Texas | 75-1072796 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
5400 Lyndon B Johnson Freeway, Suite 1300, Dallas, Texas | 75240 | |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer | ¨ | Accelerated filer | ý | Non-accelerated filer | ¨ | Smaller reporting company | ¨ | Emerging growth company | ¨ |
(Do not check if a smaller reporting company) |
Page | ||||
Item 1. | Consolidated Financial Statements |
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES | |||||||
CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES | |||||||
(In thousands, except shares and per share data) | |||||||
June 30, | March 31, | ||||||
2018 | 2018 | ||||||
(Unaudited) | |||||||
Assets | |||||||
Investments at fair value: | |||||||
Non-control/Non-affiliate investments (Cost: $232,460 and $200,981, respectively) | $ | 235,961 | $ | 199,949 | |||
Affiliate investments (Cost: $56,410 and $51,648, respectively) | 57,289 | 53,198 | |||||
Control investments (Cost: $76,864 and $82,768, respectively) | 118,080 | 139,948 | |||||
Total investments (Cost: $365,734 and $335,397, respectively) | 411,330 | 393,095 | |||||
Cash and cash equivalents | 12,532 | 7,907 | |||||
Receivables: | |||||||
Dividends and interest | 5,671 | 5,219 | |||||
Escrow | 203 | 119 | |||||
Other | 558 | 447 | |||||
Income tax receivable | 109 | 109 | |||||
Deferred tax asset | 2,116 | 2,050 | |||||
Debt issuance costs (net of accumulated amortization of $862 and $366, respectively) | 2,676 | 2,575 | |||||
Other assets | 15,731 | 5,969 | |||||
Total assets | $ | 450,926 | $ | 417,490 | |||
Liabilities | |||||||
Notes (Par value: $58,886 and $57,500, respectively) | $ | 56,646 | $ | 55,305 | |||
Credit facility | 65,000 | 40,000 | |||||
Other liabilities | 4,483 | 6,245 | |||||
Dividends payable | 14,503 | 4,525 | |||||
Accrued restoration plan liability | 2,913 | 2,937 | |||||
Deferred income taxes | — | 190 | |||||
Total liabilities | 143,545 | 109,202 | |||||
Commitments and contingencies (Note 11) | |||||||
Net Assets | |||||||
Common stock, $0.25 par value: authorized, 25,000,000 shares; issued, 18,632,706 shares at June 30, 2018 and 18,501,298 shares at March 31, 2018 | 4,658 | 4,625 | |||||
Additional paid-in capital | 262,623 | 260,713 | |||||
Net investment income in excess of (less than) distributions | (2,157 | ) | 6,147 | ||||
Accumulated undistributed net realized gain | 20,469 | 3,231 | |||||
Unrealized appreciation of investments, net of income taxes | 45,725 | 57,509 | |||||
Treasury stock - at cost, 2,339,512 shares | (23,937 | ) | (23,937 | ) | |||
Total net assets | 307,381 | 308,288 | |||||
Total liabilities and net assets | $ | 450,926 | $ | 417,490 | |||
Net asset value per share (16,293,194 shares outstanding at June 30, 2018 and 16,161,786 shares outstanding at March 31, 2018) | $ | 18.87 | $ | 19.08 |
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES | ||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||
(Unaudited) | ||||||||
(In thousands, except shares and per share data) | ||||||||
Three Months Ended | ||||||||
June 30, | ||||||||
2018 | 2017 | |||||||
Investment income: | ||||||||
Interest income: | ||||||||
Non-control/Non-affiliate investments | $ | 6,032 | $ | 4,332 | ||||
Affiliate investments | 1,452 | 140 | ||||||
Control investments | 159 | 41 | ||||||
Dividend income: | ||||||||
Non-control/Non-affiliate investments | 23 | — | ||||||
Affiliate investments | 38 | — | ||||||
Control investments | 3,014 | 3,004 | ||||||
Interest income from cash and cash equivalents | 4 | 7 | ||||||
Fees and other income | 385 | 200 | ||||||
Total investment income | 11,107 | 7,724 | ||||||
Operating expenses: | ||||||||
Compensation | 1,910 | 1,638 | ||||||
Spin-off compensation plan | — | 172 | ||||||
Share-based compensation | 475 | 368 | ||||||
Interest | 2,373 | 738 | ||||||
Professional fees | 488 | 479 | ||||||
Net pension expense | 40 | 40 | ||||||
General and administrative | 825 | 709 | ||||||
Total operating expenses | 6,111 | 4,144 | ||||||
Income before taxes | 4,996 | 3,580 | ||||||
Income tax (benefit) expense | 379 | 144 | ||||||
Net investment income | $ | 4,617 | $ | 3,436 | ||||
Realized gain | ||||||||
Non-control/Non-affiliate investments | $ | 200 | $ | 624 | ||||
Affiliate investments | — | — | ||||||
Control investments | 18,619 | — | ||||||
Total net realized gain on investments before income tax | 18,819 | 624 | ||||||
Change in unrealized appreciation of investments | ||||||||
Non-control/Non-affiliate investments | 4,532 | (2,419 | ) | |||||
Affiliate investments | (671 | ) | (332 | ) | ||||
Control investments | (15,963 | ) | 4,050 | |||||
Income tax (provision) benefit | 319 | 85 | ||||||
Total net change in unrealized appreciation of investments, net of tax | (11,783 | ) | 1,384 | |||||
Net realized and unrealized gains on investments | $ | 7,036 | $ | 2,008 | ||||
Net increase in net assets from operations | $ | 11,653 | $ | 5,444 | ||||
Pre-tax net investment income per share - basic and diluted | $ | 0.31 | $ | 0.22 | ||||
Net investment income per share – basic and diluted | $ | 0.29 | $ | 0.21 | ||||
Net increase in net assets from operations – basic and diluted | $ | 0.72 | $ | 0.34 | ||||
Weighted average shares outstanding – basic | 16,180,291 | 16,009,703 | ||||||
Weighted average shares outstanding – diluted | 16,201,443 | 16,072,463 |
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES | |||||||
CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS | |||||||
(Unaudited) | |||||||
(In thousands) | |||||||
Three Months Ended | |||||||
June 30, | |||||||
2018 | 2017 | ||||||
Operations: | |||||||
Net investment income | $ | 4,617 | $ | 3,436 | |||
Net realized gain on investments | 18,819 | 624 | |||||
Net change in unrealized appreciation of investments, net of tax | (11,783 | ) | 1,384 | ||||
Net increase in net assets from operations | 11,653 | 5,444 | |||||
Dividends to shareholders | (14,503 | ) | (3,355 | ) | |||
Spin-Off Compensation Plan, net of tax of $ - and $59, respectively | — | (114 | ) | ||||
Capital share transactions: | |||||||
Change in pension plan funded status | 11 | 12 | |||||
Exercise of employee stock options | 1,457 | — | |||||
Share-based compensation expense | 475 | 368 | |||||
(Decrease) increase in net assets | (907 | ) | 2,355 | ||||
Net assets, beginning of period | 308,288 | 285,072 | |||||
Net assets, end of period | $ | 307,381 | $ | 287,427 |
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES | |||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
(Unaudited) | |||||||
(In thousands) | |||||||
Three Months Ended | |||||||
June 30, | |||||||
2018 | 2017 | ||||||
Cash flows from operating activities | |||||||
Net increase in net assets from operations | $ | 11,653 | $ | 5,444 | |||
Adjustments to reconcile net increase in net assets from operations to net cash used in operating activities: | |||||||
Purchases and originations of investments | (77,864 | ) | (41,662 | ) | |||
Proceeds from sales and repayments of debt investments in portfolio companies | 41,757 | 23,515 | |||||
Proceeds from sales and return of capital of equity investments in portfolio companies | 24,885 | 15 | |||||
Payment of accreted original issue discounts | 212 | 609 | |||||
Depreciation and amortization | 344 | 181 | |||||
Net pension benefit | (12 | ) | (12 | ) | |||
Realized gain on investments before income tax | (18,819 | ) | (624 | ) | |||
Net change in unrealized appreciation of investments | 12,102 | (1,299 | ) | ||||
Accretion of discounts on investments | (312 | ) | (183 | ) | |||
Payment-in-kind interest and dividends | (79 | ) | (73 | ) | |||
Stock option and restricted awards expense | 475 | 368 | |||||
Deferred income taxes | 50 | (155 | ) | ||||
Changes in other assets and liabilities: | |||||||
Increase in dividend and interest receivable | (452 | ) | (281 | ) | |||
Decrease in escrow receivables | (203 | ) | — | ||||
Decrease in other receivables | (112 | ) | 220 | ||||
Decrease (increase) in other assets | (9,785 | ) | 3,957 | ||||
Increase in other liabilities | (2,067 | ) | (2,119 | ) | |||
Decrease in payable for unsettled transaction | — | 9,263 | |||||
Net cash used in operating activities | (18,227 | ) | (2,836 | ) | |||
Cash flows from financing activities | |||||||
Borrowings under credit facility | 55,000 | — | |||||
Repayments of credit facility | (30,000 | ) | — | ||||
Debt issuance costs paid | (459 | ) | — | ||||
Proceeds from notes | 1,379 | — | |||||
Dividends to shareholders | (4,525 | ) | (7,191 | ) | |||
Proceeds from exercise of employee stock options | 1,422 | — | |||||
Spin-off Compensation Plan distribution | 35 | — | |||||
Net cash provided by (used in) financing activities | 22,852 | (7,191 | ) | ||||
Net increase (decrease) in cash and cash equivalents | 4,625 | (10,027 | ) | ||||
Cash and cash equivalents at beginning of period | 7,907 | 22,386 | |||||
Cash and cash equivalents at end of period | $ | 12,532 | $ | 12,359 | |||
Supplemental cash flow disclosures: | |||||||
Cash paid for income taxes | $ | 11 | $ | 214 | |||
Cash paid for interest | 1,990 | 611 | |||||
Supplemental disclosure of noncash financing activities: | |||||||
Dividend declared, not yet paid | 14,503 | 3,355 | |||||
Spin-off Compensation Plan distribution accrued, not yet paid | — | 172 |
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED SCHEDULE OF INVESTMENTS | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
June 30, 2018 | ||||||||||||||||||||
Portfolio Company1 | Type of Investment2 | Industry | Current Interest Rate3 | Maturity | Principal | Cost | Fair Value4 | |||||||||||||
Non-control/Non-affiliate Investments5 | ||||||||||||||||||||
AAC HOLDINGS, INC. | First Lien | Healthcare services | L+6.75% (Floor 1.00%), Current Coupon 9.11% | 6/30/2023 | $ | 9,262,500 | $ | 9,060,954 | $ | 9,401,438 | ||||||||||
AG KINGS HOLDINGS INC.8 | First Lien | Food, agriculture & beverage | L+9.42% (Floor 1.00%), Current Coupon 11.78% | 8/8/2021 | 9,366,667 | 9,236,751 | 9,038,833 | |||||||||||||
ALLIANCE SPORTS GROUP, L.P. | Senior subordinated debt | Consumer products & retail | 11.00% | 2/1/2023 | 10,100,000 | 9,923,399 | 9,908,100 | |||||||||||||
2.65% membership interest | — | — | — | 2,500,000 | 1,996,000 | |||||||||||||||
12,423,399 | 11,904,100 | |||||||||||||||||||
AMERICAN TELECONFERENCING SERVICES, LTD. | First Lien | Telecommunications | L+6.50% (Floor 1.00%), Current Coupon 8.86% | 12/8/2021 | 6,289,340 | 6,159,290 | 6,112,452 | |||||||||||||
Second Lien | L+9.50% (Floor 1.00%), Current Coupon 11.84% | 6/6/2022 | 2,005,714 | 1,944,094 | 1,900,414 | |||||||||||||||
8,103,384 | 8,012,866 | |||||||||||||||||||
AMWARE FULFILLMENT LLC15 | First Lien | Distribution | L+12.00% (Floor 1.00%), Current Coupon 14.34% | 5/21/2019 | 13,296,944 | 13,145,356 | 12,765,067 | |||||||||||||
BINSWANGER HOLDING CORP. | First Lien | Distribution | L+8.00% (Floor 1.00%), Current Coupon 10.32% | 3/9/2022 | 12,398,351 | 12,204,051 | 12,280,567 | |||||||||||||
900,000 shares of common stock | — | — | — | 900,000 | 874,000 | |||||||||||||||
13,104,051 | 13,154,567 | |||||||||||||||||||
CALIFORNIA PIZZA KITCHEN, INC. | First Lien | Restaurants | L+6.00% (Floor 1.00%), Current Coupon 8.10% | 8/23/2022 | 4,912,500 | 4,875,968 | 4,821,619 | |||||||||||||
CAPITAL PAWN HOLDINGS, LLC | First Lien | Consumer products & retail | L+9.50%, Current Coupon 11.81% | 7/8/2020 | 11,922,365 | 11,711,936 | 11,755,452 |
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED SCHEDULE OF INVESTMENTS | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
June 30, 2018 | ||||||||||||||||||||
Portfolio Company1 | Type of Investment2 | Industry | Current Interest Rate3 | Maturity | Principal | Cost | Fair Value4 | |||||||||||||
CLICKBOOTH.COM, LLC | First Lien | Media, marketing & entertainment | L+8.50% (Floor 1.00%), Current Coupon 10.82% | 12/5/2022 | 17,281,250 | 16,965,249 | 17,203,484 | |||||||||||||
Revolving Loan10 | L+8.50% (Floor 1.00%) | 12/5/2022 | — | (17,722 | ) | — | ||||||||||||||
16,947,527 | 17,203,484 | |||||||||||||||||||
DEEPWATER CORROSION SERVICES, INC. | 127,004 shares of Series A convertible preferred stock | Energy services (upstream) | — | — | — | 8,000,000 | 9,316,000 | |||||||||||||
DELPHI INTERMEDIATE HEALTHCO, LLC | First Lien | Healthcare services | L+7.50% (Floor 1.00%), Current Coupon 9.86% | 10/3/2022 | 7,359,375 | 7,293,501 | 7,263,703 | |||||||||||||
First Lien | L+7.50 (Floor 1.00%), Current Coupon 9.83% | 10/3/2022 | 4,968,750 | 4,920,581 | 4,904,156 | |||||||||||||||
12,214,082 | 12,167,859 | |||||||||||||||||||
DIGITAL RIVER, INC. | First Lien | Software & IT services | L+6.00% (Floor 1.00%), Current Coupon 8.34% | 2/12/2021 | 6,285,444 | 6,274,316 | 6,277,587 | |||||||||||||
DUNN PAPER, INC. | Second Lien | Paper & forest products | L+8.75% (Floor 1.00%), Current Coupon 10.84% | 8/26/2023 | 3,000,000 | 2,951,375 | 2,974,500 | |||||||||||||
ENVIRONMENTAL PEST SERVICE MANAGEMENT COMPANY, LLC | First Lien | Consumer services | L+7.25%, Current Coupon 9.59% | 6/22/2023 | 16,250,000 | 15,966,754 | 15,966,754 | |||||||||||||
Delayed Draw Term Loan10 | L+7.25% | — | — | (69,655 | ) | — | ||||||||||||||
15,897,099 | 15,966,754 | |||||||||||||||||||
FAST SANDWICH, LLC | First Lien | Restaurants | L+9.00% (Floor 1.00%), Current Coupon 11.33% | 5/23/2023 | 3,300,000 | 3,246,010 | 3,246,010 | |||||||||||||
Revolving Loan10 | L+9.00% (Floor 1.00%) | — | — | (67,636 | ) | — | ||||||||||||||
3,178,374 | 3,246,010 |
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED SCHEDULE OF INVESTMENTS | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
June 30, 2018 | ||||||||||||||||||||
Portfolio Company1 | Type of Investment2 | Industry | Current Interest Rate3 | Maturity | Principal | Cost | Fair Value4 | |||||||||||||
GAUGE AMERICAN NUTS OPERATIONS LLC13 | First Lien | Food, agriculture and beverage | L+8.00% (Floor 1.00%), Current Coupon 10.33% | 4/10/2023 | 17,500,000 | 17,162,415 | 17,162,415 | |||||||||||||
First Lien - Term Loan B | L+8.00% (Floor 1.00%), Current Coupon 10.33% | 10/10/2018 | 656,250 | 648,900 | 648,900 | |||||||||||||||
Delayed Draw Term Loan10 | L+8.00% (Floor 1.00%) | 4/10/2023 | — | (9,402 | ) | 0 | ||||||||||||||
Revolving Loan | L+8.00% (Floor 1.00%), Current Coupon 10.33% | 4/10/2023 | 3,500,000 | 3,483,286 | 3,483,286 | |||||||||||||||
3,000,000 units of Class A common stock9 | — | — | — | 3,000,000 | 3,000,000 | |||||||||||||||
24,285,199 | 24,294,601 | |||||||||||||||||||
LGM PHARMA, LLC13 | First Lien | Healthcare products | L+8.50% (Floor 1.00%), Current Coupon 10.50% | 11/15/2022 | 9,950,000 | 9,770,998 | 9,890,300 | |||||||||||||
Delayed Draw Term Loan10 | L+8.50% (Floor 1.00%), Current Coupon 10.51% | 11/15/2022 | 1,796,750 | 1,766,653 | 1,785,970 | |||||||||||||||
110,000 units of Class A common stock9 | — | — | — | 1,100,000 | 1,100,000 | |||||||||||||||
12,637,651 | 12,776,270 | |||||||||||||||||||
LIGHTING RETROFIT INTERNATIONAL, LLC | First Lien | Environmental services | L+9.25% (Floor 1.00%), Current Coupon 11.56% | 6/30/2022 | 14,437,500 | 14,307,179 | 14,278,688 | |||||||||||||
396,825 shares of Series B preferred stock | — | — | — | 500,000 | 511,000 | |||||||||||||||
14,807,179 | 14,789,688 | |||||||||||||||||||
RESEARCH NOW GROUP, INC. | Second Lien | Business services | L+9.50% (Floor 1.00%), Current Coupon 11.82% | 12/20/2025 | 10,500,000 | 9,792,890 | 10,080,000 | |||||||||||||
RESTAURANT TECHNOLOGIES, INC. | Second Lien | Business services | L+8.75% (Floor 1.00%), Current Coupon 11.07% | 11/23/2023 | 3,500,000 | 3,456,390 | 3,482,500 |
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED SCHEDULE OF INVESTMENTS | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
June 30, 2018 | ||||||||||||||||||||
Portfolio Company1 | Type of Investment2 | Industry | Current Interest Rate3 | Maturity | Principal | Cost | Fair Value4 | |||||||||||||
JVMC HOLDINGS CORP. 14 | First Lien | Financial services | L+8.02% (Floor 1.00%), Current Coupon 10.11% | 5/5/2022 | 7,125,000 | 7,066,937 | 7,125,000 | |||||||||||||
TAX ADVISORS GROUP, LLC13 | Senior subordinated debt | Financial services | 10.00% / 2.00% PIK | 12/23/2022 | 4,600,000 | 4,521,270 | 4,600,000 | |||||||||||||
143.3 Class A units9 | — | — | — | 541,176 | 645,000 | |||||||||||||||
5,062,446 | 5,245,000 | |||||||||||||||||||
VISTAR MEDIA INC. | First Lien | Media, marketing & entertainment | L+10.00% (Floor 1.00%), Current Coupon 12.32% | 2/16/2022 | 7,975,000 | 7,341,113 | 8,134,500 | |||||||||||||
Warrants (Expiration - February 17, 2027) | — | — | — | 886,000 | 2,027,000 | |||||||||||||||
8,227,113 | 10,161,500 | |||||||||||||||||||
Total Non-control/Non-affiliate Investments | $ | 232,460,377 | $ | 235,960,695 | ||||||||||||||||
Affiliate Investments6 | ||||||||||||||||||||
CHANDLER SIGNS, LLC13 | Senior subordinated debt | Business services | 12.00% / 1.00% PIK | 7/4/2021 | 4,522,672 | $ | 4,465,563 | $ | 4,314,629 | |||||||||||
1,500,000 units of Class A-1 common stock9 | — | — | — | 1,500,000 | 1,293,000 | |||||||||||||||
5,965,563 | 5,607,629 | |||||||||||||||||||
ELITE SEM, INC.8 | First Lien | Media, marketing & entertainment | L+8.42% (Floor 1.00%), Current Coupon 10.76% | 2/1/2022 | 20,000,000 | 19,524,654 | 20,000,000 | |||||||||||||
1,173 Preferred units; 1,173 Class A Common units | 12% PIK | — | — | 1,385,253 | 1,941,000 | |||||||||||||||
20,909,907 | 21,941,000 |
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED SCHEDULE OF INVESTMENTS | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
June 30, 2018 | ||||||||||||||||||||
Portfolio Company1 | Type of Investment2 | Industry | Current Interest Rate3 | Maturity | Principal | Cost | Fair Value4 | |||||||||||||
ITA HOLDINGS GROUP, LLC13 | First Lien | Transportation & logistics | L+8.50% (Floor 1.00%, Current Coupon 10.81%) | 2/14/2023 | 9,440,625 | 9,262,607 | 9,265,973 | |||||||||||||
First Lien - Term Loan B | L+8.50% (Floor 1.00%, Current Coupon 10.82%) | 2/14/2023 | 2,000,000 | 1,960,507 | 1,963,000 | |||||||||||||||
Revolving Loan10. | L+8.50% (Floor 1.00%, Current Coupon 8.50%) | 2/14/2023 | 313,500 | 276,501 | 307,700 | |||||||||||||||
Delayed Draw Term Loan | L+8.50% (Floor 1.00%, Current Coupon 10.81%) | 2/14/2023 | 1,500,000 | 1,471,135 | 1,472,250 | |||||||||||||||
9.25% Class A Membership Interest9 | — | — | — | 1,500,000 | 1,500,000 | |||||||||||||||
14,470,750 | 14,508,923 | |||||||||||||||||||
ZENFOLIO INC. | First Lien | Business services | L+9.00% (Floor 1.00%), Current Coupon 11.31% | 7/17/2022 | 13,398,750 | 13,180,154 | 13,331,756 | |||||||||||||
Revolving Loan10 | L+9.00% (Floor 1.00%) | 7/17/2022 | — | (16,177 | ) | — | ||||||||||||||
190 shares of common stock | — | — | — | 1,900,000 | 1,900,000 | |||||||||||||||
15,063,977 | 15,231,756 | |||||||||||||||||||
Total Affiliate Investments | $ | 56,410,197 | $ | 57,289,308 | ||||||||||||||||
Control Investments7 | ||||||||||||||||||||
I-45 SLF LLC9, 10, 11 | 80% LLC equity interest | Multi-sector holdings | — | — | — | $ | 64,800,000 | $ | 66,575,453 | |||||||||||
MEDIA RECOVERY, INC.11 | 800,000 shares of Series A convertible preferred stock | Industrial products | — | — | — | 800,000 | 6,622,641 | |||||||||||||
4,000,002 shares of common stock | — | — | — | 4,615,000 | 38,204,359 | |||||||||||||||
5,415,000 | 44,827,000 |
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED SCHEDULE OF INVESTMENTS | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
June 30, 2018 | ||||||||||||||||||||
Portfolio Company1 | Type of Investment2 | Industry | Current Interest Rate3 | Maturity | Principal | Cost | Fair Value4 | |||||||||||||
PRISM SPECTRUM HOLDINGS, LLC13 | First Lien | Environmental services | L+9.50% (Floor 2.25%), Current Coupon 11.82% | 2/6/2023 | 4,325,177 | 4,243,753 | 4,249,486 | |||||||||||||
Revolving Loan22 | L+9.50% (Floor 2.25%), Current Coupon 11.82% | 2/6/2023 | 750,000 | 713,156 | 736,875 | |||||||||||||||
57.25 Class A units9 | — | — | — | 1,691,674 | 1,691,674 | |||||||||||||||
6,648,583 | 6,678,035 | |||||||||||||||||||
Total Control Investments | $ | 76,863,583 | $ | 118,080,488 | ||||||||||||||||
TOTAL INVESTMENTS12 | $ | 365,734,157 | $ | 411,330,491 |
1 | All debt investments are income-producing, unless otherwise noted. Equity investments are non-income producing, unless otherwise noted. |
2 | All of the Company’s investments, unless otherwise noted, are encumbered as security for the Company’s senior secured credit facility. |
3 | The majority of investments bear interest at a rate that may be determined by reference to London Interbank Offered Rate (“LIBOR” or “L”) or Prime (“P”) and reset daily, monthly, quarterly, or semiannually. For each the Company has provided the spread over LIBOR or Prime and the current contractual interest rate in effect at June 30, 2018. Certain investments are subject to a LIBOR or Prime interest rate floor. Certain investments, as noted, accrue payment-in-kind ("PIK") interest. |
4 | The Company's investment portfolio is comprised entirely of debt and equity securities of privately held companies for which quoted prices falling within the categories of Level 1 and Level 2 inputs are not available. Therefore, the Company values all of its portfolio investments at fair value, as determined in good faith by the Board of Directors, using significant unobservable Level 3 inputs. Refer to Note 4 for further discussion. |
5 | Non-Control/Non-Affiliate investments are generally defined by the Investment Company Act of 1940 (the “1940 Act”) as investments that are neither control investments nor affiliate investments. At June 30, 2018, approximately 57.4% of the Company’s investment assets were non-control/non-affiliate investments. The fair value of these investments as a percent of net assets is 76.8%. |
6 | Affiliate investments are generally defined by the 1940 Act as investments in which between 5% and 25% of the voting securities are owned and the investments are not classified as control investments. At June 30, 2018, approximately 13.9% of the Company’s investment assets were affiliate investments. The fair value of these investments as a percent of net assets is 18.6%. |
7 | Control investments are generally defined by the 1940 Act as investments in which more than 25% of the voting securities are owned or maintains greater than 50% of the board representation. At June 30, 2018, approximately 28.7% of the Company’s investment assets were control investments. The fair value of these investments as a percent of net assets is 38.4%. |
8 | The investment is structured as a first lien last out term loan. |
9 | Indicates assets that are considered "non-qualifying assets” under section 55(a) of the 1940 Act. Qualifying assets must represent at least 70% of total assets at the time of acquisition of any additional non-qualifying assets. As of June 30, 2018, approximately 17.0% of the Company's investment assets are non-qualifying assets. |
10 | The investment has an unfunded commitment as of June 30, 2018. Refer to Note 11 - Commitments and Contingencies for further discussion. |
11 | Income producing through dividends or distributions. |
12 | As of June 30, 2018, the cumulative gross unrealized appreciation for federal income tax purposes is approximately $47.3 million; cumulative gross unrealized depreciation for federal income tax purposes is $1.9 million. Cumulative net unrealized appreciation is $45.4 million, based on a tax cost of $366.0 million. |
13 | Gauge American Nuts Operations LLC Class A common stock, ITA Holdings Group, LLC membership interest, LGM Pharma, LLC Class A common stock, Prism Spectrum Holdings LLC Class A units, Tax Advisors Group, LLC Class A units and Chandler Signs, LP Class A-1 common stock are held through a wholly-owned taxable subsidiary. |
14 | The investment is structured as a first lien first out term loan. |
15 | As of June 30, 2018, the investment is paying default interest at a rate of 2.5% per annum. |
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED SCHEDULE OF INVESTMENTS | ||||||||||||||||||||
March 31, 2018 | ||||||||||||||||||||
Portfolio Company1 | Type of Investment2 | Industry | Current Interest Rate3 | Maturity | Principal | Cost | Fair Value4 | |||||||||||||
Non-control/Non-affiliate Investments5 | ||||||||||||||||||||
AAC HOLDINGS, INC. | First Lien | Healthcare services | L+6.75% (Floor 1.00%), Current Coupon 8.52% | 6/30/2023 | $ | 9,321,875 | $ | 9,110,902 | $ | 9,485,008 | ||||||||||
AG KINGS HOLDINGS INC.8 | First Lien | Food, agriculture & beverage | L+9.40% (Floor 1.00%), Current Coupon 11.21% | 8/8/2021 | 9,650,000 | 9,507,562 | 9,437,700 | |||||||||||||
ALLIANCE SPORTS GROUP, L.P. | Senior subordinated debt | Consumer products & retail | 11.00% | 2/1/2023 | 10,100,000 | 9,916,216 | 9,807,100 | |||||||||||||
2.65% membership interest | — | — | — | 2,500,000 | 1,996,000 | |||||||||||||||
12,416,216 | 11,803,100 | |||||||||||||||||||
AMERICAN TELECONFERENCING SERVICES, LTD. | First Lien | Telecommunications | L+6.50% (Floor 1.00%), Current Coupon 8.29% | 12/8/2021 | 6,378,173 | 6,238,734 | 6,376,578 | |||||||||||||
Second Lien | L+9.50% (Floor 1.00%), Current Coupon 11.20% | 6/6/2022 | 2,005,714 | 1,941,047 | 1,918,806 | |||||||||||||||
8,179,781 | 8,295,384 | |||||||||||||||||||
AMWARE FULFILLMENT LLC17 | First Lien | Distribution | L+12.00% (Floor 1.00%), Current Coupon 14.02% | 5/21/2019 | 13,478,333 | 13,284,488 | 12,939,200 | |||||||||||||
BINSWANGER HOLDING CORP. | First Lien | Distribution | L+8.00% (Floor 1.00%), Current Coupon 10.02% | 3/9/2022 | 13,036,418 | 12,817,614 | 12,899,536 | |||||||||||||
900,000 shares of common stock | — | — | — | 900,000 | 874,000 | |||||||||||||||
13,717,614 | 13,773,536 | |||||||||||||||||||
CALIFORNIA PIZZA KITCHEN, INC. | First Lien | Restaurants | L+6.00% (Floor 1.00%), Current Coupon 7.88% | 8/23/2022 | 4,925,000 | 4,886,550 | 4,836,350 | |||||||||||||
CAPITAL PAWN HOLDINGS, LLC | First Lien | Consumer products & retail | L+9.50%, Current Coupon 11.19% | 7/8/2020 | 12,922,365 | 12,669,652 | 12,767,297 |
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED SCHEDULE OF INVESTMENTS | ||||||||||||||||||||
March 31, 2018 | ||||||||||||||||||||
Portfolio Company1 | Type of Investment2 | Industry | Current Interest Rate3 | Maturity | Principal | Cost | Fair Value4 | |||||||||||||
CLICKBOOTH.COM, LLC | First Lien | Media, marketing & entertainment | L+8.50% (Floor 1.00%), Current Coupon 10.19% | 12/5/2022 | 17,390,625 | 17,059,608 | 17,442,797 | |||||||||||||
Revolving Loan15 | L+8.50% (Floor 1.00%) | 12/5/2022 | — | (18,719 | ) | — | ||||||||||||||
17,040,889 | 17,442,797 | |||||||||||||||||||
DEEPWATER CORROSION SERVICES, INC. | 127,004 shares of Series A convertible preferred stock | Energy services (upstream) | — | — | — | 8,000,000 | 4,629,000 | |||||||||||||
DELPHI INTERMEDIATE HEALTHCO, LLC | First Lien | Healthcare services | L+7.50% (Floor 1.00%), Current Coupon 9.27% | 10/3/2022 | 7,406,250 | 7,336,879 | 7,265,531 | |||||||||||||
DIGITAL RIVER, INC. | First Lien | Software & IT services | L+6.50% (Floor 1.00%), Current Coupon 8.61% | 2/12/2021 | 6,285,443 | 6,273,415 | 6,285,443 | |||||||||||||
DUNN PAPER, INC. | Second Lien | Paper & forest products | L+8.75% (Floor 1.00%), Current Coupon 10.63% | 8/26/2023 | 3,000,000 | 2,949,611 | 3,000,000 | |||||||||||||
LGM PHARMA, LLC13 | First Lien | Healthcare products | L+8.50% (Floor 1.00%), Current Coupon 10.17% | 11/15/2022 | 9,975,000 | 9,787,481 | 9,955,050 | |||||||||||||
Delayed Draw Term Loan18 | L+8.50% (Floor 1.00%), Current Coupon 10.29% | 11/15/2022 | 1,300,000 | 1,274,815 | 1,297,400 | |||||||||||||||
110,000 units of Class A common stock9 | — | — | — | 1,100,000 | 1,100,000 | |||||||||||||||
12,162,296 | 12,352,450 | |||||||||||||||||||
LIGHTING RETROFIT INTERNATIONAL, LLC | First Lien | Environmental services | L+9.25% (Floor 1.00%), Current Coupon 10.94% | 6/30/2022 | 14,625,000 | 14,487,144 | 14,361,750 | |||||||||||||
396,825 shares of Series B preferred stock | — | — | — | 500,000 | 376,000 | |||||||||||||||
14,987,144 | 14,737,750 | |||||||||||||||||||
PRE-PAID LEGAL SERVICES, INC. | Second Lien | Consumer services | L+9.00% (Floor 1.25%), Current Coupon 10.88% | 7/1/2020 | 5,000,000 | 4,967,603 | 5,000,000 | |||||||||||||
RESEARCH NOW GROUP, INC. | Second Lien | Business services | L+9.50% (Floor 1.00%), Current Coupon 11.28% | 12/20/2025 | 10,500,000 | 9,778,956 | 9,817,500 |
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED SCHEDULE OF INVESTMENTS | ||||||||||||||||||||
March 31, 2018 | ||||||||||||||||||||
Portfolio Company1 | Type of Investment2 | Industry | Current Interest Rate3 | Maturity | Principal | Cost | Fair Value4 | |||||||||||||
RESTAURANT TECHNOLOGIES, INC. | Second Lien | Business services | L+8.75% (Floor 1.00%), Current Coupon 10.69% | 11/23/2023 | 3,500,000 | 3,454,894 | 3,493,000 | |||||||||||||
JVMC HOLDINGS CORP. 14 | First Lien | Financial services | L+8.02% (Floor 1.00%), Current Coupon 9.90% | 5/5/2022 | 7,218,750 | 7,156,878 | 7,215,141 | |||||||||||||
TAX ADVISORS GROUP, LLC13 | Senior subordinated debt | Financial services | 10.00% / 2.00% PIK | 12/23/2022 | 4,600,000 | 4,517,884 | 4,600,000 | |||||||||||||
143.3 Class A units9 | — | — | — | 541,176 | 886,000 | |||||||||||||||
5,059,060 | 5,486,000 | |||||||||||||||||||
VISTAR MEDIA INC. | First Lien | Media, marketing & entertainment | L+10.00% (Floor 1.00%), Current Coupon 12.02% | 2/16/2022 | 8,112,500 | 7,434,072 | 8,193,625 | |||||||||||||
Warrants (Expiration - February 17, 2027) | — | — | — | 886,000 | 1,682,000 | |||||||||||||||
8,320,072 | 9,875,625 | |||||||||||||||||||
WASTEWATER SPECIALTIES, LLC | First Lien16 | Industrial services | L+12.25% (Floor 1.00%), Current Coupon 13.90% | 4/18/2022 | 9,863,582 | 9,720,600 | 10,011,536 | |||||||||||||
Total Non-control/Non-affiliate Investments | $ | 200,981,062 | $ | 199,949,348 | ||||||||||||||||
Affiliate Investments6 | ||||||||||||||||||||
CHANDLER SIGNS, LLC13 | Senior subordinated debt | Business services | 12.00% / 1.00% PIK | 7/4/2021 | 4,511,259 | $ | 4,450,704 | $ | 4,375,922 | |||||||||||
1,500,000 units of Class A-1 common stock9 | — | — | — | 1,500,000 | 1,934,000 | |||||||||||||||
5,950,704 | 6,309,922 | |||||||||||||||||||
ELITE SEM, INC.8 | First Lien | Media, marketing & entertainment | L+9.90% (Floor 1.00%), Current Coupon 12.10% | 2/1/2022 | 17,500,000 | 17,103,533 | 17,500,000 | |||||||||||||
1,089 Preferred units | 12% PIK | — | — | 1,235,651 | 1,879,000 | |||||||||||||||
18,339,184 | 19,379,000 |
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED SCHEDULE OF INVESTMENTS | ||||||||||||||||||||
March 31, 2018 | ||||||||||||||||||||
Portfolio Company1 | Type of Investment2 | Industry | Current Interest Rate3 | Maturity | Principal | Cost | Fair Value4 | |||||||||||||
ITA HOLDINGS GROUP, LLC13 | First Lien | Transportation & logistics | L+8.50% (Floor 1.00%, Current Coupon 10.32%) | 2/14/2023 | 9,500,000 | 9,313,995 | 9,313,995 | |||||||||||||
Revolving Loan19 | L+8.50% (Floor 1.00%) | 2/14/2023 | — | (9,748 | ) | — | ||||||||||||||
Delayed Draw Term Loan | L+8.50% (Floor 1.00%, Current Coupon 10.32%) | 2/14/2023 | 1,500,000 | 1,470,378 | 1,470,378 | |||||||||||||||
9.25% Class A Membership Interest9 | — | — | — | 1,500,000 | 1,500,000 | |||||||||||||||
12,274,625 | 12,284,373 | |||||||||||||||||||
ZENFOLIO INC. | First Lien | Business services | L+9.00% (Floor 1.00%), Current Coupon 10.69% | 7/17/2022 | 13,432,500 | 13,200,549 | 13,325,040 | |||||||||||||
Revolving Loan15 | L+9.00% (Floor 1.00%) | 7/17/2022 | — | (17,174 | ) | — | ||||||||||||||
190 shares of common stock | — | — | — | 1,900,000 | 1,900,000 | |||||||||||||||
15,083,375 | 15,225,040 | |||||||||||||||||||
Total Affiliate Investments | $ | 51,647,888 | $ | 53,198,335 | ||||||||||||||||
Control Investments7 | ||||||||||||||||||||
I-45 SLF LLC9, 10, 11 | 80% LLC equity interest | Multi-sector holdings | — | — | — | $ | 64,800,000 | $ | 67,113,368 | |||||||||||
MEDIA RECOVERY, INC.11 | 800,000 shares of Series A convertible preferred stock | Industrial products | — | — | — | 800,000 | 6,370,748 | |||||||||||||
4,000,002 shares of common stock | — | — | — | 4,615,000 | 36,751,252 | |||||||||||||||
5,415,000 | 43,122,000 |
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED SCHEDULE OF INVESTMENTS | ||||||||||||||||||||
March 31, 2018 | ||||||||||||||||||||
Portfolio Company1 | Type of Investment2 | Industry | Current Interest Rate3 | Maturity | Principal | Cost | Fair Value4 | |||||||||||||
PRISM SPECTRUM HOLDINGS, LLC13 | First Lien | Environmental services | L+9.50% (Floor 2.25%), Current Coupon 11.75% | 2/6/2023 | 4,325,177 | 4,240,522 | 4,240,522 | |||||||||||||
Revolving Loan20 | L+9.50% (Floor 2.25%), Current Coupon 11.75% | 2/6/2023 | 500,000 | 490,290 | 490,290 | |||||||||||||||
57.25 Class A units9 | — | — | — | 1,691,674 | 1,691,674 | |||||||||||||||