These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|||||||
|
|
|
|
|
||||
|
|
December 31,
|
|
March 31,
|
||||
|
|
2018
|
|
2018
|
||||
|
|
(Unaudited)
|
|
|
||||
|
Assets
|
|
|
|
||||
|
Investments at fair value:
|
|
|
|
||||
|
Non-control/Non-affiliate investments (Cost: $285,698 and $200,981, respectively)
|
$
|
287,246
|
|
|
$
|
199,949
|
|
|
Affiliate investments (Cost: $78,980 and $51,648, respectively)
|
77,866
|
|
|
53,198
|
|
||
|
Control investments (Cost: $89,971 and $82,768, respectively)
|
131,628
|
|
|
139,948
|
|
||
|
Total investments (Cost: $454,649 and $335,397, respectively)
|
496,740
|
|
|
393,095
|
|
||
|
Cash and cash equivalents
|
10,774
|
|
|
7,907
|
|
||
|
Receivables:
|
|
|
|
||||
|
Dividends and interest
|
7,773
|
|
|
5,219
|
|
||
|
Escrow
|
370
|
|
|
119
|
|
||
|
Other
|
681
|
|
|
447
|
|
||
|
Income tax receivable
|
167
|
|
|
109
|
|
||
|
Deferred tax asset
|
2,294
|
|
|
2,050
|
|
||
|
Debt issuance costs (net of accumulated amortization of $1,634 and $1,041, respectively)
|
3,533
|
|
|
2,575
|
|
||
|
Other assets
|
1,449
|
|
|
5,969
|
|
||
|
Total assets
|
$
|
523,781
|
|
|
$
|
417,490
|
|
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
||||
|
Notes (Par value: $77,136 and $57,500, respectively)
|
$
|
74,960
|
|
|
$
|
55,305
|
|
|
Credit facility
|
122,000
|
|
|
40,000
|
|
||
|
Other liabilities
|
6,280
|
|
|
6,245
|
|
||
|
Dividends payable
|
—
|
|
|
4,525
|
|
||
|
Accrued restoration plan liability
|
2,865
|
|
|
2,937
|
|
||
|
Deferred income taxes
|
—
|
|
|
190
|
|
||
|
Total liabilities
|
206,105
|
|
|
109,202
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies (Note 11)
|
|
|
|
||||
|
|
|
|
|
||||
|
Net Assets
|
|
|
|
||||
|
Common stock, $0.25 par value: authorized, 25,000,000 shares; issued, 19,572,934 shares at December 31, 2018 and 18,501,298 shares at March 31, 2018
|
4,893
|
|
|
4,625
|
|
||
|
Additional paid-in capital
|
276,899
|
|
|
260,713
|
|
||
|
Total distributable earnings
|
59,821
|
|
|
66,887
|
|
||
|
Treasury stock - at cost, 2,339,512 shares
|
(23,937
|
)
|
|
(23,937
|
)
|
||
|
Total net assets
|
317,676
|
|
|
308,288
|
|
||
|
Total liabilities and net assets
|
$
|
523,781
|
|
|
$
|
417,490
|
|
|
Net asset value per share (17,233,422 shares outstanding at December 31, 2018 and 16,161,786 shares outstanding at March 31, 2018)
|
$
|
18.43
|
|
|
$
|
19.08
|
|
|
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES
|
|||||||||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|||||||||||||||
|
(Unaudited)
|
|||||||||||||||
|
(In thousands, except shares and per share data)
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
December 31,
|
|
December 31,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Investment income:
|
|
|
|
|
|
|
|
||||||||
|
Interest income:
|
|
|
|
|
|
|
|
||||||||
|
Non-control/Non-affiliate investments
|
$
|
7,744
|
|
|
$
|
5,420
|
|
|
$
|
20,825
|
|
|
$
|
14,858
|
|
|
Affiliate investments
|
1,886
|
|
|
142
|
|
|
5,136
|
|
|
423
|
|
||||
|
Control investments
|
440
|
|
|
—
|
|
|
983
|
|
|
—
|
|
||||
|
Dividend income:
|
|
|
|
|
|
|
|
||||||||
|
Non-control/Non-affiliate investments
|
95
|
|
|
31
|
|
|
120
|
|
|
91
|
|
||||
|
Affiliate investments
|
—
|
|
|
—
|
|
|
82
|
|
|
—
|
|
||||
|
Control investments
|
3,257
|
|
|
3,118
|
|
|
9,383
|
|
|
9,221
|
|
||||
|
Interest income from cash and cash equivalents
|
12
|
|
|
4
|
|
|
21
|
|
|
16
|
|
||||
|
Fees and other income
|
437
|
|
|
304
|
|
|
1,022
|
|
|
643
|
|
||||
|
Total investment income
|
13,871
|
|
|
9,019
|
|
|
37,572
|
|
|
25,252
|
|
||||
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
|
Compensation
|
2,007
|
|
|
1,885
|
|
|
5,880
|
|
|
5,129
|
|
||||
|
Spin-off compensation plan
|
—
|
|
|
172
|
|
|
—
|
|
|
517
|
|
||||
|
Share-based compensation
|
607
|
|
|
479
|
|
|
1,564
|
|
|
1,231
|
|
||||
|
Interest
|
3,347
|
|
|
1,275
|
|
|
8,829
|
|
|
2,924
|
|
||||
|
Professional fees
|
390
|
|
|
245
|
|
|
1,285
|
|
|
1,205
|
|
||||
|
Net pension expense
|
40
|
|
|
42
|
|
|
119
|
|
|
123
|
|
||||
|
General and administrative
|
704
|
|
|
620
|
|
|
2,322
|
|
|
2,171
|
|
||||
|
Total operating expenses
|
7,095
|
|
|
4,718
|
|
|
19,999
|
|
|
13,300
|
|
||||
|
Income before taxes
|
6,776
|
|
|
4,301
|
|
|
17,573
|
|
|
11,952
|
|
||||
|
Income tax (benefit) expense
|
101
|
|
|
(362
|
)
|
|
736
|
|
|
(84
|
)
|
||||
|
Net investment income
|
$
|
6,675
|
|
|
$
|
4,663
|
|
|
$
|
16,837
|
|
|
$
|
12,036
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Realized gain
|
|
|
|
|
|
|
|
||||||||
|
Non-control/Non-affiliate investments
|
$
|
1,849
|
|
|
$
|
527
|
|
|
$
|
2,066
|
|
|
$
|
1,361
|
|
|
Affiliate investments
|
—
|
|
|
90
|
|
|
77
|
|
|
90
|
|
||||
|
Control investments
|
34
|
|
|
—
|
|
|
18,653
|
|
|
—
|
|
||||
|
Total net realized gain on investments before income tax
|
1,883
|
|
|
617
|
|
|
20,796
|
|
|
1,451
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net unrealized (depreciation) appreciation on investments
|
|
|
|
|
|
|
|
||||||||
|
Non-control/Non-affiliate investments
|
(4,860
|
)
|
|
708
|
|
|
1,549
|
|
|
(3,458
|
)
|
||||
|
Affiliate investments
|
(95
|
)
|
|
(173
|
)
|
|
(1,634
|
)
|
|
(827
|
)
|
||||
|
Control investments
|
564
|
|
|
4,500
|
|
|
(15,523
|
)
|
|
14,995
|
|
||||
|
Income tax (provision) benefit
|
153
|
|
|
(72
|
)
|
|
535
|
|
|
133
|
|
||||
|
Total net unrealized (depreciation) appreciation on investments, net of tax
|
(4,238
|
)
|
|
4,963
|
|
|
(15,073
|
)
|
|
10,843
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net realized and unrealized (losses) gains on investments
|
$
|
(2,355
|
)
|
|
$
|
5,580
|
|
|
$
|
5,723
|
|
|
$
|
12,294
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net increase in net assets from operations
|
$
|
4,320
|
|
|
$
|
10,243
|
|
|
$
|
22,560
|
|
|
$
|
24,330
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Pre-tax net investment income per share - basic and diluted
|
$
|
0.40
|
|
|
$
|
0.27
|
|
|
$
|
1.06
|
|
|
$
|
0.74
|
|
|
Net investment income per share – basic and diluted
|
$
|
0.39
|
|
|
$
|
0.29
|
|
|
$
|
1.02
|
|
|
$
|
0.75
|
|
|
Net increase in net assets from operations – basic and diluted
|
$
|
0.25
|
|
|
$
|
0.64
|
|
|
$
|
1.36
|
|
|
$
|
1.52
|
|
|
Weighted average shares outstanding – basic
|
17,120,357
|
|
|
16,104,806
|
|
|
16,541,102
|
|
|
16,041,696
|
|
||||
|
Weighted average shares outstanding – diluted
|
17,122,925
|
|
|
16,176,436
|
|
|
16,543,524
|
|
|
16,109,122
|
|
||||
|
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES
|
|||||||
|
CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS
|
|||||||
|
(Unaudited)
|
|||||||
|
(In thousands)
|
|||||||
|
|
|
|
|
||||
|
|
2018
|
|
2017
|
||||
|
|
|
|
|
||||
|
Net assets, March 31
|
$
|
308,288
|
|
|
$
|
285,072
|
|
|
Operations:
|
|
|
|
||||
|
Net investment income
|
4,617
|
|
|
3,436
|
|
||
|
Net realized gain on investments
|
18,819
|
|
|
624
|
|
||
|
Net unrealized (depreciation) appreciation on investments, net of tax
|
(11,783
|
)
|
|
1,384
|
|
||
|
Net increase in net assets from operations
|
11,653
|
|
|
5,444
|
|
||
|
Dividends to shareholders ($0.89 and $0.21 per share, respectively)
|
(14,503
|
)
|
|
(3,355
|
)
|
||
|
Spin-Off Compensation Plan, net of tax benefit 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
|
|
||
|
Common stock withheld for payroll taxes upon vesting of restricted stock
|
—
|
|
|
—
|
|
||
|
(Decrease) increase in net assets
|
(907
|
)
|
|
2,355
|
|
||
|
Net assets, June 30
|
$
|
307,381
|
|
|
$
|
287,427
|
|
|
Operations:
|
|
|
|
||||
|
Net investment income
|
5,546
|
|
|
3,937
|
|
||
|
Net realized gain on investments
|
94
|
|
|
210
|
|
||
|
Net unrealized appreciation on investments, net of tax
|
948
|
|
|
4,496
|
|
||
|
Net increase in net assets from operations
|
6,588
|
|
|
8,643
|
|
||
|
Dividends to shareholders ($0.44 and $0.24 per share, respectively)
|
(7,191
|
)
|
|
(3,838
|
)
|
||
|
Spin-Off Compensation Plan, net of tax benefit of $ - and $58, respectively
|
—
|
|
|
(113
|
)
|
||
|
Capital share transactions:
|
|
|
|
||||
|
Change in pension plan funded status
|
12
|
|
|
11
|
|
||
|
Exercise of employee stock options
|
576
|
|
|
—
|
|
||
|
Share-based compensation expense
|
482
|
|
|
384
|
|
||
|
Common stock withheld for payroll taxes upon vesting of restricted stock
|
—
|
|
|
—
|
|
||
|
Increase in net assets
|
467
|
|
|
5,087
|
|
||
|
Net assets, September 30
|
$
|
307,848
|
|
|
$
|
292,514
|
|
|
Operations:
|
|
|
|
||||
|
Net investment income
|
6,675
|
|
|
4,663
|
|
||
|
Net realized gain on investments
|
1,883
|
|
|
617
|
|
||
|
Net unrealized (depreciation) appreciation on investments, net of tax
|
(4,238
|
)
|
|
4,963
|
|
||
|
Net increase in net assets from operations
|
4,320
|
|
|
10,243
|
|
||
|
Dividends to shareholders ($0.46 and $0.26 per share, respectively)
|
(7,932
|
)
|
|
(4,202
|
)
|
||
|
Spin-Off Compensation Plan, net of tax expense of $ - and $258, respectively
|
—
|
|
|
(432
|
)
|
||
|
Capital share transactions:
|
|
|
|
||||
|
Change in pension plan funded status
|
11
|
|
|
13
|
|
||
|
Issuance of common stock
|
13,124
|
|
|
—
|
|
||
|
Exercise of employee stock options
|
69
|
|
|
—
|
|
||
|
Share-based compensation expense
|
607
|
|
|
479
|
|
||
|
Common stock withheld for payroll taxes upon vesting of restricted stock
|
(186
|
)
|
|
(85
|
)
|
||
|
Repurchase of common stock
|
(185
|
)
|
|
—
|
|
||
|
Increase in net assets
|
9,828
|
|
|
6,016
|
|
||
|
Net assets, December 31
|
$
|
317,676
|
|
|
$
|
298,530
|
|
|
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES
|
|||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||
|
(Unaudited)
|
|||||||
|
(In thousands)
|
|||||||
|
|
|
|
|
||||
|
|
Nine Months Ended
|
||||||
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Cash flows from operating activities
|
|
|
|
||||
|
Net increase in net assets from operations
|
$
|
22,560
|
|
|
$
|
24,330
|
|
|
Adjustments to reconcile net increase in net assets from operations to net cash used in operating activities:
|
|
|
|
||||
|
Purchases and originations of investments
|
(197,088
|
)
|
|
(144,242
|
)
|
||
|
Proceeds from sales and repayments of debt investments in portfolio companies
|
64,986
|
|
|
75,520
|
|
||
|
Proceeds from sales and return of capital of equity investments in portfolio companies
|
33,928
|
|
|
104
|
|
||
|
Payment of accreted original issue discounts
|
465
|
|
|
1,346
|
|
||
|
Depreciation and amortization
|
1,052
|
|
|
604
|
|
||
|
Net pension benefit
|
(38
|
)
|
|
(35
|
)
|
||
|
Realized gain on investments before income tax
|
(20,796
|
)
|
|
(1,451
|
)
|
||
|
Net unrealized depreciation (appreciation) on investments
|
15,608
|
|
|
(10,710
|
)
|
||
|
Accretion of discounts on investments
|
(1,054
|
)
|
|
(592
|
)
|
||
|
Payment-in-kind interest and dividends
|
(383
|
)
|
|
(215
|
)
|
||
|
Stock option and restricted awards expense
|
1,564
|
|
|
1,231
|
|
||
|
Deferred income taxes
|
(434
|
)
|
|
(508
|
)
|
||
|
Changes in other assets and liabilities:
|
|
|
|
||||
|
Increase in dividend and interest receivable
|
(2,426
|
)
|
|
(973
|
)
|
||
|
Decrease in escrow receivables
|
310
|
|
|
426
|
|
||
|
Increase in tax receivable
|
(58
|
)
|
|
—
|
|
||
|
(Increase) decrease in other receivables
|
(233
|
)
|
|
159
|
|
||
|
Decrease in other assets
|
4,442
|
|
|
2,280
|
|
||
|
Increase in taxes payable
|
683
|
|
|
—
|
|
||
|
(Decrease) increase in other liabilities
|
(648
|
)
|
|
1,253
|
|
||
|
Net cash used in operating activities
|
(77,560
|
)
|
|
(51,473
|
)
|
||
|
Cash flows from financing activities
|
|
|
|
||||
|
Proceeds from common stock offering
|
13,230
|
|
|
—
|
|
||
|
Equity offering costs paid
|
(92
|
)
|
|
—
|
|
||
|
Borrowings under credit facility
|
127,000
|
|
|
66,000
|
|
||
|
Repayments of credit facility
|
(45,000
|
)
|
|
(56,000
|
)
|
||
|
Debt issuance costs paid
|
(1,816
|
)
|
|
(1,691
|
)
|
||
|
Proceeds from notes
|
19,524
|
|
|
55,775
|
|
||
|
Dividends to shareholders
|
(34,151
|
)
|
|
(14,384
|
)
|
||
|
Proceeds from exercise of employee stock options
|
2,103
|
|
|
—
|
|
||
|
Repurchase of common stock
|
(185
|
)
|
|
—
|
|
||
|
Common stock withheld for payroll taxes upon vesting of restricted stock
|
(186
|
)
|
|
(86
|
)
|
||
|
Net cash provided by financing activities
|
80,427
|
|
|
49,614
|
|
||
|
Net increase in cash and cash equivalents
|
2,867
|
|
|
(1,859
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
7,907
|
|
|
22,386
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
10,774
|
|
|
$
|
20,527
|
|
|
Supplemental cash flow disclosures:
|
|
|
|
||||
|
Cash paid for income taxes
|
$
|
11
|
|
|
$
|
290
|
|
|
Cash paid for interest
|
7,647
|
|
|
2,232
|
|
||
|
Supplemental disclosure of noncash financing activities:
|
|
|
|
||||
|
Dividend declared, not yet paid
|
$
|
—
|
|
|
$
|
4,201
|
|
|
Spin-off Compensation Plan distribution accrued, not yet paid
|
—
|
|
|
517
|
|
||
|
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES
|
||||||||||||||||||||
|
CONSOLIDATED SCHEDULE OF INVESTMENTS
|
||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||
|
December 31, 2018
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Portfolio Company
1
|
|
Type of Investment
2, 15
|
|
Industry
|
|
Current Interest Rate
3
|
|
Maturity
|
|
Principal
|
|
Cost
|
|
Fair Value
4
|
||||||
|
Non-control/Non-affiliate Investments
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
AAC HOLDINGS, INC.
|
|
First Lien
|
|
Healthcare services
|
|
L+6.75% (Floor 1.00%)/Q, Current Coupon 9.28%
|
|
6/30/2023
|
|
$
|
9,143,750
|
|
|
$
|
8,961,902
|
|
|
$
|
9,120,891
|
|
|
ACE GATHERING, INC.
|
|
Second Lien
17
|
|
Energy services (midstream)
|
|
L+8.50% (Floor 2.00%)/Q, Current Coupon 11.30%
|
|
12/13/2023
|
|
10,000,000
|
|
|
9,801,711
|
|
|
9,801,711
|
|
|||
|
ADAMS PUBLISHING GROUP, LLC
|
|
First Lien
|
|
Media, marketing & entertainment
|
|
L+7.50% (Floor 1.00%)/Q, Current Coupon 9.93%
|
|
7/2/2023
|
|
14,250,000
|
|
|
13,983,051
|
|
|
13,979,250
|
|
|||
|
|
|
Delayed Draw Term Loan
10
|
|
|
|
L+7.50% (Floor 1.00%)
|
|
7/2/2023
|
|
—
|
|
|
(31,146
|
)
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
13,951,905
|
|
|
13,979,250
|
|
||||
|
AG KINGS HOLDINGS INC.
8,18
|
|
First Lien
|
|
Food, agriculture & beverage
|
|
L+10.02% (Floor 1.00%)/M, Current Coupon 12.69%
|
|
8/8/2021
|
|
9,307,692
|
|
|
9,197,504
|
|
|
8,618,923
|
|
|||
|
ALLIANCE SPORTS GROUP, L.P.
|
|
Senior subordinated debt
|
|
Consumer products & retail
|
|
11.00%
|
|
2/1/2023
|
|
10,100,000
|
|
|
9,938,559
|
|
|
9,898,000
|
|
|||
|
|
|
3.88% membership interest
|
|
|
|
—
|
|
—
|
|
—
|
|
|
2,500,000
|
|
|
2,500,000
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
12,438,559
|
|
|
12,398,000
|
|
||||
|
AMERICAN NUTS OPERATIONS LLC
13
|
|
First Lien
|
|
Food, agriculture and beverage
|
|
L+8.50% (Floor 1.00%)/Q, Current Coupon 10.90%
|
|
4/10/2023
|
|
17,412,500
|
|
|
17,103,748
|
|
|
16,872,713
|
|
|||
|
|
|
First Lien - Term Loan C
10
|
|
|
|
L+8.50% (Floor 1.00%)/Q, Current Coupon 11.31%
|
|
4/10/2023
|
|
1,750,000
|
|
|
1,721,676
|
|
|
1,695,750
|
|
|||
|
|
|
3,000,000 units of Class A common stock
9
|
|
|
|
—
|
|
—
|
|
—
|
|
|
3,000,000
|
|
|
1,683,000
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
21,825,424
|
|
|
20,251,463
|
|
||||
|
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES
|
||||||||||||||||||||
|
CONSOLIDATED SCHEDULE OF INVESTMENTS
|
||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||
|
December 31, 2018
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Portfolio Company
1
|
|
Type of Investment
2, 15
|
|
Industry
|
|
Current Interest Rate
3
|
|
Maturity
|
|
Principal
|
|
Cost
|
|
Fair Value
4
|
||||||
|
AMERICAN TELECONFERENCING SERVICES, LTD.
|
|
First Lien
|
|
Telecommunications
|
|
L+6.50% (Floor 1.00%)/Q, Current Coupon 9.09%
|
|
12/8/2021
|
|
6,111,675
|
|
|
6,001,141
|
|
|
5,103,249
|
|
|||
|
|
|
Second Lien
|
|
|
|
L+9.50% (Floor 1.00%)/Q, Current Coupon 11.92%
|
|
6/6/2022
|
|
2,005,714
|
|
|
1,950,526
|
|
|
1,649,700
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
7,951,667
|
|
|
6,752,949
|
|
||||
|
AMWARE FULFILLMENT LLC
|
|
First Lien
|
|
Distribution
|
|
L+9.50% (Floor 1.00%)/M, Current Coupon 12.31%
|
|
12/31/2020
|
|
12,934,167
|
|
|
12,837,161
|
|
|
12,572,010
|
|
|||
|
ASC ORTHO MANAGEMENT COMPANY, LLC
13
|
|
First Lien
|
|
Healthcare services
|
|
L+7.50% (Floor 1.00%)/Q, Current Coupon 9.90%
|
|
8/31/2023
|
|
9,319,688
|
|
|
9,143,892
|
|
|
9,189,212
|
|
|||
|
|
|
Second Lien
|
|
|
|
13.25% PIK
|
|
12/1/2023
|
|
3,142,008
|
|
|
3,067,835
|
|
|
3,067,835
|
|
|||
|
|
|
Revolving Loan
10
|
|
|
|
L+7.50% (Floor 1.00%)
|
|
8/31/2023
|
|
—
|
|
|
(27,979
|
)
|
|
—
|
|
|||
|
|
|
2,042 Common Units
9
|
|
|
|
—
|
|
—
|
|
—
|
|
|
750,000
|
|
|
750,000
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
12,933,748
|
|
|
13,007,047
|
|
||||
|
BINSWANGER HOLDING CORP.
|
|
First Lien
|
|
Distribution
|
|
L+8.00% (Floor 1.00%)/M, Current Coupon 10.81%
|
|
3/9/2022
|
|
12,232,704
|
|
|
12,062,760
|
|
|
12,098,144
|
|
|||
|
|
|
900,000 shares of common stock
|
|
|
|
—
|
|
—
|
|
—
|
|
|
900,000
|
|
|
1,013,000
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
12,962,760
|
|
|
13,111,144
|
|
||||
|
BLASCHAK COAL CORP.
|
|
Second Lien
17
|
|
Commodities & mining
|
|
L+10.00%/Q, 1.00% PIK, Current Coupon 13.40%
|
|
7/30/2023
|
|
8,514,875
|
|
|
8,355,229
|
|
|
8,489,330
|
|
|||
|
CALIFORNIA PIZZA KITCHEN, INC.
|
|
First Lien
|
|
Restaurants
|
|
L+6.00% (Floor 1.00%)/M, Current Coupon 8.53%
|
|
8/23/2022
|
|
4,887,500
|
|
|
4,854,935
|
|
|
4,753,094
|
|
|||
|
CAPITAL PAWN HOLDINGS, LLC
|
|
First Lien
|
|
Consumer products & retail
|
|
L+9.50%/Q, Current Coupon 11.90%
|
|
7/8/2020
|
|
11,447,755
|
|
|
11,291,676
|
|
|
11,264,591
|
|
|||
|
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES
|
||||||||||||||||||||
|
CONSOLIDATED SCHEDULE OF INVESTMENTS
|
||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||
|
December 31, 2018
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Portfolio Company
1
|
|
Type of Investment
2, 15
|
|
Industry
|
|
Current Interest Rate
3
|
|
Maturity
|
|
Principal
|
|
Cost
|
|
Fair Value
4
|
||||||
|
CLICKBOOTH.COM, LLC
|
|
First Lien
|
|
Media, marketing & entertainment
|
|
L+8.50% (Floor 1.00%)/Q, Current Coupon 10.90%
|
|
12/5/2022
|
|
17,062,500
|
|
|
16,777,633
|
|
|
17,181,938
|
|
|||
|
|
|
Revolving Loan
10
|
|
|
|
L+8.50% (Floor 1.00%)
|
|
12/5/2022
|
|
—
|
|
|
(15,706
|
)
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
16,761,927
|
|
|
17,181,938
|
|
||||
|
DANFORTH ADVISORS, LLC
13
|
|
First Lien
|
|
Business services
|
|
L+7.25% (Floor 2.00%)/Q, Current Coupon 9.63%
|
|
9/28/2023
|
|
7,250,000
|
|
|
7,110,870
|
|
|
7,134,000
|
|
|||
|
|
|
Revolving Loan
10
|
|
|
|
L+7.25% (Floor 2.00%)
|
|
9/28/2023
|
|
—
|
|
|
(18,959
|
)
|
|
—
|
|
|||
|
|
|
875 Class A equity units
9
|
|
|
|
—
|
|
—
|
|
—
|
|
|
875,000
|
|
|
875,000
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
7,966,911
|
|
|
8,009,000
|
|
||||
|
DELPHI INTERMEDIATE HEALTHCO, LLC
|
|
First Lien
|
|
Healthcare services
|
|
L+7.50% (Floor 1.00%)/Q, Current Coupon 10.04%
|
|
10/3/2022
|
|
7,265,625
|
|
|
7,206,971
|
|
|
7,120,313
|
|
|||
|
|
|
First Lien
|
|
|
|
L+7.50 (Floor 1.00%)/Q, Current Coupon 10.19%
|
|
10/3/2022
|
|
4,906,250
|
|
|
4,863,293
|
|
|
4,808,125
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
12,070,264
|
|
|
11,928,438
|
|
||||
|
DIGITAL RIVER, INC.
|
|
First Lien
|
|
Software & IT services
|
|
L+6.00% (Floor 1.00%)/Q, Current Coupon 8.78%
|
|
2/12/2021
|
|
6,285,444
|
|
|
6,276,051
|
|
|
6,222,589
|
|
|||
|
DUNN PAPER, INC.
|
|
Second Lien
|
|
Paper & forest products
|
|
L+8.75% (Floor 1.00%)/M, Current Coupon 11.27%
|
|
8/26/2023
|
|
3,000,000
|
|
|
2,955,080
|
|
|
2,874,000
|
|
|||
|
ELITE SEM, INC.
8
|
|
First Lien
|
|
Media, marketing & entertainment
|
|
L+8.53% (Floor 1.00%)/M, Current Coupon 11.27%
|
|
2/1/2022
|
|
14,000,000
|
|
|
13,702,052
|
|
|
14,070,000
|
|
|||
|
|
|
1,443 Preferred units; 1,443 Class A Common units
|
|
|
|
12% PIK
|
|
—
|
|
—
|
|
|
2,008,121
|
|
|
3,462,000
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
15,710,173
|
|
|
17,532,000
|
|
||||
|
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES
|
||||||||||||||||||||
|
CONSOLIDATED SCHEDULE OF INVESTMENTS
|
||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||
|
December 31, 2018
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Portfolio Company
1
|
|
Type of Investment
2, 15
|
|
Industry
|
|
Current Interest Rate
3
|
|
Maturity
|
|
Principal
|
|
Cost
|
|
Fair Value
4
|
||||||
|
ENVIRONMENTAL PEST SERVICE MANAGEMENT COMPANY, LLC
|
|
First Lien
|
|
Consumer services
|
|
L+7.25%/Q, Current Coupon 9.65%
|
|
6/22/2023
|
|
16,209,375
|
|
|
15,949,541
|
|
|
16,176,956
|
|
|||
|
|
|
Delayed Draw Term Loan
10
|
|
|
|
L+7.25%/Q, Current Coupon 9.94%
|
|
6/22/2023
|
|
5,150,579
|
|
|
5,049,191
|
|
|
5,140,278
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
20,998,732
|
|
|
21,317,234
|
|
||||
|
FAST SANDWICH, LLC
|
|
First Lien
|
|
Restaurants
|
|
L+9.00% (Floor 1.00%)/Q, Current Coupon 11.40%
|
|
5/23/2023
|
|
3,258,750
|
|
|
3,209,380
|
|
|
3,203,351
|
|
|||
|
|
|
Revolving Loan
10
|
|
|
|
L+9.00% (Floor 1.00%)
|
|
—
|
|
—
|
|
|
(60,671
|
)
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
3,148,709
|
|
|
3,203,351
|
|
||||
|
LGM PHARMA, LLC
13
|
|
First Lien
|
|
Healthcare products
|
|
L+8.50% (Floor 1.00%)/M, Current Coupon 10.85%
|
|
11/15/2022
|
|
9,900,000
|
|
|
9,738,800
|
|
|
9,900,000
|
|
|||
|
|
|
Delayed Draw Term Loan
10
|
|
|
|
L+8.50% (Floor 1.00%)/M, Current Coupon 10.85%
|
|
11/15/2022
|
|
1,789,000
|
|
|
1,772,948
|
|
|
1,789,000
|
|
|||
|
|
|
110,000 units of Class A common stock
9
|
|
|
|
—
|
|
—
|
|
—
|
|
|
1,100,000
|
|
|
821,000
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
12,611,748
|
|
|
12,510,000
|
|
||||
|
LIGHTING RETROFIT INTERNATIONAL, LLC
|
|
First Lien
|
|
Environmental services
|
|
L+9.25% (Floor 1.00%)/Q, Current Coupon 12.05%
|
|
6/30/2022
|
|
13,875,000
|
|
|
13,760,096
|
|
|
13,583,625
|
|
|||
|
|
|
396,825 shares of Series B preferred stock; 25,603 shares of Series C preferred stock
|
|
|
|
—
|
|
—
|
|
—
|
|
|
525,603
|
|
|
511,000
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
14,285,699
|
|
|
14,094,625
|
|
||||
|
RESEARCH NOW GROUP, INC.
|
|
Second Lien
|
|
Business services
|
|
L+9.50% (Floor 1.00%)/M, Current Coupon 12.02%
|
|
12/20/2025
|
|
10,500,000
|
|
|
9,822,454
|
|
|
10,237,500
|
|
|||
|
JVMC HOLDINGS CORP.
14
|
|
First Lien
|
|
Financial services
|
|
L+8.02% (Floor 1.00%)/M, Current Coupon 10.54%
|
|
5/5/2022
|
|
6,937,500
|
|
|
6,887,417
|
|
|
6,937,500
|
|
|||
|
TAX ADVISORS GROUP, LLC
13
|
|
143.3 Class A units
9
|
|
Financial services
|
|
—
|
|
—
|
|
—
|
|
|
541,176
|
|
|
645,000
|
|
|||
|
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES
|
||||||||||||||||||||
|
CONSOLIDATED SCHEDULE OF INVESTMENTS
|
||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||
|
December 31, 2018
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Portfolio Company
1
|
|
Type of Investment
2, 15
|
|
Industry
|
|
Current Interest Rate
3
|
|
Maturity
|
|
Principal
|
|
Cost
|
|
Fair Value
4
|
||||||
|
VISTAR MEDIA INC.
|
|
First Lien
|
|
Media, marketing & entertainment
|
|
L+10.00% (Floor 1.00%)/M, Current Coupon 12.74%
|
|
2/16/2022
|
|
7,975,000
|
|
|
7,411,290
|
|
|
8,054,750
|
|
|||
|
|
|
Warrants (Expiration - February 17, 2027)
|
|
|
|
—
|
|
—
|
|
—
|
|
|
886,000
|
|
|
2,378,000
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
8,297,290
|
|
|
10,432,750
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total Non-control/Non-affiliate Investments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
285,697,812
|
|
|
$
|
287,246,328
|
|
||
|
Affiliate Investments
6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
CHANDLER SIGNS, LLC
13
|
|
Senior subordinated debt
|
|
Business services
|
|
12.00% / 1.00% PIK
|
|
7/4/2021
|
|
4,545,837
|
|
|
$
|
4,496,603
|
|
|
$
|
4,361,732
|
|
|
|
|
|
1,500,000 units of Class A-1 common stock
9
|
|
|
|
—
|
|
—
|
|
—
|
|
|
1,500,000
|
|
|
1,274,000
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
5,996,603
|
|
|
5,635,732
|
|
||||
|
DYNAMIC COMMUNITIES, LLC
13
|
|
First Lien
|
|
Business services
|
|
L+8.00% (Floor 1.00%)/M, Current Coupon 10.80%
|
|
7/17/2023
|
|
11,130,000
|
|
|
10,923,695
|
|
|
10,996,440
|
|
|||
|
|
|
Revolving Loan
10
|
|
|
|
L+8.00% (Floor 1.00%)
|
|
7/17/2023
|
|
—
|
|
|
(4,540
|
)
|
|
—
|
|
|||
|
|
|
2,000,000 Preferred Units
9
|
|
|
|
—
|
|
—
|
|
—
|
|
|
2,000,000
|
|
|
2,849,000
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
12,919,155
|
|
|
13,845,440
|
|
||||
|
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES
|
||||||||||||||||||||
|
CONSOLIDATED SCHEDULE OF INVESTMENTS
|
||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||
|
December 31, 2018
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Portfolio Company
1
|
|
Type of Investment
2, 15
|
|
Industry
|
|
Current Interest Rate
3
|
|
Maturity
|
|
Principal
|
|
Cost
|
|
Fair Value
4
|
||||||
|
ITA HOLDINGS GROUP, LLC
13
|
|
First Lien
|
|
Transportation & logistics
|
|
L+9.00% (Floor 1.00%)/Q, Current Coupon 11.40%
|
|
2/14/2023
|
|
9,321,875
|
|
|
9,160,434
|
|
|
9,060,863
|
|
|||
|
|
|
First Lien - Term Loan B
|
|
|
|
L+9.00% (Floor 1.00%)/Q, Current Coupon 11.40%
|
|
2/14/2023
|
|
1,975,000
|
|
|
1,939,146
|
|
|
1,919,700
|
|
|||
|
|
|
Revolving Loan
10.
|
|
|
|
L+9.00% (Floor 1.00%)/Q, Current Coupon 11.26%
|
|
2/14/2023
|
|
2,550,000
|
|
|
2,507,117
|
|
|
2,478,600
|
|
|||
|
|
|
Delayed Draw Term Loan
|
|
|
|
L+9.00% (Floor 1.00%)/Q, Current Coupon 11.40%
|
|
2/14/2023
|
|
1,481,250
|
|
|
1,453,900
|
|
|
1,439,775
|
|
|||
|
|
|
9.25% Class A Membership Interest
9
|
|
|
|
—
|
|
—
|
|
—
|
|
|
1,500,000
|
|
|
1,279,000
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
16,560,597
|
|
|
16,177,938
|
|
||||
|
ROSELAND MANAGEMENT, LLC
|
|
First Lien
|
|
Healthcare services
|
|
L+7.00% (Floor 2.00%)/Q, Current Coupon 9.59%
|
|
11/9/2023
|
|
10,500,000
|
|
|
10,320,533
|
|
|
10,320,533
|
|
|||
|
|
|
Revolving Loan
10
|
|
|
|
L+7.00% (Floor 2.00%)
|
|
11/9/2023
|
|
—
|
|
|
(33,984
|
)
|
|
—
|
|
|||
|
|
|
10,000 Class A Units
|
|
|
|
—
|
|
—
|
|
—
|
|
|
1,000,000
|
|
|
1,000,000
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
11,286,549
|
|
|
11,320,533
|
|
||||
|
SIMR, LLC
|
|
First Lien
|
|
Healthcare services
|
|
L+9.00% (Floor 2.00%)/M, Current Coupon 11.74%
|
|
9/7/2023
|
|
11,688,000
|
|
|
11,467,592
|
|
|
11,547,744
|
|
|||
|
|
|
5,724,000 Class B Common Units
|
|
|
|
—
|
|
—
|
|
—
|
|
|
5,724,000
|
|
|
5,724,000
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
17,191,592
|
|
|
17,271,744
|
|
||||
|
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES
|
||||||||||||||||||||
|
CONSOLIDATED SCHEDULE OF INVESTMENTS
|
||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||
|
December 31, 2018
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Portfolio Company
1
|
|
Type of Investment
2, 15
|
|
Industry
|
|
Current Interest Rate
3
|
|
Maturity
|
|
Principal
|
|
Cost
|
|
Fair Value
4
|
||||||
|
ZENFOLIO INC.
16
|
|
First Lien
|
|
Business services
|
|
L+11.00% (Floor 1.00%)/Q, Current Coupon 13.40%
|
|
7/17/2022
|
|
13,331,250
|
|
|
13,139,556
|
|
|
12,638,025
|
|
|||
|
|
|
Revolving Loan
10
|
|
|
|
L+11.00% (Floor 1.00%)
|
|
7/17/2022
|
|
—
|
|
|
(14,162
|
)
|
|
—
|
|
|||
|
|
|
190 shares of common stock
|
|
|
|
—
|
|
—
|
|
—
|
|
|
1,900,000
|
|
|
976,000
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
15,025,394
|
|
|
13,614,025
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total Affiliate Investments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
78,979,890
|
|
|
$
|
77,865,412
|
|
||
|
Control Investments
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
I-45 SLF LLC
9, 10, 11
|
|
80% LLC equity interest
|
|
Multi-sector holdings
|
|
—
|
|
—
|
|
—
|
|
|
$
|
64,800,000
|
|
|
$
|
63,116,838
|
|
|
|
MEDIA RECOVERY, INC. DBA SPOTSEE HOLDINGS
11
|
|
800,000 shares of Series A convertible preferred stock
|
|
Industrial products
|
|
—
|
|
—
|
|
—
|
|
|
800,000
|
|
|
7,263,232
|
|
|||
|
|
|
4,000,002 shares of common stock
|
|
|
|
—
|
|
—
|
|
—
|
|
|
4,615,000
|
|
|
41,899,768
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
5,415,000
|
|
|
49,163,000
|
|
||||
|
PRISM SPECTRUM HOLDINGS, LLC
13
|
|
First Lien
|
|
Environmental services
|
|
L+9.50% (Floor 2.25%)/M, Current Coupon 12.24%
|
|
2/6/2023
|
|
13,461,480
|
|
|
13,217,483
|
|
|
13,313,404
|
|
|||
|
|
|
96,498.32 Class A units
9
|
|
|
|
—
|
|
—
|
|
—
|
|
|
6,538,522
|
|
|
6,035,000
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
19,756,005
|
|
|
19,348,404
|
|
||||
|
Total Control Investments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
89,971,005
|
|
|
$
|
131,628,242
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
TOTAL INVESTMENTS
12
|
|
|
|
|
|
|
|
|
|
|
|
$
|
454,648,707
|
|
|
$
|
496,739,982
|
|
||
|
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 (D), monthly (M), quarterly (Q), or semiannually (S). For each the Company has provided the spread over LIBOR or Prime and the current contractual interest rate in effect at
December 31, 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
December 31, 2018
, approximately
57.8%
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
90.4%
.
|
|
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
December 31, 2018
, approximately
15.7%
of the Company’s investment assets were affiliate investments. The fair value of these investments as a percent of net assets is
24.5%
.
|
|
7
|
Control investments are generally defined by the 1940 Act as investments in which more than 25% of the voting securities are owned. At
December 31, 2018
, approximately
26.5%
of the Company’s investment assets were control investments. The fair value of these investments as a percent of net assets is
41.4%
.
|
|
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
December 31, 2018
, approximately
16.0%
of the Company's investment assets are non-qualifying assets.
|
|
10
|
The investment has an unfunded commitment as of
December 31, 2018
. Refer to Note 11 - Commitments and Contingencies for further discussion.
|
|
11
|
Income producing through dividends or distributions.
|
|
12
|
As of
December 31, 2018
, the cumulative gross unrealized appreciation for federal income tax purposes is approximately
$50.9 million
; cumulative gross unrealized depreciation for federal income tax purposes is
$9.0 million
. Cumulative net unrealized appreciation is
$41.9 million
, based on a tax cost of
$454.9 million
.
|
|
13
|
ASC Ortho Management Company, LLC common units, Danforth Advisors, LLC common units, American Nuts Operations LLC Class A common stock, LGM Pharma, LLC Class A common stock, Tax Advisors Group, LLC Class A units, Chandler Signs, LP Class A-1 common stock, Dynamic Communities, LLC Preferred units, ITA Holdings Group, LLC membership interest, and Prism Spectrum Holdings LLC Class A units are held through a wholly-owned taxable subsidiary.
|
|
14
|
The investment is structured as a first lien first out term loan.
|
|
15
|
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 "restricted securities" under the Securities Act.
|
|
16
|
As of December 31, 2018, the investment is paying default interest at a rate of 2.0% per annum.
|
|
17
|
The investment is structured as a split lien term loan, which provides the Company with a first lien priority on certain assets of the obligor and a second lien priority on different assets of the obligor.
|
|
18
|
Investment was on non-accrual status as of December 31, 2018, meaning the Company has ceased to recognize interest income on the investment.
|
|
CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES
|
||||||||||||||||||||
|
CONSOLIDATED SCHEDULE OF INVESTMENTS
|
||||||||||||||||||||
|
March 31, 2018
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Portfolio Company
1
|
|
Type of Investment
2
|
|
Industry
|
|
Current Interest Rate
3
|
|
Maturity
|
|
Principal
|
|
Cost
|
|
Fair Value
4
|
||||||
|
Non-control/Non-affiliate Investments
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
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 LLC
17
|
|
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 Company
1
|
|
Type of Investment
2
|
|
Industry
|
|
Current Interest Rate
3
|
|
Maturity
|
|
Principal
|
|
Cost
|
|
Fair Value
4
|
||||||
|
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 Loan
15
|
|
|
|
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, LLC
13
|
|
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 Loan
18
|
|
|
|
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 stock
9
|
|
|
|
—
|
|
—
|
|
—
|
|
|
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 Company
1
|
|
Type of Investment
2
|
|
Industry
|
|
Current Interest Rate
3
|
|
Maturity
|
|
Principal
|
|
Cost
|
|
Fair Value
4
|
||||||
|
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, LLC
13
|
|
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 units
9
|
|
|
|
—
|
|
—
|
|
—
|
|
|
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 Lien
16
|
|
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 Investments
6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
CHANDLER SIGNS, LLC
13
|
|
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 stock
9
|
|
|
|
—
|
|
—
|
|
—
|
|
|
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 Company
1
|
|
Type of Investment
2
|
|
Industry
|
|
Current Interest Rate
3
|
|
Maturity
|
|
Principal
|
|
Cost
|
|
Fair Value
4
|
||||||
|
ITA HOLDINGS GROUP, LLC
13
|
|
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 Loan
19
|
|
|
|
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 Interest
9
|
|
|
|
—
|
|
—
|
|
—
|
|
|
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 Loan
15
|
|
|
|
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 Investments
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
I-45 SLF LLC
9, 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 Company
1
|
|
Type of Investment
2
|
|
Industry
|
|
Current Interest Rate
3
|
|
Maturity
|
|
Principal
|
|
Cost
|
|
Fair Value
4
|
||||||
|
PRISM SPECTRUM HOLDINGS, LLC
13
|
|
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 Loan
20
|
|
|
|
L+9.50% (Floor 2.25%), Current Coupon 11.75%
|
|
2/6/2023
|
|
500,000
|
|
|
490,290
|
|
|
490,290
|
|
|||
|
|
|
57.25 Class A units
9
|
|
|
|
—
|
|
—
|
|
—
|
|
|
1,691,674
|
|
|
1,691,674
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
6,422,486
|
|
|
6,422,486
|
|
||||
|
TITANLINER, INC.
|
|
1,189,609 shares of Series B convertible preferred stock
|
|
Energy services (upstream)
|
|
6% PIK
|
|
—
|
|
—
|
|
|
2,925,960
|
|
|
11,362,000
|
|
|||
|
|
|
339,277 shares of Series A convertible preferred stock
|
|
|
|
—
|
|
—
|
|
—
|
|
|
3,204,222
|
|
|
11,928,000
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
6,130,182
|
|
|
23,290,000
|
|
||||
|
Total Control Investments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
82,767,668
|
|
|
$
|
139,947,854
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
TOTAL INVESTMENTS
12
|
|
|
|
|
|
|
|
|
|
|
|
$
|
335,396,618
|
|
|
$
|
393,095,537
|
|
||
|
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
March 31, 2018
. Certain investments are subject to a LIBOR or Prime interest rate floor. Certain investments, as noted, accrue payment-in-kind ("PIK") interest.
|
|
4
|
Investments are carried at fair value in accordance with the Investment Company Act of 1940 (the “1940 Act”) and Financial Accounting Standards Board (“FASB”) Accounting Standard Codification (“ASC”) 820,
Fair Value Measurements and Disclosures
. We determine in good faith the fair value of our Investment portfolio pursuant to a valuation policy in accordance with ASC 820 and a valuation process approved by our Board of Directors. See Note 4 to the consolidated financial statements.
|
|
5
|
Non-Control/Non-Affiliate investments are generally defined by the 1940 Act as investments that are neither control investments nor affiliate investments. At
March 31, 2018
, approximately 50.9% 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 64.9%.
|
|
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
March 31, 2018
, approximately 13.5% of the Company’s investment assets were affiliate investments. The fair value of these investments as a percent of net assets is 17.3%.
|
|
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
March 31, 2018
, approximately 35.6% of the Company’s investment assets were control investments. The fair value of these investments as a percent of net assets is 45.4%.
|
|
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
March 31, 2018
, approximately 18.0% of the Company's investment assets are non-qualifying assets.
|
|
10
|
The investment has approximately $3.2 million unfunded commitment as of
March 31, 2018
.
|
|
11
|
Income producing through dividends or distributions.
|
|
12
|
As of
March 31, 2018
, the cumulative gross unrealized appreciation for federal income tax purposes is approximately $62.4 million; cumulative gross unrealized depreciation for federal income tax purposes is $4.9 million. Cumulative net unrealized appreciation is $57.5 million, based on a tax cost of $335.6 million.
|
|
13
|
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
|
The investment has approximately $2.0 million unfunded commitment as of
March 31, 2018
.
|
|
16
|
As of
March 31, 2018
, the investment is paying default interest at a rate of 3.0% per annum.
|
|
17
|
As of
March 31, 2018
, the investment is paying default interest at a rate of 2.5% per annum.
|
|
18
|
The investment has approximately $0.9 million unfunded commitment as of
March 31, 2018
.
|
|
19
|
The investment has approximately $2.0 million unfunded commitment as of
March 31, 2018
.
|
|
20
|
The investment has approximately $1.5 million unfunded commitment as of
March 31, 2018
.
|
|
1.
|
ORGANIZATION AND BASIS OF PRESENTATION
|
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
|
|
|
|
Percentage of
|
|
Percentage of
|
|
|
|
Percentage of
|
|||||||
|
|
Fair Value
|
|
Total Portfolio
|
|
Net Assets
|
|
Cost
|
|
Total Portfolio
|
|||||||
|
|
(dollars in thousands)
|
|||||||||||||||
|
December 31, 2018:
|
|
|
|
|
|
|
|
|
|
|||||||
|
First lien loans
1
|
$
|
300,305
|
|
|
60.5
|
%
|
|
94.5
|
%
|
|
$
|
300,797
|
|
|
66.2
|
%
|
|
Second lien loans
2
|
36,120
|
|
|
7.3
|
|
|
11.4
|
|
|
35,953
|
|
|
7.9
|
|
||
|
Subordinated debt
|
14,260
|
|
|
2.9
|
|
|
4.5
|
|
|
14,435
|
|
|
3.2
|
|
||
|
Preferred equity
|
16,585
|
|
|
3.3
|
|
|
5.2
|
|
|
7,834
|
|
|
1.7
|
|
||
|
Common equity & warrants
|
66,353
|
|
|
13.3
|
|
|
20.9
|
|
|
30,830
|
|
|
6.8
|
|
||
|
I-45 SLF LLC
2
|
63,117
|
|
|
12.7
|
|
|
19.9
|
|
|
64,800
|
|
|
14.2
|
|
||
|
|
$
|
496,740
|
|
|
100.0
|
%
|
|
156.4
|
%
|
|
$
|
454,649
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
March 31, 2018:
|
|
|
|
|
|
|
|
|
|
|||||||
|
First lien loans
|
$
|
197,110
|
|
|
50.1
|
%
|
|
63.9
|
%
|
|
$
|
194,820
|
|
|
58.1
|
%
|
|
Second lien loans
|
23,229
|
|
|
5.9
|
|
|
7.5
|
|
|
23,092
|
|
|
6.9
|
|
||
|
Subordinated debt
|
18,783
|
|
|
4.8
|
|
|
6.1
|
|
|
18,885
|
|
|
5.6
|
|
||
|
Preferred equity
|
36,545
|
|
|
9.3
|
|
|
11.9
|
|
|
16,666
|
|
|
5.0
|
|
||
|
Common equity & warrants
|
50,315
|
|
|
12.8
|
|
|
16.3
|
|
|
17,134
|
|
|
5.1
|
|
||
|
I-45 SLF LLC
3
|
67,113
|
|
|
17.1
|
|
|
21.8
|
|
|
64,800
|
|
|
19.3
|
|
||
|
|
$
|
393,095
|
|
|
100.0
|
%
|
|
127.5
|
%
|
|
$
|
335,397
|
|
|
100.0
|
%
|
|
1
|
Included in first lien loans are loans structured as first lien last out loans. These loans may in certain cases be subordinated in payment priority to other senior secured lenders. As of
December 31, 2018
and
March 31, 2018
, the fair value of the first lien last out loans are
$22.7 million
and
$26.9 million
, respectively.
|
|
2
|
Included in second lien loans are loans structured as split lien term loans. These loans provide the Company with a first lien priority on certain assets of the obligor and a second lien priority on different assets of the obligor. As of
December 31, 2018
and
March 31, 2018
, the fair value of the split lien term loans are
$18.3 million
and $0, respectively.
|
|
3
|
I-45 SLF LLC is a joint venture between CSWC and Main Street Capital. This entity primarily invests in syndicated senior secured loans to the UMM. The portfolio companies held by I-45 SLF LLC represent a diverse set of industry classifications, which are similar to those in which CSWC invests directly. See Note 14 for further discussion.
|
|
|
|
|
Percentage of
|
|
Percentage of
|
|
|
|
Percentage of
|
|||||||
|
|
Fair Value
|
|
Total Portfolio
|
|
Net Assets
|
|
Cost
|
|
Total Portfolio
|
|||||||
|
|
(dollars in thousands)
|
|||||||||||||||
|
December 31, 2018:
|
|
|
|
|
|
|
|
|
|
|||||||
|
I-45 SLF LLC
1
|
$
|
63,117
|
|
|
12.7
|
%
|
|
19.9
|
%
|
|
$
|
64,800
|
|
|
14.3
|
%
|
|
Healthcare Services
|
62,649
|
|
|
12.6
|
|
|
19.7
|
|
|
62,444
|
|
|
13.7
|
|
||
|
Media, Marketing, & Entertainment
|
59,126
|
|
|
11.9
|
|
|
18.6
|
|
|
54,721
|
|
|
12.0
|
|
||
|
Business Services
|
51,342
|
|
|
10.3
|
|
|
16.2
|
|
|
51,730
|
|
|
11.4
|
|
||
|
Industrial Products
|
49,163
|
|
|
9.9
|
|
|
15.5
|
|
|
5,415
|
|
|
1.2
|
|
||
|
Environmental Services
|
33,443
|
|
|
6.7
|
|
|
10.5
|
|
|
34,042
|
|
|
7.5
|
|
||
|
Food, Agriculture & Beverage
|
28,870
|
|
|
5.8
|
|
|
9.1
|
|
|
31,023
|
|
|
6.8
|
|
||
|
Distribution
|
25,683
|
|
|
5.2
|
|
|
8.1
|
|
|
25,800
|
|
|
5.7
|
|
||
|
Consumer Products and Retail
|
23,663
|
|
|
4.8
|
|
|
7.4
|
|
|
23,730
|
|
|
5.2
|
|
||
|
Consumer Services
|
21,317
|
|
|
4.3
|
|
|
6.7
|
|
|
20,999
|
|
|
4.6
|
|
||
|
Transportation & Logistics
|
16,178
|
|
|
3.3
|
|
|
5.1
|
|
|
16,560
|
|
|
3.6
|
|
||
|
Healthcare Products
|
12,510
|
|
|
2.5
|
|
|
3.9
|
|
|
12,612
|
|
|
2.8
|
|
||
|
Energy Services (Midstream)
|
9,802
|
|
|
2.0
|
|
|
3.1
|
|
|
9,802
|
|
|
2.2
|
|
||
|
Commodities & Mining
|
8,489
|
|
|
1.7
|
|
|
2.7
|
|
|
8,355
|
|
|
1.8
|
|
||
|
Restaurants
|
7,956
|
|
|
1.6
|
|
|
2.5
|
|
|
8,004
|
|
|
1.8
|
|
||
|
Financial Services
|
7,582
|
|
|
1.5
|
|
|
2.4
|
|
|
7,429
|
|
|
1.6
|
|
||
|
Telecommunications
|
6,753
|
|
|
1.4
|
|
|
2.1
|
|
|
7,952
|
|
|
1.8
|
|
||
|
Software & IT Services
|
6,223
|
|
|
1.2
|
|
|
2.0
|
|
|
6,276
|
|
|
1.4
|
|
||
|
Paper & Forest Products
|
2,874
|
|
|
0.6
|
|
|
0.9
|
|
|
2,955
|
|
|
0.6
|
|
||
|
|
$
|
496,740
|
|
|
100.0
|
%
|
|
156.4
|
%
|
|
$
|
454,649
|
|
|
100.0
|
%
|
|
|
|
|
Percentage of
|
|
Percentage of
|
|
|
|
Percentage of
|
|||||||
|
|
Fair Value
|
|
Total Portfolio
|
|
Net Assets
|
|
Cost
|
|
Total Portfolio
|
|||||||
|
|
(dollars in thousands)
|
|||||||||||||||
|
March 31, 2018:
|
|
|
|
|
|
|
|
|
|
|||||||
|
I-45 SLF LLC
1
|
$
|
67,113
|
|
|
17.1
|
%
|
|
21.8
|
%
|
|
$
|
64,800
|
|
|
19.3
|
%
|
|
Media, Marketing, & Entertainment
|
46,697
|
|
|
11.9
|
|
|
15.1
|
|
|
43,700
|
|
|
13.0
|
|
||
|
Industrial Products
|
43,122
|
|
|
11.0
|
|
|
14.0
|
|
|
5,415
|
|
|
1.6
|
|
||
|
Business Services
|
34,846
|
|
|
8.9
|
|
|
11.3
|
|
|
34,268
|
|
|
10.2
|
|
||
|
Energy Services (Upstream)
|
27,919
|
|
|
7.1
|
|
|
9.1
|
|
|
14,130
|
|
|
4.2
|
|
||
|
Distribution
|
26,713
|
|
|
6.8
|
|
|
8.7
|
|
|
27,002
|
|
|
8.1
|
|
||
|
Consumer Products and Retail
|
24,570
|
|
|
6.2
|
|
|
7.9
|
|
|
25,086
|
|
|
7.5
|
|
||
|
Environmental Services
|
21,160
|
|
|
5.4
|
|
|
6.9
|
|
|
21,410
|
|
|
6.4
|
|
||
|
Healthcare Services
|
16,751
|
|
|
4.3
|
|
|
5.4
|
|
|
16,448
|
|
|
4.9
|
|
||
|
Financial Services
|
12,701
|
|
|
3.2
|
|
|
4.1
|
|
|
12,216
|
|
|
3.6
|
|
||
|
Healthcare Products
|
12,353
|
|
|
3.1
|
|
|
4.0
|
|
|
12,162
|
|
|
3.6
|
|
||
|
Transportation & Logistics
|
12,284
|
|
|
3.1
|
|
|
4.0
|
|
|
12,275
|
|
|
3.7
|
|
||
|
Industrial Services
|
10,012
|
|
|
2.5
|
|
|
3.2
|
|
|
9,721
|
|
|
2.9
|
|
||
|
Food, Agriculture & Beverage
|
9,438
|
|
|
2.4
|
|
|
3.1
|
|
|
9,507
|
|
|
2.8
|
|
||
|
Telecommunications
|
8,295
|
|
|
2.1
|
|
|
2.7
|
|
|
8,180
|
|
|
2.4
|
|
||
|
Software & IT Services
|
6,285
|
|
|
1.6
|
|
|
2.0
|
|
|
6,273
|
|
|
1.9
|
|
||
|
Consumer Services
|
5,000
|
|
|
1.3
|
|
|
1.6
|
|
|
4,968
|
|
|
1.5
|
|
||
|
Restaurants
|
4,836
|
|
|
1.2
|
|
|
1.6
|
|
|
4,886
|
|
|
1.5
|
|
||
|
Paper & Forest Products
|
3,000
|
|
|
0.8
|
|
|
1.0
|
|
|
2,950
|
|
|
0.9
|
|
||
|
|
$
|
393,095
|
|
|
100.0
|
%
|
|
127.5
|
%
|
|
$
|
335,397
|
|
|
100.0
|
%
|
|
|
|
|
Percentage of
|
|
Percentage of
|
|
|
|
Percentage of
|
|||||||
|
|
Fair Value
|
|
Total Portfolio
|
|
Net Assets
|
|
Cost
|
|
Total Portfolio
|
|||||||
|
|
(dollars in thousands)
|
|||||||||||||||
|
December 31, 2018:
|
|
|
|
|
|
|
|
|
|
|||||||
|
Southwest
|
$
|
132,651
|
|
|
26.7
|
%
|
|
41.7
|
%
|
|
$
|
89,054
|
|
|
19.6
|
%
|
|
Northeast
|
126,021
|
|
|
25.4
|
|
|
39.7
|
|
|
123,066
|
|
|
27.1
|
|
||
|
Southeast
|
119,969
|
|
|
24.1
|
|
|
37.8
|
|
|
119,711
|
|
|
26.2
|
|
||
|
I-45 SLF LLC
1
|
63,117
|
|
|
12.7
|
|
|
19.9
|
|
|
64,800
|
|
|
14.3
|
|
||
|
West
|
38,619
|
|
|
7.8
|
|
|
12.1
|
|
|
41,706
|
|
|
9.2
|
|
||
|
Midwest
|
16,363
|
|
|
3.3
|
|
|
5.2
|
|
|
16,312
|
|
|
3.6
|
|
||
|
|
$
|
496,740
|
|
|
100.0
|
%
|
|
156.4
|
%
|
|
$
|
454,649
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
March 31, 2018:
|
|
|
|
|
|
|
|
|
|
|||||||
|
Southwest
|
$
|
131,753
|
|
|
33.5
|
%
|
|
42.7
|
%
|
|
$
|
79,713
|
|
|
23.8
|
%
|
|
Southeast
|
84,969
|
|
|
21.6
|
|
|
27.6
|
|
|
84,290
|
|
|
25.1
|
|
||
|
Northeast
|
72,205
|
|
|
18.4
|
|
|
23.4
|
|
|
69,739
|
|
|
20.8
|
|
||
|
I-45 SLF LLC
1
|
67,113
|
|
|
17.1
|
|
|
21.8
|
|
|
64,800
|
|
|
19.3
|
|
||
|
West
|
23,554
|
|
|
6.0
|
|
|
7.6
|
|
|
23,425
|
|
|
7.0
|
|
||
|
Midwest
|
13,501
|
|
|
3.4
|
|
|
4.4
|
|
|
13,430
|
|
|
4.0
|
|
||
|
|
$
|
393,095
|
|
|
100.0
|
%
|
|
127.5
|
%
|
|
$
|
335,397
|
|
|
100.0
|
%
|
|
4.
|
FAIR VALUE MEASUREMENTS
|
|
•
|
Level 1:
Investments whose values are based on unadjusted quoted prices in active markets for identical assets or liabilities.
|
|
•
|
Level 2:
Investments whose values are based on quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
|
|
•
|
Level 3:
Investments whose values are based on unobservable inputs that are significant to the overall fair value measurement.
|
|
•
|
Financial information obtained from each portfolio company, including unaudited statements of operations and balance sheets for the most recent period available as compared to budgeted numbers;
|
|
•
|
Current and projected financial condition of the portfolio company;
|
|
•
|
Current and projected ability of the portfolio company to service its debt obligations;
|
|
•
|
Type and amount of collateral, if any, underlying the investment;
|
|
•
|
Current financial ratios (e.g., fixed charge coverage ratio, interest coverage ratio and net debt/EBITDA ratio) applicable to the investment;
|
|
•
|
Current liquidity of the investment and related financial ratios (e.g., current ratio and quick ratio);
|
|
•
|
Indicative dealer quotations from brokers, banks, and other market participants;
|
|
•
|
Market yields on other securities of similar risk;
|
|
•
|
Pending debt or capital restructuring of the portfolio company;
|
|
•
|
Projected operating results of the portfolio company;
|
|
•
|
Current information regarding any offers to purchase the investment;
|
|
•
|
Current ability of the portfolio company to raise any additional financing as needed;
|
|
•
|
Changes in the economic environment which may have a material impact on the operating results of the portfolio company;
|
|
•
|
Internal occurrences that may have an impact (both positive and negative) on the operating performance of the portfolio company;
|
|
•
|
Qualitative assessment of key management;
|
|
•
|
Contractual rights, obligations or restrictions associated with the investment; and
|
|
•
|
Other factors deemed relevant.
|
|
|
|
|
Fair Value Measurements
|
||||||||||||
|
|
|
|
at December 31, 2018 Using
|
||||||||||||
|
|
|
|
Quoted Prices in
|
|
Significant
|
|
|
||||||||
|
|
|
|
Active Markets
|
|
Other
|
|
Significant
|
||||||||
|
|
|
|
for Identical
|
|
Observable
|
|
Unobservable
|
||||||||
|
|
|
|
Assets
|
|
Inputs
|
|
Inputs
|
||||||||
|
Asset Category
|
Total
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
||||||||
|
First lien loans
|
$
|
300,305
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
300,305
|
|
|
Second lien loans
|
36,120
|
|
|
—
|
|
|
—
|
|
|
36,120
|
|
||||
|
Subordinated debt
|
14,260
|
|
|
—
|
|
|
—
|
|
|
14,260
|
|
||||
|
Preferred equity
|
16,585
|
|
|
—
|
|
|
—
|
|
|
16,585
|
|
||||
|
Common equity & warrants
|
66,353
|
|
|
—
|
|
|
—
|
|
|
66,353
|
|
||||
|
Investments measured at net asset value
1
|
63,117
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total Investments
|
$
|
496,740
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
433,623
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
Fair Value Measurements
|
||||||||||||
|
|
|
|
at March 31, 2018 Using
|
||||||||||||
|
|
|
|
Quoted Prices in
|
|
Significant
|
|
|
||||||||
|
|
|
|
Active Markets
|
|
Other
|
|
Significant
|
||||||||
|
|
|
|
for Identical
|
|
Observable
|
|
Unobservable
|
||||||||
|
|
|
|
Assets
|
|
Inputs
|
|
Inputs
|
||||||||
|
Asset Category
|
Total
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
||||||||
|
First lien loans
|
$
|
197,110
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
197,110
|
|
|
Second lien loans
|
23,229
|
|
|
—
|
|
|
—
|
|
|
23,229
|
|
||||
|
Subordinated debt
|
18,783
|
|
|
—
|
|
|
—
|
|
|
18,783
|
|
||||
|
Preferred equity
|
36,545
|
|
|
—
|
|
|
—
|
|
|
36,545
|
|
||||
|
Common equity & warrants
|
50,315
|
|
|
—
|
|
|
—
|
|
|
50,315
|
|
||||
|
Investments measured at net asset value
1
|
67,113
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total Investments
|
$
|
393,095
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
325,982
|
|
|
1
|
Certain investments that are measured at fair value using the NAV per share (or its equivalent) practical expedient have not been categorized in the fair value hierarchy. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to the amounts presented in Consolidated Statements of Assets and Liabilities. For the investment valued at net asset value per share at
December 31, 2018
and
March 31, 2018
, the redemption restrictions dictate that we cannot withdraw our membership interest without unanimous approval. We are permitted to sell or transfer our membership interest and must deliver written notice of such transfer to the other member no later than 60 business days prior to the sale or transfer.
|
|
|
|
|
Fair Value at
|
|
Significant
|
|
|
|
|
||
|
|
Valuation
|
|
December 31, 2018
|
|
Unobservable
|
|
|
|
Weighted
|
||
|
Type
|
Technique
|
|
(in thousands)
|
|
Inputs
|
|
Range
|
|
Average
|
||
|
|
|
|
|
|
|
|
|
|
|
||
|
First lien loans
|
Income Approach
|
|
$
|
283,047
|
|
|
Discount Rate
|
|
9.0% - 16.6%
|
|
12.2%
|
|
|
|
|
|
|
Third Party Broker Quote
|
|
83.5 - 99.8
|
|
95.8
|
||
|
|
Market Approach
|
|
17,258
|
|
|
Cost
|
|
98.0 - 98.3
|
|
98.2
|
|
|
|
|
|
|
|
Exit Value
|
|
100.0
|
|
100.0
|
||
|
Second lien loans
|
Income Approach
|
|
26,318
|
|
|
Discount Rate
|
|
13.5% - 15.3%
|
|
14.6%
|
|
|
|
|
|
|
|
Third Party Broker Quote
|
|
82.3 - 97.5
|
|
95.4
|
||
|
|
Market Approach
|
|
9,802
|
|
|
Cost
|
|
98.0
|
|
98.0
|
|
|
Subordinated debt
|
Income Approach
|
|
14,260
|
|
|
Discount Rate
|
|
11.8% - 15.0%
|
|
12.7%
|
|
|
Preferred equity
|
Enterprise Value Waterfall Approach
|
|
16,585
|
|
|
EBITDA Multiple
|
|
7.9x - 9.5x
|
|
8.6x
|
|
|
|
|
|
|
|
Discount Rate
|
|
15.1% - 20.2%
|
|
18.1%
|
||
|
Common equity & warrants
|
Enterprise Value Waterfall Approach
|
|
65,353
|
|
|
EBITDA Multiple
|
|
3.9x - 9.9x
|
|
7.7x
|
|
|
|
|
|
|
|
Discount Rate
|
|
13.2% - 21.6%
|
|
18.6%
|
||
|
|
Market Approach
|
|
1,000
|
|
|
Cost
|
|
100.0
|
|
100.0
|
|
|
Total Level 3 Investments
|
|
|
$
|
433,623
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value at
|
|
Significant
|
|
|
|
|
||
|
|
Valuation
|
|
March 31, 2018
|
|
Unobservable
|
|
|
|
Weighted
|
||
|
Type
|
Technique
|
|
(in thousands)
|
|
Inputs
|
|
Range
|
|
Average
|
||
|
|
|
|
|
|
|
|
|
|
|
||
|
First lien loans
|
Income Approach
|
|
$
|
181,595
|
|
|
Discount Rate
|
|
9.5% - 17.0%
|
|
12.8%
|
|
|
|
|
|
|
Third Party Broker Quote
|
|
98.2 - 101.8
|
|
100.3
|
||
|
|
Market Approach
|
|
15,515
|
|
|
Cost
|
|
98.0 - 98.1
|
|
98.0
|
|
|
Second lien loans
|
Income Approach
|
|
18,229
|
|
|
Discount Rate
|
|
11.6% - 11.6%
|
|
11.6%
|
|
|
|
|
|
|
|
Third Party Broker Quote
|
|
93.5 - 100.0
|
|
96.0
|
||
|
|
Market Approach
|
|
5,000
|
|
|
Exit Value
|
|
100.0
|
|
100.0
|
|
|
Subordinated debt
|
Income Approach
|
|
18,783
|
|
|
Discount Rate
|
|
12.4% - 13.8%
|
|
12.9%
|
|
|
Preferred equity
|
Enterprise Value Waterfall Approach
|
|
36,545
|
|
|
EBITDA Multiple
|
|
5.1x - 9.3x
|
|
6.9x
|
|
|
|
|
|
|
|
Discount Rate
|
|
15.0% - 32.1%
|
|
20.2%
|
||
|
Common equity & warrants
|
Enterprise Value Waterfall Approach
|
|
47,123
|
|
|
EBITDA Multiple
|
|
6.0x - 8.4x
|
|
8.1x
|
|
|
|
|
|
|
|
Discount Rate
|
|
15.7% - 21.6%
|
|
20.6%
|
||
|
|
Market Approach
|
|
3,192
|
|
|
Cost
|
|
100.0
|
|
100.0
|
|
|
Total Level 3 Investments
|
|
|
$
|
325,982
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YTD Unrealized Appreciation
|
||||||||||||||||
|
|
|
|
Realized &
|
|
|
|
|
|
|
|
|
|
|
|
(Depreciation)
|
||||||||||||||||
|
|
Fair Value
|
|
Unrealized
|
|
Purchases of
|
|
|
|
PIK Interest
|
|
|
|
Fair Value at
|
|
on Investments
|
||||||||||||||||
|
|
3/31/2018
|
|
Gains (Losses)
|
|
Investments
1
|
|
Repayments
|
|
Earned
|
|
Divestitures
|
|
12/31/2018
|
|
held at period end
|
||||||||||||||||
|
First lien loans
|
$
|
197,110
|
|
|
$
|
(2,460
|
)
|
|
$
|
158,005
|
|
|
$
|
(23,545
|
)
|
|
$
|
—
|
|
|
$
|
(28,805
|
)
|
|
$
|
300,305
|
|
|
$
|
(2,491
|
)
|
|
Second lien loans
|
23,229
|
|
|
103
|
|
|
21,238
|
|
|
(8,500
|
)
|
|
50
|
|
|
—
|
|
|
36,120
|
|
|
101
|
|
||||||||
|
Subordinated debt
|
18,783
|
|
|
(4
|
)
|
|
46
|
|
|
(4,600
|
)
|
|
35
|
|
|
—
|
|
|
14,260
|
|
|
8
|
|
||||||||
|
Preferred equity
|
38,541
|
|
|
9,707
|
|
|
2,657
|
|
|
—
|
|
|
170
|
|
|
(34,490
|
)
|
|
16,585
|
|
|
3,165
|
|
||||||||
|
Common equity & warrants
|
48,319
|
|
|
1,838
|
|
|
16,196
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
66,353
|
|
|
1,838
|
|
||||||||
|
Total Investments
|
$
|
325,982
|
|
|
$
|
9,184
|
|
|
$
|
198,142
|
|
|
$
|
(36,645
|
)
|
|
$
|
255
|
|
|
$
|
(63,295
|
)
|
|
$
|
433,623
|
|
|
$
|
2,621
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YTD Unrealized Appreciation
|
||||||||||||||||
|
|
|
|
Realized &
|
|
|
|
|
|
|
|
|
|
|
|
(Depreciation)
|
||||||||||||||||
|
|
Fair Value
|
|
Unrealized
|
|
Purchases of
|
|
|
|
PIK Interest
|
|
|
|
Fair Value at
|
|
on Investments
|
||||||||||||||||
|
|
3/31/2017
|
|
Gains (Losses)
|
|
Investments
1
|
|
Repayments
|
|
Earned
|
|
Divestitures
|
|
12/31/2017
|
|
held at period end
|
||||||||||||||||
|
First lien loans
|
$
|
107,817
|
|
|
$
|
1,065
|
|
|
$
|
109,920
|
|
|
$
|
(39,587
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
179,215
|
|
|
$
|
760
|
|
|
Second lien loans
|
47,176
|
|
|
524
|
|
|
9,840
|
|
|
(29,179
|
)
|
|
—
|
|
|
—
|
|
|
28,361
|
|
|
229
|
|
||||||||
|
Subordinated debt
|
12,453
|
|
|
68
|
|
|
14,444
|
|
|
(8,100
|
)
|
|
—
|
|
|
—
|
|
|
18,865
|
|
|
(47
|
)
|
||||||||
|
Preferred equity
|
18,323
|
|
|
7,819
|
|
|
500
|
|
|
—
|
|
|
124
|
|
|
—
|
|
|
26,766
|
|
|
8,287
|
|
||||||||
|
Common equity & warrants
|
37,716
|
|
|
2,834
|
|
|
6,130
|
|
|
—
|
|
|
91
|
|
|
(15
|
)
|
|
46,756
|
|
|
2,351
|
|
||||||||
|
Total Investments
|
$
|
223,485
|
|
|
$
|
12,310
|
|
|
$
|
140,834
|
|
|
$
|
(76,866
|
)
|
|
$
|
215
|
|
|
$
|
(15
|
)
|
|
$
|
299,963
|
|
|
$
|
11,580
|
|
|
1
|
Includes purchases of new investments, as well as discount accretion on existing investments.
|
|
5.
|
BORROWINGS
|
|
|
December 31, 2018
|
|
March 31, 2018
|
||||
|
Credit Facility
|
$
|
122,000
|
|
|
$
|
40,000
|
|
|
|
|
|
|
||||
|
December 2022 Notes
|
77,136
|
|
|
57,500
|
|
||
|
Less: Unamortized debt issuance costs and debt discount
|
(2,176
|
)
|
|
(2,195
|
)
|
||
|
Total Notes
|
74,960
|
|
|
55,305
|
|
||
|
|
|
|
|
||||
|
Total Borrowings
|
$
|
196,960
|
|
|
$
|
95,305
|
|
|
6.
|
INCOME TAXES
|
|
|
Nine Months Ended December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Additional capital
|
$
|
(1,382
|
)
|
|
$
|
(337
|
)
|
|
Accumulated net investment income (loss)
|
5,729
|
|
|
4,062
|
|
||
|
Accumulated net realized gains
|
(4,347
|
)
|
|
(3,725
|
)
|
||
|
|
Twelve Months Ended December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Ordinary income
|
$
|
11,723
|
|
|
$
|
13,149
|
|
|
Distributions of long term capital gains
|
21,625
|
|
|
5,101
|
|
||
|
Distributions on tax basis
|
$
|
33,348
|
|
|
$
|
18,250
|
|
|
|
Nine Months Ended December 31,
|
||||||
|
Reconciliation of RIC Taxable Income
1
|
2018
|
|
2017
|
||||
|
Net increase in net assets from operations
|
$
|
22,560
|
|
|
$
|
24,330
|
|
|
Net unrealized depreciation (appreciation) on investments
|
15,073
|
|
|
(10,843
|
)
|
||
|
Income/gain (expense/loss) recognized for tax on pass-through entities
|
187
|
|
|
(341
|
)
|
||
|
Loss recognized for tax on dispositions
|
464
|
|
|
643
|
|
||
|
Net operating (income) loss - management company and taxable subsidiary
|
(291
|
)
|
|
205
|
|
||
|
Non-deductible tax expense
|
683
|
|
|
120
|
|
||
|
Other book/tax differences
|
98
|
|
|
(62
|
)
|
||
|
Estimated taxable income before deductions for distributions
|
$
|
38,774
|
|
|
$
|
14,052
|
|
|
1
|
The calculation of taxable income for each period is an estimate and will not be finally determined until the Company files its tax return each year. Final taxable income may be different than this estimate.
|
|
|
December 31, 2018
|
|
March 31, 2018
|
||||
|
Deferred tax asset:
|
|
|
|
||||
|
Net operating loss carryforwards
|
$
|
538
|
|
|
$
|
487
|
|
|
Compensation
|
719
|
|
|
924
|
|
||
|
Pension liability
|
602
|
|
|
617
|
|
||
|
Net unrealized depreciation on investments
|
405
|
|
|
—
|
|
||
|
Other
|
30
|
|
|
22
|
|
||
|
Total deferred tax asset
|
2,294
|
|
|
2,050
|
|
||
|
Less valuation allowance
|
—
|
|
|
—
|
|
||
|
Total net deferred tax asset
|
2,294
|
|
|
2,050
|
|
||
|
Deferred tax liabilities:
|
|
|
|
||||
|
Net unrealized appreciation on investments
|
—
|
|
|
(190
|
)
|
||
|
Total deferred tax liabilities
|
—
|
|
|
(190
|
)
|
||
|
Total net deferred tax assets (liabilities)
|
$
|
2,294
|
|
|
$
|
1,860
|
|
|
|
Nine Months Ended December 31,
|
||||||
|
Components of Income Tax Expense
|
2018
|
|
2017
|
||||
|
Statutory federal income tax
|
$
|
55
|
|
|
$
|
(73
|
)
|
|
162(m) limitation
|
328
|
|
|
531
|
|
||
|
Excise tax
|
683
|
|
|
120
|
|
||
|
Valuation allowance
|
—
|
|
|
(1,324
|
)
|
||
|
Tax related to Taxable Subsidiary
|
(115
|
)
|
|
—
|
|
||
|
One time expense for Federal rate change
|
—
|
|
|
966
|
|
||
|
Prior year deferred tax true-up
|
—
|
|
|
(56
|
)
|
||
|
Other
|
(215
|
)
|
|
(248
|
)
|
||
|
Total income tax expense
|
$
|
736
|
|
|
$
|
(84
|
)
|
|
7.
|
SHAREHOLDERS' EQUITY
|
|
|
Nine Months Ended December 31,
|
||||||
|
Repurchases of Common Stock
|
2018
|
|
2017
|
||||
|
Number of shares repurchased
|
10,452
|
|
|
—
|
|
||
|
Cost of shares repurchased, including commissions
|
$
|
185,217
|
|
|
$
|
—
|
|
|
Weighted average price per share, net
|
$
|
17.72
|
|
|
$
|
—
|
|
|
Net asset value per share at prior quarter end
|
$
|
18.84
|
|
|
N/A
|
|
|
|
Weighted average discount to prior quarter net asset value
|
5.9
|
%
|
|
N/A
|
|
||
|
8.
|
SPIN-OFF COMPENSATION PLAN
|
|
9.
|
EMPLOYEE STOCK BASED COMPENSATION PLANS
|
|
Restricted stock available for issuance as of March 31, 2018
|
9,777
|
|
|
Additional restricted stock approved under the plan
|
850,000
|
|
|
Restricted stock granted during the nine months ended December 31, 2018
|
(204,400
|
)
|
|
Restricted stock forfeited during the nine months ended December 31, 2018
|
2,250
|
|
|
Restricted stock available for issuance as of December 31, 2018
|
657,627
|
|
|
|
|
|
Weighted Average
|
|
Weighted Average
|
||||
|
|
|
|
Fair Value Per
|
|
Remaining Vesting
|
||||
|
Restricted Stock Awards
|
Number of Shares
|
|
Share at grant date
|
|
Term (in Years)
|
||||
|
Unvested at March 31, 2018
|
372,163
|
|
|
$
|
15.82
|
|
|
2.9
|
|
|
Granted
|
204,400
|
|
|
19.19
|
|
|
3.9
|
|
|
|
Vested
|
(118,911
|
)
|
|
15.68
|
|
|
—
|
|
|
|
Forfeited
|
(2,250
|
)
|
|
15.60
|
|
|
—
|
|
|
|
Unvested at December 31, 2018
|
455,402
|
|
|
$
|
17.37
|
|
|
3.0
|
|
|
|
|
|
Weighted
|
|
|
|||||
|
|
|
|
Average
|
|
Aggregate
|
|||||
|
|
|
|
Exercise
|
|
Intrinsic
|
|||||
|
|
Number of Shares
|
|
Price
|
|
Value
|
|||||
|
2009 Plan
|
|
|
|
|
|
|||||
|
Balance at March 31, 2017
|
206,364
|
|
|
$
|
11.12
|
|
|
|
||
|
Granted
|
—
|
|
|
—
|
|
|
|
|||
|
Exercised
|
(10,756
|
)
|
|
11.66
|
|
|
$
|
58,081
|
|
|
|
Canceled/Forfeited
|
—
|
|
|
—
|
|
|
|
|||
|
Balance at March 31, 2018
|
195,608
|
|
|
11.09
|
|
|
|
|||
|
Granted
|
—
|
|
|
—
|
|
|
|
|||
|
Exercised
|
(189,633
|
)
|
|
11.09
|
|
|
$
|
1,503,916
|
|
|
|
Canceled/Forfeited
|
—
|
|
|
—
|
|
|
|
|||
|
Balance at December 31, 2018
|
5,975
|
|
|
$
|
11.00
|
|
|
|
||
|
|
Weighted Average
|
|
Aggregate
|
||
|
|
Remaining Contractual
|
|
Intrinsic
|
||
|
December 31, 2018
|
Term
|
|
Value
|
||
|
Outstanding
|
5.2 years
|
|
$
|
49,115
|
|
|
Exercisable
|
0.0 years
|
|
$
|
—
|
|
|
|
|
|
|
|
Weighted
|
||||
|
|
|
|
|
|
Average
|
||||
|
|
|
|
Weighted
|
|
Remaining
|
||||
|
|
Number of
|
|
Average Grant
|
|
Vesting Term
|
||||
|
Individual Cash Incentive Awards
|
Shares
|
|
Price Per Share
|
|
(in Years)
|
||||
|
Unvested at March 31, 2018
|
48,000
|
|
|
$
|
47.03
|
|
|
0.6
|
|
|
Granted
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Vested
|
(24,000
|
)
|
|
43.80
|
|
|
—
|
|
|
|
Forfeited or expired
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Unvested at December 31, 2018
|
24,000
|
|
|
$
|
50.25
|
|
|
0.2
|
|
|
10.
|
OTHER EMPLOYEE COMPENSATION
|
|
11.
|
COMMITMENTS AND CONTINGENCIES
|
|
|
|
|
December 31,
|
|
March 31,
|
||||
|
Portfolio Company
|
Investment Type
|
|
2018
|
|
2018
|
||||
|
I-45 SLF LLC
|
Equity Investment
|
|
$
|
3,200
|
|
|
$
|
3,200
|
|
|
Adams Publishing Group, LLC
|
Delayed Draw Term Loan
|
|
1,731
|
|
|
—
|
|
||
|
American Nuts Operations LLC
|
Term Loan C
|
|
438
|
|
|
—
|
|
||
|
ASC Ortho Management Company, LLC
|
Revolving Loan
|
|
1,500
|
|
|
—
|
|
||
|
Clickbooth.com, LLC
|
Revolving Loan
|
|
2,000
|
|
|
2,000
|
|
||
|
Danforth Advisors, LLC
|
Revolving Loan
|
|
1,000
|
|
|
—
|
|
||
|
Dynamic Communities, LLC
|
Revolving Loan
|
|
500
|
|
|
—
|
|
||
|
Environmental Pest Service Management Company, LLC
|
Delayed Draw Term Loan
|
|
1,849
|
|
|
—
|
|
||
|
Fast Sandwich, LLC
|
Revolving Loan
|
|
4,150
|
|
|
—
|
|
||
|
ITA Holdings Group, LLC
|
Revolving Loan
|
|
450
|
|
|
2,000
|
|
||
|
LGM Pharma, LLC
|
Delayed Draw Term Loan
|
|
400
|
|
|
900
|
|
||
|
Prism Spectrum Holdings, LLC
|
Revolving Loan
|
|
—
|
|
|
1,500
|
|
||
|
Roseland Management, LLC
|
Revolving Loan
|
|
2,000
|
|
|
—
|
|
||
|
Zenfolio Inc.
|
Revolving Loan
|
|
2,000
|
|
|
2,000
|
|
||
|
Total unused commitments to extend financing
|
|
|
$
|
21,218
|
|
|
$
|
11,600
|
|
|
13.
|
SUMMARY OF PER SHARE INFORMATION
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
December 31,
|
|
December 31,
|
||||||||||||
|
Per Share Data:
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Investment income
1
|
$
|
0.81
|
|
|
$
|
0.56
|
|
|
$
|
2.27
|
|
|
$
|
1.57
|
|
|
Operating expenses
1
|
(0.41
|
)
|
|
(0.29
|
)
|
|
(1.21
|
)
|
|
(0.83
|
)
|
||||
|
Income taxes
1
|
(0.01
|
)
|
|
0.02
|
|
|
(0.04
|
)
|
|
0.01
|
|
||||
|
Net investment income
1
|
0.39
|
|
|
0.29
|
|
|
1.02
|
|
|
0.75
|
|
||||
|
Net realized gain
1
|
0.11
|
|
|
0.04
|
|
|
1.26
|
|
|
0.09
|
|
||||
|
Net unrealized (depreciation) appreciation on investments, net of tax
1
|
(0.25
|
)
|
|
0.31
|
|
|
(0.91
|
)
|
|
0.68
|
|
||||
|
Total increase from investment operations
|
0.25
|
|
|
0.64
|
|
|
1.37
|
|
|
1.52
|
|
||||
|
Dividends to shareholders
|
(0.46
|
)
|
|
(0.26
|
)
|
|
(1.79
|
)
|
|
(0.71
|
)
|
||||
|
Spin-off Compensation Plan distribution, net of tax
|
—
|
|
|
(0.03
|
)
|
|
—
|
|
|
(0.04
|
)
|
||||
|
Exercise of employee stock options
2
|
—
|
|
|
—
|
|
|
(0.12
|
)
|
|
—
|
|
||||
|
Issuance of restricted stock
1,3
|
(0.23
|
)
|
|
(0.18
|
)
|
|
(0.24
|
)
|
|
(0.19
|
)
|
||||
|
Share based compensation expense
|
0.04
|
|
|
0.03
|
|
|
0.09
|
|
|
0.08
|
|
||||
|
Common stock withheld for payroll taxes upon vesting of restricted stock
|
(0.01
|
)
|
|
(0.01
|
)
|
|
(0.01
|
)
|
|
(0.01
|
)
|
||||
|
Repurchase of common stock
|
(0.01
|
)
|
|
—
|
|
|
(0.01
|
)
|
|
—
|
|
||||
|
Other
4
|
0.01
|
|
|
(0.01
|
)
|
|
0.06
|
|
|
(0.01
|
)
|
||||
|
(Decrease) increase in net asset value
|
(0.41
|
)
|
|
0.18
|
|
|
(0.65
|
)
|
|
0.64
|
|
||||
|
Net asset value
|
|
|
|
|
|
|
|
||||||||
|
Beginning of period
|
18.84
|
|
|
18.26
|
|
|
19.08
|
|
|
17.80
|
|
||||
|
End of period
|
$
|
18.43
|
|
|
$
|
18.44
|
|
|
$
|
18.43
|
|
|
$
|
18.44
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Ratios and Supplemental Data
|
|
|
|
|
|
|
|
||||||||
|
Ratio of operating expenses to average net assets
5
|
2.27
|
%
|
|
1.60
|
%
|
|
6.45
|
%
|
|
4.57
|
%
|
||||
|
Ratio of net investment income to average net assets
5
|
2.13
|
%
|
|
1.58
|
%
|
|
5.43
|
%
|
|
4.14
|
%
|
||||
|
Portfolio turnover
|
4.40
|
%
|
|
10.64
|
%
|
|
22.04
|
%
|
|
24.31
|
%
|
||||
|
Total investment return
5,6
|
3.69
|
%
|
|
(1.87
|
)%
|
|
23.80
|
%
|
|
2.06
|
%
|
||||
|
Total return based on change in NAV
5,7
|
0.27
|
%
|
|
2.41
|
%
|
|
5.97
|
%
|
|
7.58
|
%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Per share market value at the end of the period
|
$
|
19.22
|
|
|
$
|
16.55
|
|
|
$
|
19.22
|
|
|
$
|
16.55
|
|
|
Weighted-average common shares outstanding
|
17,120
|
|
|
16,105
|
|
|
16,541
|
|
|
16,042
|
|
||||
|
Weighted-average fully diluted shares outstanding
|
17,123
|
|
|
16,176
|
|
|
16,544
|
|
|
16,109
|
|
||||
|
Common shares outstanding at end of period
|
17,233
|
|
|
16,187
|
|
|
17,233
|
|
|
16,187
|
|
||||
|
1
|
Based on weighted average of common shares outstanding for the period.
|
|
2
|
Net decrease is due to the exercise of employee stock options at prices less than beginning of period NAV.
|
|
3
|
Reflects impact of the different share amounts as a result of issuance or forfeiture of restricted stock during the period.
|
|
4
|
Includes the impact of the different share amounts as a result of calculating certain per share data based on the weighted-average basic shares outstanding during the period and certain per share data based on the shares outstanding as of a period end or transaction date.
|
|
5
|
Not annualized.
|
|
6
|
Total investment return based on purchase of stock at the current market price on the first day and a sale at the current market price on the last day of each period reported on the table and assumes reinvestment of dividends at prices obtained by CSWC’s dividend reinvestment plan during the period. The return does not reflect any sales load that may be paid by an investor.
|
|
7
|
Total return based on change in NAV was calculated using the sum of ending NAV plus dividends to shareholders and other non-operating changes during the period, as divided by the beginning NAV, and has not been annualized
.
|
|
14.
|
SIGNIFICANT SUBSIDIARIES
|
|
|
December 31, 2018
|
|
March 31, 2018
|
||||
|
Current Assets
|
$
|
7,861
|
|
|
$
|
8,391
|
|
|
Non-Current Assets
|
23,693
|
|
|
24,727
|
|
||
|
Current Liabilities
|
2,321
|
|
|
2,559
|
|
||
|
Non-Current Liabilities
|
1,715
|
|
|
2,228
|
|
||
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||
|
Revenue
|
$
|
5,190
|
|
|
$
|
4,818
|
|
|
$
|
16,329
|
|
|
$
|
16,060
|
|
|
Income (loss) from continuing operations
|
443
|
|
|
173
|
|
|
1,556
|
|
|
1092
|
|
||||
|
Net income
|
443
|
|
|
173
|
|
|
1,556
|
|
|
1092
|
|
||||
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
||||||
|
|
|
|
|
Investment
|
|
Maturity
|
|
Interest
|
|
|
|
|
|
|
||||||
|
Portfolio Company
|
|
Industry
|
|
Type
|
|
Date
|
|
Rate
1
|
|
Principal
|
|
Cost
|
|
Fair Value
2
|
||||||
|
AAC Holdings, Inc.
|
|
Healthcare services
|
|
First Lien
|
|
6/30/2023
|
|
L+ 6.75%
(Floor 1.00%) |
|
$
|
7,423,434
|
|
|
$
|
7,293,780
|
|
|
$
|
7,404,875
|
|
|
Allen Media, LLC
|
|
Media, marketing & entertainment
|
|
First Lien
|
|
8/30/2023
|
|
L+6.50%
(Floor 1.00%) |
|
5,714,286
|
|
|
5,557,571
|
|
|
5,550,000
|
|
|||
|
American Scaffold Holdings, Inc.
|
|
Aerospace & defense
|
|
First Lien
|
|
3/31/2022
|
|
L+6.50%
(Floor 1.00%) |
|
2,662,500
|
|
|
2,640,145
|
|
|
2,649,188
|
|
|||
|
American Teleconferencing Services, Ltd.
|
|
Telecommunications
|
|
First Lien
|
|
12/8/2021
|
|
L+6.50%
(Floor 1.00%) |
|
6,982,884
|
|
|
6,717,118
|
|
|
5,830,708
|
|
|||
|
ATI Investment Sub, Inc.
|
|
Technology products & components
|
|
First Lien
|
|
6/22/2021
|
|
L+7.25%
(Floor 1.00%) |
|
2,067,558
|
|
|
2,040,942
|
|
|
1,858,942
|
|
|||
|
ATX Canada Acquisitionco Inc.
|
|
Technology products & components
|
|
First Lien
|
|
6/11/2021
|
|
L+6.00%
(Floor 1.00%) |
|
4,689,570
|
|
|
4,663,655
|
|
|
4,455,092
|
|
|||
|
California Pizza Kitchen, Inc.
|
|
Restaurants
|
|
First Lien
|
|
8/23/2022
|
|
L+6.00%
(Floor 1.00%) |
|
6,847,400
|
|
|
6,817,650
|
|
|
6,659,096
|
|
|||
|
Signify Health, LLC
|
|
Healthcare services
|
|
First Lien
|
|
10/23/2024
|
|
L+4.50%
(Floor 1.00%) |
|
5,161,000
|
|
|
5,116,486
|
|
|
5,186,805
|
|
|||
|
CMN.com, LLC
|
|
Consumer services
|
|
First Lien
|
|
11/3/2021
|
|
L+6.00%
(Floor 1.00%) |
|
9,431,480
|
|
|
9,339,234
|
|
|
9,407,902
|
|
|||
|
Digital River, Inc.
|
|
Software & IT services
|
|
First Lien
|
|
2/12/2021
|
|
L+6.00%
(Floor 1.00%) |
|
8,002,967
|
|
|
7,997,173
|
|
|
7,922,938
|
|
|||
|
Geo Parent Corporation
|
|
Building & infrastructure products
|
|
First Lien
|
|
12/19/2023
|
|
L+5.50%
|
|
5,000,000
|
|
|
4,950,000
|
|
|
4,975,000
|
|
|||
|
Go Wireless Holdings, Inc.
|
|
Consumer products & retail
|
|
First Lien
|
|
12/22/2024
|
|
L+6.50%
(Floor 1.00%) |
|
6,650,000
|
|
|
6,592,795
|
|
|
6,469,885
|
|
|||
|
The Hoover Group, Inc.
|
|
Energy services (Midstream)
|
|
First Lien
|
|
1/28/2021
|
|
L+7.25%
(Floor 1.00%) |
|
6,453,242
|
|
|
6,342,932
|
|
|
6,066,048
|
|
|||
|
Hunter Defense Technologies, Inc.
|
|
Aerospace & defense
|
|
First Lien
|
|
3/29/2023
|
|
L+7.00%
(Floor 1.00%) |
|
6,256,250
|
|
|
6,144,718
|
|
|
6,178,047
|
|
|||
|
iEnergizer Limited
|
|
Business services
|
|
First Lien
|
|
5/1/2019
|
|
L+6.00%
(Floor 1.25%) |
|
7,854,405
|
|
|
7,822,773
|
|
|
7,864,223
|
|
|||
|
Imagine! Print Solutions, LLC
|
|
Media, marketing & entertainment
|
|
Second Lien
|
|
6/21/2023
|
|
L+8.75%
(Floor 1.00%) |
|
3,000,000
|
|
|
2,966,250
|
|
|
2,730,000
|
|
|||
|
InfoGroup Inc.
|
|
Software & IT services
|
|
First Lien
|
|
4/3/2023
|
|
L+5.00%
(Floor 1.50%) |
|
2,947,500
|
|
|
2,926,458
|
|
|
2,925,394
|
|
|||
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
||||||
|
|
|
|
|
Investment
|
|
Maturity
|
|
Interest
|
|
|
|
|
|
|
||||||
|
Portfolio Company
|
|
Industry
|
|
Type
|
|
Date
|
|
Rate
1
|
|
Principal
|
|
Cost
|
|
Fair Value
2
|
||||||
|
Integro Parent Inc.
|
|
Business services
|
|
First Lien
|
|
10/31/2022
|
|
L+5.75%
(Floor 1.00%) |
|
4,851,424
|
|
|
4,752,088
|
|
|
4,851,424
|
|
|||
|
Intermedia Holdings, Inc.
|
|
Software & IT services
|
|
First Lien
|
|
7/21/2025
|
|
L+6.00%
(Floor 1.00%) |
|
3,857,142
|
|
|
3,820,717
|
|
|
3,852,321
|
|
|||
|
Isagenix International, LLC
|
|
Healthcare products
|
|
First Lien
|
|
6/14/2025
|
|
L+5.75%
(Floor 1.00%) |
|
2,089,287
|
|
|
2,070,015
|
|
|
2,031,831
|
|
|||
|
KORE Wireless Group Inc.
|
|
Telecommunications
|
|
First Lien
|
|
12/20/2024
|
|
L+5.50%
|
|
3,333,333
|
|
|
3,300,013
|
|
|
3,315,283
|
|
|||
|
JAB Wireless, Inc.
|
|
Telecommunications
|
|
First Lien
|
|
5/2/2023
|
|
L+8.00%
(Floor 1.00%) |
|
7,940,000
|
|
|
7,871,044
|
|
|
7,459,630
|
|
|||
|
Lift Brands, Inc.
|
|
Consumer services
|
|
First Lien
|
|
4/16/2023
|
|
L+7.00%
(Floor 1.00%) |
|
4,962,500
|
|
|
4,907,275
|
|
|
4,848,362
|
|
|||
|
LOGIX Holdings Company, LLC
|
|
Telecommunications
|
|
First Lien
|
|
12/22/2024
|
|
L+5.75%
(Floor 1.00%) |
|
6,032,375
|
|
|
5,986,435
|
|
|
5,972,051
|
|
|||
|
LSF9 Atlantis Holdings, LLC
|
|
Telecommunications
|
|
First Lien
|
|
5/1/2023
|
|
L+6.00%
(Floor 1.00%) |
|
6,737,500
|
|
|
6,688,525
|
|
|
6,431,516
|
|
|||
|
Lulu's Fashion Lounge, LLC
|
|
Consumer products & retail
|
|
First Lien
|
|
8/28/2022
|
|
L+7.00%
(Floor 1.00%) |
|
4,119,318
|
|
|
4,019,284
|
|
|
3,995,738
|
|
|||
|
Mills Fleet Farm Group LLC
|
|
Consumer products & retail
|
|
First Lien
|
|
10/24/2024
|
|
L+6.25%
|
|
5,000,000
|
|
|
4,903,148
|
|
|
5,000,000
|
|
|||
|
NBG Acquisition, Inc.
|
|
Wholesale
|
|
First Lien
|
|
4/26/2024
|
|
L+5.50%
(Floor 1.00%) |
|
2,906,250
|
|
|
2,862,095
|
|
|
2,833,594
|
|
|||
|
New Era Technology, Inc.
3
|
|
Software & IT services
|
|
First Lien
|
|
6/22/2023
|
|
L+6.50%
(Floor 1.00%) |
|
4,082,331
|
|
|
4,015,882
|
|
|
4,061,918
|
|
|||
|
|
|
|
|
Delayed Draw
|
|
6/22/2023
|
|
L+6.50%
(Floor 1.00%) |
|
—
|
|
|
(5,113
|
)
|
|
—
|
|
|||
|
New Media Holdings II LLC
|
|
Media, marketing & entertainment
|
|
First Lien
|
|
7/14/2022
|
|
L+6.25%
(Floor 1.00%) |
|
9,335,506
|
|
|
9,319,137
|
|
|
9,265,490
|
|
|||
|
Nomad Buyer, Inc.
|
|
Healthcare services
|
|
First Lien
|
|
8/1/2025
|
|
L+5.00%
|
|
2,992,500
|
|
|
2,822,161
|
|
|
2,835,394
|
|
|||
|
Novetta Solutions, LLC
|
|
Software & IT services
|
|
First Lien
|
|
10/16/2022
|
|
L+5.00%
(Floor 1.00%) |
|
4,959,652
|
|
|
4,835,660
|
|
|
4,835,660
|
|
|||
|
Peraton Corp. (fka MHVC Acquisition Corp.)
|
|
Aerospace & defense
|
|
First Lien
|
|
4/29/2024
|
|
L+5.25%
(Floor 1.00%) |
|
6,410,633
|
|
|
6,384,734
|
|
|
6,250,367
|
|
|||
|
Pet Supermarket, Inc.
|
|
Consumer products & retail
|
|
First Lien
|
|
7/5/2022
|
|
L+5.50%
(Floor 1.00%) |
|
4,872,377
|
|
|
4,843,812
|
|
|
4,799,291
|
|
|||
|
PT Network, LLC
|
|
Healthcare products
|
|
First Lien
|
|
11/30/2021
|
|
L+5.50%
(Floor 1.00%) |
|
4,369,332
|
|
|
4,369,332
|
|
|
4,311,220
|
|
|||
|
STL Parent Corp. (American Railcar)
|
|
Transportation & logistics
|
|
First Lien
|
|
12/5/2022
|
|
L+7.00%
|
|
4,000,000
|
|
|
3,861,829
|
|
|
3,880,000
|
|
|||
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
||||||
|
|
|
|
|
Investment
|
|
Maturity
|
|
Interest
|
|
|
|
|
|
|
||||||
|
Portfolio Company
|
|
Industry
|
|
Type
|
|
Date
|
|
Rate
1
|
|
Principal
|
|
Cost
|
|
Fair Value
2
|
||||||
|
Tacala, LLC
|
|
Consumer products & retail
|
|
Second Lien
|
|
1/30/2026
|
|
L+7.00%
|
|
3,000,000
|
|
|
2,986,520
|
|
|
2,902,500
|
|
|||
|
Teleguam Holdings , LLC
|
|
Telecommunications
|
|
Second Lien
|
|
4/12/2024
|
|
L+8.50%
(Floor 1.00%) |
|
2,000,000
|
|
|
1,968,125
|
|
|
2,012,500
|
|
|||
|
Terra Millennium Corporation
|
|
Industrial products
|
|
First Lien
|
|
10/31/2022
|
|
L+6.75%
(Floor 1.00%) |
|
7,626,019
|
|
|
7,575,075
|
|
|
7,587,889
|
|
|||
|
TestEquity, LLC
|
|
Capital equipment
|
|
First Lien
|
|
4/28/2022
|
|
L+5.50%
(Floor 1.00%) |
|
4,806,437
|
|
|
4,774,036
|
|
|
4,652,631
|
|
|||
|
TGP Holdings III LLC
|
|
Durable consumer goods
|
|
Second Lien
|
|
9/25/2025
|
|
L+8.50%
(Floor 1.00%) |
|
2,500,000
|
|
|
2,468,344
|
|
|
2,425,000
|
|
|||
|
Time Manufacturing Acquisition
|
|
Capital equipment
|
|
First Lien
|
|
2/3/2023
|
|
L+5.00%
(Floor 1.00%) |
|
4,910,038
|
|
|
4,877,437
|
|
|
4,928,450
|
|
|||
|
Turning Point Brands, Inc.
|
|
Consumer products & retail
|
|
Second Lien
|
|
3/7/2024
|
|
L+7.00%
|
|
3,000,000
|
|
|
2,972,653
|
|
|
3,030,000
|
|
|||
|
UniTek Global Services, Inc.
|
|
Telecommunications
|
|
First Lien
|
|
8/27/2023
|
|
L+5.50% (Floor 1.00%)
|
|
2,493,750
|
|
|
2,470,050
|
|
|
2,470,050
|
|
|||
|
|
|
|
|
Delayed Draw
|
|
8/27/2023
|
|
L+5.50% (Floor 1.00%)
|
|
498,750
|
|
|
496,380
|
|
|
496,380
|
|
|||
|
U.S. TelePacific Corp.
|
|
Telecommunications
|
|
First Lien
|
|
5/2/2023
|
|
L+5.00%
(Floor 1.00%) |
|
6,844,420
|
|
|
6,773,367
|
|
|
6,426,910
|
|
|||
|
VIP Cinema Holdings, Inc.
|
|
Hotel, gaming & leisure
|
|
First Lien
|
|
3/1/2023
|
|
L+6.00%
(Floor 1.00%) |
|
4,562,500
|
|
|
4,546,623
|
|
|
4,479,805
|
|
|||
|
Wireless Vision Holdings, LLC
4
|
|
Telecommunications
|
|
First Lien
|
|
9/29/2022
|
|
L+8.50%
(Floor 1.00%) |
|
7,909,548
|
|
|
7,788,797
|
|
|
7,431,020
|
|
|||
|
YS Garments, LLC
|
|
Retail
|
|
First Lien
|
|
8/9/2024
|
|
L+6.00%
(Floor 1.00%) |
|
4,968,750
|
|
|
4,921,701
|
|
|
4,919,062
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total Investments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
242,176,861
|
|
|
$
|
238,727,430
|
|
||
|
1
|
Represents the interest rate as of
December 31, 2018
. All interest rates are payable in cash, unless otherwise noted. 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”) which reset daily, monthly, quarterly, or semiannually. For each the Company has provided the spread over LIBOR or Prime in effect at
December 31, 2018
. Certain investments are subject to a LIBOR or Prime interest rate floor.
|
|
2
|
Represents the fair value determined utilizing a similar process as the Company in accordance with ASC 820. However, the determination of such fair value is determined by the Board of Managers of I-45 SLF LLC. It is not included in the Company’s Board of Directors’ valuation process described elsewhere herein.
|
|
3
|
The investment has approximately $0.3 million in an unfunded delayed draw commitment as of
December 31, 2018
.
|
|
4
|
The investment is structured as a first lien last out term loan.
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
||||||
|
|
|
|
|
Investment
|
|
Maturity
|
|
Interest
|
|
|
|
|
|
|
||||||
|
Portfolio Company
|
|
Industry
|
|
Type
|
|
Date
|
|
Rate
1
|
|
Principal
|
|
Cost
|
|
Fair Value
2
|
||||||
|
AAC Holdings, Inc.
|
|
Healthcare services
|
|
First Lien
|
|
6/30/2023
|
|
L+ 6.75%
(Floor 1.00%) |
|
$
|
7,568,046
|
|
|
$
|
7,413,688
|
|
|
$
|
7,700,487
|
|
|
American Scaffold Holdings, Inc.
|
|
Aerospace & defense
|
|
First Lien
|
|
3/31/2022
|
|
L+6.50%
(Floor 1.00%) |
|
2,775,000
|
|
|
2,746,293
|
|
|
2,761,125
|
|
|||
|
American Teleconferencing Services, Ltd.
|
|
Telecommunications
|
|
First Lien
|
|
12/8/2021
|
|
L+6.50%
(Floor 1.00%) |
|
7,287,370
|
|
|
6,938,866
|
|
|
7,285,548
|
|
|||
|
Ansira Holdings, Inc.
3
|
|
Business services
|
|
First Lien
|
|
12/20/2022
|
|
L+6.50%
(Floor 1.00%) |
|
3,878,182
|
|
|
3,847,470
|
|
|
3,868,486
|
|
|||
|
|
|
|
|
Delayed Draw
|
|
12/20/2022
|
|
L+6.50%
(Floor 1.00%) |
|
315,316
|
|
|
310,799
|
|
|
314,527
|
|
|||
|
ATI Investment Sub, Inc.
|
|
Technology products & components
|
|
First Lien
|
|
6/22/2021
|
|
L+7.25%
(Floor 1.00%) |
|
3,557,227
|
|
|
3,503,722
|
|
|
3,552,781
|
|
|||
|
ATX Canada Acquisitionco Inc.
|
|
Technology products & components
|
|
First Lien
|
|
6/11/2021
|
|
L+6.00%
(Floor 1.00%) |
|
4,836,742
|
|
|
4,801,504
|
|
|
4,498,170
|
|
|||
|
Beaver-Visitec International Holdings, Inc.
|
|
Healthcare products
|
|
First Lien
|
|
8/21/2023
|
|
L+5.00%
(Floor 1.00%) |
|
4,925,000
|
|
|
4,886,584
|
|
|
4,949,625
|
|
|||
|
California Pizza Kitchen, Inc.
|
|
Restaurants
|
|
First Lien
|
|
8/23/2022
|
|
L+6.00%
(Floor 1.00%) |
|
6,899,937
|
|
|
6,863,761
|
|
|
6,775,739
|
|
|||
|
Chloe Ox Parent, LLC (Censeo Health)
|
|
Healthcare services
|
|
First Lien
|
|
12/31/2024
|
|
L+5.00%
(Floor 1.00%) |
|
5,200,000
|
|
|
5,149,500
|
|
|
5,265,000
|
|
|||
|
CMN.com, LLC
|
|
Consumer services
|
|
First Lien
|
|
11/3/2021
|
|
L+6.00%
(Floor 1.00%) |
|
8,742,126
|
|
|
8,645,306
|
|
|
8,742,126
|
|
|||
|
Digital River, Inc.
|
|
Software & IT services
|
|
First Lien
|
|
2/12/2021
|
|
L+6.50%
(Floor 1.00%) |
|
8,002,967
|
|
|
7,995,112
|
|
|
8,002,967
|
|
|||
|
Go Wireless Holdings, Inc.
|
|
Retail
|
|
First Lien
|
|
12/31/2024
|
|
L+6.50%
(Floor 1.00%) |
|
6,912,500
|
|
|
6,845,573
|
|
|
6,903,859
|
|
|||
|
Highline Aftermarket Acquisition, LLC
|
|
Automobile
|
|
First Lien
|
|
3/17/2024
|
|
L+4.25%
(Floor 1.00%) |
|
2,856,595
|
|
|
2,844,340
|
|
|
2,860,166
|
|
|||
|
Hunter Defense Technologies, Inc.
|
|
Aerospace & defense
|
|
First Lien
|
|
3/29/2023
|
|
L+7.00%
(Floor 1.00%) |
|
6,500,000
|
|
|
6,370,152
|
|
|
6,370,152
|
|
|||
|
iEnergizer Limited
|
|
Business services
|
|
First Lien
|
|
5/1/2019
|
|
L+6.00%
(Floor 1.25%) |
|
6,550,375
|
|
|
6,421,048
|
|
|
6,558,563
|
|
|||
|
Imagine! Print Solutions, LLC
|
|
Media, marketing & entertainment
|
|
Second Lien
|
|
6/21/2023
|
|
L+8.75%
(Floor 1.00%) |
|
3,000,000
|
|
|
2,960,563
|
|
|
2,760,000
|
|
|||
|
InfoGroup Inc.
|
|
Software & IT services
|
|
First Lien
|
|
4/3/2023
|
|
L+5.00%
(Floor 1.50%) |
|
2,970,000
|
|
|
2,945,028
|
|
|
2,957,021
|
|
|||
|
Integro Parent Inc.
|
|
Business services
|
|
First Lien
|
|
10/31/2022
|
|
L+5.75%
(Floor 1.00%) |
|
4,888,924
|
|
|
4,768,810
|
|
|
4,888,924
|
|
|||
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
||||||
|
|
|
|
|
Investment
|
|
Maturity
|
|
Interest
|
|
|
|
|
|
|
||||||
|
Portfolio Company
|
|
Industry
|
|
Type
|
|
Date
|
|
Rate
1
|
|
Principal
|
|
Cost
|
|
Fair Value
2
|
||||||
|
iPayment Holdings, Inc.
|
|
Financial services
|
|
First Lien
|
|
4/11/2023
|
|
L+5.00%
(Floor 1.50%) |
|
4,987,500
|
|
|
4,987,500
|
|
|
5,049,844
|
|
|||
|
KeyPoint Government Solutions, Inc.
|
|
Business services
|
|
First Lien
|
|
4/18/2024
|
|
L+6.00%
(Floor 1.00%) |
|
4,750,000
|
|
|
4,708,981
|
|
|
4,750,000
|
|
|||
|
LOGIX Holdings Company, LLC
|
|
Telecommunications
|
|
First Lien
|
|
12/22/2024
|
|
L+5.75%
(Floor 1.00%) |
|
4,528,716
|
|
|
4,484,992
|
|
|
4,551,360
|
|
|||
|
LSF9 Atlantis Holdings, LLC
|
|
Telecommunications
|
|
First Lien
|
|
5/1/2023
|
|
L+6.00%
(Floor 1.00%) |
|
6,868,750
|
|
|
6,810,137
|
|
|
6,854,429
|
|
|||
|
Lulu's Fashion Lounge, LLC
|
|
Consumer products & retail
|
|
First Lien
|
|
8/23/2022
|
|
L+7.00%
(Floor 1.00%) |
|
4,374,999
|
|
|
4,254,636
|
|
|
4,506,249
|
|
|||
|
NBG Acquisition, Inc.
|
|
Wholesale
|
|
First Lien
|
|
4/26/2024
|
|
L+5.50%
(Floor 1.00%) |
|
2,962,500
|
|
|
2,911,071
|
|
|
2,973,609
|
|
|||
|
New Media Holdings II LLC
|
|
Media, marketing & entertainment
|
|
First Lien
|
|
7/14/2022
|
|
L+6.25%
(Floor 1.00%) |
|
8,822,598
|
|
|
8,799,522
|
|
|
8,880,518
|
|
|||
|
Peraton Corp. (fka MHVC Acquisition Corp.)
|
|
Aerospace & defense
|
|
First Lien
|
|
4/29/2024
|
|
L+5.25%
(Floor 1.00%) |
|
4,960,013
|
|
|
4,938,405
|
|
|
5,022,013
|
|
|||
|
Pet Supermarket, Inc.
|
|
Consumer products & retail
|
|
First Lien
|
|
7/5/2022
|
|
L+5.50%
(Floor 1.00%) |
|
4,925,000
|
|
|
4,889,928
|
|
|
4,900,375
|
|
|||
|
Polycom, Inc.
|
|
Telecommunications
|
|
First Lien
|
|
9/27/2023
|
|
L+5.25%
(Floor 1.00%) |
|
5,234,833
|
|
|
5,234,833
|
|
|
5,287,182
|
|
|||
|
Prepaid Legal Services, Inc.
|
|
Consumer services
|
|
First Lien
|
|
7/1/2019
|
|
L+5.25%
(Floor 1.25%) |
|
3,860,938
|
|
|
3,859,187
|
|
|
3,860,938
|
|
|||
|
|
|
|
|
Second Lien
|
|
7/1/2020
|
|
L+9.00%
(Floor 1.25%) |
|
405,000
|
|
|
398,614
|
|
|
405,000
|
|
|||
|
PT Network, LLC
4
|
|
Healthcare products
|
|
First Lien
|
|
11/30/2021
|
|
L+6.50%
(Floor 1.00%) |
|
4,425,133
|
|
|
4,425,133
|
|
|
4,425,133
|
|
|||
|
Redwood Ahead Acquisition, LLC
|
|
Business services
|
|
First Lien
|
|
11/2/2020
|
|
L+ 6.50%
|
|
2,811,484
|
|
|
2,767,547
|
|
|
2,829,056
|
|
|||
|
Solaray, LLC
5
|
|
Consumer services
|
|
First Lien
|
|
9/8/2023
|
|
L+6.50%
(Floor 1.00%) |
|
6,308,205
|
|
|
6,263,089
|
|
|
6,308,205
|
|
|||
|
|
|
|
|
Delayed Draw
|
|
9/8/2023
|
|
L+6.50%
(Floor 1.00%) |
|
1,784,890
|
|
|
1,768,866
|
|
|
1,784,890
|
|
|||
|
Tacala, LLC
|
|
Consumer products & retail
|
|
Second Lien
|
|
1/31/2026
|
|
L+7.00%
|
|
3,000,000
|
|
|
2,985,089
|
|
|
3,063,765
|
|
|||
|
Teleguam Holdings , LLC
|
|
Telecommunications
|
|
Second Lien
|
|
4/12/2024
|
|
L+8.50%
(Floor 1.00%) |
|
2,000,000
|
|
|
1,963,812
|
|
|
2,015,000
|
|
|||
|
Terra Millennium Corporation
|
|
Industrial products
|
|
First Lien
|
|
10/31/2022
|
|
L+6.25%
(Floor 1.00%) |
|
7,776,019
|
|
|
7,715,978
|
|
|
7,834,339
|
|
|||
|
TestEquity, LLC
|
|
Capital equipment
|
|
First Lien
|
|
4/28/2022
|
|
L+5.50%
(Floor 1.00%) |
|
4,952,674
|
|
|
4,911,727
|
|
|
4,952,674
|
|
|||
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
||||||
|
|
|
|
|
Investment
|
|
Maturity
|
|
Interest
|
|
|
|
|
|
|
||||||
|
Portfolio Company
|
|
Industry
|
|
Type
|
|
Date
|
|
Rate
1
|
|
Principal
|
|
Cost
|
|
Fair Value
2
|
||||||
|
TGP Holdings III LLC
6
|
|
Durable consumer goods
|
|
First Lien
|
|
9/25/2024
|
|
L+5.00%
(Floor 1.00%) |
|
1,720,169
|
|
|
1,701,604
|
|
|
1,736,296
|
|
|||
|
|
|
|
|
Second Lien
|
|
9/25/2025
|
|
L+8.50%
(Floor 1.00%) |
|
2,500,000
|
|
|
2,464,804
|
|
|
2,537,500
|
|
|||
|
Time Manufacturing Acquisition
|
|
Capital equipment
|
|
First Lien
|
|
2/3/2023
|
|
L+5.00%
(Floor 1.00%) |
|
4,947,519
|
|
|
4,908,622
|
|
|
4,935,150
|
|
|||
|
Turning Point Brands, Inc.
|
|
Consumer products & retail
|
|
Second Lien
|
|
3/7/2024
|
|
L+7.00%
(Floor 1.00%) |
|
3,000,000
|
|
|
2,970,120
|
|
|
3,060,000
|
|
|||
|
UniTek Global Services, Inc.
|
|
Telecommunications
|
|
First Lien
|
|
1/13/2019
|
|
L+8.50%
(Floor 1.00%) |
|
4,584,809
|
|
|
4,584,809
|
|
|
4,584,809
|
|
|||
|
US Joiner Holding Company (IMECO and RAACI)
|
|
Transportation & logistics
|
|
First Lien
|
|
4/16/2020
|
|
L+6.00%
(Floor 1.00%) |
|
4,459,182
|
|
|
4,425,102
|
|
|
4,436,886
|
|
|||
|
U.S. TelePacific Corp.
|
|
Telecommunications
|
|
First Lien
|
|
5/2/2023
|
|
L+5.00%
(Floor 1.00%) |
|
7,643,991
|
|
|
7,550,843
|
|
|
7,441,425
|
|
|||
|
VIP Cinema Holdings, Inc.
|
|
Hotel, gaming & leisure
|
|
First Lien
|
|
3/1/2023
|
|
L+6.00%
(Floor 1.00%) |
|
4,750,000
|
|
|
4,730,480
|
|
|
4,804,934
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total Investments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
218,673,550
|
|
|
$
|
220,806,845
|
|
||
|
1
|
Represents the interest rate as of
March 31, 2018
. All interest rates are payable in cash, unless otherwise noted. 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”) which reset daily, monthly, quarterly, or semiannually. For each the Company has provided the spread over LIBOR or Prime in effect at
March 31, 2018
. Certain investments are subject to a LIBOR or Prime interest rate floor.
|
|
2
|
Represents the fair value determined utilizing a similar process as the Company in accordance with ASC 820. However, the determination of such fair value is determined by the Board of Managers of the Joint Venture. It is not included in the Company’s Board of Directors’ valuation process described elsewhere herein.
|
|
3
|
The investment has approximately $0.3 million in an unfunded delayed draw commitment as of
March 31, 2018
.
|
|
4
|
The investment has approximately $2.1 million in an unfunded delayed draw commitment as of
March 31, 2018
.
|
|
5
|
The investment has approximately $0.9 million in an unfunded delayed draw commitment as of
March 31, 2018
.
|
|
6
|
The investment has approximately $0.3 million in an unfunded delayed draw commitment as of
March 31, 2018
.
|
|
|
December 31, 2018
|
|
March 31, 2018
|
||||
|
Selected Balance Sheet Information:
|
|
|
|
||||
|
Investments, at fair value (cost $242,177 and $218,674)
|
$
|
238,727
|
|
|
$
|
220,807
|
|
|
Cash and cash equivalents
|
6,406
|
|
|
9,317
|
|
||
|
Due from broker
|
995
|
|
|
330
|
|
||
|
Deferred financing costs and other assets
|
1,739
|
|
|
2,111
|
|
||
|
Interest receivable
|
691
|
|
|
813
|
|
||
|
Total assets
|
$
|
248,558
|
|
|
$
|
233,378
|
|
|
|
|
|
|
||||
|
Senior credit facility payable
|
$
|
154,000
|
|
|
$
|
143,000
|
|
|
Payable for unsettled transactions
|
12,307
|
|
|
3,213
|
|
||
|
Other liabilities
|
3,491
|
|
|
3,119
|
|
||
|
Total liabilities
|
$
|
169,798
|
|
|
$
|
149,332
|
|
|
Members’ equity
|
78,760
|
|
|
84,046
|
|
||
|
Total liabilities and members' equity
|
$
|
248,558
|
|
|
$
|
233,378
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||
|
Selected Statement of Operations Information:
|
|
|
|
|
|
|
|
||||||||
|
Total revenues
|
$
|
5,413
|
|
|
$
|
4,305
|
|
|
$
|
15,434
|
|
|
$
|
12,605
|
|
|
Total expenses
|
(2,216)
|
|
|
(1,643)
|
|
|
(6,346)
|
|
|
(4,838)
|
|
||||
|
Net investment income
|
3,197
|
|
|
2,662
|
|
|
9,088
|
|
|
7,767
|
|
||||
|
Net unrealized depreciation
|
(4,316)
|
|
|
(512)
|
|
|
(5,583)
|
|
|
(573)
|
|
||||
|
Net realized gains
|
118
|
|
|
532
|
|
|
389
|
|
|
1,471
|
|
||||
|
Net increase in members’ equity resulting from operations
|
$
|
(1,001
|
)
|
|
$
|
2,682
|
|
|
$
|
3,894
|
|
|
$
|
8,665
|
|
|
Portfolio Company
|
Type of Investment (1)
|
|
Amount of Interest or Dividends Credited in Income (2)
|
|
Fair Value at March 31, 2018
|
|
Gross Additions (3)
|
|
Gross Reductions (4)
|
|
Amount of Realized Gain/(Loss)
|
|
Amount of Unrealized Gain/(Loss)
|
|
Fair Value at December 31, 2018
|
||||||||||||||
|
Control Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
I-45 SLF LLC
|
80% LLC equity interest
|
|
$
|
6,941
|
|
|
$
|
67,113
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(3,996
|
)
|
|
$
|
63,117
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Prism Spectrum Holdings, LLC
|
First lien
|
|
902
|
|
|
4,241
|
|
|
8,976
|
|
|
—
|
|
|
—
|
|
|
96
|
|
|
13,313
|
|
|||||||
|
|
Revolving loan
|
|
81
|
|
|
490
|
|
|
1,476
|
|
|
(2,000
|
)
|
|
34
|
|
|
—
|
|
|
—
|
|
|||||||
|
|
96,498.32 Class A units
|
|
—
|
|
|
1,692
|
|
|
4,847
|
|
|
—
|
|
|
—
|
|
|
(504
|
)
|
|
6,035
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Media Recovery, Inc.
|
800,000 shares Series A Convertible Preferred Stock, convertible into 800,000 shares common stock
|
|
720
|
|
|
6,371
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
892
|
|
|
7,263
|
|
|||||||
|
|
4,000,002 shares common stock
|
|
1,693
|
|
|
36,751
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,149
|
|
|
41,900
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
TitanLiner, Inc.
|
1,189,609 shares Series B convertible preferred stock (6% PIK)
|
|
29
|
|
|
11,362
|
|
|
29
|
|
|
(9,868
|
)
|
|
6,913
|
|
|
(8,436
|
)
|
|
—
|
|
|||||||
|
|
339,277 shares Series A convertible preferred stock
|
|
—
|
|
|
11,928
|
|
|
—
|
|
|
(14,910
|
)
|
|
11,706
|
|
|
(8,724
|
)
|
|
—
|
|
|||||||
|
Total Control Investments
|
|
|
$
|
10,366
|
|
|
$
|
139,948
|
|
|
$
|
15,328
|
|
|
$
|
(26,778
|
)
|
|
$
|
18,653
|
|
|
$
|
(15,523
|
)
|
|
$
|
131,628
|
|
|
Portfolio Company
|
Type of Investment (1)
|
|
Amount of Interest or Dividends Credited in Income (2)
|
|
Fair Value at March 31, 2018
|
|
Gross Additions (3)
|
|
Gross Reductions (4)
|
|
Amount of Realized Gain/(Loss)
|
|
Amount of Unrealized Gain/(Loss)
|
|
Fair Value at December 31, 2018
|
||||||||||||||
|
Affiliate Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Chandler Signs, LLC
|
Senior subordinated debt (12.00% cash)
|
|
$
|
457
|
|
|
$
|
4,376
|
|
|
$
|
46
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(60
|
)
|
|
$
|
4,362
|
|
|
|
1,500,000 units of Class A-1 common stock
|
|
—
|
|
|
1,934
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(660
|
)
|
|
1,274
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Dynamic Communities, LLC
|
First lien
|
|
564
|
|
|
—
|
|
|
10,994
|
|
|
(70
|
)
|
|
—
|
|
|
72
|
|
|
10,996
|
|
|||||||
|
|
Revolving loan
|
|
1
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|||||||
|
|
2,000,000 Preferred units
|
|
—
|
|
|
—
|
|
|
2,000
|
|
|
—
|
|
|
—
|
|
|
849
|
|
|
2,849
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Elite SEM, Inc.
|
First lien
|
|
1,083
|
|
|
17,500
|
|
|
2,446
|
|
|
(20,102
|
)
|
|
77
|
|
|
79
|
|
|
—
|
|
|||||||
|
|
1,443 Preferred units; 1,443 Class A Common units
|
|
82
|
|
|
1,879
|
|
|
716
|
|
|
(2,508
|
)
|
|
—
|
|
|
(87
|
)
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
ITA Holdings Group, LLC
|
First lien
|
|
836
|
|
|
9,314
|
|
|
25
|
|
|
(178
|
)
|
|
—
|
|
|
(100
|
)
|
|
9,061
|
|
|||||||
|
|
First lien - Term Loan B
|
|
121
|
|
|
—
|
|
|
1,964
|
|
|
(25
|
)
|
|
—
|
|
|
(19
|
)
|
|
1,920
|
|
|||||||
|
|
Revolving loan
|
|
66
|
|
|
—
|
|
|
2,767
|
|
|
(250
|
)
|
|
—
|
|
|
(38
|
)
|
|
2,479
|
|
|||||||
|
|
Delayed draw term loan
|
|
129
|
|
|
1,470
|
|
|
3
|
|
|
(19
|
)
|
|
—
|
|
|
(15
|
)
|
|
1,439
|
|
|||||||
|
|
9.25% Class A membership interest
|
|
—
|
|
|
1,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(221
|
)
|
|
1,279
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Roseland Management, LLC
|
First lien
|
|
154
|
|
|
—
|
|
|
10,321
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,321
|
|
|||||||
|
|
Revolving loan
|
|
1
|
|
|
—
|
|
|
(34
|
)
|
|
—
|
|
|
—
|
|
|
34
|
|
|
—
|
|
|||||||
|
|
10,000 Class A Units
|
|
—
|
|
|
—
|
|
|
1,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,000
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
SIMR, LLC
|
First lien
|
|
447
|
|
|
—
|
|
|
11,468
|
|
|
—
|
|
|
—
|
|
|
80
|
|
|
11,548
|
|
|||||||
|
|
5,724,000 Class B Common units
|
|
—
|
|
|
—
|
|
|
5,724
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,724
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Portfolio Company
|
Type of Investment (1)
|
|
Amount of Interest or Dividends Credited in Income (2)
|
|
Fair Value at March 31, 2018
|
|
Gross Additions (3)
|
|
Gross Reductions (4)
|
|
Amount of Realized Gain/(Loss)
|
|
Amount of Unrealized Gain/(Loss)
|
|
Fair Value at December 31, 2018
|
||||||||||||||
|
Zenfolio Inc.
|
First lien
|
|
1,266
|
|
|
13,325
|
|
|
40
|
|
|
(101
|
)
|
|
—
|
|
|
(626
|
)
|
|
12,638
|
|
|||||||
|
|
Revolving loan
|
|
11
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|||||||
|
|
190 shares of common stock
|
|
—
|
|
|
1,900
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(924
|
)
|
|
976
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Total Affiliate Investments
|
|
|
$
|
5,218
|
|
|
$
|
53,198
|
|
|
$
|
49,478
|
|
|
$
|
(23,253
|
)
|
|
$
|
77
|
|
|
$
|
(1,634
|
)
|
|
$
|
77,866
|
|
|
Total Control & Affiliate Investments
|
|
|
$
|
15,584
|
|
|
$
|
193,146
|
|
|
$
|
64,806
|
|
|
$
|
(50,031
|
)
|
|
$
|
18,730
|
|
|
$
|
(17,157
|
)
|
|
$
|
209,494
|
|
|
(1)
|
The principal amount and ownership detail as shown in the Consolidated Schedules of Investments.
|
|
(2)
|
Represents the total amount of interest or dividends credited to income for the portion of the year an investment was included in the Control or Affiliate categories, respectively.
|
|
(3)
|
Gross additions include increases in the cost basis of investments resulting from new portfolio investments, follow-on investments, accrued PIK interest, and accretion of OID. Gross additions also include movement of an existing portfolio company into this category and out of a different category.
|
|
(4)
|
Gross reductions include decreases in the cost basis of investments resulting from principal repayments or sales and the exchange of one or more existing securities for one or more new securities. Gross reductions also include movement of an existing portfolio company out of this category and into a different category.
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
As of December 31, 2018
|
||||||
|
|
LMM (a)
|
|
UMM
|
||||
|
|
(dollars in thousands)
|
||||||
|
Number of portfolio companies
|
25
|
|
|
10
|
|
||
|
Fair value
|
$
|
352,198
|
|
|
$
|
81,425
|
|
|
Cost
|
$
|
306,920
|
|
|
$
|
82,929
|
|
|
% of portfolio at cost - debt
|
87.4
|
%
|
|
100.0
|
%
|
||
|
% of portfolio at cost - equity
|
12.6
|
%
|
|
0.0
|
%
|
||
|
% of debt investments at cost secured by first lien
|
75.8
|
%
|
|
82.2
|
%
|
||
|
Weighted average annual effective yield (b)(c)
|
11.9
|
%
|
|
10.4
|
%
|
||
|
Weighted average EBITDA (c)
|
$
|
9,283
|
|
|
$
|
71,064
|
|
|
Weighted average leverage through CSWC security (c)(d)
|
3.2x
|
|
|
3.8x
|
|
||
|
(a)
|
At
December 31, 2018
, we had equity ownership in approximately
72.0%
of our LMM investments.
|
|
(b)
|
The weighted-average annual effective yields were computed using the effective interest rates during the quarter for all debt investments at cost as of
December 31, 2018
, including accretion of original issue discount but excluding fees payable upon repayment of the debt instruments. As of
December 31, 2018
, there was one investment on non-accrual status. Weighted-average annual effective yield is not a return to shareholders and is higher than what an investor in shares in our common stock will realize on its investment because it does not reflect our expenses or any sales load paid by an investor.
|
|
(c)
|
Weighted average metrics are calculated using investment cost basis weighting.
|
|
(d)
|
Includes CSWC debt investments only. Calculated as the amount of each portfolio company’s debt (including CSWC’s position and debt senior or pari passu to CSWC’s position, but excluding debt subordinated to CSWC’s position) in the capital structure divided by each portfolio company’s adjusted EBITDA. Management uses this metric as a guide to evaluate relative risk of its position in each portfolio debt investment.
|
|
|
As of March 31, 2018
|
||||||
|
|
LMM (a)
|
|
UMM
|
||||
|
|
(dollars in thousands)
|
||||||
|
Number of portfolio companies
|
19
|
|
|
10
|
|
||
|
Fair value
|
$
|
259,116
|
|
|
$
|
66,866
|
|
|
Cost
|
$
|
204,331
|
|
|
$
|
66,266
|
|
|
% of portfolio at cost - debt
|
83.5
|
%
|
|
100.0
|
%
|
||
|
% of portfolio at cost - equity
|
16.5
|
%
|
|
—
|
|
||
|
% of debt investments at cost secured by first lien
|
74.2
|
%
|
|
65.2
|
%
|
||
|
Weighted average annual effective yield (b)(c)
|
11.9
|
%
|
|
10.2
|
%
|
||
|
Weighted average EBITDA (c)
|
$
|
8,600
|
|
|
$
|
86,200
|
|
|
Weighted average leverage through CSWC security (c)(d)
|
3.3x
|
|
|
4.3x
|
|
||
|
(a)
|
At
March 31, 2018
, we had equity ownership in approximately 73.7% of our LMM investments.
|
|
(b)
|
The weighted-average annual effective yields were computed using the effective interest rates during the quarter for all debt investments at cost as of
March 31, 2018
, including accretion of original issue discount but excluding fees payable upon repayment of the debt instruments. As of
March 31, 2018
, there were no investments on non-accrual status. Weighted-average annual effective
|
|
(c)
|
Weighted average metrics are calculated using investment cost basis weighting.
|
|
(d)
|
Includes CSWC debt investments only. Calculated as the amount of each portfolio company’s debt (including CSWC’s position and debt senior or pari passu to CSWC’s position, but excluding debt subordinated to CSWC’s position) in the capital structure divided by each portfolio company’s adjusted EBITDA. Management uses this metric as a guide to evaluate relative risk of its position in each portfolio debt investment.
|
|
|
|
|
Percentage of
|
|
|
|
Percentage of
|
||||||
|
|
Fair Value
|
|
Total Portfolio
|
|
Cost
|
|
Total Portfolio
|
||||||
|
|
|
|
|
|
|
|
|
||||||
|
December 31, 2018:
|
|
|
|
|
|
|
|
||||||
|
First lien loans
1
|
$
|
300,305
|
|
|
60.5
|
%
|
|
$
|
300,797
|
|
|
66.2
|
%
|
|
Second lien loans
2
|
36,120
|
|
|
7.3
|
|
|
35,953
|
|
|
7.9
|
|
||
|
Subordinated debt
|
14,260
|
|
|
2.9
|
|
|
14,435
|
|
|
3.2
|
|
||
|
Preferred equity
|
16,585
|
|
|
3.3
|
|
|
7,834
|
|
|
1.7
|
|
||
|
Common equity & warrants
|
66,353
|
|
|
13.3
|
|
|
30,830
|
|
|
6.8
|
|
||
|
I-45 SLF LLC
2
|
63,117
|
|
|
12.7
|
|
|
64,800
|
|
|
14.2
|
|
||
|
|
$
|
496,740
|
|
|
100.0
|
%
|
|
$
|
454,649
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
||||||
|
March 31, 2018:
|
|
|
|
|
|
|
|
||||||
|
First lien loans
|
$
|
197,110
|
|
|
50.1
|
%
|
|
$
|
194,820
|
|
|
58.1
|
%
|
|
Second lien loans
|
23,229
|
|
|
5.9
|
|
|
23,092
|
|
|
6.9
|
|
||
|
Subordinated debt
|
18,783
|
|
|
4.8
|
|
|
18,885
|
|
|
5.6
|
|
||
|
Preferred equity
|
36,545
|
|
|
9.3
|
|
|
16,666
|
|
|
5.0
|
|
||
|
Common equity & warrants
|
50,315
|
|
|
12.8
|
|
|
17,134
|
|
|
5.1
|
|
||
|
I-45 SLF LLC
3
|
67,113
|
|
|
17.1
|
|
|
64,800
|
|
|
19.3
|
|
||
|
|
$
|
393,095
|
|
|
100.0
|
%
|
|
$
|
335,397
|
|
|
100.0
|
%
|
|
1
|
Included in first lien loans are loans structured as first lien last out loans. These loans may in certain cases be subordinated in payment priority to other senior secured lenders. As of
December 31, 2018
and
March 31, 2018
, the fair value of the first lien last out loans are
$22.7 million
and
$26.9 million
, respectively.
|
|
2
|
Included in second lien loans are loans structured as split lien term loans. These loans provide the Company with a first lien priority on certain assets of the obligor and a second lien priority on different assets of the obligor. As of
December 31, 2018
and
March 31, 2018
, the fair value of the split lien term loans are
$18.3 million
and $0, respectively.
|
|
3
|
I-45 SLF LLC is a joint venture between CSWC and Main Street Capital. This entity primarily invests in syndicated senior secured loans in the UMM. The portfolio companies held by I-45 SLF LLC represent a diverse set of industry classifications, which are similar to those in which CSWC invests directly. We own 80.0% of I-45 SLF LLC and have a profits interest of 75.6%, while Main Street Capital owns 20.0% and has a profits interest of 24.4%. I-45 SLF LLC’s Board of Managers makes all investment and operational decisions for the fund, and consists of equal representation from our Company and Main Street Capital. The Company does not guarantee or otherwise obligate itself to make payments on debts owed by I-45 SLF LLC.
|
|
•
|
Investment Rating 1 represents the least amount of risk in our portfolio. The investment is performing materially above underwriting expectations and the trends and risk factors are generally favorable.
|
|
•
|
Investment Rating 2 indicates the investment is performing as expected at the time of underwriting and the trends and risk factors are generally favorable to neutral.
|
|
•
|
Investment Rating 3 involves an investment performing below underwriting expectations and the trends and risk factors are generally neutral to negative. The portfolio company or investment may be out of compliance with financial covenants and interest payments may be impaired, however principal payments are generally not past due.
|
|
•
|
Investment Rating 4 indicates that the investment is performing materially below underwriting expectations, the trends and risk factors are generally negative and the risk of the investment has increased substantially. Interest and principal payments on our investment are likely to be impaired.
|
|
|
As of December 31, 2018
|
|||||
|
|
Debt
|
|
|
|||
|
|
Investments at
|
|
Percentage of
|
|||
|
Investment Rating
|
Fair Value
|
|
Debt Portfolio
|
|||
|
|
(dollars in thousands)
|
|||||
|
1
|
$
|
39,307
|
|
|
11.2
|
%
|
|
2
|
296,006
|
|
|
84.4
|
|
|
|
3
|
15,372
|
|
|
4.4
|
|
|
|
4
|
—
|
|
|
—
|
|
|
|
Total
|
$
|
350,685
|
|
|
100.0
|
%
|
|
|
As of March 31, 2018
|
|||||
|
|
Debt
|
|
|
|||
|
|
Investments at
|
|
Percentage of
|
|||
|
Investment Rating
|
Fair Value
|
|
Debt Portfolio
|
|||
|
|
(dollars in thousands)
|
|||||
|
1
|
$
|
8,194
|
|
|
3.4
|
%
|
|
2
|
217,989
|
|
|
91.2
|
|
|
|
3
|
12,939
|
|
|
5.4
|
|
|
|
4
|
—
|
|
|
—
|
|
|
|
Total
|
$
|
239,122
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
Preferred &
|
|
|
|
|
||||||||||||
|
|
First Lien
|
|
Second Lien
|
|
Subordinated
|
|
Common
|
|
I-45 SLF,
|
|
|
||||||||||||
|
Nine months ended December 31, 2018
|
Loans
|
|
Loans
|
|
Debt
|
|
Equity
|
|
LLC
|
|
Total
|
||||||||||||
|
Fair value, beginning of period
|
$
|
197,110
|
|
|
$
|
23,229
|
|
|
$
|
18,783
|
|
|
$
|
86,860
|
|
|
$
|
67,113
|
|
|
$
|
393,095
|
|
|
New investments
|
157,076
|
|
|
21,159
|
|
|
—
|
|
|
18,853
|
|
|
—
|
|
|
197,088
|
|
||||||
|
Proceeds from sales of investments
|
(28,805
|
)
|
|
—
|
|
|
—
|
|
|
(34,490
|
)
|
|
—
|
|
|
(63,295
|
)
|
||||||
|
Principal repayments received
|
(23,545
|
)
|
|
(8,500
|
)
|
|
(4,600
|
)
|
|
—
|
|
|
—
|
|
|
(36,645
|
)
|
||||||
|
PIK interest earned
|
—
|
|
|
50
|
|
|
35
|
|
|
170
|
|
|
—
|
|
|
255
|
|
||||||
|
Accretion of loan discounts
|
929
|
|
|
79
|
|
|
46
|
|
|
—
|
|
|
—
|
|
|
1,054
|
|
||||||
|
Realized gain
|
323
|
|
|
73
|
|
|
69
|
|
|
20,331
|
|
|
—
|
|
|
20,796
|
|
||||||
|
Unrealized gain (loss)
|
(2,783
|
)
|
|
30
|
|
|
(73
|
)
|
|
(8,786
|
)
|
|
(3,996
|
)
|
|
(15,608
|
)
|
||||||
|
Fair value, end of period
|
$
|
300,305
|
|
|
$
|
36,120
|
|
|
$
|
14,260
|
|
|
$
|
82,938
|
|
|
$
|
63,117
|
|
|
$
|
496,740
|
|
|
Weighted average yield on debt investments at end of period
|
|
|
|
|
|
|
|
|
|
|
11.56
|
%
|
|||||||||||
|
Weighted average yield on total investments at end of period
|
|
|
|
|
|
|
|
|
|
|
11.08
|
%
|
|||||||||||
|
|
|
|
|
|
|
|
Preferred &
|
|
|
|
|
||||||||||||
|
|
First Lien
|
|
Second Lien
|
|
Subordinated
|
|
Common
|
|
I-45 SLF,
|
|
|
||||||||||||
|
Nine months ended December 31, 2017
|
Loans
|
|
Loans
|
|
Debt
|
|
Equity
|
|
LLC
|
|
Total
|
||||||||||||
|
Fair value, beginning of period
|
$
|
107,817
|
|
|
$
|
47,176
|
|
|
$
|
12,453
|
|
|
$
|
56,039
|
|
|
$
|
63,395
|
|
|
$
|
286,880
|
|
|
New investments
|
109,442
|
|
|
9,765
|
|
|
14,405
|
|
|
6,630
|
|
|
4,000
|
|
|
144,242
|
|
||||||
|
Proceeds from sales of investments
|
—
|
|
|
—
|
|
|
—
|
|
|
(104
|
)
|
|
—
|
|
|
(104
|
)
|
||||||
|
Principal repayments received
|
(39,587
|
)
|
|
(29,179
|
)
|
|
(8,100
|
)
|
|
—
|
|
|
—
|
|
|
(76,866
|
)
|
||||||
|
PIK interest earned
|
—
|
|
|
—
|
|
|
—
|
|
|
215
|
|
|
—
|
|
|
215
|
|
||||||
|
Accretion of loan discounts
|
478
|
|
|
75
|
|
|
39
|
|
|
—
|
|
|
—
|
|
|
592
|
|
||||||
|
Realized gain
|
796
|
|
|
437
|
|
|
114
|
|
|
104
|
|
|
—
|
|
|
1,451
|
|
||||||
|
Unrealized gain (loss)
|
269
|
|
|
87
|
|
|
(46
|
)
|
|
10,638
|
|
|
(238
|
)
|
|
10,710
|
|
||||||
|
Fair value, end of period
|
$
|
179,215
|
|
|
$
|
28,361
|
|
|
$
|
18,865
|
|
|
$
|
73,522
|
|
|
$
|
67,157
|
|
|
$
|
367,120
|
|
|
Weighted average yield on debt investments at end of period
|
|
|
|
|
|
|
|
|
|
|
10.95
|
%
|
|||||||||||
|
Weighted average yield on total investments at end of period
|
|
|
|
|
|
|
|
|
|
|
10.55
|
%
|
|||||||||||
|
|
Three Months Ended
|
|
|
|
|
|||||||||
|
|
December 31,
|
|
Net Change
|
|||||||||||
|
|
2018
|
|
2017
|
|
Amount
|
|
%
|
|||||||
|
|
(in thousands)
|
|
|
|
|
|||||||||
|
Total investment income
|
$
|
13,871
|
|
|
$
|
9,019
|
|
|
$
|
4,852
|
|
|
53.8
|
%
|
|
Interest expense
|
(3,347
|
)
|
|
(1,275
|
)
|
|
(2,072
|
)
|
|
162.5
|
%
|
|||
|
Other operating expenses
|
(3,748
|
)
|
|
(3,443
|
)
|
|
(305
|
)
|
|
8.9
|
%
|
|||
|
Income before taxes
|
6,776
|
|
|
4,301
|
|
|
2,475
|
|
|
57.5
|
%
|
|||
|
Income tax expense
|
101
|
|
|
(362
|
)
|
|
463
|
|
|
(127.9
|
)%
|
|||
|
Net investment income
|
6,675
|
|
|
4,663
|
|
|
2,012
|
|
|
43.1
|
%
|
|||
|
Net realized gain on investments before income tax
|
1,883
|
|
|
617
|
|
|
1,266
|
|
|
205.2
|
%
|
|||
|
Net unrealized (depreciation) appreciation on investments, net of tax
|
(4,238
|
)
|
|
4,963
|
|
|
(9,201
|
)
|
|
(185.4
|
)%
|
|||
|
Net increase in net assets from operations
|
$
|
4,320
|
|
|
$
|
10,243
|
|
|
$
|
(5,923
|
)
|
|
(57.8
|
)%
|
|
|
Nine Months Ended
|
|
|
|
|
|||||||||
|
|
December 31,
|
|
Net Change
|
|||||||||||
|
|
2018
|
|
2017
|
|
Amount
|
|
%
|
|||||||
|
|
(in thousands)
|
|
|
|
|
|||||||||
|
Total investment income
|
$
|
37,572
|
|
|
$
|
25,252
|
|
|
$
|
12,320
|
|
|
48.8
|
%
|
|
Interest expense
|
(8,829
|
)
|
|
(2,924
|
)
|
|
(5,905
|
)
|
|
201.9
|
%
|
|||
|
Other operating expenses
|
(11,170
|
)
|
|
(10,376
|
)
|
|
(794
|
)
|
|
7.7
|
%
|
|||
|
Income before taxes
|
17,573
|
|
|
11,952
|
|
|
5,621
|
|
|
47.0
|
%
|
|||
|
Income tax (benefit) expense
|
736
|
|
|
(84
|
)
|
|
820
|
|
|
(976.2
|
)%
|
|||
|
Net investment income
|
16,837
|
|
|
12,036
|
|
|
4,801
|
|
|
39.9
|
%
|
|||
|
Net realized gain on investments before income tax
|
20,796
|
|
|
1,451
|
|
|
19,345
|
|
|
1,333.2
|
%
|
|||
|
Net unrealized (depreciation) appreciation on investments, net of tax
|
(15,073
|
)
|
|
10,843
|
|
|
(25,916
|
)
|
|
(239.0
|
)%
|
|||
|
Net increase in net assets from operations
|
$
|
22,560
|
|
|
$
|
24,330
|
|
|
$
|
(1,770
|
)
|
|
(7.3
|
)%
|
|
|
Payments Due By Period
|
||||||||||||||||||
|
|
(In thousands)
|
||||||||||||||||||
|
|
Total
|
|
Less than
|
|
1-3 Years
|
|
3-5 Years
|
|
More Than
|
||||||||||
|
Contractual Obligations
|
|
1 Year
|
|
|
|
5 Years
|
|||||||||||||
|
Operating lease obligations
|
$
|
835
|
|
|
$
|
255
|
|
|
$
|
580
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Credit Facility (1)
|
156,366
|
|
|
6,911
|
|
|
13,841
|
|
|
135,614
|
|
|
—
|
|
|||||
|
December 2022 Notes (2)
|
95,557
|
|
|
4,653
|
|
|
9,319
|
|
|
81,585
|
|
|
—
|
|
|||||
|
|
$
|
252,758
|
|
|
$
|
11,819
|
|
|
$
|
23,740
|
|
|
$
|
217,199
|
|
|
$
|
—
|
|
|
(1)
|
Amounts include interest payments calculated at an average rate of
5.59%
of outstanding credit facility borrowings, which were
$122.0 million
as of
December 31, 2018
.
|
|
(2)
|
Includes interest payments.
|
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
|
Item 4.
|
Controls and Procedures
|
|
Item 1.
|
Legal Proceedings
|
|
Item 1A.
|
Risk Factors
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds.
|
|
Item 3.
|
Defaults Upon Senior Securities.
|
|
Item 4.
|
Mine Safety Disclosures.
|
|
Item 5.
|
Other Information.
|
|
Exhibit No.
|
|
Description
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
^
|
The certifications attached as Exhibit 32.1 and 32.2 accompany this Quarterly Report pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, and shall not be deemed “filed” by the registrant for purposes of Section 18 of the Exchange Act, and are not to be incorporated by reference into any of the registrant’s filings under the Securities Act or the Exchange Act, whether made before or after the date of this Quarterly Report, irrespective of any general incorporation language contained in any such filing.
|
|
|
|
CAPITAL SOUTHWEST CORPORATION
|
|
|
|
|
|
|
|
February 5, 2019
|
|
By:
|
/s/ Bowen S. Diehl
|
|
Date
|
|
|
Bowen S. Diehl
|
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
|
February 5, 2019
|
|
By:
|
/s/ Michael S. Sarner
|
|
Date
|
|
|
Michael S. Sarner
|
|
|
|
|
Chief Financial Officer, Secretary and Treasurer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|