 597 | $ | 590 | |||||||
Amortization of premium | $ | (30 | ) | $ | (28 | ) | $ | (57 | ) | $ | (55 | ) | |||
Weighted average interest rate | 5.4 | % | 5.0 | % | 5.4 | % | 5.0 | % | |||||||
Effective interest rate | 5.7 | % | 5.7 | % | 5.8 | % | 5.7 | % | |||||||
Average debt outstanding | $ | 265,701 | $ | 155,250 | $ | 267,963 | $ | 155,250 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, 2019(1) | June 30, 2018(2) | June 30, 2019(1) | June 30, 2018(2) | ||||||||||||
Interest expense | $ | 5,444 | $ | 2,946 | $ | 9,804 | $ | 5,538 | |||||||
Amortization of financing costs | $ | 291 | $ | 174 | $ | 566 | $ | 336 | |||||||
Weighted average interest rate | 5.2 | % | 5.0 | % | 5.2 | % | 5.1 | % | |||||||
Effective interest rate | 5.5 | % | 5.3 | % | 5.6 | % | 5.4 | % | |||||||
Average debt outstanding | $ | 416,124 | $ | 235,000 | $ | 376,656 | $ | 220,580 |
(1) | For the three and six months ended June 30, 2019, amounts reported include interest and amortization of financing costs related to the 2019A Unsecured Notes for the period from April 30, 2019 (issuance date of the 2019A Unsecured Notes) to June 30, 2019. |
(2) | For the three and six months ended June 30, 2018, amounts reported include interest and amortization of financing costs related to the 2018A Unsecured Notes for the period from January 30, 2018 (issuance date of the 2018A Unsecured Notes) to June 30, 2018. |
Issuance Date | Maturity Date | Debenture Amount | Interest Rate | SBA Annual Charge | ||||||||
Fixed SBA-guaranteed debentures(1): | ||||||||||||
March 25, 2015 | March 1, 2025 | $ | 37,500 | 2.517 | % | 0.355 | % | |||||
September 23, 2015 | September 1, 2025 | 37,500 | 2.829 | % | 0.355 | % | ||||||
September 23, 2015 | September 1, 2025 | 28,795 | 2.829 | % | 0.742 | % | ||||||
March 23, 2016 | March 1, 2026 | 13,950 | 2.507 | % | 0.742 | % | ||||||
September 21, 2016 | September 1, 2026 | 4,000 | 2.051 | % | 0.742 | % | ||||||
September 20, 2017 | September 1, 2027 | 13,000 | 2.518 | % | 0.742 | % | ||||||
March 21, 2018 | March 1, 2028 | 15,255 | 3.187 | % | 0.742 | % | ||||||
Fixed SBA-guaranteed debentures(2): | ||||||||||||
September 19, 2018 | September 1, 2028 | 15,000 | 3.548 | % | 0.222 | % | ||||||
Total SBA-guaranteed debentures | $ | 165,000 |
(1) | SBA-guaranteed debentures are held in SBIC I. |
(2) | SBA-guaranteed debentures are held in SBIC II. |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, 2019 | June 30, 2018 | June 30, 2019 | June 30, 2018 | ||||||||||||
Interest expense | $ | 1,359 | $ | 1,249 | $ | 2,704 | $ | 2,409 | |||||||
Amortization of financing costs | $ | 138 | $ | 128 | $ | 274 | $ | 252 | |||||||
Weighted average interest rate | 3.3 | % | 3.2 | % | 3.3 | % | 3.2 | % | |||||||
Effective interest rate | 3.6 | % | 3.6 | % | 3.6 | % | 3.5 | % | |||||||
Average debt outstanding | $ | 165,000 | $ | 154,286 | $ | 165,000 | $ | 152,155 |
Accumulated Overdistributed Earnings | ||||||||||||||||||||||||||
Common Stock | Paid in Capital in | Accumulated Net Investment | Accumulated Net Realized | Net Unrealized Appreciation | Total | |||||||||||||||||||||
Shares | Par Amount | Excess of Par | Income | (Losses) Gains | (Depreciation) | Net Assets | ||||||||||||||||||||
Net assets at December 31, 2018 | 76,106,372 | $ | 761 | $ | 1,035,629 | $ | 61,975 | $ | (86,338 | ) | $ | (5,758 | ) | $ | 1,006,269 | |||||||||||
Issuances of common stock | 4,413,058 | 44 | 60,617 | — | — | — | 60,661 | |||||||||||||||||||
Deferred offering costs | — | — | (229 | ) | — | — | — | (229 | ) | |||||||||||||||||
Distributions declared | — | — | — | (27,342 | ) | — | — | (27,342 | ) | |||||||||||||||||
Net increase (decrease) in net assets resulting from operations | — | — | — | 27,450 | 46 | 16,424 | 43,920 | |||||||||||||||||||
Net assets at March 31, 2019 | 80,519,430 | $ | 805 | $ | 1,096,017 | $ | 62,083 | $ | (86,292 | ) | $ | 10,666 | $ | 1,083,279 | ||||||||||||
Issuances of common stock | 90,872 | 1 | 1,269 | — | — | — | 1,270 | |||||||||||||||||||
Distributions declared | — | — | — | (27,377 | ) | — | — | (27,377 | ) | |||||||||||||||||
Net increase (decrease) in net assets resulting from operations | — | — | — | 27,948 | 52 | (4,255 | ) | 23,745 | ||||||||||||||||||
Net assets at June 30, 2019 | 80,610,302 | $ | 806 | $ | 1,097,286 | $ | 62,654 | $ | (86,240 | ) | $ | 6,411 | $ | 1,080,917 |
Accumulated Overdistributed Earnings | ||||||||||||||||||||||||||
Common Stock | Paid in Capital in | Accumulated Net Investment | Accumulated Net Realized | Net Unrealized Appreciation | Total | |||||||||||||||||||||
Shares | Par Amount | Excess of Par | Income | (Losses) Gains | (Depreciation) | Net Assets | ||||||||||||||||||||
Net assets at December 31, 2017 | 75,935,093 | $ | 759 | $ | 1,053,468 | $ | 39,165 | $ | (76,681 | ) | $ | 18,264 | $ | 1,034,975 | ||||||||||||
Distributions declared | — | — | — | (25,818 | ) | — | — | (25,818 | ) | |||||||||||||||||
Net increase (decrease) in net assets resulting from operations | — | — | — | 25,736 | 206 | (2,098 | ) | 23,844 | ||||||||||||||||||
Net assets at March 31, 2018 | 75,935,093 | $ | 759 | $ | 1,053,468 | $ | 39,083 | $ | (76,475 | ) | $ | 16,166 | $ | 1,033,001 | ||||||||||||
Issuances of common stock | 171,279 | 2 | 2,328 | — | — | — | 2,330 | |||||||||||||||||||
Distributions declared | — | — | — | (25,818 | ) | — | — | (25,818 | ) | |||||||||||||||||
Net increase (decrease) in net assets resulting from operations | — | — | — | 25,721 | (6,609 | ) | 4,021 | 23,133 | ||||||||||||||||||
Net assets at June 30, 2018 | 76,106,372 | $ | 761 | $ | 1,055,796 | $ | 38,986 | $ | (83,084 | ) | $ | 20,187 | $ | 1,032,646 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, 2019 | June 30, 2018 | June 30, 2019 | June 30, 2018 | ||||||||||||
Earnings per share—basic | |||||||||||||||
Numerator for basic earnings per share: | $ | 23,745 | $ | 23,133 | $ | 67,665 | $ | 46,977 | |||||||
Denominator for basic weighted average share: | 80,522,426 | 75,938,857 | 79,495,737 | 75,936,986 | |||||||||||
Basic earnings per share: | $ | 0.29 | $ | 0.30 | $ | 0.85 | $ | 0.62 | |||||||
Earnings per share—diluted(1) | |||||||||||||||
Numerator for increase in net assets per share | $ | 23,745 | $ | 23,133 | $ | 67,665 | $ | 46,977 | |||||||
Adjustment for interest on Convertible Notes and incentive fees, net | 2,863 | 1,553 | 5,738 | 3,105 | |||||||||||
Numerator for diluted earnings per share: | $ | 26,608 | $ | 24,686 | $ | 73,403 | $ | 50,082 | |||||||
Denominator for basic weighted average share | 80,522,426 | 75,938,857 | 79,495,737 | 75,936,986 | |||||||||||
Adjustment for dilutive effect of Convertible Notes | 17,171,073 | 9,824,127 | 17,284,850 | 9,824,127 | |||||||||||
Denominator for diluted weighted average share | 97,693,499 | 85,762,984 | 96,780,587 | 85,761,113 | |||||||||||
Diluted earnings per share | $ | 0.27 | $ | 0.29 | $ | 0.76 | $ | 0.58 |
(1) | In applying the if-converted method, conversion is not assumed for purposes of computing diluted earnings per share if the effect would be anti-dilutive. |
Six Months Ended | |||||||
June 30, 2019 | June 30, 2018 | ||||||
Per share data(1): | |||||||
Net asset value, January 1, 2019 and January 1, 2018, respectively | $ | 13.22 | $ | 13.63 | |||
Net investment income | 0.70 | 0.68 | |||||
Net realized and unrealized gains (losses)(2) | 0.17 | (0.06 | ) | ||||
Total net increase | 0.87 | 0.62 | |||||
Distributions declared to stockholders from net investment income | (0.68 | ) | (0.68 | ) | |||
Net asset value, June 30, 2019 and June 30, 2018, respectively | $ | 13.41 | $ | 13.57 | |||
Per share market value, June 30, 2019 and June 30, 2018, respectively | $ | 13.97 | $ | 13.60 | |||
Total return based on market value(3) | 16.60 | % | 5.52 | % | |||
Total return based on net asset value(4) | 6.63 | % | 4.59 | % | |||
Shares outstanding at end of period | 80,610,302 | 76,106,372 | |||||
Average weighted shares outstanding for the period | 79,495,737 | 75,936,986 | |||||
Average net assets for the period | $ | 1,081,666 | $ | 1,032,833 | |||
Ratio to average net assets: | |||||||
Net investment income | 10.33 | % | 10.05 | % | |||
Total expenses, before waivers/reimbursements | 15.09 | % | 11.54 | % | |||
Total expenses, net of waivers/reimbursements | 14.03 | % | 10.94 | % | |||
Average debt outstanding—Holdings Credit Facility | $ | 566,139 | $ | 337,283 | |||
Average debt outstanding—Unsecured Notes | 376,656 | 220,580 | |||||
Average debt outstanding—Convertible Notes | 267,963 | 155,250 | |||||
Average debt outstanding—SBA-guaranteed debentures | 165,000 | 152,155 | |||||
Average debt outstanding—NMFC Credit Facility | 87,017 | 108,881 | |||||
Average debt outstanding—DB Credit Facility | 52,740 | — | |||||
Average debt outstanding—NMNLC Credit Facility | — | — | |||||
Asset coverage ratio(5) | 175.12 | % | 210.94 | % | |||
Portfolio turnover | 2.88 | % | 14.57 | % |
(1) | Per share data is based on weighted average shares outstanding for the respective period (except for distributions declared to stockholders, which is based on actual rate per share). |
(2) | Includes the accretive effect of common stock issuances per share, which for the six months ended June 30, 2019 and June 30, 2018 were $0.02 and $0.00, respectively. |
(3) | Total return is calculated assuming a purchase of common stock at the opening of the first day of the year and a sale on the closing of the last business day of the period. Dividends and distributions, if any, are assumed for purposes of this calculation, to be reinvested at prices obtained under the Company’s dividend reinvestment plan. |
(4) | Total return is calculated assuming a purchase at net asset value on the opening of the first day of the year and a sale at net asset value on the last day of the period. Dividends and distributions, if any, are assumed for purposes of this calculation, to be reinvested at the net asset value on the last day of the respective quarter. |
(5) | On November 5, 2014, the Company received exemptive relief from the SEC allowing the Company to modify the asset coverage requirement to exclude the SBA-guaranteed debentures from this calculation. |
Deloitte & Touche LLP 30 Rockefeller Plaza New York, NY 10112 USA Tel: 212 492 4000 Fax: 212 489 1687 www.deloitte.com |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations |
• | statements concerning the impact of a protracted decline in the liquidity of credit markets; |
• | the general economy, including interest and inflation rates, and its impact on the industries in which we invest; |
• | our future operating results, our business prospects and the adequacy of our cash resources and working capital; |
• | the ability of our portfolio companies to achieve their objectives; |
• | our ability to make investments consistent with our investment objectives, including with respect to the size, nature and terms of our investments; |
• | the ability of New Mountain Finance Advisers BDC, L.L.C. (the "Investment Adviser") or its affiliates to attract and retain highly talented professionals; |
• | actual and potential conflicts of interest with the Investment Adviser and New Mountain Capital Group, L.P. (together with New Mountain Capital, L.L.C. and its affiliates, "New Mountain Capital") whose ultimate owners include Steven B. Klinsky and related and other vehicles; and |
• | the risk factors set forth in Item 1A.—Risk Factors contained in our annual report on Form 10-K for the year ended December 31, 2018 and in this quarterly report on Form 10-Q. |
• | New Mountain Finance Holdings, L.L.C. ("NMF Holdings" or the "Predecessor Operating Company") and New Mountain Finance DB, L.L.C. ("NMFDB"), whose assets are used secure NMF Holdings’ credit facility and NMFDB’s credit facility, respectively; |
• | New Mountain Finance SBIC, L.P. ("SBIC I") and New Mountain Finance SBIC II, L.P. ("SBIC II"), who have received licenses from the United States ("U.S.") Small Business Administration ("SBA") to operate as small business investment companies ("SBICs") under Section 301(c) of the Small Business Investment Act of 1958, as amended (the "1958 Act") and their general partners, New Mountain Finance SBIC G.P., L.L.C. ("SBIC I GP") and New Mountain Finance SBIC II G.P., L.L.C. ("SBIC II GP"), respectively; |
• | New Mountain Net Lease Corporation ("NMNLC"), which acquires commercial real properties that are subject to ‘‘triple net’’ leases has elected to be treated, and intends to comply with the requirements to continue to qualify annually, as a real estate investment trust, or REIT, within the meaning of Section 856(a) of the Code; |
• | NMF Ancora Holdings Inc. ("NMF Ancora"), NMF QID Holdings, Inc. ("NMF QID") and NMF YP Holdings Inc. ("NMF YP"), which serve as tax blocker corporations by holding equity or equity-like investments in portfolio companies organized as limited liability companies (or other forms of pass-through entities); we consolidate our tax blocker corporations for accounting purposes but the tax blocker corporations are not consolidated for income tax purposes and may incur income tax expense as a result of their ownership of the portfolio companies; and |
• | New Mountain Finance Servicing, L.L.C. ("NMF Servicing"), which serves as the administrative agent on certain investment transactions. |
(1) | Investments for which market quotations are readily available on an exchange are valued at such market quotations based on the closing price indicated from independent pricing services. |
(2) | Investments for which indicative prices are obtained from various pricing services and/or brokers or dealers are valued through a multi-step valuation process, as described below, to determine whether the quote(s) obtained is representative of fair value in accordance with GAAP. |
a. | Bond quotes are obtained through independent pricing services. Internal reviews are performed by the investment professionals of the Investment Adviser to ensure that the quote obtained is representative of fair value in accordance with GAAP and, if so, the quote is used. If the Investment Adviser is unable to sufficiently validate the quote(s) internally and if the investment's par value or its fair value exceeds the materiality threshold, the investment is valued similarly to those assets with no readily available quotes (see (3) below); and |
b. | For investments other than bonds, we look at the number of quotes readily available and perform the following procedures: |
i. | Investments for which two or more quotes are received from a pricing service are valued using the mean of the mean of the bid and ask of the quotes obtained; |
ii. | Investments for which one quote is received from a pricing service are validated internally. The investment professionals of the Investment Adviser analyze the market quotes obtained using an array of valuation methods (further described below) to validate the fair value. If the Investment Adviser is unable to sufficiently validate the quote internally and if the investment's par value or its fair value exceeds the materiality threshold, the investment is valued similarly to those assets with no readily available quotes (see (3) below). |
(3) | Investments for which quotations are not readily available through exchanges, pricing services, brokers, or dealers are valued through a multi-step valuation process: |
a. | Each portfolio company or investment is initially valued by the investment professionals of the Investment Adviser responsible for the credit monitoring; |
b. | Preliminary valuation conclusions will then be documented and discussed with our senior management; |
c. | If an investment falls into (3) above for four consecutive quarters and if the investment's par value or its fair value exceeds the materiality threshold, then at least once each fiscal year, the valuation for each portfolio investment for which we do not have a readily available market quotation will be reviewed by an independent valuation firm engaged by our board of directors; and |
d. | When deemed appropriate by our management, an independent valuation firm may be engaged to review and value investment(s) of a portfolio company, without any preliminary valuation being performed by the Investment Adviser. The investment professionals of the Investment Adviser will review and validate the value provided. |
• | Quoted prices for similar assets or liabilities in active markets; |
• | Quoted prices for identical or similar assets or liabilities in non-active markets (examples include corporate and municipal bonds, which trade infrequently); |
• | Pricing models whose inputs are observable for substantially the full term of the asset or liability (examples include most over-the-counter derivatives, including foreign exchange forward contracts); and |
• | Pricing models whose inputs are derived principally from or corroborated by observable market data through correlation or other means for substantially the full term of the asset or liability. |
(in thousands) | Total | Level I | Level II | Level III | ||||||||||||
First lien | $ | 1,394,329 | $ | — | $ | 196,176 | $ | 1,198,153 | ||||||||
Second lien | 722,940 | — | 392,544 | 330,396 | ||||||||||||
Subordinated | 69,519 | — | 25,934 | 43,585 | ||||||||||||
Equity and other | 456,308 | — | — | 456,308 | ||||||||||||
Total investments | $ | 2,643,096 | $ | — | $ | 614,654 | $ | 2,028,442 |
(in thousands) | Range | ||||||||||||||||
Type | Fair Value as of June 30, 2019 | Approach | Unobservable Input | Low | High | Weighted Average | |||||||||||
First lien | $ | 948,912 | Market & income approach | EBITDA multiple | 2.0x | 32.0x | 12.9x | ||||||||||
Revenue multiple | 3.5x | 11.0x | 6.6x | ||||||||||||||
Discount rate | 6.1 | % | 15.3 | % | 8.6 | % | |||||||||||
160,107 | Market quote | Broker quote | N/A | N/A | N/A | ||||||||||||
89,134 | Other | N/A(1) | N/A | N/A | N/A | ||||||||||||
Second lien | 83,980 | Market & income approach | EBITDA multiple | 8.5x | 13.5x | 10.7x | |||||||||||
Discount rate | 9.9 | % | 20.0 | % | 12.6 | % | |||||||||||
214,656 | Market quote | Broker quote | N/A | N/A | N/A | ||||||||||||
31,760 | Other | N/A(1) | N/A | N/A | N/A | ||||||||||||
Subordinated | 43,585 | Market & income approach | EBITDA multiple | 5.0x | 12.0x | 9.8x | |||||||||||
Discount rate | 11.0 | % | 22.0 | % | 16.7 | % | |||||||||||
Equity and other | 455,481 | Market & income approach | EBITDA multiple | 0.3x | 19.5x | 11.0x | |||||||||||
Discount rate | 6.4 | % | 26.1 | % | 13.3 | % | |||||||||||
827 | Black Scholes analysis | Expected life in years | 6.8 | 6.8 | 6.8 | ||||||||||||
Volatility | 29.2 | % | 29.2 | % | 29.2 | % | |||||||||||
Discount rate | 2.1 | % | 2.1 | % | 2.1 | % | |||||||||||
$ | 2,028,442 |
(1) | Fair value was determined based on transaction pricing or recent acquisition or sale as the best measure of fair value with no material changes in operations of the related portfolio company since the transaction date. |
(in thousands) | June 30, 2019 | December 31, 2018 | ||||||
First lien investments (1) | $ | 373,248 | $ | 348,577 | ||||
Weighted average interest rate on first lien investments (2) | 6.67 | % | 6.84 | % | ||||
Number of portfolio companies in SLP II | 36 | 31 | ||||||
Largest portfolio company investment (1) | $ | 17,063 | $ | 17,150 | ||||
Total of five largest portfolio company investments (1) | $ | 79,559 | $ | 80,766 |
(1) | Reflects principal amount or par value of investments. |
(2) | Computed as the all in interest rate in effect on accruing investments divided by the total principal amount of investments. |
Portfolio Company and Type of Investment | Industry | Interest Rate (1) | Maturity Date | Principal Amount or Par Value | Cost | Fair Value (2) | ||||||||||||
Funded Investments - First lien: | (in thousands) | (in thousands) | (in thousands) | |||||||||||||||
Access CIG, LLC | Business Services | 6.19% (L + 3.75%) | 2/27/2025 | $ | 9,883 | $ | 9,841 | $ | 9,840 | |||||||||
ADG, LLC | Healthcare Services | 7.45% (L + 4.75% + 0.50% PIK) | 9/28/2023 | 16,032 | 15,927 | 15,792 | ||||||||||||
Bearcat Buyer, Inc. | Healthcare Services | 6.56% (L + 4.25%) | 7/9/2026 | 1,382 | 1,375 | 1,375 | ||||||||||||
Brave Parent Holdings, Inc. | Software | 6.58% (L + 4.00%) | 4/18/2025 | 15,345 | 15,296 | 15,259 | ||||||||||||
CentralSquare Technologies, LLC | Software | 6.15% (L + 3.75%) | 8/29/2025 | 14,925 | 14,891 | 14,771 | ||||||||||||
CHA Holdings, Inc. | Business Services | 6.83% (L + 4.50%) | 4/10/2025 | 10,751 | 10,709 | 10,738 | ||||||||||||
CHA Holdings, Inc. | Business Services | 6.81% (L + 4.50%) | 4/10/2025 | 2,057 | 2,047 | 2,055 | ||||||||||||
CommerceHub, Inc. | Software | 6.15% (L + 3.75%) | 5/21/2025 | 2,475 | 2,464 | 2,438 | ||||||||||||
Drilling Info Holdings, Inc. | Business Services | 6.65% (L + 4.25%) | 7/30/2025 | 14,770 | 14,712 | 14,696 | ||||||||||||
Edgewood Partners Holdings LLC | Business Services | 6.65% (L + 4.25%) | 9/6/2024 | 6,381 | 6,321 | 6,365 | ||||||||||||
Fastlane Parent Company, Inc. | Distribution & Logistics | 6.83% (L + 4.50%) | 2/4/2026 | 3,491 | 3,424 | 3,443 | ||||||||||||
GOBP Holdings, Inc. | Retail | 6.14% (L + 3.75%) | 10/22/2025 | 1,639 | 1,635 | 1,640 | ||||||||||||
Greenway Health, LLC | Software | 6.08% (L + 3.75%) | 2/16/2024 | 14,700 | 14,648 | 13,046 | ||||||||||||
Idera, Inc. | Software | 6.91% (L + 4.50%) | 6/28/2024 | 14,928 | 14,821 | 14,966 | ||||||||||||
Institutional Shareholder Services Inc. | Business Services | 6.83% (L + 4.50%) | 3/5/2026 | 13,965 | 13,829 | 13,860 | ||||||||||||
J.D. Power (fka J.D. Power and Associates) | Business Services | 6.15% (L + 3.75%) | 9/7/2023 | 14,885 | 14,847 | 14,848 | ||||||||||||
Keystone Acquisition Corp. | Healthcare Services | 7.58% (L + 5.25%) | 5/1/2024 | 5,306 | 5,266 | 5,194 | ||||||||||||
LSCS Holdings, Inc. | Healthcare Services | 6.58% (L + 4.25%) | 3/17/2025 | 7,316 | 7,308 | 7,280 | ||||||||||||
LSCS Holdings, Inc. | Healthcare Services | 6.58% (L + 4.25%) | 3/17/2025 | 1,889 | 1,886 | 1,879 | ||||||||||||
Market Track, LLC | Business Services | 6.65% (L + 4.25%) | 6/5/2024 | 11,760 | 11,716 | 10,584 | ||||||||||||
Medical Solutions Holdings, Inc. | Healthcare Services | 6.15% (L + 3.75%) | 6/14/2024 | 4,409 | 4,393 | 4,409 | ||||||||||||
Ministry Brands, LLC | Software | 6.33% (L + 4.00%) | 12/2/2022 | 12,222 | 12,181 | 12,222 | ||||||||||||
Ministry Brands, LLC | Software | 6.33% (L + 4.00%) | 12/2/2022 | 2,105 | 2,099 | 2,105 | ||||||||||||
Ministry Brands, LLC | Software | 6.33% (L + 4.00%) | 12/2/2022 | 884 | 880 | 884 | ||||||||||||
NorthStar Financial Services Group, LLC | Software | 5.60% (L + 3.25%) | 5/25/2025 | 5,885 | 5,859 | 5,804 | ||||||||||||
Peraton Corp. (fka MHVC Acquisition Corp.) | Federal Services | 7.66% (L + 5.25%) | 4/29/2024 | 10,290 | 10,252 | 10,226 | ||||||||||||
Poseidon Intermediate, LLC | Software | 6.66% (L + 4.25%) | 8/15/2022 | 14,654 | 14,651 | 14,678 | ||||||||||||
Premise Health Holding Corp. | Healthcare Services | 5.83% (L + 3.50%) | 7/10/2025 | 1,379 | 1,373 | 1,371 | ||||||||||||
Project Accelerate Parent, LLC | Business Services | 6.66% (L + 4.25%) | 1/2/2025 | 14,813 | 14,751 | 14,775 | ||||||||||||
PSC Industrial Holdings Corp. | Industrial Services | 6.14% (L + 3.75%) | 10/11/2024 | 10,343 | 10,261 | 10,327 | ||||||||||||
Quartz Holding Company | Software | 6.44% (L + 4.00%) | 4/2/2026 | 4,000 | 3,980 | 3,995 | ||||||||||||
Quest Software US Holdings Inc. | Software | 6.83% (L + 4.25%) | 5/16/2025 | 14,925 | 14,860 | 14,729 | ||||||||||||
Salient CRGT Inc. | Federal Services | 8.40% (L + 6.00%) | 2/28/2022 | 13,321 | 13,244 | 12,789 | ||||||||||||
Spring Education Group, Inc. (fka SSH Group Holdings, Inc.) | Education | 6.83% (L + 4.25%) | 7/30/2025 | 8,933 | 8,913 | 8,894 | ||||||||||||
The Ultimate Software Group Inc. | Software | 6.08% (L + 3.75%) | 5/4/2026 | 5,000 | 4,988 | 5,014 | ||||||||||||
Wirepath LLC | Distribution & Logistics | 6.33% (L + 4.00%) | 8/5/2024 | 14,888 | 14,888 | 14,813 | ||||||||||||
WP CityMD Bidco LLC | Healthcare Services | 5.83% (L + 3.50%) | 6/7/2024 | 10,768 | 10,748 | 10,761 | ||||||||||||
Wrench Group LLC | Consumer Services | 6.45% (L + 4.25%) | 4/30/2026 | 4,500 | 4,456 | 4,500 | ||||||||||||
YI, LLC | Healthcare Services | 6.33% (L + 4.00%) | 11/7/2024 | 14,877 | 14,866 | 14,858 | ||||||||||||
Zywave, Inc. | Software | 7.58% (L + 5.00%) | 11/17/2022 | 17,063 | 17,010 | 17,063 | ||||||||||||
Total Funded Investments | $ | 369,139 | $ | 367,616 | $ | 364,286 | ||||||||||||
Unfunded Investments - First lien: | ||||||||||||||||||
Bearcat Buyer, Inc. | Healthcare Services | — | 7/9/2021 | $ | 284 | $ | (1 | ) | $ | (1 | ) | |||||||
CHA Holdings, Inc. | Business Services | — | 10/10/2019 | 86 | — | — | ||||||||||||
Drilling Info Holdings, Inc. | Business Services | — | 7/30/2020 | 62 | — | — | ||||||||||||
Edgewood Partners Holdings LLC | Business Services | — | 7/31/2019 | 1,087 | (11 | ) | (3 | ) | ||||||||||
Ministry Brands, LLC | Software | — | 10/18/2019 | 980 | (5 | ) | — | |||||||||||
Premise Health Holding Corp. | Healthcare Services | — | 7/10/2020 | 110 | — | (1 | ) | |||||||||||
Wrench Group LLC | Consumer Services | — | 4/30/2021 | 1,500 | — | — | ||||||||||||
Total Unfunded Investments | $ | 4,109 | $ | (17 | ) | $ | (5 | ) | ||||||||||
Total Investments | $ | 373,248 | $ | 367,599 | $ | 364,281 |
(1) | All interest is payable in cash unless otherwise indicated. A majority of the variable rate debt investments bear interest at a rate that may be determined by reference to the LIBOR (L). For each investment, the current interest rate provided reflects the rate in effect as of June 30, 2019. |
(2) | Represents the fair value in accordance with ASC 820. Our board of directors does not determine the fair value of the investments held by SLP II. |
Portfolio Company and Type of Investment | Industry | Interest Rate (1) | Maturity Date | Principal Amount or Par Value | Cost | Fair Value (2) | ||||||||||||
Funded Investments - First lien | (in thousands) | (in thousands) | (in thousands) | |||||||||||||||
Access CIG, LLC | Business Services | 6.46% (L + 3.75%) | 2/27/2025 | $ | 8,825 | $ | 8,785 | $ | 8,605 | |||||||||
ADG, LLC | Healthcare Services | 7.63% (L + 4.75%) | 9/28/2023 | 16,862 | 16,740 | 16,609 | ||||||||||||
Beaver-Visitec International Holdings, Inc. | Healthcare Products | 6.62% (L + 4.00%) | 8/21/2023 | 14,664 | 14,492 | 14,517 | ||||||||||||
Brave Parent Holdings, Inc. | Software | 6.52% (L + 4.00%) | 4/18/2025 | 15,422 | 15,369 | 14,902 | ||||||||||||
CentralSquare Technologies, LLC | Software | 6.27% (L + 3.75%) | 8/29/2025 | 15,000 | 14,964 | 14,648 | ||||||||||||
CHA Holdings, Inc. | Business Services | 7.30% (L + 4.50%) | 4/10/2025 | 10,805 | 10,760 | 10,774 | ||||||||||||
CommerceHub, Inc. | Software | 6.27% (L + 3.75%) | 5/21/2025 | 2,488 | 2,476 | 2,419 | ||||||||||||
Drilling Info Holdings, Inc. | Business Services | 6.77% (L + 4.25%) | 7/30/2025 | 12,242 | 12,190 | 12,196 | ||||||||||||
Greenway Health, LLC | Software | 6.56% (L + 3.75%) | 2/16/2024 | 14,775 | 14,718 | 14,406 | ||||||||||||
GOBP Holdings, Inc. | Retail | 6.55% (L + 3.75%) | 10/22/2025 | 2,500 | 2,494 | 2,438 | ||||||||||||
Idera, Inc. | Software | 7.03% (L + 4.50%) | 6/28/2024 | 12,492 | 12,388 | 12,242 | ||||||||||||
J.D. Power (fka J.D. Power and Associates) | Business Services | 6.27% (L + 3.75%) | 9/7/2023 | 14,962 | 14,920 | 14,588 | ||||||||||||
Keystone Acquisition Corp. | Healthcare Services | 8.05% (L + 5.25%) | 5/1/2024 | 5,332 | 5,289 | 5,226 | ||||||||||||
LSCS Holdings, Inc. | Healthcare Services | 6.86% (L + 4.25%) | 3/17/2025 | 5,321 | 5,312 | 5,294 | ||||||||||||
LSCS Holdings, Inc. | Healthcare Services | 6.89% (L + 4.25%) | 3/17/2025 | 1,374 | 1,371 | 1,367 | ||||||||||||
Market Track, LLC | Business Services | 6.87% (L + 4.25%) | 6/5/2024 | 11,820 | 11,772 | 11,347 | ||||||||||||
Medical Solutions Holdings, Inc. | Healthcare Services | 6.27% (L + 3.75%) | 6/14/2024 | 4,432 | 4,413 | 4,343 | ||||||||||||
Ministry Brands, LLC | Software | 6.52% (L + 4.00%) | 12/2/2022 | 2,116 | 2,109 | 2,116 | ||||||||||||
Ministry Brands, LLC | Software | 6.52% (L + 4.00%) | 12/2/2022 | 600 | 597 | 600 | ||||||||||||
Ministry Brands, LLC | Software | 6.52% (L + 4.00%) | 12/2/2022 | 12,285 | 12,238 | 12,285 | ||||||||||||
NorthStar Financial Services Group, LLC | Software | 6.10% (L + 3.50%) | 5/25/2025 | 7,463 | 7,428 | 7,313 | ||||||||||||
Peraton Corp. (fka MHVC Acquisition Corp.) | Federal Services | 8.06% (L + 5.25%) | 4/29/2024 | 10,342 | 10,301 | 10,084 | ||||||||||||
Poseidon Intermediate, LLC | Software | 6.78% (L + 4.25%) | 8/15/2022 | 14,729 | 14,727 | 14,644 | ||||||||||||
Premise Health Holding Corp. | Healthcare Services | 6.55% (L + 3.75%) | 7/10/2025 | 1,386 | 1,380 | 1,369 | ||||||||||||
Project Accelerate Parent, LLC | Business Services | 6.64% (L + 4.25%) | 1/2/2025 | 14,887 | 14,821 | 14,663 | ||||||||||||
PSC Industrial Holdings Corp. | Industrial Services | 6.21% (L + 3.75%) | 10/11/2024 | 10,395 | 10,307 | 10,161 | ||||||||||||
Quest Software US Holdings Inc. | Software | 6.78% (L + 4.25%) | 5/16/2025 | 15,000 | 14,930 | 14,535 | ||||||||||||
Salient CRGT Inc. | Federal Services | 8.27% (L + 5.75%) | 2/28/2022 | 13,509 | 13,418 | 13,306 | ||||||||||||
Sierra Acquisition, Inc. | Food & Beverage | 6.02% (L + 3.50%) | 11/11/2024 | 3,713 | 3,696 | 3,685 | ||||||||||||
SSH Group Holdings, Inc. | Education | 6.77% (L + 4.25%) | 7/30/2025 | 8,978 | 8,956 | 8,753 | ||||||||||||
Wirepath LLC | Distribution & Logistics | 6.71% (L + 4.00%) | 8/5/2024 | 14,963 | 14,963 | 14,738 | ||||||||||||
WP CityMD Bidco LLC | Healthcare Services | 6.30% (L + 3.50%) | 6/7/2024 | 10,823 | 10,801 | 10,620 | ||||||||||||
YI, LLC | Healthcare Services | 6.80% (L + 4.00%) | 11/7/2024 | 15,064 | 15,053 | 14,971 | ||||||||||||
Zywave, Inc. | Software | 7.52% (L + 5.00%) | 11/17/2022 | 17,150 | 17,091 | 17,150 | ||||||||||||
Total Funded Investments | $ | 342,719 | $ | 341,269 | $ | 336,914 | ||||||||||||
Unfunded Investments - First lien | ||||||||||||||||||
Access CIG, LLC | Business Services | — | 2/27/2019 | $ | 1,108 | $ | — | $ | (28 | ) | ||||||||
CHA Holdings, Inc. | Business Services | — | 10/10/2019 | 2,143 | (11 | ) | (6 | ) | ||||||||||
Drilling Info Holdings, Inc. | Business Services | — | 7/30/2020 | 1,230 | (5 | ) | (10 | ) | ||||||||||
Ministry Brands, LLC | Software | — | 10/18/2019 | 1,267 | (6 | ) | — | |||||||||||
Premise Health Holding Corp. | Healthcare Services | — | 7/10/2020 | 110 | — | (1 | ) | |||||||||||
Total Unfunded Investments | 5,858 | (22 | ) | (45 | ) | |||||||||||||
Total Investments | $ | 348,577 | $ | 341,247 | $ | 336,869 |
(1) | All interest is payable in cash unless otherwise indicated. A majority of the variable rate debt investments bear interest at a rate that may be determined by reference to the LIBOR (L). For each investment, the current interest rate provided reflects the rate in effect as of December 31, 2018. |
(2) | Represents the fair value in accordance with ASC 820. Our board of directors does not determine the fair value of the investments held by SLP II. |
Selected Balance Sheet Information: | June 30, 2019 | December 31, 2018 | |||||
(in thousands) | (in thousands) | ||||||
Investments at fair value (cost of $367,599 and $341,247, respectively) | $ | 364,281 | $ | 336,869 | |||
Cash and other assets | 8,792 | 7,620 | |||||
Total assets | $ | 373,073 | $ | 344,489 | |||
Credit facility | $ | 267,670 | $ | 243,170 | |||
Deferred financing costs | (1,852 | ) | (1,374 | ) | |||
Payable for unsettled securities purchased | 3,861 | — | |||||
Distribution payable | 3,500 | 3,250 | |||||
Other liabilities | 2,872 | 2,869 | |||||
Total liabilities | 276,051 | 247,915 | |||||
Members' capital | $ | 97,022 | $ | 96,574 | |||
Total liabilities and members' capital | $ | 373,073 | $ | 344,489 |
Selected Statement of Operations Information: | Three Months Ended | Six Months Ended | |||||||||||||
June 30, 2019 | June 30, 2018 | June 30, 2019 | June 30, 2018 | ||||||||||||
(in thousands) | (in thousands) | (in thousands) | (in thousands) | ||||||||||||
Interest income | $ | 6,345 | $ | 6,134 | $ | 12,568 | $ | 11,764 | |||||||
Other income | 32 | 36 | 58 | 58 | |||||||||||
Total investment income | 6,377 | 6,170 | 12,626 | 11,822 | |||||||||||
Interest and other financing expenses | 2,966 | 2,553 | 5,739 | 4,981 | |||||||||||
Other expenses | 144 | 140 | 279 | 364 | |||||||||||
Total expenses | 3,110 | 2,693 | 6,018 | 5,345 | |||||||||||
Less: expenses waived and reimbursed | (20 | ) | — | (20 | ) | — | |||||||||
Net expenses | 3,090 | 2,693 | 5,998 | 5,345 | |||||||||||
Net investment income | 3,287 | 3,477 | 6,628 | 6,477 | |||||||||||
Net realized gains on investments | 253 | 180 | 261 | 633 | |||||||||||
Net change in unrealized (depreciation) appreciation of investments | (487 | ) | (957 | ) | 1,060 | (280 | ) | ||||||||
Net increase in members' capital | $ | 3,053 | $ | 2,700 | $ | 7,949 | $ | 6,830 |
(in thousands) | June 30, 2019 | December 31, 2018 | ||||||
First lien investments (1) | $ | 459,743 | $ | 383,289 | ||||
Weighted average interest rate on first lien investments (2) | 6.36 | % | 6.50 | % | ||||
Number of portfolio companies in SLP III | 46 | 39 | ||||||
Largest portfolio company investment (1) | $ | 24,000 | $ | 18,958 | ||||
Total of five largest portfolio company investments (1) | $ | 94,581 | $ | 85,938 |
(1) | Reflects principal amount or par value of investment. |
(2) | Computed as the all in interest rate in effect on accruing investments divided by the total principal amount of investments. |
Portfolio Company and Type of Investment | Industry | Interest Rate (1) | Maturity Date | Principal Amount or Par Value | Cost | Fair Value (2) | ||||||||||||
Funded Investments - First lien | ( in thousands) | ( in thousands) | ( in thousands) | |||||||||||||||
Access CIG, LLC | Business Services | 6.19% (L + 3.75%) | 2/27/2025 | $ | 1,210 | $ | 1,210 | $ | 1,204 | |||||||||
Affordable Care Holding Corp. | Healthcare Services | 7.23% (L + 4.75%) | 10/24/2022 | 5,994 | 5,902 | 5,844 | ||||||||||||
BCPE Empire Holdings, Inc. | Distribution & Logistics | 6.40% (L + 4.00%) | 6/10/2026 | 9,190 | 9,098 | 9,167 | ||||||||||||
Bearcat Buyer, Inc. | Healthcare Services | 6.56% (L + 4.25%) | 7/9/2026 | 19,902 | 19,803 | 19,803 | ||||||||||||
Bracket Intermediate Holding Corp. | Healthcare Services | 6.82% (L + 4.25%) | 9/5/2025 | 14,888 | 14,820 | 14,850 | ||||||||||||
Brave Parent Holdings, Inc. | Software | 6.58% (L + 4.00%) | 4/18/2025 | 14,850 | 14,803 | 14,766 | ||||||||||||
CentralSquare Technologies, LLC | Software | 6.15% (L + 3.75%) | 8/29/2025 | 14,925 | 14,891 | 14,771 | ||||||||||||
Certara Holdco, Inc. | Healthcare I.T. | 5.83% (L + 3.50%) | 8/15/2024 | 1,269 | 1,273 | 1,262 | ||||||||||||
CHA Holdings, Inc. | Business Services | 6.83% (L + 4.50%) | 4/10/2025 | 992 | 992 | 991 | ||||||||||||
CommerceHub, Inc. | Software | 6.15% (L + 3.75%) | 5/21/2025 | 14,850 | 14,785 | 14,627 | ||||||||||||
Covenant Surgical Partners, Inc. | Healthcare Services | 6.40% (L + 4.25%) | 7/1/2026 | 10,000 | 9,900 | 9,963 | ||||||||||||
CRCI Longhorn Holdings, Inc. | Business Services | 5.91% (L + 3.50%) | 8/8/2025 | 14,887 | 14,821 | 14,739 | ||||||||||||
Dentalcorp Health Services ULC (fka Dentalcorp Perfect Smile ULC) | Healthcare Services | 6.15% (L + 3.75%) | 6/6/2025 | 14,860 | 14,828 | 14,715 | ||||||||||||
Drilling Info Holdings, Inc. | Business Services | 6.65% (L + 4.25%) | 7/30/2025 | 18,798 | 18,713 | 18,704 | ||||||||||||
Edgewood Partners Holdings LLC | Business Services | 6.65% (L + 4.25%) | 9/6/2024 | 6,381 | 6,321 | 6,365 | ||||||||||||
Fastlane Parent Company, Inc. | Distribution & Logistics | 6.83% (L + 4.50%) | 2/4/2026 | 3,491 | 3,424 | 3,443 | ||||||||||||
Greenway Health, LLC | Software | 6.08% (L + 3.75%) | 2/16/2024 | 14,746 | 14,755 | 13,088 | ||||||||||||
Heartland Dental, LLC | Healthcare Services | 6.15% (L + 3.75%) | 4/30/2025 | 18,410 | 18,330 | 17,520 | ||||||||||||
Idera, Inc. | Software | 6.91% (L + 4.50%) | 6/28/2024 | 9,783 | 9,740 | 9,807 | ||||||||||||
Institutional Shareholder Services Inc. | Business Services | 6.83% (L + 4.50%) | 3/5/2026 | 998 | 988 | 990 | ||||||||||||
J.D. Power (fka J.D. Power and Associates) | Business Services | 6.15% (L + 3.75%) | 9/7/2023 | 5,954 | 5,954 | 5,939 | ||||||||||||
Kestra Advisor Services Holdings A, Inc. | Business Services | 6.78% (L + 4.25%) | 6/3/2026 | 9,500 | 9,420 | 9,464 | ||||||||||||
Market Track, LLC | Business Services | 6.65% (L + 4.25%) | 6/5/2024 | 4,802 | 4,797 | 4,322 | ||||||||||||
Ministry Brands, LLC | Software | 6.33% (L + 4.00%) | 12/2/2022 | 4,572 | 4,555 | 4,572 | ||||||||||||
Ministry Brands, LLC | Software | 6.33% (L + 4.00%) | 12/2/2022 | 884 | 880 | 884 | ||||||||||||
National Intergovernmental Purchasing Alliance Company | Business Services | 6.08% (L + 3.75%) | 5/23/2025 | 14,850 | 14,838 | 14,664 | ||||||||||||
Navex Topco, Inc. | Software | 5.66% (L + 3.25%) | 9/5/2025 | 14,887 | 14,819 | 14,620 | ||||||||||||
Navicure, Inc. | Healthcare Services | 6.15% (L + 3.75%) | 11/1/2024 | 2,970 | 2,970 | 2,953 | ||||||||||||
Netsmart Technologies, Inc. | Healthcare I.T. | 6.15% (L + 3.75%) | 4/19/2023 | 10,384 | 10,384 | 10,296 | ||||||||||||
Newport Group Holdings II, Inc. | Business Services | 6.15% (L + 3.75%) | 9/12/2025 | 4,963 | 4,940 | 4,922 | ||||||||||||
NorthStar Financial Services Group, LLC | Software | 5.60% (L + 3.25%) | 5/25/2025 | 11,770 | 11,719 | 11,609 | ||||||||||||
OEConnection LLC | Business Services | 6.41% (L + 4.00%) | 11/22/2024 | 1,821 | 1,833 | 1,807 | ||||||||||||
Outcomes Group Holdings, Inc. | Healthcare Services | 6.02% (L + 3.50%) | 10/24/2025 | 6,468 | 6,453 | 6,395 | ||||||||||||
Pelican Products, Inc. | Business Products | 5.91% (L + 3.50%) | 5/1/2025 | 4,950 | 4,939 | 4,876 | ||||||||||||
Peraton Corp. (fka MHVC Acquisition Corp.) | Federal Services | 7.66% (L + 5.25%) | 4/29/2024 | 15,509 | 15,444 | 15,412 | ||||||||||||
Premise Health Holding Corp. | Healthcare Services | 5.83% (L + 3.50%) | 7/10/2025 | 13,793 | 13,731 | 13,712 | ||||||||||||
Project Accelerate Parent, LLC | Business Services | 6.66% (L + 4.25%) | 1/2/2025 | 9,975 | 9,925 | 9,950 | ||||||||||||
Quartz Holding Company | Software | 6.44% (L + 4.00%) | 4/2/2026 | 2,000 | 1,990 | 1,998 | ||||||||||||
Quest Software US Holdings Inc. | Software | 6.83% (L + 4.25%) | 5/16/2025 | 14,925 | 14,860 | 14,729 | ||||||||||||
Refinitiv US Holdings Inc. (fka Financial & Risk US Holdings, Inc.) | Business Services | 6.15% (L + 3.75%) | 10/1/2025 | 7,960 | 7,942 | 7,734 | ||||||||||||
Sierra Enterprises, LLC | Food & Beverage | 6.40% (L + 4.00%) | 11/11/2024 | 2,469 | 2,466 | 2,463 | ||||||||||||
Spring Education Group, Inc. (fka SSH Group Holdings, Inc.) | Education | 6.83% (L + 4.25%) | 7/30/2025 | 14,887 | 14,854 | 14,822 | ||||||||||||
TIBCO Software Inc. | Software | 6.40% (L + 4.00%) | 6/30/2026 | 5,500 | 5,473 | 5,515 | ||||||||||||
VT Topco, Inc. | Business Services | 6.08% (L + 3.75%) | 8/1/2025 | 7,940 | 7,922 | 7,923 | ||||||||||||
VT Topco, Inc. | Business Services | 6.08% (L + 3.75%) | 8/1/2025 | 1,646 | 1,642 | 1,642 | ||||||||||||
Wirepath LLC | Distribution & Logistics | 6.33% (L + 4.00%) | 8/5/2024 | 17,389 | 17,389 | 17,303 | ||||||||||||
WP CityMD Bidco LLC | Healthcare Services | 5.83% (L + 3.50%) | 6/7/2024 | 14,812 | 14,812 | 14,802 | ||||||||||||
YI, LLC | Healthcare Services | 6.33% (L + 4.00%) | 11/7/2024 | 9,841 | 9,834 | 9,829 | ||||||||||||
Total Funded Investments | $ | 447,845 | $ | 446,182 | $ | 441,776 |
Portfolio Company and Type of Investment | Industry | Interest Rate (1) | Maturity Date | Principal Amount or Par Value | Cost | Fair Value (2) | ||||||||||||
Unfunded Investments - First lien | ||||||||||||||||||
BCPE Empire Holdings, Inc. | Distribution & Logistics | — | 6/11/2021 | $ | 1,810 | $ | — | $ | (5 | ) | ||||||||
Bearcat Buyer, Inc. | Healthcare Services | — | 7/9/2021 | 4,097 | (20 | ) | (20 | ) | ||||||||||
Covenant Surgical Partners, Inc. | Healthcare Services | — | 7/1/2021 | 2,000 | (20 | ) | (7 | ) | ||||||||||
Drilling Info Holdings, Inc. | Business Services | — | 7/30/2020 | 63 | — | — | ||||||||||||
Edgewood Partners Holdings LLC | Business Services | — | 7/31/2019 | 1,087 | (11 | ) | (3 | ) | ||||||||||
Heartland Dental, LLC | Healthcare Services | — | 4/30/2020 | 413 | — | (20 | ) | |||||||||||
Ministry Brands, LLC | Software | — | 10/18/2019 | 980 | (5 | ) | — | |||||||||||
Premise Health Holding Corp. | Healthcare Services | — | 7/10/2020 | 1,103 | (3 | ) | (7 | ) | ||||||||||
VT Topco, Inc. | Business Services | — | 8/1/2020 | 345 | — | (1 | ) | |||||||||||
Total Unfunded Investments | $ | 11,898 | $ | (59 | ) | $ | (63 | ) | ||||||||||
Total Investments | $ | 459,743 | $ | 446,123 | $ | 441,713 |
(1) | All interest is payable in cash unless otherwise indicated. A majority of the variable rate debt investments bear interest at a rate that may be determined by reference to the LIBOR (L). For each investment, the current interest rate provided reflects the rate in effect as of June 30, 2019. |
(2) | Represents the fair value in accordance with ASC 820. Our board of directors does not determine the fair value of the investments held by SLP III. |
Portfolio Company and Type of Investment | Industry | Interest Rate (1) | Maturity Date | Principal Amount or Par Value | Cost | Fair Value (2) | ||||||||||||
Funded Investments - First lien | (in thousands) | (in thousands) | (in thousands) | |||||||||||||||
Access CIG, LLC | Business Services | 6.46% (L + 3.75%) | 2/27/2025 | $ | 1,216 | $ | 1,216 | $ | 1,185 | |||||||||
Affordable Care Holding Corp. | Healthcare Services | 7.25% (L + 4.75%) | 10/24/2022 | 1,025 | 1,030 | 1,005 | ||||||||||||
Bracket Intermediate Holding Corp. | Healthcare Services | 7.00% (L + 4.25%) | 9/5/2025 | 14,963 | 14,890 | 14,813 | ||||||||||||
Brave Parent Holdings, Inc. | Software | 6.52% (L + 4.00%) | 4/18/2025 | 14,925 | 14,874 | 14,421 | ||||||||||||
CentralSquare Technologies, LLC | Software | 6.27% (L + 3.75%) | 8/29/2025 | 15,000 | 14,964 | 14,648 | ||||||||||||
Certara Holdco, Inc. | Healthcare I.T. | 6.30% (L + 3.50%) | 8/15/2024 | 1,275 | 1,280 | 1,255 | ||||||||||||
CHA Holdings, Inc. | Business Services | 7.30% (L + 4.50%) | 4/10/2025 | 997 | 997 | 995 | ||||||||||||
CommerceHub, Inc. | Software | 6.27% (L + 3.75%) | 5/21/2025 | 14,925 | 14,856 | 14,515 | ||||||||||||
CRCI Longhorn Holdings, Inc. | Business Services | 5.89% (L + 3.50%) | 8/8/2025 | 14,963 | 14,891 | 14,588 | ||||||||||||
Dentalcorp Perfect Smile ULC | Healthcare Services | 6.27% (L + 3.75%) | 6/6/2025 | 11,940 | 11,912 | 11,701 | ||||||||||||
Dentalcorp Perfect Smile ULC | Healthcare Services | 6.27% (L + 3.75%) | 6/6/2025 | 1,686 | 1,685 | 1,652 | ||||||||||||
Drilling Info Holdings, Inc. | Business Services | 6.77% (L + 4.25%) | 7/30/2025 | 17,591 | 17,507 | 17,525 | ||||||||||||
Financial & Risk US Holdings, Inc. | Business Services | 6.27% (L + 3.75%) | 10/1/2025 | 8,000 | 7,980 | 7,512 | ||||||||||||
GOBP Holdings, Inc. | Retail | 6.55% (L + 3.75%) | 10/22/2025 | 15,000 | 14,963 | 14,625 | ||||||||||||
Greenway Health, LLC | Software | 6.56% (L + 3.75%) | 2/16/2024 | 14,821 | 14,831 | 14,450 | ||||||||||||
Heartland Dental, LLC | Healthcare Services | 6.27% (L + 3.75%) | 4/30/2025 | 17,329 | 17,249 | 16,593 | ||||||||||||
HIG Finance 2 Limited | Business Services | 6.06% (L + 3.50%) | 12/20/2024 | 1,995 | 1,985 | 1,939 | ||||||||||||
Idera, Inc. | Software | 7.03% (L + 4.50%) | 6/28/2024 | 2,294 | 2,289 | 2,248 | ||||||||||||
J.D. Power (fka J.D. Power and Associates) | Business Services | 6.27% (L + 3.75%) | 9/7/2023 | 5,985 | 5,985 | 5,835 | ||||||||||||
Market Track, LLC | Business Services | 6.87% (L + 4.25%) | 6/5/2024 | 4,827 | 4,821 | 4,633 | ||||||||||||
Ministry Brands, LLC | Software | 6.52% (L + 4.00%) | 12/2/2022 | 4,596 | 4,576 | 4,596 | ||||||||||||
Ministry Brands, LLC | Software | 6.52% (L + 4.00%) | 12/2/2022 | 600 | 597 | 600 | ||||||||||||
National Intergovernmental Purchasing Alliance Company | Business Services | 6.55% (L + 3.75%) | 5/23/2025 | 14,925 | 14,912 | 14,552 | ||||||||||||
Navex Topco, Inc. | Software | 5.78% (L + 3.25%) | 9/5/2025 | 14,963 | 14,890 | 14,102 | ||||||||||||
Navicure, Inc. | Healthcare Services | 6.27% (L + 3.75%) | 11/1/2024 | 2,985 | 2,985 | 2,925 | ||||||||||||
Netsmart Technologies, Inc. | Healthcare I.T. | 6.27% (L + 3.75%) | 4/19/2023 | 10,437 | 10,437 | 10,307 | ||||||||||||
Newport Group Holdings II, Inc. | Business Services | 6.54% (L + 3.75%) | 9/12/2025 | 4,988 | 4,963 | 4,875 | ||||||||||||
NorthStar Financial Services Group, LLC | Software | 6.10% (L + 3.50%) | 5/25/2025 | 14,925 | 14,856 | 14,628 | ||||||||||||
OEConnection LLC | Business Services | 6.53% (L + 4.00%) | 11/22/2024 | 1,830 | 1,843 | 1,789 | ||||||||||||
Outcomes Group Holdings, Inc. | Healthcare Services | 6.28% (L + 3.50%) | 10/24/2025 | 6,500 | 6,484 | 6,394 | ||||||||||||
Pelican Products, Inc. | Business Products | 5.88% (L + 3.50%) | 5/1/2025 | 4,975 | 4,963 | 4,726 | ||||||||||||
Peraton Corp. (fka MHVC Acquisition Corp.) | Federal Services | 8.06% (L + 5.25%) | 4/29/2024 | 15,588 | 15,517 | 15,199 | ||||||||||||
Premise Health Holding Corp. | Healthcare Services | 6.55% (L + 3.75%) | 7/10/2025 | 13,862 | 13,796 | 13,689 | ||||||||||||
Quest Software US Holdings Inc. | Software | 6.78% (L + 4.25%) | 5/16/2025 | 15,000 | 14,930 | 14,535 | ||||||||||||
Sierra Enterprises, LLC | Food & Beverage | 6.02% (L + 3.50%) | 11/11/2024 | 2,481 | 2,478 | 2,463 | ||||||||||||
SSH Group Holdings, Inc. | Education | 6.77% (L + 4.25%) | 7/30/2025 | 14,963 | 14,927 | 14,588 | ||||||||||||
University Support Services LLC (St. George's University Scholastic Services LLC) | Education | 6.03% (L + 3.50%) | 7/17/2025 | 3,790 | 3,772 | 3,759 | ||||||||||||
VT Topco, Inc. | Business Services | 6.55% (L + 3.75%) | 8/1/2025 | 7,980 | 7,961 | 7,882 | ||||||||||||
VT Topco, Inc. | Business Services | 6.55% (L + 3.75%) | 8/1/2025 | 1,004 | 1,004 | 992 | ||||||||||||
Wirepath LLC | Distribution & Logistics | 6.71% (L + 4.00%) | 8/5/2024 | 17,477 | 17,477 | 17,215 | ||||||||||||
WP CityMD Bidco LLC | Healthcare Services | 6.30% (L + 3.50%) | 6/7/2024 | 14,887 | 14,887 | 14,608 | ||||||||||||
YI, LLC | Healthcare Services | 6.80% (L + 4.00%) | 11/7/2024 | 4,965 | 4,983 | 4,935 | ||||||||||||
Total Funded Investments | $ | 374,478 | $ | 373,443 | $ | 365,497 | ||||||||||||
Unfunded Investments - First lien | ||||||||||||||||||
Dentalcorp Perfect Smile ULC | Healthcare Services | — | 6/6/2020 | $ | 1,308 | $ | (3 | ) | $ | (26 | ) | |||||||
Drilling Info Holdings, Inc. | Business Services | — | 7/30/2020 | 1,367 | (7 | ) | (11 | ) | ||||||||||
Heartland Dental, LLC | Healthcare Services | — | 4/30/2020 | 1,586 | — | (67 | ) | |||||||||||
Ministry Brands, LLC | Software | — | 10/18/2019 | 1,267 | (6 | ) | — | |||||||||||
Premise Health Holding Corp. | Healthcare Services | — | 7/10/2020 | 1,103 | (3 | ) | (14 | ) | ||||||||||
University Support Services LLC (St. George's University Scholastic Services LLC) | Education | — | 7/17/2019 | 1,187 | — | (10 | ) | |||||||||||
VT Topco, Inc. | Business Services | — | 8/1/2020 | 993 | (2 | ) | (12 | ) | ||||||||||
Total Unfunded Investments | $ | 8,811 | $ | (21 | ) | $ | (140 | ) | ||||||||||
Total Investments | $ | 383,289 | $ | 373,422 | $ | 365,357 |
(1) | All interest is payable in cash unless otherwise indicated. A majority of the variable rate debt investments bear interest at a rate that may be determined by reference to the LIBOR (L). For each investment, the current interest rate provided reflects the rate in effect as of December 31, 2018. |
(2) | Represents the fair value in accordance with ASC 820. Our board of directors does not determine the fair value of the investments held by SLP III. |
Selected Balance Sheet Information: | June 30, 2019 | December 31, 2018 | |||||
(in thousands) | (in thousands) | ||||||
Investments at fair value (cost of $446,123 and $373,422) | $ | 441,713 | $ | 365,357 | |||
Cash and other assets | 8,912 | 9,138 | |||||
Total assets | $ | 450,625 | $ | 374,495 | |||
Credit facility | $ | 288,300 | $ | 280,300 | |||
Deferred financing costs | (2,737 | ) | (2,831 | ) | |||
Payable for unsettled securities purchased | 63,615 | — | |||||
Distribution payable | 2,750 | 2,600 | |||||
Other liabilities | 3,463 | 4,456 | |||||
Total liabilities | 355,391 | 284,525 | |||||
Members' capital | $ | 95,234 | $ | 89,970 | |||
Total liabilities and members' capital | $ | 450,625 | $ | 374,495 |
Three Months Ended | Six Months Ended | ||||||||||||||
Selected Statement of Operations Information: | June 30, 2019 | June 30, 2018(1) | June 30, 2019 | June 30, 2018(1) | |||||||||||
(in thousands) | (in thousands) | (in thousands) | (in thousands) | ||||||||||||
Interest income | $ | 6,267 | $ | 790 | $ | 12,560 | $ | 790 | |||||||
Other income | 78 | 22 | 148 | 22 | |||||||||||
Total investment income | 6,345 | 812 | 12,708 | 812 | |||||||||||
Interest and other financing expenses | 3,350 | 574 | 6,741 | 574 | |||||||||||
Other expenses | 165 | 226 | 303 | 226 | |||||||||||
Total expenses | 3,515 | 800 | 7,044 | 800 | |||||||||||
Less: expenses waived and reimbursed | (22 | ) | — | (22 | ) | — | |||||||||
Net expenses | 3,493 | 800 | 7,022 | 800 | |||||||||||
Net investment income | 2,852 | 12 | 5,686 | 12 | |||||||||||
Net realized gains on investments | 37 | — | 70 | — | |||||||||||
Net change in unrealized appreciation of investments | 688 | 618 | 3,655 | 618 | |||||||||||
Net increase in members' capital | $ | 3,577 | $ | 630 | $ | 9,411 | $ | 630 |
(1) | SLP III commenced operations on April 25, 2018. |
Lease | Total | Fair Value as of | ||||||||||
Portfolio Company | Tenant | Expiration Date | Location | Square Feet | June 30, 2019 | |||||||
(in thousands) | (in thousands) | |||||||||||
NM NL Holdings LP / NM GP Holdco LLC | Various | Various | Various | Various | $ | 34,611 | ||||||
NM GLCR LP | Arctic Glacier U.S.A. | 2/28/2038 | CA | 214 | 20,918 | |||||||
NM CLFX LP | Victor Equipment Company | 8/31/2033 | TX | 423 | 12,725 | |||||||
NM APP Canada Corp. | A.P. Plasman, Inc. | 9/30/2031 | Canada | 436 | 9,949 | |||||||
NM APP US LLC | Plasman Corp, LLC / A-Brite LP | 9/30/2033 | AL / OH | 261 | 6,101 | |||||||
NM DRVT LLC | FMH Conveyors, LLC | 10/31/2031 | AR | 195 | 5,704 | |||||||
NM KRLN LLC | Kirlin Group, LLC | 6/30/2029 | MD | 95 | 4,386 | |||||||
NM JRA LLC | J.R. Automation Technologies, LLC | 1/31/2031 | MI | 88 | 3,500 | |||||||
$ | 97,894 |
• | Investment Rating 1—Investment is performing materially above expectations; |
• | Investment Rating 2—Investment is performing materially in-line with expectations. All new loans are rated 2 at initial purchase; |
• | Investment Rating 3—Investment is performing materially below expectations, where the risk of loss has materially increased since the original investment; and |
• | Investment Rating 4—Investment is performing substantially below expectations and risks have increased substantially since the original investment. Payments may be delinquent. There is meaningful possibility that we will not recoup our original cost basis in the investment and may realize a substantial loss upon exit. |
(in millions) | As of June 30, 2019 | |||||||||||||
Investment Rating | Cost | Percent | Fair Value | Percent | ||||||||||
Investment Rating 1 | $ | 187.7 | 7.2 | % | $ | 190.6 | 7.2 | % | ||||||
Investment Rating 2 | 2,429.3 | 92.7 | % | 2,452.5 | 92.8 | % | ||||||||
Investment Rating 3 | — | — | % | — | — | % | ||||||||
Investment Rating 4 | 1.5 | 0.1 | % | 0.0 | 0.0 | % | ||||||||
$ | 2,618.5 | 100.0 | % | $ | 2,643.1 | 100.0 | % |
Six Months Ended | ||||||||
(in millions) | June 30, 2019 | June 30, 2018 | ||||||
New investments in 32 and 41 portfolio companies, respectively | $ | 341.7 | $ | 560.5 | ||||
Debt repayments in existing portfolio companies | 74.3 | 238.1 | ||||||
Sales of securities in 0 and 6 portfolio companies, respectively | — | 58.7 | ||||||
Change in unrealized appreciation on 43 and 34 portfolio companies, respectively | 31.0 | 30.0 | ||||||
Change in unrealized depreciation on 54 and 60 portfolio companies, respectively | (18.7 | ) | (27.1 | ) |
Three Months Ended | ||||||||
(in thousands) | June 30, 2019 | June 30, 2018 | ||||||
Interest income | $ | 51,635 | $ | 40,090 | ||||
Total dividend income | 12,575 | 12,346 | ||||||
Other income | 2,255 | 2,162 | ||||||
Total investment income | $ | 66,465 | $ | 54,598 |
Three Months Ended | ||||||||
(in thousands) | June 30, 2019 | June 30, 2018 | ||||||
Management fee | $ | 11,640 | $ | 9,301 | ||||
Less: management fee waiver | (2,823 | ) | (1,495 | ) | ||||
Total management fee | 8,817 | 7,806 | ||||||
Incentive fee | 6,987 | 6,430 | ||||||
Interest and other financing expenses | 20,719 | 12,824 | ||||||
Professional fees | 886 | 708 | ||||||
Administrative expenses | 1,049 | 822 | ||||||
Other general and administrative expenses | 398 | 518 | ||||||
Total expenses | 38,856 | 29,108 | ||||||
Less: expenses waived and reimbursed | (335 | ) | (276 | ) | ||||
Net expenses before income taxes | 38,521 | 28,832 | ||||||
Income tax expense | (4 | ) | 45 | |||||
Net expenses after income taxes | $ | 38,517 | $ | 28,877 |
Three Months Ended | ||||||||
(in thousands) | June 30, 2019 | June 30, 2018 | ||||||
Net realized gains (losses) on investments | $ | 52 | $ | (6,609 | ) | |||
Net change in unrealized (depreciation) appreciation of investments | (3,985 | ) | 5,087 | |||||
Net change in unrealized depreciation securities purchased under collateralized agreements to resell | — | — | ||||||
Provision for taxes | (270 | ) | (1,066 | ) | ||||
Net realized and unrealized losses | $ | (4,203 | ) | $ | (2,588 | ) |
Six Months Ended | ||||||||
(in thousands) | June 30, 2019 | June 30, 2018 | ||||||
Interest income | $ | 99,559 | $ | 76,829 | ||||
Total dividend income | 26,068 | 24,703 | ||||||
Other income | 5,029 | 5,955 | ||||||
Total investment income | $ | 130,656 | $ | 107,487 |
Six Months Ended | ||||||||
(in thousands) | June 30, 2019 | June 30, 2018 | ||||||
Management fee | $ | 22,615 | $ | 17,993 | ||||
Less: management fee waiver | (5,356 | ) | (2,817 | ) | ||||
Total management fee | 17,259 | 15,176 | ||||||
Incentive fee | 13,850 | 12,864 | ||||||
Interest and other financing expenses | 39,865 | 24,114 | ||||||
Professional fees | 1,652 | 1,402 | ||||||
Administrative expenses | 2,144 | 1,761 | ||||||
Other general and administrative expenses | 810 | 928 | ||||||
Total expenses | 75,580 | 56,245 | ||||||
Less: expenses waived and reimbursed | (335 | ) | (276 | ) | ||||
Net expenses before income taxes | 75,245 | 55,969 | ||||||
Income tax expense | 13 | 61 | ||||||
Net expenses after income taxes | $ | 75,258 | $ | 56,030 |
Six Months Ended | ||||||||
(in thousands) | June 30, 2019 | June 30, 2018 | ||||||
Net realized gains (losses) on investments | $ | 98 | $ | (6,403 | ) | |||
Net change in unrealized appreciation of investments | 12,329 | 2,919 | ||||||
Net change in unrealized depreciation securities purchased under collateralized agreements to resell | — | (12 | ) | |||||
Provision for taxes | (160 | ) | (984 | ) | ||||
Net realized and unrealized gains (losses) | $ | 12,267 | $ | (4,480 | ) |
Three Months Ended | Six Months Ended | ||||||||||||||
(in millions) | June 30, 2019 | June 30, 2018 | June 30, 2019 | June 30, 2018 | |||||||||||
Interest expense | $ | 6.4 | $ | 3.6 | $ | 12.7 | $ | 6.7 | |||||||
Non-usage fee | $ | 0.2 | $ | 0.2 | $ | 0.3 | $ | 0.4 | |||||||
Amortization of financing costs | $ | 0.7 | $ | 0.6 | $ | 1.4 | $ | 1.2 | |||||||
Weighted average interest rate | 4.5 | % | 4.1 | % | 4.5 | % | 4.0 | % | |||||||
Effective interest rate | 5.1 | % | 5.0 | % | 5.1 | % | 5.0 | % | |||||||
Average debt outstanding | $ | 565.9 | $ | 351.5 | $ | 566.1 | $ | 337.3 |
Three Months Ended | Six Months Ended | ||||||||||||||
(in millions) | June 30, 2019 | June 30, 2018 | June 30, 2019 | June 30, 2018 | |||||||||||
Interest expense | $ | 1.2 | $ | 1.5 | $ | 2.2 | $ | 2.4 | |||||||
Non-usage fee | $ | — | (1) | $ | — | (1) | $ | 0.1 | $ | 0.1 | |||||
Amortization of financing costs | $ | 0.1 | $ | 0.1 | $ | 0.2 | $ | 0.2 | |||||||
Weighted average interest rate | 5.0 | % | 4.5 | % | 5.0 | % | 4.4 | % | |||||||
Effective interest rate | 5.6 | % | 4.9 | % | 5.8 | % | 5.0 | % | |||||||
Average debt outstanding | $ | 92.5 | $ | 135.8 | $ | 87.0 | $ | 108.9 |
(1) | For the three months ended June 30, 2019 and June 30, 2018, the total non-usage fees were less than $50 thousand. |
Three Months Ended | Six Months Ended | ||||||||||||||
(in millions) | June 30, 2019 | June 30, 2018(1) | June 30, 2019 | June 30, 2018(1) | |||||||||||
Interest expense(2) | $ | 0.9 | $ | — | $ | 1.4 | $ | — | |||||||
Non-usage fee(2) | $ | — | (3) | $ | — | $ | 0.1 | $ | — | ||||||
Amortization of financing costs | $ | 0.1 | $ | — | $ | 0.2 | $ | — | |||||||
Weighted average interest rate | 5.5 | % | — | % | 5.5 | % | — | % | |||||||
Effective interest rate | 6.3 | % | — | % | 6.6 | % | — | % | |||||||
Average debt outstanding | $ | 66.9 | $ | — | $ | 52.7 | $ | — |
(1) | Not applicable as the DB Credit Facility commenced on December 14, 2018. |
(2) | Interest expense includes the portion of the facility agent fee applicable to the drawn portion of the DB Credit Facility and non-usage fee includes the portion of the facility agent fee applicable to the undrawn portion of the DB Credit Facility. |
(3) | For the three months ended June 30, 2019, the total non-usage fees were less than $50 thousand. |
2018 Convertible Notes | |||
Initial conversion premium | 10.0 | % | |
Initial conversion rate(1) | 65.8762 | ||
Initial conversion price | $ | 15.18 | |
Conversion premium at June 30, 2019 | 10.0 | % | |
Conversion rate at June 30, 2019(1)(2) | 65.8762 | ||
Conversion price at June 30, 2019(2)(3) | $ | 15.18 | |
Last conversion price calculation date | August 20, 2018 |
(1) | Conversion rates denominated in shares of common stock per $1.0 thousand principal amount of the 2018 Convertible Notes converted. |
(2) | Represents conversion rate and conversion price, as applicable, taking into account certain de minimis adjustments that will be made on the conversion date. |
(3) | The conversion price in effect at June 30, 2019 was calculated on the last anniversary of the issuance and will be calculated again on the next anniversary, unless the exercise price shall have changed by more than 1.0% before the anniversary. |
Three Months Ended | Six Months Ended | ||||||||||||||
(in millions) | June 30, 2019 | June 30, 2018 | June 30, 2019 | June 30, 2018 | |||||||||||
Interest expense | $ | 3.6 | $ | 2.0 | $ | 7.2 | $ | 3.9 | |||||||
Amortization of financing costs | $ | 0.3 | $ | 0.3 | $ | 0.6 | $ | 0.6 | |||||||
Amortization of premium | $ | (0.1 | ) | $ | (0.1 | ) | $ | (0.1 | ) | $ | (0.1 | ) | |||
Weighted average interest rate | 5.4 | % | 5.0 | % | 5.4 | % | 5.0 | % | |||||||
Effective interest rate | 5.7 | % | 5.7 | % | 5.8 | % | 5.7 | % | |||||||
Average debt outstanding | $ | 265.7 | $ | 155.3 | $ | 268.0 | $ | 155.3 |
Three Months Ended | Six Months Ended | ||||||||||||||
(in millions) | June 30, 2019(1) | June 30, 2018(2) | June 30, 2019(1) | June 30, 2018(2) | |||||||||||
Interest expense | $ | 5.4 | $ | 2.9 | $ | 9.8 | $ | 5.5 | |||||||
Amortization of financing costs | $ | 0.3 | $ | 0.1 | $ | 0.6 | $ | 0.3 | |||||||
Weighted average interest rate | 5.2 | % | 5.0 | % | 5.2 | % | 5.1 | % | |||||||
Effective interest rate | 5.5 | % | 5.3 | % | 5.6 | % | 5.4 | % | |||||||
Average debt outstanding | $ | 416.1 | $ | 235.0 | $ | 376.7 | $ | 220.6 |
(1) | For the three and six months ended June 30, 2019, amounts reported include interest and amortization of financing costs related to the 2019A Unsecured Notes for the period from April 30, 2019 (issuance date of the 2019A Unsecured Notes) to June 30, 2019. |
(2) | For the three and six months ended June 30, 2018, amounts reported include interest and amortization of financing costs related to the 2018A Unsecured Notes for the period from January 30, 2018 (issuance date of the 2018A Unsecured Notes) to June 30, 2018. |
(in millions) | ||||||||||||
Issuance Date | Maturity Date | Debenture Amount | Interest Rate | SBA Annual Charge | ||||||||
Fixed SBA-guaranteed debentures(1): | ||||||||||||
March 25, 2015 | March 1, 2025 | $ | 37.5 | 2.517 | % | 0.355 | % | |||||
September 23, 2015 | September 1, 2025 | 37.5 | 2.829 | % | 0.355 | % | ||||||
September 23, 2015 | September 1, 2025 | 28.8 | 2.829 | % | 0.742 | % | ||||||
March 23, 2016 | March 1, 2026 | 13.9 | 2.507 | % | 0.742 | % | ||||||
September 21, 2016 | September 1, 2026 | 4.0 | 2.051 | % | 0.742 | % | ||||||
September 20, 2017 | September 1, 2027 | 13.0 | 2.518 | % | 0.742 | % | ||||||
March 21, 2018 | March 1, 2028 | 15.3 | 3.187 | % | 0.742 | % | ||||||
Fixed SBA-guaranteed debentures(2): | ||||||||||||
September 19, 2018 | September 1, 2028 | 15.0 | 3.548 | % | 0.222 | % | ||||||
Total SBA-guaranteed debentures | $ | 165.0 |
(1) | SBA-guaranteed debentures are held in SBIC I. |
(2) | SBA-guaranteed debentures are held in SBIC II. |
Three Months Ended | Six Months Ended | ||||||||||||||
(in millions) | June 30, 2019 | June 30, 2018 | June 30, 2019 | June 30, 2018 | |||||||||||
Interest expense | $ | 1.4 | $ | 1.2 | $ | 2.7 | $ | 2.4 | |||||||
Amortization of financing costs | $ | 0.2 | $ | 0.2 | $ | 0.3 | $ | 0.3 | |||||||
Weighted average interest rate | 3.3 | % | 3.2 | % | 3.3 | % | 3.2 | % | |||||||
Effective interest rate | 3.6 | % | 3.6 | % | 3.6 | % | 3.5 | % | |||||||
Average debt outstanding | $ | 165.0 | $ | 154.3 | $ | 165.0 | $ | 152.2 |
Contractual Obligations Payments Due by Period | ||||||||||||||||||||
(in millions) | Total | Less than 1 Year | 1 - 3 Years | 3 - 5 Years | More than 5 Years | |||||||||||||||
Holdings Credit Facility(1) | $ | 549.1 | $ | — | $ | — | $ | 549.1 | $ | — | ||||||||||
Unsecured Notes(2) | 453.3 | — | 90.0 | 363.3 | — | |||||||||||||||
SBA-guaranteed debentures(3) | 165.0 | — | — | — | 165.0 | |||||||||||||||
Convertible Notes(4) | 201.2 | — | — | 201.2 | — | |||||||||||||||
NMFC Credit Facility(5) | 135.0 | — | 135.0 | — | — | |||||||||||||||
DB Credit Facility(6) | 100.0 | — | — | 100.0 | — | |||||||||||||||
Total Contractual Obligations | $ | 1,603.6 | $ | — | $ | 225.0 | $ | 1,213.6 | $ | 165.0 |
(1) | Under the terms of the $720.0 million Holdings Credit Facility, all outstanding borrowings under that facility ($549.1 million as of June 30, 2019) must be repaid on or before October 24, 2022. As of June 30, 2019, there was approximately $170.9 million of possible capacity remaining under the Holdings Credit Facility. |
(2) | $90.0 million of the 2016 Unsecured Notes will mature on May 15, 2021 unless earlier repurchased, $55.0 million of the 2017A Unsecured Notes will mature on July 15, 2022 unless earlier repurchased, $90.0 million of the 2018A Unsecured Notes will mature on January 30, 2023 unless earlier repurchased, $50.0 million of the 2018B Unsecured Notes will mature on June 28, 2023 unless earlier repurchased, $51.8 million of the 5.75% Unsecured Notes will mature on October 1, 2023 unless earlier repurchased and $116.5 million of the 2019A Unsecured Notes will mature on April 30, 2024 unless earlier repurchased. |
(3) | Our SBA-guaranteed debentures will begin to mature on March 1, 2025. |
(4) | The 2018 Convertible Notes will mature on August 15, 2023 unless earlier converted or repurchased at the holder's option or redeemed by us. |
(5) | Under the terms of the $135.0 million NMFC Credit Facility, all outstanding borrowings under that facility ($135.0 million as of June 30, 2019) must be repaid on or before June 4, 2022. As of June 30, 2019, there was no capacity remaining under the NMFC Credit Facility. |
(6) | Under the terms of the $150.0 million DB Credit Facility, all outstanding borrowings under that facility ($100.0 million as of June 30, 2019) must be repaid on or before December 14, 2023. As of June 30, 2019, there was $50.0 million of possible capacity remaining under the DB Credit Facility. |
Fiscal Year Ended | Date Declared | Record Date | Payment Date | Per Share Amount (1) | ||||||
December 31, 2019 | ||||||||||
Second Quarter | May 1, 2019 | June 14, 2019 | June 28, 2019 | $ | 0.34 | |||||
First Quarter | February 22, 2019 | March 15, 2019 | March 29, 2019 | 0.34 | ||||||
$ | 0.68 | |||||||||
December 31, 2018 | ||||||||||
Fourth Quarter | November 1, 2018 | December 14, 2018 | December 28, 2018 | $ | 0.34 | |||||
Third Quarter | August 1, 2018 | September 14, 2018 | September 28, 2018 | 0.34 | ||||||
Second Quarter | May 2, 2018 | June 15, 2018 | June 29, 2018 | 0.34 | ||||||
First Quarter | February 21, 2018 | March 15, 2018 | March 29, 2018 | 0.34 | ||||||
$ | 1.36 | |||||||||
December 31, 2017 | ||||||||||
Fourth Quarter | November 2, 2017 | December 15, 2017 | December 28, 2017 | $ | 0.34 | |||||
Third Quarter | August 4, 2017 | September 15, 2017 | September 29, 2017 | 0.34 | ||||||
Second Quarter | May 4, 2017 | June 16, 2017 | June 30, 2017 | 0.34 | ||||||
First Quarter | February 23, 2017 | March 17, 2017 | March 31, 2017 | 0.34 | ||||||
$ | 1.36 |
(1) | Tax characteristics of all distributions paid are reported to stockholders on Form 1099 after the end of the calendar year. For the years ended December 31, 2018 and December 31, 2017, total distributions were $103.4 million and $100.9 million, respectively, of which the distributions were comprised of approximately 83.74% and 71.50%, respectively, of ordinary income, 0.00% and 0.00%, respectively, of long-term capital gains and approximately 16.26% and 28.50%, respectively, of a return of capital. Future quarterly distributions, if any, will be determined by our board of directors. |
• | We have entered into the Investment Management Agreement with the Investment Adviser, a wholly-owned subsidiary of New Mountain Capital. Therefore, New Mountain Capital is entitled to any profits earned by the Investment Adviser, which includes any fees payable to the Investment Adviser under the terms of the Investment Management Agreement, less expenses incurred by the Investment Adviser in performing its services under the Investment Management Agreement. |
• | We have entered into the Administration Agreement with the Administrator, a wholly-owned subsidiary of New Mountain Capital. The Administrator arranges our office space and provides office equipment and administrative services necessary to conduct our respective day-to-day operations pursuant to the Administration Agreement. We reimburse the Administrator for the allocable portion of overhead and other expenses incurred by it in performing its obligations to us under the Administration Agreement, which includes the fees and expenses associated with performing administrative, finance, and compliance functions, and the compensation of our chief financial officer |
• | We, the Investment Adviser and the Administrator have entered into a royalty-free Trademark License Agreement, as amended, with New Mountain Capital, pursuant to which New Mountain Capital has agreed to grant us, the Investment Adviser and the Administrator a non-exclusive, royalty-free license to use the name "New Mountain" and "New Mountain Finance". |
Item 3. | Quantitative and Qualitative Disclosures About Market Risk |
Change in Interest Rates | Estimated Percentage Change in Interest Income Net of Interest Expense (unaudited) | ||
-25 Basis Points | (2.33 | )% | |
Base Interest Rate | — | % | |
+100 Basis Points | 9.33 | % | |
+200 Basis Points | 18.67 | % | |
+300 Basis Points | 28.00 | % |
Item 4. | Controls and Procedures |
(a) | Evaluation of Disclosure Controls and Procedures |
(b) | Changes in Internal Controls Over Financial Reporting |
Item 1. | Legal Proceedings |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
Item 3. | Defaults Upon Senior Securities |
Item 4. | Mine Safety Disclosures |
Item 5. | Other Information |
Item 6. | Exhibits |
(a) | Exhibits |
Exhibit Number | Description | ||
3.1(a) | |||
3.1(b) | |||
3.2 | |||
3.3 | |||
4.1 | |||
10.1 | |||
10.2 | |||
10.3 | |||
31.1 | |||
31.2 | |||
32.1 | |||
32.2 |
(1) | Previously filed in connection with New Mountain Finance Holdings, L.L.C.’s registration statement on Form N-2 Pre-Effective Amendment No. 3 (File Nos. 333-168280 and 333-172503) filed on May 9, 2011. |
(2) | Previously filed in connection with New Mountain Finance Corporation’s quarterly report on Form 10-Q filed on August 11, 2011. |
(3) | Previously filed in connection with New Mountain Finance Corporation and New Mountain Finance AIV Holdings Corporation report on Form 8-K filed on August 25, 2011. |
(4) | Previously filed in connection with New Mountain Finance Corporation's report on Form 8-K filed on April 3, 2019. |
(5) | Previously filed in connection with New Mountain Finance Corporation's report on Form 8-K filed on May 9, 2019. |
(6) | Previously filed in connection with New Mountain Finance Corporation's report on Form 8-K filed on July 3, 2019. |
NEW MOUNTAIN FINANCE CORPORATION | ||
By: | /s/ ROBERT A. HAMWEE | |
Robert A. Hamwee | ||
Chief Executive Officer | ||
(Principal Executive Officer) | ||
By: | /s/ SHIRAZ Y. KAJEE | |
Shiraz Y. Kajee | ||
Chief Financial Officer | ||
(Principal Financial and Accounting Officer) |
1. | I have reviewed this quarterly report on Form 10-Q of New Mountain Finance Corporation; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a) | designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrants, including their consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b) | designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c) | evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d) | disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
a) | all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
b) | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
/s/ ROBERT A. HAMWEE | |
Robert A. Hamwee |
1. | I have reviewed this quarterly report on Form 10-Q of New Mountain Finance Corporation; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a) | designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrants, including their consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b) | designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c) | evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d) | disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
a) | all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
b) | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
/s/ SHIRAZ Y. KAJEE | |
Shiraz Y. Kajee |
(1) | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and |
(2) | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant. |
/s/ ROBERT A. HAMWEE | ||
Name: | Robert A. Hamwee | |
Date: | August 7, 2019 |
(1) | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and |
(2) | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant. |
/s/ SHIRAZ Y. KAJEE | ||
Name: | Shiraz Y. Kajee | |
Date: | August 7, 2019 |
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end